{"text_format":"3","workbook":"xlsx","n_sheets":30,"sheets":["Cover","Sheet1","Model Framework","User Input -Scenario Assumption","Manuscript data","Suplementry Data","Results","Efficacy","Model Limitation","Parameter Defn and Ref.","Model Specification_Old_input","Scenario calculation","Raw Data - DK","Raw Data - SP","Raw Data - UB","OLD_RefResults","Results_Events_ averted","Result_QALY Gain ","Result_Sensitivity Results","PSA","CEAC","Sensitivity engine","Model Sensitivity control","Trace_CARDIO_SP","Trace_SoC_SP","Trace_CARDIO_UB","Trace_SoC_UB","Trace_CARDIO_Dakar","Trace_SoC_Dakar","LifeTables"],"not_rendered":{"charts":42,"images":14,"macros":1,"defined_names":282,"comments":5},"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet1","index":1,"n_rows":46,"n_cols":12,"rows_kept":46,"hidden":true,"merged":[[18,1,18,2],[19,2,19,3],[24,2,24,3],[34,3,34,5],[34,6,34,8],[34,9,34,11]]}
[]
[]
[]
[1,"Figure1","Click here"]
[]
[2,"PPP"]
[{"$nulls":3},"Ulaanbaatar","Dakar","São Paulo"]
[null,null,"PPP conversion factor",{"$f":"'User Input -Scenario Assumption'!E127","v":5.57},{"$f":"'User Input -Scenario Assumption'!E126","v":1.37},"NA"]
[null,null,"Hypertension cost (in USD)",{"$f":"'User Input -Scenario Assumption'!G150","v":{"v":34.21068716829055,"d":"34"}},{"$f":"'User Input -Scenario Assumption'!F150","v":{"v":139.09016607837836,"d":"139"}},{"$f":"'User Input -Scenario Assumption'!E150","v":{"v":190.55352752737838,"d":"191"}}]
[null,null,"CHD event cost (in USD)",{"$f":"'User Input -Scenario Assumption'!G152","v":{"v":273.16696588868933,"d":"273"}},{"$f":"'User Input -Scenario Assumption'!F152","v":{"v":1110.6131386861312,"d":"1111"}},{"$f":"'User Input -Scenario Assumption'!E152","v":{"v":1521.5399999999997,"d":"1522"}}]
[null,null,"Stroke event cost (in USD)",{"$f":"'User Input -Scenario Assumption'!G153","v":{"v":1052.7831393127178,"d":"1,053"}},{"$f":"'User Input -Scenario Assumption'!F153","v":{"v":4280.293493410101,"d":"4,280"}},{"$f":"'User Input -Scenario Assumption'!E153","v":{"v":5864.002085971839,"d":"5,864"}}]
[null,null,"Indirect costs: annual loss of productivity (in USD)",{"$f":"'User Input -Scenario Assumption'!G165","v":{"v":27.49209870543943,"d":"27"}},{"$f":"'User Input -Scenario Assumption'!F165","v":{"v":111.7744451016771,"d":"112"}},{"$f":"'User Input -Scenario Assumption'!E165","v":{"v":153.13098978929764,"d":"153"}}]
[null,null,"Net program cost (in USD)",{"$f":"'User Input -Scenario Assumption'!G136*'User Input -Scenario Assumption'!G137","v":{"v":663771.28,"d":"663,771"}},{"$f":"'User Input -Scenario Assumption'!F136*'User Input -Scenario Assumption'!F137","v":{"v":428926.8,"d":"428,927"}},{"$f":"'User Input -Scenario Assumption'!E136*'User Input -Scenario Assumption'!E137","v":{"v":591229.38,"d":"591,229"}}]
[]
[]
[]
[]
[]
[3,"Age-specific hypertension utility"]
[null,null,"Age-specific hypertension utility"]
[null,null,"Age 50-59",{"$f":"'User Input -Scenario Assumption'!E171","v":{"v":0.8444042553191489,"d":"0.84"}}]
[null,null,"Age 60-69",{"$f":"'User Input -Scenario Assumption'!E172","v":{"v":0.8199468085106384,"d":"0.82"}}]
[null,null,"Age 70-79",{"$f":"'User Input -Scenario Assumption'!E173","v":{"v":0.780563829787234,"d":"0.78"}}]
[null,null,"Age 80-100",{"$f":"'User Input -Scenario Assumption'!E174","v":{"v":0.7418936170212767,"d":"0.74"}}]
[null,null,"CV event utility cost (annual)"]
[null,null,"Coronary heart disease",{"$f":"'User Input -Scenario Assumption'!E176","v":-0.018}]
[null,null,"Stroke",{"$f":"'User Input -Scenario Assumption'!E177","v":{"v":-0.0483,"d":"-0.048"}}]
[]
[]
[4,null,"Event rates and cumulative number of events during the reporting period",null,"Click here"]
[]
[]
[]
[]
[{"$nulls":3},{"$f":"D7","v":"Ulaanbaatar"},null,null,{"$f":"E7","v":"Dakar"},null,null,{"$f":"F7","v":"São Paulo"}]
[null,null,"Events averted (cumulative)","CHD","Stroke","Death","CHD","Stroke","Death","CHD","Stroke","Death"]
[null,null,{"$f":"'Results_Events_ averted'!DI10","v":"Year1"},{"$f":"'Results_Events_ averted'!EB10","v":{"v":5.180835030086243,"d":"5"}},{"$f":"'Results_Events_ averted'!EC10","v":{"v":1.9118789840327288,"d":"2"}},{"$f":"'Results_Events_ averted'!ED10","v":{"v":20.688480109075613,"d":"21"}},{"$f":"'Results_Events_ averted'!DS10","v":{"v":3.094239044569747,"d":"3"}},{"$f":"'Results_Events_ averted'!DT10","v":{"v":1.1212679214537538,"d":"1"}},{"$f":"'Results_Events_ averted'!DU10","v":{"v":3.1888038176530245,"d":"3"}},{"$f":"'Results_Events_ averted'!DJ10","v":{"v":11.473607210590131,"d":"11"}},{"$f":"'Results_Events_ averted'!DK10","v":{"v":4.184984264667889,"d":"4"}},{"$f":"'Results_Events_ averted'!DL10","v":{"v":17.02635211624704,"d":"17"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI11","v":"Year2"},{"$f":"'Results_Events_ averted'!EB11","v":{"v":9.95135872434031,"d":"10"}},{"$f":"'Results_Events_ averted'!EC11","v":{"v":3.6939691362462668,"d":"4"}},{"$f":"'Results_Events_ averted'!ED11","v":{"v":47.78703128768382,"d":"48"}},{"$f":"'Results_Events_ averted'!DS11","v":{"v":6.084556328264185,"d":"6"}},{"$f":"'Results_Events_ averted'!DT11","v":{"v":2.209240506006058,"d":"2"}},{"$f":"'Results_Events_ averted'!DU11","v":{"v":6.27521951465792,"d":"6"}},{"$f":"'Results_Events_ averted'!DJ11","v":{"v":22.275886226472338,"d":"22"}},{"$f":"'Results_Events_ averted'!DK11","v":{"v":8.154721815632548,"d":"8"}},{"$f":"'Results_Events_ averted'!DL11","v":{"v":34.595604885599926,"d":"35"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI12","v":"Year3"},{"$f":"'Results_Events_ averted'!EB12","v":{"v":14.330542718607177,"d":"14"}},{"$f":"'Results_Events_ averted'!EC12","v":{"v":5.352087297583868,"d":"5"}},{"$f":"'Results_Events_ averted'!ED12","v":{"v":73.38783960284627,"d":"73"}},{"$f":"'Results_Events_ averted'!DS12","v":{"v":8.973570843761948,"d":"9"}},{"$f":"'Results_Events_ averted'!DT12","v":{"v":3.2647267127986375,"d":"3"}},{"$f":"'Results_Events_ averted'!DU12","v":{"v":9.261794903744146,"d":"9"}},{"$f":"'Results_Events_ averted'!DJ12","v":{"v":32.37967771916985,"d":"32"}},{"$f":"'Results_Events_ averted'!DK12","v":{"v":11.900136495956005,"d":"12"}},{"$f":"'Results_Events_ averted'!DL12","v":{"v":52.64490858823672,"d":"53"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI13","v":"Year4"},{"$f":"'Results_Events_ averted'!EB13","v":{"v":18.33659665299001,"d":"18"}},{"$f":"'Results_Events_ averted'!EC13","v":{"v":6.8918193634912654,"d":"7"}},{"$f":"'Results_Events_ averted'!ED13","v":{"v":97.55463331810347,"d":"98"}},{"$f":"'Results_Events_ averted'!DS13","v":{"v":11.763841598946243,"d":"12"}},{"$f":"'Results_Events_ averted'!DT13","v":{"v":4.2885172501599484,"d":"4"}},{"$f":"'Results_Events_ averted'!DU13","v":{"v":12.151019742566803,"d":"12"}},{"$f":"'Results_Events_ averted'!DJ13","v":{"v":41.757523393438845,"d":"42"}},{"$f":"'Results_Events_ averted'!DK13","v":{"v":15.411978318525556,"d":"15"}},{"$f":"'Results_Events_ averted'!DL13","v":{"v":71.1332139156425,"d":"71"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI14","v":"Year5"},{"$f":"'Results_Events_ averted'!EB14","v":{"v":21.986997096632862,"d":"22"}},{"$f":"'Results_Events_ averted'!EC14","v":{"v":8.318529005287235,"d":"8"}},{"$f":"'Results_Events_ averted'!ED14","v":{"v":120.34866163484526,"d":"120"}},{"$f":"'Results_Events_ averted'!DS14","v":{"v":14.457868935387935,"d":"14"}},{"$f":"'Results_Events_ averted'!DT14","v":{"v":5.281384973953855,"d":"5"}},{"$f":"'Results_Events_ averted'!DU14","v":{"v":14.945327006741309,"d":"15"}},{"$f":"'Results_Events_ averted'!DJ14","v":{"v":50.38255917495073,"d":"50"}},{"$f":"'Results_Events_ averted'!DK14","v":{"v":18.681095265949995,"d":"19"}},{"$f":"'Results_Events_ averted'!DL14","v":{"v":89.98695653405389,"d":"90"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI15","v":"Year6"},{"$f":"'Results_Events_ averted'!EB15","v":{"v":25.298515402770875,"d":"25"}},{"$f":"'Results_Events_ averted'!EC15","v":{"v":9.637366069791803,"d":"10"}},{"$f":"'Results_Events_ averted'!ED15","v":{"v":141.82878744216328,"d":"142"}},{"$f":"'Results_Events_ averted'!DS15","v":{"v":17.00129674969284,"d":"17"}},{"$f":"'Results_Events_ averted'!DT15","v":{"v":6.225817973531623,"d":"6"}},{"$f":"'Results_Events_ averted'!DU15","v":{"v":19.28309749371408,"d":"19"}},{"$f":"'Results_Events_ averted'!DJ15","v":{"v":58.229472047726446,"d":"58"}},{"$f":"'Results_Events_ averted'!DK15","v":{"v":21.698724366716185,"d":"22"}},{"$f":"'Results_Events_ averted'!DL15","v":{"v":109.09768200041867,"d":"109"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI16","v":"Year7"},{"$f":"'Results_Events_ averted'!EB16","v":{"v":28.091869868469686,"d":"28"}},{"$f":"'Results_Events_ averted'!EC16","v":{"v":10.79097513752626,"d":"11"}},{"$f":"'Results_Events_ averted'!ED16","v":{"v":174.2918280624126,"d":"174"}},{"$f":"'Results_Events_ averted'!DS16","v":{"v":19.400277698513605,"d":"19"}},{"$f":"'Results_Events_ averted'!DT16","v":{"v":7.123719417221807,"d":"7"}},{"$f":"'Results_Events_ averted'!DU16","v":{"v":23.388312938473064,"d":"23"}},{"$f":"'Results_Events_ averted'!DJ16","v":{"v":65.2784943222606,"d":"65"}},{"$f":"'Results_Events_ averted'!DK16","v":{"v":24.45776580689253,"d":"24"}},{"$f":"'Results_Events_ averted'!DL16","v":{"v":128.24828860150456,"d":"128"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI17","v":"Year8"},{"$f":"'Results_Events_ averted'!EB17","v":{"v":30.406848746627062,"d":"30"}},{"$f":"'Results_Events_ averted'!EC17","v":{"v":11.79158657255304,"d":"12"}},{"$f":"'Results_Events_ averted'!ED17","v":{"v":203.65491463750868,"d":"204"}},{"$f":"'Results_Events_ averted'!DS17","v":{"v":21.660737315097165,"d":"22"}},{"$f":"'Results_Events_ averted'!DT17","v":{"v":7.976923325085849,"d":"8"}},{"$f":"'Results_Events_ averted'!DU17","v":{"v":27.270368003083604,"d":"27"}},{"$f":"'Results_Events_ averted'!DJ17","v":{"v":71.5154257105052,"d":"72"}},{"$f":"'Results_Events_ averted'!DK17","v":{"v":26.952779837088805,"d":"27"}},{"$f":"'Results_Events_ averted'!DL17","v":{"v":147.21472177510623,"d":"147"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI18","v":"Year9"},{"$f":"'Results_Events_ averted'!EB18","v":{"v":32.28064380061886,"d":"32"}},{"$f":"'Results_Events_ averted'!EC18","v":{"v":12.650642959718656,"d":"13"}},{"$f":"'Results_Events_ averted'!ED18","v":{"v":230.13408984058196,"d":"230"}},{"$f":"'Results_Events_ averted'!DS18","v":{"v":23.788382038683153,"d":"24"}},{"$f":"'Results_Events_ averted'!DT18","v":{"v":8.787196995562148,"d":"9"}},{"$f":"'Results_Events_ averted'!DU18","v":{"v":30.938312103589624,"d":"31"}},{"$f":"'Results_Events_ averted'!DJ18","v":{"v":76.93105285730502,"d":"77"}},{"$f":"'Results_Events_ averted'!DK18","v":{"v":29.17978445815243,"d":"29"}},{"$f":"'Results_Events_ averted'!DL18","v":{"v":165.7779643250608,"d":"166"}}]
[null,null,{"$f":"'Results_Events_ averted'!DI19","v":"Year10"},{"$f":"'Results_Events_ averted'!EB19","v":{"v":33.74800935990622,"d":"34"}},{"$f":"'Results_Events_ averted'!EC19","v":{"v":13.378847086778844,"d":"13"}},{"$f":"'Results_Events_ averted'!ED19","v":{"v":253.93179581423965,"d":"254"}},{"$f":"'Results_Events_ averted'!DS19","v":{"v":25.788706965789643,"d":"26"}},{"$f":"'Results_Events_ averted'!DT19","v":{"v":9.556243348362134,"d":"10"}},{"$f":"'Results_Events_ averted'!DU19","v":{"v":34.40086159016187,"d":"34"}},{"$f":"'Results_Events_ averted'!DJ19","v":{"v":81.52251475043748,"d":"82"}},{"$f":"'Results_Events_ averted'!DK19","v":{"v":31.13668254821992,"d":"31"}},{"$f":"'Results_Events_ averted'!DL19","v":{"v":183.6765822207367,"d":"184"}}]

{"sheet":"Model Framework","index":2,"n_rows":58,"n_cols":4,"rows_kept":58}
[]
[]
[{"$nulls":3},"Model Framwork"]
{"$rows_empty":26}
[{"$nulls":3},"Figure1"]
{"$rows_empty":27}
[{"$nulls":3},"Figure1- Projection Phase"]

{"sheet":"User Input -Scenario Assumption","index":3,"n_rows":201,"n_cols":23,"rows_kept":201,"merged":[[3,2,3,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[26,2,31,2],[32,2,37,2],[38,2,43,2],[47,2,47,3],[48,2,54,2],[55,2,61,2],[62,2,68,2],[71,4,71,6],[71,7,71,9],[71,11,71,13],[72,2,72,3],[73,2,79,2],[80,2,86,2],[87,2,93,2],[96,2,96,3],[97,2,97,3],[98,2,98,3],[99,2,99,3],[100,2,100,3],[101,2,102,2],[103,2,104,2],[105,2,106,2],[108,4,108,6],[108,7,108,9],[108,11,108,13],[108,14,108,16],[109,2,109,3],[110,2,111,2],[112,2,113,2],[114,2,115,2],[117,2,117,3],[119,2,119,3],[120,2,120,3],[121,2,121,3],[122,2,122,3],[124,2,124,3],[125,2,126,2],[127,2,128,2],[129,2,130,2],[134,2,134,3],[135,2,136,2],[137,2,138,2],[139,2,140,2],[143,2,143,3],[144,2,144,3],[145,2,145,3],[146,2,146,3],[148,2,148,3],[149,2,152,2],[153,2,156,2],[157,2,160,2],[163,2,163,3],[164,2,164,3],[165,2,165,3],[166,2,166,3],[168,2,168,3],[169,2,176,2],[170,16,170,17],[170,18,170,20],[177,2,184,2],[185,2,192,2],[194,2,194,3],[195,2,196,2],[197,2,198,2],[199,2,200,2]]}
[]
[{"$nulls":4},"User input Cells","Formula Based cells",{"$nulls":11},"Period","Event calculation time"]
[{"$nulls":4},"Sao Paulo",{"$f":"F6","v":"Dakar"},{"$f":"G6","v":"UlaanBaatar"},{"$nulls":10},"Q4'18 to Q4'19","One Year",null,"Q1'19 to Q4'19"]
[null,"Scenario assumption","Select Intervention period ",null,"Q4'18 to Q4'19","Q1'19 to Q4'19","Feb'18 to Sep19",{"$nulls":10},"Q4'18 to Q3'20","Two Year",null,"Q2'18 to Q3'20"]
[]
[null,null,"Intervention Period in year",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Base case",null,{"$f":"VLOOKUP(E4,R3:S4,2,0)","v":"One Year"},"One Year","Two Year"]
[null,"Q3'2020","Upside"]
[null,null,"Downside"]
[{"$nulls":8},"User Input"]
[null,null,"Population (Total Tx at last time point (Q4'20)",null,"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C7","v":"Base case"},null,{"$f":"IF(I12<>\"\",I12,'Raw Data - SP'!BL4*4)","v":5844},{"$f":"IF(J12<>\"\",J12,'Raw Data - DK'!BE5)","v":5236},{"$f":"IF(I12<>\"\",I12,'Raw Data - UB'!BL4)","v":10075},{"$nulls":5},"*SP population linearly extrapolated to 24 clinics from data of 6"]
[null,null,{"$f":"C8","v":"Upside"}]
[null,null,{"$f":"C9","v":"Downside"}]
[{"$nulls":8},"User Input"]
[null,null,"Mean Age of Total Tx at last time point)",null,"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C12","v":"Base case"},null,{"$f":"IF(I17<>\"\",I17,'Raw Data - SP'!BG97)","v":62},{"$f":"IF(J17<>\"\",J17,'Raw Data - DK'!BG124)","v":58},{"$f":"IF(I17<>\"\",I17,'Raw Data - UB'!BG97)","v":61}]
[null,null,{"$f":"C13","v":"Upside"}]
[null,null,{"$f":"C14","v":"Downside"}]
[]
[null,null,"Male proportion in Total Tx at last time point)",null,"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C17","v":"Base case"},null,{"$f":"IF(I22<>\"\",I22,'Raw Data - SP'!BH97)","v":{"v":0.26871938418474456,"d":"27%"}},{"$f":"IF(J22<>\"\",J22,'Raw Data - DK'!BH124)","v":{"v":0.2248,"d":"22%"}},{"$f":"IF(K22<>\"\",K22,'Raw Data - UB'!BH97)","v":{"v":0.36679960119641075,"d":"37%"}}]
[null,null,{"$f":"C18","v":"Upside"}]
[null,null,{"$f":"C19","v":"Downside"}]
[]
[null,null,"BP Category","BP Category","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C12","v":"Base case"},"<120 and <80 mmHg","Controlled","Controlled","Controlled"]
[{"$nulls":3},"120-129 or 80-84","Controlled","Controlled","Controlled"]
[{"$nulls":3},"130 - 139 or 85 - 89","Controlled","Controlled","Uncontrolled"]
[{"$nulls":3},"140 - 159 or 90 - 99","Uncontrolled","Uncontrolled","Uncontrolled"]
[{"$nulls":3},"160 - 179 or 100 - 109","Uncontrolled","Uncontrolled","Uncontrolled"]
[{"$nulls":3},"≥ 180 or ≥ 110","Uncontrolled","Uncontrolled","Uncontrolled"]
[null,null,{"$f":"C13","v":"Upside"},"<120 and <80 mmHg","Controlled","Controlled","Controlled"]
[{"$nulls":3},"120-129 or 80-84","Controlled","Controlled","Controlled"]
[{"$nulls":3},"130 - 139 or 85 - 89","Controlled","Controlled","Uncontrolled"]
[{"$nulls":3},"140 - 159 or 90 - 99","Uncontrolled","Uncontrolled","Uncontrolled"]
[{"$nulls":3},"160 - 179 or 100 - 109","Uncontrolled","Uncontrolled","Uncontrolled"]
[{"$nulls":3},"≥ 180 or ≥ 110","Uncontrolled","Uncontrolled","Uncontrolled"]
[null,null,{"$f":"C14","v":"Downside"},"<120 and <80 mmHg","Controlled","Controlled","Controlled"]
[{"$nulls":3},"120-129 or 80-84","Controlled","Controlled","Controlled"]
[{"$nulls":3},"130 - 139 or 85 - 89","Controlled","Controlled","Uncontrolled"]
[{"$nulls":3},"140 - 159 or 90 - 99","Uncontrolled","Uncontrolled","Uncontrolled"]
[{"$nulls":3},"160 - 179 or 100 - 109","Uncontrolled","Uncontrolled","Uncontrolled"]
[{"$nulls":3},"≥ 180 or ≥ 110","Uncontrolled","Uncontrolled","Uncontrolled"]
[]
[]
[{"$nulls":8},"User input"]
[null,null,"BP categories distribution for total treated patients",null,"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C27","v":"Base case"},{"$f":"D27","v":"<120 and <80 mmHg"},{"$f":"IF(I49<>\"\",I49,'Scenario calculation'!J20)","v":{"v":0.025260804769001485,"d":"2.5%"}},{"$f":"IF(J49<>\"\",J49,'Scenario calculation'!K20)","v":{"v":0.01790259485129572,"d":"1.8%"}},{"$f":"IF(K49<>\"\",K49,'Scenario calculation'!L20)","v":{"v":0.01026910691918951,"d":"1.0%"}}]
[{"$nulls":3},{"$f":"D28","v":"120-129 or 80-84"},{"$f":"IF(I50<>\"\",I50,'Scenario calculation'!J21)","v":{"v":0.058345752608047696,"d":"5.8%"}},{"$f":"IF(J50<>\"\",J50,'Scenario calculation'!K21)","v":{"v":0.03826508823177711,"d":"3.8%"}},{"$f":"IF(K50<>\"\",K50,'Scenario calculation'!L21)","v":{"v":0.020599521939389107,"d":"2.1%"}}]
[{"$nulls":3},{"$f":"D29","v":"130 - 139 or 85 - 89"},{"$f":"IF(I51<>\"\",I51,'Scenario calculation'!J22)","v":{"v":0.039120715350223545,"d":"3.9%"}},{"$f":"IF(J51<>\"\",J51,'Scenario calculation'!K22)","v":{"v":0.07707682058115103,"d":"7.7%"}},{"$f":"IF(K51<>\"\",K51,'Scenario calculation'!L22)","v":{"v":0.23399726357021544,"d":"23.4%"}}]
[{"$nulls":3},{"$f":"D30","v":"140 - 159 or 90 - 99"},{"$f":"IF(I52<>\"\",I52,'Scenario calculation'!J23)","v":{"v":0.4243218902309812,"d":"42.4%"}},{"$f":"IF(J52<>\"\",J52,'Scenario calculation'!K23)","v":{"v":0.3928990982444273,"d":"39.3%"}},{"$f":"IF(K52<>\"\",K52,'Scenario calculation'!L23)","v":{"v":0.39820806371329015,"d":"39.8%"}}]
[{"$nulls":3},{"$f":"D31","v":"160 - 179 or 100 - 109"},{"$f":"IF(I53<>\"\",I53,'Scenario calculation'!J24)","v":{"v":0.33741258741258745,"d":"33.7%"}},{"$f":"IF(J53<>\"\",J53,'Scenario calculation'!K24)","v":{"v":0.27197553644775946,"d":"27.2%"}},{"$f":"IF(K53<>\"\",K53,'Scenario calculation'!L24)","v":{"v":0.2518816081402533,"d":"25.2%"}}]
[{"$nulls":3},{"$f":"D32","v":"≥ 180 or ≥ 110"},{"$f":"IF(I54<>\"\",I54,'Scenario calculation'!J25)","v":{"v":0.11553824962915873,"d":"11.6%"}},{"$f":"IF(J54<>\"\",J54,'Scenario calculation'!K25)","v":{"v":0.2018808616435894,"d":"20.2%"}},{"$f":"IF(K54<>\"\",K54,'Scenario calculation'!L25)","v":{"v":0.08504443571766247,"d":"8.5%"}}]
[{"$nulls":3},"Total",{"$f":"SUM(E49:E54)","v":{"v":1.0000000000000002,"d":"100.0%"}},{"$f":"SUM(F49:F54)","v":{"v":1,"d":"100.0%"}},{"$f":"SUM(G49:G54)","v":{"v":1,"d":"100.0%"}}]
[null,null,{"$f":"C33","v":"Upside"},{"$f":"D33","v":"<120 and <80 mmHg"}]
[{"$nulls":3},{"$f":"D34","v":"120-129 or 80-84"}]
[{"$nulls":3},{"$f":"D35","v":"130 - 139 or 85 - 89"}]
[{"$nulls":3},{"$f":"D36","v":"140 - 159 or 90 - 99"}]
[{"$nulls":3},{"$f":"D37","v":"160 - 179 or 100 - 109"}]
[{"$nulls":3},{"$f":"D38","v":"≥ 180 or ≥ 110"}]
[{"$nulls":3},"Total",{"$f":"SUM(E56:E61)","v":{"v":0,"d":"0.0%"}},{"$f":"SUM(F56:F61)","v":{"v":0,"d":"0.0%"}},{"$f":"SUM(G56:G61)","v":{"v":0,"d":"0.0%"}}]
[null,null,{"$f":"C39","v":"Downside"},{"$f":"D39","v":"<120 and <80 mmHg"}]
[{"$nulls":3},{"$f":"D40","v":"120-129 or 80-84"}]
[{"$nulls":3},{"$f":"D41","v":"130 - 139 or 85 - 89"}]
[{"$nulls":3},{"$f":"D42","v":"140 - 159 or 90 - 99"}]
[{"$nulls":3},{"$f":"D43","v":"160 - 179 or 100 - 109"}]
[{"$nulls":3},{"$f":"D44","v":"≥ 180 or ≥ 110"}]
[{"$nulls":3},"Total",{"$f":"SUM(E63:E68)","v":{"v":0,"d":"0.0%"}},{"$f":"SUM(F63:F68)","v":{"v":0,"d":"0.0%"}},{"$f":"SUM(G63:G68)","v":{"v":0,"d":"0.0%"}}]
[]
[{"$nulls":11},"User Input"]
[null,null,"Post CARDIO Intervention period ",null,"With CARDIO",null,null,"Without CARDIO",{"$nulls":3},"With CARDIO"]
[null,null,"BP categories distribution change (multiplier factor)",null,"Sao Paulo","Dakar","UlaanBaatar","Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C49","v":"Base case"},"Total controlled (N)",{"$f":"IF(L74<>\"\",L74,'Raw Data - SP'!BM4*4)","v":{"v":1824,"d":"1,824"}},{"$f":"IF(M74<>\"\",M74,'Raw Data - DK'!BM5)","v":{"v":1016,"d":"1,016"}},{"$f":"IF(N74<>\"\",N74,'Raw Data - UB'!BM4)","v":{"v":1986,"d":"1,986"}},{"$f":"E74","v":{"v":1824,"d":"1,824"}},{"$f":"F74","v":{"v":1016,"d":"1,016"}},{"$f":"G74","v":{"v":1986,"d":"1,986"}}]
[{"$nulls":3},{"$f":"D49","v":"<120 and <80 mmHg"},{"$f":"IF(L75<>\"\",L75,'Scenario calculation'!H58)","v":{"v":1,"d":"100.0%"}},{"$f":"IF(M75<>\"\",M75,'Scenario calculation'!I58)","v":{"v":1,"d":"100.0%"}},{"$f":"IF(N75<>\"\",N75,'Scenario calculation'!J58)","v":{"v":1,"d":"100.0%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"}]
[{"$nulls":3},"120-129 or 80-84",{"$f":"IF(L76<>\"\",L76,'Scenario calculation'!H59)","v":{"v":1,"d":"100.0%"}},{"$f":"IF(M76<>\"\",M76,'Scenario calculation'!I59)","v":{"v":1,"d":"100.0%"}},{"$f":"IF(N76<>\"\",N76,'Scenario calculation'!J59)","v":{"v":1,"d":"100.0%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"}]
[{"$nulls":3},"130 - 139 or 85 - 89",{"$f":"IF(L77<>\"\",L77,'Scenario calculation'!H60)","v":{"v":1,"d":"100.0%"}},{"$f":"IF(M77<>\"\",M77,'Scenario calculation'!I60)","v":{"v":1,"d":"100.0%"}},{"$f":"IF(N77<>\"\",N77,'Scenario calculation'!J60)","v":{"v":0.1715484238581012,"d":"17.2%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},"140 - 159 or 90 - 99",{"$f":"IF(L78<>\"\",L78,'Scenario calculation'!H61)","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"IF(M78<>\"\",M78,'Scenario calculation'!I61)","v":{"v":0.07014290588012173,"d":"7.0%"}},{"$f":"IF(N78<>\"\",N78,'Scenario calculation'!J61)","v":{"v":0.1715484238581011,"d":"17.2%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},"160 - 179 or 100 - 109",{"$f":"IF(L79<>\"\",L79,'Scenario calculation'!H62)","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"IF(M79<>\"\",M79,'Scenario calculation'!I62)","v":{"v":0.07014290588012162,"d":"7.0%"}},{"$f":"IF(N79<>\"\",N79,'Scenario calculation'!J62)","v":{"v":0.1715484238581012,"d":"17.2%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":3},"≥ 180 or ≥ 110",{"$f":"IF(L80<>\"\",L80,'Scenario calculation'!H63)","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"IF(M80<>\"\",M80,'Scenario calculation'!I63)","v":{"v":0.07014290588012162,"d":"7.0%"}},{"$f":"IF(N80<>\"\",N80,'Scenario calculation'!J63)","v":{"v":0.1715484238581012,"d":"17.2%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"C56","v":"Upside"},{"$f":"D74","v":"Total controlled (N)"}]
[{"$nulls":3},{"$f":"D75","v":"<120 and <80 mmHg"}]
[{"$nulls":3},"120-129 or 80-84"]
[{"$nulls":3},"130 - 139 or 85 - 89"]
[{"$nulls":3},"140 - 159 or 90 - 99"]
[{"$nulls":3},"160 - 179 or 100 - 109"]
[{"$nulls":3},"≥ 180 or ≥ 110"]
[null,null,{"$f":"C63","v":"Downside"},{"$f":"D81","v":"Total controlled (N)"}]
[{"$nulls":3},{"$f":"D82","v":"<120 and <80 mmHg"}]
[{"$nulls":3},"120-129 or 80-84"]
[{"$nulls":3},"130 - 139 or 85 - 89"]
[{"$nulls":3},"140 - 159 or 90 - 99"]
[{"$nulls":3},"160 - 179 or 100 - 109"]
[{"$nulls":3},"≥ 180 or ≥ 110"]
[]
[]
[null,"10 years Projection phase ","Projection Phase -Time horizon (in years)",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Base case",null,10,{"$f":"E98","v":10},10]
[null,null,"Upside",null,10,10,10]
[null,null,"Downside",null,10,10,10]
[null,null,"Projection Phase - Discount rate"]
[null,null,"Base case","Discount (costs)",{"v":0.05,"d":"5%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3%"}]
[{"$nulls":3},"Discount (benefits)",{"v":0.05,"d":"5%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3%"}]
[null,null,{"$f":"C81","v":"Upside"},"Discount (costs)"]
[{"$nulls":3},"Discount (benefits)"]
[null,null,{"$f":"C88","v":"Downside"},"Discount (costs)"]
[{"$nulls":3},"Discount (benefits)"]
[{"$nulls":4},"Calculated",{"$nulls":6},"User Input "]
[{"$nulls":4},{"$f":"Efficacy!E33","v":"Before CARDIO"},null,null,{"$f":"Efficacy!G33","v":"After CARDIO"},{"$nulls":3},{"$f":"E109","v":"Before CARDIO"},null,null,{"$f":"H109","v":"After CARDIO"}]
[null,null,"Risk of CV (Annual)",null,"Sao Paulo","Dakar","UlaanBaatar","Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C74","v":"Base case"},"Coronary heart disease*(CVD)",{"$f":"IF(L111<>\"\",L111,IF($E7=\"One Year\",Efficacy!Y$42,Efficacy!Y$42))","v":{"v":0.022927632124404407,"d":"2.29%"}},{"$f":"IF(M111<>\"\",M111,IF($F$7=\"One Year\",Efficacy!$E$42,Efficacy!$E$42))","v":{"v":0.01957319555356074,"d":"1.96%"}},{"$f":"IF(N111<>\"\",N111,IF($G$7=\"One Year\",Efficacy!$O$42,Efficacy!$O$42))","v":{"v":0.010849105739730858,"d":"1.08%"}},{"$f":"IF(O111<>\"\",O111,IF($E7=\"One Year\",Efficacy!AA$42,Efficacy!AA$42))","v":{"v":0.022198749977827337,"d":"2.22%"}},{"$f":"IF(P111<>\"\",P111,IF($F$7=\"One Year\",Efficacy!$G$42,Efficacy!$G$42))","v":{"v":0.019359190555970462,"d":"1.94%"}},{"$f":"IF(Q111<>\"\",Q111,IF($G$7=\"One Year\",Efficacy!$Q$42,Efficacy!$Q$42))","v":{"v":0.010735196781848422,"d":"1.07%"}}]
[{"$nulls":3},"Proportion of CHD events that are Stroke",{"v":0.3,"d":"30.00%"},{"v":0.3,"d":"30.00%"},{"v":0.3,"d":"30.00%"},{"v":0.3,"d":"30.00%"},{"v":0.3,"d":"30.00%"},{"v":0.3,"d":"30.00%"}]
[null,null,{"$f":"C81","v":"Upside"},{"$f":"D111","v":"Coronary heart disease*(CVD)"}]
[{"$nulls":3},{"$f":"D112","v":"Proportion of CHD events that are Stroke"}]
[null,null,{"$f":"C88","v":"Downside"},{"$f":"D111","v":"Coronary heart disease*(CVD)"}]
[{"$nulls":3},{"$f":"D112","v":"Proportion of CHD events that are Stroke"}]
[{"$nulls":4},"Note:*Annual Risk of CVD includes CHD, stroke, heart failure, and CVD deaths"]
[null,null,"Costs Assumptions (in USD)",{"$nulls":4},{"$f":"H111/E111-1","v":-0.03179055484762605},{"$f":"I111/F111-1","v":-0.010933574796443857},{"$f":"J111/G111-1","v":-0.01049938682644469}]
[]
[null,null,"Exchange Rate:  Real to USD",null,"Sao Paulo"]
[null,null,"Base case",null,{"v":0.18624748565894358,"d":"0.19"}]
[null,null,"Upside"]
[null,null,"Downside"]
[]
[null,null,"Purchasing power parity conversion factor",null,{"$f":"E110","v":"Sao Paulo"}]
[null,null,{"$f":"C111","v":"Base case"},"Sao Paulo to Senegal",1.37]
[{"$nulls":3},"Sao Paulo to Mongolia",5.57]
[null,null,{"$f":"C113","v":"Upside"},{"$f":"D126","v":"Sao Paulo to Senegal"}]
[{"$nulls":3},{"$f":"D126","v":"Sao Paulo to Senegal"}]
[null,null,{"$f":"C115","v":"Downside"},{"$f":"D127","v":"Sao Paulo to Mongolia"},{"$nulls":8},"Cost of CARDIO implementation"]
[{"$nulls":3},{"$f":"D126","v":"Sao Paulo to Senegal"},{"$nulls":9},"São Paulo","Dakar","Ulaanbaatar"]
[{"$nulls":12},"Intervention period","Oct 2018 – Dec 2019","April 2018 – Dec 2018**","Feb 2018 – Sep 2019"]
[{"$nulls":14},"Jan 2019 – Dec 2019*** "]
[{"$nulls":12},"Period of intervention (months)",15,12,20]
[null,null,"CARDIO Programe costs Assumptions (in USD)",null,"Sao Paulo","Dakar","UlaanBaatar",{"$nulls":5},"In-country implementation budget spend (USD)*",{"v":1391127.95,"d":"1,391,127.95"},"523,257.96**",{"v":1561814.77,"d":"1,561,814.77"}]
[null,null,{"$f":"C111","v":"Base case"},"CARDIO Direct costs",{"v":1182459,"d":"$1,182,459"},{"v":857854,"d":"$857,854"},{"v":1327543,"d":"$1,327,543"},{"$nulls":7},{"v":1009239.54,"d":"1,009,239.54"}]
[{"$nulls":3},"Adjustment factor",{"$f":"N141","v":{"v":0.4999998985165659,"d":"50%"}},{"$f":"O141","v":{"v":0.49999976686009506,"d":"50%"}},{"$f":"P141","v":{"v":0.4999998342803209,"d":"50%"}},{"$nulls":5},"In-country partner overhead discount (15%) (USD)",{"v":208669,"d":"208,669"},{"v":151386,"d":"151,386"},{"v":234272,"d":"234,272"}]
[null,null,{"$f":"C113","v":"Upside"},{"$f":"D136","v":"CARDIO Direct costs"},{"$nulls":8},"Budget minus overhead (USD)",{"v":1182459,"d":"1,182,459"},{"v":857854,"d":"857,854"},{"v":1327543,"d":"1,327,543"}]
[{"$nulls":3},{"$f":"D137","v":"Adjustment factor"},{"$nulls":8},"Preparatory activities discount (50%) (USD)",{"v":591229,"d":"591,229"},{"v":428927,"d":"428,927"},{"v":663771,"d":"663,771"}]
[null,null,{"$f":"C115","v":"Downside"},{"$f":"D138","v":"CARDIO Direct costs"},{"$nulls":8},"Final implementation budget for modelling (USD)",{"v":591229.38,"d":"591,229.38"},{"v":428926.8,"d":"428,926.80"},{"v":663771.28,"d":"663,771.28"}]
[{"$nulls":3},{"$f":"D139","v":"Adjustment factor"},{"$nulls":8},"Discount %",{"$f":"N140/N138","v":{"v":0.4999998985165659,"d":"50%"}},{"$f":"O140/O138","v":{"v":0.49999976686009506,"d":"50%"}},{"$f":"P140/P138","v":{"v":0.4999998342803209,"d":"50%"}}]
[]
[{"$nulls":13},{"v":663771.28,"d":"663,771"},{"v":428926.8,"d":"428,927"},{"v":591229.38,"d":"591,229"}]
[null,null,"Post CARDIO running. Cost  % of net CARDIO Direct cost",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Base case",null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[null,"\"0.XX\" Reduction in base case cost value","Upside"]
[null,null,"Downside"]
[{"$nulls":8},"User input"]
[null,null,"Event Cost",null,"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"C136","v":"Base case"},"Hypertension - controlled",{"v":190.55352752737838,"d":"$191"},{"$f":"IF(J150<>\"\",J150,E150/E126)","v":{"v":139.09016607837836,"d":"$139"}},{"$f":"IF(K150<>\"\",K150,E150/E127)","v":{"v":34.21068716829055,"d":"$34"}}]
[{"$nulls":3},"Hypertension - uncontrolled",{"v":190.55352752737838,"d":"$191"},{"$f":"IF(J151<>\"\",J151,E151/E126)","v":{"v":139.09016607837836,"d":"$139"}},{"$f":"IF(K151<>\"\",K151,E151/E127)","v":{"v":34.21068716829055,"d":"$34"}}]
[{"$nulls":3},"Coronary heart disease/event",{"v":1521.5399999999997,"d":"$1,522"},{"$f":"IF(J152<>\"\",J152,E152/E126)","v":{"v":1110.6131386861312,"d":"$1,111"}},{"$f":"IF(K152<>\"\",K152,E152/E127)","v":{"v":273.16696588868933,"d":"$273"}}]
[{"$nulls":3},"Stroke/event",{"v":5864.002085971839,"d":"$5,864"},{"$f":"IF(J153<>\"\",J153,E153/E126)","v":{"v":4280.293493410101,"d":"$4,280"}},{"$f":"IF(K153<>\"\",K153,E153/E127)","v":{"v":1052.7831393127178,"d":"$1,053"}}]
[null,null,{"$f":"C138","v":"Upside"},{"$f":"D150","v":"Hypertension - controlled"}]
[{"$nulls":3},"Hypertension - uncontrolled"]
[{"$nulls":3},"Coronary heart disease/event"]
[{"$nulls":3},"Stroke/event"]
[null,null,{"$f":"C140","v":"Downside"},"Hypertension - controlled"]
[{"$nulls":3},"Hypertension - uncontrolled"]
[{"$nulls":3},"Coronary heart disease/event"]
[{"$nulls":3},"Stroke/event"]
[]
[{"$nulls":8},"User input",{"$nulls":6},"Source:https://data.worldbank.org/indicator/FP.CPI.TOTL.ZG?locations=BR"]
[null,null,"Indirect costs-  Annual loss of productivity cost (HTN)",null,"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar",{"$nulls":4},"Productivity loss adjusted with inflation (2003-2019)"]
[null,null,"Base case",null,{"v":153.13098978929764,"d":"$153.13"},{"$f":"IF(J165<>\"\",J165,E165/E126)","v":{"v":111.7744451016771,"d":"$111.77"}},{"$f":"IF(K165<>\"\",K165,E165/E127)","v":{"v":27.49209870543943,"d":"$27.49"}},{"$nulls":8},{"v":153.13098978929764,"d":"153.13"},55.67999999999999]
[null,null,"Upside"]
[null,null,"Downside",{"$nulls":19},"Source: Mould-Quevedo et al 2015"]
[]
[null,null,"Utility of health states",null,"Sao Paulo","Dakar","UlaanBaatar",{"$nulls":9},"Utility Calculation"]
[null,null,{"$f":"C150","v":"Base case"},"Hypertension utility with age",{"$nulls":13},"Female (%) from Raw Data",{"$f":"Efficacy!AA30","v":{"v":0,"d":"0.00"}},{"$f":"Efficacy!G30","v":{"v":0,"d":"0.00"}},{"$f":"Efficacy!Q30","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"Age 50-59",{"v":0.8444042553191489,"d":"0.84"},{"$f":"E171","v":{"v":0.8444042553191489,"d":"0.844"}},{"v":0.8444042553191489,"d":"0.844"},{"$nulls":9},"Baseline Utility",null,"Normalize Baseline Utility "]
[{"$nulls":3},"Age 60-69",{"v":0.8199468085106384,"d":"0.82"},{"v":0.8199468085106384,"d":"0.820"},{"v":0.8199468085106384,"d":"0.820"},{"$nulls":9},"Male","Female",{"$f":"E169","v":"Sao Paulo"},{"$f":"J164","v":"Dakar"},{"$f":"K164","v":"UlaanBaatar"}]
[{"$nulls":3},"Age 70-79",{"v":0.780563829787234,"d":"0.78"},{"v":0.780563829787234,"d":"0.781"},{"v":0.780563829787234,"d":"0.781"},{"$nulls":9},{"v":0.861,"d":"0.86"},{"v":0.837,"d":"0.84"},{"$f":"($R173*S$170)+((1-S$170)*$Q173)","v":{"v":0.861,"d":"0.86"}},{"v":0.861,"d":"0.86"},{"v":0.861,"d":"0.86"}]
[{"$nulls":3},"Age 80-100",{"v":0.7418936170212767,"d":"0.74"},{"v":0.7418936170212767,"d":"0.742"},{"v":0.7418936170212767,"d":"0.742"},{"$nulls":9},0.84,{"v":0.811,"d":"0.81"},0.84,0.84,0.84]
[{"$nulls":3},"Disutility (annual)",{"$nulls":12},{"v":0.802,"d":"0.80"},{"v":0.771,"d":"0.77"},{"v":0.802,"d":"0.80"},{"v":0.802,"d":"0.80"},{"v":0.802,"d":"0.80"}]
[{"$nulls":3},"Coronary heart disease",-0.018,{"$f":"E176","v":-0.018},{"$f":"E176","v":-0.018},{"$nulls":9},{"v":0.782,"d":"0.78"},{"v":0.724,"d":"0.72"},{"v":0.782,"d":"0.78"},{"v":0.782,"d":"0.78"},{"v":0.782,"d":"0.78"}]
[{"$nulls":3},"Stroke",{"v":-0.0483,"d":"-0.048"},{"$f":"E177","v":{"v":-0.0483,"d":"-0.048"}},{"$f":"E177","v":{"v":-0.0483,"d":"-0.048"}}]
[null,null,{"$f":"C154","v":"Upside"},"Hypertension utility with age"]
[{"$nulls":3},"Age 50-59",{"v":0.861,"d":"0.86"},{"$f":"E179","v":0.861},0.861]
[{"$nulls":3},"Age 60-69",0.84,{"v":0.84,"d":"0.840"},{"v":0.84,"d":"0.840"}]
[{"$nulls":3},"Age 70-79",{"v":0.802,"d":"0.80"},0.802,0.802]
[{"$nulls":3},"Age 80-100",{"v":0.782,"d":"0.78"},0.782,0.782]
[{"$nulls":3},"Disutility (annual)"]
[{"$nulls":3},"Coronary heart disease",-0.018,{"$f":"E184","v":-0.018},{"$f":"F184","v":-0.018}]
[{"$nulls":3},"Stroke",{"v":-0.0483,"d":"-0.048"},{"$f":"E185","v":{"v":-0.0483,"d":"-0.048"}},{"$f":"F185","v":{"v":-0.0483,"d":"-0.048"}}]
[null,null,{"$f":"C158","v":"Downside"},"Hypertension utility with age"]
[{"$nulls":3},"Age 50-59",{"v":0.861,"d":"0.86"},{"$f":"E187","v":0.861},0.861]
[{"$nulls":3},"Age 60-69",0.84,{"v":0.84,"d":"0.840"},{"v":0.84,"d":"0.840"}]
[{"$nulls":3},"Age 70-79",{"v":0.802,"d":"0.80"},0.802,0.802]
[{"$nulls":3},"Age 80-100",{"v":0.782,"d":"0.78"},0.782,0.782]
[{"$nulls":3},"Disutility (annual)"]
[{"$nulls":3},"Coronary heart disease",-0.018,-0.018,-0.018]
[{"$nulls":3},"Stroke",{"v":-0.0483,"d":"-0.048"},{"v":-0.0483,"d":"-0.048"},{"v":-0.0483,"d":"-0.048"}]
[]
[null,null,"Mortality Adjustment Factor",null,"Sao Paulo","Dakar","UlaanBaatar"]
[{"$nulls":3},"HTN - Controlled",{"v":2.1,"d":"2.10"},{"$f":"E196","v":{"v":2.1,"d":"2.10"}},{"v":2.1,"d":"2.10"}]
[{"$nulls":3},"HTN - Uncontrolled",{"v":6.1,"d":"6.10"},{"v":6.1,"d":"6.10"},{"v":6.1,"d":"6.10"}]
[{"$nulls":3},"HTN - Controlled",{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"}]
[{"$nulls":3},"HTN - Uncontrolled",{"v":6.1,"d":"6.10"},{"v":6.1,"d":"6.10"},{"v":6.1,"d":"6.10"}]
[{"$nulls":3},"HTN - Controlled",{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"},{"v":2.1,"d":"2.10"}]
[{"$nulls":3},"HTN - Uncontrolled",{"v":6.1,"d":"6.10"},{"v":6.1,"d":"6.10"},{"v":6.1,"d":"6.10"}]

{"sheet":"Manuscript data","index":4,"n_rows":50,"n_cols":15,"rows_kept":50,"merged":[[4,4,4,6],[4,8,4,10],[4,12,4,14],[6,2,6,14],[7,2,7,3],[10,2,10,3],[13,2,13,3],[16,2,16,14],[17,2,17,3],[20,2,20,3],[23,2,23,3],[35,2,35,6],[40,2,40,6],[42,2,42,6],[45,2,45,6]]}
[]
[]
[]
[{"$nulls":5},{"$f":"population_UB","v":10075},{"$nulls":3},{"$f":"population_Dakar","v":5236},{"$nulls":3},{"$f":"population_SP","v":5844}]
[{"$nulls":4},"Ulaanbaatar (n=10,075)",{"$nulls":3},"Dakar (n=5236)",{"$nulls":3},"São Paulo (n=5844)"]
[{"$nulls":4},"No CARDIO","CARDIO","Averted",null,"No CARDIO","CARDIO","Averted",null,"No CARDIO","CARDIO","Averted"]
[null,null,"Implementation phase"]
[null,null,"CHD"]
[{"$nulls":3},"Total",{"$f":"ROUND(Results!H12,0)","v":175},{"$f":"ROUND(Results!G12,0)","v":157},{"$f":"TEXT(E9-F9,\"##\")&\" (\"&TEXT(-(F9/E9-1),\"0.0%\"&\")\")","v":"18 (10.3%)"},null,{"$f":"ROUND(Results!F12,0)","v":101},{"$f":"ROUND(Results!E12,0)","v":98},{"$f":"TEXT(I9-J9,\"##\")&\" (\"&TEXT(-(J9/I9-1),\"0.0%\"&\")\")","v":"3 (3.0%)"},null,{"$f":"ROUND(Results!D12,0)","v":158},{"$f":"ROUND(Results!C12,0)","v":139},{"$f":"TEXT(M9-N9,\"##\")&\" (\"&TEXT(-(N9/M9-1),\"0.0%\"&\")\")","v":"19 (12.0%)"}]
[{"$nulls":3},"Per 1,000 patients",{"$f":"(E9/population_UB)*1000","v":{"v":17.3697270471464,"d":"17.37"}},{"$f":"(F9/population_UB)*1000","v":{"v":15.583126550868487,"d":"15.58"}},{"$f":"E10-F10","v":{"v":1.7866004962779147,"d":"1.79"}},null,{"$f":"(I9/population_Dakar)*1000","v":{"v":19.28953399541635,"d":"19.29"}},{"$f":"(J9/population_Dakar)*1000","v":{"v":18.71657754010695,"d":"18.72"}},{"$f":"I10-J10","v":{"v":0.5729564553093986,"d":"0.57"}},null,{"$f":"(M9/population_SP)*1000","v":{"v":27.0362765229295,"d":"27.0"}},{"$f":"(N9/population_SP)*1000","v":{"v":23.78507871321013,"d":"23.8"}},{"$f":"M10-N10","v":{"v":3.251197809719372,"d":"3.3"}}]
[null,null,"Stroke"]
[{"$nulls":3},"Total",{"$f":"ROUND(Results!H13,0)","v":52},{"$f":"ROUND(Results!G13,0)","v":47},{"$f":"TEXT(E12-F12,\"##\")&\" (\"&TEXT(-(F12/E12-1),\"0.0%\"&\")\")","v":"5 (9.6%)"},null,{"$f":"ROUND(Results!F13,0)","v":30},{"$f":"ROUND(Results!E13,0)","v":29},{"$f":"TEXT(I12-J12,\"##\")&\" (\"&TEXT(-(J12/I12-1),\"0.0%\"&\")\")","v":"1 (3.3%)"},null,47,41,{"$f":"TEXT(M12-N12,\"##\")&\" (\"&TEXT(-(N12/M12-1),\"0.0%\"&\")\")","v":"6 (12.8%)"}]
[{"$nulls":3},"Per 1,000 patients",{"$f":"(E12/population_UB)*1000","v":{"v":5.161290322580645,"d":"5.16"}},{"$f":"(F12/population_UB)*1000","v":{"v":4.66501240694789,"d":"4.67"}},{"$f":"E13-F13","v":{"v":0.4962779156327546,"d":"0.50"}},null,{"$f":"(I12/population_Dakar)*1000","v":{"v":5.729564553093965,"d":"5.73"}},{"$f":"(J12/population_Dakar)*1000","v":{"v":5.538579067990833,"d":"5.54"}},{"$f":"I13-J13","v":{"v":0.1909854851031323,"d":"0.19"}},null,{"$f":"(M12/population_SP)*1000","v":{"v":8.042436687200547,"d":"8.0"}},{"$f":"(N12/population_SP)*1000","v":{"v":7.01574264202601,"d":"7.0"}},{"$f":"M13-N13","v":{"v":1.0266940451745379,"d":"1.0"}}]
[null,null,"Deaths"]
[{"$nulls":3},"Total",{"$f":"Results!H14","v":262},{"$f":"Results!H14","v":262},0,null,{"$f":"ROUND(Results!F14,0)","v":65},{"$f":"ROUND(Results!E14,0)","v":65},0,null,{"$f":"Results!D14","v":167},{"$f":"Results!C14","v":167},0]
[{"$nulls":3},"Per 1,000 patients",{"$f":"(E15/population_UB)*1000","v":{"v":26.00496277915633,"d":"26.00"}},{"$f":"(F15/population_UB)*1000","v":{"v":26.00496277915633,"d":"26.00"}},{"$f":"E16-F16","v":{"v":0,"d":"0.00"}},null,{"$f":"(I15/population_Dakar)*1000","v":{"v":12.41405653170359,"d":"12.41"}},{"$f":"(J15/population_Dakar)*1000","v":{"v":12.41405653170359,"d":"12.41"}},{"$f":"I16-J16","v":{"v":0,"d":"0.00"}},null,28.6,28.6,{"$f":"M16-N16","v":{"v":0,"d":"0.0"}}]
[null,null,"Ten-year projection"]
[null,null,"CHD"]
[{"$nulls":3},"Total",{"$f":"Results!D81","v":869},{"$f":"Results!C81","v":836},{"$f":"TEXT(E19-F19,\"##\")&\" (\"&TEXT(-(F19/E19-1),\"0.0%\"&\")\")","v":"33 (3.8%)"},null,{"$f":"Results!D56","v":890},{"$f":"Results!C56","v":865},{"$f":"TEXT(I19-J19,\"##\")&\" (\"&TEXT(-(J19/I19-1),\"0.0%\"&\")\")","v":"25 (2.8%)"},null,{"$f":"Results!D107","v":{"v":1042,"d":"1,042"}},{"$f":"Results!C107","v":961},{"$f":"TEXT(M19-N19,\"##\")&\" (\"&TEXT(-(N19/M19-1),\"0.0%\"&\")\")","v":"81 (7.8%)"}]
[{"$nulls":3},"Per 1,000 patients",{"$f":"(E19/population_UB)*1000","v":{"v":86.25310173697271,"d":"86.3"}},{"$f":"(F19/population_UB)*1000","v":{"v":82.97766749379652,"d":"83.0"}},{"$f":"E20-F20","v":{"v":3.2754342431761927,"d":"3.3"}},null,{"$f":"(I19/population_Dakar)*1000","v":{"v":169.97708174178763,"d":"170.0"}},{"$f":"(J19/population_Dakar)*1000","v":{"v":165.20244461420933,"d":"165.2"}},{"$f":"I20-J20","v":{"v":4.774637127578302,"d":"4.8"}},null,{"$f":"(M19/population_SP)*1000","v":{"v":178.3025325119781,"d":"178.3"}},{"$f":"(N19/population_SP)*1000","v":{"v":164.44216290212182,"d":"164.4"}},{"$f":"M20-N20","v":{"v":13.860369609856264,"d":"13.9"}}]
[null,null,"Stroke"]
[{"$nulls":3},"Total",{"$f":"Results!D82","v":261},{"$f":"Results!C82","v":247},{"$f":"TEXT(E22-F22,\"##\")&\" (\"&TEXT(-(F22/E22-1),\"0.0%\"&\")\")","v":"14 (5.4%)"},null,{"$f":"Results!D57","v":268},{"$f":"Results!C57","v":258},{"$f":"TEXT(I22-J22,\"##\")&\" (\"&TEXT(-(J22/I22-1),\"0.0%\"&\")\")","v":"10 (3.7%)"},null,{"$f":"Results!D108","v":313},{"$f":"Results!C108","v":282},{"$f":"TEXT(M22-N22,\"##\")&\" (\"&TEXT(-(N22/M22-1),\"0.0%\"&\")\")","v":"31 (9.9%)"}]
[{"$nulls":3},"Per 1,000 patients",{"$f":"(E22/population_UB)*1000","v":{"v":25.905707196029777,"d":"25.9"}},{"$f":"(F22/population_UB)*1000","v":{"v":24.516129032258064,"d":"24.5"}},{"$f":"E23-F23","v":{"v":1.3895781637717128,"d":"1.4"}},null,{"$f":"(I22/population_Dakar)*1000","v":{"v":51.18411000763942,"d":"51.18"}},{"$f":"(J22/population_Dakar)*1000","v":{"v":49.2742551566081,"d":"49.27"}},{"$f":"I23-J23","v":{"v":1.9098548510313194,"d":"1.91"}},null,{"$f":"(M22/population_SP)*1000","v":{"v":53.55920602327173,"d":"53.6"}},{"$f":"(N22/population_SP)*1000","v":{"v":48.25462012320329,"d":"48.3"}},{"$f":"M23-N23","v":{"v":5.304585900068439,"d":"5.3"}}]
[null,null,"Deaths"]
[{"$nulls":3},"Total",{"$f":"Results!D83","v":{"v":3761,"d":"3,761"}},{"$f":"Results!C83","v":{"v":3507,"d":"3,507"}},{"$f":"TEXT(E25-F25,\"##\")&\" (\"&TEXT(-(F25/E25-1),\"0.0%\"&\")\")","v":"254 (6.8%)"},null,{"$f":"Results!D58","v":{"v":1249,"d":"1,249"}},{"$f":"Results!C58","v":{"v":1215,"d":"1,215"}},{"$f":"TEXT(I25-J25,\"##\")&\" (\"&TEXT(-(J25/I25-1),\"0.0%\"&\")\")","v":"34 (2.7%)"},null,{"$f":"Results!D109","v":{"v":2343,"d":"2,343"}},{"$f":"Results!C109","v":{"v":2159,"d":"2,159"}},{"$f":"TEXT(M25-N25,\"##\")&\" (\"&TEXT(-(N25/M25-1),\"0.0%\"&\")\")","v":"184 (7.9%)"}]
[{"$nulls":3},"Per 1,000 patients",{"$f":"(E25/population_UB)*1000","v":{"v":373.3002481389578,"d":"373.3"}},{"$f":"(F25/population_UB)*1000","v":{"v":348.0893300248139,"d":"348.1"}},{"$f":"E26-F26","v":{"v":25.210918114143908,"d":"25.2"}},null,{"$f":"(I25/population_Dakar)*1000","v":{"v":238.54087089381207,"d":"238.54"}},{"$f":"(J25/population_Dakar)*1000","v":{"v":232.04736440030558,"d":"232.0"}},{"$f":"I26-J26","v":{"v":6.493506493506487,"d":"6.5"}},null,{"$f":"(M25/population_SP)*1000","v":{"v":400.9240246406571,"d":"400.9"}},{"$f":"(N25/population_SP)*1000","v":{"v":369.4387405886379,"d":"369.4"}},{"$f":"M26-N26","v":{"v":31.485284052019153,"d":"31.5"}}]
{"$rows_empty":8}
[{"$nulls":4},"Ulaanbaatar","Dakar","São Paulo"]
[null,null,"Total cost savings from events averted (USD)"]
[{"$nulls":3},"CHD (implementation phase)",{"$f":"-Results!G24","v":{"v":4944.454614353612,"d":"$4,944"}},{"$f":"-Results!E24","v":{"v":3621.5303946803824,"d":"$3,622"}},{"$f":"-Results!C24","v":{"v":29248.875097953685,"d":"$29,249"}}]
[{"$nulls":3},"CHD (projection phase)",{"$f":"Results!G81","v":{"v":8097.327171904501,"d":"$8,097"}},{"$f":"Results!G56","v":{"v":24715.40335980209,"d":"$24,715"}},{"$f":"Results!G107","v":{"v":99390.9499517039,"d":"$99,391"}}]
[{"$nulls":3},"Stroke (implementation phase)",{"$f":"-Results!G25","v":{"v":6133.099137393096,"d":"$6,133"}},{"$f":"-Results!E25","v":{"v":5072.0459350686515,"d":"$5,072"}},{"$f":"-Results!C25","v":{"v":38493.428126897765,"d":"$38,493"}}]
[{"$nulls":3},"Stroke (projection phase)",{"$f":"Results!G82","v":{"v":12301.513812624646,"d":"$12,302"}},{"$f":"Results!G57","v":{"v":35243.63467360148,"d":"$35,244"}},{"$f":"Results!G108","v":{"v":145489.84925684915,"d":"$145,490"}}]
[null,null,"Costs (USD)"]
[{"$nulls":3},"Incremental Cost ",{"$f":"Results!C130","v":{"v":661312.6826426676,"d":"661,313"}},{"$f":"Results!C129","v":{"v":375540.55690084305,"d":"375,541"}},{"$f":"Results!C128","v":{"v":448249.023977397,"d":"448,249"}}]
[null,null,"QALYs"]
[{"$nulls":3},"Incremental QALYs",{"$f":"Results!D130","v":{"v":884.4213639989321,"d":"884"}},{"$f":"Results!D129","v":{"v":121.47598279440717,"d":"121"}},{"$f":"Results!D128","v":{"v":571.5860780895491,"d":"572"}}]
[{"$nulls":3},"Incremental QALYs / 1,000 patients",{"$f":"Results!G130","v":{"v":87.78375821329351,"d":"88"}},{"$f":"Results!G129","v":{"v":23.20014950236959,"d":"23"}},{"$f":"Results!G128","v":{"v":97.80733711320143,"d":"98"}}]
[null,null,"Cost-effectiveness (USD)"]
[{"$nulls":3},"ICER (per QALY gained)",{"$f":"Results!F130","v":{"v":747.7348575711997,"d":"748"}},{"$f":"Results!F129","v":{"v":3091.479881553452,"d":"3091"}},{"$f":"Results!F128","v":{"v":784.2196322828752,"d":"784"}}]
[{"$nulls":3},"ICER threshold (per QALY gained)+",{"$f":"Results!E75","v":"$1,624-$4,849 / QALY"},{"$f":"Results!E50","v":"$73-$1,166 / QALY"},{"$f":"Results!E101","v":"$3,210-$10,122 / QALY"}]
[{"$nulls":3},"Cost-effective","Yes","No","Yes"]
[{"$nulls":3},"Breakeven","No","No","Year 6"]

{"sheet":"Suplementry Data","index":5,"n_rows":96,"n_cols":12,"rows_kept":96,"merged":[[3,2,3,3],[3,4,3,5],[3,8,3,9],[3,10,3,11],[4,1,4,5],[4,7,4,11],[12,1,12,5],[12,7,12,11],[20,1,20,5],[20,7,20,11],[26,7,26,11],[32,3,32,8],[34,1,34,8],[35,1,36,1],[35,3,36,3],[35,4,36,4],[35,5,36,5],[35,6,36,6],[35,7,36,7],[35,8,36,8],[37,1,38,1],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[37,7,38,7],[37,8,38,8],[39,1,40,2],[39,3,40,3],[39,4,40,4],[39,5,40,5],[39,6,40,6],[39,7,40,7],[39,8,40,8],[41,1,41,2],[44,1,44,2],[47,1,47,2],[53,2,53,4]]}
[]
["T1"]
[]
[null,null,"No CARDIO (baseline quarter)",null,"CARDIO (last quarter)",{"$nulls":3},"No CARDIO (baseline quarter)",null,"CARDIO (last quarter)"]
[null,{"$f":"\"Ulaanbaatar (n=\"&population_UB&\"; \"&TEXT('User Input -Scenario Assumption'!G22,\"0%\")&\" male)\"","v":"Ulaanbaatar (n=10075; 37% male)"},{"$nulls":5},{"$f":"\"Ulaanbaatar (n=\"&population_UB&\"; \"&TEXT('User Input -Scenario Assumption'!M22,\"0%\")&\" male)\"","v":"Ulaanbaatar (n=10075; 0% male)"}]
[null,"CVD risk","- Male","Female","Male","Female",null,"CVD risk","- Male","Female","Male","Female"]
[null,"low",{"$f":"'Raw Data - UB'!AJ23","v":{"v":320.04531451853325,"d":"320"}},{"$f":"'Raw Data - UB'!AK23","v":{"v":650.8880055649408,"d":"651"}},{"$f":"'Raw Data - UB'!AJ50","v":1156},{"$f":"'Raw Data - UB'!AK50","v":2351},null,"low",{"$f":"C7/SUM(C$7:C$9)","v":{"v":0.4560157790927022,"d":"46%"}},{"$f":"D7/SUM(D$7:D$9)","v":{"v":0.543081543081543,"d":"54%"}},{"v":0.4560157790927022,"d":"46%"},{"v":0.5430815430815431,"d":"54%"}]
[null,"medium",{"$f":"'Raw Data - UB'!AJ24","v":{"v":301.2191195468548,"d":"301"}},{"$f":"'Raw Data - UB'!AK24","v":{"v":477.29941369372955,"d":"477"}},{"$f":"'Raw Data - UB'!AJ51","v":1088},{"$f":"'Raw Data - UB'!AK51","v":1724},null,"medium",{"$f":"C8/SUM(C$7:C$9)","v":{"v":0.42919132149901384,"d":"43%"}},{"$f":"D8/SUM(D$7:D$9)","v":{"v":0.3982443982443983,"d":"40%"}},{"$f":"E8/SUM(E$7:E$9)","v":{"v":0.4291913214990138,"d":"43%"}},{"$f":"F8/SUM(F$7:F$9)","v":{"v":0.3982443982443982,"d":"40%"}}]
[null,"high",{"$f":"'Raw Data - UB'!AJ25","v":{"v":80.56504024644738,"d":"81"}},{"$f":"'Raw Data - UB'!AK25","v":{"v":70.32137533538706,"d":"70"}},{"$f":"'Raw Data - UB'!AJ52","v":291},{"$f":"'Raw Data - UB'!AK52","v":254},null,"high",{"v":0.11479289940828404,"d":"11%"},{"v":0.05867405867405867,"d":"6%"},{"v":0.11479289940828402,"d":"11%"},{"v":0.05867405867405867,"d":"6%"}]
[null,"Missing",{"$f":"'Raw Data - UB'!AJ26","v":{"v":320.3221703269403,"d":"320"}},{"$f":"'Raw Data - UB'!AK26","v":{"v":565.3395607671669,"d":"565"}},{"$f":"'Raw Data - UB'!AJ53","v":1157},{"$f":"'Raw Data - UB'!AK53","v":2042},null,"Missing",{"$f":"C10/SUM(C$7:C$10)","v":{"v":0.31338028169014087,"d":"31%"}},{"$f":"D10/SUM(D$7:D$10)","v":{"v":0.32051483283628945,"d":"32%"}},{"$f":"E10/SUM(E$7:E$10)","v":{"v":0.31338028169014087,"d":"31%"}},{"$f":"F10/SUM(F$7:F$10)","v":{"v":0.32051483283628945,"d":"32%"}}]
[]
[]
[null,"Dakar (n=5,235; 22% male)",{"$nulls":5},"Dakar (n=5,235; 22% male)"]
[null,"CVD risk","- Male","Female","Male","Female",null,"CVD risk","- Male","Female","Male","Female"]
[null,"low",{"$f":"'Raw Data - DK'!AJ49","v":90},{"$f":"'Raw Data - DK'!AK49","v":466},{"$f":"'Raw Data - DK'!AJ76","v":197},{"$f":"'Raw Data - DK'!AK76","v":811},null,"low",{"$f":"C15/SUM(C$15:C$18)","v":{"v":0.14950166112956811,"d":"15%"}},{"$f":"D15/SUM(D$15:D$18)","v":{"v":0.19416666666666665,"d":"19%"}},{"v":0.16924398625429554,"d":"17%"},{"v":0.19916502946954814,"d":"20%"}]
[null,"medium",{"$f":"'Raw Data - DK'!AJ50","v":162},{"$f":"'Raw Data - DK'!AK50","v":666},{"$f":"'Raw Data - DK'!AJ77","v":316},{"$f":"'Raw Data - DK'!AK77","v":1121},null,"medium",{"$f":"C16/SUM(C$15:C$18)","v":{"v":0.2691029900332226,"d":"27%"}},{"$f":"D16/SUM(D$15:D$18)","v":{"v":0.2775,"d":"28%"}},{"$f":"E16/SUM(E$15:E$18)","v":{"v":0.27147766323024053,"d":"27%"}},{"$f":"F16/SUM(F$15:F$18)","v":{"v":0.27529469548133595,"d":"28%"}}]
[null,"high",{"$f":"'Raw Data - DK'!AJ51","v":276},{"$f":"'Raw Data - DK'!AK51","v":1055},{"$f":"'Raw Data - DK'!AJ78","v":514},{"$f":"'Raw Data - DK'!AK78","v":1775},null,"high",{"v":0.4584717607973422,"d":"46%"},{"v":0.4395833333333333,"d":"44%"},{"v":0.4415807560137457,"d":"44%"},{"v":0.43590373280943023,"d":"44%"}]
[null,"Missing",{"$f":"'Raw Data - DK'!AJ52","v":74},{"$f":"'Raw Data - DK'!AK52","v":213},{"$f":"'Raw Data - DK'!AJ79","v":137},{"$f":"'Raw Data - DK'!AK79","v":365},null,"Missing",{"v":0.12292358803986711,"d":"12%"},{"v":0.08875,"d":"9%"},{"v":0.11769759450171821,"d":"12%"},{"v":0.08963654223968566,"d":"9%"}]
[]
[]
[null,"São Paulo (n=5,844; 27% male)",{"$nulls":5},"São Paulo (n=5,844; 27% male)"]
[null,"CVD risk","- Male","Female","Male","Female",null,"CVD risk","- Male","Female","Male","Female"]
[null,"low",{"$f":"'Raw Data - SP'!AJ23","v":4},{"$f":"'Raw Data - SP'!AK23","v":13},{"$f":"'Raw Data - SP'!AJ50","v":11},{"$f":"'Raw Data - SP'!AK50","v":21},null,"low",{"$f":"C23/SUM(C$23:C$26)","v":{"v":0.017937219730941704,"d":"2%"}},{"$f":"D23/SUM(D$23:D$26)","v":{"v":0.020440251572327043,"d":"2%"}},{"v":0.028645833333333332,"d":"3%"},{"v":0.020095693779904306,"d":"2%"}]
[null,"medium",{"$f":"'Raw Data - SP'!AJ24","v":3},{"$f":"'Raw Data - SP'!AK24","v":20},{"$f":"'Raw Data - SP'!AJ51","v":11},{"$f":"'Raw Data - SP'!AK51","v":30},null,"medium",{"$f":"C24/SUM(C$23:C$26)","v":{"v":0.013452914798206279,"d":"1%"}},{"$f":"D24/SUM(D$23:D$26)","v":{"v":0.031446540880503145,"d":"3%"}},{"$f":"E24/SUM(E$23:E$26)","v":{"v":0.028645833333333332,"d":"3%"}},{"$f":"F24/SUM(F$23:F$26)","v":{"v":0.028708133971291867,"d":"3%"}}]
[null,"high",{"$f":"'Raw Data - SP'!AJ25","v":24},{"$f":"'Raw Data - SP'!AK25","v":59},{"$f":"'Raw Data - SP'!AJ52","v":40},{"$f":"'Raw Data - SP'!AK52","v":90},null,"high",{"v":0.10762331838565023,"d":"11%"},{"v":0.09276729559748427,"d":"9%"},{"v":0.10416666666666667,"d":"10%"},{"v":0.0861244019138756,"d":"9%"}]
[null,"Missing",{"$f":"'Raw Data - SP'!AJ26","v":192},{"$f":"'Raw Data - SP'!AK26","v":544},{"$f":"'Raw Data - SP'!AJ53","v":322},{"$f":"'Raw Data - SP'!AK53","v":904},null,"Missing",{"v":0.8609865470852018,"d":"86%"},{"v":0.8553459119496856,"d":"86%"},{"v":0.8385416666666666,"d":"84%"},{"v":0.8650717703349282,"d":"87%"}]
[{"$nulls":7},"SP population linearly extrapolated to 24 clinics from data of 6"]
[]
[]
[]
["T2"]
[]
[{"$nulls":3},"Initital BP"]
[{"$nulls":3},"<120 and <80 ","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110"]
[null,"HR after control"]
[null,null,"CHD (",1,1,0.96,0.83,0.51,0.51]
[null,null,")"]
[null,null,"Stroke (",1,1,1,0.74,0.39,0.39]
[null,null,")"]
[null,"Number of patients ("]
[]
[null,"Ulaanbaatar "]
[null,null,"CARDIO"]
[null,null,"No CARDIO"]
[null,"Dakar"]
[null,null,"CARDIO"]
[null,null,"No CARDIO"]
[null,"São Paulo"]
[null,null,"CARDIO"]
[null,null,"No CARDIO"]
[]
[]
[]
[null,null,"Dakar (n=5236)"]
[null,null,"No CARDIO ","CARDIO","Averted"]
[null,"Implementation phase"]
[null,"CHD"]
[null,"Total"]
[null,"Per 1,000 patients"]
[null,"Stroke"]
[null,"Total"]
[null,"Per 1,000 patients"]
[null,"Deaths"]
[null,"Total"]
[null,"Per 1,000 patients"]
[]
[null,"10-year projection phase"]
[null,"CHD"]
[null,"Total"]
[null,"Per 1,000 patients"]
[null,"Stroke"]
[null,"Total"]
[null,"Per 1,000 patients"]
[null,"Deaths"]
[null,"Total"]
[null,"Per 1,000 patients"]
[null,"Table S7"]
[]
[null,"Total cost savings from events averted (USD)"]
[null,"CHD (implementation phase)"]
[null,"CHD (projection phase)"]
[null,"Stroke (implementation phase)"]
[null,"Stroke (projection phase)"]
[]
[null,"Costs (USD)"]
[null,"Incremental Cost"]
[]
[null,"QALYs"]
[null,"Incremental QALYs"]
[null,"Incremental QALYs/1,000 patients"]
[]
[null,"Cost-effectiveness (USD)"]
[null,"ICER (per QALY gained)"]
[null,"ICER threshold (per QALY gained) +"]
[null,"Cost-effective"]
[null,"Breakeven"]

{"sheet":"Results","index":6,"n_rows":153,"n_cols":67,"rows_kept":153,"merged":[[3,2,3,3],[3,4,3,5],[3,6,3,7],[21,2,21,3],[21,4,21,5],[21,6,21,7],[22,2,22,3],[22,4,22,5],[22,6,22,7],[23,2,23,3],[23,4,23,5],[23,6,23,7],[24,2,24,3],[24,4,24,5],[24,6,24,7],[25,2,25,3],[25,4,25,5],[25,6,25,7],[26,2,26,3],[26,4,26,5],[26,6,26,7],[30,2,30,3],[30,4,30,5],[30,6,30,7],[31,2,31,3],[31,4,31,5],[31,6,31,7],[32,2,32,3],[32,4,32,5],[32,6,32,7],[53,2,53,3],[53,4,53,5],[78,2,78,3],[78,4,78,5],[104,2,104,3],[104,4,104,5],[136,1,136,9]]}
[null,"Results"]
[null,null,{"$f":"population_SP","v":5844},null,{"$f":"population_Dakar","v":5236},null,{"$f":"population_UB","v":10075}]
[null,null,{"$f":"'Model Specification_Old_input'!D59","v":"Sao Paulo"},null,"Dakar",null,"Ulaanbaatar",{"$nulls":19},"Yes",1,null,{"$f":"AA3","v":"Yes"},2]
[null,"Intervention Period",{"$f":"'User Input -Scenario Assumption'!E4","v":"Q4'18 to Q4'19"},null,{"$f":"'User Input -Scenario Assumption'!F4","v":"Q1'19 to Q4'19"},null,"Q1'18 to Q3'19 (Feb'18 to Sep'19)",{"$nulls":19},"No",null,null,{"$f":"AA4","v":"No"}]
[null,"CARDIO Phase","CARDIO ","No CARDIO","CARDIO ","No CARDIO","CARDIO ","No CARDIO"]
[null,"Patients controlled over treated from baseline (%)",{"$f":"Trace_CARDIO_SP!R13","v":{"v":0.3044203042338513,"d":"30%"}},{"$f":"Trace_SoC_SP!R13","v":{"v":0.12078910987511929,"d":"12%"}},{"$f":"Trace_CARDIO_Dakar!R13","v":{"v":0.1923198267061794,"d":"19%"}},{"$f":"Trace_SoC_Dakar!R13","v":{"v":0.13232797081412392,"d":"13%"}},{"$f":"Trace_CARDIO_UB!R13","v":{"v":0.19230800578366078,"d":"19%"}},{"$f":"Trace_SoC_UB!R13","v":{"v":0.030445121765049443,"d":"3%"}}]
[null,"Cost of HTN",{"$f":"SUM(Trace_CARDIO_SP!AM12:AN12)","v":{"v":5808091.197229352,"d":"R$ 5,808,091"}},{"$f":"SUM(Trace_SoC_SP!AM12:AN12)","v":{"v":5808091.197229353,"d":"R$ 5,808,091"}},{"$f":"SUM(Trace_CARDIO_Dakar!AM12:AN12)","v":{"v":3861805.7781819142,"d":"R$ 3,861,806"}},{"$f":"SUM(Trace_SoC_Dakar!AM12:AN12)","v":{"v":3861805.7781819142,"d":"R$ 3,861,806"}},{"$f":"SUM(Trace_CARDIO_UB!AM12:AN12)","v":{"v":1802473.8617239294,"d":"R$ 1,802,474"}},{"$f":"SUM(Trace_SoC_UB!AM12:AN12)","v":{"v":1802473.8617239296,"d":"R$ 1,802,474"}}]
[null,"Cost of CHD events ",{"$f":"Trace_CARDIO_SP!AO12","v":{"v":1136886.0423449161,"d":"R$ 1,136,886"}},{"$f":"Trace_SoC_SP!AO12","v":{"v":1291039.596025985,"d":"R$ 1,291,040"}},{"$f":"Trace_CARDIO_Dakar!AO12","v":{"v":582599.2044407309,"d":"R$ 582,599"}},{"$f":"Trace_SoC_Dakar!AO12","v":{"v":601686.1531946352,"d":"R$ 601,686"}},{"$f":"Trace_CARDIO_UB!AO12","v":{"v":230016.38463755688,"d":"R$ 230,016"}},{"$f":"Trace_SoC_UB!AO12","v":{"v":256075.6859701638,"d":"R$ 256,076"}},null,null,{"$f":"((D8-C8)*exchange_SP)/1000","v":{"v":28.710711778490055,"d":"R$ 28.71"}},{"$f":"((F8-E8)*exchange_SP)/1000","v":{"v":3.5548962143157854,"d":"R$ 3.55"}},{"$f":"((H8-G8)*exchange_SP)/1000","v":{"v":4.853479351226794,"d":"R$ 4.85"}}]
[null,"Cost of Stroke events",{"$f":"Trace_CARDIO_SP!AP12","v":{"v":1292615.2587375906,"d":"R$ 1,292,615"}},{"$f":"Trace_SoC_SP!AP12","v":{"v":1494645.8144712055,"d":"R$ 1,494,646"}},{"$f":"Trace_CARDIO_Dakar!AP12","v":{"v":671278.5479924926,"d":"R$ 671,279"}},{"$f":"Trace_SoC_Dakar!AP12","v":{"v":697831.4543516324,"d":"R$ 697,831"}},{"$f":"Trace_CARDIO_UB!AP12","v":{"v":263894.69857658294,"d":"R$ 263,895"}},{"$f":"Trace_SoC_UB!AP12","v":{"v":296074.04800972244,"d":"R$ 296,074"}},null,null,{"$f":"((D9-C9)*exchange_SP)/1000","v":{"v":37.62768303166484,"d":"R$ 37.63"}},{"$f":"((F9-E9)*exchange_SP)/1000","v":{"v":4.945412046327167,"d":"R$ 4.95"}},{"$f":"((H9-G9)*exchange_SP)/1000","v":{"v":5.993322922062782,"d":"R$ 5.99"}}]
[null,"Productivity loss - CHD",{"$f":"Trace_CARDIO_SP!AQ12","v":{"v":21310.17757834106,"d":"R$ 21,310"}},{"$f":"Trace_SoC_SP!AQ12","v":{"v":24199.684073205095,"d":"R$ 24,200"}},{"$f":"Trace_CARDIO_Dakar!AQ12","v":{"v":10920.437089740932,"d":"R$ 10,920"}},{"$f":"Trace_SoC_Dakar!AQ12","v":{"v":11278.209330954705,"d":"R$ 11,278"}},{"$f":"Trace_CARDIO_UB!AQ12","v":{"v":4311.505128908276,"d":"R$ 4,312"}},{"$f":"Trace_SoC_UB!AQ12","v":{"v":4799.969511688405,"d":"R$ 4,800"}}]
[null,"Productivity loss - Stroke",{"$f":"Trace_CARDIO_SP!AR12","v":{"v":17848.089839352353,"d":"R$ 17,848"}},{"$f":"Trace_SoC_SP!AR12","v":{"v":22496.448404675528,"d":"R$ 22,496"}},{"$f":"Trace_CARDIO_Dakar!AR12","v":{"v":9572.26769829693,"d":"R$ 9,572"}},{"$f":"Trace_SoC_Dakar!AR12","v":{"v":10252.190373728305,"d":"R$ 10,252"}},{"$f":"Trace_CARDIO_UB!AR12","v":{"v":3985.441386586592,"d":"R$ 3,985"}},{"$f":"Trace_SoC_UB!AR12","v":{"v":4735.927841937671,"d":"R$ 4,736"}}]
[null,"Number of CHD events",{"$f":"ROUND(Trace_CARDIO_SP!AJ12,0)","v":139},{"$f":"ROUND(Trace_SoC_SP!AJ12,0)","v":158},{"$f":"ROUND(Trace_CARDIO_Dakar!AJ12,0)","v":98},{"$f":"ROUND(Trace_SoC_Dakar!AJ12,0)","v":101},{"$f":"ROUND(Trace_CARDIO_UB!AJ12,0)","v":157},{"$f":"ROUND(Trace_SoC_UB!AJ12,0)","v":175},{"$nulls":11},{"$f":"J12/I12-1","v":{"$error":"#DIV/0!"}}]
[null,"Number of Stroke events",{"$f":"ROUND(Trace_CARDIO_SP!AK12,0)","v":41},{"$f":"ROUND(Trace_SoC_SP!AK12,0)","v":47},{"$f":"ROUND(Trace_CARDIO_Dakar!AK12,0)","v":29},{"$f":"ROUND(Trace_SoC_Dakar!AK12,0)","v":30},{"$f":"ROUND(Trace_CARDIO_UB!AK12,0)","v":47},{"$f":"ROUND(Trace_SoC_UB!AK12,0)","v":52}]
[null,"Deaths",{"$f":"ROUND(Trace_CARDIO_SP!AL12,0)","v":167},{"$f":"ROUND(Trace_SoC_SP!AL12,0)","v":167},{"$f":"ROUND(Trace_CARDIO_Dakar!AL12,0)","v":65},{"$f":"ROUND(Trace_SoC_Dakar!AL12,0)","v":65},{"$f":"ROUND(Trace_CARDIO_UB!AL12,0)","v":262},{"$f":"ROUND(Trace_SoC_UB!AL12,0)","v":262}]
[{"$nulls":12},{"$f":"C3","v":"Sao Paulo"},{"$f":"E3","v":"Dakar"}]
[]
[]
[]
[]
[]
[]
[null,"Budget Impact - CHD (in R$)",{"$f":"SUM(C7:C8,C10)-SUM(D7:D8,D10)","v":{"v":-157043.06017593294,"d":"-R$ 157,043"}},null,{"$f":"SUM(E7:E8,E10)-SUM(F7:F8,F10)","v":{"v":-19444.72099511791,"d":"-R$ 19,445"}},null,{"$f":"SUM(G7:G8,G10)-SUM(H7:H8,H10)","v":{"v":-26547.765715387417,"d":"-R$ 26,548"}},{"$nulls":4},{"$f":"B22","v":"Budget Impact - CHD (in R$)"},{"$f":"C24","v":{"v":-29248.875097953685,"d":"$(29,248.88)"}},{"$f":"E22","v":{"v":-19444.72099511791,"d":"$(19,444.72)"}}]
[null,"Budget Impact - Stroke (in R$)",{"$f":"SUM(C7,C9,C11)-SUM(D7,D9,D11)","v":{"v":-206678.91429893952,"d":"-R$ 206,679"}},null,{"$f":"SUM(E7,E9,E11)-SUM(F7,F9,F11)","v":{"v":-27232.829034570605,"d":"-R$ 27,233"}},null,{"$f":"SUM(G7,G9,G11)-SUM(H7,H9,H11)","v":{"v":-32929.83588849101,"d":"-R$ 32,930"}},{"$nulls":4},{"$f":"B23","v":"Budget Impact - Stroke (in R$)"},{"$f":"C25","v":{"v":-38493.428126897765,"d":"$(38,493.43)"}},{"$f":"E23","v":{"v":-27232.829034570605,"d":"$(27,232.83)"}}]
[null,"Budget Impact - CHD (in USD)",{"$f":"C22*exchange_SP","v":{"v":-29248.875097953685,"d":"-R$ 29,249"}},null,{"$f":"E22*exchange_SP","v":{"v":-3621.5303946803824,"d":"-R$ 3,622"}},null,{"$f":"G22*exchange_SP","v":{"v":-4944.454614353612,"d":"-R$ 4,944"}}]
[null,"Budget Impact - Stroke (in USD)",{"$f":"C23*exchange_SP","v":{"v":-38493.428126897765,"d":"-R$ 38,493"}},null,{"$f":"E23*exchange_SP","v":{"v":-5072.0459350686515,"d":"-R$ 5,072"}},null,{"$f":"G23*exchange_SP","v":{"v":-6133.099137393096,"d":"-R$ 6,133"}}]
[null,"CHD events averted saving per person (in USD)",{"$f":"((D8-C8)*exchange_SP)/population_SP","v":{"v":4.912852802616368,"d":"$4.9"}},null,{"$f":"((F8-E8)*exchange_SP)/population_Dakar","v":{"v":0.6789335779823884,"d":"$0.7"}},null,{"$f":"((H8-G8)*exchange_SP)/population_UB","v":{"v":0.48173492319868927,"d":"$0.5"}}]
[null,"Stroke events averted saving per person (in USD)",{"$f":"((D9-C9)*exchange_SP)/population_SP","v":{"v":6.438686350387549,"d":"$6.4"}},null,{"$f":"((F9-E9)*exchange_SP)/population_Dakar","v":{"v":0.9445019187026675,"d":"$0.9"}},null,{"$f":"((H9-G9)*exchange_SP)/population_UB","v":{"v":0.5948707614950652,"d":"$0.6"}}]
[null,"Cost of program (in USD)",null,{"$f":"'Model Sensitivity control'!D67","v":{"v":591229.62,"d":"$591,230"}},null,{"$f":"'Model Sensitivity control'!E67","v":{"v":428927.2,"d":"$428,927"}},null,{"$f":"'Model Sensitivity control'!F67","v":{"v":663771.72,"d":"$663,772"}}]
[null,"Net Budget Impact (CHD)",null,{"$f":"$D$28+C24","v":{"v":561980.7449020463,"d":"$561,981"}},null,{"$f":"$F$28+E24","v":{"v":425305.6696053196,"d":"$425,306"}},null,{"$f":"$H$28+G24","v":{"v":658827.2653856464,"d":"$658,827"}}]
[null,"Net Budget Impact (Stroke)",null,{"$f":"$D$28+C25","v":{"v":552736.1918731022,"d":"$552,736"}},null,{"$f":"$F$28+E25","v":{"v":423855.1540649314,"d":"$423,855"}},null,{"$f":"$H$28+G25","v":{"v":657638.6208626069,"d":"$657,639"}},{"$nulls":4},{"$f":"C3","v":"Sao Paulo"},{"$f":"D3","v":0}]
[null,"CHD events averted",{"$f":"ROUND(D12-C12,0)","v":19},null,{"$f":"F12-E12","v":3},null,{"$f":"H12-G12","v":18},{"$nulls":3},{"$f":"C31/D12","v":{"v":0.12025316455696203,"d":"12.03%"}},{"$f":"E31/F12","v":{"v":0.0297029702970297,"d":"3.0%"}},{"$f":"G31/H12","v":{"v":0.10285714285714286,"d":"10.29%"}},{"$f":"D5","v":"No CARDIO"},{"$f":"C31/population_SP","v":3.2511978097193705E-3},{"$f":"O31*100","v":{"v":0.32511978097193706,"d":"0.33"}},{"$f":"E31/population_Dakar","v":5.7295645530939653E-4},{"$f":"Q31*100","v":{"v":0.05729564553093965,"d":"0.06"}},{"$f":"G31/population_UB","v":1.7866004962779156E-3},{"$f":"S31*100","v":{"v":0.17866004962779156,"d":"0.18"}}]
[null,"Stroke events averted",{"$f":"D13-C13","v":6},null,{"$f":"F13-E13","v":1},null,{"$f":"H13-G13","v":5},{"$nulls":3},{"$f":"C32/D13","v":{"v":0.1276595744680851,"d":"12.77%"}},{"$f":"E32/F13","v":{"v":0.03333333333333333,"d":"3.33%"}},{"$f":"G32/H13","v":{"v":0.09615384615384616,"d":"9.62%"}},{"$f":"D6","v":0.12078910987511929},{"$f":"C32/population_SP","v":1.026694045174538E-3},{"$f":"O32*100","v":{"v":0.10266940451745381,"d":"0.10"}},{"$f":"E32/population_Dakar","v":1.9098548510313216E-4},{"$f":"Q32*100","v":{"v":0.019098548510313215,"d":"0.02"}},{"$f":"G32/population_UB","v":4.9627791563275434E-4},{"$f":"S32*100","v":{"v":0.04962779156327543,"d":"0.05"}}]
[null,"Total deaths averted",{"$f":"D14-C14","v":0},null,{"$f":"F14-E14","v":0},null,{"$f":"H14-G14","v":0},{"$nulls":6},{"$f":"D7","v":5808091.197229353}]
[]
[null,"Scenario","Include cost of program",null,"        Include cost of running program"]
[null,"Projected Phase"]
[]
[null,"Sao Paulo"]
[null,"Intervention","Total undiscounted Costs","Total undiscounted QALY","Total discounted costs","Total discounted QALY","Incremental \nCost","Incremental \nQALY","ICER"]
[null,"CARDIO",{"$f":"costs_undisc_CARDIO_SP","v":{"v":67783106.3509453,"d":"R$ 67,783,106.35"}},{"$f":"QALYs_undisc_CARDIO_SP","v":{"v":37492.867983434764,"d":"37,492.87"}},{"$f":"costs_disc_CARDIO_SP","v":{"v":53793767.078129135,"d":"R$ 53,793,767.08"}},{"$f":"QALYs_disc_CARDIO_SP","v":{"v":29535.343679173588,"d":"29,535.34"}},{"$f":"E40-E41","v":{"v":2406738.659539439,"d":"R$ 2,406,738.66"}},{"$f":"F40-F41","v":{"v":571.5860780895491,"d":"571.59"}},{"$f":"IF(Incr_Cost_SP>0,IF(Incr_QALY_SP>0,Incr_Cost_SP/Incr_QALY_SP,IF(Incr_QALY_SP=0,\"Cost Increasing\",\"Dominated\")),IF(Incr_Cost_SP=0,IF(Incr_QALY_SP>0,\"More Effective\",IF(Incr_QALY_SP=0,\"Same Outcome\",\"Less Effective\")),IF(Incr_QALY_SP>0,\"Dominant\",IF(Incr_QALY_SP=0,\"Cost Saving\",\"Less Effective\"))))","v":{"v":784.2196322828752,"d":"R$ 784.22"}}]
[null,"No CARDIO",{"$f":"costs_undisc_SoC_SP","v":{"v":65273011.48828663,"d":"R$ 65,273,011.49"}},{"$f":"QALYs_undisc_SoC_SP","v":{"v":36695.05108547647,"d":"36,695.05"}},{"$f":"costs_disc_SoC_SP","v":{"v":51387028.4185897,"d":"R$ 51,387,028.42"}},{"$f":"QALYs_disc_SoC_SP","v":{"v":28963.75760108404,"d":"28,963.76"}}]
[]
[]
[]
[null,"Dakar"]
[null,"Intervention","Total undiscounted Costs","Total undiscounted QALY","Total discounted costs","Total discounted QALY","Incremental \nCost","Incremental \nQALY","ICER"]
[null,"CARDIO",{"$f":"costs_undisc_CARDIO_Dakar*exchange_SP","v":{"v":8901881.797274834,"d":"$8,901,881.80"}},{"$f":"QALYs_undisc_CARDIO_Dakar","v":{"v":37541.02968757987,"d":"37,541.03"}},{"$f":"costs_disc_CARDIO_Dakar*exchange_SP","v":{"v":7689511.425340477,"d":"$7,689,511.43"}},{"$f":"QALYs_disc_CARDIO_Dakar","v":{"v":32224.12840726139,"d":"32,224"}},{"$f":"E47-E48","v":{"v":375540.55690084305,"d":"$375,541"}},{"$f":"F47-F48","v":{"v":121.47598279440717,"d":"121.48"}},{"$f":"IF(Incr_Cost_Dakar>0,IF(Incr_QALY_Dakar>0,Incr_Cost_Dakar/Incr_QALY_Dakar,IF(Incr_QALY_Dakar=0,\"Cost Increasing\",\"Dominated\")),IF(Incr_Cost_Dakar=0,IF(Incr_QALY_Dakar>0,\"More Effective\",IF(Incr_QALY_Dakar=0,\"Same Outcome\",\"Less Effective\")),IF(Incr_QALY_Dakar>0,\"Dominant\",IF(Incr_QALY_Dakar=0,\"Cost Saving\",\"Less Effective\"))))","v":{"v":3091.479881553452,"d":"$3,091"}}]
[null,"No CARDIO",{"$f":"costs_undisc_SoC_Dakar*exchange_SP","v":{"v":8518942.94759931,"d":"$8,518,942.95"}},{"$f":"QALYs_undisc_SoC_Dakar","v":{"v":37391.60900141149,"d":"37,391.61"}},{"$f":"costs_disc_SoC_Dakar*exchange_SP","v":{"v":7313970.868439634,"d":"$7,313,970.87"}},{"$f":"QALYs_disc_SoC_Dakar","v":{"v":32102.65242446698,"d":"32,103"}}]
[]
[null,"Approach1",null,"Senegal CE threshold (PPP adjusted) ","$73-$1,166 / QALY","Source: Woods B, Revill P, Sculpher M, Claxton K. Country-Level Cost-Effectiveness Thresholds: Initial Estimates and the Need for Further Research. Value Health. 2016;19(8):929-935"]
[null,"Approach2",null,"Senegal CE threshold (GDP per capita) ","GDP Per Capita",{"v":1471.8,"d":"$1,471.80"},"Min",{"$f":"F51*1","v":{"v":1471.8,"d":"$1,471.80"}},"Max",{"$f":"F51*3","v":{"v":4415.4,"d":"$4,415.40"}}]
[]
[null,"Time horizon",{"$f":"time_horizon","v":{"v":10,"d":"10 Years"}}]
[null,null,"Events",null,"Cost"]
[null,null,"CARDIO","No CARDIO",{"$f":"C55","v":"CARDIO"},{"$f":"D55","v":"No CARDIO"}]
[null,"Number of CHD events",{"$f":"ROUND(CHD_CARDIO_Dakar,0)","v":865},{"$f":"ROUND(CHD_SoC_Dakar,0)","v":890},{"$f":"Trace_CARDIO_Dakar!BC64*exchange_SP","v":{"v":824260.3143257874,"d":"$824,260.31"}},{"$f":"Trace_CARDIO_Dakar!BC65*exchange_SP","v":{"v":848975.7176855895,"d":"$848,975.72"}},{"$f":"F56-E56","v":{"v":24715.40335980209,"d":"$24,715.40"}}]
[null,"Number of Stroke events",{"$f":"ROUND(Stroke_CARDIO_Dakar,0)","v":258},{"$f":"ROUND(Stroke_SoC_Dakar,0)","v":268},{"$f":"Trace_CARDIO_Dakar!BD64*exchange_SP","v":{"v":949556.5601743476,"d":"$949,556.56"}},{"$f":"Trace_CARDIO_Dakar!BD65*exchange_SP","v":{"v":984800.1948479491,"d":"$984,800.19"}},{"$f":"F57-E57","v":{"v":35243.63467360148,"d":"$35,243.63"}}]
[null,"Number of deaths",{"$f":"ROUND(Deaths_CARDIO_Dakar,0)","v":{"v":1215,"d":"1,215"}},{"$f":"ROUND(Deaths_SoC_Dakar,0)","v":{"v":1249,"d":"1,249"}}]
[]
[null,null,"Total Events","Per 1000 Patients","Total Savings","Savings Per Patients"]
[null,"CHD events averted",{"$f":"D56-C56","v":25},{"$f":"(C61/population_Dakar)*1000","v":{"v":4.774637127578304,"d":"4.8"}},{"$f":"E56-F56","v":{"v":-24715.40335980209,"d":"$(24,715.40)"}},{"$f":"(E61/population_Dakar)","v":{"v":-4.720283300191385,"d":"$(4.72)"}}]
[null,"Stroke events averted",{"$f":"D57-C57","v":10},{"$f":"(C62/population_Dakar)*1000","v":{"v":1.9098548510313218,"d":"1.9"}},{"$f":"E57-F57","v":{"v":-35243.63467360148,"d":"$(35,243.63)"}},{"$f":"(E62/population_Dakar)","v":{"v":-6.731022664935348,"d":"$(6.73)"}}]
[null,"Total deaths averted",{"$f":"D58-C58","v":34},{"$f":"(C63/population_Dakar)*1000","v":{"v":6.493506493506494,"d":"6"}}]
[]
[]
[null,"BREAKEVEN YEAR*",{"$f":"IF(BRE_DK>10,\"Breakeven not reached\",BRE_DK)","v":"Breakeven not reached"},"*The year in which the cumulative costs for No CARDIO arm exceed the CARDIO arm costs"]
[]
[]
[]
[null,"Ulaanbaatar"]
[null,"Intervention","Total undiscounted Costs","Total undiscounted QALY","Total discounted costs","Total discounted QALY","Incremental \nCost","Incremental \nQALY","ICER"]
[null,"CARDIO",{"$f":"costs_undisc_CARDIO_UB*exchange_SP","v":{"v":3948236.75214624,"d":"$3,948,236.75"}},{"$f":"QALYs_undisc_CARDIO_UB","v":{"v":65666.57005242365,"d":"65,666.57"}},{"$f":"costs_disc_CARDIO_UB*exchange_SP","v":{"v":3474099.239280884,"d":"$3,474,099.24"}},{"$f":"QALYs_disc_CARDIO_UB","v":{"v":56663.35403970263,"d":"56,663.35"}},{"$f":"E72-E73","v":{"v":661312.6826426676,"d":"$661,312.68"}},{"$f":"F72-F73","v":{"v":884.4213639989321,"d":"884.42"}},{"$f":"IF(Incr_Cost_UB>0,IF(Incr_QALY_UB>0,Incr_Cost_UB/Incr_QALY_UB,IF(Incr_QALY_UB=0,\"Cost Increasing\",\"Dominated\")),IF(Incr_Cost_UB=0,IF(Incr_QALY_UB>0,\"More Effective\",IF(Incr_QALY_UB=0,\"Same Outcome\",\"Less Effective\")),IF(Incr_QALY_UB>0,\"Dominant\",IF(Incr_QALY_UB=0,\"Cost Saving\",\"Less Effective\"))))","v":{"v":747.7348575711997,"d":"$747.73"}}]
[null,"No CARDIO",{"$f":"costs_undisc_SoC_UB*exchange_SP","v":{"v":3261902.5307658217,"d":"$3,261,902.53"}},{"$f":"QALYs_undisc_SoC_UB","v":{"v":64581.17893665184,"d":"64,581.18"}},{"$f":"costs_disc_SoC_UB*exchange_SP","v":{"v":2812786.5566382166,"d":"$2,812,786.56"}},{"$f":"QALYs_disc_SoC_UB","v":{"v":55778.9326757037,"d":"55,778.93"}}]
[]
[null,"Approach1","Mongolia CE threshold (PPP adjusted) ",null,"$1,624-$4,849 / QALY","Source: Woods B, Revill P, Sculpher M, Claxton K. Country-Level Cost-Effectiveness Thresholds: Initial Estimates and the Need for Further Research. Value Health. 2016;19(8):929-935"]
[null,"Approach2",null,"Senegal CE threshold per QALY (GDP per capita) ","GDP Per Capita",{"v":4061,"d":"$4,061.00"},"Min",{"$f":"F76*1","v":{"v":4061,"d":"$4,061.00"}},"Max",{"$f":"F76*3","v":{"v":12183,"d":"$12,183.00"}}]
[]
[null,"Time horizon",{"$f":"time_horizon","v":{"v":10,"d":"10 Years"}}]
[null,null,"Events",null,"Cost"]
[null,null,"CARDIO","No CARDIO",{"$f":"C80","v":"CARDIO"},{"$f":"D80","v":"No CARDIO"},"Incremental cost"]
[null,"Number of CHD events",{"$f":"ROUND(CHD_CARDIO_UB,0)","v":836},{"$f":"ROUND(CHD_SoC_UB,0)","v":869},{"$f":"Trace_CARDIO_UB!BC64*exchange_SP","v":{"v":196665.61122698183,"d":"$196,665.61"}},{"$f":"Trace_CARDIO_UB!BC65*exchange_SP","v":{"v":204762.93839888633,"d":"$204,762.94"}},{"$f":"F81-E81","v":{"v":8097.327171904501,"d":"$8,097.33"}}]
[null,"Number of Stroke events",{"$f":"ROUND(Stroke_CARDIO_UB,0)","v":247},{"$f":"ROUND(Stroke_SoC_UB,0)","v":261},{"$f":"Trace_CARDIO_UB!BD64*exchange_SP","v":{"v":224444.8677286019,"d":"$224,444.87"}},{"$f":"Trace_CARDIO_UB!BD65*exchange_SP","v":{"v":236746.38154122655,"d":"$236,746.38"}},{"$f":"F82-E82","v":{"v":12301.513812624646,"d":"$12,301.51"}}]
[null,"Number of deaths",{"$f":"ROUND(Deaths_CARDIO_UB,0)","v":{"v":3507,"d":"3,507"}},{"$f":"ROUND(Deaths_SoC_UB,0)","v":{"v":3761,"d":"3,761"}}]
[]
[null,null,"Total","Per 1000 Patients","Total Savings","Savings Per Patients"]
[null,"CHD events averted",{"$f":"D81-C81","v":33},{"$f":"(C86/population_UB)*1000","v":{"v":3.2754342431761785,"d":"3.3"}},{"$f":"E81-F81","v":{"v":-8097.327171904501,"d":"$(8,097.33)"}},{"$f":"(E86/population_UB)","v":{"v":-0.8037049302138463,"d":"$(0.80)"}},{"$nulls":7},{"$f":"E86/C86","v":{"v":-245.37355066377273,"d":"$(245.37)"}},{"$f":"'Model Specification_Old_input'!F74","v":{"v":273.16696588868933,"d":"273.17"}},{"$f":"O86/N86-1","v":{"v":-2.1132698090308883,"d":"$(2.11)"}}]
[null,"Stroke events averted",{"$f":"D82-C82","v":14},{"$f":"(C87/population_UB)*1000","v":{"v":1.3895781637717122,"d":"1.4"}},{"$f":"E82-F82","v":{"v":-12301.513812624646,"d":"$(12,301.51)"}},{"$f":"(E87/population_UB)","v":{"v":-1.2209939268113792,"d":"$(1.22)"}},{"$nulls":7},{"$f":"E87/C87","v":{"v":-878.6795580446176,"d":"$(878.68)"}},{"$f":"'Model Specification_Old_input'!F75","v":{"v":1052.7831393127178,"d":"1,052.78"}},{"$f":"O87/N87-1","v":{"v":-2.198142291662667,"d":"$(2.20)"}}]
[null,"Total deaths averted",{"$f":"D83-C83","v":254},{"$f":"(C88/population_UB)*1000","v":{"v":25.210918114143922,"d":"25.2"}}]
[]
[]
[null,"BREAKEVEN YEAR*",{"$f":"IF(BRE_UB>10,\"Breakeven not reached\",BRE_UB)","v":"Breakeven not reached"},"*The year in which the cumulative costs for No CARDIO arm exceed the CARDIO arm costs"]
[]
[]
[]
[]
[null,"Sao Paulo"]
[null,"Intervention","Total undiscounted Costs","Total undiscounted QALY","Total discounted costs","Total discounted QALY","Incremental \nCost","Incremental \nQALY","ICER"]
[null,"CARDIO",{"$f":"costs_undisc_CARDIO_SP*exchange_SP","v":{"v":12624433.128016332,"d":"$12,624,433"}},{"$f":"QALYs_undisc_CARDIO_SP","v":{"v":37492.867983434764,"d":"37,492.87"}},{"$f":"costs_disc_CARDIO_SP*exchange_SP","v":{"v":10018953.862424407,"d":"$10,018,954"}},{"$f":"QALYs_disc_CARDIO_SP","v":{"v":29535.343679173588,"d":"29,535.34"}},{"$f":"E98-E99","v":{"v":448249.023977397,"d":"$448,249.02"}},{"$f":"F98-F99","v":{"v":571.5860780895491,"d":"571.59"}},{"$f":"IF(Incr_Cost_SP>0,IF(Incr_QALY_SP>0,Incr_Cost_SP/Incr_QALY_SP,IF(Incr_QALY_SP=0,\"Cost Increasing\",\"Dominated\")),IF(Incr_Cost_SP=0,IF(Incr_QALY_SP>0,\"More Effective\",IF(Incr_QALY_SP=0,\"Same Outcome\",\"Less Effective\")),IF(Incr_QALY_SP>0,\"Dominant\",IF(Incr_QALY_SP=0,\"Cost Saving\",\"Less Effective\"))))","v":{"v":784.2196322828752,"d":"$784.22"}}]
[null,"No CARDIO",{"$f":"costs_undisc_SoC_SP*exchange_SP","v":{"v":12156934.271080723,"d":"$12,156,934"}},{"$f":"QALYs_undisc_SoC_SP","v":{"v":36695.05108547647,"d":"36,695.05"}},{"$f":"costs_disc_SoC_SP*exchange_SP","v":{"v":9570704.83844701,"d":"$9,570,704.84"}},{"$f":"QALYs_disc_SoC_SP","v":{"v":28963.75760108404,"d":"28,963.76"}}]
[]
[null,"Approach1","Brazil CE threshold (PPP adjusted) ",null,"$3,210-$10,122 / QALY","Source: Woods B, Revill P, Sculpher M, Claxton K. Country-Level Cost-Effectiveness Thresholds: Initial Estimates and the Need for Further Research. Value Health. 2016;19(8):929-935"]
[null,"Approach2",null,"Senegal CE threshold (GDP per capita) ","GDP Per Capita",{"v":6796.8,"d":"$6,796.80"},"Min",{"$f":"F102*1","v":{"v":6796.8,"d":"$6,796.80"}},"Max",{"$f":"F102*3","v":{"v":20390.4,"d":"$20,390.40"}}]
[]
[null,"Time horizon",{"$f":"time_horizon","v":{"v":10,"d":"10 Years"}}]
[null,null,"Events",null,"Cost"]
[null,null,"CARDIO","No CARDIO",{"$f":"C106","v":"CARDIO"},{"$f":"D106","v":"No CARDIO"}]
[null,"Number of CHD events",{"$f":"ROUND(CHD_CARDIO_SP,0)","v":961},{"$f":"ROUND(CHD_SoC_SP,0)","v":{"v":1042,"d":"1,042"}},{"$f":"Trace_CARDIO_SP!BC64*exchange_SP","v":{"v":1149119.210778221,"d":"$1,149,119.21"}},{"$f":"Trace_CARDIO_SP!BC65*exchange_SP","v":{"v":1248510.160729925,"d":"$1,248,510.16"}},{"$f":"F107-E107","v":{"v":99390.9499517039,"d":"$99,390.95"}}]
[null,"Number of Stroke events",{"$f":"ROUND(Stroke_CARDIO_SP,0)","v":282},{"$f":"ROUND(Stroke_SoC_SP,0)","v":313},{"$f":"Trace_CARDIO_SP!BD64*exchange_SP","v":{"v":1300538.4851977571,"d":"$1,300,538.49"}},{"$f":"Trace_CARDIO_SP!BD65*exchange_SP","v":{"v":1446028.3344546063,"d":"$1,446,028.33"}},{"$f":"F108-E108","v":{"v":145489.84925684915,"d":"$145,489.85"}}]
[null,"Number of deaths",{"$f":"ROUND(Deaths_CARDIO_SP,0)","v":{"v":2159,"d":"2,159"}},{"$f":"ROUND(Deaths_SoC_SP,0)","v":{"v":2343,"d":"2,343"}}]
[]
[null,null,"Total","Per 1000 Patients","Total Savings","Savings Per Patients"]
[null,"CHD events averted",{"$f":"D107-C107","v":81},{"$f":"(C112/population_SP)*1000","v":{"v":13.860369609856264,"d":"14"}},{"$f":"E107-F107","v":{"v":-99390.9499517039,"d":"$(99,390.95)"}},{"$f":"(E112/population_SP)","v":{"v":-17.00734940994249,"d":"$(17.01)"}}]
[null,"Stroke events averted",{"$f":"D108-C108","v":31},{"$f":"(C113/population_SP)*1000","v":{"v":5.304585900068447,"d":"5"}},{"$f":"E108-F108","v":{"v":-145489.84925684915,"d":"$(145,489.85)"}},{"$f":"(E113/population_SP)","v":{"v":-24.8955936442247,"d":"$(24.90)"}}]
[null,"Total deaths averted",{"$f":"D109-C109","v":184},{"$f":"(C114/population_SP)*1000","v":{"v":31.48528405201916,"d":"31"}}]
[]
[]
[null,"BREAKEVEN YEAR*",{"$f":"IF(BRE_SP>10,\"Breakeven not reached\",BRE_SP)","v":6},"*The year in which the cumulative costs for No CARDIO arm exceed the CARDIO arm costs"]
[]
[]
[]
[]
[]
[]
[null,"Overall Summary"]
[]
[]
[null,"Incremental Cost ",{"$f":"G97","v":"Incremental \nCost"},{"$f":"H97","v":"Incremental \nQALY"},"Incremental QALYs / patient","ICER","Incremental QALYs / 1000patient"]
[null,{"$f":"B96","v":"Sao Paulo"},{"$f":"Incr_Cost_SP","v":{"v":448249.023977397,"d":"$448,249"}},{"$f":"Incr_QALY_SP","v":{"v":571.5860780895491,"d":"$572"}},{"$f":"D128/population_SP","v":{"v":0.09780733711320143,"d":"0.10"}},{"$f":"C128/D128","v":{"v":784.2196322828752,"d":"$784"}},{"$f":"E128*1000","v":{"v":97.80733711320143,"d":"98"}}]
[null,{"$f":"B45","v":"Dakar"},{"$f":"Incr_Cost_Dakar","v":{"v":375540.55690084305,"d":"$375,541"}},{"$f":"Incr_QALY_Dakar","v":{"v":121.47598279440717,"d":"$121"}},{"$f":"D129/population_Dakar","v":{"v":0.02320014950236959,"d":"0.02"}},{"$f":"C129/D129","v":{"v":3091.479881553452,"d":"$3,091"}},{"$f":"E129*1000","v":{"v":23.20014950236959,"d":"23"}}]
[null,{"$f":"B70","v":"Ulaanbaatar"},{"$f":"Incr_Cost_UB","v":{"v":661312.6826426676,"d":"$661,313"}},{"$f":"Incr_QALY_UB","v":{"v":884.4213639989321,"d":"$884"}},{"$f":"D130/population_UB","v":{"v":0.08778375821329351,"d":"0.09"}},{"$f":"C130/D130","v":{"v":747.7348575711997,"d":"$748"}},{"v":87.78375821329351,"d":"88"}]
[]
[]
[]
[]
[]
[]
[null," CHD / Stroke Events Averted  - YoY Cumulative Savings "]
[]
[]
[]
[{"$nulls":57},"Data for graph"]
[{"$nulls":57},{"$f":"C3","v":"Sao Paulo"},"CHD","Stroke",{"$f":"E3","v":"Dakar"},"CHD","Stroke",null,{"$f":"G3","v":"Ulaanbaatar"},"CHD","Stroke"]
[{"$nulls":57},"Year1",{"$f":"Trace_CARDIO_SP!CF16","v":{"v":16626.240300191723,"d":"16,626"}},{"$f":"Trace_CARDIO_SP!CG16","v":{"v":23372.149007401724,"d":"23,372"}},"Year1",{"$f":"Trace_CARDIO_Dakar!CF16","v":{"v":3336.410230227951,"d":"3,336"}},{"$f":"Trace_CARDIO_Dakar!CG16","v":{"v":4659.568726765015,"d":"4,660"}},null,"Year1",{"$f":"Trace_CARDIO_UB!CF16","v":{"v":1374.0126077072784,"d":"1,374"}},{"$f":"Trace_CARDIO_UB!CG16","v":{"v":1954.1688920349345,"d":"1,954"}}]
[{"$nulls":57},"Year2",{"$f":"Trace_CARDIO_SP!CF17","v":{"v":31534.26716080436,"d":"31,534"}},{"$f":"Trace_CARDIO_SP!CG17","v":{"v":44486.479419753174,"d":"44,486"}},"Year2",{"$f":"Trace_CARDIO_Dakar!CF17","v":{"v":6466.851991101998,"d":"6,467"}},{"$f":"Trace_CARDIO_Dakar!CG17","v":{"v":9049.088921569248,"d":"9,049"}},null,"Year2",{"$f":"Trace_CARDIO_UB!CF17","v":{"v":2602.3559796174322,"d":"2,602"}},{"$f":"Trace_CARDIO_UB!CG17","v":{"v":3722.624415633427,"d":"3,723"}}]
[{"$nulls":57},"Year3",{"$f":"Trace_CARDIO_SP!CF18","v":{"v":44814.32150292637,"d":"44,814"}},{"$f":"Trace_CARDIO_SP!CG18","v":{"v":63459.04782337809,"d":"63,459"}},"Year3",{"$f":"Trace_CARDIO_Dakar!CF18","v":{"v":9403.154909183786,"d":"9,403"}},{"$f":"Trace_CARDIO_Dakar!CG18","v":{"v":13183.507439019984,"d":"13,184"}},null,"Year3",{"$f":"Trace_CARDIO_UB!CF18","v":{"v":3697.0927297683775,"d":"3,697"}},{"$f":"Trace_CARDIO_UB!CG18","v":{"v":5320.131243271466,"d":"5,320"}}]
[{"$nulls":57},"Year4",{"$f":"Trace_CARDIO_SP!CF19","v":{"v":56553.27167881171,"d":"56,553"}},{"$f":"Trace_CARDIO_SP!CG19","v":{"v":80401.32827084679,"d":"80,401"}},"Year4",{"$f":"Trace_CARDIO_Dakar!CF19","v":{"v":12156.497516248208,"d":"12,156"}},{"$f":"Trace_CARDIO_Dakar!CG19","v":{"v":17076.967833774674,"d":"17,077"}},null,"Year4",{"$f":"Trace_CARDIO_UB!CF19","v":{"v":4669.383296238313,"d":"4,669"}},{"$f":"Trace_CARDIO_UB!CG19","v":{"v":6760.3722646157985,"d":"6,760"}}]
[{"$nulls":57},"Year5",{"$f":"Trace_CARDIO_SP!CF20","v":{"v":66835.74956503566,"d":"66,836"}},{"$f":"Trace_CARDIO_SP!CG20","v":{"v":95421.60997219183,"d":"95,422"}},"Year5",{"$f":"Trace_CARDIO_Dakar!CF20","v":{"v":14737.442110940714,"d":"14,737"}},{"$f":"Trace_CARDIO_Dakar!CG20","v":{"v":20742.85267687192,"d":"20,743"}},null,"Year5",{"$f":"Trace_CARDIO_UB!CF20","v":{"v":5529.549874250301,"d":"5,530"}},{"$f":"Trace_CARDIO_UB!CG20","v":{"v":8056.024335921408,"d":"8,056"}}]
[{"$nulls":57},"Year6",{"$f":"Trace_CARDIO_SP!CF21","v":{"v":75745.10756195805,"d":"75,745"}},{"$f":"Trace_CARDIO_SP!CG21","v":{"v":108626.17747106781,"d":"108,626"}},"Year6",{"$f":"Trace_CARDIO_Dakar!CF21","v":{"v":17103.137781120407,"d":"17,103"}},{"$f":"Trace_CARDIO_Dakar!CG21","v":{"v":24128.341264604234,"d":"24,128"}},null,"Year6",{"$f":"Trace_CARDIO_UB!CF21","v":{"v":6287.1359622316695,"d":"6,287"}},{"$f":"Trace_CARDIO_UB!CG21","v":{"v":9218.828870569665,"d":"9,219"}}]
[{"$nulls":57},"Year7",{"$f":"Trace_CARDIO_SP!CF22","v":{"v":83367.4273188862,"d":"83,367"}},{"$f":"Trace_CARDIO_SP!CG22","v":{"v":120124.30830805165,"d":"120,124"}},"Year7",{"$f":"Trace_CARDIO_Dakar!CF22","v":{"v":19269.48982430139,"d":"19,269"}},{"$f":"Trace_CARDIO_Dakar!CG22","v":{"v":27253.28099638962,"d":"27,253"}},null,"Year7",{"$f":"Trace_CARDIO_UB!CF22","v":{"v":6907.567199530108,"d":"6,908"}},{"$f":"Trace_CARDIO_UB!CG22","v":{"v":10206.328654093839,"d":"10,206"}}]
[{"$nulls":57},"Year8",{"$f":"Trace_CARDIO_SP!CF23","v":{"v":89790.45728189641,"d":"89,790"}},{"$f":"Trace_CARDIO_SP!CG23","v":{"v":130026.98763358047,"d":"130,027"}},"Year8",{"$f":"Trace_CARDIO_Dakar!CF23","v":{"v":21251.298667542404,"d":"21,251"}},{"$f":"Trace_CARDIO_Dakar!CG23","v":{"v":30136.17441883468,"d":"30,136"}},null,"Year8",{"$f":"Trace_CARDIO_UB!CF23","v":{"v":7406.770461064317,"d":"7,407"}},{"$f":"Trace_CARDIO_UB!CG23","v":{"v":11037.913535421138,"d":"11,038"}}]
[{"$nulls":57},"Year9",{"$f":"Trace_CARDIO_SP!CF24","v":{"v":95102.09491219909,"d":"95,102"}},{"$f":"Trace_CARDIO_SP!CG24","v":{"v":138445.03844247962,"d":"138,445"}},"Year9",{"$f":"Trace_CARDIO_Dakar!CF24","v":{"v":23062.333883284602,"d":"23,062"}},{"$f":"Trace_CARDIO_Dakar!CG24","v":{"v":32794.267919379134,"d":"32,794"}},null,"Year9",{"$f":"Trace_CARDIO_UB!CF24","v":{"v":7799.067693977987,"d":"7,799"}},{"$f":"Trace_CARDIO_UB!CG24","v":{"v":11731.06088956328,"d":"11,731"}}]
[{"$nulls":57},"Year10",{"$f":"Trace_CARDIO_SP!CF25","v":{"v":99390.94995170391,"d":"99,391"}},{"$f":"Trace_CARDIO_SP!CG25","v":{"v":145489.8492568491,"d":"145,490"}},"Year10",{"$f":"Trace_CARDIO_Dakar!CF25","v":{"v":24715.403359802214,"d":"24,715"}},{"$f":"Trace_CARDIO_Dakar!CG25","v":{"v":35243.63467360162,"d":"35,244"}},null,"Year10",{"$f":"Trace_CARDIO_UB!CF25","v":{"v":8097.327171904513,"d":"8,097"}},{"$f":"Trace_CARDIO_UB!CG25","v":{"v":12301.513812624646,"d":"12,302"}}]
[{"$nulls":58},{"$f":"BG152+E112","v":0},{"$f":"BH152+E113","v":0},null,{"$f":"BJ152+E61","v":{"v":1.2369127944111824E-10,"d":"$0.00"}},{"$f":"BK152+E62","v":{"v":1.382431946694851e-10,"d":"$0.00"}},null,null,{"$f":"BN152+E86","v":{"v":1.2732925824820995E-11,"d":"$0.0000"}},{"$f":"BO152+E87","v":0}]

{"sheet":"Efficacy","index":7,"n_rows":55,"n_cols":28,"rows_kept":55,"merged":[[39,4,39,5],[39,6,39,7],[39,14,39,15],[39,16,39,17],[39,24,39,25],[39,26,39,27],[40,4,40,5],[40,6,40,7],[40,14,40,15],[40,16,40,17],[40,24,40,25],[40,26,40,27],[41,4,41,5],[41,6,41,7],[41,14,41,15],[41,16,41,17],[41,24,41,25],[41,26,41,27],[42,4,42,5],[42,6,42,7],[42,14,42,15],[42,16,42,17],[42,24,42,25],[42,26,42,27],[43,4,43,5],[43,6,43,7],[43,14,43,15],[43,16,43,17],[43,24,43,25],[43,26,43,27],[44,4,44,5],[44,6,44,7],[44,14,44,15],[44,16,44,17],[44,24,44,25],[44,26,44,27],[46,4,46,5],[46,6,46,7],[46,14,46,15],[46,16,46,17],[46,24,46,25],[46,26,46,27],[47,4,47,5],[47,6,47,7],[47,14,47,15],[47,16,47,17],[47,24,47,25],[47,26,47,27]]}
[]
[]
[null,"Dakar",{"$nulls":9},"Ulaanbaatar",{"$nulls":9},"Sao Paulo"]
[null,"Efficacy-CARDIO baseline",{"$nulls":9},"Efficacy-CARDIO baseline",{"$nulls":9},"Efficacy-CARDIO baseline"]
[null,"Category",1,2,3,4,5,6,{"$nulls":3},"Category",1,2,3,4,5,6,{"$nulls":3},"Category",1,2,3,4,5,6]
[null,"BP categories at baseline","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110",{"$nulls":3},"BP categories at baseline","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110",{"$nulls":3},"BP categories at baseline","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110"]
[null,"HR for CHD after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.96,0.83,0.51,0.51,{"$nulls":3},"HR for CHD after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.96,0.83,0.51,0.51,{"$nulls":3},"HR for CHD after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.96,0.83,0.51,0.51]
[null,"Rate of CHD",{"$f":"HRcat1_CHD*r_CHD_Dakar","v":{"v":0.01957319555356074,"d":"0.020"}},{"$f":"HRcat2_CHD*r_CHD_Dakar","v":{"v":0.01957319555356074,"d":"0.020"}},{"$f":"HRcat3_CHD*r_CHD_Dakar","v":{"v":0.01879026773141831,"d":"0.019"}},{"$f":"HRcat4_CHD*r_CHD_Dakar","v":{"v":0.016245752309455415,"d":"0.016"}},{"$f":"HRcat5_CHD*r_CHD_Dakar","v":{"v":0.009982329732315979,"d":"0.010"}},{"$f":"HRcat6_CHD*r_CHD_Dakar","v":{"v":0.009982329732315979,"d":"0.010"}},{"$nulls":3},"Rate of CHD",{"$f":"HRcat1_CHD*r_CHD_UB","v":{"v":0.010849105739730858,"d":"0.011"}},{"$f":"HRcat2_CHD*r_CHD_UB","v":{"v":0.010849105739730858,"d":"0.011"}},{"$f":"HRcat3_CHD*r_CHD_UB","v":{"v":0.010415141510141623,"d":"0.010"}},{"$f":"HRcat4_CHD*r_CHD_UB","v":{"v":0.009004757763976612,"d":"0.009"}},{"$f":"HRcat5_CHD*r_CHD_UB","v":{"v":0.005533043927262738,"d":"0.006"}},{"$f":"HRcat6_CHD*r_CHD_UB","v":{"v":0.005533043927262738,"d":"0.006"}},{"$nulls":3},"Rate of CHD",{"$f":"HRcat1_CHD*r_CHD_SP","v":{"v":0.022927632124404407,"d":"0.023"}},{"$f":"HRcat2_CHD*r_CHD_SP","v":{"v":0.022927632124404407,"d":"0.023"}},{"$f":"HRcat3_CHD*r_CHD_SP","v":{"v":0.02201052683942823,"d":"0.022"}},{"$f":"HRcat4_CHD*r_CHD_SP","v":{"v":0.019029934663255657,"d":"0.019"}},{"$f":"HRcat5_CHD*r_CHD_SP","v":{"v":0.011693092383446247,"d":"0.012"}},{"$f":"HRcat6_CHD*r_CHD_SP","v":{"v":0.011693092383446247,"d":"0.012"}}]
[null,"HR for Stroke after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.74,0.39,0.39,{"$nulls":3},"HR for Stroke after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.74,0.39,0.39,{"$nulls":3},"HR for Stroke after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.74,0.39,0.39]
[null,"Rate of Stroke",{"$f":"HRcat1_Stroke*r_Stroke_Dakar","v":{"v":0.005871958666068222,"d":"0.006"}},{"$f":"HRcat2_Stroke*r_Stroke_Dakar","v":{"v":0.005871958666068222,"d":"0.006"}},{"$f":"HRcat3_Stroke*r_Stroke_Dakar","v":{"v":0.005871958666068222,"d":"0.006"}},{"$f":"HRcat4_Stroke*r_Stroke_Dakar","v":{"v":0.004345249412890485,"d":"0.004"}},{"$f":"HRcat5_Stroke*r_Stroke_Dakar","v":{"v":2.290063879766607E-3,"d":"0.002"}},{"$f":"HRcat6_Stroke*r_Stroke_Dakar","v":{"v":2.290063879766607E-3,"d":"0.002"}},{"$nulls":3},"Rate of Stroke",{"$f":"HRcat1_Stroke*r_Stroke_UB","v":{"v":3.2547317219192573E-3,"d":"0.003"}},{"$f":"HRcat2_Stroke*r_Stroke_UB","v":{"v":3.2547317219192573E-3,"d":"0.003"}},{"$f":"HRcat3_Stroke*r_Stroke_UB","v":{"v":3.2547317219192573E-3,"d":"0.003"}},{"$f":"HRcat4_Stroke*r_Stroke_UB","v":{"v":2.4085014742202503E-3,"d":"0.002"}},{"$f":"HRcat5_Stroke*r_Stroke_UB","v":{"v":1.2693453715485103E-3,"d":"0.001"}},{"$f":"HRcat6_Stroke*r_Stroke_UB","v":{"v":1.2693453715485103E-3,"d":"0.001"}},{"$nulls":3},"Rate of Stroke",{"$f":"HRcat1_Stroke*r_Stroke_SP","v":{"v":0.006878289637321322,"d":"0.007"}},{"$f":"HRcat2_Stroke*r_Stroke_SP","v":{"v":0.006878289637321322,"d":"0.007"}},{"$f":"HRcat3_Stroke*r_Stroke_SP","v":{"v":0.006878289637321322,"d":"0.007"}},{"$f":"HRcat4_Stroke*r_Stroke_SP","v":{"v":0.005089934331617778,"d":"0.005"}},{"$f":"HRcat5_Stroke*r_Stroke_SP","v":{"v":2.6825329585553155E-3,"d":"0.003"}},{"$f":"HRcat6_Stroke*r_Stroke_SP","v":{"v":2.6825329585553155E-3,"d":"0.003"}}]
[{"$nulls":21},"Source: Systolic Blood Pressure Reduction and Risk of Cardiovascular Disease and Mortality: A Systematic Review and Network Meta-analysis, 2017\n"]
[null,"Efficacy-After CARDIO",{"$nulls":9},"Efficacy-After CARDIO",{"$nulls":9},"Efficacy-After CARDIO"]
[null,"Category",1,2,3,4,5,6,{"$nulls":3},"Category",1,2,3,4,5,6,{"$nulls":3},"Category",1,2,3,4,5,6]
[null,"BP categories at baseline","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110",{"$nulls":3},"BP categories at baseline","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110",{"$nulls":3},"BP categories at baseline","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110"]
[null,"HR for CHD after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.96,0.83,0.51,0.51,{"$nulls":3},"HR for CHD after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.96,0.83,0.51,0.51,{"$nulls":3},"HR for CHD after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.96,0.83,0.51,0.51]
[null,"Rate of CHD",{"$f":"HRcat1_CHD*r_CHD_CARDIO_Dakar","v":{"v":0.019359190555970462,"d":"0.019"}},{"$f":"HRcat2_CHD*r_CHD_CARDIO_Dakar","v":{"v":0.019359190555970462,"d":"0.019"}},{"$f":"HRcat3_CHD*r_CHD_CARDIO_Dakar","v":{"v":0.018584822933731645,"d":"0.019"}},{"$f":"HRcat4_CHD*r_CHD_CARDIO_Dakar","v":{"v":0.016068128161455482,"d":"0.016"}},{"$f":"HRcat5_CHD*r_CHD_CARDIO_Dakar","v":{"v":0.009873187183544936,"d":"0.010"}},{"$f":"HRcat6_CHD*r_CHD_CARDIO_Dakar","v":{"v":0.009873187183544936,"d":"0.010"}},{"$nulls":3},"Rate of CHD",{"$f":"HRcat1_CHD*r_CHD_CARDIO_UB","v":{"v":0.010735196781848422,"d":"0.011"}},{"$f":"HRcat2_CHD*r_CHD_CARDIO_UB","v":{"v":0.010735196781848422,"d":"0.011"}},{"$f":"HRcat3_CHD*r_CHD_CARDIO_UB","v":{"v":0.010305788910574484,"d":"0.010"}},{"$f":"HRcat4_CHD*r_CHD_CARDIO_UB","v":{"v":0.008910213328934189,"d":"0.009"}},{"$f":"HRcat5_CHD*r_CHD_CARDIO_UB","v":{"v":0.005474950358742695,"d":"0.005"}},{"$f":"HRcat6_CHD*r_CHD_CARDIO_UB","v":{"v":0.005474950358742695,"d":"0.005"}},{"$nulls":3},"Rate of CHD",{"$f":"HRcat1_CHD*r_CHD_CARDIO_SP","v":{"v":0.022198749977827337,"d":"0.022"}},{"$f":"HRcat2_CHD*r_CHD_CARDIO_SP","v":{"v":0.022198749977827337,"d":"0.022"}},{"$f":"HRcat3_CHD*r_CHD_CARDIO_SP","v":{"v":0.021310799978714243,"d":"0.021"}},{"$f":"HRcat4_CHD*r_CHD_CARDIO_SP","v":{"v":0.01842496248159669,"d":"0.018"}},{"$f":"HRcat5_CHD*r_CHD_CARDIO_SP","v":{"v":0.011321362488691943,"d":"0.011"}},{"$f":"HRcat6_CHD*r_CHD_CARDIO_SP","v":{"v":0.011321362488691943,"d":"0.011"}}]
[null,"HR for Stroke after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.74,0.39,0.39,{"$nulls":3},"HR for Stroke after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.74,0.39,0.39,{"$nulls":3},"HR for Stroke after control",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},0.74,0.39,0.39]
[null,"Rate of Stroke",{"$f":"HRcat1_Stroke*r_Stroke_CARDIO_Dakar","v":{"v":0.005807757166791138,"d":"0.006"}},{"$f":"HRcat2_Stroke*r_Stroke_CARDIO_Dakar","v":{"v":0.005807757166791138,"d":"0.006"}},{"$f":"HRcat3_Stroke*r_Stroke_CARDIO_Dakar","v":{"v":0.005807757166791138,"d":"0.006"}},{"$f":"HRcat4_Stroke*r_Stroke_CARDIO_Dakar","v":{"v":0.004297740303425442,"d":"0.004"}},{"$f":"HRcat5_Stroke*r_Stroke_CARDIO_Dakar","v":{"v":0.002265025295048544,"d":"0.002"}},{"$f":"HRcat6_Stroke*r_Stroke_CARDIO_Dakar","v":{"v":0.002265025295048544,"d":"0.002"}},{"$nulls":3},"Rate of Stroke",{"$f":"M17*r_Stroke_CARDIO_UB","v":{"v":3.2205590345545263E-3,"d":"0.003"}},{"v":3.2205590345545263E-3,"d":"0.003"},{"v":3.2205590345545263E-3,"d":"0.003"},{"v":2.3832136855703495E-3,"d":"0.002"},{"v":1.2560180234762652E-3,"d":"0.001"},{"v":1.2560180234762652E-3,"d":"0.001"},{"$nulls":3},"Rate of Stroke",{"$f":"W17*r_Stroke_CARDIO_SP","v":{"v":0.006659624993348201,"d":"0.007"}},{"v":0.006659624993348201,"d":"0.007"},{"v":0.006659624993348201,"d":"0.007"},{"v":0.004928122495077668,"d":"0.005"},{"v":2.5972537474057986E-3,"d":"0.003"},{"v":2.5972537474057986E-3,"d":"0.003"}]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Raw Data - DK'!BI8","v":"Q1 2019"},null,{"$f":"'Raw Data - DK'!BK8","v":"After CARDIO-Q1'19 to Q4'19"},{"$nulls":7},"Baseline - Q2 2018",null,"After CARDIO - Q2 2020",{"$nulls":7},"Baseline - Q4 2018",null,"After CARDIO - Q2 2020"]
[null,"Dakar","Dakar - Male","Dakar - Female","Dakar - Male","Dakar - Female",{"$nulls":5},"UB","UB - Male","UB - Female","UB - Male","UB - Female",{"$nulls":5},"SP","SP - Male","SP - Female","SP - Male","SP - Female"]
[null,"Risk of CHD","N","N","N","N",{"$nulls":5},"Risk of CHD","N","N","N","N",{"$nulls":5},"Risk of CHD","N","N","N","N"]
[null,"Low",{"$f":"'Raw Data - DK'!BI11","v":90},{"$f":"'Raw Data - DK'!BJ11","v":466},{"$f":"'Raw Data - DK'!BK11","v":197},{"$f":"'Raw Data - DK'!BL11","v":811},{"$nulls":5},"Low",{"$f":"'Raw Data - UB'!BI10","v":{"v":320.04531451853325,"d":"320"}},{"$f":"'Raw Data - UB'!BJ10","v":{"v":650.8880055649408,"d":"651"}},{"$f":"'Raw Data - UB'!BK10","v":1156},{"$f":"'Raw Data - UB'!BL10","v":2351},{"$nulls":5},"Low",{"$f":"'Raw Data - SP'!BI10","v":4},{"$f":"'Raw Data - SP'!BJ10","v":13},{"$f":"'Raw Data - SP'!BK10","v":11},{"$f":"'Raw Data - SP'!BL10","v":21}]
[null,"Medium",{"$f":"'Raw Data - DK'!BI12","v":162},{"$f":"'Raw Data - DK'!BJ12","v":666},{"$f":"'Raw Data - DK'!BK12","v":316},{"$f":"'Raw Data - DK'!BL12","v":1121},{"$nulls":5},"Medium",{"$f":"'Raw Data - UB'!BI11","v":{"v":301.2191195468548,"d":"301"}},{"$f":"'Raw Data - UB'!BJ11","v":{"v":477.29941369372955,"d":"477"}},{"$f":"'Raw Data - UB'!BK11","v":1088},{"$f":"'Raw Data - UB'!BL11","v":1724},{"$nulls":5},"Medium",{"$f":"'Raw Data - SP'!BI11","v":3},{"$f":"'Raw Data - SP'!BJ11","v":20},{"$f":"'Raw Data - SP'!BK11","v":11},{"$f":"'Raw Data - SP'!BL11","v":30}]
[null,"High",{"$f":"'Raw Data - DK'!BI13","v":276},{"$f":"'Raw Data - DK'!BJ13","v":1055},{"$f":"'Raw Data - DK'!BK13","v":514},{"$f":"'Raw Data - DK'!BL13","v":1775},{"$nulls":5},"High",{"$f":"'Raw Data - UB'!BI12","v":{"v":80.56504024644738,"d":"81"}},{"$f":"'Raw Data - UB'!BJ12","v":{"v":70.32137533538706,"d":"70"}},{"$f":"'Raw Data - UB'!BK12","v":291},{"$f":"'Raw Data - UB'!BL12","v":254},{"$nulls":5},"High",{"$f":"'Raw Data - SP'!BI12","v":24},{"$f":"'Raw Data - SP'!BJ12","v":59},{"$f":"'Raw Data - SP'!BK12","v":40},{"$f":"'Raw Data - SP'!BL12","v":90}]
[]
[]
[]
[{"$nulls":4},"Before CARDIO",null,"After CARDIO",{"$nulls":7},"Before CARDIO",null,"After CARDIO*",{"$nulls":7},"Before CARDIO",null,"After CARDIO"]
[null,"Dakar",null,null,"Dakar - Male","Dakar - Female","Dakar-Male","Dakar-Female",{"$nulls":3},"UB",null,null,"UB - Male","UB - Female","UB-Male","UB - Female",{"$nulls":3},"SP",null,null,"SP - Male","SP - Female","SP - Male","SP - Female"]
[null,"Risk of CHD","10 y Risk-male","10 y Risk-female","Proportion","Proportion","Proportion","Proportion",{"$nulls":3},"Risk of CHD","10 y Risk-male","10 y Risk-female","Proportion","Proportion","Proportion","Proportion",{"$nulls":3},"Risk of CHD","10 y Risk-male","10 y Risk-female","Proportion","Proportion","Proportion","Proportion"]
[null,"Low",{"$f":"AVERAGE(0,0.094)","v":{"v":0.047,"d":"4.7%"}},{"$f":"AVERAGE(0,0.086)","v":{"v":0.043,"d":"4.3%"}},{"$f":"C27/SUM($C$27:$C$29)","v":{"v":0.17045454545454544,"d":"17%"}},{"$f":"D27/SUM($D$27:$D$29)","v":{"v":0.21307727480566988,"d":"21%"}},{"$f":"E27/SUM($E$27:$E$29)","v":{"v":0.19182083739045763,"d":"19%"}},{"$f":"F27/SUM($F$27:$F$29)","v":{"v":0.2187752899919072,"d":"22%"}},{"$nulls":3},"Low",{"$f":"AVERAGE(0,0.094)","v":{"v":0.047,"d":"4.7%"}},{"$f":"AVERAGE(0,0.086)","v":{"v":0.043,"d":"4.3%"}},{"$f":"M27/SUM($M$27:$M$29)","v":{"v":0.4560157790927022,"d":"46%"}},{"$f":"N27/SUM($N$27:$N$29)","v":{"v":0.543081543081543,"d":"54%"}},{"$f":"O27/SUM($O$27:$O$29)","v":{"v":0.4560157790927022,"d":"46%"}},{"$f":"P27/SUM($P$27:$P$29)","v":{"v":0.5430815430815431,"d":"54%"}},{"$nulls":3},"Low",{"$f":"AVERAGE(0,0.094)","v":{"v":0.047,"d":"4.7%"}},{"$f":"AVERAGE(0,0.086)","v":{"v":0.043,"d":"4.3%"}},{"$f":"W27/SUM($W$27:$W$29)","v":{"v":0.12903225806451613,"d":"13%"}},{"$f":"X27/SUM($X$27:$X$29)","v":{"v":0.14130434782608695,"d":"14%"}},{"$f":"Y27/SUM($Y$27:$Y$29)","v":{"v":0.1774193548387097,"d":"18%"}},{"$f":"Z27/SUM($Z$27:$Z$29)","v":{"v":0.14893617021276595,"d":"15%"}}]
[null,"Medium",{"$f":"AVERAGE(0.112,0.184)","v":{"v":0.148,"d":"14.8%"}},{"$f":"AVERAGE(0.1,0.185)","v":{"v":0.14250000000000002,"d":"14.3%"}},{"$f":"C28/SUM($C$27:$C$29)","v":{"v":0.3068181818181818,"d":"31%"}},{"$f":"D28/SUM($D$27:$D$29)","v":{"v":0.3045267489711934,"d":"30%"}},{"$f":"E28/SUM($E$27:$E$29)","v":{"v":0.3076923076923077,"d":"31%"}},{"$f":"F28/SUM($F$27:$F$29)","v":{"v":0.30240086323172377,"d":"30%"}},{"$nulls":3},"Medium",{"$f":"AVERAGE(0.112,0.184)","v":{"v":0.148,"d":"14.8%"}},{"$f":"AVERAGE(0.1,0.185)","v":{"v":0.14250000000000002,"d":"14.3%"}},{"$f":"M28/SUM($M$27:$M$29)","v":{"v":0.42919132149901384,"d":"43%"}},{"$f":"N28/SUM($N$27:$N$29)","v":{"v":0.3982443982443983,"d":"40%"}},{"$f":"O28/SUM($O$27:$O$29)","v":{"v":0.4291913214990138,"d":"43%"}},{"$f":"P28/SUM($P$27:$P$29)","v":{"v":0.3982443982443982,"d":"40%"}},{"$nulls":3},"Medium",{"$f":"AVERAGE(0.112,0.184)","v":{"v":0.148,"d":"14.8%"}},{"$f":"AVERAGE(0.1,0.185)","v":{"v":0.14250000000000002,"d":"14.3%"}},{"$f":"W28/SUM($W$27:$W$29)","v":{"v":0.0967741935483871,"d":"10%"}},{"$f":"X28/SUM($X$27:$X$29)","v":{"v":0.21739130434782608,"d":"22%"}},{"$f":"Y28/SUM($Y$27:$Y$29)","v":{"v":0.1774193548387097,"d":"18%"}},{"$f":"Z28/SUM($Z$27:$Z$29)","v":{"v":0.2127659574468085,"d":"21%"}}]
[null,"High",{"$f":"AVERAGE(0.216,0.3)","v":{"v":0.258,"d":"25.8%"}},{"$f":"AVERAGE(0.215,0.3)","v":{"v":0.2575,"d":"25.8%"}},{"$f":"C29/SUM($C$27:$C$29)","v":{"v":0.5227272727272727,"d":"52%"}},{"$f":"D29/SUM($D$27:$D$29)","v":{"v":0.48239597622313674,"d":"48%"}},{"$f":"E29/SUM($E$27:$E$29)","v":{"v":0.5004868549172347,"d":"50%"}},{"$f":"F29/SUM($F$27:$F$29)","v":{"v":0.478823846776369,"d":"48%"}},{"$nulls":3},"High",{"$f":"AVERAGE(0.216,0.3)","v":{"v":0.258,"d":"25.8%"}},{"$f":"AVERAGE(0.215,0.3)","v":{"v":0.2575,"d":"25.8%"}},{"$f":"M29/SUM($M$27:$M$29)","v":{"v":0.11479289940828404,"d":"11%"}},{"$f":"N29/SUM($N$27:$N$29)","v":{"v":0.05867405867405867,"d":"6%"}},{"$f":"O29/SUM($O$27:$O$29)","v":{"v":0.11479289940828402,"d":"11%"}},{"$f":"P29/SUM($P$27:$P$29)","v":{"v":0.05867405867405867,"d":"6%"}},{"$nulls":3},"High",{"$f":"AVERAGE(0.216,0.3)","v":{"v":0.258,"d":"25.8%"}},{"$f":"AVERAGE(0.215,0.3)","v":{"v":0.2575,"d":"25.8%"}},{"$f":"W29/SUM($W$27:$W$29)","v":{"v":0.7741935483870968,"d":"77%"}},{"$f":"X29/SUM($X$27:$X$29)","v":{"v":0.6413043478260869,"d":"64%"}},{"$f":"Y29/SUM($Y$27:$Y$29)","v":{"v":0.6451612903225806,"d":"65%"}},{"$f":"Z29/SUM($Z$27:$Z$29)","v":{"v":0.6382978723404256,"d":"64%"}}]
[null,"Average risk",null,null,{"$f":"SUMPRODUCT(C36:C38,E36:E38)","v":{"v":0.1882840909090909,"d":"18.8%"}},{"$f":"SUMPRODUCT(D36:D38,F36:F38)","v":{"v":0.1767743484224966,"d":"17.7%"}},{"$f":"SUMPRODUCT(C36:C38,G36:G38)","v":{"v":0.18367964946445958,"d":"18.4%"}},{"$f":"SUMPRODUCT(D36:D38,H36:H38)","v":{"v":0.17579660102508768,"d":"17.6%"}},{"$nulls":3},"Average risk",null,null,{"$f":"SUMPRODUCT(M36:M38,O36:O38)","v":{"v":0.11456962524654833,"d":"11.5%"}},{"$f":"SUMPRODUCT(N36:N38,P36:P38)","v":{"v":0.09521090321090322,"d":"9.5%"}},{"$f":"SUMPRODUCT(M36:M38,Q36:Q38)","v":{"v":0.11456962524654832,"d":"11.5%"}},{"$f":"SUMPRODUCT(N36:N38,R36:R38)","v":{"v":0.09521090321090322,"d":"9.5%"}},{"$nulls":3},"Average risk",null,null,{"$f":"SUMPRODUCT(W36:W38,Y36:Y38)","v":{"v":0.22012903225806452,"d":"22.0%"}},{"$f":"SUMPRODUCT(X36:X38,Z36:Z38)","v":{"v":0.20219021739130436,"d":"20.2%"}},{"$f":"SUMPRODUCT(W36:W38,AA36:AA38)","v":{"v":0.2010483870967742,"d":"20.1%"}},{"$f":"SUMPRODUCT(X36:X38,AB36:AB38)","v":{"v":0.20108510638297872,"d":"20.1%"}}]
[null,"Average risk (overall)",null,null,{"$f":"(male_Dakar*E39)+((1-male_Dakar)*F39)","v":{"v":0.179361738533483,"d":"17.94%"}},null,{"$f":"(male_Dakar*G39)+((1-male_Dakar)*H39)","v":{"v":0.17756871031425847,"d":"17.76%"}},null,{"$f":"G40/E40-1","v":{"v":-0.009996715207406415,"d":"-0.01"}},null,null,"Average risk (overall)",null,null,{"$f":"(male_UB*O39)+((1-male_UB)*P39)","v":{"v":0.10231167473325002,"d":"10.23%"}},null,{"$f":"(male_UB*Q39)+((1-male_UB)*R39)","v":{"v":0.10231167473325001,"d":"10.23%"}},{"$nulls":4},"Average risk (overall)",null,null,{"$f":"(male_SP*Y39)+((1-male_SP)*Z39)","v":{"v":0.20701072467530426,"d":"20.70%"}},null,{"$f":"(male_SP*AA39)+((1-male_SP)*AB39)","v":{"v":0.2010752391990021,"d":"20.11%"}}]
[null,"10 year CHD risk",null,null,{"$f":"E40","v":{"v":0.179361738533483,"d":"17.94%"}},null,{"$f":"G40","v":{"v":0.17756871031425847,"d":"17.76%"}},{"v":0.07,"d":"7.00%"},{"$nulls":3},"10 year CHD risk",null,null,{"$f":"O40/N54","v":{"v":0.10334478309805244,"d":"10.3%"}},null,{"$f":"Q40","v":{"v":0.10231167473325001,"d":"10.23%"}},{"v":0.07,"d":"7.00%"},{"$nulls":3},"10 year CHD risk",null,null,{"$f":"Y40","v":{"v":0.20701072467530426,"d":"20.70%"}},null,{"$f":"AA40","v":{"v":0.2010752391990021,"d":"20.11%"}},{"v":0.07,"d":"7.00%"}]
[null,"Annual risk - CHD",null,null,{"$f":"(1-((1-E41)^(1/10)))","v":{"v":0.01957319555356074,"d":"1.96%"}},null,{"$f":"(1-((1-G41)^(1/10)))","v":{"v":0.019359190555970462,"d":"1.94%"}},{"$nulls":4},{"$f":"B42","v":"Annual risk - CHD"},null,null,{"$f":"(1-((1-O41)^(1/10)))","v":{"v":0.010849105739730858,"d":"1.08%"}},null,{"$f":"(1-((1-Q41)^(1/10)))","v":{"v":0.010735196781848422,"d":"1.07%"}},{"$nulls":4},{"$f":"B42","v":"Annual risk - CHD"},null,null,{"$f":"(1-((1-Y41)^(1/10)))","v":{"v":0.022927632124404407,"d":"2.29%"}},null,{"$f":"(1-((1-AA41)^(1/10)))","v":{"v":0.022198749977827337,"d":"2.22%"}}]
[null,"2 year risk - CHD",null,null,{"$f":"(1-((1-E41)^(2/10)))","v":{"v":0.03876328112294347,"d":"3.88%"}},null,{"$f":"(1-((1-G41)^(2/10)))","v":{"v":0.03834360285295868,"d":"3.83%"}},{"$nulls":4},"2 year risk - CHD",null,null,{"$f":"(1-((1-O41)^(2/10)))","v":{"v":0.021580508384109853,"d":"2.16%"}},null,{"$f":"(1-((1-Q41)^(2/10)))","v":{"v":0.021355149113751914,"d":"2.14%"}},{"$nulls":4},{"$f":"B43","v":"2 year risk - CHD"},null,null,{"$f":"(1-((1-Y41)^(2/10)))","v":{"v":0.0453295879339769,"d":"4.53%"}},null,{"$f":"(1-((1-AA41)^(2/10)))","v":{"v":0.04390471545507668,"d":"4.39%"}}]
[null,"Annual risk - Stroke",null,null,{"$f":"E42*'Model Specification_Old_input'!$E$61","v":{"v":0.005871958666068222,"d":"0.59%"}},null,{"$f":"G42*'Model Specification_Old_input'!$E$61","v":{"v":0.005807757166791138,"d":"0.58%"}},{"$nulls":4},"Annual risk - Stroke",null,null,{"$f":"O42*'Model Specification_Old_input'!$E$61","v":{"v":3.2547317219192573E-3,"d":"0.33%"}},null,{"$f":"Q42*'Model Specification_Old_input'!$E$61","v":{"v":3.2205590345545263E-3,"d":"0.32%"}},{"$nulls":4},{"$f":"B44","v":"Annual risk - Stroke"},null,null,{"$f":"Y42*'Model Specification_Old_input'!$D$61","v":{"v":0.006878289637321322,"d":"0.69%"}},null,{"$f":"AA42*'Model Specification_Old_input'!$H$60","v":{"v":4.927845005780892E-4,"d":"0.049%"}}]
[null,"2 year risk - Stroke",null,null,{"$f":"E43*0.3","v":{"v":0.01162898433688304,"d":"1.16%"}},null,{"$f":"G43*'Model Specification_Old_input'!$E$61","v":{"v":0.011503080855887604,"d":"1.15%"}},{"$nulls":4},"2 year risk - Stroke",null,null,{"$f":"O43*'Model Specification_Old_input'!$E$61","v":{"v":0.006474152515232956,"d":"0.65%"}},null,{"$f":"Q43*'Model Specification_Old_input'!$E$61","v":{"v":0.006406544734125574,"d":"0.64%"}},{"$nulls":4},{"$f":"B45","v":"2 year risk - Stroke"},null,null,{"$f":"Y43*'Model Specification_Old_input'!$D$61","v":{"v":0.013598876380193069,"d":"1.36%"}},null,{"$f":"AA43*'Model Specification_Old_input'!$H$60","v":{"v":0.000974629801234899,"d":"0.097%"}}]
[null,{"$f":"'Model Specification_Old_input'!E5","v":"One Year"},{"$nulls":9},{"$f":"'Model Specification_Old_input'!F5","v":"Two Year"},{"$nulls":9},{"$f":"'Model Specification_Old_input'!D5","v":"One Year"}]
[null,"risk - CHD","for intervention period",null,{"$f":"IF('Model Specification_Old_input'!$E5=\"One Year\",(1-((1-E41)^(1/10))),(1-((1-E41)^(1.75/10))))","v":{"v":0.01957319555356074,"d":"1.96%"}},null,{"$f":"IF('Model Specification_Old_input'!$E5=\"One Year\",(1-((1-G41)^(1/10))),(1-((1-G41)^(1.75/10))))","v":{"v":0.019359190555970462,"d":"1.94%"}},{"$nulls":4},{"$f":"B47","v":"risk - CHD"},"for intervention period",null,{"$f":"IF('Model Specification_Old_input'!$F5=\"One Year\",(1-((1-O41)^(1/10))),(1-((1-O41)^(1.66666666666667/10))))","v":{"v":0.018016373178994516,"d":"1.80%"}},null,{"$f":"IF('Model Specification_Old_input'!$F5=\"One Year\",(1-((1-Q41)^(1/10))),(1-((1-Q41)^(1.66666666666667/10))))","v":{"v":0.017827893298712927,"d":"1.78%"}},{"$nulls":4},{"$f":"L47","v":"risk - CHD"},"for intervention period",null,{"$f":"IF('Model Specification_Old_input'!$D5=\"One Year\",(1-((1-Y41)^(1.25/10))),\"ZZ\")","v":{"v":0.028576927647066652,"d":"2.86%"}},null,{"$f":"IF('Model Specification_Old_input'!$D5=\"One Year\",(1-((1-AA41)^(1.25/10))),\"ZZ\")","v":{"v":0.02767100838015013,"d":"2.77%"}}]
[null,"risk - Stroke","for intervention period",null,{"$f":"r_CHD_2y_SoC_DK*'Model Specification_Old_input'!E61","v":{"v":0.005871958666068222,"d":"0.59%"}},null,{"$f":"r_CHD_2y_CARDIO_DK*'Model Specification_Old_input'!E61","v":{"v":0.005807757166791138,"d":"0.58%"}},{"$nulls":4},{"$f":"B48","v":"risk - Stroke"},"for intervention period",null,{"$f":"r_CHD_2y_SoC_UB*'Model Specification_Old_input'!F61","v":{"v":0.005404911953698355,"d":"0.54%"}},null,{"$f":"r_CHD_2y_CARDIO_UB*'Model Specification_Old_input'!F61","v":{"v":5.3483679896138775E-3,"d":"0.53%"}},{"$nulls":4},{"$f":"L48","v":"risk - Stroke"},"for intervention period",null,{"$f":"r_CHD_2y_SoC_SP*'Model Specification_Old_input'!D61","v":{"v":0.008573078294119995,"d":"0.86%"}},null,{"$f":"r_CHD_2y_CARDIO_SP*'Model Specification_Old_input'!D61","v":{"v":0.00830130251404504,"d":"0.83%"}}]
[]
[{"$nulls":11},"*Since after CARDIO distribution is not available a treatment effect factor is applied on top of baseline data"]
[]
[]
[]
[{"$nulls":6},{"$f":"r_CHD_2y_CARDIO_DK/r_CHD_2y_SoC_DK-1","v":{"v":-0.010933574796443857,"d":"-1.09%"}},{"$nulls":5},"Adjustment factor",{"$f":"G41/E41","v":{"v":0.9900032847925936,"d":"99.00%"}}]
[{"$nulls":12},"Assumption:change in reduction is equivalent to DK city "]

{"sheet":"Model Limitation","index":8,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Parameter Defn and Ref.","index":9,"n_rows":22,"n_cols":4,"rows_kept":22,"hidden":true}
[]
["S.N.","Parameter","Source / Reference","Definition /Scope"]
[1,"Population (Total diagnosed at last time point)","CARDIO Raw Data ","All data comes from last quarter data from age classification. E.g. for SP, this is from 'Quarter - 2017 Q4 to 2020 Q1' in file '20200817_CARDIO_DataCollectionFormat_v0.3'. Note that the SP data was for 6 clinics (1962) and was extrapolated to 24 by multiplying by 4"]
[2,"HTN Control Defn.","Dashboard (Cumulative total # of patients with controlled BP at last known visit following treatment initiation (assumes the patient has been diagnosed and has at least 1 follow-up visit where they BP was measured and documented) ","HTN Defn.: SP and DK: Uncontrolled > BP above  140 or 90  , UB Uncontrolled > BP above  130  or 85"]
[3,"BP categories at baseline","Raw Data","Distribution of BP categories. This defines which category the patients are there when it comes to SBP. "]
[4,"Control Rates ","Dashboard values ","Proportion of patients controlled due to CARDIO. Control rates further derives the CARDIO impact "]
[5,"Mean age","The mean age was calculated based on proportion of patients in each age category and mid-point of each age category in the last quarter of the CARDIO phase on 2020","Mean age values are used in defining patient cohort starting age which further derives the mortality rate in the model"]
[6,"Male Proportion (%)","Male % calculated based on proportion of patients in each age category and mid-point of each age category in the last quarter of the CARDIO phase on 2020","Male and female proportion are used in defining the weighted HTN / CHD/ Stroke risk  score. In general female have lesser HTN / CHD/ Stroke events  risk in comparison to male "]
[7,"Discount (costs) / Discount (benefits)","1. Discount-Brazil: Brazil. Ministério da Saúde. Secretaria de Ciência, Tecnologia e Insumos Estratégicos. Departamento de Ciência e Tecnologia. Diretrizes Metodológicas: estudos de avaliação econômica de tecnologias em saúde. Bras00EDlia2009. A\n2. Discount: Bertram MY, Stenberg K, Brindley C, Li J, Serje J, Watts R et al. Disease control programme support costs: an update of WHO-CHOICE methodology, 128 WHO guide for standardization of economic evaluations of immunization programmes price databases and quantity assumptions. Cost Eff Resource Alloc. 2017;15:21. Epub 2017/11/02. doi:10.1186/s12962-017-0083-6. PubMed PMID: 29089861. PubMed Central PMCID: PMCPMC5658944\nNote: 3% discounting factor in case of DK and UB  based on WHO guideline\n","Factor used for adjusting future costs and outcomes of health‐care interventions to “present value”"]
[8,"Risk Coronary heart disease","Hazard ratio estimates derived from Bundy et al - Systolic Blood Pressure Reduction and Risk of Cardiovascular Disease and Mortality: A Systematic Review and Network Meta-analysis, 2017","CHD events includes,CHD, stroke, heart failure, and CVD deaths"]
[9,"Proportion of CHD events that are Stroke","NEJM-‘LIPID study"," Due to additional comorbidity risk factor (Diab. Obesity etc.)  and  conservative assumptions we rounded the stroke events to 30% instead of 33% Quoted in reference paper"]
[10,"Direct costs / Adjustment factor ","Budget_overall_spend' tab in the file 'CARDIO data_All cities'. Discounting values based on internal assumption ","Programme cost, discount"]
[11,"Hypertension - controlled Cost","Da Costa et al 2003 ","Hypertension cost includes the averages cost of the drug, health insurance, medical consultation, laboratory tests, transportation, and meals.\nReference article assumes HTN cost  based on the costs of antihypertensive treatment monthly expenditure on drugs."]
[12,"Hypertension - uncontrolled Cost ","Similar to Hypertension controlled cost","Similar to Hypertension controlled cost"]
[13,"Coronary heart disease/event cost","Rosane Paixão Schlatter, Schlatter et al. BMC Cardiovascular Disorders (2017) 17:180","CHD Cost outpatient and hospitalization costs"]
[14,"Stroke/event cost","Dos Santos RF et al,De Souza et al 2015","Stroke event cost includes specialists’ opinion, medical visit, hospitalizations, laboratory tests, procedures, and drug cost"]
[15,"Annual loss of productivity cost",{"$f":"C13","v":"Da Costa et al 2003 "},"productivity losses caused by partial or total absence from work were estimated via the proportional per-capita income earned during one working day."]
[16,"Utility of health states"," Mould-Quevedo et al 2015","It is annual quality of life (QOL) for alive HTN patients and disutility when the event CHD/ stroke occurs"]
[17,"Exchange rate","Novartis Treasury rates","Exchange factors used to define results outcome in USD"]
[18,"Purchasing power parity conversion factor","PPP: World Bank’s International Comparison Program (ICP), https://databank.worldbank.org/reports.aspx?source=international-comparison-program-(icp)-2011","PPP factor are used to determine the cost values for DK and UB"]
[19,"HTN mortality multiplier","da Silva et al 2015","This factor used in determining HTN specific mortality rates  from life table"]
[20,"Mortality rate / Lifetable","https://apps.who.int/gho/data/view.main.61450?lang=en","Life table used in determining HTN specific mortality and death avoided cases of projection phased of CARDIO "]

{"sheet":"Model Specification_Old_input","index":10,"n_rows":107,"n_cols":22,"rows_kept":107,"hidden":true,"merged":[[19,7,19,9],[33,3,33,4],[33,5,33,6],[33,7,33,8],[33,10,33,12]]}
[]
[{"$nulls":3},"Select Scenario",1]
[null,null,"Model Specific Assumptions",{"$nulls":7},"Select Scenario","Base case"]
[null,null,"Intervention Period in year","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!C7,IF(Sc_1=2,'User Input -Scenario Assumption'!C8,'User Input -Scenario Assumption'!C9))","v":"Base case"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E7,IF(Sc_1=2,'User Input -Scenario Assumption'!E8,'User Input -Scenario Assumption'!E9))","v":"One Year"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F7,IF(Sc_1=2,'User Input -Scenario Assumption'!F8,'User Input -Scenario Assumption'!F9))","v":"One Year"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G7,IF(Sc_1=2,'User Input -Scenario Assumption'!G8,'User Input -Scenario Assumption'!G9))","v":"Two Year"}]
[]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Population (Total diagnosed at last time point)",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E12,IF(Sc_1=2,'User Input -Scenario Assumption'!E13,'User Input -Scenario Assumption'!E14))","v":5844},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F12,IF(Sc_1=2,'User Input -Scenario Assumption'!F13,'User Input -Scenario Assumption'!F14))","v":5236},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G12,IF(Sc_1=2,'User Input -Scenario Assumption'!G13,'User Input -Scenario Assumption'!G14))","v":10075},"*SP population linearly extrapolated to 24 clinics from data of 6"]
[]
[null,null,"HTN Defn.","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"<120 and <80 mmHg",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E27,IF(Sc_1=2,'User Input -Scenario Assumption'!E33,'User Input -Scenario Assumption'!E39))","v":"Controlled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F27,IF(Sc_1=2,'User Input -Scenario Assumption'!F33,'User Input -Scenario Assumption'!F39))","v":"Controlled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G27,IF(Sc_1=2,'User Input -Scenario Assumption'!G33,'User Input -Scenario Assumption'!G39))","v":"Controlled"}]
[null,null,"120-129 or 80-84",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E28,IF(Sc_1=2,'User Input -Scenario Assumption'!E34,'User Input -Scenario Assumption'!E40))","v":"Controlled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F28,IF(Sc_1=2,'User Input -Scenario Assumption'!F34,'User Input -Scenario Assumption'!F40))","v":"Controlled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G28,IF(Sc_1=2,'User Input -Scenario Assumption'!G34,'User Input -Scenario Assumption'!G40))","v":"Controlled"}]
[null,null,"130 - 139 or 85 - 89",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E29,IF(Sc_1=2,'User Input -Scenario Assumption'!E35,'User Input -Scenario Assumption'!E41))","v":"Controlled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F29,IF(Sc_1=2,'User Input -Scenario Assumption'!F35,'User Input -Scenario Assumption'!F41))","v":"Controlled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G29,IF(Sc_1=2,'User Input -Scenario Assumption'!G35,'User Input -Scenario Assumption'!G41))","v":"Uncontrolled"}]
[null,null,"140 - 159 or 90 - 99",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E30,IF(Sc_1=2,'User Input -Scenario Assumption'!E36,'User Input -Scenario Assumption'!E42))","v":"Uncontrolled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F30,IF(Sc_1=2,'User Input -Scenario Assumption'!F36,'User Input -Scenario Assumption'!F42))","v":"Uncontrolled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G30,IF(Sc_1=2,'User Input -Scenario Assumption'!G36,'User Input -Scenario Assumption'!G42))","v":"Uncontrolled"}]
[null,null,"160 - 179 or 100 - 109",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E31,IF(Sc_1=2,'User Input -Scenario Assumption'!E37,'User Input -Scenario Assumption'!E43))","v":"Uncontrolled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F31,IF(Sc_1=2,'User Input -Scenario Assumption'!F37,'User Input -Scenario Assumption'!F43))","v":"Uncontrolled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G31,IF(Sc_1=2,'User Input -Scenario Assumption'!G37,'User Input -Scenario Assumption'!G43))","v":"Uncontrolled"}]
[null,null,"≥ 180 or ≥ 110",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E32,IF(Sc_1=2,'User Input -Scenario Assumption'!E38,'User Input -Scenario Assumption'!E44))","v":"Uncontrolled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F32,IF(Sc_1=2,'User Input -Scenario Assumption'!F38,'User Input -Scenario Assumption'!F44))","v":"Uncontrolled"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G32,IF(Sc_1=2,'User Input -Scenario Assumption'!G38,'User Input -Scenario Assumption'!G44))","v":"Uncontrolled"}]
[]
[]
[null,null,"Baseline distribution"]
[null,null,"Scenario","Raw Data","Raw Data","Raw Data",null,"User input"]
[{"$nulls":7},"Baseline "]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"BP categories at baseline","Proportion ","Proportion ","Proportion ",null,"Proportion ","Proportion ","Proportion "]
[null,null,"<120 and <80 mmHg",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E49,IF(Sc_1=2,'User Input -Scenario Assumption'!E56,'User Input -Scenario Assumption'!E63))","v":{"v":0.025260804769001485,"d":"3%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F49,IF(Sc_1=2,'User Input -Scenario Assumption'!F56,'User Input -Scenario Assumption'!F63))","v":{"v":0.01790259485129572,"d":"2%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G49,IF(Sc_1=2,'User Input -Scenario Assumption'!G56,'User Input -Scenario Assumption'!G63))","v":{"v":0.01026910691918951,"d":"1%"}}]
[null,null,"120-129 or 80-84",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E50,IF(Sc_1=2,'User Input -Scenario Assumption'!E57,'User Input -Scenario Assumption'!E64))","v":{"v":0.058345752608047696,"d":"6%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F50,IF(Sc_1=2,'User Input -Scenario Assumption'!F57,'User Input -Scenario Assumption'!F64))","v":{"v":0.03826508823177711,"d":"4%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G50,IF(Sc_1=2,'User Input -Scenario Assumption'!G57,'User Input -Scenario Assumption'!G64))","v":{"v":0.020599521939389107,"d":"2%"}}]
[null,null,"130 - 139 or 85 - 89",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E51,IF(Sc_1=2,'User Input -Scenario Assumption'!E58,'User Input -Scenario Assumption'!E65))","v":{"v":0.039120715350223545,"d":"4%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F51,IF(Sc_1=2,'User Input -Scenario Assumption'!F58,'User Input -Scenario Assumption'!F65))","v":{"v":0.07707682058115103,"d":"8%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G51,IF(Sc_1=2,'User Input -Scenario Assumption'!G58,'User Input -Scenario Assumption'!G65))","v":{"v":0.23399726357021544,"d":"23%"}}]
[null,null,"140 - 159 or 90 - 99",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E52,IF(Sc_1=2,'User Input -Scenario Assumption'!E59,'User Input -Scenario Assumption'!E66))","v":{"v":0.4243218902309812,"d":"42%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F52,IF(Sc_1=2,'User Input -Scenario Assumption'!F59,'User Input -Scenario Assumption'!F66))","v":{"v":0.3928990982444273,"d":"39%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G52,IF(Sc_1=2,'User Input -Scenario Assumption'!G59,'User Input -Scenario Assumption'!G66))","v":{"v":0.39820806371329015,"d":"40%"}}]
[null,null,"160 - 179 or 100 - 109",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E53,IF(Sc_1=2,'User Input -Scenario Assumption'!E60,'User Input -Scenario Assumption'!E67))","v":{"v":0.33741258741258745,"d":"34%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F53,IF(Sc_1=2,'User Input -Scenario Assumption'!F60,'User Input -Scenario Assumption'!F67))","v":{"v":0.27197553644775946,"d":"27%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G53,IF(Sc_1=2,'User Input -Scenario Assumption'!G60,'User Input -Scenario Assumption'!G67))","v":{"v":0.2518816081402533,"d":"25%"}}]
[null,null,"≥ 180 or ≥ 110",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E54,IF(Sc_1=2,'User Input -Scenario Assumption'!E61,'User Input -Scenario Assumption'!E68))","v":{"v":0.11553824962915873,"d":"12%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F54,IF(Sc_1=2,'User Input -Scenario Assumption'!F61,'User Input -Scenario Assumption'!F68))","v":{"v":0.2018808616435894,"d":"20%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G54,IF(Sc_1=2,'User Input -Scenario Assumption'!G61,'User Input -Scenario Assumption'!G68))","v":{"v":0.08504443571766247,"d":"9%"}}]
[null,null,"Total ",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E55,IF(Sc_1=2,'User Input -Scenario Assumption'!E62,'User Input -Scenario Assumption'!E69))","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F55,IF(Sc_1=2,'User Input -Scenario Assumption'!F62,'User Input -Scenario Assumption'!F69))","v":{"v":1,"d":"100%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G55,IF(Sc_1=2,'User Input -Scenario Assumption'!G62,'User Input -Scenario Assumption'!G69))","v":{"v":1,"d":"100%"}}]
[]
[null,null,"CARDIO Time period"]
[null,null,"Hypertension control evolution over time (change from baseline)"]
[null,null,"CARDIO","Dashboard Values ",null,"Dashboard Values ",null,"Dashboard Values ",null,null,"User input",{"$nulls":4},"Without CARDIO"]
[{"$nulls":3},"Sao Paulo","End of CARDIO","Dakar",null,"UlaanBaatar",null,null,"At End of CARDIO Programme",{"$nulls":5},"Sao Paulo",null,"Dakar",null,"UlaanBaatar"]
[null,null,"BP categories  Y1,Y2","Y1","Y2","Y1","Y2","Y1","Y2",null,"Sao Paulo","Dakar","UlaanBaatar",null,null,"BP categories at baseline","Y1","Y2","Y1","Y2","Y1","Y2"]
[null,null,"Total control (N)",{"$f":"IF(D$34<>\"Raw Data\", \"\",'Raw Data - SP'!Q37)","v":""},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E74,IF(Sc_1=2,'User Input -Scenario Assumption'!E81,'User Input -Scenario Assumption'!E88))","v":{"v":1824,"d":"1,824"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F74,IF(Sc_1=2,'User Input -Scenario Assumption'!F81,'User Input -Scenario Assumption'!F88))","v":{"v":1016,"d":"1,016"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G74,IF(Sc_1=2,'User Input -Scenario Assumption'!G81,'User Input -Scenario Assumption'!G88))","v":{"v":1986,"d":"1,986"}},null,"Proportion ","Proportion ","Proportion "]
[null,null,"<120 and <80 mmHg",{"$f":"IF(D$34<>\"Raw Data\",0,'Raw Data - SP'!T30)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E75,IF(Sc_1=2,'User Input -Scenario Assumption'!E82,'User Input -Scenario Assumption'!E89))","v":{"v":1,"d":"100%"}},{"$f":"IF(F$34<>\"Raw Data\",0,'Raw Data - DK'!T30)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F75,IF(Sc_1=2,'User Input -Scenario Assumption'!F82,'User Input -Scenario Assumption'!F89))","v":{"v":1,"d":"100%"}},{"$f":"IF(H$34<>\"Raw Data\",0,F38)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G75,IF(Sc_1=2,'User Input -Scenario Assumption'!G82,'User Input -Scenario Assumption'!G89))","v":{"v":1,"d":"100%"}},{"$nulls":6},"<120 and <80 mmHg",null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H75,IF(Sc_1=2,'User Input -Scenario Assumption'!H82,'User Input -Scenario Assumption'!H89))","v":{"v":1,"d":"100%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I75,IF(Sc_1=2,'User Input -Scenario Assumption'!I82,'User Input -Scenario Assumption'!I89))","v":{"v":1,"d":"100%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J75,IF(Sc_1=2,'User Input -Scenario Assumption'!J82,'User Input -Scenario Assumption'!J89))","v":{"v":1,"d":"100%"}}]
[null,null,"120-129 or 80-84",{"$f":"IF(D$34<>\"Raw Data\",0,'Raw Data - SP'!T31)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E76,IF(Sc_1=2,'User Input -Scenario Assumption'!E83,'User Input -Scenario Assumption'!E90))","v":{"v":1,"d":"100.0%"}},{"$f":"IF(F$34<>\"Raw Data\",0,'Raw Data - DK'!T31)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F76,IF(Sc_1=2,'User Input -Scenario Assumption'!F83,'User Input -Scenario Assumption'!F90))","v":{"v":1,"d":"100.0%"}},{"v":0,"d":"0.0%"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G76,IF(Sc_1=2,'User Input -Scenario Assumption'!G83,'User Input -Scenario Assumption'!G90))","v":{"v":1,"d":"100.0%"}},{"$nulls":6},"120-129 or 80-84",null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H76,IF(Sc_1=2,'User Input -Scenario Assumption'!H83,'User Input -Scenario Assumption'!H90))","v":{"v":1,"d":"100.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I76,IF(Sc_1=2,'User Input -Scenario Assumption'!I83,'User Input -Scenario Assumption'!I90))","v":{"v":1,"d":"100.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J76,IF(Sc_1=2,'User Input -Scenario Assumption'!J83,'User Input -Scenario Assumption'!J90))","v":{"v":1,"d":"100.0%"}}]
[null,null,"130 - 139 or 85 - 89",{"$f":"IF(D$34<>\"Raw Data\",0,'Raw Data - SP'!T32)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E77,IF(Sc_1=2,'User Input -Scenario Assumption'!E84,'User Input -Scenario Assumption'!E91))","v":{"v":1,"d":"100.0%"}},{"$f":"IF(F$34<>\"Raw Data\",0,'Raw Data - DK'!T32)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F77,IF(Sc_1=2,'User Input -Scenario Assumption'!F84,'User Input -Scenario Assumption'!F91))","v":{"v":1,"d":"100.0%"}},{"v":0,"d":"0.0%"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G77,IF(Sc_1=2,'User Input -Scenario Assumption'!G84,'User Input -Scenario Assumption'!G91))","v":{"v":0.1715484238581012,"d":"17.2%"}},{"$nulls":6},"130 - 139 or 85 - 89",null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H77,IF(Sc_1=2,'User Input -Scenario Assumption'!H84,'User Input -Scenario Assumption'!H91))","v":{"v":1,"d":"100.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I77,IF(Sc_1=2,'User Input -Scenario Assumption'!I84,'User Input -Scenario Assumption'!I91))","v":{"v":1,"d":"100.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J77,IF(Sc_1=2,'User Input -Scenario Assumption'!J84,'User Input -Scenario Assumption'!J91))","v":{"v":0,"d":"0.0%"}}]
[null,null,"140 - 159 or 90 - 99",{"$f":"IF(D$34<>\"Raw Data\",0,'Raw Data - SP'!T33)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E78,IF(Sc_1=2,'User Input -Scenario Assumption'!E85,'User Input -Scenario Assumption'!E92))","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"IF(F$34<>\"Raw Data\",0,'Raw Data - DK'!T33)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F78,IF(Sc_1=2,'User Input -Scenario Assumption'!F85,'User Input -Scenario Assumption'!F92))","v":{"v":0.07014290588012173,"d":"7.0%"}},{"v":0,"d":"0.0%"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G78,IF(Sc_1=2,'User Input -Scenario Assumption'!G85,'User Input -Scenario Assumption'!G92))","v":{"v":0.1715484238581011,"d":"17.2%"}},{"$nulls":6},"140 - 159 or 90 - 99",null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H78,IF(Sc_1=2,'User Input -Scenario Assumption'!H85,'User Input -Scenario Assumption'!H92))","v":{"v":0,"d":"0.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I78,IF(Sc_1=2,'User Input -Scenario Assumption'!I85,'User Input -Scenario Assumption'!I92))","v":{"v":0,"d":"0.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J78,IF(Sc_1=2,'User Input -Scenario Assumption'!J85,'User Input -Scenario Assumption'!J92))","v":{"v":0,"d":"0.0%"}}]
[null,null,"160 - 179 or 100 - 109",{"$f":"IF(D$34<>\"Raw Data\",0,'Raw Data - SP'!T34)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E79,IF(Sc_1=2,'User Input -Scenario Assumption'!E86,'User Input -Scenario Assumption'!E93))","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"IF(F$34<>\"Raw Data\",0,'Raw Data - DK'!T34)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F79,IF(Sc_1=2,'User Input -Scenario Assumption'!F86,'User Input -Scenario Assumption'!F93))","v":{"v":0.07014290588012162,"d":"7.0%"}},{"v":0,"d":"0.0%"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G79,IF(Sc_1=2,'User Input -Scenario Assumption'!G86,'User Input -Scenario Assumption'!G93))","v":{"v":0.1715484238581012,"d":"17.2%"}},{"$nulls":6},"160 - 179 or 100 - 109",null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H79,IF(Sc_1=2,'User Input -Scenario Assumption'!H86,'User Input -Scenario Assumption'!H93))","v":{"v":0,"d":"0.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I79,IF(Sc_1=2,'User Input -Scenario Assumption'!I86,'User Input -Scenario Assumption'!I93))","v":{"v":0,"d":"0.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J79,IF(Sc_1=2,'User Input -Scenario Assumption'!J86,'User Input -Scenario Assumption'!J93))","v":{"v":0,"d":"0.0%"}}]
[null,null,"≥ 180 or ≥ 110",{"$f":"IF(D$34<>\"Raw Data\",0,'Raw Data - SP'!T35)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E80,IF(Sc_1=2,'User Input -Scenario Assumption'!E87,'User Input -Scenario Assumption'!E94))","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"IF(F$34<>\"Raw Data\",0,'Raw Data - DK'!T35)","v":{"v":0,"d":"0.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F80,IF(Sc_1=2,'User Input -Scenario Assumption'!F87,'User Input -Scenario Assumption'!F94))","v":{"v":0.07014290588012162,"d":"7.0%"}},{"v":0,"d":"0.0%"},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G80,IF(Sc_1=2,'User Input -Scenario Assumption'!G87,'User Input -Scenario Assumption'!G94))","v":{"v":0.1715484238581012,"d":"17.2%"}},{"$nulls":6},"≥ 180 or ≥ 110",null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H80,IF(Sc_1=2,'User Input -Scenario Assumption'!H87,'User Input -Scenario Assumption'!H94))","v":{"v":0,"d":"0.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I80,IF(Sc_1=2,'User Input -Scenario Assumption'!I87,'User Input -Scenario Assumption'!I94))","v":{"v":0,"d":"0.0%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J80,IF(Sc_1=2,'User Input -Scenario Assumption'!J87,'User Input -Scenario Assumption'!J94))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":18},{"$f":"IF(E17=\"Controlled\",100%,0)","v":0},null,null,{"$f":"IF(G17=\"Controlled\",100%,0)","v":0}]
[]
[null,null,"Projected Time period"]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Population",{"$f":"population_SP","v":5844},{"$f":"population_Dakar","v":5236},{"$f":"population_UB","v":10075}]
[]
[null,null,"Time horizon (in years)",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E98,IF(Sc_1=2,'User Input -Scenario Assumption'!E99,'User Input -Scenario Assumption'!E100))","v":10},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F98,IF(Sc_1=2,'User Input -Scenario Assumption'!F99,'User Input -Scenario Assumption'!F100))","v":10},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G98,IF(Sc_1=2,'User Input -Scenario Assumption'!G99,'User Input -Scenario Assumption'!G100))","v":10}]
[]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Mean age",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E17,IF(Sc_1=2,'User Input -Scenario Assumption'!E18,'User Input -Scenario Assumption'!E19))","v":62},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F17,IF(Sc_1=2,'User Input -Scenario Assumption'!F18,'User Input -Scenario Assumption'!F19))","v":58},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G17,IF(Sc_1=2,'User Input -Scenario Assumption'!G18,'User Input -Scenario Assumption'!G19))","v":61}]
[null,null,"Male",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E22,IF(Sc_1=2,'User Input -Scenario Assumption'!E23,'User Input -Scenario Assumption'!E24))","v":{"v":0.26871938418474456,"d":"27%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F22,IF(Sc_1=2,'User Input -Scenario Assumption'!F23,'User Input -Scenario Assumption'!F24))","v":{"v":0.2248,"d":"22%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G22,IF(Sc_1=2,'User Input -Scenario Assumption'!G23,'User Input -Scenario Assumption'!G24))","v":{"v":0.36679960119641075,"d":"37%"}}]
[null,null,"Discount (costs)",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E102,IF(Sc_1=2,'User Input -Scenario Assumption'!E104,'User Input -Scenario Assumption'!E106))","v":{"v":0.05,"d":"5.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F102,IF(Sc_1=2,'User Input -Scenario Assumption'!F104,'User Input -Scenario Assumption'!F106))","v":{"v":0.03,"d":"3.0%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G102,IF(Sc_1=2,'User Input -Scenario Assumption'!G104,'User Input -Scenario Assumption'!G106))","v":{"v":0.03,"d":"3%"}}]
[null,null,"Discount (benefits)",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E103,IF(Sc_1=2,'User Input -Scenario Assumption'!E105,'User Input -Scenario Assumption'!E107))","v":{"v":0.05,"d":"5%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F103,IF(Sc_1=2,'User Input -Scenario Assumption'!F105,'User Input -Scenario Assumption'!F107))","v":{"v":0.03,"d":"3%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G103,IF(Sc_1=2,'User Input -Scenario Assumption'!G105,'User Input -Scenario Assumption'!G107))","v":{"v":0.03,"d":"3%"}}]
[]
[null,null,"Risk of CV (annual)",{"$f":"Efficacy!E33","v":"Before CARDIO"},{"$nulls":3},{"$f":"Efficacy!G33","v":"After CARDIO"}]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar",null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Coronary heart disease*(CVD)",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E111,IF(Sc_1=2,'User Input -Scenario Assumption'!E113,'User Input -Scenario Assumption'!E115))","v":{"v":0.022927632124404407,"d":"2.29%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F111,IF(Sc_1=2,'User Input -Scenario Assumption'!F113,'User Input -Scenario Assumption'!F115))","v":{"v":0.01957319555356074,"d":"1.96%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G111,IF(Sc_1=2,'User Input -Scenario Assumption'!G113,'User Input -Scenario Assumption'!G115))","v":{"v":0.010849105739730858,"d":"1.08%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H111,IF(Sc_1=2,'User Input -Scenario Assumption'!H113,'User Input -Scenario Assumption'!E115))","v":{"v":0.022198749977827337,"d":"2.22%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I111,IF(Sc_1=2,'User Input -Scenario Assumption'!I113,'User Input -Scenario Assumption'!F115))","v":{"v":0.019359190555970462,"d":"1.94%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J111,IF(Sc_1=2,'User Input -Scenario Assumption'!J113,'User Input -Scenario Assumption'!G115))","v":{"v":0.010735196781848422,"d":"1.07%"}}]
[null,null,"Proportion of CHD events that are Stroke",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E112,IF(Sc_1=2,'User Input -Scenario Assumption'!E114,'User Input -Scenario Assumption'!E116))","v":{"v":0.3,"d":"30.00%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F112,IF(Sc_1=2,'User Input -Scenario Assumption'!F114,'User Input -Scenario Assumption'!F116))","v":{"v":0.3,"d":"30.00%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G112,IF(Sc_1=2,'User Input -Scenario Assumption'!G114,'User Input -Scenario Assumption'!G116))","v":{"v":0.3,"d":"30.00%"}},null,{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!H112,IF(Sc_1=2,'User Input -Scenario Assumption'!H114,'User Input -Scenario Assumption'!E116))","v":{"v":0.3,"d":"30.00%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!I112,IF(Sc_1=2,'User Input -Scenario Assumption'!I114,'User Input -Scenario Assumption'!F116))","v":{"v":0.3,"d":"30.00%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!J112,IF(Sc_1=2,'User Input -Scenario Assumption'!J114,'User Input -Scenario Assumption'!G116))","v":{"v":0.3,"d":"30.00%"}}]
[null,null,"Stroke",{"$f":"D61*D60","v":{"v":0.006878289637321322,"d":"0.69%"}},{"$f":"E61*E60","v":{"v":0.005871958666068222,"d":"0.59%"}},{"$f":"F61*F60","v":{"v":3.2547317219192573E-3,"d":"0.33%"}},null,{"$f":"H61*H60","v":{"v":0.006659624993348201,"d":"0.67%"}},{"$f":"I61*I60","v":{"v":0.005807757166791138,"d":"0.58%"}},{"$f":"J61*J60","v":{"v":3.2205590345545263E-3,"d":"0.32%"}}]
[null,null,"Note:* CVD includes CHD, stroke, heart failure, and CVD deaths"]
[null,null,"Costs","In USD",{"$nulls":3},"In Real"]
[{"$nulls":3},{"$f":"H65","v":"Sao Paulo"},{"$f":"I65","v":"Dakar"},{"$f":"J65","v":"UlaanBaatar"},null,"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Direct costs",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E136,IF(Sc_1=2,'User Input -Scenario Assumption'!E138,'User Input -Scenario Assumption'!E140))","v":{"v":1182459,"d":"$1,182,459"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F136,IF(Sc_1=2,'User Input -Scenario Assumption'!F138,'User Input -Scenario Assumption'!F140))","v":{"v":857854,"d":"$857,854"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G136,IF(Sc_1=2,'User Input -Scenario Assumption'!G138,'User Input -Scenario Assumption'!G140))","v":{"v":1327543,"d":"$1,327,543"}},null,{"$f":"D66/$D$95","v":{"v":6348858.8628,"d":"R$ 6,348,859"}},{"$f":"E66/$D$95","v":{"v":4605989.6968,"d":"R$ 4,605,990"}},{"$f":"F66/$D$95","v":{"v":7127843.875600001,"d":"R$ 7,127,844"}}]
[null,null,"Adjustment factor",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E137,IF(Sc_1=2,'User Input -Scenario Assumption'!E139,'User Input -Scenario Assumption'!E141))","v":{"v":0.4999998985165659,"d":"50%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F137,IF(Sc_1=2,'User Input -Scenario Assumption'!F139,'User Input -Scenario Assumption'!F141))","v":{"v":0.49999976686009506,"d":"50%"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G137,IF(Sc_1=2,'User Input -Scenario Assumption'!G139,'User Input -Scenario Assumption'!G141))","v":{"v":0.4999998342803209,"d":"50%"}}]
[null,null,"Cost of implementing program",{"$f":"D66*(1-D67)","v":{"v":591229.62,"d":"$591,230"}},{"$f":"E66*(1-E67)","v":{"v":428927.2,"d":"$428,927"}},{"$f":"F66*(1-F67)","v":{"v":663771.72,"d":"$663,772"}},null,{"$f":"D68/$D$95","v":{"v":3174430.0757040004,"d":"R$ 3,174,430"}},{"$f":"E68/$D$95","v":{"v":2302995.92224,"d":"R$ 2,302,996"}},{"$f":"F68/$D$95","v":{"v":3563923.119024,"d":"R$ 3,563,923"}}]
[]
[null,null,"Post CARDIO running. cost",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E145,IF(Sc_1=2,'User Input -Scenario Assumption'!E146,'User Input -Scenario Assumption'!E147))*D68","v":{"v":59122.962,"d":"$59,122.96"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F145,IF(Sc_1=2,'User Input -Scenario Assumption'!F146,'User Input -Scenario Assumption'!F147))*E68","v":{"v":42892.72,"d":"$42,893"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G145,IF(Sc_1=2,'User Input -Scenario Assumption'!G146,'User Input -Scenario Assumption'!G147))*F68","v":{"v":66377.172,"d":"$66,377"}},null,{"$f":"D70/$D$95","v":{"v":317443.0075704,"d":"R$ 317,443"}},{"$f":"E70/$D$95","v":{"v":230299.59222400002,"d":"R$ 230,300"}},{"$f":"F70/$D$95","v":{"v":356392.31190240005,"d":"R$ 356,392"}}]
[]
[null,null,"Hypertension - controlled",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E150,IF(Sc_1=2,'User Input -Scenario Assumption'!E154,'User Input -Scenario Assumption'!E158))","v":{"v":190.55352752737838,"d":"$191"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F150,IF(Sc_1=2,'User Input -Scenario Assumption'!F154,'User Input -Scenario Assumption'!F158))","v":{"v":139.09016607837836,"d":"$139"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G150,IF(Sc_1=2,'User Input -Scenario Assumption'!G154,'User Input -Scenario Assumption'!G158))","v":{"v":34.21068716829055,"d":"$34"}},null,{"$f":"D72/$D$95","v":{"v":1023.1200000000001,"d":"R$ 1,023"}},{"$f":"E72/$D$95","v":{"v":746.8029197080292,"d":"R$ 747"}},{"v":183.68402154398564,"d":"R$ 183.68"}]
[null,null,"Hypertension - uncontrolled",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E151,IF(Sc_1=2,'User Input -Scenario Assumption'!E155,'User Input -Scenario Assumption'!E159))","v":{"v":190.55352752737838,"d":"$191"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F151,IF(Sc_1=2,'User Input -Scenario Assumption'!F155,'User Input -Scenario Assumption'!F159))","v":{"v":139.09016607837836,"d":"$139"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G151,IF(Sc_1=2,'User Input -Scenario Assumption'!G155,'User Input -Scenario Assumption'!G159))","v":{"v":34.21068716829055,"d":"$34"}},null,{"$f":"D73/$D$95","v":{"v":1023.1200000000001,"d":"R$ 1,023"}},{"v":746.8029197080292,"d":"R$ 747"},{"v":183.68402154398564,"d":"R$ 183.68"}]
[null,null,"Coronary heart disease/event",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E152,IF(Sc_1=2,'User Input -Scenario Assumption'!E156,'User Input -Scenario Assumption'!E160))","v":{"v":1521.5399999999997,"d":"$1,522"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F152,IF(Sc_1=2,'User Input -Scenario Assumption'!F156,'User Input -Scenario Assumption'!F160))","v":{"v":1110.6131386861312,"d":"$1,111"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G152,IF(Sc_1=2,'User Input -Scenario Assumption'!G156,'User Input -Scenario Assumption'!G160))","v":{"v":273.16696588868933,"d":"$273"}},null,{"$f":"D74/$D$95","v":{"v":8169.452568,"d":"R$ 8,169"}},{"v":5963.104064233576,"d":"R$ 5,963"},{"v":1466.6880732495508,"d":"R$ 1,466.69"}]
[null,null,"Stroke/event",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E153,IF(Sc_1=2,'User Input -Scenario Assumption'!E157,'User Input -Scenario Assumption'!E161))","v":{"v":5864.002085971839,"d":"$5,864"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F153,IF(Sc_1=2,'User Input -Scenario Assumption'!F157,'User Input -Scenario Assumption'!F161))","v":{"v":4280.293493410101,"d":"$4,280"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G153,IF(Sc_1=2,'User Input -Scenario Assumption'!G157,'User Input -Scenario Assumption'!G161))","v":{"v":1052.7831393127178,"d":"$1,053"}},null,{"$f":"D75/$D$95","v":{"v":31485,"d":"R$ 31,485"}},{"v":22981.75182481752,"d":"R$ 22,982"},{"v":5652.6032315978455,"d":"R$ 5,652.60"}]
[]
[null,null,"Fatal event costs","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Coronary heart disease",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"}]
[null,null,"Stroke",{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[]
[null,null,"Indirect costs","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Annual loss of productivity cost(HTN)",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E165,IF(Sc_1=2,'User Input -Scenario Assumption'!E166,'User Input -Scenario Assumption'!E167))","v":{"v":153.13098978929764,"d":"$153"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F165,IF(Sc_1=2,'User Input -Scenario Assumption'!F166,'User Input -Scenario Assumption'!F167))","v":{"v":111.7744451016771,"d":"$112"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G165,IF(Sc_1=2,'User Input -Scenario Assumption'!G166,'User Input -Scenario Assumption'!G167))","v":{"v":27.49209870543943,"d":"$27"}}]
[]
[null,null,"Utility of health states"]
[null,null,"Hypertension utility with age","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Age 50-59",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E171,IF(Sc_1=2,'User Input -Scenario Assumption'!E179,'User Input -Scenario Assumption'!E187))","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F171,IF(Sc_1=2,'User Input -Scenario Assumption'!F179,'User Input -Scenario Assumption'!F187))","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G171,IF(Sc_1=2,'User Input -Scenario Assumption'!G179,'User Input -Scenario Assumption'!G187))","v":{"v":0.8444042553191489,"d":"0.84"}}]
[null,null,"Age 60-69",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E172,IF(Sc_1=2,'User Input -Scenario Assumption'!E180,'User Input -Scenario Assumption'!E188))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F172,IF(Sc_1=2,'User Input -Scenario Assumption'!F180,'User Input -Scenario Assumption'!F188))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G172,IF(Sc_1=2,'User Input -Scenario Assumption'!G180,'User Input -Scenario Assumption'!G188))","v":{"v":0.8199468085106384,"d":"0.82"}}]
[null,null,"Age 70-79",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E173,IF(Sc_1=2,'User Input -Scenario Assumption'!E181,'User Input -Scenario Assumption'!E189))","v":{"v":0.780563829787234,"d":"0.78"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F173,IF(Sc_1=2,'User Input -Scenario Assumption'!F181,'User Input -Scenario Assumption'!F189))","v":{"v":0.780563829787234,"d":"0.78"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G173,IF(Sc_1=2,'User Input -Scenario Assumption'!G181,'User Input -Scenario Assumption'!G189))","v":{"v":0.780563829787234,"d":"0.78"}}]
[null,null,"Age 80-100",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E174,IF(Sc_1=2,'User Input -Scenario Assumption'!E182,'User Input -Scenario Assumption'!E190))","v":{"v":0.7418936170212767,"d":"0.74"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F174,IF(Sc_1=2,'User Input -Scenario Assumption'!F182,'User Input -Scenario Assumption'!F190))","v":{"v":0.7418936170212767,"d":"0.74"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G174,IF(Sc_1=2,'User Input -Scenario Assumption'!G182,'User Input -Scenario Assumption'!G190))","v":{"v":0.7418936170212767,"d":"0.74"}}]
[null,null,"Disutility (annual)"]
[null,null,"Coronary heart disease",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E176,IF(Sc_1=2,'User Input -Scenario Assumption'!E184,'User Input -Scenario Assumption'!E192))","v":-0.018},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F176,IF(Sc_1=2,'User Input -Scenario Assumption'!F184,'User Input -Scenario Assumption'!F192))","v":-0.018},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G176,IF(Sc_1=2,'User Input -Scenario Assumption'!G184,'User Input -Scenario Assumption'!G192))","v":-0.018}]
[null,null,"Stroke",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E177,IF(Sc_1=2,'User Input -Scenario Assumption'!E185,'User Input -Scenario Assumption'!E193))","v":{"v":-0.0483,"d":"-0.048"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!F177,IF(Sc_1=2,'User Input -Scenario Assumption'!F185,'User Input -Scenario Assumption'!F193))","v":{"v":-0.0483,"d":"-0.048"}},{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!G177,IF(Sc_1=2,'User Input -Scenario Assumption'!G185,'User Input -Scenario Assumption'!G193))","v":{"v":-0.0483,"d":"-0.048"}}]
[]
[null,null,"Exchange rate"]
[null,null,"Real to USD",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E121,IF(Sc_1=2,'User Input -Scenario Assumption'!E122,'User Input -Scenario Assumption'!E123))","v":{"v":0.18624748565894358,"d":"0.19"}},"Source: Novartis Treasury rates"]
[]
[null,null,"Purchasing power parity conversion factor"]
[null,null,"Sao Paulo to Senegal",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E126,IF(Sc_1=2,'User Input -Scenario Assumption'!E128,'User Input -Scenario Assumption'!E130))","v":1.37}]
[null,null,"Sao Paulo to Mongolia",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E127,IF(Sc_1=2,'User Input -Scenario Assumption'!E129,'User Input -Scenario Assumption'!E131))","v":5.57}]
[]
[null,null,"Mortality multiplier"]
[null,null,"HTN - Controlled",{"$f":"IF(Sc_1=1,'User Input -Scenario Assumption'!E196,IF(Sc_1=2,'User Input -Scenario Assumption'!E198,'User Input -Scenario Assumption'!E200))","v":{"v":2.1,"d":"2.10"}},"Source: da Silva et al 2015\n\n"]
[null,null,"HTN - Uncontrolled",{"v":6.1,"d":"6.10"},"Source: da Silva et al 2015\n\n"]
[]
[]
[{"$nulls":3},{"$f":"D81","v":"Sao Paulo"},{"$f":"E81","v":"Dakar"},{"$f":"F81","v":"UlaanBaatar"}]
[null,null,"CARDIO Programme Duration","Two Year","Two Year","Two Year"]

{"sheet":"Scenario calculation","index":11,"n_rows":82,"n_cols":33,"rows_kept":82,"hidden":true,"merged":[[36,29,36,30],[36,31,36,32],[43,28,43,32],[45,28,46,28],[45,30,45,32],[46,27,53,27],[56,28,56,32],[58,28,59,28],[58,30,58,32],[59,27,66,27],[70,28,70,32],[72,28,73,28],[72,30,72,32],[73,27,80,27]]}
[]
["Baseline Distrubution at end of CARDIO",{"$nulls":8},"Controlled"]
[null,null,"Q4'19","Q4'19",{"$nulls":13},"slide deck data (2020 Achievement) ",null,"Jun'19"]
[{"$nulls":4},"Q118",{"$nulls":5},"Dasboard @ Baseline",{"$nulls":4},"Scenario list",null,"Baseline"]
[null,null,{"$f":"'Model Sensitivity control'!D21","v":"Sao Paulo"},{"$f":"'Model Sensitivity control'!E21","v":"Dakar"},{"$f":"'Model Sensitivity control'!F21","v":"UlaanBaatar"},null,{"$f":"C5","v":"Sao Paulo"},{"$f":"D5","v":"Dakar"},{"$f":"E5","v":"UlaanBaatar"},null,null,{"$f":"G5","v":"Sao Paulo"},{"$f":"H5","v":"Dakar"},{"$f":"I5","v":"UlaanBaatar"},null,"Raw Data",null,null,"Treated","Control","Control %","Uncontrol %",null,"Time"]
[null,{"$f":"'Model Sensitivity control'!C23","v":"<120 and <80 mmHg"},{"$f":"'Raw Data - SP'!BD36","v":{"v":0.08031272210376687,"d":"8%"}},{"$f":"'Raw Data - DK'!BD64","v":{"v":0.025172943889315912,"d":"3%"}},{"$f":"'Raw Data - UB'!BD36","v":{"v":0.038259479214253087,"d":"4%"}},null,{"$f":"'Model Sensitivity control'!D10","v":"Controlled"},{"$f":"'Model Sensitivity control'!E10","v":"Controlled"},{"$f":"'Model Sensitivity control'!F10","v":"Controlled"},null,"Controlled",{"$f":"SUMIF(G$6:G$11,$K6,C$6:C$11)","v":{"v":0.39019189765458423,"d":"39%"}},{"v":0.18735588009223675,"d":"19%"},{"v":0.11500685244403838,"d":"12%"},null,"National Estimates ",null,{"$f":"L5","v":"Sao Paulo"},{"$f":"'Raw Data - SP'!BE3","v":880},{"$f":"'Raw Data - SP'!BF3","v":108},{"$f":"T6/S6","v":{"v":0.12272727272727273,"d":"12%"}},{"$f":"1-U6","v":{"v":0.8772727272727273,"d":"88%"}},{"$f":"S6+T6","v":988},"Q3'18"]
[null,{"$f":"'Model Sensitivity control'!C24","v":"120-129 or 80-84"},{"$f":"'Raw Data - SP'!BD37","v":{"v":0.18550106609808104,"d":"19%"}},{"$f":"'Raw Data - DK'!BD65","v":{"v":0.053804765564950036,"d":"5%"}},{"$f":"'Raw Data - UB'!BD37","v":{"v":0.0767473732297853,"d":"8%"}},null,{"$f":"'Model Sensitivity control'!D11","v":"Controlled"},{"$f":"'Model Sensitivity control'!E11","v":"Controlled"},{"$f":"'Model Sensitivity control'!F11","v":"Controlled"},null,"Uncontrolled",{"v":0.6098081023454157,"d":"61%"},{"v":0.8126441199077633,"d":"81%"},{"v":0.8849931475559616,"d":"88%"},null,"Dashboard Values ",null,{"$f":"M5","v":"Dakar"},872,30,{"$f":"T7/S7","v":{"v":0.034403669724770644,"d":"3%"}},{"$f":"1-U7","v":{"v":0.9655963302752294,"d":"97%"}},{"$f":"S7+T7","v":902},"Q2'18"]
[null,{"$f":"'Model Sensitivity control'!C25","v":"130 - 139 or 85 - 89"},{"$f":"'Raw Data - SP'!BD38","v":{"v":0.12437810945273632,"d":"12%"}},{"$f":"'Raw Data - DK'!BD66","v":{"v":0.1083781706379708,"d":"11%"}},{"$f":"'Raw Data - UB'!BD38","v":{"v":0.21368204659661946,"d":"21%"}},null,{"$f":"'Model Sensitivity control'!D12","v":"Controlled"},{"$f":"'Model Sensitivity control'!E12","v":"Controlled"},{"$f":"'Model Sensitivity control'!F12","v":"Uncontrolled"},{"$nulls":6},"User Input",null,{"$f":"N5","v":"UlaanBaatar"},7261,804,{"$f":"T8/S8","v":{"v":0.11072854978653078,"d":"11%"}},{"$f":"1-U8","v":{"v":0.8892714502134692,"d":"89%"}},{"$f":"S8+T8","v":8065},"Q4'18"]
[null,{"$f":"'Model Sensitivity control'!C26","v":"140 - 159 or 90 - 99"},{"$f":"'Raw Data - SP'!BD39","v":{"v":0.294953802416489,"d":"29%"}},{"$f":"'Raw Data - DK'!BD67","v":{"v":0.3683704842428901,"d":"37%"}},{"$f":"'Raw Data - UB'!BD39","v":{"v":0.36363636363636365,"d":"36%"}},null,{"$f":"'Model Sensitivity control'!D13","v":"Uncontrolled"},{"$f":"'Model Sensitivity control'!E13","v":"Uncontrolled"},{"$f":"'Model Sensitivity control'!F13","v":"Uncontrolled"}]
[null,{"$f":"'Model Sensitivity control'!C27","v":"160 - 179 or 100 - 109"},{"$f":"'Raw Data - SP'!BD40","v":{"v":0.2345415778251599,"d":"23%"}},{"$f":"'Raw Data - DK'!BD68","v":{"v":0.25499615680245963,"d":"25%"}},{"$f":"'Raw Data - UB'!BD40","v":{"v":0.23001370488807674,"d":"23%"}},null,{"$f":"'Model Sensitivity control'!D14","v":"Uncontrolled"},{"$f":"'Model Sensitivity control'!E14","v":"Uncontrolled"},{"$f":"'Model Sensitivity control'!F14","v":"Uncontrolled"},{"$nulls":6},"Dashboard Values ",null,"At the end of programme"]
[null,{"$f":"'Model Sensitivity control'!C28","v":"≥ 180 or ≥ 110"},{"$f":"'Raw Data - SP'!BD41","v":{"v":0.08031272210376687,"d":"8%"}},{"$f":"'Raw Data - DK'!BD69","v":{"v":0.18927747886241353,"d":"19%"}},{"$f":"'Raw Data - UB'!BD41","v":{"v":0.07766103243490179,"d":"8%"}},null,{"$f":"'Model Sensitivity control'!D15","v":"Uncontrolled"},{"$f":"'Model Sensitivity control'!E15","v":"Uncontrolled"},{"$f":"'Model Sensitivity control'!F15","v":"Uncontrolled"}]
[{"$nulls":15},"Raw Data",null,{"$f":"R6","v":"Sao Paulo"},1459,815,{"$f":"T12/S12","v":{"v":0.5586017820424949,"d":"56%"}},{"$f":"1-U12","v":{"v":0.4413982179575051,"d":"44%"}},{"$f":"S12+T12","v":2274},"Q12020",null,{"$f":"Results!C6","v":{"v":0.3044203042338513,"d":"30%"}}]
[{"$nulls":15},"User Input",null,{"$f":"R7","v":"Dakar"},6081,1645,{"$f":"T13/S13","v":{"v":0.27051471797401744,"d":"27%"}},{"$f":"1-U13","v":{"v":0.7294852820259825,"d":"73%"}},{"$f":"S13+T13","v":7726},"Q22020",null,{"$f":"Results!E6","v":{"v":0.1923198267061794,"d":"19%"}}]
[null,"National Statistics",{"$nulls":4},"Dashboard Values",{"$nulls":10},{"$f":"R8","v":"UlaanBaatar"},8278,990,{"$f":"T14/S14","v":{"v":0.11959410485624547,"d":"12%"}},{"$f":"1-U14","v":{"v":0.8804058951437546,"d":"88%"}},{"$f":"S14+T14","v":9268},"Q32019",null,{"$f":"Results!G6","v":{"v":0.19230800578366078,"d":"19%"}}]
[null,null,{"$f":"C5","v":"Sao Paulo"},{"$f":"D5","v":"Dakar"},{"$f":"E5","v":"UlaanBaatar"},{"$nulls":4},"Sao Paulo","Dakar","UlaanBaatar"]
[null,"Controlled",{"$nulls":6},{"$f":"G6","v":"Controlled"},{"$f":"'Raw Data - SP'!BH3","v":{"v":0.12272727272727273,"d":"12.3%"}},{"$f":"'Raw Data - DK'!BH3","v":{"v":0.13324450366422386,"d":"13.3%"}},{"$f":"'Raw Data - UB'!BH3","v":{"v":0.030868628858578613,"d":"3.1%"}}]
[null,"Uncontrolled",{"$nulls":6},"Uncontrolled",{"$f":"1-J16","v":{"v":0.8772727272727273,"d":"87.7%"}},{"$f":"1-K16","v":{"v":0.8667554963357762,"d":"86.7%"}},{"$f":"1-L16","v":{"v":0.9691313711414213,"d":"96.9%"}},{"$nulls":5},"Growth","Controlled","Uncontrolled"]
[{"$nulls":17},{"$f":"R12","v":"Sao Paulo"},{"$f":"U12/U6-1","v":{"v":3.55157007590181,"d":"355%"}},{"v":-0.4968517722764191,"d":"-50%"}]
[null,null,{"$f":"C5","v":"Sao Paulo"},{"$f":"D5","v":"Dakar"},{"$f":"E5","v":"UlaanBaatar"},null,{"$f":"J19","v":"Sao Paulo"},{"$f":"K19","v":"Dakar"},{"$f":"L19","v":"UlaanBaatar"},{"$f":"J15","v":"Sao Paulo"},{"$f":"K15","v":"Dakar"},{"$f":"L15","v":"UlaanBaatar"},{"$nulls":5},{"$f":"R13","v":"Dakar"},{"v":6.862961135778106,"d":"686%"},{"v":-0.24452355590658348,"d":"-24%"}]
[{"$f":"G6","v":"Controlled"},{"$f":"B6","v":"<120 and <80 mmHg"},{"$f":"C6/VLOOKUP($A20,$K$6:$N$7,MATCH(C$19,$K$5:$N$5,0),0)*VLOOKUP($A20,$B$15:$E$17,MATCH(C$19,$B$15:$E$15,0),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"$f":"G6","v":"Controlled"},{"$f":"H6","v":"Controlled"},{"$f":"I6","v":"Controlled"},{"$f":"C6/VLOOKUP(G6,$K$6:$N$7,MATCH(J$19,$K$5:$N$5,0),0)*VLOOKUP(G20,$I$15:$L$17,MATCH(J$19,$I$15:$L$15,0),0)","v":{"v":0.025260804769001485,"d":"2.5%"}},{"v":0.01790259485129572,"d":"1.8%"},{"v":0.01026910691918951,"d":"1.0%"},{"$nulls":3},"Scenario list",null,{"$f":"R14","v":"UlaanBaatar"},{"v":0.08006566587213726,"d":"8%"},{"v":-0.009969458782902008,"d":"-1%"}]
["Controlled","120-129 or 80-84",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"$f":"G7","v":"Controlled"},"Controlled","Controlled",{"v":0.058345752608047696,"d":"5.8%"},{"v":0.03826508823177711,"d":"3.8%"},{"v":0.020599521939389107,"d":"2.1%"},{"$nulls":3},"Raw Data",{"$nulls":12},"Excluding Death"]
["Controlled","130 - 139 or 85 - 89",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Controlled","Controlled","Uncontrolled",{"v":0.039120715350223545,"d":"3.9%"},{"v":0.07707682058115103,"d":"7.7%"},{"v":0.23399726357021544,"d":"23.4%"},{"$nulls":3},"Dashboard Values "]
["Uncontrolled","140 - 159 or 90 - 99",{"$f":"C9/VLOOKUP($A23,$K$6:$N$7,MATCH(C$19,$K$5:$N$5,0),0)*VLOOKUP($A23,$B$15:$E$17,MATCH(C$19,$B$15:$E$15,0),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"$f":"G9","v":"Uncontrolled"},"Uncontrolled","Uncontrolled",{"$f":"C9/VLOOKUP(G9,$K$6:$N$7,MATCH(J$19,$K$5:$N$5,0),0)*VLOOKUP(G23,$I$15:$L$17,MATCH(J$19,$I$15:$L$15,0),0)","v":{"v":0.4243218902309812,"d":"42.4%"}},{"v":0.3928990982444273,"d":"39.3%"},{"v":0.39820806371329015,"d":"39.8%"},{"$nulls":3},"User Input"]
["Uncontrolled","160 - 179 or 100 - 109",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"v":0.33741258741258745,"d":"33.7%"},{"v":0.27197553644775946,"d":"27.2%"},{"v":0.2518816081402533,"d":"25.2%"},{"$nulls":5},{"$f":"population_Dakar","v":5236}]
["Uncontrolled","≥ 180 or ≥ 110",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"v":0.11553824962915873,"d":"11.6%"},{"v":0.2018808616435894,"d":"20.2%"},{"v":0.08504443571766247,"d":"8.5%"}]
[{"$nulls":18},{"$f":"R24*U6","v":642.6},{"$f":"R24*V6","v":4593.400000000001}]
[{"$nulls":18},{"$f":"S26*(1+S18)","v":2924.8389307745033},{"$f":"T26*(1+T18)","v":2311.1610692254967}]
[{"$nulls":18},{"$f":"S27/R24","v":0.5586017820424949},{"$f":"T27/R24","v":0.4413982179575051}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Model Sensitivity control'!D51","v":"Sao Paulo"},{"$f":"'Model Sensitivity control'!E51","v":"Dakar"},{"$f":"'Model Sensitivity control'!F51","v":"UlaanBaatar"},null,{"$f":"C35","v":"Sao Paulo"},{"$f":"D35","v":"Dakar"},{"$f":"E35","v":"UlaanBaatar"},null,"Dasboard @ end of CARDIO",{"$nulls":4},"Net Budget Impact (CHD)"]
[null,{"$f":"B6","v":"<120 and <80 mmHg"},{"$f":"C6","v":{"v":0.08031272210376687,"d":"8.0%"}},{"$f":"D6","v":{"v":0.025172943889315912,"d":"2.5%"}},{"$f":"E6","v":{"v":0.038259479214253087,"d":"4%"}},null,{"$f":"G6","v":"Controlled"},"Controlled","Controlled",null,null,{"$f":"L5","v":"Sao Paulo"},{"$f":"M5","v":"Dakar"},{"$f":"N5","v":"UlaanBaatar"},null,"Net Budget Impact (Stroke)"]
[null,"120-129 or 80-84",{"v":0.18550106609808104,"d":"18.6%"},{"v":0.053804765564950036,"d":"5.4%"},{"v":0.0767473732297853,"d":"8%"},null,"Controlled","Controlled","Controlled",null,"Controlled",{"$f":"SUMIF(G$36:G$41,$K37,C$36:C$41)","v":{"v":0.39019189765458423,"d":"39%"}},{"v":0.18735588009223675,"d":"19%"},{"v":0.11500685244403838,"d":"12%"},{"$nulls":15},"Control Patients as % of total population",null,"% of controlled post CARDIO "]
[null,"130 - 139 or 85 - 89",{"v":0.12437810945273632,"d":"12.4%"},{"v":0.1083781706379708,"d":"10.8%"},{"v":0.21368204659661946,"d":"21%"},null,"Controlled","Controlled","Uncontrolled",null,"Uncontrolled",{"v":0.6098081023454157,"d":"61%"},{"v":0.8126441199077633,"d":"81%"},{"v":0.8849931475559616,"d":"88%"},{"$nulls":15},"At start of programme","at end of programme","% of controlled patients at statrt of CARDIO","Point scale  jump in % of controlled patients at statrt of CARDIO"]
[null,"140 - 159 or 90 - 99",{"v":0.294953802416489,"d":"29.5%"},{"v":0.3683704842428901,"d":"36.8%"},{"v":0.36363636363636365,"d":"36%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"$nulls":19},"Sao Paulo",{"$f":"U6","v":{"v":0.12272727272727273,"d":"12.27%"}},{"$f":"Results!C6","v":{"v":0.3044203042338513,"d":"30.4%"}},{"$f":"AE39/AD39","v":{"v":2.4804617382017513,"d":"248.0%"}},{"$f":"AE39-AD39","v":{"v":0.18169303150657856,"d":"18.2%"}}]
[null,"160 - 179 or 100 - 109",{"v":0.2345415778251599,"d":"23.5%"},{"v":0.25499615680245963,"d":"25.5%"},{"v":0.23001370488807674,"d":"23%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"$nulls":19},"Dakar",{"$f":"U7","v":{"v":0.034403669724770644,"d":"3.4%"}},{"$f":"Results!E6","v":{"v":0.1923198267061794,"d":"19.2%"}},{"$f":"AE40/AD40","v":{"v":5.590096296259614,"d":"559.0%"}},{"$f":"AE40-AD40","v":{"v":0.15791615698140876,"d":"15.8%"}}]
[null,"≥ 180 or ≥ 110",{"v":0.08031272210376687,"d":"8.0%"},{"v":0.18927747886241353,"d":"18.9%"},{"v":0.07766103243490179,"d":"8%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"$nulls":19},"UlaanBaatar",{"$f":"U8","v":{"v":0.11072854978653078,"d":"11.1%"}},{"$f":"Results!G6","v":{"v":0.19230800578366078,"d":"19.2%"}},{"$f":"AE41/AD41","v":{"v":1.7367517786009463,"d":"173.7%"}},{"$f":"AE41-AD41","v":{"v":0.08157945599713,"d":"8.2%"}}]
[]
[]
[null,"National Statistics",{"$nulls":4},"Raw data Values @ End of prgramme",{"$nulls":21},"Population  distrubution by BP category"]
[null,null,{"$f":"C35","v":"Sao Paulo"},{"$f":"D35","v":"Dakar"},{"$f":"E35","v":"UlaanBaatar"},{"$nulls":4},"Sao Paulo","Dakar","UlaanBaatar"]
[null,"Controlled",{"$nulls":6},"Controlled",{"$f":"'Raw Data - SP'!BO4","v":{"v":0.31211498973305957,"d":"31.2%"}},{"$f":"'Raw Data - DK'!BO5","v":{"v":0.19404125286478227,"d":"19.4%"}},{"$f":"'Raw Data - UB'!BO4","v":{"v":0.19712158808933003,"d":"19.7%"}},{"$nulls":16},"BP Category","At start of CARDIO","at end of CARDIO"]
[null,"Uncontrolled",{"$nulls":6},"Uncontrolled",{"$f":"1-J46","v":{"v":0.6878850102669405,"d":"68.8%"}},{"$f":"1-K46","v":{"v":0.8059587471352178,"d":"80.6%"}},{"$f":"1-L46","v":{"v":0.80287841191067,"d":"80.3%"}},{"$nulls":15},{"$f":"Trace_CARDIO_SP!A1","v":"Sao Paulo"},null,"Patients at starting of the CARDIO","Remains Uncontrolled","Controlled after end of CARDIO"," controlled (%) "]
[{"$nulls":28},"<120 and <80 mmHg",{"$f":"Trace_CARDIO_SP!F9","v":{"v":147.62414307004468,"d":"148"}},{"$f":"Trace_CARDIO_SP!F12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_SP!M12","v":{"v":145.29279793525,"d":"145.29"}},{"$f":"AF48/AD48","v":{"v":0.9842075619454164,"d":"98%"}}]
[null,null,{"$f":"C35","v":"Sao Paulo"},{"$f":"D35","v":"Dakar"},{"$f":"E35","v":"UlaanBaatar"},{"$nulls":4},{"$f":"J45","v":"Sao Paulo"},{"$f":"K45","v":"Dakar"},{"$f":"L45","v":"UlaanBaatar"},{"$nulls":16},"120-129 or 80-84",{"$f":"Trace_CARDIO_SP!G9","v":{"v":340.9725782414307,"d":"341"}},{"$f":"Trace_CARDIO_SP!G12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_SP!N12","v":{"v":335.58778992124127,"d":"335.59"}},{"v":0.9842075619454165,"d":"98%"}]
[{"$f":"G36","v":"Controlled"},{"$f":"B36","v":"<120 and <80 mmHg"},{"$f":"C36/VLOOKUP($A50,$K$6:$N$7,MATCH(C$19,$K$5:$N$5,0),0)*VLOOKUP($A50,$B$15:$E$17,MATCH(C$19,$B$15:$E$15,0),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"$f":"G36","v":"Controlled"},"Controlled","Controlled",{"$f":"C36/VLOOKUP(G36,$K$37:$N$38,MATCH(J$49,$K$36:$N$36,0),0)*VLOOKUP(G50,$I$45:$L$47,MATCH(J$49,$I$45:$L$45,0),0)","v":{"v":0.06424224743139477,"d":"6.4%"}},{"v":0.026071183718242543,"d":"2.6%"},{"v":0.06557669514391813,"d":"6.6%"},null,null,{"$f":"J50-J20","v":{"v":0.038981442662393284,"d":"3.9%"}},{"v":0.008168588866946824,"d":"0.8%"},{"v":0.05530758822472862,"d":"5.5%"},{"$nulls":11},"130 - 139 or 85 - 89",{"$f":"Trace_CARDIO_SP!H9","v":{"v":228.6214605067064,"d":"229"}},{"$f":"Trace_CARDIO_SP!H12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_SP!O12","v":{"v":225.0109702537058,"d":"225.01"}},{"v":0.9842075619454164,"d":"98%"}]
["Controlled","120-129 or 80-84",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Controlled","Controlled","Controlled",{"v":0.1483825361026021,"d":"14.8%"},{"v":0.05572466748937337,"d":"5.6%"},{"v":0.1315448929454119,"d":"13.2%"},null,null,{"v":0.0900367834945544,"d":"9.0%"},{"v":0.01745957925759626,"d":"1.7%"},{"v":0.11094537100602281,"d":"11.1%"},{"$nulls":11},"140 - 159 or 90 - 99",{"$f":"Trace_CARDIO_SP!I9","v":{"v":2479.737126509854,"d":"2,480"}},{"$f":"Trace_CARDIO_SP!I12","v":{"v":1885.3045343357187,"d":"1885.30"}},{"$f":"Trace_CARDIO_SP!P12","v":{"v":519.059895606595,"d":"519.06"}},{"v":0.20932053242964271,"d":"21%"}]
["Controlled","130 - 139 or 85 - 89",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Controlled","Controlled","Uncontrolled",{"v":0.09949020619906271,"d":"9.9%"},{"v":0.11224540165716636,"d":"11.2%"},{"v":0.1938554018176363,"d":"19.4%"},null,null,{"v":0.060369490848839163,"d":"6.0%"},{"v":0.03516858107601532,"d":"3.5%"},{"v":-0.04014186175257914,"d":"-4.0%"},{"$nulls":11},"160 - 179 or 100 - 109",{"$f":"Trace_CARDIO_SP!J9","v":{"v":1971.839160839161,"d":"1,972"}},{"$f":"Trace_CARDIO_SP!J12","v":{"v":1499.1578224838245,"d":"1499.16"}},{"$f":"Trace_CARDIO_SP!Q12","v":{"v":412.74642301247314,"d":"412.75"}},{"v":0.20932053242964274,"d":"21%"}]
["Uncontrolled","140 - 159 or 90 - 99",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"v":0.3327182741967137,"d":"33.3%"},{"v":0.36534001377588377,"d":"36.5%"},{"v":0.3298960980156889,"d":"33.0%"},null,null,{"v":-0.09160361603426753,"d":"-9.2%"},{"v":-0.02755908446854355,"d":"-2.8%"},{"v":-0.06831196569760123,"d":"-6.8%"},{"$nulls":11},"≥ 180 or ≥ 110",{"$f":"Trace_CARDIO_SP!K9","v":{"v":675.2055308328037,"d":"675"}},{"$f":"Trace_CARDIO_SP!K12","v":{"v":513.3479816384005,"d":"513.35"}},{"$f":"Trace_CARDIO_SP!R12","v":{"v":141.334381213362,"d":"141.33"}},{"v":0.20932053242964271,"d":"21%"}]
["Uncontrolled","160 - 179 or 100 - 109",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"v":0.26457115779497714,"d":"26.5%"},{"v":0.2528983819930087,"d":"25.3%"},{"v":0.20867171526494896,"d":"20.9%"},null,null,{"$f":"J54-J24","v":{"v":-0.07284142961761031,"d":"-7.3%"}},{"v":-0.019077154454750778,"d":"-1.9%"},{"v":-0.04320989287530433,"d":"-4.3%"},{"$nulls":11},"Death",null,{"$f":"Trace_CARDIO_SP!L12","v":{"v":122.1896615420574,"d":"122.19"}},{"$f":"Trace_CARDIO_SP!S12","v":{"v":44.9677420573726,"d":"44.97"}}]
["Uncontrolled","≥ 180 or ≥ 110",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,"Uncontrolled","Uncontrolled","Uncontrolled",{"v":0.09059557827524975,"d":"9.1%"},{"v":0.18772035136632526,"d":"18.8%"},{"v":0.07045519681239587,"d":"7.0%"},null,null,{"v":-0.024942671353908985,"d":"-2.5%"},{"v":-0.014160510277264143,"d":"-1.4%"},{"v":-0.014589238905266602,"d":"-1.5%"},{"$nulls":12},{"$f":"SUM(AD48:AD54)=population_SP","v":true},{"$f":"SUM(AE48:AF54)=population_SP","v":true}]
[]
[{"$nulls":6},"Patient Switch for control group",{"$f":"J49","v":"Sao Paulo"},{"$f":"K49","v":"Dakar"},{"$f":"L49","v":"UlaanBaatar"},{"$nulls":18},"Population  distrubution by BP category"]
[{"$nulls":6},{"$f":"B50","v":"<120 and <80 mmHg"},{"$f":"IF(G50=\"Controlled\",1,1-(1-ABS(O50)/J20))","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":6},"120-129 or 80-84",{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"$nulls":18},"BP Category","At start of CARDIO","at end of CARDIO"]
[{"$nulls":6},"130 - 139 or 85 - 89",{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.1715484238581012,"d":"17.15%"},{"$nulls":17},{"$f":"Trace_SoC_Dakar!A1","v":"Dakar"},null,"Patients at starting of the CARDIO","Remains Uncontrolled","Controlled after end of CARDIO"," controlled (%) "]
[{"$nulls":6},"140 - 159 or 90 - 99",{"v":0.21588237171644087,"d":"21.59%"},{"v":0.07014290588012173,"d":"7.01%"},{"v":0.1715484238581011,"d":"17.15%"},{"$nulls":18},"<120 and <80 mmHg",{"$f":"Trace_CARDIO_Dakar!F9","v":{"v":93.73798664138438,"d":"94"}},{"$f":"Trace_CARDIO_Dakar!F12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_Dakar!M12","v":{"v":93.09320249122115,"d":"93.09"}},{"$f":"AF61/AD61","v":{"v":0.9931214209599999,"d":"99%"}}]
[{"$nulls":6},"160 - 179 or 100 - 109",{"$f":"IF(G54=\"Controlled\",1,1-(1-ABS(O54)/J24))","v":{"v":0.21588237171644087,"d":"21.59%"}},{"v":0.07014290588012162,"d":"7.01%"},{"v":0.1715484238581012,"d":"17.15%"},{"$nulls":18},"120-129 or 80-84",{"$f":"Trace_SoC_Dakar!G9","v":{"v":200.35600198158494,"d":"200"}},{"$f":"Trace_CARDIO_Dakar!G12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_Dakar!N12","v":{"v":198.9778373858162,"d":"198.98"}},{"v":0.99312142096,"d":"99%"}]
[{"$nulls":6},"≥ 180 or ≥ 110",{"v":0.21588237171644087,"d":"21.59%"},{"v":0.07014290588012162,"d":"7.01%"},{"v":0.1715484238581012,"d":"17.15%"},{"$nulls":18},"130 - 139 or 85 - 89",{"$f":"Trace_SoC_Dakar!H9","v":{"v":403.57423256290684,"d":"404"}},{"$f":"Trace_CARDIO_Dakar!H12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_Dakar!O12","v":{"v":400.79821530571553,"d":"400.80"}},{"v":0.99312142096,"d":"99%"}]
[{"$nulls":28},"140 - 159 or 90 - 99",{"$f":"Trace_SoC_Dakar!I9","v":{"v":2057.2196784078214,"d":"2,057"}},{"$f":"Trace_CARDIO_Dakar!I12","v":{"v":1887.5949982086559,"d":"1887.59"}},{"$f":"Trace_CARDIO_Dakar!P12","v":{"v":142.38897475365067,"d":"142.39"}},{"v":0.06921427801227925,"d":"7%"}]
[{"$nulls":28},"160 - 179 or 100 - 109",{"$f":"Trace_SoC_Dakar!J9","v":{"v":1424.0639088404685,"d":"1,424"}},{"$f":"Trace_CARDIO_Dakar!J12","v":{"v":1306.6450509248232,"d":"1306.65"}},{"$f":"Trace_CARDIO_Dakar!Q12","v":{"v":98.5655552937371,"d":"98.57"}},{"v":0.06921427801227913,"d":"7%"}]
[{"$nulls":28},"≥ 180 or ≥ 110",{"$f":"Trace_SoC_Dakar!K9","v":{"v":1057.048191565834,"d":"1,057"}},{"$f":"Trace_CARDIO_Dakar!K12","v":{"v":969.8910136857204,"d":"969.89"}},{"$f":"Trace_CARDIO_Dakar!R12","v":{"v":73.16282740341454,"d":"73.16"}},{"v":0.06921427801227914,"d":"7%"}]
[{"$nulls":28},"Death",null,{"$f":"Trace_CARDIO_Dakar!L12","v":{"v":55.86893718079998,"d":"55.87"}},{"$f":"Trace_CARDIO_Dakar!S12","v":{"v":9.0133873664452,"d":"9.01"}}]
[{"$nulls":29},{"$f":"SUM(AD61:AD67)=population_Dakar","v":true},{"$f":"SUM(AE61:AF67)=population_Dakar","v":true}]
[]
[]
[{"$nulls":28},"Population  distrubution by BP category"]
[]
[{"$nulls":28},"BP Category","At start of CARDIO","at end of CARDIO"]
[{"$nulls":27},{"$f":"Trace_CARDIO_UB!A1","v":"UlaanBaatar"},null,"Patients at starting of the CARDIO","Remains Uncontrolled","Controlled after end of CARDIO"," controlled (%) "]
[{"$nulls":28},"<120 and <80 mmHg",{"$f":"Trace_CARDIO_UB!F9","v":{"v":103.4612522108343,"d":"103"}},{"$f":"Trace_CARDIO_UB!F12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_UB!M12","v":{"v":102.04179900423284,"d":"102.04"}},{"$f":"AF75/AD75","v":{"v":0.9862803399700896,"d":"99%"}}]
[{"$nulls":28},"120-129 or 80-84",{"$f":"Trace_CARDIO_UB!G9","v":{"v":207.54018353934526,"d":"208"}},{"$f":"Trace_CARDIO_UB!G12","v":{"v":0,"d":"0.00"}},{"$f":"Trace_CARDIO_UB!N12","v":{"v":204.69280277864027,"d":"204.69"}},{"v":0.9862803399700898,"d":"99%"}]
[{"$nulls":28},"130 - 139 or 85 - 89",{"$f":"Trace_CARDIO_UB!H9","v":{"v":2357.5224304699204,"d":"2,358"}},{"$f":"Trace_CARDIO_UB!H12","v":{"v":1901.519800021572,"d":"1901.52"}},{"$f":"Trace_CARDIO_UB!O12","v":{"v":393.74989923707966,"d":"393.75"}},{"v":0.16701851662068565,"d":"17%"}]
[{"$nulls":28},"140 - 159 or 90 - 99",{"$f":"Trace_CARDIO_UB!I9","v":{"v":4011.9462419113984,"d":"4,012"}},{"$f":"Trace_CARDIO_UB!I12","v":{"v":3235.9374897213715,"d":"3235.94"}},{"$f":"Trace_CARDIO_UB!P12","v":{"v":670.0693100859759,"d":"670.07"}},{"v":0.16701851662068556,"d":"17%"}]
[{"$nulls":28},"160 - 179 or 100 - 109",{"$f":"Trace_CARDIO_UB!J9","v":{"v":2537.7072020130518,"d":"2,538"}},{"$f":"Trace_CARDIO_UB!J12","v":{"v":2046.852419691847,"d":"2046.85"}},{"$f":"Trace_CARDIO_UB!Q12","v":{"v":423.8440924978506,"d":"423.84"}},{"v":0.16701851662068568,"d":"17%"}]
[{"$nulls":28},"≥ 180 or ≥ 110",{"$f":"Trace_CARDIO_UB!K9","v":{"v":856.8226898554494,"d":"857"}},{"$f":"Trace_CARDIO_UB!K12","v":{"v":691.0921774530566,"d":"691.09"}},{"$f":"Trace_CARDIO_UB!R12","v":{"v":143.10525466660297,"d":"143.11"}},{"v":0.16701851662068565,"d":"17%"}]
[{"$nulls":28},"Death",null,{"$f":"Trace_CARDIO_UB!L12","v":{"v":213.59811311215358,"d":"213.60"}},{"$f":"Trace_CARDIO_UB!S12","v":{"v":48.49684172961672,"d":"48.50"}}]
[{"$nulls":29},{"$f":"SUM(AD75:AD81)=population_UB","v":true},{"$f":"SUM(AE75:AF81)=population_UB","v":true}]

{"sheet":"Raw Data - DK","index":12,"n_rows":124,"n_cols":67,"rows_kept":124,"merged":[[3,26,28,26],[6,28,15,28],[6,29,6,32],[6,34,6,37],[6,39,6,42],[6,44,6,47],[7,62,7,63],[14,14,14,17],[15,2,15,5],[15,6,15,9],[15,10,15,13],[15,14,15,17],[20,28,26,28],[20,29,20,32],[20,34,20,37],[20,39,20,42],[20,44,20,47],[27,2,27,5],[27,6,27,9],[27,10,27,13],[27,14,27,17],[32,28,41,28],[32,29,32,32],[32,34,32,37],[32,39,32,42],[32,44,32,47],[39,2,39,5],[39,6,39,9],[39,10,39,13],[39,14,39,17],[46,28,52,28],[46,29,46,32],[46,34,46,37],[46,39,46,42],[46,44,46,47],[50,2,50,5],[50,6,50,9],[50,10,50,13],[50,14,50,17],[57,26,81,26],[59,28,68,28],[59,29,59,32],[59,34,59,37],[59,39,59,42],[59,44,59,47],[73,28,79,28],[73,29,73,32],[73,34,73,37],[73,39,73,42],[73,44,73,47],[84,26,108,26],[86,28,95,28],[86,29,86,32],[86,34,86,37],[86,39,86,42],[86,44,86,47],[100,28,106,28],[100,29,100,32],[100,34,100,37],[100,39,100,42],[100,44,100,47]]}
[{"$nulls":26},"Data received: 30 March 2021"]
[{"$nulls":54},{"$f":"AC7","v":"Dakar"},"Total Diagnosed \n(#)","Total Treated\n(#)","Controlled\n(#)","Controlled over Diag.(%)","Controlled over treated.(%)"]
[null,"Dakar",{"$nulls":56},{"$f":"BG4","v":{"v":0.11065006915629322,"d":"11%"}},{"$f":"BH4","v":{"v":0.13324450366422386,"d":"13%"}}]
[{"$nulls":54},{"$f":"AB31","v":"Q1 2019"},{"$f":"AG42","v":3615},{"$f":"AL42","v":3002},{"$f":"AQ42","v":400},{"$f":"BF4/BD4","v":{"v":0.11065006915629322,"d":"11%"}},{"$f":"BF4/BE4","v":{"v":0.13324450366422386,"d":"13%"}}]
[null,"Baseline",{"$nulls":25},"Q2 2018","Cumulative Total Patients Data by BP categories at Q2 2018 (starting quarter of the CARDIO)",{"$nulls":25},{"$f":"AB58","v":"Q4 2019"},{"$f":"AG69","v":6056},{"$f":"AL69","v":5236},{"$f":"AQ69","v":1016},{"$f":"BF5/BD5","v":{"v":0.16776750330250992,"d":"17%"}},{"$f":"BF5/BE5","v":{"v":0.19404125286478227,"d":"19%"}},null,{"$f":"'User Input -Scenario Assumption'!F4","v":"Q1'19 to Q4'19"},{"$f":"IF($BJ5=\"Q4'18 to Q3'20\",BD6,BD5)","v":6056},{"$f":"IF($BJ5=\"Q4'18 to Q3'20\",BE6,BE5)","v":5236},{"$f":"IF($BJ5=\"Q4'18 to Q3'20\",BF6,BF5)","v":1016},{"$f":"BM5/BK5","v":{"v":0.16776750330250992,"d":"17%"}},{"$f":"BM5/BL5","v":{"v":0.19404125286478227,"d":"19%"}}]
[null,"BP categories at baseline*","Male","Female","Total ","%ge ",{"$nulls":48},{"$f":"AB85","v":"Q3 2020"},{"$f":"AG96","v":7531},{"$f":"AL96","v":6595},{"$f":"AQ96","v":1264},{"$f":"BF6/BD6","v":{"v":0.16783959633514806,"d":"17%"}},{"$f":"BF6/BE6","v":{"v":0.1916603487490523,"d":"19%"}}]
[null,"<120 and <80 mmHg",{"$f":"G18","v":1},0,1,{"$f":"E7/$E$14","v":{"v":0.003076923076923077,"d":"0%"}},{"$nulls":22},"Dakar","Total of Patients Diagnosed with HTN (patients with at least one visit between April 2018-June 2018)",{"$nulls":4},"Total of Patients Prescribed  Medication Treatment \n(patients with at least one visit between April 2018-June 2018)",{"$nulls":4},"Total Controlled BP Patients (patients who were prescribed medication treatment with at least 2 visits between April 2018-June 2018)",{"$nulls":4},"Total Uncontrolled BP Patients  (patients who were prescribed medication treatment with at least 2 visits between April 2018-June 2018)"]
[null,"120-129 or 80-84",2,4,6,{"v":0.018461538461538463,"d":"2%"},{"$nulls":23},"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",{"$nulls":6},"Patient % by BP Category:",{"$nulls":5},{"$f":"AB31","v":"Q1 2019"},null,{"$f":"\"After CARDIO\"&\"-\"&BJ5","v":"After CARDIO-Q1'19 to Q4'19"}]
[null,"130 - 139 or 85 - 89",2,35,37,{"v":0.11384615384615385,"d":"11%"},{"$nulls":23},"<120 and <80 mmHg",2,2,4,null,"<120 and <80 mmHg",2,2,4,null,"<120 and <80 mmHg",0,0,0,null,"<120 and <80 mmHg",0,0,0,{"$nulls":6},{"$f":"BC3","v":0},"Treated","Controlled",null,null,"DK","DK - Male","DK - Female","DK - Male","DK - Female"]
[null,"140 - 159 or 90 - 99",22,111,133,{"v":0.40923076923076923,"d":"41%"},{"$nulls":23},"120-129 or 80-84",2,9,11,null,"120-129 or 80-84",1,9,10,null,"120-129 or 80-84",0,0,0,null,"120-129 or 80-84",0,0,0,{"$nulls":6},{"$f":"AI9","v":"<120 and <80 mmHg"},{"$f":"AL35/SUM($AL$35:$AL$40)","v":{"v":0.019758874748827863,"d":"2%"}},{"$f":"AP35/SUM($AP$35:$AP$40)","v":{"v":0.02476780185758514,"d":"2.48%"}},null,null,"Risk of CHD","N","N","N","N"]
[null,"160 - 179 or 100 - 109",16,77,93,{"v":0.28615384615384615,"d":"29%"},{"$nulls":23},"130 - 139 or 85 - 89",4,42,46,null,"130 - 139 or 85 - 89",4,35,39,null,"130 - 139 or 85 - 89",0,1,1,null,"130 - 139 or 85 - 89",0,6,6,{"$nulls":6},"120-129 or 80-84",{"$f":"AL36/SUM($AL$35:$AL$40)","v":{"v":0.048894842598794376,"d":"5%"}},{"$f":"AP36/SUM($AP$35:$AP$40)","v":{"v":0.07120743034055728,"d":"7.12%"}},null,null,"Low",{"$f":"AJ49","v":90},466,{"$f":"AJ76","v":197},{"$f":"AK76","v":811}]
[null,"≥ 180 or ≥ 110",14,41,55,{"v":0.16923076923076924,"d":"17%"},{"$nulls":23},"140 - 159 or 90 - 99",32,152,184,null,"140 - 159 or 90 - 99",22,123,145,null,"140 - 159 or 90 - 99",1,12,13,null,"140 - 159 or 90 - 99",3,18,21,{"$nulls":6},"130 - 139 or 85 - 89",{"v":0.10515740120562625,"d":"11%"},{"v":0.16408668730650156,"d":"16.41%"},null,null,"Medium",162,666,{"$f":"AJ77","v":316},1121]
[null,"MISSING DATA",{"$nulls":27},"160 - 179 or 100 - 109",21,110,131,null,"160 - 179 or 100 - 109",16,83,99,null,"160 - 179 or 100 - 109",1,7,8,null,"160 - 179 or 100 - 109",2,17,19,{"$nulls":6},"140 - 159 or 90 - 99",{"v":0.3824514400535834,"d":"38%"},{"v":0.4458204334365325,"d":"44.58%"},null,null,"High",276,1055,514,1775]
[null,"Total",{"$f":"SUM(C7:C12)","v":57},{"$f":"SUM(D7:D12)","v":268},{"$f":"SUM(E7:E12)","v":325},{"$nulls":24},"≥ 180 or ≥ 110",17,63,80,null,"≥ 180 or ≥ 110",12,47,59,null,"≥ 180 or ≥ 110",1,1,2,null,"≥ 180 or ≥ 110",0,13,13,{"$nulls":6},"160 - 179 or 100 - 109",{"v":0.25820495646349634,"d":"26%"},{"v":0.21981424148606812,"d":"21.98%"}]
[{"$nulls":6},"Start of implementation",{"$nulls":22},"MISSING DATA",6,8,14,null,"MISSING DATA",2,2,4,null,"MISSING DATA","","","",null,"MISSING DATA","","","",{"$nulls":6},"≥ 180 or ≥ 110",{"v":0.1855324849296718,"d":"19%"},{"v":0.07430340557275542,"d":"7.43%"}]
[null,2018,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":14},"Total",84,386,470,null,"Total",59,301,360,null,"Total",3,21,24,null,"Total",5,54,59]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year",{"$nulls":8},"* at first visit during the period Apr 2018 - Jun 2018",{"$nulls":5},"* at first visit during the period Apr 2018 - Jun 2018",{"$nulls":4},"* at first visit during the period Apr 2018 - Jun 2018",{"$nulls":4},"* at first visit during the period Apr 2018 - Jun 2018",{"$nulls":9},"Missing values excluded in above calculation "]
[null,"<120 and <80 mmHg",{"$nulls":4},1,0,1,null,1,3,4,11,1,2,3,11,null,{"$f":"Q18/$Q$25","v":{"v":0.02,"d":"2.0%"}}]
[null,"120-129 or 80-84",{"$nulls":4},2,4,6,null,1,2,3,18,0,9,9,53,null,{"v":0.06,"d":"6.0%"},{"$nulls":8},"Risk Profile ",{"$nulls":7},"`"]
[null,"130 - 139 or 85 - 89",{"$nulls":4},2,35,37,null,0,10,10,56,0,29,29,100,null,{"v":0.19333333333333333,"d":"19.3%"}]
[null,"140 - 159 or 90 - 99",{"$nulls":4},22,111,133,null,2,20,22,132,9,55,64,430,null,{"v":0.4266666666666667,"d":"42.7%"},{"$nulls":8},"Dakar","Total of Patients Diagnosed with HTN (patients with at least one visit between April 2018-June 2018)",{"$nulls":4},"Total of Patients Prescribed  Medication Treatment \n(patients with at least one visit between April 2018-June 2018)",{"$nulls":4},"Total Controlled BP Patients (patients who were prescribed medication treatment with at least 2 visits between April 2018-June 2018)",{"$nulls":4},"Total Uncontrolled BP Patients  (patients who were prescribed medication treatment with at least 2 visits between April 2018-June 2018)"]
[null,"160 - 179 or 100 - 109",{"$nulls":4},16,77,93,null,0,8,8,71,2,29,31,300,null,{"v":0.20666666666666667,"d":"20.7%"},{"$nulls":9},"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total "]
[null,"≥ 180 or ≥ 110",{"$nulls":4},14,41,55,null,0,5,5,64,6,8,14,222,null,{"v":0.09333333333333334,"d":"9.3%"},{"$nulls":9}," ",15,70,85,null,"Low",12,63,75,null,"Low",1,5,6,null,"Low",2,14,16]
[null,"MISSING DATA",{"$nulls":12},0,1,1,{"$nulls":12},"Moderate",17,97,114,null,"Moderate",17,85,102,null,"Moderate",1,2,3,null,"Moderate",2,8,10]
[null,"Total",{"$nulls":4},{"$f":"SUM(G18:G23)","v":57},268,325,0,4,48,52,352,{"$f":"SUM(O18:O23)","v":18},{"$f":"SUM(P18:P23)","v":132},{"$f":"SUM(Q18:Q23)","v":150},{"$f":"SUM(R18:R23)","v":{"v":1116,"d":"1,116"}},null,{"$f":"Q25/R25","v":{"v":0.13440860215053763,"d":"13.4%"}},{"$nulls":9},"High",24,127,151,null,"High",18,114,132,null,"High",0,14,14,null,"High",1,29,30]
[{"$nulls":29},"MISSING DATA",28,92,120,null,"MISSING DATA",12,39,51,null,"MISSING DATA",1,0,1,null,"MISSING DATA",0,3,3]
[null,"CONTROL",{"$nulls":27},"Total",84,386,470,null,"Total ",59,301,360,null,"Total ",3,21,24,null,"Total ",5,54,59]
[null,2019,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4"]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year"]
[null,"<120 and <80 mmHg",{"$nulls":12},6,39,45,133,null,{"$f":"Q30/$Q$37","v":{"v":0.03323485967503693,"d":"3.3%"}}]
[null,"120-129 or 80-84",{"$nulls":12},16,82,98,296,null,{"v":0.0723781388478582,"d":"7.2%"},{"$nulls":7},"Q1 2019","Cumulative Total Patients Data by BP categories at Q1 2019"]
[null,"130 - 139 or 85 - 89",{"$nulls":12},26,164,190,610,null,{"v":0.14032496307237813,"d":"14.0%"}]
[null,"140 - 159 or 90 - 99",{"$nulls":12},122,459,581,{"v":2214,"d":"2,214"},null,{"v":0.42909896602658787,"d":"42.9%"},{"$nulls":8},"Dakar","Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between April 2018-March 2019)",{"$nulls":4},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between April 2018-March 2019)",{"$nulls":4},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between April-March 2019)",{"$nulls":4}," Cumulative Total of Uncontrolled BP (patients who were prescribed medication treatment with at least 2 visits between April-March 2019)"]
[null,"160 - 179 or 100 - 109",{"$nulls":12},65,250,315,{"v":1579,"d":"1,579"},null,{"v":0.2326440177252585,"d":"23.3%"},{"$nulls":9},"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total "]
[null,"≥ 180 or ≥ 110",{"$nulls":12},34,91,125,{"v":1127,"d":"1,127"},null,{"v":0.09231905465288036,"d":"9.2%"},{"$nulls":9},"<120 and <80 mmHg",8,60,68,null,"<120 and <80 mmHg",7,52,59,null,"<120 and <80 mmHg",4,8,12,null,"<120 and <80 mmHg",0,7,7,{"$nulls":6},{"$f":"AB31","v":"Q1 2019"},"Treated","Controlled"]
[null,"MISSING DATA",{"$nulls":27},"120-129 or 80-84",20,146,166,null,"120-129 or 80-84",17,129,146,null,"120-129 or 80-84",4,23,27,null,"120-129 or 80-84",3,23,26,{"$nulls":6},{"$f":"AI35","v":"<120 and <80 mmHg"},{"$f":"AL35/SUM($AL$35:$AL$40)","v":{"v":0.019758874748827863,"d":"2%"}},{"$f":"AP35/SUM($AP$35:$AP$40)","v":{"v":0.02476780185758514,"d":"2.5%"}}]
[null,"Total",{"$f":"SUM(C30:C35)","v":0},{"$f":"SUM(D30:D35)","v":0},0,0,0,0,0,0,0,0,0,0,269,{"v":1085,"d":"1,085"},{"v":1354,"d":"1,354"},{"v":5959,"d":"5,959"},{"$f":"'Raw Data - SP'!S37","v":"Total control >>"},{"$f":"Q37/$R$37","v":{"v":0.2272193321027018,"d":"22.7%"}},{"$nulls":9},"130 - 139 or 85 - 89",57,319,376,null,"130 - 139 or 85 - 89",46,268,314,null,"130 - 139 or 85 - 89",3,53,56,null,"130 - 139 or 85 - 89",11,73,84,{"$nulls":6},"120-129 or 80-84",{"v":0.048894842598794376,"d":"5%"},{"v":0.07120743034055728,"d":"7.1%"}]
[{"$nulls":29},"140 - 159 or 90 - 99",263,1094,1357,null,"140 - 159 or 90 - 99",202,940,1142,null,"140 - 159 or 90 - 99",40,144,184,null,"140 - 159 or 90 - 99",51,270,321,{"$nulls":6},"130 - 139 or 85 - 89",{"v":0.10515740120562625,"d":"11%"},{"v":0.16408668730650156,"d":"16.4%"}]
[{"$nulls":29},"160 - 179 or 100 - 109",209,707,916,null,"160 - 179 or 100 - 109",174,597,771,null,"160 - 179 or 100 - 109",16,71,87,null,"160 - 179 or 100 - 109",57,198,255,{"$nulls":6},"140 - 159 or 90 - 99",{"v":0.3824514400535834,"d":"38%"},{"v":0.4458204334365325,"d":"44.6%"}]
[null,2020,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":14},"≥ 180 or ≥ 110",184,473,657,null,"≥ 180 or ≥ 110",150,404,554,null,"≥ 180 or ≥ 110",9,24,33,null,"≥ 180 or ≥ 110",37,132,169,{"$nulls":6},"160 - 179 or 100 - 109",{"v":0.25820495646349634,"d":"26%"},{"v":0.21981424148606812,"d":"22.0%"}]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year",{"$nulls":9},"MISSING DATA",27,48,75,null,"MISSING DATA",6,10,16,null,"MISSING DATA",1,0,1,null,"MISSING DATA",1,1,2,{"$nulls":6},"≥ 180 or ≥ 110",{"v":0.1855324849296718,"d":"19%"},{"v":0.07430340557275542,"d":"7.4%"}]
[null,"<120 and <80 mmHg",{"$nulls":4},8,50,58,161,{"$nulls":9},{"$f":"J42/$J$49","v":{"v":0.023299565846599132,"d":"2.3%"}},{"$nulls":9},"Total",362,1473,3615,null,"Total",602,2400,3002,null,"Total",77,323,400,null,"Total",160,704,864]
[null,"120-129 or 80-84",{"$nulls":4},19,99,118,332,{"$nulls":9},{"v":0.048046309696092616,"d":"4.8%"},{"$nulls":8},"* at first visit during the period April 2018 - March 2019",{"$nulls":5},"* at first visit during the period April 2018 - March 2019",{"$nulls":4},"* at first visit during the period April 2018 - March 2019",null,null,{"$f":"AQ42/AL42","v":{"v":0.13324450366422386,"d":"13%"}},null,"* at first visit during the period April 2018 - March 2019",{"$nulls":9},"Missing values excluded in above calculation "]
[null,"130 - 139 or 85 - 89",{"$nulls":4},30,197,227,707,{"$nulls":9},{"v":0.10231548480463097,"d":"10.2%"}]
[null,"140 - 159 or 90 - 99",{"$nulls":4},143,545,688,{"v":2531,"d":"2,531"},{"$nulls":9},{"v":0.3662807525325615,"d":"36.6%"},{"$nulls":8},"Risk Profile ",{"$nulls":7},"`"]
[null,"160 - 179 or 100 - 109",{"$nulls":4},81,306,387,{"v":1847,"d":"1,847"},{"$nulls":9},{"v":0.2672937771345876,"d":"26.7%"}]
[null,"≥ 180 or ≥ 110",{"$nulls":4},42,118,160,{"v":1332,"d":"1,332"},{"$nulls":9},{"v":0.19276410998552823,"d":"19.3%"},{"$nulls":8},"Dakar","Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between April 2018-March 2019)",{"$nulls":4},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between April 2018-March 2019)",{"$nulls":4},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between April-March 2019)",{"$nulls":4}," Cumulative Total of Uncontrolled BP (patients who were prescribed medication treatment with at least 2 visits between April-March 2019)"]
[null,"MISSING DATA",{"$nulls":27},"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total "]
[null,"Total",{"$f":"SUM(C42:C47)","v":0},{"$f":"SUM(D42:D47)","v":0},0,0,323,{"v":1315,"d":"1,315"},{"v":1638,"d":"1,638"},{"v":6910,"d":"6,910"},0,0,0,0,0,0,0,0,{"$f":"'Raw Data - SP'!S49","v":"Total control >>"},{"$f":"I49/$J$49","v":{"v":0.23704775687409552,"d":"23.7%"}},{"$nulls":9},"Low",114,519,633,null,"Low",90,466,556,null,"Low",18,73,91,null,"Low",29,150,179]
[{"$nulls":29},"Moderate",187,727,914,null,"Moderate",162,666,828,null,"Moderate",20,93,113,null,"Moderate",42,196,238]
[null,2021,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":14},"High",303,1144,1447,null,"High",276,1055,1331,null,"High",32,133,165,null,"High",60,278,338]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",{"$nulls":11},"MISSING DATA",164,457,621,null,"MISSING DATA",74,213,287,null,"MISSING DATA",7,24,31,null,"MISSING DATA",29,80,109]
[null,"<120 and <80 mmHg",{"$nulls":27},"Total",768,2847,3615,null,"Total ",602,2400,3002,null,"Total ",77,323,400,null,"Total ",160,704,864]
[null,"120-129 or 80-84"]
[null,"130 - 139 or 85 - 89"]
[null,"140 - 159 or 90 - 99"]
[null,"160 - 179 or 100 - 109"]
[null,"≥ 180 or ≥ 110",{"$nulls":25},"Q4 2019","Cumulative Total Patients Data by BP categories at Q4 2019 "]
[null,"MISSING DATA"]
[null,"Total",{"$f":"SUM(C53:C58)","v":0},{"$f":"SUM(D53:D58)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Raw Data - SP'!S60","v":"Total control >>"},{"$nulls":9},"Dakar","Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between April 2018-Dec 2019)",{"$nulls":4},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between April 2018-Dec 2019)",{"$nulls":4},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between April 2018-Dec 2019)",{"$nulls":4},"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between April 2018-Dec 2019)"]
[{"$nulls":29},"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total "]
[{"$nulls":29},"<120 and <80 mmHg",20,126,146,null,"<120 and <80 mmHg",18,113,131,null,"<120 and <80 mmHg",8,33,41,null,"<120 and <80 mmHg",5,56,61,{"$nulls":6},"Patient % by BP Category:"]
[{"$nulls":29},"120-129 or 80-84",45,268,313,null,"120-129 or 80-84",39,241,280,null,"120-129 or 80-84",13,72,85,null,"120-129 or 80-84",18,115,133,{"$nulls":6},{"$f":"AB58","v":"Q4 2019"},"Treated","Controlled"]
[{"$nulls":29},"130 - 139 or 85 - 89",111,545,656,null,"130 - 139 or 85 - 89",93,471,564,null,"130 - 139 or 85 - 89",22,130,152,null,"130 - 139 or 85 - 89",51,255,306,{"$nulls":6},{"$f":"BC10","v":"<120 and <80 mmHg"},{"$f":"AL62/SUM($AL$62:$AL$67)","v":{"v":0.025172943889315912,"d":"3%"}},{"$f":"AQ62/SUM($AQ$62:$AQ$67)","v":{"v":0.040473840078973346,"d":"4%"}}]
[{"$nulls":29},"140 - 159 or 90 - 99",468,1740,2208,null,"140 - 159 or 90 - 99",385,1532,1917,null,"140 - 159 or 90 - 99",97,330,427,null,"140 - 159 or 90 - 99",235,945,1180,{"$nulls":6},"120-129 or 80-84",{"v":0.053804765564950036,"d":"5%"},{"v":0.08390918065153011,"d":"8%"}]
[{"$nulls":29},"160 - 179 or 100 - 109",392,1131,1523,null,"160 - 179 or 100 - 109",340,987,1327,null,"160 - 179 or 100 - 109",44,174,218,null,"160 - 179 or 100 - 109",235,657,892,{"$nulls":6},"130 - 139 or 85 - 89",{"v":0.1083781706379708,"d":"11%"},{"v":0.15004935834155972,"d":"15%"}]
[{"$nulls":29},"≥ 180 or ≥ 110",322,793,1115,null,"≥ 180 or ≥ 110",282,703,985,null,"≥ 180 or ≥ 110",26,64,90,null,"≥ 180 or ≥ 110",218,540,758,{"$nulls":6},"140 - 159 or 90 - 99",{"v":0.3683704842428901,"d":"37%"},{"v":0.4215202369200395,"d":"42%"}]
[{"$nulls":29},"MISSING DATA",29,66,95,null,"MISSING DATA",7,25,32,null,"MISSING DATA",0,3,3,null,"MISSING DATA",6,18,24,{"$nulls":6},"160 - 179 or 100 - 109",{"v":0.25499615680245963,"d":"25%"},{"v":0.21520236920039487,"d":"22%"}]
[{"$nulls":29},"Total",1387,4669,6056,null,"Total",1164,4072,5236,null,"Total",210,806,1016,null,"Total",768,2586,3354,{"$nulls":6},"≥ 180 or ≥ 110",{"v":0.18927747886241353,"d":"19%"},{"v":0.08884501480750247,"d":"9%"}]
[{"$nulls":28},"*at first visit during the period April 2018-Dec 2019",{"$nulls":5},"*at first visit during the period April 2018-Dec 2019",{"$nulls":4},"*at first visit during the period April 2018-Dec 2019",null,null,{"$f":"AQ69/AL69","v":{"v":0.19404125286478227,"d":"19%"}},null,"*at first visit during the period April 2018-Dec 2019"]
[{"$nulls":54},"Missing values excluded in above calculation "]
[{"$nulls":28},"Risk Profile "]
[]
[{"$nulls":28},"Dakar","Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between April 2018-Dec 2019)",{"$nulls":4},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between April 2018-Dec 2019)",{"$nulls":4},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between April 2018-Dec 2019)",{"$nulls":4},"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between April 2018-Dec 2019)"]
[{"$nulls":29},"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total "]
[{"$nulls":29},"Low",228,892,1120,null,"Low",197,811,1008,null,"Low",45,192,237,null,"Low",60,286,346]
[{"$nulls":29},"Moderate",359,1206,1565,null,"Moderate",316,1121,1437,null,"Moderate",59,223,282,null,"Moderate",103,400,503]
[{"$nulls":29},"High",551,1907,2458,null,"High",514,1775,2289,null,"High",85,300,385,null,"High",159,586,745]
[{"$nulls":29},"MISSING DATA",249,664,913,null,"MISSING DATA",137,365,502,null,"MISSING DATA",21,91,112,null,"MISSING DATA",61,172,233]
[{"$nulls":29},"Total",1387,4669,6056,null,"Total ",1164,4072,5236,null,"Total ",210,806,1016,null,"Total ",383,1444,1827]
[]
[]
[]
[]
[{"$nulls":27},"Q3 2020","Cumulative Total Patients Data by BP categories at Q3 2020"]
[]
[{"$nulls":28},"Dakar","Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between April 2018-Sept 2020)",{"$nulls":4},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between April 2018-Sept 2020)",{"$nulls":4},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between April 2018-Sept 2020)",{"$nulls":4},"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between April 2018-Sept 2020)"]
[{"$nulls":29},"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total ",null,"BP categories at baseline*","Male","Female","Total "]
[{"$nulls":29},"<120 and <80 mmHg",32,160,192,null,"<120 and <80 mmHg",27,146,173,null,"<120 and <80 mmHg",9,46,55,null,"<120 and <80 mmHg",4,39,43,{"$nulls":6},"Patient % by BP Category:"]
[{"$nulls":29},"120-129 or 80-84",58,324,382,null,"120-129 or 80-84",51,289,340,null,"120-129 or 80-84",17,80,97,null,"120-129 or 80-84",9,80,89,{"$nulls":6},{"$f":"AB85","v":"Q3 2020"},"Treated","Controlled"]
[{"$nulls":29},"130 - 139 or 85 - 89",138,661,799,null,"130 - 139 or 85 - 89",120,578,698,null,"130 - 139 or 85 - 89",24,152,176,null,"130 - 139 or 85 - 89",32,188,220,{"$nulls":6},{"$f":"BC64","v":"<120 and <80 mmHg"},{"$f":"AL89/SUM($AL$89:$AL$94)","v":{"v":0.0264445123815347,"d":"3%"}},{"$f":"AQ89/SUM($AQ$89:$AQ$94)","v":{"v":0.043581616481774964,"d":"4%"}}]
[{"$nulls":29},"140 - 159 or 90 - 99",588,2135,2723,null,"140 - 159 or 90 - 99",493,1896,2389,null,"140 - 159 or 90 - 99",112,408,520,null,"140 - 159 or 90 - 99",162,652,814,{"$nulls":6},"120-129 or 80-84",{"v":0.051971874044634665,"d":"5%"},{"v":0.0768621236133122,"d":"8%"}]
[{"$nulls":29},"160 - 179 or 100 - 109",518,1388,1906,null,"160 - 179 or 100 - 109",454,1223,1677,null,"160 - 179 or 100 - 109",64,229,293,null,"160 - 179 or 100 - 109",178,462,640,{"$nulls":6},"130 - 139 or 85 - 89",{"v":0.10669520024457352,"d":"11%"},{"v":0.13946117274167988,"d":"14%"}]
[{"$nulls":29},"≥ 180 or ≥ 110",414,994,1408,null,"≥ 180 or ≥ 110",373,892,1265,null,"≥ 180 or ≥ 110",33,88,121,null,"≥ 180 or ≥ 110",117,307,424,{"$nulls":6},"140 - 159 or 90 - 99",{"v":0.3651788443900948,"d":"37%"},{"v":0.4120443740095087,"d":"41%"}]
[{"$nulls":29},"MISSING DATA",37,84,121,null,"MISSING DATA",14,39,53,null,"MISSING DATA",0,2,2,null,"MISSING DATA",4,7,11,{"$nulls":6},"160 - 179 or 100 - 109",{"v":0.25634362580250686,"d":"26%"},{"v":0.23217115689381934,"d":"23%"}]
[{"$nulls":29},"Total",1785,5746,7531,null,"Total",1532,5063,6595,null,"Total",259,1005,1264,null,"Total",506,1735,2241,{"$nulls":6},"≥ 180 or ≥ 110",{"v":0.19336594313665545,"d":"19%"},{"v":0.09587955625990491,"d":"10%"}]
[{"$nulls":28},"* at first visit during the period April 2018-Sept 2020",{"$nulls":5},"* at first visit during the period April 2018-Sept 2020",{"$nulls":4},"* at first visit during the period April 2018-Sept 2020",{"$nulls":4},"* at first visit during the period April 2018-Sept 2020"]
[{"$nulls":54},"Missing values excluded in above calculation "]
[{"$nulls":28},"Risk Profile "]
[]
[{"$nulls":28},"Dakar","Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between April 2018-Sept 2020)",{"$nulls":4},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between April 2018-Sept 2020)",{"$nulls":4},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between April 2018-Sept 2020)",{"$nulls":4},"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between April 2018-Sept 2020)"]
[{"$nulls":29},"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total ",null,"Cardiovascular risk","Male","Female","Total "]
[{"$nulls":29},"Low",265,1070,1335,null,"Low",233,981,1214,null,"Low",44,249,293,null,"Low",82,349,431]
[{"$nulls":29},"Moderate",444,1449,1893,null,"Moderate",398,1352,1750,null,"Moderate",71,263,334,null,"Moderate",141,486,627]
[{"$nulls":29},"High",719,2326,3045,null,"High",674,2172,2846,null,"High",108,390,498,null,"High",201,694,895]
[{"$nulls":29},"MISSING DATA",357,901,1258,null,"MISSING DATA",228,557,785,null,"MISSING DATA",36,103,139,null,"MISSING DATA",82,206,288]
[{"$nulls":29},"Total",1785,5746,7531,null,"Total ",1533,5062,6595,null,"Total ",259,1005,1264,null,"Total ",506,1735,2241]
[]
[]
[]
[]
[{"$nulls":44},"Dakar: Cumulative Total of Patients Prescribed  Medication Treatment ",{"$nulls":4}," "]
[{"$nulls":44},"Age Classification ","Male","Female","Total "]
[{"$nulls":44},"18-29",14,70,84,{"$nulls":6},"Age Classification","Male","Female","Total","Age Mean","% of total"]
[{"$nulls":44},"30-44",95,557,652,{"$nulls":6},"   18–29",{"$f":"AT114","v":14},70,{"$f":"BD115+BE115","v":84},{"$f":"AVERAGE(18,29)","v":{"v":23.5,"d":"24"}},{"$f":"BF115/SUM(BF$115:BF$120)","v":{"v":0.0168,"d":"2%"}}]
[{"$nulls":44},"45-59",345,1408,1753,{"$nulls":6},"   30–44",95,557,652,{"$f":"AVERAGE(30,44)","v":37},{"v":0.1304,"d":"13%"}]
[{"$nulls":44},"60-69",409,1175,1584,{"$nulls":6},"   45–59",345,{"v":1408,"d":"1,408"},{"v":1753,"d":"1,753"},{"$f":"AVERAGE(45,59)","v":52},{"v":0.3506,"d":"35%"}]
[{"$nulls":44},"70 -79",205,538,743,{"$nulls":6},"   60–69",409,{"v":1175,"d":"1,175"},{"v":1584,"d":"1,584"},{"$f":"AVERAGE(60,69)","v":{"v":64.5,"d":"65"}},{"v":0.3168,"d":"32%"}]
[{"$nulls":44},"80 and above",56,128,184,{"$nulls":6},"   70–79",205,538,743,{"$f":"AVERAGE(70,79)","v":{"v":74.5,"d":"75"}},{"v":0.1486,"d":"15%"}]
[{"$nulls":44},"UNKNOW AGE",41,195,236,{"$nulls":6},"   ≥80",56,128,184,{"$f":"AVERAGE(80)","v":80},{"v":0.0368,"d":"4%"}]
[{"$nulls":44},"Total",1165,4071,5236]
[{"$nulls":44}," These data could either be based on the age in the patient folder from the first diagnosis visit (which could have occurred before CARDIO), or could have come from age information collected at the first visit during CARDIO.  (There is no way to discern where the age information comes from.) "]
[{"$nulls":58},"Age","Male %"]
[{"$nulls":44},"APRIL 2018 through DECEMBER 2019",{"$nulls":13},{"$f":"ROUND(SUMPRODUCT(BG115:BG120,BH115:BH120),0)","v":{"v":58,"d":"58.00"}},{"$f":"SUM(BD115:BD120)/SUM(BD115:BE120)","v":{"v":0.2248,"d":"22%"}}]

{"sheet":"Raw Data - SP","index":13,"n_rows":97,"n_cols":67,"rows_kept":97,"merged":[[6,27,15,27],[6,28,6,32],[6,34,6,38],[6,40,6,44],[6,46,6,50],[14,14,14,17],[15,2,15,5],[15,6,15,9],[15,10,15,13],[15,14,15,17],[20,27,26,27],[20,28,20,32],[20,34,20,38],[20,40,20,44],[20,46,20,50],[27,2,27,5],[27,6,27,9],[27,10,27,13],[27,14,27,17],[33,27,42,27],[33,28,33,32],[33,34,33,38],[33,40,33,44],[33,46,33,50],[39,2,39,5],[39,6,39,9],[39,10,39,13],[39,14,39,17],[47,27,53,27],[47,28,47,32],[47,34,47,38],[47,40,47,44],[47,46,47,50],[50,2,50,5],[50,6,50,9],[50,10,50,13],[50,14,50,17],[60,27,69,27],[60,28,60,32],[60,34,60,38],[60,40,60,44],[60,46,60,50],[74,27,80,27],[74,28,74,32],[74,34,74,38],[74,40,74,44],[74,46,74,50],[85,46,85,50]]}
[{"$nulls":26},"Data received: 17 Jan2021",null,null,"SAO PAULO DATA REQUEST"]
[{"$nulls":29},"Date: request sent on 10.12.2020",{"$nulls":24},"Sao Paulo","Total Diagnosed \n(#)","Total Treated\n(#)","Controlled\n(#)","Controlled over Diag.(%)","Controlled over treated.(%)",null,"Q4'18 to Q3'20"]
[null,"Sao Paulo",{"$nulls":27},"This is related to the third filter: consent date. In the first version, the patients were being selected based on date of consent (up to March 2020). In this new version, we selected the patients based on the consent date considering the whole study period (October 2018 to March 2020).",{"$nulls":23},{"$f":"BE3-BD3","v":-146},"Q4 2018",{"$f":"AG16","v":1026},{"$f":"AM16","v":880},{"$f":"AS16","v":108},{"$f":"BF3/BD3","v":{"v":0.10526315789473684,"d":"10.5%"}},{"$f":"BF3/BE3","v":{"v":0.12272727272727273,"d":"12.27%"}}]
[{"$nulls":53},{"$f":"BE4-BD4","v":-291},"Q4 2019",{"$f":"AG43","v":1752},{"$f":"AM43","v":1461},{"$f":"AS43","v":456},{"$f":"BF4/BD4","v":{"v":0.2602739726027397,"d":"26%"}},{"$f":"BF4/BE4","v":{"v":0.31211498973305957,"d":"31.2%"}},null,{"$f":"'User Input -Scenario Assumption'!E4","v":"Q4'18 to Q4'19"},{"$f":"IF($BJ4=\"Q4'18 to Q3'20\",BD5,BD4)","v":1752},{"$f":"IF($BJ4=\"Q4'18 to Q3'20\",BE5,BE4)","v":1461},{"$f":"IF($BJ4=\"Q4'18 to Q3'20\",BF5,BF4)","v":456},{"$f":"BM4/BK4","v":{"v":0.2602739726027397,"d":"26%"}},{"$f":"BM4/BL4","v":{"v":0.31211498973305957,"d":"31%"}}]
[null,"Baseline",{"$nulls":24},"Q4 2018","Total Patients Data by BP categories in Q4 2018 (starting quarter of the CARDIO)",{"$nulls":25},{"$f":"BE5-BD5","v":-297},"Q3 2020",{"$f":"AG70","v":1784},{"$f":"AM70","v":1487},{"$f":"AS70","v":374},{"$f":"BF5/BD5","v":{"v":0.20964125560538116,"d":"21%"}},{"$f":"BF5/BE5","v":{"v":0.25151311365164764,"d":"25%"}}]
[null,"BP categories at baseline*","Male","Female","Total ","Proportion (%)",{"$nulls":50},{"$f":"BE3/BD3","v":{"v":0.8576998050682261,"d":"86%"}}]
[null,"<120 and <80 mmHg",{"$f":"O18","v":36},87,123,{"$f":"E7/$E$14","v":{"v":0.10621761658031088,"d":"11%"}},{"$nulls":21},"Sao Paulo","Total of Patients Diagnosed with HTN (patients with at least one visit between Oct 2018-Dec 2018)",{"$nulls":5},"Total of Patients Prescribed  Medication Treatment \n(patients with at least one visit between Oct 2018-Dec 2018)",{"$nulls":5},"Total Controlled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)",{"$nulls":5},"Total Uncontrolled BP Patients  (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)",{"$nulls":7},"Patient % by BP Category:",null,{"$f":"BE4/BD4","v":{"v":0.833904109589041,"d":"83%"}},{"$nulls":3},{"$f":"\"Baseline - \"&BC8","v":"Baseline - Q4 2018"},null,{"$f":"\"After CARDIO -\"&BJ4","v":"After CARDIO -Q4'18 to Q4'19"}]
[null,"120-129 or 80-84",184,440,624,{"v":0.538860103626943,"d":"54%"},{"$nulls":22},"BP categories at baseline*","Male","Female","Not \nreported","Total ",null,{"$f":"AC8","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI8","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AO8","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",{"$nulls":3},{"$f":"BC3","v":"Q4 2018"},"Treated","Controlled",null,null,"SP","SP - Male","SP - Female","SP - Male","SP - Female"]
[null,"130 - 139 or 85 - 89",22,49,71,{"v":0.0613126079447323,"d":"6%"},{"$nulls":22},"<120 and <80 mmHg",22,73,3,98,null,"<120 and <80 mmHg",20,61,3,84,null,"<120 and <80 mmHg",5,9,1,15,null,"<120 and <80 mmHg",3,1,1,5,{"$nulls":3},{"$f":"AI9","v":"<120 and <80 mmHg"},{"$f":"AM9/SUM($AM$9:$AM$14)","v":{"v":0.0989399293286219,"d":"10%"}},{"$f":"AS9/SUM($AS$9:$AS$14)","v":{"v":0.1388888888888889,"d":"14%"}},"?which one will apply",null,"Risk of CHD","N","N","N","N"]
[null,"140 - 159 or 90 - 99",73,148,221,{"v":0.19084628670120898,"d":"19%"},{"$nulls":22},"120-129 or 80-84",44,138,8,190,null,"120-129 or 80-84",36,110,4,150,null,"120-129 or 80-84",6,18,0,24,null,"120-129 or 80-84",2,7,0,9,{"$nulls":3},"120-129 or 80-84",{"v":0.17667844522968199,"d":"18%"},{"v":0.2222222222222222,"d":"22%"},null,null,"Low",{"$f":"AJ23","v":4},13,{"$f":"IF($BJ$4=\"Q4'18 to Q3'20\",AJ77,AJ50)","v":11},21]
[null,"160 - 179 or 100 - 109",28,69,97,{"v":0.08376511226252159,"d":"8%"},{"$nulls":22},"130 - 139 or 85 - 89",34,88,3,125,null,"130 - 139 or 85 - 89",28,77,3,108,null,"130 - 139 or 85 - 89",7,4,0,11,null,"130 - 139 or 85 - 89",2,2,1,5,{"$nulls":3},"130 - 139 or 85 - 89",{"v":0.127208480565371,"d":"13%"},{"v":0.10185185185185185,"d":"10%"},null,null,"Medium",3,20,11,30]
[null,"≥ 180 or ≥ 110",11,11,22,{"v":0.018998272884283247,"d":"2%"},{"$nulls":22},"140 - 159 or 90 - 99",72,209,6,287,null,"140 - 159 or 90 - 99",67,175,5,247,null,"140 - 159 or 90 - 99",12,23,1,36,null,"140 - 159 or 90 - 99",9,19,0,28,{"$nulls":3},"140 - 159 or 90 - 99",{"v":0.29093050647820967,"d":"29%"},{"v":0.3333333333333333,"d":"33%"},null,null,"High",24,59,40,90]
[null,"MISSING DATA",{"$nulls":26},"160 - 179 or 100 - 109",51,152,6,209,null,"160 - 179 or 100 - 109",48,143,6,197,null,"160 - 179 or 100 - 109",4,13,1,18,null,"160 - 179 or 100 - 109",6,19,0,25,{"$nulls":3},"160 - 179 or 100 - 109",{"v":0.232037691401649,"d":"23%"},{"v":0.16666666666666666,"d":"17%"}]
[null,"Total",{"$f":"SUM(C7:C12)","v":354},{"$f":"SUM(D7:D12)","v":804},{"$f":"SUM(E7:E12)","v":1158},{"$nulls":23},"≥ 180 or ≥ 110",22,47,0,69,null,"≥ 180 or ≥ 110",17,46,0,63,null,"≥ 180 or ≥ 110",1,3,0,4,null,"≥ 180 or ≥ 110",3,7,0,10,{"$nulls":3},"≥ 180 or ≥ 110",{"v":0.07420494699646643,"d":"7%"},{"v":0.037037037037037035,"d":"4%"}]
[{"$nulls":14},"Start of implementation",{"$nulls":13},"MISSING DATA",15,33,0,48,null,"MISSING DATA",7,24,0,31,null,"MISSING DATA",0,0,0,0,null,"MISSING DATA",0,0,0,0]
[null,2018,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":13},"Total",260,740,26,{"v":1026,"d":"1,026.00"},null,"Total",223,636,21,880,null,"Total",35,70,3,108,null,"Total",25,55,2,82,{"$nulls":3},"Missing values excluded in above calculation "]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year",{"$nulls":7},"* at first visit during the period Oct 2018-Dec 2018",{"$nulls":6},"* at first visit during the period Oct 2018-Dec 2018",{"$nulls":5},"* at first visit during the period Oct 2018-Dec 2018",{"$nulls":5},"* at first visit during the period Oct 2018-Dec 2018"]
[null,"<120 and <80 mmHg",{"$nulls":12},36,87,123,15,null,{"$f":"Q18/$Q$25","v":{"v":0.10621761658031088,"d":"10.6%"}},{"$nulls":18},{"$f":"AS16/AM16","v":{"v":0.12272727272727273,"d":"12%"}},{"$nulls":5},{"$f":"AS16+AY16","v":190}]
[null,"120-129 or 80-84",{"$nulls":12},184,440,624,124,null,{"v":0.538860103626943,"d":"53.9%"},{"$nulls":7},"Risk Profile ",{"$nulls":8},"`","`"]
[null,"130 - 139 or 85 - 89",{"$nulls":12},22,49,71,473,null,{"v":0.0613126079447323,"d":"6.1%"}]
[null,"140 - 159 or 90 - 99",{"$nulls":12},73,148,221,466,null,{"v":0.19084628670120898,"d":"19.1%"},{"$nulls":7},{"$f":"AB7","v":"Sao Paulo"},{"$f":"AC7","v":"Total of Patients Diagnosed with HTN (patients with at least one visit between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"AI7","v":"Total of Patients Prescribed  Medication Treatment \n(patients with at least one visit between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"AO7","v":"Total Controlled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"AU7","v":"Total Uncontrolled BP Patients  (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)"}]
[null,"160 - 179 or 100 - 109",{"$nulls":12},28,69,97,330,null,{"v":0.08376511226252159,"d":"8.4%"},{"$nulls":8},"Cardiovascular risk","Male","Female","Not \nreported","Total ",null,{"$f":"AC22","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI22","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,"Cardiovascular risk","Male","Female","Not \nreported","Total "]
[null,"≥ 180 or ≥ 110",{"$nulls":12},11,11,22,104,null,{"v":0.018998272884283247,"d":"1.9%"},{"$nulls":8},"Low",4,15,0,19,null,"Low",4,13,0,17,null,"Low",0,3,0,3,null,"Low",3,0,0,3]
[null,"MISSING DATA",{"$nulls":26},"Moderate",3,21,1,25,null,"Moderate",3,20,0,23,null,"Moderate",0,5,0,5,null,"Moderate",0,4,0,4]
[null,"Total",{"$f":"SUM(C18:C23)","v":0},{"$f":"SUM(D18:D23)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(O18:O23)","v":354},{"$f":"SUM(P18:P23)","v":804},{"$f":"SUM(Q18:Q23)","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(R18:R23)","v":{"v":1512,"d":"1,512"}},null,{"$f":"Q25/R25","v":{"v":0.7658730158730159,"d":"76.6%"}},{"$nulls":8},"High",28,66,0,94,null,"High",24,59,0,83,null,"High",2,6,0,8,null,"High",4,10,0,14]
[{"$nulls":28},"MISSING DATA",225,638,25,888,null,"MISSING DATA",192,544,21,757,null,"MISSING DATA",33,56,3,92,null,"MISSING DATA",18,41,2,61]
[null,"CONTROL",{"$nulls":26},"Total",260,740,26,{"v":1026,"d":"1,026.00"},null,"Total ",223,636,21,880,null,"Total ",35,70,3,108,null,"Total ",25,55,2,82]
[null,2019,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4"]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year"]
[null,"<120 and <80 mmHg",{"$nulls":12},20,50,70,26,null,{"$f":"Q30/$Q$37","v":{"v":0.09985734664764621,"d":"10.0%"}}]
[null,"120-129 or 80-84",{"$nulls":12},114,297,411,173,null,{"v":0.5863052781740371,"d":"58.6%"}]
[null,"130 - 139 or 85 - 89",{"$nulls":12},14,32,46,612,null,{"v":0.06562054208273894,"d":"6.6%"},{"$nulls":6},"Q4 2019","Cumulative Total Patients Data by BP categories at Q4 2019 "]
[null,"140 - 159 or 90 - 99",{"$nulls":12},35,91,126,605,null,{"v":0.1797432239657632,"d":"18.0%"}]
[null,"160 - 179 or 100 - 109",{"$nulls":12},10,31,41,406,null,{"v":0.05848787446504993,"d":"5.8%"},{"$nulls":7},{"$f":"AB21","v":"Sao Paulo"},"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between Oct 2018-Dec 2019)",{"$nulls":5},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between Oct 2018-Dec 2019)",{"$nulls":5},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)",{"$nulls":5}," Cumulative Total of Uncontrolled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)",{"$nulls":7},"Patient % by BP Category:"]
[null,"≥ 180 or ≥ 110",{"$nulls":12},3,4,7,129,null,{"v":0.009985734664764621,"d":"1.0%"},{"$nulls":8},"BP categories at baseline*","Male","Female","Not \nreported","Total ",null,{"$f":"AC35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AO35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",{"$nulls":3},{"$f":"AA32","v":"Q4 2019"},"Treated","Controlled"]
[null,"MISSING DATA",{"$nulls":26},"<120 and <80 mmHg",33,104,4,141,null,"<120 and <80 mmHg",26,84,3,113,null,"<120 and <80 mmHg",11,31,1,43,null,"<120 and <80 mmHg",4,7,0,11,{"$nulls":3},{"$f":"BC9","v":"<120 and <80 mmHg"},{"$f":"AM36/SUM($AM$36:$AM$41)","v":{"v":0.08031272210376687,"d":"8%"}},{"$f":"AS36/SUM($AS$36:$AS$41)","v":{"v":0.09429824561403509,"d":"9%"}}]
[null,"Total",{"$f":"SUM(C30:C35)","v":0},{"$f":"SUM(D30:D35)","v":0},0,0,0,0,0,0,0,0,0,0,196,505,701,{"v":1951,"d":"1,951"},"Total control >>",{"$f":"Q37/$R$37","v":{"v":0.3593029215786776,"d":"35.9%"}},{"$nulls":8},"120-129 or 80-84",81,231,14,326,null,"120-129 or 80-84",65,190,6,261,null,"120-129 or 80-84",32,75,3,110,null,"120-129 or 80-84",13,40,0,53,{"$nulls":3},"120-129 or 80-84",{"v":0.18550106609808104,"d":"19%"},{"v":0.2412280701754386,"d":"24%"}]
[{"$nulls":28},"130 - 139 or 85 - 89",61,146,5,212,null,"130 - 139 or 85 - 89",46,124,5,175,null,"130 - 139 or 85 - 89",13,44,2,59,null,"130 - 139 or 85 - 89",5,23,0,28,{"$nulls":3},"130 - 139 or 85 - 89",{"v":0.12437810945273632,"d":"12%"},{"v":0.12938596491228072,"d":"13%"}]
[{"$nulls":28},"140 - 159 or 90 - 99",137,354,9,500,null,"140 - 159 or 90 - 99",116,293,6,415,null,"140 - 159 or 90 - 99",41,83,1,125,null,"140 - 159 or 90 - 99",33,79,1,113,{"$nulls":3},"140 - 159 or 90 - 99",{"v":0.294953802416489,"d":"29%"},{"v":0.2741228070175439,"d":"27%"}]
[null,2020,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":13},"160 - 179 or 100 - 109",99,257,9,365,null,"160 - 179 or 100 - 109",86,235,9,330,null,"160 - 179 or 100 - 109",25,67,1,93,null,"160 - 179 or 100 - 109",22,61,3,86,{"$nulls":3},"160 - 179 or 100 - 109",{"v":0.2345415778251599,"d":"23%"},{"v":0.20394736842105263,"d":"20%"}]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year",{"$nulls":8},"≥ 180 or ≥ 110",32,86,3,121,null,"≥ 180 or ≥ 110",27,83,3,113,null,"≥ 180 or ≥ 110",8,16,2,26,null,"≥ 180 or ≥ 110",9,26,0,35,{"$nulls":3},"≥ 180 or ≥ 110",{"v":0.08031272210376687,"d":"8%"},{"v":0.05701754385964912,"d":"6%"}]
[null,"<120 and <80 mmHg",20,45,{"$f":"SUM(C42:D42)","v":65},26,{"$nulls":13},{"$f":"E42/$E$49","v":{"v":0.0948905109489051,"d":"9.5%"}},{"$nulls":8},"MISSING DATA",32,54,1,87,null,"MISSING DATA",18,36,0,54,null,"MISSING DATA",0,0,0,0,null,"MISSING DATA",0,0,0,0]
[null,"120-129 or 80-84",114,286,400,173,{"$nulls":13},{"v":0.583941605839416,"d":"58.4%"},{"$nulls":8},"Total",475,1232,45,1752,null,"Total",384,{"v":1045,"d":"1,045.00"},32,{"v":1461,"d":"1,461.00"},null,"Total",130,316,10,456,null,"Total",86,236,4,326,{"$nulls":3},"Missing values excluded in above calculation "]
[null,"130 - 139 or 85 - 89",16,30,46,616,{"$nulls":13},{"v":0.06715328467153285,"d":"6.7%"},{"$nulls":7},"*at first visit during the period Oct 2018- Dec 2019",{"$nulls":6},"*at first visit during the period Oct 2018- Dec 2019",{"$nulls":5},"*at first visit during the period Oct 2018- Dec 2019",{"$nulls":5},"*at first visit during the period Oct 2018- Dec 2019"]
[null,"140 - 159 or 90 - 99",36,88,124,609,{"$nulls":13},{"v":0.181021897810219,"d":"18.1%"}]
[null,"160 - 179 or 100 - 109",10,33,43,409,{"$nulls":13},{"v":0.06277372262773723,"d":"6.3%"},{"$nulls":7},"Risk Profile "]
[null,"≥ 180 or ≥ 110",3,4,7,129,{"$nulls":13},{"v":0.010218978102189781,"d":"1.0%"}]
[null,"MISSING DATA",{"$nulls":25},{"$f":"AB34","v":"Sao Paulo"},{"$f":"AC34","v":"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between Oct 2018-Dec 2019)"},{"$nulls":5},{"$f":"AI34","v":"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between Oct 2018-Dec 2019)"},{"$nulls":5},{"$f":"AO34","v":"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)"},{"$nulls":5},{"$f":"AU34","v":" Cumulative Total of Uncontrolled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)"}]
[null,"Total",{"$f":"SUM(C42:C47)","v":{"v":199,"d":"199.00"}},{"$f":"SUM(D42:D47)","v":{"v":486,"d":"486.00"}},{"v":685,"d":"685.00"},{"v":1962,"d":"1,962.00"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S37","v":"Total control >>"},{"$f":"E49/F49","v":{"v":0.3491335372069317,"d":"34.9%"}},{"$nulls":8},"Cardiovascular risk","Male","Female","Not \nreported","Total ",null,{"$f":"AC49","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC49","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC49","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total "]
[{"$nulls":28},"Low",11,23,0,34,null,"Low",11,21,0,32,null,"Low",7,11,0,18,null,"Low",2,5,0,7]
[null,2021,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":13},"Moderate",11,33,1,45,null,"Moderate",11,30,0,41,null,"Moderate",4,15,0,19,null,"Moderate",1,9,0,10]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,{"$f":"T41","v":"%ge controlled - Year"},{"$nulls":8},"High",48,101,0,149,null,"High",40,90,0,130,null,"High",14,33,0,47,null,"High",14,35,0,49]
[null,"<120 and <80 mmHg",{"$nulls":26},"MISSING DATA",405,{"v":1075,"d":"1,075.00"},44,{"v":1524,"d":"1,524.00"},null,"MISSING DATA",322,904,32,{"v":1258,"d":"1,258.00"},null,"MISSING DATA",105,257,10,372,null,"MISSING DATA",69,187,4,260]
[null,"120-129 or 80-84",{"$nulls":26},"Total",475,{"v":1232,"d":"1,232.00"},45,{"v":1752,"d":"1,752.00"},null,"Total ",384,{"v":1045,"d":"1,045.00"},32,{"v":1461,"d":"1,461.00"},null,"Total ",130,316,10,456,null,"Total ",86,236,4,326]
[null,"130 - 139 or 85 - 89"]
[null,"140 - 159 or 90 - 99"]
[null,"160 - 179 or 100 - 109"]
[null,"≥ 180 or ≥ 110"]
[null,"MISSING DATA",{"$nulls":24},"Q3 2020","Total Patients Data by BP categories at Q3 2020"]
[null,"Total",{"$f":"SUM(C53:C58)","v":0},{"$f":"SUM(D53:D58)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S49","v":"Total control >>"}]
[{"$nulls":27},{"$f":"AB48","v":"Sao Paulo"},"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between Oct 2018-Sept 2020)",{"$nulls":5},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between Oct 2018-Sept 2020)",{"$nulls":5},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)",{"$nulls":5},"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)",{"$nulls":7},"Patient % by BP Category:"]
[{"$nulls":28},{"$f":"AC35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC62","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI62","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AO62","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",{"$nulls":3},{"$f":"AA59","v":"Q3 2020"},"Treated","Controlled"]
[{"$nulls":28},"<120 and <80 mmHg",33,107,4,144,null,"<120 and <80 mmHg",26,85,3,114,null,"<120 and <80 mmHg",10,27,2,39,null,"<120 and <80 mmHg",2,11,0,13,{"$nulls":3},{"$f":"BC36","v":"<120 and <80 mmHg"},{"$f":"AM63/SUM($AM$63:$AM$68)","v":{"v":0.07966457023060797,"d":"8%"}},{"$f":"AS63/SUM($AS$63:$AS$68)","v":{"v":0.10427807486631016,"d":"10%"}}]
[null,"Age Classification","Male","Female","Total","Age Mean","% of total",{"$nulls":21},"120-129 or 80-84",81,233,14,328,null,"120-129 or 80-84",65,191,6,262,null,"120-129 or 80-84",25,69,2,96,null,"120-129 or 80-84",11,42,0,53,{"$nulls":3},"120-129 or 80-84",{"v":0.18308874912648498,"d":"18%"},{"v":0.25668449197860965,"d":"26%"}]
[null,"   18–29",1,14,15,{"$f":"AVERAGE(18,29)","v":{"v":23.5,"d":"24"}},{"$f":"E65/SUM($E$65:$E$70)","v":{"v":0.00992063492063492,"d":"1%"}},{"$nulls":21},"130 - 139 or 85 - 89",63,147,5,215,null,"130 - 139 or 85 - 89",48,125,5,178,null,"130 - 139 or 85 - 89",12,38,0,50,null,"130 - 139 or 85 - 89",7,32,1,40,{"$nulls":3},"130 - 139 or 85 - 89",{"v":0.1243885394828791,"d":"12%"},{"v":0.13368983957219252,"d":"13%"}]
[null,"   30–44",26,98,124,{"$f":"AVERAGE(30,44)","v":37},{"v":0.082010582010582,"d":"8%"},{"$nulls":21},"140 - 159 or 90 - 99",137,362,10,509,null,"140 - 159 or 90 - 99",116,300,7,423,null,"140 - 159 or 90 - 99",28,73,2,103,null,"140 - 159 or 90 - 99",34,88,2,124,{"$nulls":3},"140 - 159 or 90 - 99",{"v":0.29559748427672955,"d":"30%"},{"v":0.27540106951871657,"d":"28%"}]
[null,"   45–59",111,362,473,{"$f":"AVERAGE(45,59)","v":52},{"v":0.31283068783068785,"d":"31%"},{"$nulls":21},"160 - 179 or 100 - 109",104,260,10,374,null,"160 - 179 or 100 - 109",91,238,9,338,null,"160 - 179 or 100 - 109",19,47,1,67,null,"160 - 179 or 100 - 109",32,79,4,115,{"$nulls":3},"160 - 179 or 100 - 109",{"v":0.23619846261355695,"d":"24%"},{"v":0.17914438502673796,"d":"18%"}]
[null,"   60–69",140,326,466,{"$f":"AVERAGE(60,69)","v":{"v":64.5,"d":"65"}},{"v":0.3082010582010582,"d":"31%"},{"$nulls":21},"≥ 180 or ≥ 110",32,89,3,124,null,"≥ 180 or ≥ 110",27,86,3,116,null,"≥ 180 or ≥ 110",4,14,1,19,null,"≥ 180 or ≥ 110",11,40,1,52,{"$nulls":3},"≥ 180 or ≥ 110",{"v":0.08106219426974144,"d":"8%"},{"v":0.05080213903743316,"d":"5%"}]
[null,"   70–79",119,211,330,{"$f":"AVERAGE(70,79)","v":{"v":74.5,"d":"75"}},{"v":0.21825396825396826,"d":"22%"},{"$nulls":21},"MISSING DATA",33,56,1,90,null,"MISSING DATA",19,37,0,56,null,"MISSING DATA",0,0,0,0,null,"MISSING DATA",0,0,0,0]
[null,"   ≥80",31,73,104,{"$f":"AVERAGE(80)","v":80},{"v":0.06878306878306878,"d":"7%"},{"$nulls":21},"Total",483,1254,47,1784,null,"Total",392,{"v":1062,"d":"1,062.00"},33,{"v":1487,"d":"1,487.00"},null,"Total",98,268,8,374,null,"Total",97,292,8,397,{"$nulls":3},"Missing values excluded in above calculation "]
[null,"   Total",{"$f":"SUM(C65:C70)","v":{"v":428,"d":"428.00"}},{"$f":"SUM(D65:D70)","v":{"v":1084,"d":"1,084.00"}},{"$f":"SUM(E65:E70)","v":{"v":1512,"d":"1,512.00"}},null,{"$f":"SUM(G65:G70)","v":{"v":1,"d":"100%"}},{"$nulls":20},"*at first visit during the period Oct 2018-Sept 2020",{"$nulls":6},"*at first visit during the period Oct 2018-Sept 2020",{"$nulls":5},"*at first visit during the period Oct 2018-Sept 2020",{"$nulls":5},"*at first visit during the period Oct 2018-Sept 2020"]
[]
[{"$nulls":5},"Age","Male %",{"$nulls":20},"Risk Profile "]
[{"$nulls":5},{"$f":"SUMPRODUCT(F65:F70,G65:G70)","v":{"v":61.176256613756614,"d":"61.18"}},{"$f":"SUM(C65:C70)/SUM(C65:D70)","v":{"v":0.2830687830687831,"d":"28%"}}]
[{"$nulls":27},{"$f":"AB61","v":"Sao Paulo"},{"$f":"AC61","v":"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between Oct 2018-Sept 2020)"},{"$nulls":5},{"$f":"AI61","v":"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between Oct 2018-Sept 2020)"},{"$nulls":5},{"$f":"AO61","v":"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)"},{"$nulls":5},{"$f":"AU61","v":"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)"}]
[{"$nulls":28},"Cardiovascular risk","Male","Female","Not \nreported","Total ",null,{"$f":"AC76","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC76","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC76","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total "]
[{"$nulls":28},"Low",11,23,0,34,null,"Low",11,21,0,32,null,"Low",5,12,0,17,null,"Low",4,2,0,6]
[{"$nulls":28},"Moderate",11,33,1,45,null,"Moderate",11,30,0,41,null,"Moderate",4,8,0,12,null,"Moderate",2,10,0,12]
[{"$nulls":28},"High",48,101,0,149,null,"High",40,90,0,130,null,"High",11,26,0,37,null,"High",12,32,0,44]
[{"$nulls":28},"MISSING DATA",413,{"v":1097,"d":"1,097.00"},46,{"v":1556,"d":"1,556.00"},null,"MISSING DATA",330,921,33,{"v":1284,"d":"1,284.00"},null,"MISSING DATA",78,222,8,308,null,"MISSING DATA",79,248,8,335]
[{"$nulls":28},"Total",483,{"v":1254,"d":"1,254.00"},47,{"v":1784,"d":"1,784.00"},null,"Total ",392,{"v":1062,"d":"1,062.00"},33,{"v":1487,"d":"1,487.00"},null,"Total ",98,268,8,374,null,"Total ",97,292,8,397]
[]
[]
[]
[]
[{"$nulls":46},"Sao Paulo: Cumulative Total of Patients Prescribed Medication Treatment (patients with at least one VISIT during from October 2018 – December 2019)"]
[{"$nulls":46},"Age Classification","Male","Female","Not reported","Total",{"$nulls":3},"Age Classification","Male","Female","Total","Age Mean","% of total"]
[{"$nulls":46},"18-29",1,6,0,7,{"$nulls":3},"   18–29",{"$f":"AV88","v":1},{"$f":"AW88","v":6},{"$f":"BD88+BE88","v":7},{"$f":"AVERAGE(18,29)","v":{"v":23.5,"d":"24"}},{"$f":"BF88/SUM($BF$88:$BF$93)","v":{"v":0.00489853044086774,"d":"0%"}}]
[{"$nulls":46},"30-44",26,84,1,111,{"$nulls":3},"   30–44",{"$f":"AV89","v":26},84,110,{"$f":"AVERAGE(30,44)","v":37},{"v":0.07697690692792163,"d":"8%"}]
[{"$nulls":46},"45-59",85,330,8,423,{"$nulls":3},"   45–59",85,330,415,{"$f":"AVERAGE(45,59)","v":52},{"v":0.2904128761371588,"d":"29%"}]
[{"$nulls":46},"60-69",132,320,9,461,{"$nulls":3},"   60–69",132,320,452,{"$f":"AVERAGE(60,69)","v":{"v":64.5,"d":"65"}},{"v":0.31630510846745974,"d":"32%"}]
[{"$nulls":46},"70 -79",107,231,12,350,{"$nulls":3},"   70–79",107,231,338,{"$f":"AVERAGE(70,79)","v":{"v":74.5,"d":"75"}},{"v":0.2365290412876137,"d":"24%"}]
[{"$nulls":46},"80 and above",33,74,2,109,{"$nulls":3},"   ≥80",33,74,107,{"$f":"AVERAGE(80)","v":80},{"v":0.0748775367389783,"d":"7%"}]
[{"$nulls":46},"Total",384,1045,32,1461]
[]
[{"$nulls":58},"Age","Male %"]
[{"$nulls":58},{"$f":"ROUND(SUMPRODUCT(BG88:BG93,BH88:BH93),0)","v":{"v":62,"d":"62.00"}},{"$f":"SUM(BD88:BD93)/SUM(BD88:BE93)","v":{"v":0.26871938418474456,"d":"27%"}}]

{"sheet":"Raw Data - UB","index":14,"n_rows":122,"n_cols":67,"rows_kept":122,"merged":[[6,27,15,27],[6,28,6,32],[6,34,6,38],[6,40,6,44],[6,46,6,50],[14,14,14,17],[15,2,15,5],[15,6,15,9],[15,10,15,13],[15,14,15,17],[20,27,26,27],[20,28,20,32],[20,34,20,38],[20,40,20,44],[20,46,20,50],[27,2,27,5],[27,6,27,9],[27,10,27,13],[27,14,27,17],[33,27,42,27],[33,28,33,32],[33,34,33,38],[33,40,33,44],[33,46,33,50],[39,2,39,5],[39,6,39,9],[39,10,39,13],[39,14,39,17],[47,27,53,27],[47,28,47,32],[47,34,47,38],[47,40,47,44],[47,46,47,50],[50,2,50,5],[50,6,50,9],[50,10,50,13],[50,14,50,17],[60,27,69,27],[60,28,60,32],[60,34,60,38],[60,40,60,44],[60,46,60,50],[74,27,80,27],[74,28,74,32],[74,34,74,38],[74,40,74,44],[74,46,74,50],[85,46,85,50],[88,28,89,28],[88,30,89,30],[88,31,89,31],[88,32,89,32],[88,33,89,33],[88,34,89,34],[88,35,89,35],[88,36,89,36],[108,56,108,60],[109,55,109,56],[110,55,110,56],[111,55,111,56],[112,55,112,56],[113,55,113,56],[114,27,120,27],[114,28,114,32],[114,34,114,38],[114,40,114,44],[114,46,114,50],[114,55,114,56],[115,55,115,56],[116,55,116,56],[117,55,117,56]]}
[{"$nulls":29},"UB"]
[{"$nulls":54},{"$f":"AB7","v":"Ulaanbaatar"},"Total Diagnosed \n(#)","Total Treated\n(#)","Controlled\n(#)","Controlled over Diag.(%)","Controlled over treated.(%)",null,"Q4'18 to Q3'20"]
[null,"Ulaanbaatar",{"$nulls":10},"Data from PDF file",{"$nulls":40},{"$f":"BE3-BD3","v":-121.00000000000045},"Q1 2018",{"$f":"AG16","v":{"v":2907,"d":"2,907"}},{"$f":"AM16","v":2785.9999999999995},{"$f":"AS16","v":86},{"$f":"BF3/BD3","v":{"v":0.02958376332989336,"d":"3%"}},{"$f":"BF3/BE3","v":{"v":0.030868628858578613,"d":"3.1%"}}]
[{"$nulls":12},"Calculatiion",{"$nulls":27},{"$f":"AO6/AI6","v":{"v":0.030868628858578606,"d":"3%"}},{"$nulls":12},{"$f":"BE4-BD4","v":-1114},"Q3 2019",{"$f":"AG43","v":11189},{"$f":"AM43","v":10075},{"$f":"AS43","v":1986},{"$f":"BF4/BD4","v":{"v":0.17749575475913845,"d":"18%"}},{"$f":"BF4/BE4","v":{"v":0.19712158808933003,"d":"19.7%"}},null,{"$f":"'User Input -Scenario Assumption'!E4","v":"Q4'18 to Q4'19"},{"$f":"IF($BJ4=\"Q4'18 to Q3'20\",BD5,BD4)","v":11189},{"$f":"IF($BJ4=\"Q4'18 to Q3'20\",BE5,BE4)","v":10075},{"$f":"IF($BJ4=\"Q4'18 to Q3'20\",BF5,BF4)","v":1986},{"$f":"BM4/BK4","v":{"v":0.17749575475913845,"d":"18%"}},{"$f":"BM4/BL4","v":{"v":0.19712158808933003,"d":"20%"}}]
[null,"Baseline",{"$nulls":15},"<120 and <80 mmHg",{"$f":"M7","v":"Controlled"},{"v":0.04216304601728568,"d":"4%"},{"$nulls":6},"Q1 2018","Total Patients Data by BP categories in Q4 2018 (starting quarter of the CARDIO)",{"$nulls":25},{"$f":"BE5-BD5","v":0},"Q3 2020",{"$f":"AG70","v":0},{"$f":"AM70","v":0},{"$f":"AS70","v":0},{"$f":"BF5/BD5","v":{"$error":"#DIV/0!"}},{"$f":"BF5/BE5","v":{"$error":"#DIV/0!"}}]
[null,"BP categories at baseline*","Male","Female","Total ","%ge ",{"$nulls":8},"Normalized score",null,null,"120-129 or 80-84",{"$f":"S5","v":"Controlled"},{"v":0.08105582807755198,"d":"8%"},{"$nulls":8},{"$f":"AE91","v":2907},{"$nulls":5},{"$f":"AE94","v":2786},{"$nulls":5},{"$f":"AE97","v":86},{"$nulls":15},{"$f":"BE3/BD3","v":{"v":0.9583763329893359,"d":"96%"}}]
[null,"<120 and <80 mmHg",{"$f":"C18","v":69},292,{"$f":"SUM(C7:D7)","v":361},{"$f":"O7*(T5/(T5+T6))","v":{"v":0.0806567366283006,"d":"8%"}},{"$nulls":6},"Controlled",6.6,{"$f":"N7/(N7+N8)","v":{"v":0.2357142857142857,"d":"24%"}},null,null,"130 - 139 or 85 - 89",{"$f":"M8","v":"Uncontrolled"},{"v":0.21361831347815932,"d":"21%"},{"$nulls":7},"Ulaanbaatar","Total of Patients Diagnosed with HTN (patients with at least one visit between Oct 2018-Dec 2018)",{"$nulls":5},"Total of Patients Prescribed  Medication Treatment \n(patients with at least one visit between Oct 2018-Dec 2018)",{"$nulls":5},"Total Controlled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)",{"$nulls":5},"Total Uncontrolled BP Patients  (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)",{"$nulls":7},"Patient % by BP Category:",null,{"$f":"BE4/BD4","v":{"v":0.9004379301099293,"d":"90%"}},{"$nulls":3},{"$f":"\"Baseline - \"&BC8","v":"Baseline - Q1 2018"},null,{"$f":"\"After CARDIO -\"&BJ4","v":"After CARDIO -Q4'18 to Q4'19"}]
[null,"120-129 or 80-84",206,488,{"$f":"SUM(C8:D8)","v":694},{"$f":"O7*(T6/(T5+T6))","v":{"v":0.1550575490859851,"d":"16%"}},{"$nulls":6},"Uncontrolled",21.4,{"$f":"N8/(N8+N7)","v":{"v":0.7642857142857142,"d":"76%"}},null,null,"140 - 159 or 90 - 99",{"$f":"S7","v":"Uncontrolled"},{"v":0.36568558747956087,"d":"37%"},{"$nulls":8},"BP categories at baseline*","Male","Female","Not \nreported","Total ",null,{"$f":"AC8","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI8","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AO8","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",{"$nulls":3},{"$f":"BC3","v":"Q1 2018"},"Treated","Controlled",null,null,"SP","UB - Male","UB - Female","UB - Male","UB - Female"]
[null,"130 - 139 or 85 - 89",628,1201,1829,{"$f":"(T7/SUM($T$7:$T$10))*$O$8","v":{"v":0.18621001351119906,"d":"19%"}},{"$nulls":11},"160 - 179 or 100 - 109",{"$f":"S8","v":"Uncontrolled"},{"v":0.2252978276103714,"d":"23%"},{"$nulls":8},"<120 and <80 mmHg",{"$f":"(AD36/SUM($AD$36:$AE$41))*$AC$6","v":{"v":20.66098081023454,"d":"21"}},{"$f":"(AE36/SUM($AD$36:$AE$41))*$AC$6","v":{"v":86.18580566554981,"d":"86"}},null,{"$f":"AD9+AE9","v":{"v":106.84678647578434,"d":"107"}},null,"<120 and <80 mmHg",{"$f":"(AJ36/SUM($AJ$36:$AK$41))*$AI$6","v":{"v":20.389251000571754,"d":"20"}},{"$f":"(AK36/SUM($AJ$36:$AK$41))*$AI$6","v":{"v":86.33573470554603,"d":"86"}},null,{"$f":"AJ9+AK9","v":{"v":106.72498570611779,"d":"107"}},null,"<120 and <80 mmHg",{"$f":"(AP36/SUM($AP$36:$AQ$41))*$AO$6","v":{"v":0.884167237834133,"d":"1"}},{"$f":"(AQ36/SUM($AP$36:$AQ$41))*$AO$6","v":{"v":4.420836189170665,"d":"4"}},null,{"$f":"AP9+AQ9","v":{"v":5.305003427004799,"d":"5"}},null,"<120 and <80 mmHg",{"$nulls":7},{"$f":"AI9","v":"<120 and <80 mmHg"},{"$f":"AM9/SUM($AM$9:$AM$14)","v":{"v":0.0383076043453402,"d":"4%"}},{"$f":"AS9/SUM($AS$9:$AS$14)","v":{"v":0.06168608636052091,"d":"6%"}},null,null,"Risk of CHD","N","N","N","N"]
[null,"140 - 159 or 90 - 99",1189,1942,3131,{"$f":"(T8/SUM($T$7:$T$10))*$O$8","v":{"v":0.31876629431578146,"d":"32%"}},{"$nulls":11},"≥ 180 or ≥ 110",{"$f":"S9","v":"Uncontrolled"},{"v":0.07217939733707078,"d":"7%"},{"$nulls":8},"120-129 or 80-84",{"v":60.50715808711544,"d":"61"},{"v":146.39780688394762,"d":"146"},null,{"v":206.90496497106307,"d":"207"},null,"120-129 or 80-84",{"v":62.123499142367066,"d":"62"},{"v":151.00789022298457,"d":"151"},null,{"v":213.13138936535165,"d":"213"},null,"120-129 or 80-84",{"$f":"(AP37/SUM($AP$36:$AQ$41))*$AO$6","v":{"v":2.7114461960246743,"d":"3"}},{"v":7.309115832762165,"d":"7"},null,{"v":10.02056202878684,"d":"10"},null,"120-129 or 80-84",{"$nulls":7},"120-129 or 80-84",{"v":0.07650085763293313,"d":"8%"},{"v":0.11651816312542837,"d":"12%"},null,null,"Low",{"$f":"AJ23","v":{"v":320.04531451853325,"d":"320"}},{"v":650.8880055649408,"d":"651"},{"$f":"IF($BJ$4=\"Q4'18 to Q3'20\",AJ77,AJ50)","v":1156},2351]
[null,"160 - 179 or 100 - 109",826,1103,1929,{"$f":"(T9/SUM($T$7:$T$10))*$O$8","v":{"v":0.19639098745932365,"d":"20%"}},{"$nulls":22},"130 - 139 or 85 - 89",{"v":230.22235759975632,"d":"230"},{"v":433.88059701492534,"d":"434"},null,{"v":664.1029546146817,"d":"664"},null,"130 - 139 or 85 - 89",{"v":199.7509433962264,"d":"200"},{"v":395.99748427672955,"d":"396"},null,{"v":595.7484276729559,"d":"596"},null,"130 - 139 or 85 - 89",{"v":6.07128169979438,"d":"6"},{"v":13.380397532556545,"d":"13"},null,{"v":19.451679232350926,"d":"19"},null,"130 - 139 or 85 - 89",{"$nulls":7},"130 - 139 or 85 - 89",{"v":0.2138364779874214,"d":"21%"},{"v":0.22618231665524333,"d":"23%"},null,null,"Medium",{"v":301.2191195468548,"d":"301"},{"v":477.29941369372955,"d":"477"},1088,1724]
[null,"≥ 180 or ≥ 110",292,326,618,{"$f":"(T10/SUM($T$7:$T$10))*$O$8","v":{"v":0.06291841899941007,"d":"6%"}},{"$nulls":22},"140 - 159 or 90 - 99",{"v":409.9728906487968,"d":"410"},{"v":661.1513859275053,"d":"661"},null,{"v":1071.1242765763022,"d":"1,071"},null,"140 - 159 or 90 - 99",{"v":383.2542024013722,"d":"383"},{"v":630.1552887364207,"d":"630"},null,{"v":1013.4094911377929,"d":"1,013"},null,"140 - 159 or 90 - 99",{"v":8.134338588074023,"d":"8"},{"v":17.388622344071283,"d":"17"},null,{"v":25.522960932145306,"d":"26"},null,"140 - 159 or 90 - 99",{"$nulls":7},"140 - 159 or 90 - 99",{"v":0.3637507146941109,"d":"36%"},{"v":0.2967786154900617,"d":"30%"},null,null,"High",{"v":80.56504024644738,"d":"81"},{"v":70.32137533538706,"d":"70"},291,254]
[null,"MISSING DATA",{"$nulls":26},"160 - 179 or 100 - 109",{"v":270.6588486140725,"d":"271"},{"v":373.07828205909226,"d":"373"},null,{"v":643.7371306731648,"d":"644"},null,"160 - 179 or 100 - 109",{"v":268.88324757004,"d":"269"},{"v":371.46666666666664,"d":"371"},null,{"v":640.3499142367066,"d":"640"},null,"160 - 179 or 100 - 109",{"v":6.955448937628512,"d":"7"},{"v":12.319396847155586,"d":"12"},null,{"v":19.274845784784098,"d":"19"},null,"160 - 179 or 100 - 109",{"$nulls":7},"160 - 179 or 100 - 109",{"v":0.22984562607204118,"d":"23%"},{"v":0.22412611377655928,"d":"22%"}]
[null,"Total",{"$f":"SUM(C7:C12)","v":3210},{"$f":"SUM(D7:D12)","v":5352},8562,{"$nulls":23},"≥ 180 or ≥ 110",{"v":99.76302162656107,"d":"100"},{"v":114.5208650624429,"d":"115"},null,{"v":214.28388668900396,"d":"214"},null,"≥ 180 or ≥ 110",{"v":100.03476272155518,"d":"100"},{"v":116.60102915951973,"d":"117"},null,{"v":216.6357918810749,"d":"217"},null,"≥ 180 or ≥ 110",{"v":2.5935572309801236,"d":"3"},{"v":3.8313913639479096,"d":"4"},null,{"v":6.424948594928033,"d":"6"},null,"≥ 180 or ≥ 110",{"$nulls":7},"≥ 180 or ≥ 110",{"v":0.07775871926815324,"d":"8%"},{"v":0.07470870459218643,"d":"7%"}]
[null,null,"Start of implementation",{"$nulls":11},"Start of implementation",{"$nulls":13},"MISSING DATA",{"$nulls":5},"MISSING DATA",{"$nulls":5},"MISSING DATA",{"$nulls":5},"MISSING DATA"]
[null,2018,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":13},"Total",{"$f":"SUM(AD9:AD15)","v":{"v":1091.7852573865366,"d":"1,092"}},{"$f":"SUM(AE9:AE15)","v":{"v":1815.2147426134634,"d":"1,815"}},{"$f":"SUM(AF9:AF15)","v":0},{"$f":"SUM(AG9:AG15)","v":{"v":2907,"d":"2,907"}},null,"Total",{"$f":"SUM(AJ9:AJ15)","v":{"v":1034.4359062321325,"d":"1,034"}},{"$f":"SUM(AK9:AK15)","v":{"v":1751.5640937678672,"d":"1,752"}},{"$f":"SUM(AL9:AL15)","v":0},{"$f":"SUM(AM9:AM15)","v":{"v":2785.9999999999995,"d":"2,786"}},null,"Total",{"$f":"SUM(AP9:AP15)","v":{"v":27.350239890335843,"d":"27"}},{"$f":"SUM(AQ9:AQ15)","v":{"v":58.64976010966415,"d":"59"}},{"$f":"SUM(AR9:AR15)","v":0},{"$f":"SUM(AS9:AS15)","v":86},null,"Total",{"$nulls":7},"Missing values excluded in above calculation "]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year",{"$nulls":20},"* at first visit during the period Oct 2018-Dec 2018",{"$nulls":5},"* at first visit during the period Oct 2018-Dec 2018"]
[null,"<120 and <80 mmHg",69,292,{"$nulls":10},39,82,121,null,null,{"$f":"IFERROR(Q18/R18,\"NA\")","v":"NA"},{"$nulls":18},{"$f":"AS16/AM16","v":{"v":0.030868628858578613,"d":"3%"}},{"$nulls":5},{"$f":"AS16+AY16","v":86}]
[null,"120-129 or 80-84",206,488,{"$nulls":10},188,473,661,null,null,{"$f":"IFERROR(Q19/R19,\"NA\")","v":"NA"},{"$nulls":7},"Risk Profile ",{"$nulls":8},"`","`"]
[null,"130 - 139 or 85 - 89",628,{"v":1201,"d":"1,201"},{"$nulls":10},23,58,81,null,null,"NA"]
[null,"140 - 159 or 90 - 99",{"v":1189,"d":"1,189"},{"v":1942,"d":"1,942"},{"$nulls":10},62,119,181,null,null,"NA",{"$nulls":7},{"$f":"AB7","v":"Ulaanbaatar"},{"$f":"AC7","v":"Total of Patients Diagnosed with HTN (patients with at least one visit between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"AI7","v":"Total of Patients Prescribed  Medication Treatment \n(patients with at least one visit between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"AO7","v":"Total Controlled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"AU7","v":"Total Uncontrolled BP Patients  (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)"}]
[null,"160 - 179 or 100 - 109",826,{"v":1103,"d":"1,103"},{"$nulls":10},26,52,78,null,null,"NA",{"$nulls":8},"Cardiovascular risk","Male","Female","Not \nreported","Total ",null,{"$f":"AC22","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI22","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,"Cardiovascular risk","Male","Female","Not \nreported","Total "]
[null,"≥ 180 or ≥ 110",292,326,{"$nulls":10},10,12,22,null,null,"NA",{"$nulls":8},"Low",{"$f":"(AD50/SUM($AD$50:$AE$53))*$AC$6","v":{"v":312.13314244810306,"d":"312"}},{"v":632.5898353614889,"d":"633"},null,{"$f":"AD23+AE23","v":{"v":944.722977809592,"d":"945"}},null,"Low",{"$f":"(AJ50/SUM($AJ$50:$AK$53))*$AI$6","v":{"v":320.04531451853325,"d":"320"}},{"v":650.8880055649408,"d":"651"},null,{"$f":"AJ23+AK23","v":{"v":970.9333200834741,"d":"971"}},null,"Low",{"$f":"(AP50/SUM($AP$50:$AQ$53))*$AO$6","v":{"v":7.546142208774584,"d":"8"}},{"v":22.334846192637418,"d":"22"},null,{"$f":"AP23+AQ23","v":{"v":29.880988401412,"d":"30"}},null,"Low",{"$f":"AV50","v":0},0,null,{"$f":"AV23+AW23","v":0}]
[null,"MISSING DATA",{"$nulls":17},"NA",{"$nulls":8},"Moderate",{"v":290.0237115246958,"d":"290"},{"v":456.4947208303508,"d":"456"},null,{"$f":"AD24+AE24","v":{"v":746.5184323550466,"d":"747"}},null,"Moderate",{"v":301.2191195468548,"d":"301"},{"v":477.29941369372955,"d":"477"},null,{"$f":"AJ24+AK24","v":{"v":778.5185332405844,"d":"779"}},null,"Moderate",{"v":6.505295007564297,"d":"7"},{"v":11.102370146243068,"d":"11"},null,{"$f":"AP24+AQ24","v":{"v":17.607665153807364,"d":"18"}},null,"Moderate",0,0,null,{"$f":"AV24+AW24","v":0}]
[null,"Total",{"$nulls":12},{"$f":"SUM(O18:O23)","v":348},{"$f":"SUM(P18:P23)","v":796},{"$f":"SUM(Q18:Q23)","v":{"v":1144,"d":"1,144"}},{"$f":"SUM(R18:R23)","v":0},null,"NA",{"$nulls":8},"High",{"v":77.77317465998568,"d":"78"},{"v":68.66929133858268,"d":"69"},null,{"$f":"AD25+AE25","v":{"v":146.44246599856837,"d":"146"}},null,"High",{"v":80.56504024644738,"d":"81"},{"v":70.32137533538706,"d":"70"},null,{"$f":"AJ25+AK25","v":{"v":150.88641558183446,"d":"151"}},null,"High",{"v":2.298537569339385,"d":"2"},{"v":1.951588502269289,"d":"2"},null,{"$f":"AP25+AQ25","v":{"v":4.250126071608674,"d":"4"}},null,"High",0,0,null,{"$f":"AV25+AW25","v":0}]
[{"$nulls":28},"MISSING DATA",{"v":398.7500894774517,"d":"399"},{"v":670.5660343593414,"d":"671"},null,{"$f":"AD26+AE26","v":{"v":1069.3161238367932,"d":"1069"}},null,"MISSING DATA",{"v":320.3221703269403,"d":"320"},{"v":565.3395607671669,"d":"565"},null,{"$f":"AJ26+AK26","v":{"v":885.6617310941072,"d":"886"}},null,"MISSING DATA",{"v":11.362581946545637,"d":"11"},{"v":22.898638426626324,"d":"23"},null,{"$f":"AP26+AQ26","v":{"v":34.26122037317196,"d":"34"}},null,"MISSING DATA",0,0,null,{"$f":"AV26+AW26","v":0}]
[null,"CONTROL",{"$nulls":26},"Total",{"$f":"SUM(AD23:AD26)","v":{"v":1078.6801181102362,"d":"1079"}},{"$f":"SUM(AE23:AE26)","v":{"v":1828.319881889764,"d":"1828"}},null,{"$f":"AD27+AE27","v":2907},null,"Total ",{"$f":"SUM(AJ23:AJ26)","v":{"v":1022.1516446387757,"d":"1022"}},{"$f":"SUM(AK23:AK26)","v":{"v":1763.8483553612243,"d":"1764"}},null,{"$f":"AJ27+AK27","v":2786},null,"Total ",{"$f":"SUM(AP23:AP26)","v":{"v":27.712556732223902,"d":"28"}},{"$f":"SUM(AQ23:AQ26)","v":{"v":58.2874432677761,"d":"58"}},null,{"$f":"AP27+AQ27","v":86},null,"Total ",{"$f":"SUM(AV23:AV26)","v":0},{"$f":"SUM(AW23:AW26)","v":0},null,{"$f":"AV27+AW27","v":0}]
[null,2019,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4"]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year"]
[null,"<120 and <80 mmHg",24,47,71,18,19,53,72,19,25,54,79,24,31,61,92,26,null,{"$f":"Q30/$R$37","v":{"v":0.04715530497180933,"d":"4.7%"}}]
[null,"120-129 or 80-84",111,265,376,145,122,306,428,161,144,364,508,166,150,392,542,173,null,{"$f":"Q31/$R$37","v":{"v":0.2778062532034854,"d":"27.8%"}}]
[null,"130 - 139 or 85 - 89",12,32,44,551,22,38,60,575,20,44,64,603,16,54,70,612,null,{"v":0.03587903639159405,"d":"3.6%"},{"$nulls":6},"Q3 2019","Cumulative Total Patients Data by BP categories at Q3 2019 "]
[null,"140 - 159 or 90 - 99",0,0,0,534,0,0,0,572,0,0,0,588,0,0,0,605,null,{"v":0,"d":"0.0%"}]
[null,"160 - 179 or 100 - 109",0,0,0,367,0,0,0,396,0,0,0,400,0,0,0,406,null,{"v":0,"d":"0.0%"},{"$nulls":7},{"$f":"AB21","v":"Ulaanbaatar"},"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one VISIT during from February 2018– September 2019)",{"$nulls":5},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one VISIT during from February 2018– September 2019)",{"$nulls":5},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)",{"$nulls":5}," Cumulative Total of Uncontrolled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)",{"$nulls":7},"Patient % by BP Category:"]
[null,"≥ 180 or ≥ 110",0,0,0,125,0,0,0,127,0,0,0,129,0,0,0,129,null,{"v":0,"d":"0.0%"},{"$nulls":8},"BP categories at baseline*","Male","Female","Not \nreported","Total ",null,{"$f":"AC35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AO35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",{"$nulls":3},{"$f":"AA32","v":"Q3 2019"},"Treated","Controlled"]
[null,"MISSING DATA",{"$nulls":17},{"v":0,"d":"0.0%"},{"$nulls":8},"<120 and <80 mmHg",70,292,0,362,null,"<120 and <80 mmHg",64,271,0,335,null,"<120 and <80 mmHg",15,75,0,90,null,"<120 and <80 mmHg",{"$nulls":7},{"$f":"BC9","v":"<120 and <80 mmHg"},{"$f":"AM36/SUM($AM$36:$AM$41)","v":{"v":0.038259479214253087,"d":"4%"}},{"$f":"AS36/SUM($AS$36:$AS$41)","v":{"v":0.061601642710472276,"d":"6%"}}]
[null,"Total",{"$f":"SUM(C30:C35)","v":{"v":147,"d":"147.00"}},{"$f":"SUM(D30:D35)","v":{"v":344,"d":"344.00"}},{"v":491,"d":"491.00"},{"v":1740,"d":"1,740.00"},{"v":163,"d":"163.00"},{"v":397,"d":"397.00"},{"v":560,"d":"560.00"},{"v":1850,"d":"1,850.00"},{"v":189,"d":"189.00"},{"v":462,"d":"462.00"},{"v":651,"d":"651.00"},{"v":1910,"d":"1,910.00"},197,507,704,{"v":1951,"d":"1,951"},{"$f":"'Raw Data - SP'!S37","v":"Total control >>"},{"v":0.3608405945668888,"d":"36.1%"},{"$nulls":8},"120-129 or 80-84",205,496,3,704,null,"120-129 or 80-84",195,474,3,672,null,"120-129 or 80-84",46,124,0,170,null,"120-129 or 80-84",{"$nulls":7},"120-129 or 80-84",{"v":0.0767473732297853,"d":"8%"},{"v":0.1163586584531143,"d":"12%"}]
[{"$nulls":28},"130 - 139 or 85 - 89",780,1470,2,2252,null,"130 - 139 or 85 - 89",627,1243,1,1871,null,"130 - 139 or 85 - 89",103,227,1,331,null,"130 - 139 or 85 - 89",{"$nulls":7},"130 - 139 or 85 - 89",{"v":0.21368204659661946,"d":"21%"},{"v":0.2265571526351814,"d":"23%"}]
[{"$nulls":28},"140 - 159 or 90 - 99",1389,2240,3,3632,null,"140 - 159 or 90 - 99",1203,1978,3,3184,null,"140 - 159 or 90 - 99",138,295,0,433,null,"140 - 159 or 90 - 99",{"$nulls":7},"140 - 159 or 90 - 99",{"v":0.36363636363636365,"d":"36%"},{"v":0.29637234770704995,"d":"30%"}]
[null,2020,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":13},"160 - 179 or 100 - 109",917,1264,4,2185,null,"160 - 179 or 100 - 109",844,1166,4,2014,null,"160 - 179 or 100 - 109",118,209,1,328,null,"160 - 179 or 100 - 109",{"$nulls":7},"160 - 179 or 100 - 109",{"v":0.23001370488807674,"d":"23%"},{"v":0.2245037645448323,"d":"22%"}]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",null,"%ge controlled - Year",{"$nulls":8},"≥ 180 or ≥ 110",338,388,0,726,null,"≥ 180 or ≥ 110",314,366,0,680,null,"≥ 180 or ≥ 110",44,65,0,109,null,"≥ 180 or ≥ 110",{"$nulls":7},"≥ 180 or ≥ 110",{"v":0.07766103243490179,"d":"8%"},{"v":0.07460643394934977,"d":"7%"}]
[null,"<120 and <80 mmHg",33,65,98,26,{"$nulls":13},{"$f":"E42/$F$49","v":{"v":0.04994903160040775,"d":"5.0%"}},{"$nulls":8},"MISSING DATA",448,879,1,1328,null,"MISSING DATA",445,873,1,1319,null,"MISSING DATA",175,349,1,525,null,"MISSING DATA"]
[null,"120-129 or 80-84",148,378,526,173,{"$nulls":13},{"$f":"E43/$F$49","v":{"v":0.26809378185524974,"d":"26.8%"}},{"$nulls":8},"Total",{"$f":"SUM(AD36:AD42)","v":4147},{"$f":"SUM(AE36:AE42)","v":7029},{"$f":"SUM(AF36:AF42)","v":13},{"$f":"SUM(AG36:AG42)","v":11189},null,"Total",{"$f":"SUM(AJ36:AJ42)","v":3692},{"$f":"SUM(AK36:AK42)","v":6371},{"$f":"SUM(AL36:AL42)","v":12},{"$f":"SUM(AM36:AM42)","v":10075},null,"Total",{"$f":"SUM(AP36:AP42)","v":639},{"$f":"SUM(AQ36:AQ42)","v":1344},{"$f":"SUM(AR36:AR42)","v":3},{"$f":"SUM(AS36:AS42)","v":1986},null,"Total",{"$nulls":7},"Missing values excluded in above calculation "]
[null,"130 - 139 or 85 - 89",19,46,65,616,{"$nulls":13},{"v":0.033129459734964326,"d":"3.3%"},{"$nulls":7},"*First visit during February 2018 through September 2019); report as missing if BP not documented at first visit",{"$nulls":6},"*First visit during October 2018 through September 2019); report as missing if BP not documented at first visit",{"$nulls":5},"*First visit during CARDIO program (February 2018 through September 2019); report as missing if BP not documented at first visit\nExample: Of the 977 patients, X number of patients had BP between 140 - 159 or 90 – 99 at their first visit during CARDIO"]
[null,"140 - 159 or 90 - 99",0,0,0,609,{"$nulls":13},{"v":0,"d":"0.0%"}]
[null,"160 - 179 or 100 - 109",0,0,0,409,{"$nulls":13},{"v":0,"d":"0.0%"},{"$nulls":7},"Risk Profile "]
[null,"≥ 180 or ≥ 110",0,0,0,129,{"$nulls":13},{"v":0,"d":"0.0%"}]
[null,"MISSING DATA",{"$nulls":17},{"v":0,"d":"0.0%"},{"$nulls":7},{"$f":"AB34","v":"Ulaanbaatar"},{"$f":"AC34","v":"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one VISIT during from February 2018– September 2019)"},{"$nulls":5},{"$f":"AI34","v":"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one VISIT during from February 2018– September 2019)"},{"$nulls":5},{"$f":"AO34","v":"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)"},{"$nulls":5},{"$f":"AU34","v":" Cumulative Total of Uncontrolled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2019)"}]
[null,"Total",{"$f":"SUM(C42:C47)","v":{"v":200,"d":"200.00"}},{"$f":"SUM(D42:D47)","v":{"v":489,"d":"489.00"}},{"v":689,"d":"689.00"},{"v":1962,"d":"1,962.00"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Raw Data - SP'!S49","v":"Total control >>"},{"v":0.35117227319062183,"d":"35.1%"},{"$nulls":8},"Cardiovascular risk","Male","Female","Not \nreported","Total ",null,{"$f":"AC49","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC49","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC49","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total "]
[{"$nulls":28},"Low",1200,2432,4,3636,null,"Low",1156,2351,4,3511,null,"Low",174,515,1,690,null,"Low"]
[null,2021,"Q1",{"$nulls":3},"Q2",{"$nulls":3},"Q3",{"$nulls":3},"Q4",{"$nulls":13},"Moderate",1115,1755,4,2874,null,"Moderate",1088,1724,4,2816,null,"Moderate",150,256,0,406,null,"Moderate"]
[null,"BP categories at baseline*","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed","Male","Female","Total ","Total - diagnosed",{"$nulls":10},"High",299,264,2,565,null,"High",291,254,2,547,null,"High",53,45,1,99,null,"High"]
[null,"<120 and <80 mmHg",{"$nulls":26},"MISSING DATA",1533,{"v":2578,"d":"2,578"},3,{"v":4144,"d":"4,144"},null,"MISSING DATA",1157,{"v":2042,"d":"2,042"},2,{"v":3201,"d":"3,201"},null,"MISSING DATA",262,528,1,791,null,"MISSING DATA"]
[null,"120-129 or 80-84",{"$nulls":26},"Total",{"$f":"SUM(AD50:AD53)","v":4147},{"$f":"SUM(AE50:AE53)","v":7029},{"$f":"SUM(AF50:AF53)","v":13},{"$f":"SUM(AG50:AG53)","v":11219},null,"Total ",{"$f":"SUM(AJ50:AJ53)","v":3692},{"$f":"SUM(AK50:AK53)","v":6371},{"$f":"SUM(AL50:AL53)","v":12},{"$f":"SUM(AM50:AM53)","v":10075},null,"Total ",{"$f":"SUM(AP50:AP53)","v":639},{"$f":"SUM(AQ50:AQ53)","v":1344},{"$f":"SUM(AR50:AR53)","v":3},{"$f":"SUM(AS50:AS53)","v":1986},null,"Total "]
[null,"130 - 139 or 85 - 89"]
[null,"140 - 159 or 90 - 99"]
[null,"160 - 179 or 100 - 109"]
[null,"≥ 180 or ≥ 110"]
[null,"MISSING DATA",{"$nulls":24},"Q3 2020","Total Patients Data by BP categories at Q3 2020"]
[null,"Total",{"$f":"SUM(C53:C58)","v":0},{"$f":"SUM(D53:D58)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Raw Data - SP'!S60","v":"Total control >>"}]
[{"$nulls":27},{"$f":"AB48","v":"Ulaanbaatar"},"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between Oct 2018-Sept 2020)",{"$nulls":5},"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between Oct 2018-Sept 2020)",{"$nulls":5},"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)",{"$nulls":5},"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)"]
[{"$nulls":28},{"$f":"AC35","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC62","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AI62","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total ",null,{"$f":"AO62","v":"BP categories at baseline*"},"Male","Female","Not \nreported","Total "]
[{"$nulls":28},"<120 and <80 mmHg",{"$nulls":5},"<120 and <80 mmHg",{"$nulls":5},"<120 and <80 mmHg",{"$nulls":5},"<120 and <80 mmHg"]
[{"$nulls":28},"120-129 or 80-84",{"$nulls":5},"120-129 or 80-84",{"$nulls":5},"120-129 or 80-84",{"$nulls":5},"120-129 or 80-84"]
[{"$nulls":28},"130 - 139 or 85 - 89",{"$nulls":5},"130 - 139 or 85 - 89",{"$nulls":5},"130 - 139 or 85 - 89",{"$nulls":5},"130 - 139 or 85 - 89"]
[{"$nulls":28},"140 - 159 or 90 - 99",{"$nulls":5},"140 - 159 or 90 - 99",{"$nulls":5},"140 - 159 or 90 - 99",{"$nulls":5},"140 - 159 or 90 - 99"]
[{"$nulls":28},"160 - 179 or 100 - 109",{"$nulls":5},"160 - 179 or 100 - 109",{"$nulls":5},"160 - 179 or 100 - 109",{"$nulls":5},"160 - 179 or 100 - 109"]
[{"$nulls":28},"≥ 180 or ≥ 110",{"$nulls":5},"≥ 180 or ≥ 110",{"$nulls":5},"≥ 180 or ≥ 110",{"$nulls":5},"≥ 180 or ≥ 110"]
[{"$nulls":28},"MISSING DATA",{"$nulls":5},"MISSING DATA",{"$nulls":5},"MISSING DATA",{"$nulls":5},"MISSING DATA"]
[{"$nulls":28},"Total",{"$nulls":5},"Total",{"$nulls":5},"Total",{"$nulls":5},"Total",{"$nulls":7},"Missing values excluded in above calculation "]
[{"$nulls":27},"*at first visit during the period Oct 2018-Sept 2020",{"$nulls":6},"*at first visit during the period Oct 2018-Sept 2020",{"$nulls":5},"*at first visit during the period Oct 2018-Sept 2020",{"$nulls":5},"*at first visit during the period Oct 2018-Sept 2020"]
[]
[{"$nulls":27},"Risk Profile "]
[]
[{"$nulls":27},{"$f":"AB61","v":"Ulaanbaatar"},{"$f":"AC61","v":"Cumulative Total of Patients Diagnosed  with HTN (patients with at least one visit between Oct 2018-Sept 2020)"},{"$nulls":5},{"$f":"AI61","v":"Cumulative Total of Patients Prescribed  Medication Treatment (patients with at least one visit between Oct 2018-Sept 2020)"},{"$nulls":5},{"$f":"AO61","v":"Cumulative Total of Controlled BP (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)"},{"$nulls":5},{"$f":"AU61","v":"Cumulative Total Uncontrolled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Sept 2020)"}]
[{"$nulls":28},"Cardiovascular risk","Male","Female","Not \nreported","Total ",null,{"$f":"AC76","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC76","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total ",null,{"$f":"AC76","v":"Cardiovascular risk"},"Male","Female","Not \nreported","Total "]
[{"$nulls":28},"Low",{"$nulls":5},"Low",{"$nulls":5},"Low",{"$nulls":5},"Low"]
[{"$nulls":28},"Moderate",{"$nulls":5},"Moderate",{"$nulls":5},"Moderate",{"$nulls":5},"Moderate"]
[{"$nulls":28},"High",{"$nulls":5},"High",{"$nulls":5},"High",{"$nulls":5},"High"]
[{"$nulls":28},"MISSING DATA",{"$nulls":5},"MISSING DATA",{"$nulls":5},"MISSING DATA",{"$nulls":5},"MISSING DATA"]
[{"$nulls":28},"Total",{"$nulls":5},"Total ",{"$nulls":5},"Total ",{"$nulls":5},"Total "]
[]
[]
[]
[]
[{"$nulls":46},{"$f":"BE109","v":"Ulaanbaatar: Cumulative Total of Patients Prescribed Medication Treatment (patients with at least one VISIT during from February 2018– September 2019)"}]
[{"$nulls":46},{"$f":"BD110","v":"Age Classification "},{"$f":"BF110","v":"Male"},{"$f":"BG110","v":"Female"},{"$f":"BH110","v":"Missing"},{"$f":"BI110","v":"Total "},{"$nulls":3},"Age Classification","Male","Female","Total","Age Mean","% of total"]
[{"$nulls":46},{"$f":"BD111","v":"18-29"},{"$f":"BF111","v":43},{"$f":"BG111","v":40},{"$f":"BH111","v":0},{"$f":"BI111","v":83},{"$nulls":3},"   18–29",{"$f":"AV88","v":43},{"$f":"AW88","v":40},{"$f":"BD88+BE88","v":83},{"$f":"AVERAGE(18,29)","v":{"v":23.5,"d":"24"}},{"$f":"BF88/SUM($BF$88:$BF$93)","v":{"v":0.00827517447657029,"d":"1%"}}]
[{"$nulls":28},"Measurement Period","Date missing/","Q1 2018","Q1 - Q2 2018","Q1 - Q3 2018","Q1 -Q4 2018","Q1 2018 - Q1 2019","Q1 2018 - Q2 2019","Q1 2018 - Q3 2019",{"$nulls":9},"30-44",341,459,0,800,{"$nulls":3},"   30–44",{"$f":"AV89","v":341},459,800,{"$f":"AVERAGE(30,44)","v":37},{"v":0.07976071784646062,"d":"8%"}]
[{"$nulls":29},"unknown",{"$nulls":16},"45-59",1237,2145,3,3385,{"$nulls":3},"   45–59",{"v":1237,"d":"1,237"},{"v":2145,"d":"2,145"},{"v":3382,"d":"3,382"},{"$f":"AVERAGE(45,59)","v":52},{"v":0.33718843469591225,"d":"34%"}]
[{"$nulls":28},"Total Diagnosed   ",null,2907,4350,"x",7403,9478,10368,11189,{"$nulls":9},"60-69",1124,2153,2,3279,{"$nulls":3},"   60–69",{"v":1124,"d":"1,124"},{"v":2153,"d":"2,153"},{"v":3277,"d":"3,277"},{"$f":"AVERAGE(60,69)","v":{"v":64.5,"d":"65"}},{"v":0.3267198404785643,"d":"33%"}]
[{"$nulls":28},"Total Follow-Up  (Among Diagnosed)",null,712,1876,"X",3049,4631,5463,6121,{"$nulls":9},"70 -79",664,1133,3,1800,{"$nulls":3},"   70–79",664,{"v":1133,"d":"1,133"},{"v":1797,"d":"1,797"},{"$f":"AVERAGE(70,79)","v":{"v":74.5,"d":"75"}},{"v":0.17916251246261217,"d":"18%"}]
[{"$nulls":28},"Total Follow-Up with BP (Among Diagnosed)",null,712,1876,"X",2099,3559,4461,5152,{"$nulls":9},"80 and above",270,421,2,693,{"$nulls":3},"   ≥80",270,421,691,{"$f":"AVERAGE(80)","v":80},{"v":0.06889332003988036,"d":"7%"}]
[{"$nulls":28},"Total Treated ",null,2786,4115,"X",6618,8402,9292,10075,{"$nulls":9},"Total",{"$f":"SUM(AV88:AV93)","v":3679},{"$f":"SUM(AW88:AW93)","v":6351},{"$f":"SUM(AX88:AX93)","v":10},{"$f":"SUM(AY88:AY93)","v":10040}]
[{"$nulls":28},"Total Follow-Up   (Among Treated)",null,690,1786,"X",2950,4516,5351,6009]
[{"$nulls":28},"Total Follow-Up with BP (Among Treated) ",null,690,1786,"X",2000,3446,4351,5042,{"$nulls":21},"Age","Male %"]
[{"$nulls":28},"Total Controlled (Among Treated)",null,86,240,"X",1526,1681,1865,1986,{"$nulls":21},{"$f":"ROUND(SUMPRODUCT(BG88:BG93,BH88:BH93),0)","v":{"v":61,"d":"61.00"}},{"$f":"SUM(BD88:BD93)/SUM(BD88:BE93)","v":{"v":0.36679960119641075,"d":"37%"}}]
[{"$nulls":28},"Total Controlled (Among Diagnosed)",null,86,244,"X",1529,1686,1870,1991]
[{"$nulls":28}," For this row, include each diagnosed patient in the quarter they came in for their first visit during the CARDIO period (regardless of when they were diagnosed with HTN)"]
[{"$nulls":28}," Reminder of definition: Patients diagnosed, both prior or after the program start, with arterial hypertension ICD-10 (whole I10 category) or under hypertension drug treatment (see drugs below) with at least ONE VISIT in the measurement period"]
[{"$nulls":28}," The only patients that should fall into the “date missing” category is those who have the date of their visit during CARDIO missing (we don’t need to know the date they were diagnosed, that is only relevant for the previous table on pages 5-6). Could you fix the numbers in this row?"]
[{"$nulls":28}," Follow-up refers to having at least 2 visits"]
[{"$nulls":28}," Ever treated"]
[{"$nulls":28}," Regarding follow up visits with BP recorded, and control during each quarter, the question I have is: If a patient has more than one follow up visit during a quarter, do we look at the data available from the last visit that patient had within that quarter OR the last known follow up visit that had BP recorded in that quarter"]
[{"$nulls":28}," 5/25/2021: Confirmed that other CARDIO cities looked at the last visit in the quarter (even if patient had multiple visits) to determine if the patient had a BP taken. If they did not have a BP taken at this visit then they do not fall into the “follow up w/ BP category.” Control is based off this last visit so all patients in the follow up w/ BP category are either controlled or uncontrolled. Therefore, you only need to do the calculations for follow up w/BP and control this calculations this way."]
[{"$nulls":28},"March 11 Notes"]
[]
[]
[{"$nulls":56},"Ulaanbaatar: Cumulative Total of Patients Prescribed Medication Treatment (patients with at least one VISIT during from February 2018– September 2019)"]
[{"$nulls":55},"Age Classification ",null,"Male","Female","Missing","Total "]
[{"$nulls":55},"18-29",null,43,40,0,83]
[{"$nulls":27},"Assuming initial baseline risk proportion similar to SP",{"$nulls":27},"30-44",null,341,459,0,800]
[{"$nulls":55},"45-59",null,1237,2145,3,3385]
[{"$nulls":55},"60-69",null,1124,2153,2,3279]
[{"$nulls":27},{"$f":"'Raw Data - SP'!AB21","v":"Sao Paulo"},{"$f":"'Raw Data - SP'!AC21:AG21","v":"Total of Patients Diagnosed with HTN (patients with at least one visit between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"'Raw Data - SP'!AI21:AM21","v":"Total of Patients Prescribed  Medication Treatment \n(patients with at least one visit between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"'Raw Data - SP'!AO21:AS21","v":"Total Controlled BP Patients (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)"},{"$nulls":5},{"$f":"'Raw Data - SP'!AU21:AY21","v":"Total Uncontrolled BP Patients  (patients who were prescribed medication treatment with at least 2 visits between Oct 2018-Dec 2018)"},{"$nulls":8},"70 -79",null,664,1133,3,1800]
[{"$nulls":28},{"$f":"'Raw Data - SP'!AC22","v":"Cardiovascular risk"},{"$f":"'Raw Data - SP'!AD22","v":"Male"},{"$f":"'Raw Data - SP'!AE22","v":"Female"},{"$f":"'Raw Data - SP'!AF22","v":"Not \nreported"},{"$f":"'Raw Data - SP'!AG22","v":"Total "},{"$f":"'Raw Data - SP'!AH22","v":0},{"$f":"'Raw Data - SP'!AI22","v":"Cardiovascular risk"},{"$f":"'Raw Data - SP'!AJ22","v":"Male"},{"$f":"'Raw Data - SP'!AK22","v":"Female"},{"$f":"'Raw Data - SP'!AL22","v":"Not \nreported"},{"$f":"'Raw Data - SP'!AM22","v":"Total "},{"$f":"'Raw Data - SP'!AN22","v":0},{"$f":"'Raw Data - SP'!AO22","v":"Cardiovascular risk"},{"$f":"'Raw Data - SP'!AP22","v":"Male"},{"$f":"'Raw Data - SP'!AQ22","v":"Female"},{"$f":"'Raw Data - SP'!AR22","v":"Not \nreported"},{"$f":"'Raw Data - SP'!AS22","v":"Total "},{"$f":"'Raw Data - SP'!AT22","v":0},{"$f":"'Raw Data - SP'!AU22","v":"Cardiovascular risk"},{"$f":"'Raw Data - SP'!AV22","v":"Male"},{"$f":"'Raw Data - SP'!AW22","v":"Female"},{"$f":"'Raw Data - SP'!AX22","v":"Not \nreported"},{"$f":"'Raw Data - SP'!AY22","v":"Total "},{"$nulls":4},"80 and above",null,270,421,2,693]
[{"$nulls":28},{"$f":"'Raw Data - SP'!AC23","v":"Low"},{"$f":"'Raw Data - SP'!AD23","v":4},{"$f":"'Raw Data - SP'!AE23","v":15},{"$f":"'Raw Data - SP'!AF23","v":0},{"$f":"'Raw Data - SP'!AG23","v":19},{"$f":"'Raw Data - SP'!AH23","v":0},{"$f":"'Raw Data - SP'!AI23","v":"Low"},{"$f":"'Raw Data - SP'!AJ23","v":4},{"$f":"'Raw Data - SP'!AK23","v":13},{"$f":"'Raw Data - SP'!AL23","v":0},{"$f":"'Raw Data - SP'!AM23","v":17},{"$f":"'Raw Data - SP'!AN23","v":0},{"$f":"'Raw Data - SP'!AO23","v":"Low"},{"$f":"'Raw Data - SP'!AP23","v":0},{"$f":"'Raw Data - SP'!AQ23","v":3},{"$f":"'Raw Data - SP'!AR23","v":0},{"$f":"'Raw Data - SP'!AS23","v":3},{"$f":"'Raw Data - SP'!AT23","v":0},{"$f":"'Raw Data - SP'!AU23","v":"Low"},{"$f":"'Raw Data - SP'!AV23","v":3},{"$f":"'Raw Data - SP'!AW23","v":0},{"$f":"'Raw Data - SP'!AX23","v":0},{"$f":"'Raw Data - SP'!AY23","v":3},{"$nulls":4},"Missing",null,13,20,2,35]
[{"$nulls":28},{"$f":"'Raw Data - SP'!AC24","v":"Moderate"},{"$f":"'Raw Data - SP'!AD24","v":3},{"$f":"'Raw Data - SP'!AE24","v":21},{"$f":"'Raw Data - SP'!AF24","v":1},{"$f":"'Raw Data - SP'!AG24","v":25},{"$f":"'Raw Data - SP'!AH24","v":0},{"$f":"'Raw Data - SP'!AI24","v":"Moderate"},{"$f":"'Raw Data - SP'!AJ24","v":3},{"$f":"'Raw Data - SP'!AK24","v":20},{"$f":"'Raw Data - SP'!AL24","v":0},{"$f":"'Raw Data - SP'!AM24","v":23},{"$f":"'Raw Data - SP'!AN24","v":0},{"$f":"'Raw Data - SP'!AO24","v":"Moderate"},{"$f":"'Raw Data - SP'!AP24","v":0},{"$f":"'Raw Data - SP'!AQ24","v":5},{"$f":"'Raw Data - SP'!AR24","v":0},{"$f":"'Raw Data - SP'!AS24","v":5},{"$f":"'Raw Data - SP'!AT24","v":0},{"$f":"'Raw Data - SP'!AU24","v":"Moderate"},{"$f":"'Raw Data - SP'!AV24","v":0},{"$f":"'Raw Data - SP'!AW24","v":4},{"$f":"'Raw Data - SP'!AX24","v":0},{"$f":"'Raw Data - SP'!AY24","v":4},{"$nulls":4},"Total",null,3692,6371,12,10075]
[{"$nulls":28},{"$f":"'Raw Data - SP'!AC25","v":"High"},{"$f":"'Raw Data - SP'!AD25","v":28},{"$f":"'Raw Data - SP'!AE25","v":66},{"$f":"'Raw Data - SP'!AF25","v":0},{"$f":"'Raw Data - SP'!AG25","v":94},{"$f":"'Raw Data - SP'!AH25","v":0},{"$f":"'Raw Data - SP'!AI25","v":"High"},{"$f":"'Raw Data - SP'!AJ25","v":24},{"$f":"'Raw Data - SP'!AK25","v":59},{"$f":"'Raw Data - SP'!AL25","v":0},{"$f":"'Raw Data - SP'!AM25","v":83},{"$f":"'Raw Data - SP'!AN25","v":0},{"$f":"'Raw Data - SP'!AO25","v":"High"},{"$f":"'Raw Data - SP'!AP25","v":2},{"$f":"'Raw Data - SP'!AQ25","v":6},{"$f":"'Raw Data - SP'!AR25","v":0},{"$f":"'Raw Data - SP'!AS25","v":8},{"$f":"'Raw Data - SP'!AT25","v":0},{"$f":"'Raw Data - SP'!AU25","v":"High"},{"$f":"'Raw Data - SP'!AV25","v":4},{"$f":"'Raw Data - SP'!AW25","v":10},{"$f":"'Raw Data - SP'!AX25","v":0},{"$f":"'Raw Data - SP'!AY25","v":14}]
[{"$nulls":28},{"$f":"'Raw Data - SP'!AC26","v":"MISSING DATA"},{"$f":"'Raw Data - SP'!AD26","v":225},{"$f":"'Raw Data - SP'!AE26","v":638},{"$f":"'Raw Data - SP'!AF26","v":25},{"$f":"'Raw Data - SP'!AG26","v":888},{"$f":"'Raw Data - SP'!AH26","v":0},{"$f":"'Raw Data - SP'!AI26","v":"MISSING DATA"},{"$f":"'Raw Data - SP'!AJ26","v":192},{"$f":"'Raw Data - SP'!AK26","v":544},{"$f":"'Raw Data - SP'!AL26","v":21},{"$f":"'Raw Data - SP'!AM26","v":757},{"$f":"'Raw Data - SP'!AN26","v":0},{"$f":"'Raw Data - SP'!AO26","v":"MISSING DATA"},{"$f":"'Raw Data - SP'!AP26","v":33},{"$f":"'Raw Data - SP'!AQ26","v":56},{"$f":"'Raw Data - SP'!AR26","v":3},{"$f":"'Raw Data - SP'!AS26","v":92},{"$f":"'Raw Data - SP'!AT26","v":0},{"$f":"'Raw Data - SP'!AU26","v":"MISSING DATA"},{"$f":"'Raw Data - SP'!AV26","v":18},{"$f":"'Raw Data - SP'!AW26","v":41},{"$f":"'Raw Data - SP'!AX26","v":2},{"$f":"'Raw Data - SP'!AY26","v":61}]
[{"$nulls":28},{"$f":"'Raw Data - SP'!AC27","v":"Total"},{"$f":"'Raw Data - SP'!AD27","v":260},{"$f":"'Raw Data - SP'!AE27","v":740},{"$f":"'Raw Data - SP'!AF27","v":26},{"$f":"'Raw Data - SP'!AG27","v":1026},{"$f":"'Raw Data - SP'!AH27","v":0},{"$f":"'Raw Data - SP'!AI27","v":"Total "},{"$f":"'Raw Data - SP'!AJ27","v":223},{"$f":"'Raw Data - SP'!AK27","v":636},{"$f":"'Raw Data - SP'!AL27","v":21},{"$f":"'Raw Data - SP'!AM27","v":880},{"$f":"'Raw Data - SP'!AN27","v":0},{"$f":"'Raw Data - SP'!AO27","v":"Total "},{"$f":"'Raw Data - SP'!AP27","v":35},{"$f":"'Raw Data - SP'!AQ27","v":70},{"$f":"'Raw Data - SP'!AR27","v":3},{"$f":"'Raw Data - SP'!AS27","v":108},{"$f":"'Raw Data - SP'!AT27","v":0},{"$f":"'Raw Data - SP'!AU27","v":"Total "},{"$f":"'Raw Data - SP'!AV27","v":25},{"$f":"'Raw Data - SP'!AW27","v":55},{"$f":"'Raw Data - SP'!AX27","v":2},{"$f":"'Raw Data - SP'!AY27","v":82}]
[{"$nulls":29},{"$f":"AD121/(AD121+AE121)","v":0.26}]

{"sheet":"OLD_RefResults","index":15,"n_rows":179,"n_cols":15,"rows_kept":179,"hidden":true,"merged":[[14,3,14,7],[16,3,17,3],[16,5,16,7],[17,2,24,2],[27,2,33,2],[36,2,42,2],[59,4,59,6],[59,7,59,9],[161,6,161,7],[161,8,161,9],[162,4,162,9],[167,4,167,9],[172,4,172,9],[178,4,178,9]]}
["Results Comments"]
[]
[]
["Q1","What is the % change in control rate in the cohort after 2 years? ---> The X% change in BP control is X."]
[]
[{"$nulls":3},"Refer the table below:"]
[{"$nulls":4},"Control Patients as % of total population",null,"Controlled patients (%) post CARDIO "]
[{"$nulls":4},"Without CARDIO","With CARDIO","Relative increase - as % of no CARDIO ","Abs. increase - as % of no CARDIO  "]
[{"$nulls":3},"Sao Paulo",{"$f":"Results!D6","v":{"v":0.12078910987511929,"d":"12.08%"}},{"$f":"Results!C6","v":{"v":0.3044203042338513,"d":"30.44%"}},{"$f":"F9/E9-1","v":{"v":1.520262832871138,"d":"152%"}},{"$f":"F9-E9","v":{"v":0.18363119435873201,"d":"18.36%"}}]
[{"$nulls":3},"Dakar",{"$f":"Results!F6","v":{"v":0.13232797081412392,"d":"13.23%"}},{"$f":"Results!E6","v":{"v":0.1923198267061794,"d":"19.23%"}},{"$f":"F10/E10-1","v":{"v":0.45335733271632916,"d":"45%"}},{"$f":"F10-E10","v":{"v":0.05999185589205547,"d":"6.00%"}}]
[{"$nulls":3},"Ulaanbaatar",{"$f":"Results!H6","v":{"v":0.030445121765049443,"d":"3.04%"}},{"$f":"Results!G6","v":{"v":0.19230800578366078,"d":"19.23%"}},{"$f":"F11/E11-1","v":{"v":5.31654579238463,"d":"532%"}},{"$f":"F11-E11","v":{"v":0.16186288401861135,"d":"16.19%"}}]
[]
["Q2","Which patients (in which category) were the most susceptible to reach control after CARDIO? --> e.g. In our cohort, X% patients from X BP category came under control"]
[{"$nulls":3},"Refer the table below:"]
[{"$nulls":3},"Population  distribution by BP category"]
[]
[{"$nulls":3},"BP Category","Without CARDIO ","With CARDIO"]
[null,null,"Sao Paulo",null,"BP Category ","Remain Uncontrolled","Controlled after end of CARDIO","CARDIO Controlled (%) and Deaths avoided"]
[{"$nulls":3},"<120 and <80 mmHg",{"$f":"Trace_SoC_SP!M12","v":{"v":145.29279793525,"d":"145"}},{"$f":"HLOOKUP($D19,Trace_CARDIO_SP!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D19,Trace_CARDIO_SP!$M$8:$R$12,5,0)","v":{"v":145.29279793525,"d":"145"}},{"$f":"G19/E19","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},"120-129 or 80-84",{"$f":"Trace_SoC_SP!N12","v":{"v":335.58778992124127,"d":"336"}},{"$f":"HLOOKUP($D20,Trace_CARDIO_SP!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D20,Trace_CARDIO_SP!$M$8:$R$12,5,0)","v":{"v":335.58778992124127,"d":"336"}},{"$f":"G20/E20","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},"130 - 139 or 85 - 89",{"$f":"Trace_SoC_SP!O12","v":{"v":225.0109702537058,"d":"225"}},{"$f":"HLOOKUP($D21,Trace_CARDIO_SP!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D21,Trace_CARDIO_SP!$M$8:$R$12,5,0)","v":{"v":225.0109702537058,"d":"225"}},{"v":1,"d":"100%"}]
[{"$nulls":3},"140 - 159 or 90 - 99",{"$f":"Trace_SoC_SP!I12","v":{"v":2404.3644299423136,"d":"2,404"}},{"$f":"HLOOKUP($D22,Trace_CARDIO_SP!$F$8:$K$12,5,0)","v":{"v":1885.3045343357187,"d":"1885"}},{"$f":"HLOOKUP($D22,Trace_CARDIO_SP!$M$8:$R$12,5,0)","v":{"v":519.059895606595,"d":"519"}},{"v":0.21588237171644087,"d":"22%"}]
[{"$nulls":3},"160 - 179 or 100 - 109",{"$f":"Trace_SoC_SP!J12","v":{"v":1911.9042454962976,"d":"1,912"}},{"$f":"HLOOKUP($D23,Trace_CARDIO_SP!$F$8:$K$12,5,0)","v":{"v":1499.1578224838245,"d":"1499"}},{"$f":"HLOOKUP($D23,Trace_CARDIO_SP!$M$8:$R$12,5,0)","v":{"v":412.74642301247314,"d":"413"}},{"v":0.21588237171644087,"d":"22%"}]
[{"$nulls":3},"≥ 180 or ≥ 110",{"$f":"Trace_SoC_SP!K12","v":{"v":654.6823628517625,"d":"655"}},{"$f":"HLOOKUP($D24,Trace_CARDIO_SP!$F$8:$K$12,5,0)","v":{"v":513.3479816384005,"d":"513"}},{"$f":"HLOOKUP($D24,Trace_CARDIO_SP!$M$8:$R$12,5,0)","v":{"v":141.334381213362,"d":"141"}},{"v":0.21588237171644087,"d":"22%"}]
["Death-Uncontrolled",null,null,"Death",{"$f":"Trace_SoC_SP!L12+Trace_SoC_SP!S12","v":{"v":167.15740359942998,"d":"167"}},{"$f":"Trace_CARDIO_SP!L12","v":{"v":122.1896615420574,"d":"122"}},{"$f":"Trace_CARDIO_SP!S11","v":{"v":44.9677420573726,"d":"45"}},"-"]
[{"$nulls":3},"Total",{"$f":"SUM(E19:E25)","v":{"v":5844,"d":"5,844"}},{"$f":"SUM(F19:F25)","v":{"v":4020.000000000001,"d":"4,020"}},{"$f":"SUM(G19:G25)","v":{"v":1823.9999999999995,"d":"1,824"}},{"v":0.31211498973305946,"d":"31%"}]
[{"$nulls":4},{"$f":"E26=population_SP","v":true},{"$f":"F26+G26=E26","v":true}]
[null,null,"Dakar","<120 and <80 mmHg",{"$f":"Trace_SoC_Dakar!M12","v":{"v":93.09320249122115,"d":"93"}},{"$f":"HLOOKUP($D28,Trace_CARDIO_Dakar!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D28,Trace_CARDIO_Dakar!$M$8:$R$12,5,0)","v":{"v":93.09320249122115,"d":"93"}},{"$f":"G28/E28","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},"120-129 or 80-84",{"$f":"Trace_SoC_Dakar!N12","v":{"v":198.9778373858162,"d":"199"}},{"$f":"HLOOKUP($D29,Trace_CARDIO_Dakar!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D29,Trace_CARDIO_Dakar!$M$8:$R$12,5,0)","v":{"v":198.9778373858162,"d":"199"}},{"v":1,"d":"100%"}]
[{"$nulls":3},"130 - 139 or 85 - 89",{"$f":"Trace_SoC_Dakar!O12","v":{"v":400.79821530571553,"d":"401"}},{"$f":"HLOOKUP($D30,Trace_CARDIO_Dakar!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D30,Trace_CARDIO_Dakar!$M$8:$R$12,5,0)","v":{"v":400.79821530571553,"d":"401"}},{"v":1,"d":"100%"}]
[{"$nulls":3},"140 - 159 or 90 - 99",{"$f":"Trace_SoC_Dakar!I12","v":{"v":2029.9839729623068,"d":"2,030"}},{"$f":"HLOOKUP($D31,Trace_CARDIO_Dakar!$F$8:$K$12,5,0)","v":{"v":1887.5949982086559,"d":"1888"}},{"$f":"HLOOKUP($D31,Trace_CARDIO_Dakar!$M$8:$R$12,5,0)","v":{"v":142.38897475365067,"d":"142"}},{"v":0.07014290588012173,"d":"7%"}]
[{"$nulls":3},"160 - 179 or 100 - 109",{"$f":"Trace_SoC_Dakar!J12","v":{"v":1405.2106062185603,"d":"1,405"}},{"$f":"HLOOKUP($D32,Trace_CARDIO_Dakar!$F$8:$K$12,5,0)","v":{"v":1306.6450509248232,"d":"1307"}},{"$f":"HLOOKUP($D32,Trace_CARDIO_Dakar!$M$8:$R$12,5,0)","v":{"v":98.5655552937371,"d":"99"}},{"v":0.0701429058801216,"d":"7%"}]
[{"$nulls":3},"≥ 180 or ≥ 110",{"$f":"Trace_SoC_Dakar!K12","v":{"v":1043.053841089135,"d":"1,043"}},{"$f":"HLOOKUP($D33,Trace_CARDIO_Dakar!$F$8:$K$12,5,0)","v":{"v":969.8910136857204,"d":"970"}},{"$f":"HLOOKUP($D33,Trace_CARDIO_Dakar!$M$8:$R$12,5,0)","v":{"v":73.16282740341454,"d":"73"}},{"v":0.07014290588012163,"d":"7%"}]
[{"$nulls":3},"Death",{"$f":"Trace_SoC_Dakar!L12+Trace_SoC_Dakar!S12","v":{"v":64.88232454724518,"d":"65"}},{"$f":"Trace_CARDIO_Dakar!L12","v":{"v":55.86893718079998,"d":"56"}},{"$f":"Trace_CARDIO_Dakar!S12","v":{"v":9.0133873664452,"d":"9"}},"-"]
[{"$nulls":3},"Total",{"$f":"SUM(E28:E34)","v":{"v":5236,"d":"5,236"}},{"$f":"SUM(F28:F34)","v":{"v":4219.999999999999,"d":"4,220"}},{"$f":"SUM(G28:G34)","v":{"v":1016.0000000000005,"d":"1,016"}},{"$f":"G35/E35","v":{"v":0.19404125286478235,"d":"19%"}}]
[{"$nulls":4},{"$f":"E35=population_Dakar","v":true},{"$f":"F35+G35=E35","v":true}]
[null,null,"Ulaanbaatar","<120 and <80 mmHg",{"$f":"Trace_SoC_UB!M12","v":{"v":102.04179900423284,"d":"102"}},{"$f":"HLOOKUP($D37,Trace_CARDIO_UB!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D37,Trace_CARDIO_UB!$M$8:$R$12,5,0)","v":{"v":102.04179900423284,"d":"102"}},{"$f":"G37/E37","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},"120-129 or 80-84",{"$f":"Trace_SoC_UB!N12","v":{"v":204.69280277864027,"d":"205"}},{"$f":"HLOOKUP($D38,Trace_CARDIO_UB!$F$8:$K$12,5,0)","v":0},{"$f":"HLOOKUP($D38,Trace_CARDIO_UB!$M$8:$R$12,5,0)","v":{"v":204.69280277864027,"d":"205"}},{"v":1,"d":"100%"}]
[{"$nulls":3},"130 - 139 or 85 - 89",{"$f":"Trace_SoC_UB!H12","v":{"v":2295.2696992586516,"d":"2,295"}},{"$f":"HLOOKUP($D39,Trace_CARDIO_UB!$F$8:$K$12,5,0)","v":{"v":1901.519800021572,"d":"1902"}},{"$f":"HLOOKUP($D39,Trace_CARDIO_UB!$M$8:$R$12,5,0)","v":{"v":393.74989923707966,"d":"394"}},{"v":0.1715484238581012,"d":"17%"}]
[{"$nulls":3},"140 - 159 or 90 - 99",{"$f":"Trace_SoC_UB!I12","v":{"v":3906.0067998073473,"d":"3,906"}},{"$f":"HLOOKUP($D40,Trace_CARDIO_UB!$F$8:$K$12,5,0)","v":{"v":3235.9374897213715,"d":"3236"}},{"$f":"HLOOKUP($D40,Trace_CARDIO_UB!$M$8:$R$12,5,0)","v":{"v":670.0693100859759,"d":"670"}},{"v":0.1715484238581011,"d":"17%"}]
[{"$nulls":3},"160 - 179 or 100 - 109",{"$f":"Trace_SoC_UB!J12","v":{"v":2470.696512189698,"d":"2,471"}},{"$f":"HLOOKUP($D41,Trace_CARDIO_UB!$F$8:$K$12,5,0)","v":{"v":2046.852419691847,"d":"2047"}},{"$f":"HLOOKUP($D41,Trace_CARDIO_UB!$M$8:$R$12,5,0)","v":{"v":423.8440924978506,"d":"424"}},{"v":0.1715484238581012,"d":"17%"}]
[{"$nulls":3},"≥ 180 or ≥ 110",{"$f":"Trace_SoC_UB!K12","v":{"v":834.1974321196597,"d":"834"}},{"$f":"HLOOKUP($D42,Trace_CARDIO_UB!$F$8:$K$12,5,0)","v":{"v":691.0921774530566,"d":"691"}},{"$f":"HLOOKUP($D42,Trace_CARDIO_UB!$M$8:$R$12,5,0)","v":{"v":143.10525466660297,"d":"143"}},{"v":0.1715484238581012,"d":"17%"}]
[null,"What’s the likelihood of being controlled with CARDIO? --> e.g. Individuals are twice as likely to be controlled if enrolled in CARDIO",null,"Death",{"$f":"Trace_SoC_UB!L12+Trace_SoC_UB!S12","v":{"v":262.0949548417703,"d":"262"}},{"$f":"Trace_CARDIO_UB!L12","v":{"v":213.59811311215358,"d":"214"}},{"$f":"Trace_CARDIO_UB!S12","v":{"v":48.49684172961672,"d":"48"}},"-"]
[{"$nulls":3},"Total",{"$f":"SUM(E37:E43)","v":{"v":10075,"d":"10,075"}},{"$f":"SUM(F37:F43)","v":{"v":8089,"d":"8,089"}},{"$f":"SUM(G37:G43)","v":{"v":1985.999999999999,"d":"1,986"}},{"$f":"G44/E44","v":{"v":0.19712158808932995,"d":"20%"}}]
[{"$nulls":4},{"$f":"E44=population_UB","v":true},{"$f":"F44+G44=E44","v":true}]
["Q3",null,null," What’s the likelihood of being controlled with CARDIO? --> e.g. Individuals are twice as likely to be controlled if enrolled in CARDIO"]
[{"$nulls":3},"SP >",{"$f":"ROUND(F9/E9,1)&\" times likely to controlled if enrolled in CARDIO\"","v":"2.5 times likely to controlled if enrolled in CARDIO"}]
[{"$nulls":3},"DK >",{"$f":"ROUND(F10/E10,1)&\" times likely to controlled if enrolled in CARDIO\"","v":"1.5 times likely to controlled if enrolled in CARDIO"}]
[{"$nulls":3},"UB >",{"$f":"ROUND(F11/E11,1)&\" times likely to controlled if enrolled in CARDIO\"","v":"6.3 times likely to controlled if enrolled in CARDIO"}]
[]
["Q4","What’s the annual change in the risk of developing a CHD event? --> The risk of CHD events is reduced by 5% for CARDIO patients"]
[]
[{"$nulls":5},{"$f":"'Model Specification_Old_input'!H59","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!I59","v":"Dakar"},{"$f":"'Model Specification_Old_input'!J59","v":"UlaanBaatar"}]
[{"$nulls":3},"Relative risk of developing CHD evets reduced by",null,{"$f":"-('Model Specification_Old_input'!H60/'Model Specification_Old_input'!D60-1)","v":{"v":0.03179055484762605,"d":"3.2%"}},{"$f":"-('Model Specification_Old_input'!I60/'Model Specification_Old_input'!E60-1)","v":{"v":0.010933574796443857,"d":"1.1%"}},{"$f":"-('Model Specification_Old_input'!J60/'Model Specification_Old_input'!F60-1)","v":{"v":0.01049938682644469,"d":"1.0%"}}]
[]
[]
[]
["Q5","How many CHD/stroke events have we averted in 2 years --> The number of CHD and stroke events was reduced by 20%"]
[]
[{"$nulls":4},"Number of CHD events",null,null,"Number of Stroke events"]
[{"$nulls":4},"Without CARDIO ","With CARDIO","Change as % of no CARDIO ","Without CARDIO ","With CARDIO"]
[{"$nulls":3},"Sao Paulo",{"$f":"Results!D12","v":158},{"$f":"Results!C12","v":139},{"$f":"F62/E62-1","v":{"v":-0.120253164556962,"d":"-12%"}},{"$f":"Results!D13","v":47},{"$f":"Results!C13","v":{"v":41,"d":"41.00"}},{"$f":"I62/H62-1","v":{"v":-0.12765957446808507,"d":"-13%"}}]
[{"$nulls":3},"Dakar",{"$f":"Results!F12","v":101},{"$f":"Results!E12","v":98},{"$f":"F63/E63-1","v":{"v":-0.02970297029702973,"d":"-3%"}},{"$f":"Results!F13","v":30},{"$f":"Results!E13","v":{"v":29,"d":"29.00"}},{"$f":"I63/H63-1","v":{"v":-0.033333333333333326,"d":"-3%"}}]
[{"$nulls":3},"Ulaanbaatar",{"$f":"Results!H12","v":175},{"$f":"Results!G12","v":157},{"v":-0.0624843851698379,"d":"-6%"},{"$f":"Results!H13","v":52},{"$f":"Results!G13","v":{"v":47,"d":"47.00"}},{"$f":"I64/H64-1","v":{"v":-0.09615384615384615,"d":"-10%"}}]
[]
[{"$nulls":5},{"$f":"F53","v":"Sao Paulo"},{"$f":"G53","v":"Dakar"},{"$f":"H53","v":"UlaanBaatar"}]
[{"$nulls":3},"%  expected CHD events reduced",null,{"$f":"-G62","v":{"v":0.120253164556962,"d":"12.0%"}},{"$f":"-G63","v":{"v":0.02970297029702973,"d":"3.0%"}},{"$f":"-G64","v":{"v":0.0624843851698379,"d":"6.2%"}}]
[{"$nulls":3},"%  expected Stroke events reduced",null,{"$f":"-J62","v":{"v":0.12765957446808507,"d":"12.8%"}},{"$f":"-J63","v":{"v":0.033333333333333326,"d":"3.3%"}},{"$f":"-J64","v":{"v":0.09615384615384615,"d":"9.6%"}}]
[]
["Q6","How much money did we save from averting CHD events? --> Over the 2 years, savings related to averted CHD events reached XXX. Projected to 10 years, this is XXX. This represents hospital costs related to the event and the cost of living with HTN."]
[]
[{"$nulls":3},"At end of programme 2 Year"]
[{"$nulls":3},"Cost saved due to CHD events averted "]
[]
[{"$nulls":4},"Sao Paulo","Dakar","Ulaanbaatar"]
[{"$nulls":3},"CHD (in USD)",{"$f":"Results!C24","v":{"v":-29248.875097953685,"d":"$(29,248.88)"}},{"$f":"Results!E24","v":{"v":-3621.5303946803824,"d":"$(3,621.53)"}},{"$f":"Results!G24","v":{"v":-4944.454614353612,"d":"$(4,944.45)"}}]
[{"$nulls":3},"Stroke (in USD)",{"$f":"Results!C25","v":{"v":-38493.428126897765,"d":"$(38,493.43)"}},{"$f":"Results!E25","v":{"v":-5072.0459350686515,"d":"$(5,072.05)"}},{"$f":"Results!G25","v":{"v":-6133.099137393096,"d":"$(6,133.10)"}}]
[]
[]
[{"$nulls":3},"Projected Phase 10 year"]
[{"$nulls":3},"Discounted Cost saved due to CHD events averted "]
[{"$nulls":4},"Sao Paulo","Dakar","Ulaanbaatar"]
[{"$nulls":3},"CHD (in USD)",{"$f":"Results!E112","v":{"v":-99390.9499517039,"d":"$(99,390.95)"}},{"$f":"Results!E61","v":{"v":-24715.40335980209,"d":"$(24,715.40)"}},{"$f":"Results!E86","v":{"v":-8097.327171904501,"d":"$(8,097.33)"}}]
[{"$nulls":3},"Stroke (in USD)",{"$f":"Results!E113","v":{"v":-145489.84925684915,"d":"$(145,489.85)"}},{"$f":"Results!E62","v":{"v":-35243.63467360148,"d":"$(35,243.63)"}},{"$f":"Results!E87","v":{"v":-12301.513812624646,"d":"$(12,301.51)"}}]
[]
[]
["Q7","How many QALYs are gained and how does that evolve over time? ---> Total QALY gains is XX and increases over time, representing an X% increase over X years."]
[]
[{"$nulls":3},"Refer sheet tab: Result_QALY Gain"]
[]
[]
["Q8","How many events did we avert per 100 patients? --> X events averted per 100 patients "]
[{"$nulls":3}," Events averted per 100 patients"]
[]
[{"$nulls":3},"At end of CARDIO (2 Years):","Sao Paulo","Dakar","Ulaanbaatar",null,"Projection Phase","Sao Paulo","Dakar","Ulaanbaatar"]
[{"$nulls":3},"CHD events averted",{"$f":"(Results!C31/population_SP)*100","v":{"v":0.32511978097193706,"d":"0.33"}},{"$f":"(Results!E31/population_Dakar)*100","v":{"v":0.05729564553093965,"d":"0.06"}},{"$f":"(Results!G31/population_UB)*100","v":{"v":0.17866004962779156,"d":"0.18"}},null,"CHD events averted",{"$f":"Results!D112/10","v":{"v":1.3860369609856265,"d":"1.39"}},{"$f":"Results!D61/10","v":{"v":0.4774637127578304,"d":"0.48"}},{"$f":"Results!D86/10","v":{"v":0.32754342431761785,"d":"0.33"}}]
[{"$nulls":3},"Stroke events averted",{"$f":"(Results!C32/population_SP)*100","v":{"v":0.10266940451745381,"d":"0.10"}},{"$f":"(Results!E32/population_Dakar)*100","v":{"v":0.019098548510313215,"d":"0.02"}},{"$f":"(Results!G32/population_UB)*100","v":{"v":0.04962779156327543,"d":"0.05"}},null,"Stroke events averted",{"$f":"Results!D113/10","v":{"v":0.5304585900068447,"d":"0.53"}},{"$f":"Results!D62/10","v":{"v":0.19098548510313218,"d":"0.19"}},{"$f":"Results!D87/10","v":{"v":0.13895781637717122,"d":"0.14"}}]
[{"$nulls":3},"Death",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"Death",{"$f":"Results!D114/10","v":{"v":3.1485284052019162,"d":"3.15"}},{"$f":"Results!D63/10","v":{"v":0.6493506493506495,"d":"0.65"}},{"$f":"Results!D88/10","v":{"v":2.5210918114143923,"d":"2.52"}}]
[]
["Q10","Comparison"]
[]
[null,"·       Analysis of the start cohort and end cohort – for each city "]
{"$rows_empty":11}
[null,"·       Which city was found most cost-effective – why? / least cost-effective – why? Refer the result summary"]
[]
[{"$nulls":3},"Refer ICER table below"]
[]
[{"$nulls":4},{"$f":"Results!C127","v":"Incremental \nCost"},{"$f":"Results!D127","v":"Incremental \nQALY"},"ICER","Threshold range","Cost Effective"]
[{"$nulls":3},{"$f":"Results!B128","v":"Sao Paulo"},{"$f":"Results!C128","v":{"v":448249.023977397,"d":"$448,249"}},{"$f":"Results!D128","v":{"v":571.5860780895491,"d":"$572"}},{"$f":"Results!F128","v":{"v":784.2196322828752,"d":"784.22"}},"$3,210-$10,122 / QALY","Yes"]
[{"$nulls":3},{"$f":"Results!B129","v":"Dakar"},{"$f":"Results!C129","v":{"v":375540.55690084305,"d":"$375,541"}},{"$f":"Results!D129","v":{"v":121.47598279440717,"d":"$121"}},{"$f":"Results!F129","v":{"v":3091.479881553452,"d":"3,091.48"}},"$73-$1,166 / QALY","No"]
[{"$nulls":3},{"$f":"Results!B130","v":"Ulaanbaatar"},{"$f":"Results!C130","v":{"v":661312.6826426676,"d":"$661,313"}},{"$f":"Results!D130","v":{"v":884.4213639989321,"d":"$884"}},{"$f":"Results!F130","v":{"v":747.7348575711997,"d":"747.73"}},"$1,624-$4,849 / QALY","Yes"]
[]
[null,"          Do we observe any significant difference between male/female in the results? Across cities?  "]
[]
[]
[{"$nulls":3},"Projected phase events averted "]
[{"$nulls":3},"Events","SP","Dakar","UB"]
[{"$nulls":3},"CHD ",{"$f":"Results!C112","v":81},{"$f":"Results!C61","v":25},{"$f":"Results!C86","v":33}]
[{"$nulls":3},"Stroke",{"$f":"Results!C113","v":31},{"$f":"Results!C62","v":10},{"$f":"Results!C87","v":14}]
[{"$nulls":3},"Death",{"$f":"Results!C114","v":184},{"$f":"Results!C63","v":34},{"$f":"Results!C88","v":254}]
{"$rows_empty":31}
[{"$nulls":6},"First quarter of CARDIO (Baseline) ",null,"Last quarter of CARDIO "]
[{"$nulls":4},"Ulaanbaatar (37% male)"]
[{"$nulls":5},"CVD risk","- Male","Female","Male","Female"]
[{"$nulls":5},"low",{"$f":"'Raw Data - UB'!BI10","v":{"v":320.04531451853325,"d":"320"}},{"$f":"'Raw Data - UB'!BJ10","v":{"v":650.8880055649408,"d":"651"}},{"$f":"'Raw Data - UB'!BK10","v":1156},{"$f":"'Raw Data - UB'!BL10","v":2351},{"$nulls":3},{"$f":"'Raw Data - UB'!BK10","v":1156},{"$f":"'Raw Data - UB'!BL10","v":2351}]
[{"$nulls":5},"medium",{"$f":"'Raw Data - UB'!BI11","v":{"v":301.2191195468548,"d":"301"}},{"$f":"'Raw Data - UB'!BJ11","v":{"v":477.29941369372955,"d":"477"}},{"$f":"'Raw Data - UB'!BK11","v":1088},{"$f":"'Raw Data - UB'!BL11","v":1724},{"$nulls":3},{"$f":"'Raw Data - UB'!BK11","v":1088},{"$f":"'Raw Data - UB'!BL11","v":1724}]
[{"$nulls":5},"high",{"$f":"'Raw Data - UB'!BI12","v":{"v":80.56504024644738,"d":"81"}},{"$f":"'Raw Data - UB'!BJ12","v":{"v":70.32137533538706,"d":"70"}},{"$f":"'Raw Data - UB'!BK12","v":291},{"$f":"'Raw Data - UB'!BL12","v":254},{"$nulls":3},{"$f":"'Raw Data - UB'!BK12","v":291},{"$f":"'Raw Data - UB'!BL12","v":254}]
[{"$nulls":4},"Dakar (22% male)"]
[{"$nulls":5},"CVD risk","- Male","Female","Male","Female"]
[{"$nulls":5},"low",{"$f":"'Raw Data - DK'!BI11","v":90},{"$f":"'Raw Data - DK'!BJ11","v":466},{"$f":"'Raw Data - DK'!BK11","v":197},{"$f":"'Raw Data - DK'!BL11","v":811},null,90,466,197,811]
[{"$nulls":5},"medium",{"$f":"'Raw Data - DK'!BI12","v":162},{"$f":"'Raw Data - DK'!BJ12","v":666},{"$f":"'Raw Data - DK'!BK12","v":316},{"$f":"'Raw Data - DK'!BL12","v":1121},null,162,666,316,1121]
[{"$nulls":5},"high",{"$f":"'Raw Data - DK'!BI13","v":276},{"$f":"'Raw Data - DK'!BJ13","v":1055},{"$f":"'Raw Data - DK'!BK13","v":514},{"$f":"'Raw Data - DK'!BL13","v":1775},null,276,1055,514,1775]
[{"$nulls":4},"São Paulo (27% male)"]
[{"$nulls":5},"CVD risk","- Male","Female","Male","Female"]
[{"$nulls":5},"low",{"$f":"'Raw Data - SP'!BI10","v":4},{"$f":"'Raw Data - SP'!BJ10","v":13},{"$f":"'Raw Data - SP'!BK10","v":11},{"$f":"'Raw Data - SP'!BL10","v":21}]
[{"$nulls":5},"medium",{"$f":"'Raw Data - SP'!BI11","v":3},{"$f":"'Raw Data - SP'!BJ11","v":20},{"$f":"'Raw Data - SP'!BK11","v":11},{"$f":"'Raw Data - SP'!BL11","v":30}]
[{"$nulls":5},"high",{"$f":"'Raw Data - SP'!BI12","v":24},{"$f":"'Raw Data - SP'!BJ12","v":59},{"$f":"'Raw Data - SP'!BK12","v":40},{"$f":"'Raw Data - SP'!BL12","v":90}]
[]
[{"$nulls":4},"Note: \nAssumption: In UB city, first quarter risk score were distrubted among risk profile using last quarter riks profile as proxy and futher assuming that change in risk from first to last quaerter is similar to Dakar city "]

{"sheet":"Results_Events_ averted","index":16,"n_rows":34,"n_cols":135,"rows_kept":34,"merged":[[3,1,3,21],[17,1,17,21],[31,1,31,21]]}
[]
[]
[{"$nulls":3},"Reduction in Events"]
[null,{"$f":"'Result_Sensitivity Results'!E2","v":"Sao Paulo"}]
[{"$nulls":24},"Alternate view"]
[]
[{"$nulls":24},"SP",{"$nulls":7},"SP",{"$nulls":6},"SP",{"$nulls":68},"Reduction in Events"]
[{"$nulls":109},"SP",{"$nulls":8},{"$f":"'Result_Sensitivity Results'!F2","v":"Dakar"},{"$nulls":8},{"$f":"'Result_Sensitivity Results'!G2","v":"UlaanBaatar"}]
[{"$nulls":109},"CHD","Stroke","Death",null,"Cumulative Reduction in CHD  events","Cumulative Reduction in Stroke events","Cumulative Reduction in Death events","YOY Deaths",null,"CHD","Stroke","Death",null,"Cumulative Reduction in CHD  events","Cumulative Reduction in Stroke events","Cumulative Reduction in Death events","YOY Deaths",null,"CHD","Stroke","Death",null,"Cumulative Reduction in CHD  events","Cumulative Reduction in Stroke events","Cumulative Reduction in Death events","YOY Deaths"]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ17-Trace_SoC_SP!AJ17)","v":{"v":11.473607210590131,"d":"11"}},{"$f":"-(Trace_CARDIO_SP!AK17-Trace_SoC_SP!AK17)","v":{"v":4.184984264667889,"d":"4"}},{"$f":"-(Trace_CARDIO_SP!AL17-Trace_SoC_SP!AL17)","v":{"v":17.02635211624704,"d":"17"}},"Year1",{"$f":"DF10","v":{"v":11.473607210590131,"d":"11"}},{"$f":"DG10","v":{"v":4.184984264667889,"d":"4"}},{"$f":"DH10","v":{"v":17.02635211624704,"d":"17"}},{"$f":"DH10","v":{"v":17.02635211624704,"d":"17"}},null,{"$f":"-(Trace_CARDIO_Dakar!AJ17-Trace_SoC_Dakar!AJ17)","v":{"v":3.094239044569747,"d":"3"}},{"$f":"-(Trace_CARDIO_Dakar!AK17-Trace_SoC_Dakar!AK17)","v":{"v":1.1212679214537538,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL17-Trace_SoC_Dakar!AL17)","v":{"v":3.1888038176530245,"d":"3"}},"Year1",{"$f":"DO10","v":{"v":3.094239044569747,"d":"3"}},{"$f":"DP10","v":{"v":1.1212679214537538,"d":"1"}},{"$f":"DQ10","v":{"v":3.1888038176530245,"d":"3"}},{"$f":"DQ10","v":{"v":3.1888038176530245,"d":"3"}},null,{"$f":"-(Trace_CARDIO_UB!AJ17-Trace_SoC_UB!AJ17)","v":{"v":5.180835030086243,"d":"5"}},{"$f":"-(Trace_CARDIO_UB!AK17-Trace_SoC_UB!AK17)","v":{"v":1.9118789840327288,"d":"2"}},{"$f":"-(Trace_CARDIO_UB!AL17-Trace_SoC_UB!AL17)","v":{"v":20.688480109075613,"d":"21"}},"Year1",{"$f":"DX10","v":{"v":5.180835030086243,"d":"5"}},{"$f":"DY10","v":{"v":1.9118789840327288,"d":"2"}},{"$f":"DZ10","v":{"v":20.688480109075613,"d":"21"}},{"$f":"DZ10","v":{"v":20.688480109075613,"d":"21"}}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ18-Trace_SoC_SP!AJ18)","v":{"v":10.802279015882206,"d":"11"}},{"$f":"-(Trace_CARDIO_SP!AK18-Trace_SoC_SP!AK18)","v":{"v":3.969737550964659,"d":"4"}},{"$f":"-(Trace_CARDIO_SP!AL18-Trace_SoC_SP!AL18)","v":{"v":34.595604885599926,"d":"35"}},"Year2",{"$f":"DJ10+DF11","v":{"v":22.275886226472338,"d":"22"}},{"$f":"DK10+DG11","v":{"v":8.154721815632548,"d":"8"}},{"$f":"DH11","v":{"v":34.595604885599926,"d":"35"}},{"$f":"DH11-DH10","v":{"v":17.569252769352886,"d":"18"}},null,{"$f":"-(Trace_CARDIO_Dakar!AJ18-Trace_SoC_Dakar!AJ18)","v":{"v":2.990317283694438,"d":"3"}},{"$f":"-(Trace_CARDIO_Dakar!AK18-Trace_SoC_Dakar!AK18)","v":{"v":1.087972584552304,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL18-Trace_SoC_Dakar!AL18)","v":{"v":6.27521951465792,"d":"6"}},"Year2",{"$f":"DS10+DO11","v":{"v":6.084556328264185,"d":"6"}},{"$f":"DT10+DP11","v":{"v":2.209240506006058,"d":"2"}},{"$f":"DQ11","v":{"v":6.27521951465792,"d":"6"}},{"$f":"DQ11-DQ10","v":{"v":3.0864156970048953,"d":"3"}},null,{"$f":"-(Trace_CARDIO_UB!AJ18-Trace_SoC_UB!AJ18)","v":{"v":4.7705236942540665,"d":"5"}},{"$f":"-(Trace_CARDIO_UB!AK18-Trace_SoC_UB!AK18)","v":{"v":1.782090152213538,"d":"2"}},{"$f":"-(Trace_CARDIO_UB!AL18-Trace_SoC_UB!AL18)","v":{"v":47.78703128768382,"d":"48"}},"Year2",{"$f":"EB10+DX11","v":{"v":9.95135872434031,"d":"10"}},{"$f":"EC10+DY11","v":{"v":3.6939691362462668,"d":"4"}},{"$f":"DZ11","v":{"v":47.78703128768382,"d":"48"}},{"$f":"DZ11-DZ10","v":{"v":27.098551178608204,"d":"27"}}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ19-Trace_SoC_SP!AJ19)","v":{"v":10.10379149269751,"d":"10"}},{"$f":"-(Trace_CARDIO_SP!AK19-Trace_SoC_SP!AK19)","v":{"v":3.7454146803234565,"d":"4"}},{"$f":"-(Trace_CARDIO_SP!AL19-Trace_SoC_SP!AL19)","v":{"v":52.64490858823672,"d":"53"}},"Year3",{"$f":"DJ11+DF12","v":{"v":32.37967771916985,"d":"32"}},{"v":11.900136495956005,"d":"12"},{"v":52.64490858823672,"d":"53"},{"v":18.04930370263679,"d":"18"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ19-Trace_SoC_Dakar!AJ19)","v":{"v":2.889014515497763,"d":"3"}},{"$f":"-(Trace_CARDIO_Dakar!AK19-Trace_SoC_Dakar!AK19)","v":{"v":1.0554862067925797,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL19-Trace_SoC_Dakar!AL19)","v":{"v":9.261794903744146,"d":"9"}},"Year3",{"$f":"DS11+DO12","v":{"v":8.973570843761948,"d":"9"}},{"v":3.2647267127986375,"d":"3"},{"v":9.261794903744146,"d":"9"},{"v":2.9865753890862266,"d":"3"},null,{"$f":"-(Trace_CARDIO_UB!AJ19-Trace_SoC_UB!AJ19)","v":{"v":4.379183994266867,"d":"4"}},{"$f":"-(Trace_CARDIO_UB!AK19-Trace_SoC_UB!AK19)","v":{"v":1.658118161337601,"d":"2"}},{"$f":"-(Trace_CARDIO_UB!AL19-Trace_SoC_UB!AL19)","v":{"v":73.38783960284627,"d":"73"}},"Year3",{"$f":"EB11+DX12","v":{"v":14.330542718607177,"d":"14"}},{"v":5.352087297583868,"d":"5"},{"v":73.38783960284627,"d":"73"},{"v":25.600808315162453,"d":"26"}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ20-Trace_SoC_SP!AJ20)","v":{"v":9.377845674268997,"d":"9"}},{"$f":"-(Trace_CARDIO_SP!AK20-Trace_SoC_SP!AK20)","v":{"v":3.5118418225695507,"d":"4"}},{"$f":"-(Trace_CARDIO_SP!AL20-Trace_SoC_SP!AL20)","v":{"v":71.1332139156425,"d":"71"}},"Year4",{"v":41.757523393438845,"d":"42"},{"v":15.411978318525556,"d":"15"},{"v":71.1332139156425,"d":"71"},{"v":18.488305327405783,"d":"18"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ20-Trace_SoC_Dakar!AJ20)","v":{"v":2.790270755184295,"d":"3"}},{"$f":"-(Trace_CARDIO_Dakar!AK20-Trace_SoC_Dakar!AK20)","v":{"v":1.023790537361311,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL20-Trace_SoC_Dakar!AL20)","v":{"v":12.151019742566803,"d":"12"}},"Year4",{"v":11.763841598946243,"d":"12"},{"v":4.2885172501599484,"d":"4"},{"v":12.151019742566803,"d":"12"},{"v":2.8892248388226562,"d":"3"},null,{"$f":"-(Trace_CARDIO_UB!AJ20-Trace_SoC_UB!AJ20)","v":{"v":4.006053934382834,"d":"4"}},{"$f":"-(Trace_CARDIO_UB!AK20-Trace_SoC_UB!AK20)","v":{"v":1.5397320659073976,"d":"2"}},{"$f":"-(Trace_CARDIO_UB!AL20-Trace_SoC_UB!AL20)","v":{"v":97.55463331810347,"d":"98"}},"Year4",{"v":18.33659665299001,"d":"18"},{"v":6.8918193634912654,"d":"7"},{"v":97.55463331810347,"d":"98"},{"v":24.1667937152572,"d":"24"}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ21-Trace_SoC_SP!AJ21)","v":{"v":8.625035781511883,"d":"9"}},{"$f":"-(Trace_CARDIO_SP!AK21-Trace_SoC_SP!AK21)","v":{"v":3.2691169474244397,"d":"3"}},{"$f":"-(Trace_CARDIO_SP!AL21-Trace_SoC_SP!AL21)","v":{"v":89.98695653405389,"d":"90"}},"Year5",{"v":50.38255917495073,"d":"50"},{"v":18.681095265949995,"d":"19"},{"v":89.98695653405389,"d":"90"},{"v":18.85374261841139,"d":"19"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ21-Trace_SoC_Dakar!AJ21)","v":{"v":2.6940273364416925,"d":"3"}},{"$f":"-(Trace_CARDIO_Dakar!AK21-Trace_SoC_Dakar!AK21)","v":{"v":0.992867723793907,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL21-Trace_SoC_Dakar!AL21)","v":{"v":14.945327006741309,"d":"15"}},"Year5",{"v":14.457868935387935,"d":"14"},{"v":5.281384973953855,"d":"5"},{"v":14.945327006741309,"d":"15"},{"v":2.794307264174506,"d":"3"},null,{"$f":"-(Trace_CARDIO_UB!AJ21-Trace_SoC_UB!AJ21)","v":{"v":3.6504004436428517,"d":"4"}},{"$f":"-(Trace_CARDIO_UB!AK21-Trace_SoC_UB!AK21)","v":{"v":1.42670964179597,"d":"1"}},{"$f":"-(Trace_CARDIO_UB!AL21-Trace_SoC_UB!AL21)","v":{"v":120.34866163484526,"d":"120"}},"Year5",{"v":21.986997096632862,"d":"22"},{"v":8.318529005287235,"d":"8"},{"v":120.34866163484526,"d":"120"},{"v":22.794028316741787,"d":"23"}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ22-Trace_SoC_SP!AJ22)","v":{"v":7.846912872775718,"d":"8"}},{"$f":"-(Trace_CARDIO_SP!AK22-Trace_SoC_SP!AK22)","v":{"v":3.0176291007661895,"d":"3"}},{"$f":"-(Trace_CARDIO_SP!AL22-Trace_SoC_SP!AL22)","v":{"v":109.09768200041867,"d":"109"}},"Year6",{"v":58.229472047726446,"d":"58"},{"v":21.698724366716185,"d":"22"},{"v":109.09768200041867,"d":"109"},{"v":19.110725466364784,"d":"19"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ22-Trace_SoC_Dakar!AJ22)","v":{"v":2.5434278143049056,"d":"3"}},{"$f":"-(Trace_CARDIO_Dakar!AK22-Trace_SoC_Dakar!AK22)","v":{"v":0.9444329995777672,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL22-Trace_SoC_Dakar!AL22)","v":{"v":19.28309749371408,"d":"19"}},"Year6",{"v":17.00129674969284,"d":"17"},{"v":6.225817973531623,"d":"6"},{"v":19.28309749371408,"d":"19"},{"v":4.337770486972772,"d":"4"},null,{"$f":"-(Trace_CARDIO_UB!AJ22-Trace_SoC_UB!AJ22)","v":{"v":3.3115183061380122,"d":"3"}},{"$f":"-(Trace_CARDIO_UB!AK22-Trace_SoC_UB!AK22)","v":{"v":1.3188370645045673,"d":"1"}},{"$f":"-(Trace_CARDIO_UB!AL22-Trace_SoC_UB!AL22)","v":{"v":141.82878744216328,"d":"142"}},"Year6",{"v":25.298515402770875,"d":"25"},{"v":9.637366069791803,"d":"10"},{"v":141.82878744216328,"d":"142"},{"v":21.480125807318018,"d":"21"}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ23-Trace_SoC_SP!AJ23)","v":{"v":7.049022274534153,"d":"7"}},{"$f":"-(Trace_CARDIO_SP!AK23-Trace_SoC_SP!AK23)","v":{"v":2.759041440176347,"d":"3"}},{"$f":"-(Trace_CARDIO_SP!AL23-Trace_SoC_SP!AL23)","v":{"v":128.24828860150456,"d":"128"}},"Year7",{"v":65.2784943222606,"d":"65"},{"v":24.45776580689253,"d":"24"},{"v":128.24828860150456,"d":"128"},{"v":19.150606601085883,"d":"19"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ23-Trace_SoC_Dakar!AJ23)","v":{"v":2.398980948820764,"d":"2"}},{"$f":"-(Trace_CARDIO_Dakar!AK23-Trace_SoC_Dakar!AK23)","v":{"v":0.8979014436901842,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL23-Trace_SoC_Dakar!AL23)","v":{"v":23.388312938473064,"d":"23"}},"Year7",{"v":19.400277698513605,"d":"19"},{"v":7.123719417221807,"d":"7"},{"v":23.388312938473064,"d":"23"},{"v":4.105215444758983,"d":"4"},null,{"$f":"-(Trace_CARDIO_UB!AJ23-Trace_SoC_UB!AJ23)","v":{"v":2.793354465698812,"d":"3"}},{"$f":"-(Trace_CARDIO_UB!AK23-Trace_SoC_UB!AK23)","v":{"v":1.1536090677344575,"d":"1"}},{"$f":"-(Trace_CARDIO_UB!AL23-Trace_SoC_UB!AL23)","v":{"v":174.2918280624126,"d":"174"}},"Year7",{"v":28.091869868469686,"d":"28"},{"v":10.79097513752626,"d":"11"},{"v":174.2918280624126,"d":"174"},{"v":32.46304062024933,"d":"32"}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ24-Trace_SoC_SP!AJ24)","v":{"v":6.236931388244599,"d":"6"}},{"$f":"-(Trace_CARDIO_SP!AK24-Trace_SoC_SP!AK24)","v":{"v":2.4950140301962733,"d":"2"}},{"$f":"-(Trace_CARDIO_SP!AL24-Trace_SoC_SP!AL24)","v":{"v":147.21472177510623,"d":"147"}},"Year8",{"v":71.5154257105052,"d":"72"},{"v":26.952779837088805,"d":"27"},{"v":147.21472177510623,"d":"147"},{"v":18.966433173601672,"d":"19"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ24-Trace_SoC_Dakar!AJ24)","v":{"v":2.26045961658356,"d":"2"}},{"$f":"-(Trace_CARDIO_Dakar!AK24-Trace_SoC_Dakar!AK24)","v":{"v":0.8532039078640423,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL24-Trace_SoC_Dakar!AL24)","v":{"v":27.270368003083604,"d":"27"}},"Year8",{"v":21.660737315097165,"d":"22"},{"v":7.976923325085849,"d":"8"},{"v":27.270368003083604,"d":"27"},{"v":3.8820550646105403,"d":"4"},null,{"$f":"-(Trace_CARDIO_UB!AJ24-Trace_SoC_UB!AJ24)","v":{"v":2.314978878157376,"d":"2"}},{"$f":"-(Trace_CARDIO_UB!AK24-Trace_SoC_UB!AK24)","v":{"v":1.00061143502678,"d":"1"}},{"$f":"-(Trace_CARDIO_UB!AL24-Trace_SoC_UB!AL24)","v":{"v":203.65491463750868,"d":"204"}},"Year8",{"v":30.406848746627062,"d":"30"},{"v":11.79158657255304,"d":"12"},{"v":203.65491463750868,"d":"204"},{"v":29.363086575096077,"d":"29"}]
[null,{"$f":"'Result_Sensitivity Results'!F2","v":"Dakar"},{"$nulls":107},{"$f":"-(Trace_CARDIO_SP!AJ25-Trace_SoC_SP!AJ25)","v":{"v":5.415627146799821,"d":"5"}},{"$f":"-(Trace_CARDIO_SP!AK25-Trace_SoC_SP!AK25)","v":{"v":2.2270046210636245,"d":"2"}},{"$f":"-(Trace_CARDIO_SP!AL25-Trace_SoC_SP!AL25)","v":{"v":165.7779643250608,"d":"166"}},"Year9",{"v":76.93105285730502,"d":"77"},{"v":29.17978445815243,"d":"29"},{"v":165.7779643250608,"d":"166"},{"v":18.563242549954566,"d":"19"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ25-Trace_SoC_Dakar!AJ25)","v":{"v":2.1276447235859877,"d":"2"}},{"$f":"-(Trace_CARDIO_Dakar!AK25-Trace_SoC_Dakar!AK25)","v":{"v":0.810273670476299,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL25-Trace_SoC_Dakar!AL25)","v":{"v":30.938312103589624,"d":"31"}},"Year9",{"v":23.788382038683153,"d":"24"},{"v":8.787196995562148,"d":"9"},{"v":30.938312103589624,"d":"31"},{"v":3.66794410050602,"d":"4"},null,{"$f":"-(Trace_CARDIO_UB!AJ25-Trace_SoC_UB!AJ25)","v":{"v":1.873795053991799,"d":"2"}},{"$f":"-(Trace_CARDIO_UB!AK25-Trace_SoC_UB!AK25)","v":{"v":0.8590563871656158,"d":"1"}},{"$f":"-(Trace_CARDIO_UB!AL25-Trace_SoC_UB!AL25)","v":{"v":230.13408984058196,"d":"230"}},"Year9",{"v":32.28064380061886,"d":"32"},{"v":12.650642959718656,"d":"13"},{"v":230.13408984058196,"d":"230"},{"v":26.479175203073282,"d":"26"}]
[{"$nulls":109},{"$f":"-(Trace_CARDIO_SP!AJ26-Trace_SoC_SP!AJ26)","v":{"v":4.591461893132461,"d":"5"}},{"$f":"-(Trace_CARDIO_SP!AK26-Trace_SoC_SP!AK26)","v":{"v":1.9568980900674902,"d":"2"}},{"$f":"-(Trace_CARDIO_SP!AL26-Trace_SoC_SP!AL26)","v":{"v":183.6765822207367,"d":"184"}},"Year10",{"v":81.52251475043748,"d":"82"},{"v":31.13668254821992,"d":"31"},{"v":183.6765822207367,"d":"184"},{"v":17.898617895675898,"d":"18"},null,{"$f":"-(Trace_CARDIO_Dakar!AJ26-Trace_SoC_Dakar!AJ26)","v":{"v":2.0003249271064902,"d":"2"}},{"$f":"-(Trace_CARDIO_Dakar!AK26-Trace_SoC_Dakar!AK26)","v":{"v":0.769046352799986,"d":"1"}},{"$f":"-(Trace_CARDIO_Dakar!AL26-Trace_SoC_Dakar!AL26)","v":{"v":34.40086159016187,"d":"34"}},"Year10",{"v":25.788706965789643,"d":"26"},{"v":9.556243348362134,"d":"10"},{"v":34.40086159016187,"d":"34"},{"v":3.462549486572243,"d":"3"},null,{"$f":"-(Trace_CARDIO_UB!AJ26-Trace_SoC_UB!AJ26)","v":{"v":1.4673655592873587,"d":"1"}},{"$f":"-(Trace_CARDIO_UB!AK26-Trace_SoC_UB!AK26)","v":{"v":0.728204127060188,"d":"1"}},{"$f":"-(Trace_CARDIO_UB!AL26-Trace_SoC_UB!AL26)","v":{"v":253.93179581423965,"d":"254"}},"Year10",{"v":33.74800935990622,"d":"34"},{"v":13.378847086778844,"d":"13"},{"v":253.93179581423965,"d":"254"},{"v":23.797705973657685,"d":"24"}]
[{"$nulls":109},{"$f":"SUM(DF10:DF19)","v":{"v":81.52251475043748,"d":"82"}},{"$f":"SUM(DG10:DG19)","v":{"v":31.13668254821992,"d":"31"}},{"$f":"SUM(DH10:DH19)","v":{"v":999.402274962607,"d":"999"}},"Total",{"$nulls":3},{"$f":"SUM(DM10:DM19)","v":{"v":183.6765822207367,"d":"184"}},null,{"$f":"SUM(DO10:DO19)","v":{"v":25.788706965789643,"d":"26"}},{"$f":"SUM(DP10:DP19)","v":{"v":9.556243348362134,"d":"10"}},{"$f":"SUM(DQ10:DQ19)","v":{"v":181.10311711438544,"d":"181"}},"Total",{"$nulls":3},{"$f":"SUM(DV10:DV19)","v":{"v":34.40086159016187,"d":"34"}},null,{"$f":"SUM(DX10:DX19)","v":{"v":33.74800935990622,"d":"34"}},{"$f":"SUM(DY10:DY19)","v":{"v":13.378847086778844,"d":"13"}},{"$nulls":5},{"$f":"SUM(EE10:EE19)","v":{"v":253.93179581423965,"d":"254"}}]
[]
[]
[]
[{"$nulls":108},"Time","BHBH","No CARDIO"]
[{"$nulls":108},"Year1",{"$f":"(Trace_CARDIO_SP!AJ17)","v":{"v":114.43860810978356,"d":"114.44"}},{"$f":"Trace_SoC_SP!AJ17","v":{"v":125.91221532037369,"d":"125.91"}}]
[{"$nulls":108},"Year2",{"$f":"(Trace_CARDIO_SP!AJ18)","v":{"v":110.86320027151552,"d":"110.86"}},{"$f":"Trace_SoC_SP!AJ18","v":{"v":121.66547928739773,"d":"121.67"}}]
[{"$nulls":24},"DK",{"$nulls":6},"DK",{"$nulls":7},"DK",{"$nulls":68},"Year3",{"$f":"(Trace_CARDIO_SP!AJ19)","v":{"v":107.10436397550532,"d":"107.10"}},{"$f":"Trace_SoC_SP!AJ19","v":{"v":117.20815546820283,"d":"117.21"}}]
[{"$nulls":108},"Year4",{"$f":"(Trace_CARDIO_SP!AJ20)","v":{"v":103.15229234136318,"d":"103.15"}},{"$f":"Trace_SoC_SP!AJ20","v":{"v":112.53013801563218,"d":"112.53"}}]
[{"$nulls":108},"Year5",{"$f":"(Trace_CARDIO_SP!AJ21)","v":{"v":99.00039933009286,"d":"99.00"}},{"$f":"Trace_SoC_SP!AJ21","v":{"v":107.62543511160474,"d":"107.63"}}]
[{"$nulls":108},"Year6",{"$f":"(Trace_CARDIO_SP!AJ22)","v":{"v":94.64553951366334,"d":"94.65"}},{"$f":"Trace_SoC_SP!AJ22","v":{"v":102.49245238643906,"d":"102.49"}}]
[{"$nulls":108},"Year7",{"$f":"(Trace_CARDIO_SP!AJ23)","v":{"v":90.10514898977982,"d":"90.11"}},{"$f":"Trace_SoC_SP!AJ23","v":{"v":97.15417126431397,"d":"97.15"}}]
[null,{"$f":"'Result_Sensitivity Results'!G2","v":"UlaanBaatar"},{"$nulls":106},"Year8",{"$f":"(Trace_CARDIO_SP!AJ24)","v":{"v":85.3957098987551,"d":"85.40"}},{"$f":"Trace_SoC_SP!AJ24","v":{"v":91.6326412869997,"d":"91.63"}}]
[{"$nulls":108},"Year9",{"$f":"(Trace_CARDIO_SP!AJ25)","v":{"v":80.52890620249578,"d":"80.53"}},{"$f":"Trace_SoC_SP!AJ25","v":{"v":85.9445333492956,"d":"85.94"}}]
[{"$nulls":108},"Year10",{"$f":"(Trace_CARDIO_SP!AJ26)","v":{"v":75.52257061459835,"d":"75.52"}},{"$f":"Trace_SoC_SP!AJ26","v":{"v":80.11403250773081,"d":"80.11"}}]

{"sheet":"Result_QALY Gain ","index":17,"n_rows":30,"n_cols":59,"rows_kept":30}
[]
[]
[{"$nulls":3},"Projection Phase- Cumulative QALY Gain per Treated. Patients",{"$nulls":34},"Chart Data"]
[]
[{"$nulls":38},"Total / Per person",1]
[]
[]
[]
[{"$nulls":38},"Sao Paulo","CumulativeWith CARDIO","CumulativeW/O CARDIO","Jump","With CARDIO","W/O CARDIO",null,null,"Dakar","CumulativeWith CARDIO","CumulativeW/O CARDIO","Jump","With CARDIO","W/O CARDIO",null,"UlaanBaatar","CumulativeWith CARDIO","CumulativeW/O CARDIO","Jump","With CARDIO","W/O CARDIO"]
[{"$nulls":38},"Year1 ",{"$f":"AQ10","v":{"v":0.7366855577386671,"d":"0.737"}},{"$f":"AR10","v":{"v":0.7343438213630489,"d":"0.734"}},{"$f":"AN10-AO10","v":{"v":2.3417363756181864E-3,"d":"0.002"}},{"$f":"Trace_CARDIO_SP!BM17/(IF(Check=0,1,population_SP))","v":{"v":0.7366855577386671,"d":"0.737"}},{"$f":"Trace_SoC_SP!BM17/(IF(Check=0,1,population_SP))","v":{"v":0.7343438213630489,"d":"0.734"}},null,null,"Year1 ",{"$f":"AY10","v":{"v":0.7705657482729645,"d":"0.771"}},{"$f":"AZ10","v":{"v":0.7700605632846721,"d":"0.770"}},{"$f":"AV10-AW10","v":{"v":5.0518498829243974E-4,"d":"0.001"}},{"$f":"Trace_CARDIO_Dakar!BM17/(IF(Check=0,1,population_Dakar))","v":{"v":0.7705657482729645,"d":"0.771"}},{"$f":"Trace_SoC_Dakar!BM17/(IF(Check=0,1,population_Dakar))","v":{"v":0.7700605632846721,"d":"0.770"}},null,"Year1 ",{"$f":"BF10","v":{"v":0.756517064872907,"d":"0.757"}},{"$f":"BG10","v":{"v":0.7548645025829129,"d":"0.755"}},{"$f":"BC10-BD10","v":{"v":1.6525622899941084E-3,"d":"0.002"}},{"$f":"Trace_CARDIO_UB!BM17/(IF(Check=0,1,population_UB))","v":{"v":0.756517064872907,"d":"0.757"}},{"$f":"Trace_SoC_UB!BM17/(IF(Check=0,1,population_UB))","v":{"v":0.7548645025829129,"d":"0.755"}}]
[{"$nulls":38},"Year2",{"$f":"AN10+AQ11","v":{"v":1.4169518785483537,"d":"1.417"}},{"v":1.4101475175360454,"d":"1.410"},{"$f":"AN11-AO11","v":{"v":6.804361012308302E-3,"d":"0.007"}},{"$f":"Trace_CARDIO_SP!BM18/(IF(Check=0,1,population_SP))","v":{"v":0.6802663208096865,"d":"0.680"}},{"$f":"Trace_SoC_SP!BM18/(IF(Check=0,1,population_SP))","v":{"v":0.6758036961729966,"d":"0.676"}},null,null,"Year2",{"$f":"AV10+AY11","v":{"v":1.5043712931789086,"d":"1.504"}},{"$f":"AW10+AZ11","v":{"v":1.5029206821533436,"d":"1.503"}},{"$f":"AV11-AW11","v":{"v":1.4506110255649851E-3,"d":"0.001"}},{"$f":"Trace_CARDIO_Dakar!BM18/(IF(Check=0,1,population_Dakar))","v":{"v":0.7338055449059442,"d":"0.734"}},{"$f":"Trace_SoC_Dakar!BM18/(IF(Check=0,1,population_Dakar))","v":{"v":0.7328601188686715,"d":"0.733"}},null,"Year2",{"$f":"BC10+BF11","v":{"v":1.4670706432183813,"d":"1.467"}},{"$f":"BD10+BG11","v":{"v":1.4617361312028152,"d":"1.462"}},{"$f":"BC11-BD11","v":{"v":0.005334512015566117,"d":"0.005"}},{"$f":"Trace_CARDIO_UB!BM18/(IF(Check=0,1,population_UB))","v":{"v":0.7105535783454742,"d":"0.711"}},{"$f":"Trace_SoC_UB!BM18/(IF(Check=0,1,population_UB))","v":{"v":0.7068716286199023,"d":"0.707"}}]
[{"$nulls":38},"Year3",{"v":2.043446230766298,"d":"2.043"},{"v":2.0302076104992115,"d":"2.030"},{"v":0.013238620267086443,"d":"0.013"},{"$f":"Trace_CARDIO_SP!BM19/(IF(Check=0,1,population_SP))","v":{"v":0.6264943522179445,"d":"0.626"}},{"$f":"Trace_SoC_SP!BM19/(IF(Check=0,1,population_SP))","v":{"v":0.620060092963166,"d":"0.620"}},null,null,"Year3",{"v":2.203182110083734,"d":"2.203"},{"v":2.2003861986242708,"d":"2.200"},{"v":2.7959114594633405E-3,"d":"0.003"},{"$f":"Trace_CARDIO_Dakar!BM19/(IF(Check=0,1,population_Dakar))","v":{"v":0.6988108169048256,"d":"0.699"}},{"$f":"Trace_SoC_Dakar!BM19/(IF(Check=0,1,population_Dakar))","v":{"v":0.697465516470927,"d":"0.697"}},null,"Year3",{"v":2.1344874570251555,"d":"2.134"},{"v":2.123672719118299,"d":"2.124"},{"v":0.010814737906856386,"d":"0.011"},{"$f":"Trace_CARDIO_UB!BM19/(IF(Check=0,1,population_UB))","v":{"v":0.6674168138067744,"d":"0.667"}},{"$f":"Trace_SoC_UB!BM19/(IF(Check=0,1,population_UB))","v":{"v":0.6619365879154838,"d":"0.662"}}]
[{"$nulls":38},"Year4",{"v":2.618686270944391,"d":"2.619"},{"v":2.597189109426365,"d":"2.597"},{"v":0.021497161518026164,"d":"0.021"},{"$f":"Trace_CARDIO_SP!BM20/(IF(Check=0,1,population_SP))","v":{"v":0.5752400401780932,"d":"0.575"}},{"$f":"Trace_SoC_SP!BM20/(IF(Check=0,1,population_SP))","v":{"v":0.5669814989271534,"d":"0.567"}},null,null,"Year4",{"v":2.8686783951748662,"d":"2.869"},{"v":2.864174935173725,"d":"2.864"},{"v":0.004503460001141324,"d":"0.005"},{"$f":"Trace_CARDIO_Dakar!BM20/(IF(Check=0,1,population_Dakar))","v":{"v":0.6654962850911319,"d":"0.665"}},{"$f":"Trace_SoC_Dakar!BM20/(IF(Check=0,1,population_Dakar))","v":{"v":0.6637887365494541,"d":"0.664"}},null,"Year4",{"v":2.7614186832337775,"d":"2.761"},{"v":2.7435369600661508,"d":"2.744"},{"v":0.017881723167626706,"d":"0.018"},{"$f":"Trace_CARDIO_UB!BM20/(IF(Check=0,1,population_UB))","v":{"v":0.6269312262086219,"d":"0.627"}},{"$f":"Trace_SoC_UB!BM20/(IF(Check=0,1,population_UB))","v":{"v":0.6198642409478515,"d":"0.620"}}]
[{"$nulls":38},"Year5",{"v":3.1450854375807022,"d":"3.145"},{"v":3.113653734512344,"d":"3.114"},{"v":0.031431703068358186,"d":"0.031"},{"$f":"Trace_CARDIO_SP!BM21/(IF(Check=0,1,population_SP))","v":{"v":0.5263991666363109,"d":"0.526"}},{"$f":"Trace_SoC_SP!BM21/(IF(Check=0,1,population_SP))","v":{"v":0.5164646250859789,"d":"0.516"}},null,null,"Year5",{"v":3.5024592048798207,"d":"3.502"},{"v":3.49592099949135,"d":"3.496"},{"v":0.006538205388470608,"d":"0.007"},{"$f":"Trace_CARDIO_Dakar!BM21/(IF(Check=0,1,population_Dakar))","v":{"v":0.6337808097049547,"d":"0.634"}},{"$f":"Trace_SoC_Dakar!BM21/(IF(Check=0,1,population_Dakar))","v":{"v":0.6317460643176253,"d":"0.632"}},null,"Year5",{"v":3.3503509394405624,"d":"3.350"},{"v":3.3240088761770057,"d":"3.324"},{"v":0.026342063263556703,"d":"0.026"},{"$f":"Trace_CARDIO_UB!BM21/(IF(Check=0,1,population_UB))","v":{"v":0.5889322562067851,"d":"0.589"}},{"$f":"Trace_SoC_UB!BM21/(IF(Check=0,1,population_UB))","v":{"v":0.5804719161108549,"d":"0.580"}}]
[{"$nulls":38},"Year6",{"v":3.6249746942571015,"d":"3.625"},{"v":3.5820840018199553,"d":"3.582"},{"v":0.04289069243714616,"d":"0.043"},{"$f":"Trace_CARDIO_SP!BM22/(IF(Check=0,1,population_SP))","v":{"v":0.47988925667639937,"d":"0.480"}},{"$f":"Trace_SoC_SP!BM22/(IF(Check=0,1,population_SP))","v":{"v":0.46843026730761145,"d":"0.468"}},null,null,"Year6",{"v":4.098941103079669,"d":"4.099"},{"v":4.089859333234697,"d":"4.090"},{"v":0.009081769844971888,"d":"0.009"},{"$f":"Trace_CARDIO_Dakar!BM22/(IF(Check=0,1,population_Dakar))","v":{"v":0.5964818981998485,"d":"0.596"}},{"$f":"Trace_SoC_Dakar!BM22/(IF(Check=0,1,population_Dakar))","v":{"v":0.5939383337433476,"d":"0.594"}},null,"Year6",{"v":3.9036165780079655,"d":"3.904"},{"v":3.86759748858188,"d":"3.868"},{"v":0.03601908942608567,"d":"0.036"},{"$f":"Trace_CARDIO_UB!BM22/(IF(Check=0,1,population_UB))","v":{"v":0.5532656385674032,"d":"0.553"}},{"$f":"Trace_SoC_UB!BM22/(IF(Check=0,1,population_UB))","v":{"v":0.5435886124048739,"d":"0.544"}}]
[{"$nulls":38},"Year7",{"v":4.039755042459798,"d":"4.040"},{"v":3.984658955216485,"d":"3.985"},{"v":0.05509608724331283,"d":"0.055"},{"$f":"Trace_CARDIO_SP!BM23/(IF(Check=0,1,population_SP))","v":{"v":0.4147803482026964,"d":"0.415"}},{"$f":"Trace_SoC_SP!BM23/(IF(Check=0,1,population_SP))","v":{"v":0.4025749533965298,"d":"0.403"}},null,null,"Year7",{"v":4.660344857172645,"d":"4.660"},{"v":4.648271649297899,"d":"4.648"},{"v":0.012073207874745862,"d":"0.012"},{"$f":"Trace_CARDIO_Dakar!BM23/(IF(Check=0,1,population_Dakar))","v":{"v":0.5614037540929757,"d":"0.561"}},{"$f":"Trace_SoC_Dakar!BM23/(IF(Check=0,1,population_Dakar))","v":{"v":0.5584123160632021,"d":"0.558"}},null,"Year7",{"v":4.388422201101449,"d":"4.388"},{"v":4.341415126434004,"d":"4.341"},{"v":0.04700707466744447,"d":"0.047"},{"$f":"Trace_CARDIO_UB!BM23/(IF(Check=0,1,population_UB))","v":{"v":0.484805623093483,"d":"0.485"}},{"$f":"Trace_SoC_UB!BM23/(IF(Check=0,1,population_UB))","v":{"v":0.47381763785212394,"d":"0.474"}}]
[{"$nulls":38},"Year8",{"v":4.41472294381802,"d":"4.415"},{"v":4.3462912146687325,"d":"4.346"},{"v":0.06843172914928797,"d":"0.068"},{"$f":"Trace_CARDIO_SP!BM24/(IF(Check=0,1,population_SP))","v":{"v":0.37496790135822294,"d":"0.375"}},{"$f":"Trace_SoC_SP!BM24/(IF(Check=0,1,population_SP))","v":{"v":0.3616322594522476,"d":"0.362"}},null,null,"Year8",{"v":5.188757758774482,"d":"5.189"},{"v":5.173301044436349,"d":"5.173"},{"v":0.015456714338133004,"d":"0.015"},{"$f":"Trace_CARDIO_Dakar!BM24/(IF(Check=0,1,population_Dakar))","v":{"v":0.5284129016018367,"d":"0.528"}},{"$f":"Trace_SoC_Dakar!BM24/(IF(Check=0,1,population_Dakar))","v":{"v":0.5250293951384503,"d":"0.525"}},null,"Year8",{"v":4.834746455642588,"d":"4.835"},{"v":4.775276849342109,"d":"4.775"},{"v":0.05946960630047826,"d":"0.059"},{"$f":"Trace_CARDIO_UB!BM24/(IF(Check=0,1,population_UB))","v":{"v":0.44632425454113883,"d":"0.446"}},{"$f":"Trace_SoC_UB!BM24/(IF(Check=0,1,population_UB))","v":{"v":0.43386172290810554,"d":"0.434"}}]
[{"$nulls":38},"Year9",{"v":4.7520685734172385,"d":"4.752"},{"v":4.669341028005608,"d":"4.669"},{"v":0.08272754541163074,"d":"0.083"},{"$f":"Trace_CARDIO_SP!BM25/(IF(Check=0,1,population_SP))","v":{"v":0.33734562959921793,"d":"0.337"}},{"$f":"Trace_SoC_SP!BM25/(IF(Check=0,1,population_SP))","v":{"v":0.323049813336875,"d":"0.323"}},null,null,"Year9",{"v":5.686141706412398,"d":"5.686"},{"v":5.666960463774982,"d":"5.667"},{"v":0.019181242637415608,"d":"0.019"},{"$f":"Trace_CARDIO_Dakar!BM25/(IF(Check=0,1,population_Dakar))","v":{"v":0.4973839476379161,"d":"0.497"}},{"$f":"Trace_SoC_Dakar!BM25/(IF(Check=0,1,population_Dakar))","v":{"v":0.4936594193386336,"d":"0.494"}},null,"Year9",{"v":5.245704165474048,"d":"5.246"},{"v":5.172563847579113,"d":"5.173"},{"v":0.0731403178949348,"d":"0.073"},{"$f":"Trace_CARDIO_UB!BM25/(IF(Check=0,1,population_UB))","v":{"v":0.41095770983146035,"d":"0.411"}},{"$f":"Trace_SoC_UB!BM25/(IF(Check=0,1,population_UB))","v":{"v":0.39728699823700314,"d":"0.397"}}]
[{"$nulls":38},"Year10",{"v":5.0539602462651585,"d":"5.054"},{"v":4.956152909151958,"d":"4.956"},{"v":0.09780733711320089,"d":"0.098"},{"$f":"Trace_CARDIO_SP!BM26/(IF(Check=0,1,population_SP))","v":{"v":0.30189167284792034,"d":"0.302"}},{"$f":"Trace_SoC_SP!BM26/(IF(Check=0,1,population_SP))","v":{"v":0.2868118811463496,"d":"0.287"}},null,null,"Year10",{"v":6.154340795886438,"d":"6.154"},{"v":6.131140646384067,"d":"6.131"},{"v":0.023200149502370593,"d":"0.023"},{"$f":"Trace_CARDIO_Dakar!BM26/(IF(Check=0,1,population_Dakar))","v":{"v":0.46819908947403993,"d":"0.468"}},{"$f":"Trace_SoC_Dakar!BM26/(IF(Check=0,1,population_Dakar))","v":{"v":0.4641801826090847,"d":"0.464"}},null,"Year10",{"v":5.624154247116886,"d":"5.624"},{"v":5.536370488903594,"d":"5.536"},{"v":0.0877837582132921,"d":"0.088"},{"$f":"Trace_CARDIO_UB!BM26/(IF(Check=0,1,population_UB))","v":{"v":0.3784500816428382,"d":"0.378"}},{"$f":"Trace_SoC_UB!BM26/(IF(Check=0,1,population_UB))","v":{"v":0.363806641324481,"d":"0.364"}}]
[{"$nulls":38},"Year11",{"v":4.154054899215914,"d":"4.154"},{"v":3.879359957380576,"d":"3.879"},{"v":0.2746949418353375,"d":"0.275"},{"v":0.14875015804753727,"d":"0.149"},{"v":0.11763360860415194,"d":"0.118"},null,null,"Year11",{"v":5.287371982462589,"d":"5.287"},{"v":5.124831324674313,"d":"5.125"},{"v":0.1625406577882762,"d":"0.163"},{"v":0.24748873500139498,"d":"0.247"},{"v":0.22441015087716296,"d":"0.224"},null,"Year11",{"v":4.530169032328335,"d":"4.530"},{"v":4.264424267679573,"d":"4.264"},{"v":0.26574476464876184,"d":"0.266"},{"v":0.18019375576594712,"d":"0.180"},{"v":0.14656658242583687,"d":"0.147"}]
[{"$nulls":38},"Year12",{"v":4.277101570182656,"d":"4.277"},{"v":3.9725369065141187,"d":"3.973"},{"v":0.3045646636685371,"d":"0.305"},{"v":0.12304667096674203,"d":"0.123"},{"v":0.09317694913354248,"d":"0.093"},null,null,"Year12",{"v":5.501421776060228,"d":"5.501"},{"v":5.315181072669012,"d":"5.315"},{"v":0.18624070339121612,"d":"0.186"},{"v":0.21404979359763887,"d":"0.214"},{"v":0.1903497479946998,"d":"0.190"},null,"Year12",{"v":4.680056596476143,"d":"4.680"},{"v":4.380985540396698,"d":"4.381"},{"v":0.29907105607944473,"d":"0.299"},{"v":0.14988756414780774,"d":"0.150"},{"v":0.11656127271712487,"d":"0.117"}]
[{"$nulls":38},"Year13",{"v":4.378130256186137,"d":"4.378"},{"v":4.045396682619777,"d":"4.045"},{"v":0.3327335735663599,"d":"0.333"},{"v":0.10102868600348129,"d":"0.101"},{"v":0.07285977610565787,"d":"0.073"},null,null,"Year13",{"v":5.686955547647291,"d":"5.687"},{"v":5.476821687322468,"d":"5.477"},{"v":0.21013386032482284,"d":"0.210"},{"v":0.18553377158706336,"d":"0.186"},{"v":0.16164061465345667,"d":"0.162"},null,"Year13",{"v":4.8053555001744925,"d":"4.805"},{"v":4.473833301718749,"d":"4.474"},{"v":0.33152219845574393,"d":"0.332"},{"v":0.12529890369834953,"d":"0.125"},{"v":0.09284776132205057,"d":"0.093"}]
[{"$nulls":38},"Year14",{"v":4.460490178964173,"d":"4.460"},{"v":4.101652410442612,"d":"4.102"},{"v":0.35883776852156135,"d":"0.359"},{"v":0.08235992277803668,"d":"0.082"},{"v":0.056255727822835416,"d":"0.056"},null,null,"Year14",{"v":5.8481349881237055,"d":"5.848"},{"v":5.6142491266269685,"d":"5.614"},{"v":0.23388586149673696,"d":"0.234"},{"v":0.1611794404764141,"d":"0.161"},{"v":0.1374274393044997,"d":"0.137"},null,"Year14",{"v":4.910631496893834,"d":"4.911"},{"v":4.547925593779653,"d":"4.548"},{"v":0.3627059031141808,"d":"0.363"},{"v":0.10527599671934129,"d":"0.105"},{"v":0.07409229206090465,"d":"0.074"}]
[{"$nulls":38},"Year15",{"v":4.527176785067175,"d":"4.527"},{"v":4.14456949783958,"d":"4.145"},{"v":0.38260728722759474,"d":"0.383"},{"v":0.06668660610300153,"d":"0.067"},{"v":0.0429170873969679,"d":"0.043"},null,null,"Year15",{"v":5.978371735277747,"d":"5.978"},{"v":5.7209485621734615,"d":"5.721"},{"v":0.25742317310428575,"d":"0.257"},{"v":0.1302367471540414,"d":"0.130"},{"v":0.10669943554649285,"d":"0.107"},null,"Year15",{"v":4.99953826543605,"d":"5.000"},{"v":4.6071708007054335,"d":"4.607"},{"v":0.3923674647306168,"d":"0.392"},{"v":0.08890676854221628,"d":"0.089"},{"v":0.05924520692578048,"d":"0.059"}]
[]
[{"$nulls":3},{"$f":"'Result_Sensitivity Results'!E2","v":"Sao Paulo"},{"$nulls":6},{"$f":"'Result_Sensitivity Results'!F2","v":"Dakar"},{"$nulls":5},{"$f":"'Result_Sensitivity Results'!G2","v":"UlaanBaatar"}]
[{"$nulls":4},"Year 1","Year 10",{"$nulls":5},"Year 1","Year 10",{"$nulls":4},"Year 1","Year 10"]
[{"$nulls":3},"% QALY gain",{"$f":"Trace_CARDIO_SP!BN17-1","v":{"v":0.003188882792356962,"d":"0.3%"}},{"$f":"Trace_CARDIO_SP!BN64-1","v":{"v":0.01973452774884965,"d":"2.0%"}},{"$nulls":4},"% QALY gain",{"$f":"Trace_CARDIO_Dakar!BN17-1","v":{"v":6.5603280102743966E-4,"d":"0.1%"}},{"$f":"Trace_CARDIO_Dakar!BN64-1","v":{"v":0.003783985858496264,"d":"0.4%"}},{"$nulls":3},"% QALY gain",{"$f":"Trace_CARDIO_UB!BN17-1","v":{"v":2.1892171168991226E-3,"d":"0.22%"}},{"$f":"Trace_CARDIO_UB!BN64-1","v":{"v":0.015855831611926385,"d":"1.59%"}}]
[]
[{"$nulls":3},"Change in QALY ",{"$f":"F28-E28","v":{"v":0.01654564495649269,"d":"1.7%"}},{"$nulls":5},"Change in QALY ",{"$f":"M28-L28","v":{"v":0.003127953057468824,"d":"0.3%"}},{"$nulls":4},"Change in QALY ",{"$f":"S28-R28","v":{"v":0.013666614495027263,"d":"1.4%"}}]

{"sheet":"Result_Sensitivity Results","index":18,"n_rows":74,"n_cols":45,"rows_kept":74,"merged":[[24,17,24,19],[25,17,25,19]]}
[]
[{"$nulls":4},{"$f":"'Model Sensitivity control'!D6","v":"Sao Paulo"},{"$f":"'Model Sensitivity control'!E6","v":"Dakar"},{"$f":"'Model Sensitivity control'!F6","v":"UlaanBaatar"}]
[{"$nulls":3},"Set parameter deviation factor >>",{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"}]
[]
[null,null,"One Way Sensitivity - Outcome",{"$nulls":5},"Select City >>",{"$nulls":19},"Ulaanbaatar","Dakar","Sao Paulo"]
[{"$nulls":28},{"$f":"'Manuscript data'!E35","v":"Ulaanbaatar"},{"$f":"'Manuscript data'!F35","v":"Dakar"},{"$f":"'Manuscript data'!G35","v":"São Paulo"}]
[{"$nulls":28},{"$f":"'Manuscript data'!E48","v":"$1,624-$4,849 / QALY"},{"$f":"'Manuscript data'!F48","v":"$73-$1,166 / QALY"},{"$f":"'Manuscript data'!G48","v":"$3,210-$10,122 / QALY"}]
[]
[]
[]
[]
[]
[{"$nulls":27},"Graph Data"]
[]
[{"$nulls":27},"Parameter",3]
[{"$nulls":28},{"$f":"\"Net Budget Impact (CHD) - \"&INDEX(City_list,City_sele,1)","v":"Net Budget Impact (CHD) - Ulaanbaatar"},{"$f":"IF(City_sele=1,AD33,IF(City_sele=2,AD47,AD62))","v":{"v":658827.2653856464,"d":"658,827"}},{"$nulls":3},{"$f":"\"Net Budget Impact (Stroke) - \"&INDEX(City_list,City_sele,1)","v":"Net Budget Impact (Stroke) - Ulaanbaatar"},{"$f":"IF(City_sele=1,AI33,IF(City_sele=2,AI47,AI62))","v":{"v":657638.6208626069,"d":"657,639"}},{"$nulls":3},{"$f":"\"ICER - \"&INDEX(City_list,City_sele,1)","v":"ICER - Ulaanbaatar"},{"$f":"IF(City_sele=1,AN33,IF(City_sele=2,AN47,AN62))","v":{"v":747.7348575711997,"d":"748"}}]
[{"$nulls":27},"Rank","Parameter","Budget Impact (CHD) - Lower Parameter Value","Budget Impact (CHD) - Upper Parameter Value",null,"Rank","Parameter","Budget Impact (Stroke) - Lower Parameter Value","Budget Impact (Stroke) - Upper Parameter Value",null,"Rank","Parameter","ICER - Lower Parameter Value","ICER - Upper Parameter Value",{"$nulls":3},"Sao Paulo"]
[{"$nulls":27},1,{"$f":"IF(City_sele=1,AC36,IF(City_sele=1,AC50,AC65))","v":"Programme Direct costs"},{"$f":"IF(City_sele=1,AD36,IF(City_sele=2,AD50,AD65))","v":{"v":592450.09,"d":"592,450"}},{"v":725204.44,"d":"725,204"},null,1,{"$f":"IF(City_sele=1,AH36,IF(City_sele=1,AH50,AH65))","v":"Programme Direct costs"},{"$f":"IF(City_sele=1,AI36,IF(City_sele=2,AI50,AI65))","v":{"v":592450.09,"d":"592,450"}},{"v":724015.79,"d":"724,016"},null,1,{"$f":"IF(City_sele=1,AM36,IF(City_sele=1,AM50,AM65))","v":"Mean age"},{"$f":"IF(City_sele=1,AN36,IF(City_sele=2,AN50,AN65))","v":{"v":1017.73,"d":"1,018"}},{"v":529.92,"d":"530"},{"$nulls":3},"Dakar"]
[{"$nulls":27},2,{"$f":"IF(City_sele=1,AC37,IF(City_sele=1,AC51,AC66))","v":"Cost Hypertension - uncontrolled"},{"v":664406.24,"d":"664,406"},{"v":653248.29,"d":"653,248"},null,2,{"$f":"IF(City_sele=1,AH37,IF(City_sele=1,AH51,AH66))","v":"Cost Hypertension - uncontrolled"},{"v":664406.24,"d":"664,406"},{"v":652059.65,"d":"652,060"},null,2,{"$f":"IF(City_sele=1,AM37,IF(City_sele=1,AM51,AM66))","v":"Mortality multiplierHTN - Uncontrolled"},{"v":864.08,"d":"864"},{"v":662.19,"d":"662"},{"$nulls":3},"Ulaanbaatar"]
[{"$nulls":27},3,{"$f":"IF(City_sele=1,AC38,IF(City_sele=1,AC52,AC67))","v":"Cost Hypertension - controlled"},{"v":653248.29,"d":"653,248"},{"v":664406.24,"d":"664,406"},null,3,{"$f":"IF(City_sele=1,AH38,IF(City_sele=1,AH52,AH67))","v":"Cost Hypertension - controlled"},{"v":653248.29,"d":"653,248"},{"v":663217.59,"d":"663,218"},null,3,{"$f":"IF(City_sele=1,AM38,IF(City_sele=1,AM52,AM67))","v":"Programme Direct costs"},{"v":674.87,"d":"675"},{"v":820.6,"d":"821"}]
[{"$nulls":27},4,{"$f":"IF(City_sele=1,AC39,IF(City_sele=1,AC53,AC68))","v":"Cost Coronary heart disease/event"},{"v":659312.61,"d":"659,313"},{"v":658341.92,"d":"658,342"},null,4,{"$f":"IF(City_sele=1,AH39,IF(City_sele=1,AH53,AH68))","v":"Cost Stroke/event"},{"v":658827.27,"d":"658,827"},{"v":657039.29,"d":"657,039"},null,4,{"$f":"IF(City_sele=1,AM39,IF(City_sele=1,AM53,AM68))","v":"Cost Hypertension - controlled"},{"v":699.16,"d":"699"},{"v":796.31,"d":"796"}]
[{"$nulls":27},5,{"$f":"IF(City_sele=1,AC40,IF(City_sele=1,AC54,AC69))","v":"Risk Coronary heart disease*(CVD)"},{"v":659284.36,"d":"659,284"},{"v":658370.17,"d":"658,370"},null,5,{"$f":"IF(City_sele=1,AH40,IF(City_sele=1,AH54,AH69))","v":"Risk Stroke"},{"v":658827.27,"d":"658,827"},{"v":657155.69,"d":"657,156"},null,5,{"$f":"IF(City_sele=1,AM40,IF(City_sele=1,AM54,AM69))","v":"Cost Hypertension - uncontrolled"},{"v":792.02,"d":"792"},{"v":703.45,"d":"703"}]
[]
[]
[{"$nulls":4},"Baseline - CHD Budget Impact",{"$f":"Sen_CHD","v":{"v":658827.2653856464,"d":"658,827"}},{"$nulls":4},"Baseline - Stroke Budget Impact",{"$f":"Sen_Stk","v":{"v":657638.6208626069,"d":"657,639"}},{"$nulls":4},"Baseline - ICER",{"$f":"Sen_ICER","v":{"v":747.7348575711997,"d":"748"}}]
[{"$nulls":16},{"$f":"'Manuscript data'!D48","v":"ICER threshold (per QALY gained)+"},{"$f":"HLOOKUP(INDEX(City_list,City_sele),$AC$5:$AE$7,3,0)","v":"$1,624-$4,849 / QALY"}]
[]
[]
[]
[]
[]
[]
[{"$nulls":27},{"$f":"AS17","v":"Sao Paulo"},{"$f":"'Sensitivity engine'!AL10","v":"Rank ΔNet Budget Impact (CHD)"},{"$f":"Results!D29","v":{"v":561980.7449020463,"d":"$561,981"}},null,null,"Sao Paulo",{"$f":"'Sensitivity engine'!BN10","v":"Δ Net Budget Impact (Stroke)"},{"$f":"Results!D30","v":{"v":552736.1918731022,"d":"$552,736.19"}},null,null,"Sao Paulo",{"$f":"'Sensitivity engine'!BO10","v":"Δ ICER"},{"$f":"Results!I98","v":{"v":784.2196322828752,"d":"$784.22"}}]
[]
[{"$nulls":27},"Rank","Parameter","Lower Limit","Upper Limit",null,"Rank","Parameter","Lower Limit","Upper Limit",null,"Rank","Parameter","Lower Limit","Upper Limit","ICER with Lowe Parameter","ICER with Upper Parameter"]
[{"$nulls":27},1,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AB36,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB36,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":502857.78,"d":"502,858"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB36,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":621103.71,"d":"621,104"}},null,1,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG36,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG36,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":493613.23,"d":"493,613"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG36,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":611859.15,"d":"611,859"}},null,1,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL36,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL36,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":537.44,"d":"537"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL36,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":1031,"d":"1,031"}},{"$f":"AN36-AN$33","v":{"v":-246.77963228287513,"d":"$(246.78)"}},{"$f":"AO36-AN$33","v":{"v":246.78036771712482,"d":"$246.78"}}]
[{"$nulls":27},2,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AB37,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB37,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":582429.82,"d":"582,430"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB37,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":541531.67,"d":"541,532"}},null,2,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG37,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG37,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":573185.27,"d":"573,185"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG37,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":532287.12,"d":"532,287"}},null,2,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL37,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Risk Stroke"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL37,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":1013.95,"d":"1,014"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL37,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":555.35,"d":"555"}},{"$f":"AN37-AN$33","v":{"v":229.73036771712486,"d":"$229.73"}},{"$f":"AO37-AN$33","v":{"v":-228.86963228287516,"d":"$(228.87)"}}]
[{"$nulls":27},3,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB38,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB38,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":541531.67,"d":"541,532"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB38,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":582429.82,"d":"582,430"}},null,3,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG38,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG38,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":532287.12,"d":"532,287"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG38,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":573185.27,"d":"573,185"}},null,3,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL38,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL38,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":1007.2,"d":"1,007"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL38,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":561.24,"d":"561"}},{"v":222.98036771712486,"d":"$222.98"},{"v":-222.97963228287517,"d":"$(222.98)"}]
[{"$nulls":27},4,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB39,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"Risk Coronary heart disease*(CVD)"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB39,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":566833.48,"d":"566,833"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB39,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":557128.01,"d":"557,128"}},null,4,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG39,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"Risk Stroke"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG39,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":557861.54,"d":"557,862"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG39,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":547610.85,"d":"547,611"}},null,4,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL39,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Risk Coronary heart disease*(CVD)"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL39,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":994.08,"d":"994"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL39,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":575.35,"d":"575"}},{"v":209.86036771712486,"d":"$209.86"},{"v":-208.86963228287516,"d":"$(208.87)"}]
[{"$nulls":27},5,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB40,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"Cost Coronary heart disease/event"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB40,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":564851.82,"d":"564,852"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB40,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":559109.67,"d":"559,110"}},null,5,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG40,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"Cost Stroke/event"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG40,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":556498.96,"d":"556,499"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG40,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":548973.42,"d":"548,973"}},null,5,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL40,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL40,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":926.61,"d":"927"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL40,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":693.92,"d":"694"}},{"v":142.39036771712483,"d":"$142.39"},{"v":-90.29963228287522,"d":"$(90.30)"}]
[{"$nulls":27},6,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB41,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"160 - 179 or 100 - 109"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB41,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":563026.77,"d":"563,027"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB41,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":560934.72,"d":"560,935"}},null,6,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG41,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"160 - 179 or 100 - 109"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG41,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":554146.28,"d":"554,146"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG41,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":551326.1,"d":"551,326"}},null,6,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL41,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL41,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":685.71,"d":"686"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL41,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":882.73,"d":"883"}},{"v":-98.50963228287515,"d":"$(98.51)"},{"v":98.51036771712484,"d":"$98.51"}]
[{"$nulls":27},7,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB42,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB42,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":562724.66,"d":"562,725"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB42,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":561236.83,"d":"561,237"}},null,7,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG42,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG42,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":553796.58,"d":"553,797"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG42,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":551675.81,"d":"551,676"}},null,7,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL42,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Mortality multiplierHTN - Uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL42,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":855.09,"d":"855"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL42,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":732.08,"d":"732"}},{"v":70.87036771712485,"d":"$70.87"},{"v":-52.13963228287514,"d":"$(52.14)"}]
[{"$nulls":27},8,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB43,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB43,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":561649.9,"d":"561,650"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB43,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":562735.54,"d":"562,736"}},null,8,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG43,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG43,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":552300.07,"d":"552,300"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG43,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":553731.17,"d":"553,731"}},null,8,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL43,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Utility b/w Age 70-79"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL43,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":830.78,"d":"831"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL43,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":742.6,"d":"743"}},{"v":46.56036771712479,"d":"$46.56"},{"v":-41.61963228287516,"d":"$(41.62)"}]
[{"$nulls":27},9,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB44,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"≥ 180 or ≥ 110"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB44,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":562338.93,"d":"562,339"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB44,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":561622.56,"d":"561,623"}},null,9,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG44,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"≥ 180 or ≥ 110"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG44,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":553219.04,"d":"553,219"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG44,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":552253.34,"d":"552,253"}},null,9,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL44,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"160 - 179 or 100 - 109"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL44,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":823.73,"d":"824"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL44,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":747.63,"d":"748"}},{"v":39.510367717124836,"d":"$39.51"},{"v":-36.589632282875186,"d":"$(36.59)"}]
[{"$nulls":27},10,{"$f":"INDEX('Sensitivity engine'!$AB$11:$AB$43,MATCH($AB45,'Sensitivity engine'!$AL$11:$AL$43,0))","v":"Mortality multiplierHTN - Uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AC$10:$AC$43,MATCH(AB45,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":561915.38,"d":"561,915"}},{"$f":"INDEX('Sensitivity engine'!$AF$10:$AF$43,MATCH(AB45,'Sensitivity engine'!$AL$10:$AL$43,0),1)","v":{"v":562046.11,"d":"562,046"}},null,10,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AG45,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":"Annual loss of productivity cost(HTN)"},{"$f":"INDEX('Sensitivity engine'!$AD$10:$AD$43,MATCH(AG45,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":552822.77,"d":"552,823"}},{"$f":"INDEX('Sensitivity engine'!$AG$10:$AG$43,MATCH(AG45,'Sensitivity engine'!$AM$10:$AM$43,0),1)","v":{"v":552649.62,"d":"552,650"}},null,10,{"$f":"INDEX('Sensitivity engine'!$AB$10:$AB$43,MATCH(AL45,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":"Utility b/w Age 60-69"},{"$f":"INDEX('Sensitivity engine'!$AE$10:$AE$43,MATCH(AL45,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":819.92,"d":"820"}},{"$f":"INDEX('Sensitivity engine'!$AH$10:$AH$43,MATCH(AL45,'Sensitivity engine'!$AN$10:$AN$43,0),1)","v":{"v":751.5,"d":"752"}},{"v":35.70036771712478,"d":"$35.70"},{"v":-32.71963228287518,"d":"$(32.72)"}]
[]
[{"$nulls":27},{"$f":"AS18","v":"Dakar"},{"$f":"AC33","v":"Rank ΔNet Budget Impact (CHD)"},{"$f":"Results!F29","v":{"v":425305.6696053196,"d":"$425,305.67"}},null,null,"Dakar",{"$f":"AH33","v":"Δ Net Budget Impact (Stroke)"},{"$f":"Results!F30","v":{"v":423855.1540649314,"d":"$423,855.15"}},null,null,"Dakar",{"$f":"AM33","v":"Δ ICER"},{"$f":"Results!I47","v":{"v":3091.479881553452,"d":"$3,091.48"}}]
[]
[{"$nulls":27},"Rank","Parameter","Lower Limit","Upper Limit",null,"Rank","Parameter","Lower Limit","Upper Limit",null,"Rank","Parameter","Lower Limit","Upper Limit","Budget Impact with   Lower Parameter","Budget Impact with   Upper Parameter"]
[{"$nulls":27},1,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB50,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB50,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":382412.95,"d":"382,413"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB50,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":468198.39,"d":"468,198"}},null,1,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG50,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG50,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":380962.43,"d":"380,962"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG50,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":466747.87,"d":"466,748"}},null,1,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL50,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL50,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":4509.17,"d":"4,509"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL50,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2166.5,"d":"2,167"}},{"$f":"AN50-AN$47","v":{"v":1417.6901184465482,"d":"$1,417.69"}},{"$f":"AO50-AN$47","v":{"v":-924.9798815534518,"d":"$(924.98)"}}]
[{"$nulls":27},2,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB51,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB51,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":429674.73,"d":"429,675"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB51,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":420936.61,"d":"420,937"}},null,2,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG51,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG51,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":428224.22,"d":"428,224"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG51,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":419486.09,"d":"419,486"}},null,2,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL51,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Risk Stroke"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL51,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3908.32,"d":"3,908"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL51,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2288.92,"d":"2,289"}},{"$f":"AN51-AN$47","v":{"v":816.8401184465483,"d":"$816.84"}},{"$f":"AO51-AN$47","v":{"v":-802.5598815534518,"d":"$(802.56)"}}]
[{"$nulls":27},3,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB52,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB52,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":420936.61,"d":"420,937"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB52,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":429674.73,"d":"429,675"}},null,3,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG52,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG52,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":419486.09,"d":"419,486"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG52,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":428224.22,"d":"428,224"}},null,3,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL52,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Risk Coronary heart disease*(CVD)"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL52,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3835.3,"d":"3,835"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL52,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2363.85,"d":"2,364"}},{"v":743.8201184465483,"d":"$743.82"},{"v":-727.6298815534519,"d":"$(727.63)"}]
[{"$nulls":27},4,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB53,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"Risk Coronary heart disease*(CVD)"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB53,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":427238.88,"d":"427,239"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB53,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":423372.46,"d":"423,372"}},null,4,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG53,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"Risk Stroke"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG53,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":426016.44,"d":"426,016"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG53,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":421693.87,"d":"421,694"}},null,4,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL53,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Mortality multiplierHTN - Uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL53,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3578.3,"d":"3,578"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL53,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2732.77,"d":"2,733"}},{"v":486.82011844654835,"d":"$486.82"},{"v":-358.70988155345185,"d":"$(358.71)"}]
[{"$nulls":27},5,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB54,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"Cost Coronary heart disease/event"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB54,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425661.16,"d":"425,661"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB54,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":424950.18,"d":"424,950"}},null,5,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG54,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"Cost Stroke/event"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG54,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":424349.7,"d":"424,350"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG54,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423360.61,"d":"423,361"}},null,5,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL54,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL54,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2748.67,"d":"2,749"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL54,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3434.29,"d":"3,434"}},{"v":-342.80988155345176,"d":"$(342.81)"},{"v":342.81011844654813,"d":"$342.81"}]
[{"$nulls":27},6,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB55,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"160 - 179 or 100 - 109"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB55,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425411.46,"d":"425,411"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB55,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425199.88,"d":"425,200"}},null,6,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG55,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"160 - 179 or 100 - 109"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG55,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":424008.13,"d":"424,008"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG55,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423702.18,"d":"423,702"}},null,6,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL55,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Utility b/w Age 60-69"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL55,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3432.47,"d":"3,432"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL55,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2812.12,"d":"2,812"}},{"v":340.99011844654797,"d":"$340.99"},{"v":-279.35988155345194,"d":"$(279.36)"}]
[{"$nulls":27},7,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB56,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"≥ 180 or ≥ 110"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB56,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425384.19,"d":"425,384"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB56,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425227.15,"d":"425,227"}},null,7,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG56,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"≥ 180 or ≥ 110"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG56,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423968.7,"d":"423,969"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG56,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423741.61,"d":"423,742"}},null,7,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL56,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL56,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2804.36,"d":"2,804"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL56,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3378.6,"d":"3,379"}},{"v":-287.1198815534517,"d":"$(287.12)"},{"v":287.1201184465481,"d":"$287.12"}]
[{"$nulls":27},8,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB57,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB57,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425358.69,"d":"425,359"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB57,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425252.65,"d":"425,253"}},null,8,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG57,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG57,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423951.65,"d":"423,952"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG57,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423758.66,"d":"423,759"}},null,8,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL57,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL57,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3361.75,"d":"3,362"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL57,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2821.21,"d":"2,821"}},{"v":270.27011844654817,"d":"$270.27"},{"v":-270.2698815534518,"d":"$(270.27)"}]
[{"$nulls":27},9,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB58,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB58,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425290.82,"d":"425,291"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB58,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425379.93,"d":"425,380"}},null,9,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG58,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG58,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423834.28,"d":"423,834"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG58,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423959.54,"d":"423,960"}},null,9,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL58,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"Mortality multiplier-HTN - Controlled"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL58,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2942.98,"d":"2,943"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL58,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3256.32,"d":"3,256"}},{"v":-148.49988155345181,"d":"$(148.50)"},{"v":164.84011844654833,"d":"$164.84"}]
[{"$nulls":27},10,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AB59,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":"Annual loss of productivity cost(HTN)"},{"$f":"INDEX('Sensitivity engine'!$AR$10:$AR$43,MATCH(AB59,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425312.33,"d":"425,312"}},{"$f":"INDEX('Sensitivity engine'!$AU$10:$AU$43,MATCH(AB59,'Sensitivity engine'!$BA$10:$BA$43,0),1)","v":{"v":425299.01,"d":"425,299"}},null,10,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AG59,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":"Annual loss of productivity cost(HTN)"},{"$f":"INDEX('Sensitivity engine'!$AS$10:$AS$43,MATCH(AG59,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423867.82,"d":"423,868"}},{"$f":"INDEX('Sensitivity engine'!$AV$10:$AV$43,MATCH(AG59,'Sensitivity engine'!$BB$10:$BB$43,0),1)","v":{"v":423842.49,"d":"423,842"}},null,10,{"$f":"INDEX('Sensitivity engine'!$AQ$10:$AQ$43,MATCH(AL59,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$AT$10:$AT$43,MATCH(AL59,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":3237.14,"d":"3,237"}},{"$f":"INDEX('Sensitivity engine'!$AW$10:$AW$43,MATCH(AL59,'Sensitivity engine'!$BC$10:$BC$43,0),1)","v":{"v":2958.4,"d":"2,958"}},{"v":145.66011844654804,"d":"$145.66"},{"v":-133.07988155345174,"d":"$(133.08)"}]
[]
[]
[{"$nulls":27},{"$f":"AS19","v":"Ulaanbaatar"},{"$f":"AC47","v":"Rank ΔNet Budget Impact (CHD)"},{"$f":"Results!H29","v":{"v":658827.2653856464,"d":"$658,827.27"}},null,null,{"$f":"Results!N3","v":0},{"$f":"AH47","v":"Δ Net Budget Impact (Stroke)"},{"$f":"Results!H30","v":{"v":657638.6208626069,"d":"$657,638.62"}},null,null,{"$f":"Results!U3","v":0},{"$f":"AM47","v":"Δ ICER"},{"$f":"Results!I72","v":{"v":747.7348575711997,"d":"$747.73"}}]
[]
[{"$nulls":27},"Rank","Parameter","Lower Limit","Upper Limit",null,"Rank","Parameter","Lower Limit","Upper Limit",null,"Rank","Parameter","Lower Limit","Upper Limit","Budget Impact with   Lower Parameter","Budget Impact with   Upper Parameter"]
[{"$nulls":27},1,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB65,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB65,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":592450.09,"d":"592,450"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB65,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":725204.44,"d":"725,204"}},null,1,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG65,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG65,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":592450.09,"d":"592,450"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG65,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":724015.79,"d":"724,016"}},null,1,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL65,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL65,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":1017.73,"d":"1,018"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL65,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":529.92,"d":"530"}},{"$f":"AN65-AN$62","v":{"v":269.99514242880036,"d":"$270.00"}},{"$f":"AO65-AN$62","v":{"v":-217.8148575711997,"d":"$(217.81)"}}]
[{"$nulls":27},2,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB66,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB66,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":664406.24,"d":"664,406"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB66,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":653248.29,"d":"653,248"}},null,2,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG66,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG66,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":664406.24,"d":"664,406"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG66,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":652059.65,"d":"652,060"}},null,2,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL66,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Mortality multiplierHTN - Uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL66,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":864.08,"d":"864"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL66,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":662.19,"d":"662"}},{"$f":"AN66-AN$62","v":{"v":116.34514242880039,"d":"$116.35"}},{"$f":"AO66-AN$62","v":{"v":-85.5448575711996,"d":"$(85.54)"}}]
[{"$nulls":27},3,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB67,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB67,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":653248.29,"d":"653,248"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB67,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":664406.24,"d":"664,406"}},null,3,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG67,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG67,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":653248.29,"d":"653,248"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG67,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":663217.59,"d":"663,218"}},null,3,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL67,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Programme Direct costs"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL67,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":674.87,"d":"675"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL67,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":820.6,"d":"821"}},{"v":-72.86485757119965,"d":"$(72.86)"},{"v":72.86514242880037,"d":"$72.87"}]
[{"$nulls":27},4,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB68,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"Cost Coronary heart disease/event"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB68,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":659312.61,"d":"659,313"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB68,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658341.92,"d":"658,342"}},null,4,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG68,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"Cost Stroke/event"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG68,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":658827.27,"d":"658,827"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG68,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":657039.29,"d":"657,039"}},null,4,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL68,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Cost Hypertension - controlled"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL68,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":699.16,"d":"699"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL68,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":796.31,"d":"796"}},{"v":-48.574857571199686,"d":"$(48.57)"},{"v":48.57514242880029,"d":"$48.58"}]
[{"$nulls":27},5,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB69,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"Risk Coronary heart disease*(CVD)"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB69,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":659284.36,"d":"659,284"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB69,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658370.17,"d":"658,370"}},null,5,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG69,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"Risk Stroke"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG69,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":658827.27,"d":"658,827"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG69,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":657155.69,"d":"657,156"}},null,5,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL69,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Cost Hypertension - uncontrolled"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL69,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":792.02,"d":"792"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL69,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":703.45,"d":"703"}},{"v":44.28514242880033,"d":"$44.29"},{"v":-44.28485757119961,"d":"$(44.28)"}]
[{"$nulls":27},6,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB70,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB70,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658993.56,"d":"658,994"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB70,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658660.98,"d":"658,661"}},null,6,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG70,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG70,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":658993.56,"d":"658,994"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG70,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":657424.15,"d":"657,424"}},null,6,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL70,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Utility b/w Age 70-79"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL70,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":794.57,"d":"795"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL70,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":706.12,"d":"706"}},{"v":46.835142428800395,"d":"$46.84"},{"v":-41.61485757119965,"d":"$(41.61)"}]
[{"$nulls":27},7,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB71,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"160 - 179 or 100 - 109"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB71,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658972.97,"d":"658,973"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB71,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658681.56,"d":"658,682"}},null,7,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG71,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"160 - 179 or 100 - 109"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG71,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":658972.97,"d":"658,973"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG71,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":657452.42,"d":"657,452"}},null,7,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL71,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Mortality multiplier-HTN - Controlled"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL71,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":710.89,"d":"711"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL71,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":788.66,"d":"789"}},{"v":-36.84485757119967,"d":"$(36.84)"},{"v":40.925142428800314,"d":"$40.93"}]
[{"$nulls":27},8,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB72,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB72,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658786.41,"d":"658,786"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB72,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658986.77,"d":"658,987"}},null,8,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG72,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"Mean age"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG72,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":658786.41,"d":"658,786"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG72,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":657836.48,"d":"657,836"}},null,8,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL72,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Utility b/w Age 60-69"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL72,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":779.65,"d":"780"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL72,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":718.33,"d":"718"}},{"v":31.915142428800323,"d":"$31.92"},{"v":-29.404857571199614,"d":"$(29.40)"}]
[{"$nulls":27},9,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB73,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"130 - 139 or 85 - 89"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB73,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658909.69,"d":"658,910"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB73,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658744.84,"d":"658,745"}},null,9,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG73,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"130 - 139 or 85 - 89"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG73,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":658909.69,"d":"658,910"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG73,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":657547.47,"d":"657,547"}},null,9,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL73,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"140 - 159 or 90 - 99"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL73,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":778.44,"d":"778"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL73,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":719.45,"d":"719"}},{"v":30.7051424288004,"d":"$30.71"},{"v":-28.28485757119961,"d":"$(28.28)"}]
[{"$nulls":27},10,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AB74,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":"≥ 180 or ≥ 110"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AB74,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658876.46,"d":"658,876"}},{"$f":"INDEX('Sensitivity engine'!$BJ$10:$BJ$43,MATCH(AB74,'Sensitivity engine'!$BP$10:$BP$43,0),1)","v":{"v":658778.07,"d":"658,778"}},null,10,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AG74,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":"≥ 180 or ≥ 110"},{"$f":"INDEX('Sensitivity engine'!$BG$10:$BG$43,MATCH(AG74,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":658876.46,"d":"658,876"}},{"$f":"INDEX('Sensitivity engine'!$BK$10:$BK$43,MATCH(AG74,'Sensitivity engine'!$BQ$10:$BQ$43,0),1)","v":{"v":657575.75,"d":"657,576"}},null,10,{"$f":"INDEX('Sensitivity engine'!$BF$10:$BF$43,MATCH(AL74,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":"Risk Stroke"},{"$f":"INDEX('Sensitivity engine'!$BI$10:$BI$43,MATCH(AL74,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":774.03,"d":"774"}},{"$f":"INDEX('Sensitivity engine'!$BL$10:$BL$43,MATCH(AL74,'Sensitivity engine'!$BR$10:$BR$43,0),1)","v":{"v":721.5,"d":"722"}},{"v":26.295142428800318,"d":"$26.30"},{"v":-26.234857571199655,"d":"$(26.23)"}]

{"sheet":"PSA","index":19,"n_rows":1015,"n_cols":74,"rows_kept":1015,"merged":[[12,14,12,15],[12,16,12,17],[12,18,12,19],[12,20,12,21],[12,36,12,37],[12,38,12,39],[12,40,12,41],[12,42,12,43],[12,58,12,59],[12,60,12,61],[12,62,12,63],[12,64,12,65],[1014,14,1014,15],[1014,16,1014,17],[1014,18,1014,19],[1014,20,1014,21],[1014,36,1014,37],[1014,38,1014,39],[1014,40,1014,41],[1014,42,1014,43],[1014,58,1014,59],[1014,60,1014,61],[1014,62,1014,63],[1014,64,1014,65]]}
[]
[{"$nulls":4},"Senegal CE threshold (PPP adjusted) "]
[{"$nulls":4},"Mongolia CE threshold (PPP adjusted) ",{"$nulls":44},"$73-$1,166 / QALY",{"$nulls":21},"$1,624-$4,849 / QALY"]
[{"$nulls":4},"Brazil CE threshold (PPP adjusted) ",{"$nulls":22},"$3,210-$10,122 / QALY"]
[]
[]
[{"$nulls":26},"Willingness to pay (WTP) threshold",{"$f":"CEAC!H36","v":5000},null,{"$f":"10122*5","v":50610},{"$nulls":18},"Willingness to pay (WTP) threshold",{"$f":"CEAC!Q36","v":5000},{"$nulls":20},"Willingness to pay (WTP) threshold",{"$f":"CEAC!AB36","v":5000}]
[{"$nulls":26},"Maximum WTP for which CEAC is to be estimated",{"$f":"threshold_stp*20","v":{"v":100000,"d":"100,000"}},null,{"$f":"AD7/20","v":2530.5},{"$nulls":18},"Maximum WTP for which CEAC is to be estimated",{"$f":"threshold_stp_DK*20","v":{"v":100000,"d":"100,000"}},null,{"$f":"1166*5/20","v":291.5},{"$nulls":18},"Maximum WTP for which CEAC is to be estimated",{"$f":"threshold_stp_UB*20","v":{"v":100000,"d":"100,000"}},null,{"$f":"4849*5/20","v":1212.25}]
[]
[]
[null,null,"Select No. of PSA Simulations:",null,{"$f":"CEAC!F39","v":1000}]
[null,null,{"$f":"'Sensitivity engine'!G10","v":"Sao Paulo"},{"$f":"Results!B96","v":"Sao Paulo"},"SP","DK","DK","UB","UB",null,null,"SP",{"$nulls":20},{"$f":"'Sensitivity engine'!H10","v":"Dakar"},{"$nulls":21},{"$f":"'Sensitivity engine'!I10","v":"UlaanBaatar"}]
[{"$nulls":3},{"$f":"IFERROR(Results!D$128,0)","v":{"v":571.5860780895491,"d":"571.59"}},{"$f":"IFERROR(Results!C$128,0)","v":{"v":448249.023977397,"d":"448,249.02"}},{"$f":"IFERROR(Results!D$129,0)","v":121.47598279440717},{"$f":"IFERROR(Results!C$129,0)","v":375540.55690084305},{"$f":"IFERROR(Results!D$130,0)","v":{"v":884.4213639989321,"d":"884.42"}},{"$f":"IFERROR(Results!C$130,0)","v":661312.6826426676},{"$nulls":5},"Quadrant 2",null,"Quadrant 1",null,"Quadrant 4",null,"Quadrant 3",null,null,"ICER threshold",100000,{"$nulls":8},{"v":802.310703485342,"d":"802.31"},{"v":0.2949012418950021,"d":"0.29"},null,"Quadrant 2",null,"Quadrant 1",null,"Quadrant 4",null,"Quadrant 3",null,null,"ICER threshold",100000,{"$nulls":8},{"v":802.310703485342,"d":"802.31"},{"v":0.2949012418950021,"d":"0.29"},null,"Quadrant 2",null,"Quadrant 1",null,"Quadrant 4",null,"Quadrant 3",null,null,"ICER threshold",100000]
[null,null,"Simulation","Incr.QALY","Incr. Cost","Incr.QALY","Incr. Cost","Incr.QALY","Incr. Cost",null,null,{"$f":"D14","v":"Incr.QALY"},"Incr. Cost","ICER","Neg.QALY","Cost","Normal QALY","Normal Cost","Pos.QALY","Neg.cost","Both neg.QALY","Both neg.Cost",null,"Net Monetary Benefits","Is the treatment optimal?",null,"Threshold","CARDIO"," No CARDIO",{"$nulls":3},"Simulation","Incr.QALY","Incr. Cost","ICER","Neg.QALY","Cost","Normal QALY","Normal Cost","Pos.QALY","Neg.cost","Both neg.QALY","Both neg.Cost",null,"Net Monetary Benefits","Is the treatment optimal?",null,"Threshold",{"$f":"AB14","v":"CARDIO"},{"$f":"AC14","v":" No CARDIO"},{"$nulls":3},"Simulation","Incr.QALY","Incr. Cost","ICER","Neg.QALY","Cost","Normal QALY","Normal Cost","Pos.QALY","Neg.cost","Both neg.QALY","Both neg.Cost",null,"Net Monetary Benefits","Is the treatment optimal?",null,"Threshold",{"$f":"AX14","v":"CARDIO"},{"$f":"AY14","v":" No CARDIO"}]
[null,null,1,403.11029802765916,2369080.1336407606,171.57574802825548,1022665.1254986571,1092.6811941847845,792615.0695186511,null,null,{"$f":"D15","v":{"v":403.11029802765916,"d":"403.1103"}},{"$f":"E15","v":{"v":2369080.1336407606,"d":"2369080.1336"}},{"$f":"IFERROR(M15/L15,\"\")","v":{"v":5877.00226273606,"d":"5,877.00"}},{"$f":"IF(AND(L15<0,M15>0),L15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L15<0,M15>0),M15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L15>0,M15>0),L15,#N/A)","v":{"v":403.11029802765916,"d":"403.1103"}},{"$f":"IF(AND(L15>0,M15>0),M15,#N/A)","v":{"v":2369080.1336407606,"d":"2369080.1336"}},{"$f":"IF(AND(L15>0,M15<0),L15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L15>0,M15<0),M15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L15<0,M15<0),L15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L15<0,M15<0),M15,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C15 > TotalSimulations,\"\",threshold*L15-M15)","v":{"v":37941949.669125155,"d":"$37,941,949.67"}},{"$f":"IF(X15>0,1,0)","v":1},null,0,{"v":0.316,"d":"32%"},{"$f":"1-AB15","v":{"v":0.6839999999999999,"d":"68%"}},{"$nulls":3},1,{"$f":"F15","v":{"v":171.57574802825548,"d":"171.5757"}},{"$f":"G15","v":{"v":1022665.1254986571,"d":"1022665.1255"}},{"$f":"IFERROR(AI15/AH15,\"\")","v":{"v":5960.429357010539,"d":"5,960.43"}},{"$f":"IF(AND(AH15<0,AI15>0),AH15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH15<0,AI15>0),AI15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH15>0,AI15>0),AH15,#N/A)","v":{"v":171.57574802825548,"d":"171.5757"}},{"$f":"IF(AND(AH15>0,AI15>0),AI15,#N/A)","v":{"v":1022665.1254986571,"d":"1022665.1255"}},{"$f":"IF(AND(AH15>0,AI15<0),AH15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH15>0,AI15<0),AI15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH15<0,AI15<0),AH15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH15<0,AI15<0),AI15,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG15 > TotalSimulations,\"\",threshold_DK*AH15-AI15)","v":{"v":16134909.677326892,"d":"$16,134,909.68"}},{"$f":"IF(AT15>0,1,0)","v":1},null,0,{"v":0.289,"d":"29%"},{"$f":"1-AX15","v":{"v":0.7110000000000001,"d":"71%"}},{"$nulls":3},1,{"$f":"H15","v":{"v":1092.6811941847845,"d":"1092.6812"}},{"$f":"I15","v":{"v":792615.0695186511,"d":"792615.0695"}},{"$f":"IFERROR(BE15/BD15,\"\")","v":{"v":725.3854772434302,"d":"725.39"}},{"$f":"IF(AND(BD15<0,BE15>0),BD15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD15<0,BE15>0),BE15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD15>0,BE15>0),BD15,#N/A)","v":{"v":1092.6811941847845,"d":"1092.6812"}},{"$f":"IF(AND(BD15>0,BE15>0),BE15,#N/A)","v":{"v":792615.0695186511,"d":"792615.0695"}},{"$f":"IF(AND(BD15>0,BE15<0),BD15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD15>0,BE15<0),BE15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD15<0,BE15<0),BD15,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD15<0,BE15<0),BE15,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC15 > TotalSimulations,\"\",threshold_UB*BD15-BE15)","v":{"v":108475504.3489598,"d":"$108,475,504.35"}},{"$f":"IF(BP15>0,1,0)","v":1},null,0,{"v":0,"d":"0%"},{"$f":"1-BT15","v":{"v":1,"d":"100%"}}]
[null,null,2,569.6733842879985,14552369.211880889,-24.753799874990364,9326306.498918822,722.178846722738,3096034.1792207877,null,null,{"$f":"D16","v":{"v":569.6733842879985,"d":"569.6734"}},{"$f":"E16","v":{"v":14552369.211880889,"d":"14552369.2119"}},{"$f":"IFERROR(M16/L16,\"\")","v":{"v":25545.109905510235,"d":"25,545.11"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":569.6733842879985,"d":"569.6734"},{"v":14552369.211880889,"d":"14552369.2119"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42414969.21691896,"d":"$42,414,969.22"},{"$f":"IF(X16>0,1,0)","v":1},null,{"$f":"AA15+threshold_stp","v":{"v":5000,"d":"$5,000"}},{"v":0.501,"d":"50%"},{"$f":"1-AB16","v":{"v":0.499,"d":"50%"}},{"$nulls":3},2,{"$f":"F16","v":{"v":-24.753799874990364,"d":"-24.7538"}},{"$f":"G16","v":{"v":9326306.498918822,"d":"9326306.4989"}},{"$f":"IFERROR(AI16/AH16,\"\")","v":{"v":-376762.6201236893,"d":"(376,762.62)"}},{"v":-24.753799874990364,"d":"-24.7538"},{"v":9326306.498918822,"d":"9326306.4989"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-11801686.486417858,"d":"$(11,801,686.49)"},{"$f":"IF(AT16>0,1,0)","v":0},null,{"$f":"AW15+threshold_stp_DK","v":{"v":5000,"d":"$5,000.00"}},{"v":0.377,"d":"38%"},{"$f":"1-AX16","v":{"v":0.623,"d":"62%"}},{"$nulls":3},2,{"$f":"H16","v":{"v":722.178846722738,"d":"722.1788"}},{"$f":"I16","v":{"v":3096034.1792207877,"d":"3096034.1792"}},{"$f":"IFERROR(BE16/BD16,\"\")","v":{"v":4287.07403058211,"d":"4,287.07"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":722.178846722738,"d":"722.1788"},{"v":3096034.1792207877,"d":"3096034.1792"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69121850.49305302,"d":"$69,121,850.49"},{"$f":"IF(BP16>0,1,0)","v":1},null,{"$f":"BS15+threshold_stp_UB","v":{"v":5000,"d":"$5,000.00"}},{"v":0.788,"d":"79%"},{"$f":"1-BT16","v":{"v":0.21199999999999997,"d":"21%"}}]
[null,null,3,455.44305880409956,6799734.133878563,176.2859103361152,190940.88489609025,980.0489523065626,1800135.2633257103,null,null,{"v":455.44305880409956,"d":"455.4431"},{"v":6799734.133878563,"d":"6799734.1339"},{"v":14929.932518311456,"d":"14,929.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":455.44305880409956,"d":"455.4431"},{"v":6799734.133878563,"d":"6799734.1339"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38744571.7465314,"d":"$38,744,571.75"},1,null,{"v":10000,"d":"$10,000"},{"v":0.599,"d":"60%"},{"v":0.401,"d":"40%"},{"$nulls":3},3,{"v":176.2859103361152,"d":"176.2859"},{"v":190940.88489609025,"d":"190940.8849"},{"v":1083.1318539980489,"d":"1,083.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":176.2859103361152,"d":"176.2859"},{"v":190940.88489609025,"d":"190940.8849"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17437650.14871543,"d":"$17,437,650.15"},1,null,{"v":10000,"d":"$10,000.00"},{"v":0.436,"d":"44%"},{"v":0.5640000000000001,"d":"56%"},{"$nulls":3},3,{"v":980.0489523065626,"d":"980.0490"},{"v":1800135.2633257103,"d":"1800135.2633"},{"v":1836.7809680210974,"d":"1,836.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":980.0489523065626,"d":"980.0490"},{"v":1800135.2633257103,"d":"1800135.2633"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96204759.96733055,"d":"$96,204,759.97"},1,null,{"v":10000,"d":"$10,000.00"},{"v":0.867,"d":"87%"},{"v":0.133,"d":"13%"}]
[null,null,4,298.41542391276016,3217937.239566696,44.67671272710868,2751629.650306117,464.6697195343295,2008525.9201213159,null,null,{"v":298.41542391276016,"d":"298.4154"},{"v":3217937.239566696,"d":"3217937.2396"},{"v":10783.41460161067,"d":"10,783.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":298.41542391276016,"d":"298.4154"},{"v":3217937.239566696,"d":"3217937.2396"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26623605.151709322,"d":"$26,623,605.15"},1,null,{"v":15000,"d":"$15,000"},{"v":0.659,"d":"66%"},{"v":0.34099999999999997,"d":"34%"},{"$nulls":3},4,{"v":44.67671272710868,"d":"44.6767"},{"v":2751629.650306117,"d":"2751629.6503"},{"v":61589.79661537405,"d":"61,589.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":44.67671272710868,"d":"44.6767"},{"v":2751629.650306117,"d":"2751629.6503"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1716041.6224047514,"d":"$1,716,041.62"},1,null,{"v":15000,"d":"$15,000.00"},{"v":0.476,"d":"48%"},{"v":0.524,"d":"52%"},{"$nulls":3},4,{"v":464.6697195343295,"d":"464.6697"},{"v":2008525.9201213159,"d":"2008525.9201"},{"v":4322.480755006303,"d":"4,322.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":464.6697195343295,"d":"464.6697"},{"v":2008525.9201213159,"d":"2008525.9201"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44458446.033311635,"d":"$44,458,446.03"},1,null,{"v":15000,"d":"$15,000.00"},{"v":0.892,"d":"89%"},{"v":0.10799999999999998,"d":"11%"}]
[null,null,5,544.6104907198533,27587197.467356842,157.70675272341032,6210654.464005476,1348.4722551437735,1508301.3328449838,null,null,{"v":544.6104907198533,"d":"544.6105"},{"v":27587197.467356842,"d":"27587197.4674"},{"v":50654.913809854705,"d":"50,654.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":544.6104907198533,"d":"544.6105"},{"v":27587197.467356842,"d":"27587197.4674"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26873851.604628485,"d":"$26,873,851.60"},1,null,{"v":20000,"d":"$20,000"},{"v":0.705,"d":"71%"},{"v":0.29500000000000004,"d":"30%"},{"$nulls":3},5,{"v":157.70675272341032,"d":"157.7068"},{"v":6210654.464005476,"d":"6210654.4640"},{"v":39381.03065819802,"d":"39,381.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":157.70675272341032,"d":"157.7068"},{"v":6210654.464005476,"d":"6210654.4640"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9560020.808335556,"d":"$9,560,020.81"},1,null,{"v":20000,"d":"$20,000.00"},{"v":0.51,"d":"51%"},{"v":0.49,"d":"49%"},{"$nulls":3},5,{"v":1348.4722551437735,"d":"1348.4723"},{"v":1508301.3328449838,"d":"1508301.3328"},{"v":1118.526040926344,"d":"1,118.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1348.4722551437735,"d":"1348.4723"},{"v":1508301.3328449838,"d":"1508301.3328"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":133338924.18153237,"d":"$133,338,924.18"},1,null,{"v":20000,"d":"$20,000.00"},{"v":0.909,"d":"91%"},{"v":0.09099999999999997,"d":"9%"}]
[null,null,6,531.7489645607857,6839509.562725762,126.34926503874885,1420196.0168898012,701.7486289151711,922585.3692905083,null,null,{"v":531.7489645607857,"d":"531.7490"},{"v":6839509.562725762,"d":"6839509.5627"},{"v":12862.290325990694,"d":"12,862.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":531.7489645607857,"d":"531.7490"},{"v":6839509.562725762,"d":"6839509.5627"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46335386.89335281,"d":"$46,335,386.89"},1,null,{"v":25000,"d":"$25,000"},{"v":0.735,"d":"74%"},{"v":0.265,"d":"27%"},{"$nulls":3},6,{"v":126.34926503874885,"d":"126.3493"},{"v":1420196.0168898012,"d":"1420196.0169"},{"v":11240.239636172437,"d":"11,240.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":126.34926503874885,"d":"126.3493"},{"v":1420196.0168898012,"d":"1420196.0169"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11214730.486985084,"d":"$11,214,730.49"},1,null,{"v":25000,"d":"$25,000.00"},{"v":0.536,"d":"54%"},{"v":0.46399999999999997,"d":"46%"},{"$nulls":3},6,{"v":701.7486289151711,"d":"701.7486"},{"v":922585.3692905083,"d":"922585.3693"},{"v":1314.6949367278812,"d":"1,314.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":701.7486289151711,"d":"701.7486"},{"v":922585.3692905083,"d":"922585.3693"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69252277.5222266,"d":"$69,252,277.52"},1,null,{"v":25000,"d":"$25,000.00"},{"v":0.926,"d":"93%"},{"v":0.07399999999999995,"d":"7%"}]
[null,null,7,257.1890389346372,537161.8590458091,129.6061026140378,-722725.9937173054,401.2088705571805,902062.8584226533,null,null,{"v":257.1890389346372,"d":"257.1890"},{"v":537161.8590458091,"d":"537161.8590"},{"v":2088.587683483374,"d":"2,088.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":257.1890389346372,"d":"257.1890"},{"v":537161.8590458091,"d":"537161.8590"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25181742.034417912,"d":"$25,181,742.03"},1,null,{"v":30000,"d":"$30,000"},{"v":0.76,"d":"76%"},{"v":0.24,"d":"24%"},{"$nulls":3},7,{"v":129.6061026140378,"d":"129.6061"},{"v":-722725.9937173054,"d":"-722725.9937"},{"v":-5576.326879217691,"d":"(5,576.33)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":129.6061026140378,"d":"129.6061"},{"v":-722725.9937173054,"d":"-722725.9937"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13683336.255121086,"d":"$13,683,336.26"},1,null,{"v":30000,"d":"$30,000.00"},{"v":0.555,"d":"56%"},{"v":0.44499999999999995,"d":"45%"},{"$nulls":3},7,{"v":401.2088705571805,"d":"401.2089"},{"v":902062.8584226533,"d":"902062.8584"},{"v":2248.362198896325,"d":"2,248.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":401.2088705571805,"d":"401.2089"},{"v":902062.8584226533,"d":"902062.8584"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39218824.1972954,"d":"$39,218,824.20"},1,null,{"v":30000,"d":"$30,000.00"},{"v":0.935,"d":"94%"},{"v":0.06499999999999995,"d":"6%"}]
[null,null,8,1259.4435243279513,-996264.9580042195,-113.44562513650453,14171400.229544025,1620.3575049584178,1679697.2450470366,null,null,{"v":1259.4435243279513,"d":"1259.4435"},{"v":-996264.9580042195,"d":"-996264.9580"},{"v":-791.0358334930771,"d":"(791.04)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1259.4435243279513,"d":"1259.4435"},{"v":-996264.9580042195,"d":"-996264.9580"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":126940617.39079936,"d":"$126,940,617.39"},1,null,{"v":35000,"d":"$35,000"},{"v":0.789,"d":"79%"},{"v":0.21099999999999997,"d":"21%"},{"$nulls":3},8,{"v":-113.44562513650453,"d":"-113.4456"},{"v":14171400.229544025,"d":"14171400.2295"},{"v":-124917.99672743795,"d":"(124,918.00)"},{"v":-113.44562513650453,"d":"-113.4456"},{"v":14171400.229544025,"d":"14171400.2295"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-25515962.743194476,"d":"$(25,515,962.74)"},0,null,{"v":35000,"d":"$35,000.00"},{"v":0.569,"d":"57%"},{"v":0.43100000000000005,"d":"43%"},{"$nulls":3},8,{"v":1620.3575049584178,"d":"1620.3575"},{"v":1679697.2450470366,"d":"1679697.2450"},{"v":1036.6213875067906,"d":"1,036.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1620.3575049584178,"d":"1620.3575"},{"v":1679697.2450470366,"d":"1679697.2450"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":160356053.25079474,"d":"$160,356,053.25"},1,null,{"v":35000,"d":"$35,000.00"},{"v":0.938,"d":"94%"},{"v":0.062000000000000055,"d":"6%"}]
[null,null,9,495.1436038135107,-327601.92132578976,236.49023608247808,-1145341.910766026,-233.65022436370782,20687255.28274755,null,null,{"v":495.1436038135107,"d":"495.1436"},{"v":-327601.92132578976,"d":"-327601.9213"},{"v":-661.6301186214589,"d":"(661.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":495.1436038135107,"d":"495.1436"},{"v":-327601.92132578976,"d":"-327601.9213"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49841962.30267686,"d":"$49,841,962.30"},1,null,{"v":40000,"d":"$40,000"},{"v":0.8,"d":"80%"},{"v":0.19999999999999996,"d":"20%"},{"$nulls":3},9,{"v":236.49023608247808,"d":"236.4902"},{"v":-1145341.910766026,"d":"-1145341.9108"},{"v":-4843.083290620835,"d":"(4,843.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":236.49023608247808,"d":"236.4902"},{"v":-1145341.910766026,"d":"-1145341.9108"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24794365.519013837,"d":"$24,794,365.52"},1,null,{"v":40000,"d":"$40,000.00"},{"v":0.583,"d":"58%"},{"v":0.41700000000000004,"d":"42%"},{"$nulls":3},9,{"v":-233.65022436370782,"d":"-233.6502"},{"v":20687255.28274755,"d":"20687255.2827"},{"v":-88539.41972058658,"d":"(88,539.42)"},{"v":-233.65022436370782,"d":"-233.6502"},{"v":20687255.28274755,"d":"20687255.2827"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-44052277.719118334,"d":"$(44,052,277.72)"},0,null,{"v":40000,"d":"$40,000.00"},{"v":0.938,"d":"94%"},{"v":0.062000000000000055,"d":"6%"}]
[null,null,10,100.53257931140979,23310448.00211685,162.9208896954151,-573961.3432494327,732.0385609408768,4113690.9827427343,null,null,{"v":100.53257931140979,"d":"100.5326"},{"v":23310448.00211685,"d":"23310448.0021"},{"v":231869.59055243566,"d":"231,869.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.53257931140979,"d":"100.5326"},{"v":23310448.00211685,"d":"23310448.0021"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13257190.070975872,"d":"$(13,257,190.07)"},0,null,{"v":45000,"d":"$45,000"},{"v":0.812,"d":"81%"},{"v":0.18799999999999994,"d":"19%"},{"$nulls":3},10,{"v":162.9208896954151,"d":"162.9209"},{"v":-573961.3432494327,"d":"-573961.3432"},{"v":-3522.945058319216,"d":"(3,522.95)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":162.9208896954151,"d":"162.9209"},{"v":-573961.3432494327,"d":"-573961.3432"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16866050.312790945,"d":"$16,866,050.31"},1,null,{"v":45000,"d":"$45,000.00"},{"v":0.593,"d":"59%"},{"v":0.40700000000000003,"d":"41%"},{"$nulls":3},10,{"v":732.0385609408768,"d":"732.0386"},{"v":4113690.9827427343,"d":"4113690.9827"},{"v":5619.500395519434,"d":"5,619.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":732.0385609408768,"d":"732.0386"},{"v":4113690.9827427343,"d":"4113690.9827"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69090165.11134493,"d":"$69,090,165.11"},1,null,{"v":45000,"d":"$45,000.00"},{"v":0.939,"d":"94%"},{"v":0.061000000000000054,"d":"6%"}]
[null,null,11,408.41343600521213,-2260173.5533615854,139.0221260050348,-501216.70979281794,1015.8590971532321,813378.856088799,null,null,{"v":408.41343600521213,"d":"408.4134"},{"v":-2260173.5533615854,"d":"-2260173.5534"},{"v":-5534.033295938729,"d":"(5,534.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":408.41343600521213,"d":"408.4134"},{"v":-2260173.5533615854,"d":"-2260173.5534"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43101517.1538828,"d":"$43,101,517.15"},1,null,{"v":50000,"d":"$50,000"},{"v":0.822,"d":"82%"},{"v":0.17800000000000005,"d":"18%"},{"$nulls":3},11,{"v":139.0221260050348,"d":"139.0221"},{"v":-501216.70979281794,"d":"-501216.7098"},{"v":-3605.3017184808837,"d":"(3,605.30)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":139.0221260050348,"d":"139.0221"},{"v":-501216.70979281794,"d":"-501216.7098"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14403429.310296297,"d":"$14,403,429.31"},1,null,{"v":50000,"d":"$50,000.00"},{"v":0.608,"d":"61%"},{"v":0.392,"d":"39%"},{"$nulls":3},11,{"v":1015.8590971532321,"d":"1015.8591"},{"v":813378.856088799,"d":"813378.8561"},{"v":800.6807817817956,"d":"800.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1015.8590971532321,"d":"1015.8591"},{"v":813378.856088799,"d":"813378.8561"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100772530.85923441,"d":"$100,772,530.86"},1,null,{"v":50000,"d":"$50,000.00"},{"v":0.94,"d":"94%"},{"v":0.06000000000000005,"d":"6%"}]
[null,null,12,931.334739176913,-791681.2582604615,70.8754885574017,2759284.609126283,1608.1151336133626,782954.3571080393,null,null,{"v":931.334739176913,"d":"931.3347"},{"v":-791681.2582604615,"d":"-791681.2583"},{"v":-850.0501752572086,"d":"(850.05)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":931.334739176913,"d":"931.3347"},{"v":-791681.2582604615,"d":"-791681.2583"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93925155.17595176,"d":"$93,925,155.18"},1,null,{"v":55000,"d":"$55,000"},{"v":0.831,"d":"83%"},{"v":0.16900000000000004,"d":"17%"},{"$nulls":3},12,{"v":70.8754885574017,"d":"70.8755"},{"v":2759284.609126283,"d":"2759284.6091"},{"v":38931.43688020651,"d":"38,931.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":70.8754885574017,"d":"70.8755"},{"v":2759284.609126283,"d":"2759284.6091"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4328264.246613886,"d":"$4,328,264.25"},1,null,{"v":55000,"d":"$55,000.00"},{"v":0.614,"d":"61%"},{"v":0.386,"d":"39%"},{"$nulls":3},12,{"v":1608.1151336133626,"d":"1608.1151"},{"v":782954.3571080393,"d":"782954.3571"},{"v":486.87705298113576,"d":"486.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1608.1151336133626,"d":"1608.1151"},{"v":782954.3571080393,"d":"782954.3571"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":160028559.00422823,"d":"$160,028,559.00"},1,null,{"v":55000,"d":"$55,000.00"},{"v":0.942,"d":"94%"},{"v":0.05800000000000005,"d":"6%"}]
[null,null,13,-94.90018338049049,55912270.989104964,-180.37192477139615,21494034.22795832,622.7858283975365,741762.9796419377,null,null,{"v":-94.90018338049049,"d":"-94.9002"},{"v":55912270.989104964,"d":"55912270.9891"},{"v":-589169.2618225157,"d":"(589,169.26)"},{"v":-94.90018338049049,"d":"-94.9002"},{"v":55912270.989104964,"d":"55912270.9891"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-65402289.32715401,"d":"$(65,402,289.33)"},0,null,{"v":60000,"d":"$60,000"},{"v":0.834,"d":"83%"},{"v":0.16600000000000004,"d":"17%"},{"$nulls":3},13,{"v":-180.37192477139615,"d":"-180.3719"},{"v":21494034.22795832,"d":"21494034.2280"},{"v":-119165.0765782974,"d":"(119,165.08)"},{"v":-180.37192477139615,"d":"-180.3719"},{"v":21494034.22795832,"d":"21494034.2280"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-39531226.705097936,"d":"$(39,531,226.71)"},0,null,{"v":60000,"d":"$60,000.00"},{"v":0.621,"d":"62%"},{"v":0.379,"d":"38%"},{"$nulls":3},13,{"v":622.7858283975365,"d":"622.7858"},{"v":741762.9796419377,"d":"741762.9796"},{"v":1191.0402353735892,"d":"1,191.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":622.7858283975365,"d":"622.7858"},{"v":741762.9796419377,"d":"741762.9796"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61536819.86011171,"d":"$61,536,819.86"},1,null,{"v":60000,"d":"$60,000.00"},{"v":0.944,"d":"94%"},{"v":0.05600000000000005,"d":"6%"}]
[null,null,14,758.539963207113,26092297.98138155,300.41205047592666,2425352.193688648,1210.0257804122375,359611.5437443685,null,null,{"v":758.539963207113,"d":"758.5400"},{"v":26092297.98138155,"d":"26092297.9814"},{"v":34398.053163953424,"d":"34,398.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":758.539963207113,"d":"758.5400"},{"v":26092297.98138155,"d":"26092297.9814"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49761698.33932975,"d":"$49,761,698.34"},1,null,{"v":65000,"d":"$65,000"},{"v":0.838,"d":"84%"},{"v":0.16200000000000003,"d":"16%"},{"$nulls":3},14,{"v":300.41205047592666,"d":"300.4121"},{"v":2425352.193688648,"d":"2425352.1937"},{"v":8073.418459233884,"d":"8,073.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":300.41205047592666,"d":"300.4121"},{"v":2425352.193688648,"d":"2425352.1937"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27615852.853904016,"d":"$27,615,852.85"},1,null,{"v":65000,"d":"$65,000.00"},{"v":0.625,"d":"63%"},{"v":0.375,"d":"38%"},{"$nulls":3},14,{"v":1210.0257804122375,"d":"1210.0258"},{"v":359611.5437443685,"d":"359611.5437"},{"v":297.1932908915827,"d":"297.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1210.0257804122375,"d":"1210.0258"},{"v":359611.5437443685,"d":"359611.5437"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":120642966.49747938,"d":"$120,642,966.50"},1,null,{"v":65000,"d":"$65,000.00"},{"v":0.945,"d":"95%"},{"v":0.05500000000000005,"d":"6%"}]
[null,null,15,435.3362025109309,2606532.29894018,25.065416440374975,1845749.9688349422,632.3685166909127,217403.9184216247,null,null,{"v":435.3362025109309,"d":"435.3362"},{"v":2606532.29894018,"d":"2606532.2989"},{"v":5987.400735124325,"d":"5,987.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":435.3362025109309,"d":"435.3362"},{"v":2606532.29894018,"d":"2606532.2989"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40927087.95215291,"d":"$40,927,087.95"},1,null,{"v":70000,"d":"$70,000"},{"v":0.84,"d":"84%"},{"v":0.16000000000000003,"d":"16%"},{"$nulls":3},15,{"v":25.065416440374975,"d":"25.0654"},{"v":1845749.9688349422,"d":"1845749.9688"},{"v":73637.31511206164,"d":"73,637.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":25.065416440374975,"d":"25.0654"},{"v":1845749.9688349422,"d":"1845749.9688"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":660791.675202555,"d":"$660,791.68"},1,null,{"v":70000,"d":"$70,000.00"},{"v":0.629,"d":"63%"},{"v":0.371,"d":"37%"},{"$nulls":3},15,{"v":632.3685166909127,"d":"632.3685"},{"v":217403.9184216247,"d":"217403.9184"},{"v":343.7930774278043,"d":"343.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":632.3685166909127,"d":"632.3685"},{"v":217403.9184216247,"d":"217403.9184"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63019447.75066964,"d":"$63,019,447.75"},1,null,{"v":70000,"d":"$70,000.00"},{"v":0.946,"d":"95%"},{"v":0.05400000000000005,"d":"5%"}]
[null,null,16,659.3700423211303,20432841.746750705,78.1768176732221,5621811.559836941,610.9716358242003,3260458.084975436,null,null,{"v":659.3700423211303,"d":"659.3700"},{"v":20432841.746750705,"d":"20432841.7468"},{"v":30988.429008425257,"d":"30,988.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":659.3700423211303,"d":"659.3700"},{"v":20432841.746750705,"d":"20432841.7468"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45504162.48536233,"d":"$45,504,162.49"},1,null,{"v":75000,"d":"$75,000"},{"v":0.845,"d":"85%"},{"v":0.15500000000000003,"d":"16%"},{"$nulls":3},16,{"v":78.1768176732221,"d":"78.1768"},{"v":5621811.559836941,"d":"5621811.5598"},{"v":71911.49150296737,"d":"71,911.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":78.1768176732221,"d":"78.1768"},{"v":5621811.559836941,"d":"5621811.5598"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2195870.2074852698,"d":"$2,195,870.21"},1,null,{"v":75000,"d":"$75,000.00"},{"v":0.639,"d":"64%"},{"v":0.361,"d":"36%"},{"$nulls":3},16,{"v":610.9716358242003,"d":"610.9716"},{"v":3260458.084975436,"d":"3260458.0850"},{"v":5336.513012714707,"d":"5,336.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":610.9716358242003,"d":"610.9716"},{"v":3260458.084975436,"d":"3260458.0850"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57836705.4974446,"d":"$57,836,705.50"},1,null,{"v":75000,"d":"$75,000.00"},{"v":0.946,"d":"95%"},{"v":0.05400000000000005,"d":"5%"}]
[null,null,17,640.8288656785044,2702565.652062541,199.42294185744686,-1395110.7880282868,958.7760852177817,2491378.8407493653,null,null,{"v":640.8288656785044,"d":"640.8289"},{"v":2702565.652062541,"d":"2702565.6521"},{"v":4217.296998943839,"d":"4,217.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":640.8288656785044,"d":"640.8289"},{"v":2702565.652062541,"d":"2702565.6521"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61380320.9157879,"d":"$61,380,320.92"},1,null,{"v":80000,"d":"$80,000"},{"v":0.853,"d":"85%"},{"v":0.14700000000000002,"d":"15%"},{"$nulls":3},17,{"v":199.42294185744686,"d":"199.4229"},{"v":-1395110.7880282868,"d":"-1395110.7880"},{"v":-6995.738679983727,"d":"(6,995.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":199.42294185744686,"d":"199.4229"},{"v":-1395110.7880282868,"d":"-1395110.7880"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21337404.973772973,"d":"$21,337,404.97"},1,null,{"v":80000,"d":"$80,000.00"},{"v":0.644,"d":"64%"},{"v":0.356,"d":"36%"},{"$nulls":3},17,{"v":958.7760852177817,"d":"958.7761"},{"v":2491378.8407493653,"d":"2491378.8407"},{"v":2598.4991481962757,"d":"2,598.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":958.7760852177817,"d":"958.7761"},{"v":2491378.8407493653,"d":"2491378.8407"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93386229.6810288,"d":"$93,386,229.68"},1,null,{"v":80000,"d":"$80,000.00"},{"v":0.947,"d":"95%"},{"v":0.05300000000000005,"d":"5%"}]
[null,null,18,350.6845358051214,7764256.643722087,44.67084848448576,5109562.029200262,867.502992923648,357909.529364055,null,null,{"v":350.6845358051214,"d":"350.6845"},{"v":7764256.643722087,"d":"7764256.6437"},{"v":22140.288068010945,"d":"22,140.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":350.6845358051214,"d":"350.6845"},{"v":7764256.643722087,"d":"7764256.6437"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27304196.936790057,"d":"$27,304,196.94"},1,null,{"v":85000,"d":"$85,000"},{"v":0.859,"d":"86%"},{"v":0.14100000000000001,"d":"14%"},{"$nulls":3},18,{"v":44.67084848448576,"d":"44.6708"},{"v":5109562.029200262,"d":"5109562.0292"},{"v":114382.47095250092,"d":"114,382.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":44.67084848448576,"d":"44.6708"},{"v":5109562.029200262,"d":"5109562.0292"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-642477.180751686,"d":"$(642,477.18)"},0,null,{"v":85000,"d":"$85,000.00"},{"v":0.65,"d":"65%"},{"v":0.35,"d":"35%"},{"$nulls":3},18,{"v":867.502992923648,"d":"867.5030"},{"v":357909.529364055,"d":"357909.5294"},{"v":412.5744029514327,"d":"412.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":867.502992923648,"d":"867.5030"},{"v":357909.529364055,"d":"357909.5294"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86392389.76300074,"d":"$86,392,389.76"},1,null,{"v":85000,"d":"$85,000.00"},{"v":0.948,"d":"95%"},{"v":0.052000000000000046,"d":"5%"}]
[null,null,19,562.2964250544537,-1004473.629659282,77.77826160359473,1935777.964444803,1586.4486970970102,266903.351057502,null,null,{"v":562.2964250544537,"d":"562.2964"},{"v":-1004473.629659282,"d":"-1004473.6297"},{"v":-1786.377406831294,"d":"(1,786.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":562.2964250544537,"d":"562.2964"},{"v":-1004473.629659282,"d":"-1004473.6297"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57234116.13510465,"d":"$57,234,116.14"},1,null,{"v":90000,"d":"$90,000"},{"v":0.862,"d":"86%"},{"v":0.138,"d":"14%"},{"$nulls":3},19,{"v":77.77826160359473,"d":"77.7783"},{"v":1935777.964444803,"d":"1935777.9644"},{"v":24888.419007237568,"d":"24,888.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":77.77826160359473,"d":"77.7783"},{"v":1935777.964444803,"d":"1935777.9644"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5842048.19591467,"d":"$5,842,048.20"},1,null,{"v":90000,"d":"$90,000.00"},{"v":0.652,"d":"65%"},{"v":0.348,"d":"35%"},{"$nulls":3},19,{"v":1586.4486970970102,"d":"1586.4487"},{"v":266903.351057502,"d":"266903.3511"},{"v":168.23950975906095,"d":"168.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1586.4486970970102,"d":"1586.4487"},{"v":266903.351057502,"d":"266903.3511"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":158377966.3586435,"d":"$158,377,966.36"},1,null,{"v":90000,"d":"$90,000.00"},{"v":0.948,"d":"95%"},{"v":0.052000000000000046,"d":"5%"}]
[null,null,20,493.17444219959,-693816.6450818572,-81.30263076525443,8838947.822150595,1572.4058806529647,1270649.7871419727,null,null,{"v":493.17444219959,"d":"493.1744"},{"v":-693816.6450818572,"d":"-693816.6451"},{"v":-1406.8382010782839,"d":"(1,406.84)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":493.17444219959,"d":"493.1744"},{"v":-693816.6450818572,"d":"-693816.6451"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50011260.86504085,"d":"$50,011,260.87"},1,null,{"v":95000,"d":"$95,000"},{"v":0.866,"d":"87%"},{"v":0.134,"d":"13%"},{"$nulls":3},20,{"v":-81.30263076525443,"d":"-81.3026"},{"v":8838947.822150595,"d":"8838947.8222"},{"v":-108716.62748123541,"d":"(108,716.63)"},{"v":-81.30263076525443,"d":"-81.3026"},{"v":8838947.822150595,"d":"8838947.8222"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-16969210.898676038,"d":"$(16,969,210.90)"},0,null,{"v":95000,"d":"$95,000.00"},{"v":0.654,"d":"65%"},{"v":0.346,"d":"35%"},{"$nulls":3},20,{"v":1572.4058806529647,"d":"1572.4059"},{"v":1270649.7871419727,"d":"1270649.7871"},{"v":808.0927467749718,"d":"808.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1572.4058806529647,"d":"1572.4059"},{"v":1270649.7871419727,"d":"1270649.7871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":155969938.2781545,"d":"$155,969,938.28"},1,null,{"v":95000,"d":"$95,000.00"},{"v":0.949,"d":"95%"},{"v":0.051000000000000045,"d":"5%"}]
[null,null,21,420.31634704775934,6767469.241516972,260.2676956024734,-222888.29068275262,426.02026305790787,1041945.7249230393,null,null,{"v":420.31634704775934,"d":"420.3163"},{"v":6767469.241516972,"d":"6767469.2415"},{"v":16100.894692891885,"d":"16,100.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":420.31634704775934,"d":"420.3163"},{"v":6767469.241516972,"d":"6767469.2415"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35264165.46325897,"d":"$35,264,165.46"},1,null,{"v":100000,"d":"$100,000"},{"v":0.868,"d":"87%"},{"v":0.132,"d":"13%"},{"$nulls":3},21,{"v":260.2676956024734,"d":"260.2677"},{"v":-222888.29068275262,"d":"-222888.2907"},{"v":-856.3809279780415,"d":"(856.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":260.2676956024734,"d":"260.2677"},{"v":-222888.29068275262,"d":"-222888.2907"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26249657.85093009,"d":"$26,249,657.85"},1,null,{"v":100000,"d":"$100,000.00"},{"v":0.658,"d":"66%"},{"v":0.34199999999999997,"d":"34%"},{"$nulls":3},21,{"v":426.02026305790787,"d":"426.0203"},{"v":1041945.7249230393,"d":"1041945.7249"},{"v":2445.7656484321033,"d":"2,445.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":426.02026305790787,"d":"426.0203"},{"v":1041945.7249230393,"d":"1041945.7249"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41560080.58086775,"d":"$41,560,080.58"},1,null,{"v":100000,"d":"$100,000.00"},{"v":0.95,"d":"95%"},{"v":0.050000000000000044,"d":"5%"}]
[null,null,22,584.7783738893922,210145.2188503109,209.1477061852347,-600400.698748623,772.997191847091,1126333.4024920217,null,null,{"v":584.7783738893922,"d":"584.7784"},{"v":210145.2188503109,"d":"210145.2189"},{"v":359.35873868355253,"d":"359.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":584.7783738893922,"d":"584.7784"},{"v":210145.2188503109,"d":"210145.2189"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58267692.17008892,"d":"$58,267,692.17"},1,{"$nulls":7},22,{"v":209.1477061852347,"d":"209.1477"},{"v":-600400.698748623,"d":"-600400.6987"},{"v":-2870.7018102166962,"d":"(2,870.70)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":209.1477061852347,"d":"209.1477"},{"v":-600400.698748623,"d":"-600400.6987"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21515171.317272093,"d":"$21,515,171.32"},1,{"$nulls":7},22,{"v":772.997191847091,"d":"772.9972"},{"v":1126333.4024920217,"d":"1126333.4025"},{"v":1457.0989576309162,"d":"1,457.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":772.997191847091,"d":"772.9972"},{"v":1126333.4024920217,"d":"1126333.4025"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76173385.78221709,"d":"$76,173,385.78"},1]
[null,null,23,517.0129893393605,7975898.499518555,97.48740788151918,-535932.216561012,679.8917659655053,1449920.2197445696,null,null,{"v":517.0129893393605,"d":"517.0130"},{"v":7975898.499518555,"d":"7975898.4995"},{"v":15426.88223309469,"d":"15,426.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":517.0129893393605,"d":"517.0130"},{"v":7975898.499518555,"d":"7975898.4995"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43725400.4344175,"d":"$43,725,400.43"},1,{"$nulls":7},23,{"v":97.48740788151918,"d":"97.4874"},{"v":-535932.216561012,"d":"-535932.2166"},{"v":-5497.45067806454,"d":"(5,497.45)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":97.48740788151918,"d":"97.4874"},{"v":-535932.216561012,"d":"-535932.2166"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10284673.00471293,"d":"$10,284,673.00"},1,{"$nulls":7},23,{"v":679.8917659655053,"d":"679.8918"},{"v":1449920.2197445696,"d":"1449920.2197"},{"v":2132.5750543331806,"d":"2,132.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":679.8917659655053,"d":"679.8918"},{"v":1449920.2197445696,"d":"1449920.2197"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66539256.37680597,"d":"$66,539,256.38"},1]
[null,null,24,-982.5738455506216,171684032.42060643,106.28994925818552,-1380128.0707007982,254.75090288622596,903494.6705689426,null,null,{"v":-982.5738455506216,"d":"-982.5738"},{"v":171684032.42060643,"d":"171684032.4206"},{"v":-174728.88495662832,"d":"(174,728.88)"},{"v":-982.5738455506216,"d":"-982.5738"},{"v":171684032.42060643,"d":"171684032.4206"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-269941416.9756686,"d":"$(269,941,416.98)"},0,{"$nulls":7},24,{"v":106.28994925818552,"d":"106.2899"},{"v":-1380128.0707007982,"d":"-1380128.0707"},{"v":-12984.55856205532,"d":"(12,984.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.28994925818552,"d":"106.2899"},{"v":-1380128.0707007982,"d":"-1380128.0707"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12009122.99651935,"d":"$12,009,123.00"},1,{"$nulls":7},24,{"v":254.75090288622596,"d":"254.7509"},{"v":903494.6705689426,"d":"903494.6706"},{"v":3546.580837723081,"d":"3,546.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":254.75090288622596,"d":"254.7509"},{"v":903494.6705689426,"d":"903494.6706"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24571595.618053652,"d":"$24,571,595.62"},1]
[null,null,25,796.9234376497225,-234017.70925591514,260.0034660597739,-439215.88012305927,962.7160976730956,1135151.1788232387,null,null,{"v":796.9234376497225,"d":"796.9234"},{"v":-234017.70925591514,"d":"-234017.7093"},{"v":-293.651432747514,"d":"(293.65)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":796.9234376497225,"d":"796.9234"},{"v":-234017.70925591514,"d":"-234017.7093"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79926361.47422817,"d":"$79,926,361.47"},1,{"$nulls":7},25,{"v":260.0034660597739,"d":"260.0035"},{"v":-439215.88012305927,"d":"-439215.8801"},{"v":-1689.269326979222,"d":"(1,689.27)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":260.0034660597739,"d":"260.0035"},{"v":-439215.88012305927,"d":"-439215.8801"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26439562.486100454,"d":"$26,439,562.49"},1,{"$nulls":7},25,{"v":962.7160976730956,"d":"962.7161"},{"v":1135151.1788232387,"d":"1135151.1788"},{"v":1179.1131171140923,"d":"1,179.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":962.7160976730956,"d":"962.7161"},{"v":1135151.1788232387,"d":"1135151.1788"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95136458.58848633,"d":"$95,136,458.59"},1]
[null,null,26,280.0820488087775,540595.8987388462,50.93205758959448,499432.88874629885,563.0614560101822,493675.2047038097,null,null,{"v":280.0820488087775,"d":"280.0820"},{"v":540595.8987388462,"d":"540595.8987"},{"v":1930.1340483549923,"d":"1,930.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":280.0820488087775,"d":"280.0820"},{"v":540595.8987388462,"d":"540595.8987"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27467608.982138902,"d":"$27,467,608.98"},1,{"$nulls":7},26,{"v":50.93205758959448,"d":"50.9321"},{"v":499432.88874629885,"d":"499432.8887"},{"v":9805.86515413691,"d":"9,805.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":50.93205758959448,"d":"50.9321"},{"v":499432.88874629885,"d":"499432.8887"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4593772.870213149,"d":"$4,593,772.87"},1,{"$nulls":7},26,{"v":563.0614560101822,"d":"563.0615"},{"v":493675.2047038097,"d":"493675.2047"},{"v":876.7696659649924,"d":"876.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":563.0614560101822,"d":"563.0615"},{"v":493675.2047038097,"d":"493675.2047"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55812470.396314405,"d":"$55,812,470.40"},1]
[null,null,27,487.0767119567645,22481506.118218366,-21.76712910565402,4909243.385694127,901.7004199633157,242718.39354144782,null,null,{"v":487.0767119567645,"d":"487.0767"},{"v":22481506.118218366,"d":"22481506.1182"},{"v":46155.98645211751,"d":"46,155.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":487.0767119567645,"d":"487.0767"},{"v":22481506.118218366,"d":"22481506.1182"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26226165.07745808,"d":"$26,226,165.08"},1,{"$nulls":7},27,{"v":-21.76712910565402,"d":"-21.7671"},{"v":4909243.385694127,"d":"4909243.3857"},{"v":-225534.7208106993,"d":"(225,534.72)"},{"v":-21.76712910565402,"d":"-21.7671"},{"v":4909243.385694127,"d":"4909243.3857"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7085956.296259529,"d":"$(7,085,956.30)"},0,{"$nulls":7},27,{"v":901.7004199633157,"d":"901.7004"},{"v":242718.39354144782,"d":"242718.3935"},{"v":269.1785299948318,"d":"269.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":901.7004199633157,"d":"901.7004"},{"v":242718.39354144782,"d":"242718.3935"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89927323.60279012,"d":"$89,927,323.60"},1]
[null,null,28,612.3023014676983,1847856.9115276858,154.29319977920386,1272503.1251789192,935.0393483718362,1213652.703020352,null,null,{"v":612.3023014676983,"d":"612.3023"},{"v":1847856.9115276858,"d":"1847856.9115"},{"v":3017.883334912091,"d":"3,017.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":612.3023014676983,"d":"612.3023"},{"v":1847856.9115276858,"d":"1847856.9115"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59382373.23524214,"d":"$59,382,373.24"},1,{"$nulls":7},28,{"v":154.29319977920386,"d":"154.2932"},{"v":1272503.1251789192,"d":"1272503.1252"},{"v":8247.305305741875,"d":"8,247.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":154.29319977920386,"d":"154.2932"},{"v":1272503.1251789192,"d":"1272503.1252"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14156816.852741469,"d":"$14,156,816.85"},1,{"$nulls":7},28,{"v":935.0393483718362,"d":"935.0393"},{"v":1213652.703020352,"d":"1213652.7030"},{"v":1297.9696577835564,"d":"1,297.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":935.0393483718362,"d":"935.0393"},{"v":1213652.703020352,"d":"1213652.7030"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92290282.13416328,"d":"$92,290,282.13"},1]
[null,null,29,308.49989155304866,3723317.950715838,30.233907839861786,13932891.839844778,823.9654546365709,880987.6534060105,null,null,{"v":308.49989155304866,"d":"308.4999"},{"v":3723317.950715838,"d":"3723317.9507"},{"v":12069.106189865834,"d":"12,069.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":308.49989155304866,"d":"308.4999"},{"v":3723317.950715838,"d":"3723317.9507"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27126671.204589024,"d":"$27,126,671.20"},1,{"$nulls":7},29,{"v":30.233907839861786,"d":"30.2339"},{"v":13932891.839844778,"d":"13932891.8398"},{"v":460836.61806612404,"d":"460,836.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":30.233907839861786,"d":"30.2339"},{"v":13932891.839844778,"d":"13932891.8398"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10909501.055858599,"d":"$(10,909,501.06)"},0,{"$nulls":7},29,{"v":823.9654546365709,"d":"823.9655"},{"v":880987.6534060105,"d":"880987.6534"},{"v":1069.2045988682748,"d":"1,069.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":823.9654546365709,"d":"823.9655"},{"v":880987.6534060105,"d":"880987.6534"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81515557.81025109,"d":"$81,515,557.81"},1]
[null,null,30,498.34367368154926,-1811377.5851363298,133.36775597383894,833615.1249982966,942.8640516052765,563958.3068806808,null,null,{"v":498.34367368154926,"d":"498.3437"},{"v":-1811377.5851363298,"d":"-1811377.5851"},{"v":-3634.7959867828745,"d":"(3,634.80)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":498.34367368154926,"d":"498.3437"},{"v":-1811377.5851363298,"d":"-1811377.5851"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51645744.95329126,"d":"$51,645,744.95"},1,{"$nulls":7},30,{"v":133.36775597383894,"d":"133.3678"},{"v":833615.1249982966,"d":"833615.1250"},{"v":6250.49974719389,"d":"6,250.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":133.36775597383894,"d":"133.3678"},{"v":833615.1249982966,"d":"833615.1250"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12503160.472385596,"d":"$12,503,160.47"},1,{"$nulls":7},30,{"v":942.8640516052765,"d":"942.8641"},{"v":563958.3068806808,"d":"563958.3069"},{"v":598.1332154094873,"d":"598.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":942.8640516052765,"d":"942.8641"},{"v":563958.3068806808,"d":"563958.3069"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93722446.85364696,"d":"$93,722,446.85"},1]
[null,null,31,574.4374687705567,6037954.9832806485,169.9011262878521,-59998.99052295089,132.45312029689376,8323829.16704745,null,null,{"v":574.4374687705567,"d":"574.4375"},{"v":6037954.9832806485,"d":"6037954.9833"},{"v":10511.074418950104,"d":"10,511.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":574.4374687705567,"d":"574.4375"},{"v":6037954.9832806485,"d":"6037954.9833"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51405791.89377502,"d":"$51,405,791.89"},1,{"$nulls":7},31,{"v":169.9011262878521,"d":"169.9011"},{"v":-59998.99052295089,"d":"-59998.9905"},{"v":-353.1406285164856,"d":"(353.14)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":169.9011262878521,"d":"169.9011"},{"v":-59998.99052295089,"d":"-59998.9905"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17050111.61930816,"d":"$17,050,111.62"},1,{"$nulls":7},31,{"v":132.45312029689376,"d":"132.4531"},{"v":8323829.16704745,"d":"8323829.1670"},{"v":62843.58683577693,"d":"62,843.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":132.45312029689376,"d":"132.4531"},{"v":8323829.16704745,"d":"8323829.1670"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4921482.862641925,"d":"$4,921,482.86"},1]
[null,null,32,665.1441800141038,-1279379.99602958,404.4207175456904,-1117175.5431940705,1707.647072497377,1398915.2229103642,null,null,{"v":665.1441800141038,"d":"665.1442"},{"v":-1279379.99602958,"d":"-1279379.9960"},{"v":-1923.462663391946,"d":"(1,923.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":665.1441800141038,"d":"665.1442"},{"v":-1279379.99602958,"d":"-1279379.9960"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67793797.99743997,"d":"$67,793,798.00"},1,{"$nulls":7},32,{"v":404.4207175456904,"d":"404.4207"},{"v":-1117175.5431940705,"d":"-1117175.5432"},{"v":-2762.409280053401,"d":"(2,762.41)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":404.4207175456904,"d":"404.4207"},{"v":-1117175.5431940705,"d":"-1117175.5432"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41559247.29776311,"d":"$41,559,247.30"},1,{"$nulls":7},32,{"v":1707.647072497377,"d":"1707.6471"},{"v":1398915.2229103642,"d":"1398915.2229"},{"v":819.2062900119621,"d":"819.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1707.647072497377,"d":"1707.6471"},{"v":1398915.2229103642,"d":"1398915.2229"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":169365792.0268273,"d":"$169,365,792.03"},1]
[null,null,33,547.0621068253404,1402474.6777624656,222.9557164180369,-1833035.478653322,1277.6002191679581,1189060.9497972378,null,null,{"v":547.0621068253404,"d":"547.0621"},{"v":1402474.6777624656,"d":"1402474.6778"},{"v":2563.648003151188,"d":"2,563.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":547.0621068253404,"d":"547.0621"},{"v":1402474.6777624656,"d":"1402474.6778"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53303736.004771575,"d":"$53,303,736.00"},1,{"$nulls":7},33,{"v":222.9557164180369,"d":"222.9557"},{"v":-1833035.478653322,"d":"-1833035.4787"},{"v":-8221.522677698122,"d":"(8,221.52)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":222.9557164180369,"d":"222.9557"},{"v":-1833035.478653322,"d":"-1833035.4787"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24128607.120457012,"d":"$24,128,607.12"},1,{"$nulls":7},33,{"v":1277.6002191679581,"d":"1277.6002"},{"v":1189060.9497972378,"d":"1189060.9498"},{"v":930.6987678599634,"d":"930.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1277.6002191679581,"d":"1277.6002"},{"v":1189060.9497972378,"d":"1189060.9498"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":126570960.96699858,"d":"$126,570,960.97"},1]
[null,null,34,566.6336431967211,3583315.225189211,214.7150986077795,3697649.8315693866,554.5182035053658,10576739.680365974,null,null,{"v":566.6336431967211,"d":"566.6336"},{"v":3583315.225189211,"d":"3583315.2252"},{"v":6323.865990331205,"d":"6,323.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":566.6336431967211,"d":"566.6336"},{"v":3583315.225189211,"d":"3583315.2252"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53080049.0944829,"d":"$53,080,049.09"},1,{"$nulls":7},34,{"v":214.7150986077795,"d":"214.7151"},{"v":3697649.8315693866,"d":"3697649.8316"},{"v":17221.191502344653,"d":"17,221.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":214.7150986077795,"d":"214.7151"},{"v":3697649.8315693866,"d":"3697649.8316"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17773860.029208563,"d":"$17,773,860.03"},1,{"$nulls":7},34,{"v":554.5182035053658,"d":"554.5182"},{"v":10576739.680365974,"d":"10576739.6804"},{"v":19073.74656684941,"d":"19,073.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":554.5182035053658,"d":"554.5182"},{"v":10576739.680365974,"d":"10576739.6804"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44875080.67017061,"d":"$44,875,080.67"},1]
[null,null,35,474.94523069146817,36185559.8911537,34.624201886865194,3328676.812298136,785.0604923129868,410249.43788748607,null,null,{"v":474.94523069146817,"d":"474.9452"},{"v":36185559.8911537,"d":"36185559.8912"},{"v":76188.9109581572,"d":"76,188.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":474.94523069146817,"d":"474.9452"},{"v":36185559.8911537,"d":"36185559.8912"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11308963.177993119,"d":"$11,308,963.18"},1,{"$nulls":7},35,{"v":34.624201886865194,"d":"34.6242"},{"v":3328676.812298136,"d":"3328676.8123"},{"v":96137.2863748487,"d":"96,137.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":34.624201886865194,"d":"34.6242"},{"v":3328676.812298136,"d":"3328676.8123"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":133743.37638838356,"d":"$133,743.38"},1,{"$nulls":7},35,{"v":785.0604923129868,"d":"785.0605"},{"v":410249.43788748607,"d":"410249.4379"},{"v":522.5704794783234,"d":"522.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":785.0604923129868,"d":"785.0605"},{"v":410249.43788748607,"d":"410249.4379"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78095799.79341118,"d":"$78,095,799.79"},1]
[null,null,36,684.4925768111534,2614882.442652473,158.26272426901414,-927503.7868514666,-781.333091244851,30157593.304402098,null,null,{"v":684.4925768111534,"d":"684.4926"},{"v":2614882.442652473,"d":"2614882.4427"},{"v":3820.176479976496,"d":"3,820.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":684.4925768111534,"d":"684.4926"},{"v":2614882.442652473,"d":"2614882.4427"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65834375.23846287,"d":"$65,834,375.24"},1,{"$nulls":7},36,{"v":158.26272426901414,"d":"158.2627"},{"v":-927503.7868514666,"d":"-927503.7869"},{"v":-5860.532169754014,"d":"(5,860.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":158.26272426901414,"d":"158.2627"},{"v":-927503.7868514666,"d":"-927503.7869"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16753776.21375288,"d":"$16,753,776.21"},1,{"$nulls":7},36,{"v":-781.333091244851,"d":"-781.3331"},{"v":30157593.304402098,"d":"30157593.3044"},{"v":-38597.614311143305,"d":"(38,597.61)"},{"v":-781.333091244851,"d":"-781.3331"},{"v":30157593.304402098,"d":"30157593.3044"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-108290902.42888719,"d":"$(108,290,902.43)"},0]
[null,null,37,478.98023727799955,9163188.922833279,100.54992056513584,1117404.9639727613,-326.88883597343374,19845623.16741401,null,null,{"v":478.98023727799955,"d":"478.9802"},{"v":9163188.922833279,"d":"9163188.9228"},{"v":19130.62003331669,"d":"19,130.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":478.98023727799955,"d":"478.9802"},{"v":9163188.922833279,"d":"9163188.9228"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38734834.80496667,"d":"$38,734,834.80"},1,{"$nulls":7},37,{"v":100.54992056513584,"d":"100.5499"},{"v":1117404.9639727613,"d":"1117404.9640"},{"v":11112.937312057953,"d":"11,112.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.54992056513584,"d":"100.5499"},{"v":1117404.9639727613,"d":"1117404.9640"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8937587.092540823,"d":"$8,937,587.09"},1,{"$nulls":7},37,{"v":-326.88883597343374,"d":"-326.8888"},{"v":19845623.16741401,"d":"19845623.1674"},{"v":-60710.617749658675,"d":"(60,710.62)"},{"v":-326.88883597343374,"d":"-326.8888"},{"v":19845623.16741401,"d":"19845623.1674"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-52534506.76475738,"d":"$(52,534,506.76)"},0]
[null,null,38,458.4137243867699,7157146.725287478,-5.526223659187963,8818652.462295547,731.4152886701049,435386.326387085,null,null,{"v":458.4137243867699,"d":"458.4137"},{"v":7157146.725287478,"d":"7157146.7253"},{"v":15612.854381403504,"d":"15,612.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":458.4137243867699,"d":"458.4137"},{"v":7157146.725287478,"d":"7157146.7253"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38684225.713389516,"d":"$38,684,225.71"},1,{"$nulls":7},38,{"v":-5.526223659187963,"d":"-5.5262"},{"v":8818652.462295547,"d":"8818652.4623"},{"v":-1595782.7634488796,"d":"(1,595,782.76)"},{"v":-5.526223659187963,"d":"-5.5262"},{"v":8818652.462295547,"d":"8818652.4623"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9371274.828214344,"d":"$(9,371,274.83)"},0,{"$nulls":7},38,{"v":731.4152886701049,"d":"731.4153"},{"v":435386.326387085,"d":"435386.3264"},{"v":595.2655531424914,"d":"595.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":731.4152886701049,"d":"731.4153"},{"v":435386.326387085,"d":"435386.3264"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72706142.5406234,"d":"$72,706,142.54"},1]
[null,null,39,398.2459814419417,-854095.0548336264,69.35357655540429,10035636.043784987,990.0871689568012,1288166.6706107897,null,null,{"v":398.2459814419417,"d":"398.2460"},{"v":-854095.0548336264,"d":"-854095.0548"},{"v":-2144.6419917187304,"d":"(2,144.64)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":398.2459814419417,"d":"398.2460"},{"v":-854095.0548336264,"d":"-854095.0548"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40678693.1990278,"d":"$40,678,693.20"},1,{"$nulls":7},39,{"v":69.35357655540429,"d":"69.3536"},{"v":10035636.043784987,"d":"10035636.0438"},{"v":144702.5019072787,"d":"144,702.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":69.35357655540429,"d":"69.3536"},{"v":10035636.043784987,"d":"10035636.0438"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3100278.388244558,"d":"$(3,100,278.39)"},0,{"$nulls":7},39,{"v":990.0871689568012,"d":"990.0872"},{"v":1288166.6706107897,"d":"1288166.6706"},{"v":1301.0638972001404,"d":"1,301.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":990.0871689568012,"d":"990.0872"},{"v":1288166.6706107897,"d":"1288166.6706"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97720550.22506933,"d":"$97,720,550.23"},1]
[null,null,40,409.8259668153041,-1232439.7032908145,14.144180588678864,7510006.184086349,755.1139421824773,1888905.1129821404,null,null,{"v":409.8259668153041,"d":"409.8260"},{"v":-1232439.7032908145,"d":"-1232439.7033"},{"v":-3007.22697702129,"d":"(3,007.23)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":409.8259668153041,"d":"409.8260"},{"v":-1232439.7032908145,"d":"-1232439.7033"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42215036.38482123,"d":"$42,215,036.38"},1,{"$nulls":7},40,{"v":14.144180588678864,"d":"14.1442"},{"v":7510006.184086349,"d":"7510006.1841"},{"v":530960.8525570882,"d":"530,960.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":14.144180588678864,"d":"14.1442"},{"v":7510006.184086349,"d":"7510006.1841"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6095588.125218462,"d":"$(6,095,588.13)"},0,{"$nulls":7},40,{"v":755.1139421824773,"d":"755.1139"},{"v":1888905.1129821404,"d":"1888905.1130"},{"v":2501.483560908317,"d":"2,501.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":755.1139421824773,"d":"755.1139"},{"v":1888905.1129821404,"d":"1888905.1130"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73622489.10526559,"d":"$73,622,489.11"},1]
[null,null,41,-848.6588712260891,106149345.88978958,-233.2357451487769,26129918.943429355,853.0900656747763,256416.70100051584,null,null,{"v":-848.6588712260891,"d":"-848.6589"},{"v":106149345.88978958,"d":"106149345.8898"},{"v":-125078.93275943921,"d":"(125,078.93)"},{"v":-848.6588712260891,"d":"-848.6589"},{"v":106149345.88978958,"d":"106149345.8898"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-191015233.01239848,"d":"$(191,015,233.01)"},0,{"$nulls":7},41,{"v":-233.2357451487769,"d":"-233.2357"},{"v":26129918.943429355,"d":"26129918.9434"},{"v":-112032.22270566438,"d":"(112,032.22)"},{"v":-233.2357451487769,"d":"-233.2357"},{"v":26129918.943429355,"d":"26129918.9434"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-49453493.45830704,"d":"$(49,453,493.46)"},0,{"$nulls":7},41,{"v":853.0900656747763,"d":"853.0901"},{"v":256416.70100051584,"d":"256416.7010"},{"v":300.57400890924174,"d":"300.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":853.0900656747763,"d":"853.0901"},{"v":256416.70100051584,"d":"256416.7010"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85052589.86647712,"d":"$85,052,589.87"},1]
[null,null,42,626.9337656016942,3299728.951243628,232.6315271682688,-1064691.6541329399,330.36810375413916,4207217.221512277,null,null,{"v":626.9337656016942,"d":"626.9338"},{"v":3299728.951243628,"d":"3299728.9512"},{"v":5263.281597341853,"d":"5,263.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":626.9337656016942,"d":"626.9338"},{"v":3299728.951243628,"d":"3299728.9512"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59393647.60892579,"d":"$59,393,647.61"},1,{"$nulls":7},42,{"v":232.6315271682688,"d":"232.6315"},{"v":-1064691.6541329399,"d":"-1064691.6541"},{"v":-4576.729848671023,"d":"(4,576.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":232.6315271682688,"d":"232.6315"},{"v":-1064691.6541329399,"d":"-1064691.6541"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24327844.37095982,"d":"$24,327,844.37"},1,{"$nulls":7},42,{"v":330.36810375413916,"d":"330.3681"},{"v":4207217.221512277,"d":"4207217.2215"},{"v":12734.937706466055,"d":"12,734.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":330.36810375413916,"d":"330.3681"},{"v":4207217.221512277,"d":"4207217.2215"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28829593.15390164,"d":"$28,829,593.15"},1]
[null,null,43,907.0932926133974,-1377780.783769548,-114.57620398289146,10301991.145708311,1138.6303615482248,996950.9272384422,null,null,{"v":907.0932926133974,"d":"907.0933"},{"v":-1377780.783769548,"d":"-1377780.7838"},{"v":-1518.8964519846331,"d":"(1,518.90)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":907.0932926133974,"d":"907.0933"},{"v":-1377780.783769548,"d":"-1377780.7838"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92087110.04510929,"d":"$92,087,110.05"},1,{"$nulls":7},43,{"v":-114.57620398289146,"d":"-114.5762"},{"v":10301991.145708311,"d":"10301991.1457"},{"v":-89913.88078493687,"d":"(89,913.88)"},{"v":-114.57620398289146,"d":"-114.5762"},{"v":10301991.145708311,"d":"10301991.1457"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-21759611.54399746,"d":"$(21,759,611.54)"},0,{"$nulls":7},43,{"v":1138.6303615482248,"d":"1138.6304"},{"v":996950.9272384422,"d":"996950.9272"},{"v":875.5702999899481,"d":"875.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1138.6303615482248,"d":"1138.6304"},{"v":996950.9272384422,"d":"996950.9272"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112866085.22758402,"d":"$112,866,085.23"},1]
[null,null,44,859.0951722481295,5578819.092080446,109.78172839472973,1432340.3141477108,1192.9806881326513,536887.7949716004,null,null,{"v":859.0951722481295,"d":"859.0952"},{"v":5578819.092080446,"d":"5578819.0921"},{"v":6493.831268404724,"d":"6,493.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":859.0951722481295,"d":"859.0952"},{"v":5578819.092080446,"d":"5578819.0921"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80330698.13273251,"d":"$80,330,698.13"},1,{"$nulls":7},44,{"v":109.78172839472973,"d":"109.7817"},{"v":1432340.3141477108,"d":"1432340.3141"},{"v":13047.164907056364,"d":"13,047.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":109.78172839472973,"d":"109.7817"},{"v":1432340.3141477108,"d":"1432340.3141"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9545832.525325261,"d":"$9,545,832.53"},1,{"$nulls":7},44,{"v":1192.9806881326513,"d":"1192.9807"},{"v":536887.7949716004,"d":"536887.7950"},{"v":450.0389656868462,"d":"450.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1192.9806881326513,"d":"1192.9807"},{"v":536887.7949716004,"d":"536887.7950"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":118761181.01829353,"d":"$118,761,181.02"},1]
[null,null,45,812.0612627307928,4229976.577462705,-48.05418957497022,7413369.860954716,1161.5563335331826,437356.1380941607,null,null,{"v":812.0612627307928,"d":"812.0613"},{"v":4229976.577462705,"d":"4229976.5775"},{"v":5208.937763190643,"d":"5,208.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":812.0612627307928,"d":"812.0613"},{"v":4229976.577462705,"d":"4229976.5775"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76976149.69561657,"d":"$76,976,149.70"},1,{"$nulls":7},45,{"v":-48.05418957497022,"d":"-48.0542"},{"v":7413369.860954716,"d":"7413369.8610"},{"v":-154271.04122501082,"d":"(154,271.04)"},{"v":-48.05418957497022,"d":"-48.0542"},{"v":7413369.860954716,"d":"7413369.8610"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12218788.818451738,"d":"$(12,218,788.82)"},0,{"$nulls":7},45,{"v":1161.5563335331826,"d":"1161.5563"},{"v":437356.1380941607,"d":"437356.1381"},{"v":376.5259811065948,"d":"376.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1161.5563335331826,"d":"1161.5563"},{"v":437356.1380941607,"d":"437356.1381"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":115718277.2152241,"d":"$115,718,277.22"},1]
[null,null,46,225.51206818965147,28818634.318160653,92.36644036374855,-1056153.7116601923,794.454840190876,12240114.682004947,null,null,{"v":225.51206818965147,"d":"225.5121"},{"v":28818634.318160653,"d":"28818634.3182"},{"v":127791.98270633,"d":"127,791.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":225.51206818965147,"d":"225.5121"},{"v":28818634.318160653,"d":"28818634.3182"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6267427.499195505,"d":"$(6,267,427.50)"},0,{"$nulls":7},46,{"v":92.36644036374855,"d":"92.3664"},{"v":-1056153.7116601923,"d":"-1056153.7117"},{"v":-11434.387938963007,"d":"(11,434.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":92.36644036374855,"d":"92.3664"},{"v":-1056153.7116601923,"d":"-1056153.7117"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10292797.748035047,"d":"$10,292,797.75"},1,{"$nulls":7},46,{"v":794.454840190876,"d":"794.4548"},{"v":12240114.682004947,"d":"12240114.6820"},{"v":15406.935753659873,"d":"15,406.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":794.454840190876,"d":"794.4548"},{"v":12240114.682004947,"d":"12240114.6820"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67205369.33708265,"d":"$67,205,369.34"},1]
[null,null,47,897.1549791681718,551229.9035447361,36.65940256171962,5372582.997042623,1210.8673600764014,1057107.4790236643,null,null,{"v":897.1549791681718,"d":"897.1550"},{"v":551229.9035447361,"d":"551229.9035"},{"v":614.4199345087823,"d":"614.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":897.1549791681718,"d":"897.1550"},{"v":551229.9035447361,"d":"551229.9035"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89164268.01327245,"d":"$89,164,268.01"},1,{"$nulls":7},47,{"v":36.65940256171962,"d":"36.6594"},{"v":5372582.997042623,"d":"5372582.9970"},{"v":146554.02493254942,"d":"146,554.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":36.65940256171962,"d":"36.6594"},{"v":5372582.997042623,"d":"5372582.9970"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1706642.7408706616,"d":"$(1,706,642.74)"},0,{"$nulls":7},47,{"v":1210.8673600764014,"d":"1210.8674"},{"v":1057107.4790236643,"d":"1057107.4790"},{"v":873.0167431030303,"d":"873.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1210.8673600764014,"d":"1210.8674"},{"v":1057107.4790236643,"d":"1057107.4790"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":120029628.52861647,"d":"$120,029,628.53"},1]
[null,null,48,-555.8207028379366,124013262.17720711,-164.41572024246852,31868310.36516611,1019.9960528368101,2436318.482916855,null,null,{"v":-555.8207028379366,"d":"-555.8207"},{"v":124013262.17720711,"d":"124013262.1772"},{"v":-223117.3857756901,"d":"(223,117.39)"},{"v":-555.8207028379366,"d":"-555.8207"},{"v":124013262.17720711,"d":"124013262.1772"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-179595332.46100077,"d":"$(179,595,332.46)"},0,{"$nulls":7},48,{"v":-164.41572024246852,"d":"-164.4157"},{"v":31868310.36516611,"d":"31868310.3652"},{"v":-193827.63593511016,"d":"(193,827.64)"},{"v":-164.41572024246852,"d":"-164.4157"},{"v":31868310.36516611,"d":"31868310.3652"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-48309882.38941296,"d":"$(48,309,882.39)"},0,{"$nulls":7},48,{"v":1019.9960528368101,"d":"1019.9961"},{"v":2436318.482916855,"d":"2436318.4829"},{"v":2388.5567754316035,"d":"2,388.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1019.9960528368101,"d":"1019.9961"},{"v":2436318.482916855,"d":"2436318.4829"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":99563286.80076414,"d":"$99,563,286.80"},1]
[null,null,49,592.9592847021468,23703.937838554382,192.2473632871588,3656808.8198142424,-620.5623318649741,32027025.739352353,null,null,{"v":592.9592847021468,"d":"592.9593"},{"v":23703.937838554382,"d":"23703.9378"},{"v":39.975658447546294,"d":"39.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":592.9592847021468,"d":"592.9593"},{"v":23703.937838554382,"d":"23703.9378"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59272224.53237612,"d":"$59,272,224.53"},1,{"$nulls":7},49,{"v":192.2473632871588,"d":"192.2474"},{"v":3656808.8198142424,"d":"3656808.8198"},{"v":19021.37307522958,"d":"19,021.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":192.2473632871588,"d":"192.2474"},{"v":3656808.8198142424,"d":"3656808.8198"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15567927.508901637,"d":"$15,567,927.51"},1,{"$nulls":7},49,{"v":-620.5623318649741,"d":"-620.5623"},{"v":32027025.739352353,"d":"32027025.7394"},{"v":-51609.683821932325,"d":"(51,609.68)"},{"v":-620.5623318649741,"d":"-620.5623"},{"v":32027025.739352353,"d":"32027025.7394"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-94083258.92584977,"d":"$(94,083,258.93)"},0]
[null,null,50,347.36053250960686,11071831.112122007,17.272949329668336,6064691.480634945,737.7111859689248,747428.1804944933,null,null,{"v":347.36053250960686,"d":"347.3605"},{"v":11071831.112122007,"d":"11071831.1121"},{"v":31874.177046339588,"d":"31,874.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":347.36053250960686,"d":"347.3605"},{"v":11071831.112122007,"d":"11071831.1121"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23664222.13883868,"d":"$23,664,222.14"},1,{"$nulls":7},50,{"v":17.272949329668336,"d":"17.2729"},{"v":6064691.480634945,"d":"6064691.4806"},{"v":351109.2034652194,"d":"351,109.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":17.272949329668336,"d":"17.2729"},{"v":6064691.480634945,"d":"6064691.4806"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4337396.547668112,"d":"$(4,337,396.55)"},0,{"$nulls":7},50,{"v":737.7111859689248,"d":"737.7112"},{"v":747428.1804944933,"d":"747428.1805"},{"v":1013.17181399765,"d":"1,013.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":737.7111859689248,"d":"737.7112"},{"v":747428.1804944933,"d":"747428.1805"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73023690.416398,"d":"$73,023,690.42"},1]
[null,null,51,785.0245562555319,-455734.2194210496,83.79806745053793,-1382966.661591893,361.1519573329424,909522.1221168472,null,null,{"v":785.0245562555319,"d":"785.0246"},{"v":-455734.2194210496,"d":"-455734.2194"},{"v":-580.534985548534,"d":"(580.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":785.0245562555319,"d":"785.0246"},{"v":-455734.2194210496,"d":"-455734.2194"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78958189.84497423,"d":"$78,958,189.84"},1,{"$nulls":7},51,{"v":83.79806745053793,"d":"83.7981"},{"v":-1382966.661591893,"d":"-1382966.6616"},{"v":-16503.562715311942,"d":"(16,503.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":83.79806745053793,"d":"83.7981"},{"v":-1382966.661591893,"d":"-1382966.6616"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9762773.406645685,"d":"$9,762,773.41"},1,{"$nulls":7},51,{"v":361.1519573329424,"d":"361.1520"},{"v":909522.1221168472,"d":"909522.1221"},{"v":2518.3917839835153,"d":"2,518.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":361.1519573329424,"d":"361.1520"},{"v":909522.1221168472,"d":"909522.1221"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35205673.61117739,"d":"$35,205,673.61"},1]
[null,null,52,482.4842367466881,6480634.2656076215,118.01682982797502,-1310426.711316687,569.3621310134113,344708.4333426063,null,null,{"v":482.4842367466881,"d":"482.4842"},{"v":6480634.2656076215,"d":"6480634.2656"},{"v":13431.80517006208,"d":"13,431.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":482.4842367466881,"d":"482.4842"},{"v":6480634.2656076215,"d":"6480634.2656"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41767789.40906119,"d":"$41,767,789.41"},1,{"$nulls":7},52,{"v":118.01682982797502,"d":"118.0168"},{"v":-1310426.711316687,"d":"-1310426.7113"},{"v":-11103.727436390263,"d":"(11,103.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":118.01682982797502,"d":"118.0168"},{"v":-1310426.711316687,"d":"-1310426.7113"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13112109.69411419,"d":"$13,112,109.69"},1,{"$nulls":7},52,{"v":569.3621310134113,"d":"569.3621"},{"v":344708.4333426063,"d":"344708.4333"},{"v":605.4291540764356,"d":"605.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":569.3621310134113,"d":"569.3621"},{"v":344708.4333426063,"d":"344708.4333"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56591504.66799852,"d":"$56,591,504.67"},1]
[null,null,53,605.3549928442553,26430803.517008238,80.74542266519711,1613255.468430507,1284.8039815376833,575648.5071463436,null,null,{"v":605.3549928442553,"d":"605.3550"},{"v":26430803.517008238,"d":"26430803.5170"},{"v":43661.659405538776,"d":"43,661.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":605.3549928442553,"d":"605.3550"},{"v":26430803.517008238,"d":"26430803.5170"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34104695.7674173,"d":"$34,104,695.77"},1,{"$nulls":7},53,{"v":80.74542266519711,"d":"80.7454"},{"v":1613255.468430507,"d":"1613255.4684"},{"v":19979.528438654794,"d":"19,979.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":80.74542266519711,"d":"80.7454"},{"v":1613255.468430507,"d":"1613255.4684"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6461286.798089204,"d":"$6,461,286.80"},1,{"$nulls":7},53,{"v":1284.8039815376833,"d":"1284.8040"},{"v":575648.5071463436,"d":"575648.5071"},{"v":448.043838140503,"d":"448.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1284.8039815376833,"d":"1284.8040"},{"v":575648.5071463436,"d":"575648.5071"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127904749.64662199,"d":"$127,904,749.65"},1]
[null,null,54,491.6315078755324,4078022.8122556154,135.84287193705677,-296536.3401143886,519.6215361363793,655675.3503632532,null,null,{"v":491.6315078755324,"d":"491.6315"},{"v":4078022.8122556154,"d":"4078022.8123"},{"v":8294.876847657328,"d":"8,294.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":491.6315078755324,"d":"491.6315"},{"v":4078022.8122556154,"d":"4078022.8123"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45085127.97529763,"d":"$45,085,127.98"},1,{"$nulls":7},54,{"v":135.84287193705677,"d":"135.8429"},{"v":-296536.3401143886,"d":"-296536.3401"},{"v":-2182.9363284647698,"d":"(2,182.94)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":135.84287193705677,"d":"135.8429"},{"v":-296536.3401143886,"d":"-296536.3401"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13880823.533820067,"d":"$13,880,823.53"},1,{"$nulls":7},54,{"v":519.6215361363793,"d":"519.6215"},{"v":655675.3503632532,"d":"655675.3504"},{"v":1261.8325161010366,"d":"1,261.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.6215361363793,"d":"519.6215"},{"v":655675.3503632532,"d":"655675.3504"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51306478.26327468,"d":"$51,306,478.26"},1]
[null,null,55,549.0397533509095,-76135.61491001397,189.20298341204762,-408577.38324981555,1160.6915755262016,1366288.059514733,null,null,{"v":549.0397533509095,"d":"549.0398"},{"v":-76135.61491001397,"d":"-76135.6149"},{"v":-138.67049598019398,"d":"(138.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":549.0397533509095,"d":"549.0398"},{"v":-76135.61491001397,"d":"-76135.6149"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54980110.95000096,"d":"$54,980,110.95"},1,{"$nulls":7},55,{"v":189.20298341204762,"d":"189.2030"},{"v":-408577.38324981555,"d":"-408577.3832"},{"v":-2159.465859795735,"d":"(2,159.47)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":189.20298341204762,"d":"189.2030"},{"v":-408577.38324981555,"d":"-408577.3832"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19328875.724454578,"d":"$19,328,875.72"},1,{"$nulls":7},55,{"v":1160.6915755262016,"d":"1160.6916"},{"v":1366288.059514733,"d":"1366288.0595"},{"v":1177.1327442394195,"d":"1,177.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1160.6915755262016,"d":"1160.6916"},{"v":1366288.059514733,"d":"1366288.0595"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":114702869.49310543,"d":"$114,702,869.49"},1]
[null,null,56,995.5277454020579,8809806.095384724,12.887442634862964,5981104.769686695,1619.328150650079,364342.02608042443,null,null,{"v":995.5277454020579,"d":"995.5277"},{"v":8809806.095384724,"d":"8809806.0954"},{"v":8849.382788248418,"d":"8,849.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":995.5277454020579,"d":"995.5277"},{"v":8809806.095384724,"d":"8809806.0954"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90742968.44482106,"d":"$90,742,968.44"},1,{"$nulls":7},56,{"v":12.887442634862964,"d":"12.8874"},{"v":5981104.769686695,"d":"5981104.7697"},{"v":464103.30886801996,"d":"464,103.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":12.887442634862964,"d":"12.8874"},{"v":5981104.769686695,"d":"5981104.7697"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4692360.506200399,"d":"$(4,692,360.51)"},0,{"$nulls":7},56,{"v":1619.328150650079,"d":"1619.3282"},{"v":364342.02608042443,"d":"364342.0261"},{"v":224.99579590100956,"d":"225.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1619.328150650079,"d":"1619.3282"},{"v":364342.02608042443,"d":"364342.0261"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":161568473.03892747,"d":"$161,568,473.04"},1]
[null,null,57,746.3351498933553,-1578545.3152420558,188.19522073557164,-635100.0885291453,424.5196245527186,338599.8800017489,null,null,{"v":746.3351498933553,"d":"746.3351"},{"v":-1578545.3152420558,"d":"-1578545.3152"},{"v":-2115.0622685634144,"d":"(2,115.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":746.3351498933553,"d":"746.3351"},{"v":-1578545.3152420558,"d":"-1578545.3152"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76212060.30457757,"d":"$76,212,060.30"},1,{"$nulls":7},57,{"v":188.19522073557164,"d":"188.1952"},{"v":-635100.0885291453,"d":"-635100.0885"},{"v":-3374.68765703412,"d":"(3,374.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":188.19522073557164,"d":"188.1952"},{"v":-635100.0885291453,"d":"-635100.0885"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19454622.162086308,"d":"$19,454,622.16"},1,{"$nulls":7},57,{"v":424.5196245527186,"d":"424.5196"},{"v":338599.8800017489,"d":"338599.8800"},{"v":797.6071314924575,"d":"797.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":424.5196245527186,"d":"424.5196"},{"v":338599.8800017489,"d":"338599.8800"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42113362.57527012,"d":"$42,113,362.58"},1]
[null,null,58,-2443.6388856135163,238274821.87773594,25.311216829984915,2010552.259460209,650.9740677974696,808568.1178616057,null,null,{"v":-2443.6388856135163,"d":"-2443.6389"},{"v":238274821.87773594,"d":"238274821.8777"},{"v":-97508.19700919642,"d":"(97,508.20)"},{"v":-2443.6388856135163,"d":"-2443.6389"},{"v":238274821.87773594,"d":"238274821.8777"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-482638710.43908757,"d":"$(482,638,710.44)"},0,{"$nulls":7},58,{"v":25.311216829984915,"d":"25.3112"},{"v":2010552.259460209,"d":"2010552.2595"},{"v":79433.25178576203,"d":"79,433.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":25.311216829984915,"d":"25.3112"},{"v":2010552.259460209,"d":"2010552.2595"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":520569.4235382825,"d":"$520,569.42"},1,{"$nulls":7},58,{"v":650.9740677974696,"d":"650.9741"},{"v":808568.1178616057,"d":"808568.1179"},{"v":1242.0895975124567,"d":"1,242.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":650.9740677974696,"d":"650.9741"},{"v":808568.1178616057,"d":"808568.1179"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64288838.66188536,"d":"$64,288,838.66"},1]
[null,null,59,565.3971353723609,-420358.3490656726,186.22337659120603,896093.5586527614,582.1324305235539,4127902.72391457,null,null,{"v":565.3971353723609,"d":"565.3971"},{"v":-420358.3490656726,"d":"-420358.3491"},{"v":-743.4744938861987,"d":"(743.47)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":565.3971353723609,"d":"565.3971"},{"v":-420358.3490656726,"d":"-420358.3491"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56960071.88630177,"d":"$56,960,071.89"},1,{"$nulls":7},59,{"v":186.22337659120603,"d":"186.2234"},{"v":896093.5586527614,"d":"896093.5587"},{"v":4811.928421960948,"d":"4,811.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":186.22337659120603,"d":"186.2234"},{"v":896093.5586527614,"d":"896093.5587"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17726244.100467842,"d":"$17,726,244.10"},1,{"$nulls":7},59,{"v":582.1324305235539,"d":"582.1324"},{"v":4127902.72391457,"d":"4127902.7239"},{"v":7091.002849990762,"d":"7,091.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":582.1324305235539,"d":"582.1324"},{"v":4127902.72391457,"d":"4127902.7239"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54085340.32844082,"d":"$54,085,340.33"},1]
[null,null,60,781.8288395772724,-2008692.5878720246,131.1982186729947,-978208.4129341934,1467.3150655758218,327443.88941375026,null,null,{"v":781.8288395772724,"d":"781.8288"},{"v":-2008692.5878720246,"d":"-2008692.5879"},{"v":-2569.2229375397637,"d":"(2,569.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":781.8288395772724,"d":"781.8288"},{"v":-2008692.5878720246,"d":"-2008692.5879"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80191576.54559927,"d":"$80,191,576.55"},1,{"$nulls":7},60,{"v":131.1982186729947,"d":"131.1982"},{"v":-978208.4129341934,"d":"-978208.4129"},{"v":-7455.958036841424,"d":"(7,455.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":131.1982186729947,"d":"131.1982"},{"v":-978208.4129341934,"d":"-978208.4129"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14098030.280233663,"d":"$14,098,030.28"},1,{"$nulls":7},60,{"v":1467.3150655758218,"d":"1467.3151"},{"v":327443.88941375026,"d":"327443.8894"},{"v":223.15854113121281,"d":"223.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1467.3150655758218,"d":"1467.3151"},{"v":327443.88941375026,"d":"327443.8894"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":146404062.66816843,"d":"$146,404,062.67"},1]
[null,null,61,858.5934932332857,-468677.5996123869,-290.76889961239795,23437746.34542921,1288.210807017611,1227396.8761773775,null,null,{"v":858.5934932332857,"d":"858.5935"},{"v":-468677.5996123869,"d":"-468677.5996"},{"v":-545.8667032840465,"d":"(545.87)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":858.5934932332857,"d":"858.5935"},{"v":-468677.5996123869,"d":"-468677.5996"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86328026.92294095,"d":"$86,328,026.92"},1,{"$nulls":7},61,{"v":-290.76889961239795,"d":"-290.7689"},{"v":23437746.34542921,"d":"23437746.3454"},{"v":-80606.09775210588,"d":"(80,606.10)"},{"v":-290.76889961239795,"d":"-290.7689"},{"v":23437746.34542921,"d":"23437746.3454"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-52514636.30666901,"d":"$(52,514,636.31)"},0,{"$nulls":7},61,{"v":1288.210807017611,"d":"1288.2108"},{"v":1227396.8761773775,"d":"1227396.8762"},{"v":952.7919417311626,"d":"952.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1288.210807017611,"d":"1288.2108"},{"v":1227396.8761773775,"d":"1227396.8762"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127593683.82558373,"d":"$127,593,683.83"},1]
[null,null,62,556.0555544216513,-419125.930411933,-513.5546530184001,36644814.25552987,588.5041702403832,615839.8304755636,null,null,{"v":556.0555544216513,"d":"556.0556"},{"v":-419125.930411933,"d":"-419125.9304"},{"v":-753.7483028073739,"d":"(753.75)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":556.0555544216513,"d":"556.0556"},{"v":-419125.930411933,"d":"-419125.9304"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56024681.372577064,"d":"$56,024,681.37"},1,{"$nulls":7},62,{"v":-513.5546530184001,"d":"-513.5547"},{"v":36644814.25552987,"d":"36644814.2555"},{"v":-71355.23753927885,"d":"(71,355.24)"},{"v":-513.5546530184001,"d":"-513.5547"},{"v":36644814.25552987,"d":"36644814.2555"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-88000279.55736989,"d":"$(88,000,279.56)"},0,{"$nulls":7},62,{"v":588.5041702403832,"d":"588.5042"},{"v":615839.8304755636,"d":"615839.8305"},{"v":1046.4493908751992,"d":"1,046.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.5041702403832,"d":"588.5042"},{"v":615839.8304755636,"d":"615839.8305"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58234577.19356276,"d":"$58,234,577.19"},1]
[null,null,63,703.3190703621149,16420490.879337035,-261.07844106172706,34338280.061409816,632.2456528005714,1822102.5170535096,null,null,{"v":703.3190703621149,"d":"703.3191"},{"v":16420490.879337035,"d":"16420490.8793"},{"v":23347.142955874475,"d":"23,347.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":703.3190703621149,"d":"703.3191"},{"v":16420490.879337035,"d":"16420490.8793"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53911416.156874456,"d":"$53,911,416.16"},1,{"$nulls":7},63,{"v":-261.07844106172706,"d":"-261.0784"},{"v":34338280.061409816,"d":"34338280.0614"},{"v":-131524.76290943986,"d":"(131,524.76)"},{"v":-261.07844106172706,"d":"-261.0784"},{"v":34338280.061409816,"d":"34338280.0614"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-60446124.16758253,"d":"$(60,446,124.17)"},0,{"$nulls":7},63,{"v":632.2456528005714,"d":"632.2457"},{"v":1822102.5170535096,"d":"1822102.5171"},{"v":2881.9534131747578,"d":"2,881.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":632.2456528005714,"d":"632.2457"},{"v":1822102.5170535096,"d":"1822102.5171"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61402462.76300363,"d":"$61,402,462.76"},1]
[null,null,64,728.2147411842125,2927086.2606996503,196.39843314562313,1950828.3091337914,880.1431187278722,401213.3757180604,null,null,{"v":728.2147411842125,"d":"728.2147"},{"v":2927086.2606996503,"d":"2927086.2607"},{"v":4019.537225983182,"d":"4,019.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":728.2147411842125,"d":"728.2147"},{"v":2927086.2606996503,"d":"2927086.2607"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69894387.8577216,"d":"$69,894,387.86"},1,{"$nulls":7},64,{"v":196.39843314562313,"d":"196.3984"},{"v":1950828.3091337914,"d":"1950828.3091"},{"v":9933.013608552135,"d":"9,933.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":196.39843314562313,"d":"196.3984"},{"v":1950828.3091337914,"d":"1950828.3091"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17689015.005428523,"d":"$17,689,015.01"},1,{"$nulls":7},64,{"v":880.1431187278722,"d":"880.1431"},{"v":401213.3757180604,"d":"401213.3757"},{"v":455.85015343636394,"d":"455.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":880.1431187278722,"d":"880.1431"},{"v":401213.3757180604,"d":"401213.3757"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87613098.49706917,"d":"$87,613,098.50"},1]
[null,null,65,678.4526186146104,765673.0743280966,186.3909846965762,-1495229.5865009744,753.1329532684831,372691.4406173858,null,null,{"v":678.4526186146104,"d":"678.4526"},{"v":765673.0743280966,"d":"765673.0743"},{"v":1128.5579174144673,"d":"1,128.56"},{"$f":"IF(AND(L79<0,M79>0),L79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L79<0,M79>0),M79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L79>0,M79>0),L79,#N/A)","v":{"v":678.4526186146104,"d":"678.4526"}},{"$f":"IF(AND(L79>0,M79>0),M79,#N/A)","v":{"v":765673.0743280966,"d":"765673.0743"}},{"$f":"IF(AND(L79>0,M79<0),L79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L79>0,M79<0),M79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L79<0,M79<0),L79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L79<0,M79<0),M79,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C79 > TotalSimulations,\"\",threshold*L79-M79)","v":{"v":67079588.78713295,"d":"$67,079,588.79"}},1,{"$nulls":7},65,{"v":186.3909846965762,"d":"186.3910"},{"v":-1495229.5865009744,"d":"-1495229.5865"},{"v":-8022.005940550408,"d":"(8,022.01)"},{"$f":"IF(AND(AH79<0,AI79>0),AH79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH79<0,AI79>0),AI79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH79>0,AI79>0),AH79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH79>0,AI79>0),AI79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH79>0,AI79<0),AH79,#N/A)","v":{"v":186.3909846965762,"d":"186.3910"}},{"$f":"IF(AND(AH79>0,AI79<0),AI79,#N/A)","v":{"v":-1495229.5865009744,"d":"-1495229.5865"}},{"$f":"IF(AND(AH79<0,AI79<0),AH79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH79<0,AI79<0),AI79,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG79 > TotalSimulations,\"\",threshold_DK*AH79-AI79)","v":{"v":20134328.056158595,"d":"$20,134,328.06"}},1,{"$nulls":7},65,{"v":753.1329532684831,"d":"753.1330"},{"v":372691.4406173858,"d":"372691.4406"},{"v":494.85477829639683,"d":"494.85"},{"$f":"IF(AND(BD79<0,BE79>0),BD79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD79<0,BE79>0),BE79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD79>0,BE79>0),BD79,#N/A)","v":{"v":753.1329532684831,"d":"753.1330"}},{"$f":"IF(AND(BD79>0,BE79>0),BE79,#N/A)","v":{"v":372691.4406173858,"d":"372691.4406"}},{"$f":"IF(AND(BD79>0,BE79<0),BD79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD79>0,BE79<0),BE79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD79<0,BE79<0),BD79,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD79<0,BE79<0),BE79,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC79 > TotalSimulations,\"\",threshold_UB*BD79-BE79)","v":{"v":74940603.88623093,"d":"$74,940,603.89"}},1]
[null,null,66,509.12027478096206,927344.2419277998,140.15641648494784,1963386.8282462638,586.318834451653,2050823.582066521,null,null,{"$f":"D80","v":{"v":509.12027478096206,"d":"509.1203"}},{"$f":"E80","v":{"v":927344.2419277998,"d":"927344.2419"}},{"$f":"IFERROR(M80/L80,\"\")","v":{"v":1821.4639798557805,"d":"1,821.46"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":509.12027478096206,"d":"509.1203"},{"v":927344.2419277998,"d":"927344.2419"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49984683.23616841,"d":"$49,984,683.24"},{"$f":"IF(X80>0,1,0)","v":1},{"$nulls":7},66,{"$f":"F80","v":{"v":140.15641648494784,"d":"140.1564"}},{"$f":"G80","v":{"v":1963386.8282462638,"d":"1963386.8282"}},{"$f":"IFERROR(AI80/AH80,\"\")","v":{"v":14008.540439938564,"d":"14,008.54"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.15641648494784,"d":"140.1564"},{"v":1963386.8282462638,"d":"1963386.8282"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12052254.82024852,"d":"$12,052,254.82"},{"$f":"IF(AT80>0,1,0)","v":1},{"$nulls":7},66,{"$f":"H80","v":{"v":586.318834451653,"d":"586.3188"}},{"$f":"I80","v":{"v":2050823.582066521,"d":"2050823.5821"}},{"$f":"IFERROR(BE80/BD80,\"\")","v":{"v":3497.7958434245543,"d":"3,497.80"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":586.318834451653,"d":"586.3188"},{"v":2050823.582066521,"d":"2050823.5821"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56581059.86309877,"d":"$56,581,059.86"},{"$f":"IF(BP80>0,1,0)","v":1}]
[null,null,67,740.0797749312587,870475.7719697449,163.0342262660306,-253646.34802312963,854.1244327989625,963906.7401596983,null,null,{"v":740.0797749312587,"d":"740.0798"},{"v":870475.7719697449,"d":"870475.7720"},{"v":1176.1918126334392,"d":"1,176.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":740.0797749312587,"d":"740.0798"},{"v":870475.7719697449,"d":"870475.7720"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73137501.72115612,"d":"$73,137,501.72"},1,{"$nulls":7},67,{"v":163.0342262660306,"d":"163.0342"},{"v":-253646.34802312963,"d":"-253646.3480"},{"v":-1555.7858851628062,"d":"(1,555.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":163.0342262660306,"d":"163.0342"},{"v":-253646.34802312963,"d":"-253646.3480"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16557068.97462619,"d":"$16,557,068.97"},1,{"$nulls":7},67,{"v":854.1244327989625,"d":"854.1244"},{"v":963906.7401596983,"d":"963906.7402"},{"v":1128.5319833328963,"d":"1,128.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":854.1244327989625,"d":"854.1244"},{"v":963906.7401596983,"d":"963906.7402"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84448536.53973654,"d":"$84,448,536.54"},1]
[null,null,68,316.0042047093848,9825570.346015722,-104.19385219787364,13190970.618383799,1039.2774613508882,587018.2324551069,null,null,{"v":316.0042047093848,"d":"316.0042"},{"v":9825570.346015722,"d":"9825570.3460"},{"v":31093.163317405437,"d":"31,093.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":316.0042047093848,"d":"316.0042"},{"v":9825570.346015722,"d":"9825570.3460"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21774850.124922756,"d":"$21,774,850.12"},1,{"$nulls":7},68,{"v":-104.19385219787364,"d":"-104.1939"},{"v":13190970.618383799,"d":"13190970.6184"},{"v":-126600.27765681359,"d":"(126,600.28)"},{"v":-104.19385219787364,"d":"-104.1939"},{"v":13190970.618383799,"d":"13190970.6184"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-23610355.83817116,"d":"$(23,610,355.84)"},0,{"$nulls":7},68,{"v":1039.2774613508882,"d":"1039.2775"},{"v":587018.2324551069,"d":"587018.2325"},{"v":564.8330251404477,"d":"564.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1039.2774613508882,"d":"1039.2775"},{"v":587018.2324551069,"d":"587018.2325"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":103340727.90263371,"d":"$103,340,727.90"},1]
[null,null,69,730.1668390237137,-2053849.6913773203,209.49128201045824,-124232.20372040011,955.002015560276,147462.28155677207,null,null,{"v":730.1668390237137,"d":"730.1668"},{"v":-2053849.6913773203,"d":"-2053849.6914"},{"v":-2812.849860620166,"d":"(2,812.85)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":730.1668390237137,"d":"730.1668"},{"v":-2053849.6913773203,"d":"-2053849.6914"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75070533.59374869,"d":"$75,070,533.59"},1,{"$nulls":7},69,{"v":209.49128201045824,"d":"209.4913"},{"v":-124232.20372040011,"d":"-124232.2037"},{"v":-593.01848997324,"d":"(593.02)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":209.49128201045824,"d":"209.4913"},{"v":-124232.20372040011,"d":"-124232.2037"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21073360.404766224,"d":"$21,073,360.40"},1,{"$nulls":7},69,{"v":955.002015560276,"d":"955.0020"},{"v":147462.28155677207,"d":"147462.2816"},{"v":154.41044013950022,"d":"154.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":955.002015560276,"d":"955.0020"},{"v":147462.28155677207,"d":"147462.2816"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95352739.27447084,"d":"$95,352,739.27"},1]
[null,null,70,-356.5998357269091,116322407.24479601,202.72750088077737,-475286.7967763627,1092.8273230013947,253510.7611984606,null,null,{"v":-356.5998357269091,"d":"-356.5998"},{"v":116322407.24479601,"d":"116322407.2448"},{"v":-326198.7123681064,"d":"(326,198.71)"},{"v":-356.5998357269091,"d":"-356.5998"},{"v":116322407.24479601,"d":"116322407.2448"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-151982390.8174869,"d":"$(151,982,390.82)"},0,{"$nulls":7},70,{"v":202.72750088077737,"d":"202.7275"},{"v":-475286.7967763627,"d":"-475286.7968"},{"v":-2344.4613814673103,"d":"(2,344.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":202.72750088077737,"d":"202.7275"},{"v":-475286.7967763627,"d":"-475286.7968"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20748036.8848541,"d":"$20,748,036.88"},1,{"$nulls":7},70,{"v":1092.8273230013947,"d":"1092.8273"},{"v":253510.7611984606,"d":"253510.7612"},{"v":231.9769609184058,"d":"231.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1092.8273230013947,"d":"1092.8273"},{"v":253510.7611984606,"d":"253510.7612"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109029221.53894101,"d":"$109,029,221.54"},1]
[null,null,71,-111.35041130193349,43810096.71920113,80.91340445922833,1947966.070683754,955.838486335284,715266.0724864374,null,null,{"v":-111.35041130193349,"d":"-111.3504"},{"v":43810096.71920113,"d":"43810096.7192"},{"v":-393443.5105085275,"d":"(393,443.51)"},{"v":-111.35041130193349,"d":"-111.3504"},{"v":43810096.71920113,"d":"43810096.7192"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-54945137.849394485,"d":"$(54,945,137.85)"},0,{"$nulls":7},71,{"v":80.91340445922833,"d":"80.9134"},{"v":1947966.070683754,"d":"1947966.0707"},{"v":24074.70163568905,"d":"24,074.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":80.91340445922833,"d":"80.9134"},{"v":1947966.070683754,"d":"1947966.0707"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6143374.375239079,"d":"$6,143,374.38"},1,{"$nulls":7},71,{"v":955.838486335284,"d":"955.8385"},{"v":715266.0724864374,"d":"715266.0725"},{"v":748.312693736356,"d":"748.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":955.838486335284,"d":"955.8385"},{"v":715266.0724864374,"d":"715266.0725"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94868582.56104197,"d":"$94,868,582.56"},1]
[null,null,72,353.7957061947782,25444341.839798056,135.08374263929,512873.73314437177,915.1912479582461,6182909.213474413,null,null,{"v":353.7957061947782,"d":"353.7957"},{"v":25444341.839798056,"d":"25444341.8398"},{"v":71918.17592548724,"d":"71,918.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":353.7957061947782,"d":"353.7957"},{"v":25444341.839798056,"d":"25444341.8398"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9935228.77967976,"d":"$9,935,228.78"},1,{"$nulls":7},72,{"v":135.08374263929,"d":"135.0837"},{"v":512873.73314437177,"d":"512873.7331"},{"v":3796.709530871401,"d":"3,796.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":135.08374263929,"d":"135.0837"},{"v":512873.73314437177,"d":"512873.7331"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12995500.53078463,"d":"$12,995,500.53"},1,{"$nulls":7},72,{"v":915.1912479582461,"d":"915.1912"},{"v":6182909.213474413,"d":"6182909.2135"},{"v":6755.865757313817,"d":"6,755.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":915.1912479582461,"d":"915.1912"},{"v":6182909.213474413,"d":"6182909.2135"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85336215.5823502,"d":"$85,336,215.58"},1]
[null,null,73,-67.94398778835239,53305183.90503317,155.9444445753761,-529313.8188259993,1053.28511026872,3449526.5260302033,null,null,{"v":-67.94398778835239,"d":"-67.9440"},{"v":53305183.90503317,"d":"53305183.9050"},{"v":-784546.0009071069,"d":"(784,546.00)"},{"v":-67.94398778835239,"d":"-67.9440"},{"v":53305183.90503317,"d":"53305183.9050"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-60099582.68386841,"d":"$(60,099,582.68)"},0,{"$nulls":7},73,{"v":155.9444445753761,"d":"155.9444"},{"v":-529313.8188259993,"d":"-529313.8188"},{"v":-3394.246074409879,"d":"(3,394.25)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":155.9444445753761,"d":"155.9444"},{"v":-529313.8188259993,"d":"-529313.8188"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16123758.27636361,"d":"$16,123,758.28"},1,{"$nulls":7},73,{"v":1053.28511026872,"d":"1053.2851"},{"v":3449526.5260302033,"d":"3449526.5260"},{"v":3275.0168899189516,"d":"3,275.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1053.28511026872,"d":"1053.2851"},{"v":3449526.5260302033,"d":"3449526.5260"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101878984.50084181,"d":"$101,878,984.50"},1]
[null,null,74,561.268773237909,798365.8458311874,109.7109661341492,7902628.64000685,358.119948068168,1614153.8676807145,null,null,{"v":561.268773237909,"d":"561.2688"},{"v":798365.8458311874,"d":"798365.8458"},{"v":1422.4305429028,"d":"1,422.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":561.268773237909,"d":"561.2688"},{"v":798365.8458311874,"d":"798365.8458"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55328511.47795972,"d":"$55,328,511.48"},1,{"$nulls":7},74,{"v":109.7109661341492,"d":"109.7110"},{"v":7902628.64000685,"d":"7902628.6400"},{"v":72031.34671463836,"d":"72,031.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":109.7109661341492,"d":"109.7110"},{"v":7902628.64000685,"d":"7902628.6400"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3068467.9734080713,"d":"$3,068,467.97"},1,{"$nulls":7},74,{"v":358.119948068168,"d":"358.1199"},{"v":1614153.8676807145,"d":"1614153.8677"},{"v":4507.299513439728,"d":"4,507.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":358.119948068168,"d":"358.1199"},{"v":1614153.8676807145,"d":"1614153.8677"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34197840.93913609,"d":"$34,197,840.94"},1]
[null,null,75,575.2181379203648,-1090196.2931604926,111.30977334611816,405128.3535545701,1117.0832005874763,952859.1521825613,null,null,{"v":575.2181379203648,"d":"575.2181"},{"v":-1090196.2931604926,"d":"-1090196.2932"},{"v":-1895.2745424578789,"d":"(1,895.27)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":575.2181379203648,"d":"575.2181"},{"v":-1090196.2931604926,"d":"-1090196.2932"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58612010.08519697,"d":"$58,612,010.09"},1,{"$nulls":7},75,{"v":111.30977334611816,"d":"111.3098"},{"v":405128.3535545701,"d":"405128.3536"},{"v":3639.647637182963,"d":"3,639.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.30977334611816,"d":"111.3098"},{"v":405128.3535545701,"d":"405128.3536"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10725848.981057245,"d":"$10,725,848.98"},1,{"$nulls":7},75,{"v":1117.0832005874763,"d":"1117.0832"},{"v":952859.1521825613,"d":"952859.1522"},{"v":852.988525547113,"d":"852.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1117.0832005874763,"d":"1117.0832"},{"v":952859.1521825613,"d":"952859.1522"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110755460.90656507,"d":"$110,755,460.91"},1]
[null,null,76,-1637.021350803545,257559202.28407264,59.47817957837833,-459338.9145875294,486.0046233301982,545744.8775584721,null,null,{"v":-1637.021350803545,"d":"-1637.0214"},{"v":257559202.28407264,"d":"257559202.2841"},{"v":-157334.051970457,"d":"(157,334.05)"},{"v":-1637.021350803545,"d":"-1637.0214"},{"v":257559202.28407264,"d":"257559202.2841"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-421261337.3644271,"d":"$(421,261,337.36)"},0,{"$nulls":7},76,{"v":59.47817957837833,"d":"59.4782"},{"v":-459338.9145875294,"d":"-459338.9146"},{"v":-7722.813943594694,"d":"(7,722.81)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":59.47817957837833,"d":"59.4782"},{"v":-459338.9145875294,"d":"-459338.9146"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6407156.8724253625,"d":"$6,407,156.87"},1,{"$nulls":7},76,{"v":486.0046233301982,"d":"486.0046"},{"v":545744.8775584721,"d":"545744.8776"},{"v":1122.92116445091,"d":"1,122.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":486.0046233301982,"d":"486.0046"},{"v":545744.8775584721,"d":"545744.8776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48054717.45546135,"d":"$48,054,717.46"},1]
[null,null,77,470.69198402724214,-1007152.5834397646,121.84959421930762,-72615.85464545619,1354.0114183126134,2909786.47999034,null,null,{"v":470.69198402724214,"d":"470.6920"},{"v":-1007152.5834397646,"d":"-1007152.5834"},{"v":-2139.7275025220606,"d":"(2,139.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":470.69198402724214,"d":"470.6920"},{"v":-1007152.5834397646,"d":"-1007152.5834"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48076350.98616398,"d":"$48,076,350.99"},1,{"$nulls":7},77,{"v":121.84959421930762,"d":"121.8496"},{"v":-72615.85464545619,"d":"-72615.8546"},{"v":-595.9466267467461,"d":"(595.95)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":121.84959421930762,"d":"121.8496"},{"v":-72615.85464545619,"d":"-72615.8546"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12257575.276576217,"d":"$12,257,575.28"},1,{"$nulls":7},77,{"v":1354.0114183126134,"d":"1354.0114"},{"v":2909786.47999034,"d":"2909786.4800"},{"v":2149.0117739306465,"d":"2,149.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1354.0114183126134,"d":"1354.0114"},{"v":2909786.47999034,"d":"2909786.4800"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":132491355.351271,"d":"$132,491,355.35"},1]
[null,null,78,492.2286129103413,-661820.4152433127,-166.29596047982704,20165173.32770254,481.2274316955809,502009.30318745086,null,null,{"v":492.2286129103413,"d":"492.2286"},{"v":-661820.4152433127,"d":"-661820.4152"},{"v":-1344.5386917478165,"d":"(1,344.54)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.2286129103413,"d":"492.2286"},{"v":-661820.4152433127,"d":"-661820.4152"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49884681.706277445,"d":"$49,884,681.71"},1,{"$nulls":7},78,{"v":-166.29596047982704,"d":"-166.2960"},{"v":20165173.32770254,"d":"20165173.3277"},{"v":-121260.75263354776,"d":"(121,260.75)"},{"v":-166.29596047982704,"d":"-166.2960"},{"v":20165173.32770254,"d":"20165173.3277"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-36794769.375685245,"d":"$(36,794,769.38)"},0,{"$nulls":7},78,{"v":481.2274316955809,"d":"481.2274"},{"v":502009.30318745086,"d":"502009.3032"},{"v":1043.1851347680786,"d":"1,043.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":481.2274316955809,"d":"481.2274"},{"v":502009.30318745086,"d":"502009.3032"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47620733.86637063,"d":"$47,620,733.87"},1]
[null,null,79,934.1525936970829,5707566.747663033,180.65762442029518,-941520.9052574495,1462.351456737335,276296.9118022206,null,null,{"v":934.1525936970829,"d":"934.1526"},{"v":5707566.747663033,"d":"5707566.7477"},{"v":6109.886956556288,"d":"6,109.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":934.1525936970829,"d":"934.1526"},{"v":5707566.747663033,"d":"5707566.7477"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87707692.62204525,"d":"$87,707,692.62"},1,{"$nulls":7},79,{"v":180.65762442029518,"d":"180.6576"},{"v":-941520.9052574495,"d":"-941520.9053"},{"v":-5211.631162972818,"d":"(5,211.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":180.65762442029518,"d":"180.6576"},{"v":-941520.9052574495,"d":"-941520.9053"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19007283.347286966,"d":"$19,007,283.35"},1,{"$nulls":7},79,{"v":1462.351456737335,"d":"1462.3515"},{"v":276296.9118022206,"d":"276296.9118"},{"v":188.94015561667308,"d":"188.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1462.351456737335,"d":"1462.3515"},{"v":276296.9118022206,"d":"276296.9118"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":145958848.76193127,"d":"$145,958,848.76"},1]
[null,null,80,195.67237901337285,15180908.321542554,-267.75074210579623,24882740.756775517,472.97536148850486,121202.76026513707,null,null,{"v":195.67237901337285,"d":"195.6724"},{"v":15180908.321542554,"d":"15180908.3215"},{"v":77583.29713211615,"d":"77,583.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":195.67237901337285,"d":"195.6724"},{"v":15180908.321542554,"d":"15180908.3215"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4386329.579794731,"d":"$4,386,329.58"},1,{"$nulls":7},80,{"v":-267.75074210579623,"d":"-267.7507"},{"v":24882740.756775517,"d":"24882740.7568"},{"v":-92932.48101229766,"d":"(92,932.48)"},{"v":-267.75074210579623,"d":"-267.7507"},{"v":24882740.756775517,"d":"24882740.7568"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-51657814.96735514,"d":"$(51,657,814.97)"},0,{"$nulls":7},80,{"v":472.97536148850486,"d":"472.9754"},{"v":121202.76026513707,"d":"121202.7603"},{"v":256.2559704668311,"d":"256.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":472.97536148850486,"d":"472.9754"},{"v":121202.76026513707,"d":"121202.7603"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47176333.38858535,"d":"$47,176,333.39"},1]
[null,null,81,707.3320663490776,5922225.666377963,55.2747722588465,7456933.863095082,480.0789246093045,1378790.1754576443,null,null,{"v":707.3320663490776,"d":"707.3321"},{"v":5922225.666377963,"d":"5922225.6664"},{"v":8372.624327560552,"d":"8,372.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":707.3320663490776,"d":"707.3321"},{"v":5922225.666377963,"d":"5922225.6664"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64810980.968529806,"d":"$64,810,980.97"},1,{"$nulls":7},81,{"v":55.2747722588465,"d":"55.2748"},{"v":7456933.863095082,"d":"7456933.8631"},{"v":134906.64110156748,"d":"134,906.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":55.2747722588465,"d":"55.2748"},{"v":7456933.863095082,"d":"7456933.8631"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1929456.6372104324,"d":"$(1,929,456.64)"},0,{"$nulls":7},81,{"v":480.0789246093045,"d":"480.0789"},{"v":1378790.1754576443,"d":"1378790.1755"},{"v":2872.007298757646,"d":"2,872.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":480.0789246093045,"d":"480.0789"},{"v":1378790.1754576443,"d":"1378790.1755"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46629102.28547281,"d":"$46,629,102.29"},1]
[null,null,82,532.5070768218393,98124.42850007769,160.15551957920252,5701696.931835032,1441.0459100498556,2723839.822327199,null,null,{"v":532.5070768218393,"d":"532.5071"},{"v":98124.42850007769,"d":"98124.4285"},{"v":184.268778333827,"d":"184.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":532.5070768218393,"d":"532.5071"},{"v":98124.42850007769,"d":"98124.4285"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53152583.25368385,"d":"$53,152,583.25"},1,{"$nulls":7},82,{"v":160.15551957920252,"d":"160.1555"},{"v":5701696.931835032,"d":"5701696.9318"},{"v":35601.00174390395,"d":"35,601.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":160.15551957920252,"d":"160.1555"},{"v":5701696.931835032,"d":"5701696.9318"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10313855.02608522,"d":"$10,313,855.03"},1,{"$nulls":7},82,{"v":1441.0459100498556,"d":"1441.0459"},{"v":2723839.822327199,"d":"2723839.8223"},{"v":1890.1825426456835,"d":"1,890.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1441.0459100498556,"d":"1441.0459"},{"v":2723839.822327199,"d":"2723839.8223"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":141380751.18265837,"d":"$141,380,751.18"},1]
[null,null,83,705.7122205697888,11124105.33332142,-166.29037877001974,22737501.31425787,1258.5171360345048,619912.8263618802,null,null,{"v":705.7122205697888,"d":"705.7122"},{"v":11124105.33332142,"d":"11124105.3333"},{"v":15762.948421581632,"d":"15,762.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.7122205697888,"d":"705.7122"},{"v":11124105.33332142,"d":"11124105.3333"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59447116.72365746,"d":"$59,447,116.72"},1,{"$nulls":7},83,{"v":-166.29037877001974,"d":"-166.2904"},{"v":22737501.31425787,"d":"22737501.3143"},{"v":-136733.71533841972,"d":"(136,733.72)"},{"v":-166.29037877001974,"d":"-166.2904"},{"v":22737501.31425787,"d":"22737501.3143"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-39366539.191259846,"d":"$(39,366,539.19)"},0,{"$nulls":7},83,{"v":1258.5171360345048,"d":"1258.5171"},{"v":619912.8263618802,"d":"619912.8264"},{"v":492.57400524174034,"d":"492.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1258.5171360345048,"d":"1258.5171"},{"v":619912.8263618802,"d":"619912.8264"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":125231800.7770886,"d":"$125,231,800.78"},1]
[null,null,84,558.9465183412103,-2544453.13856755,136.38529916878178,143376.00089509226,1338.162568540938,691177.8854503017,null,null,{"v":558.9465183412103,"d":"558.9465"},{"v":-2544453.13856755,"d":"-2544453.1386"},{"v":-4552.230052561634,"d":"(4,552.23)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":558.9465183412103,"d":"558.9465"},{"v":-2544453.13856755,"d":"-2544453.1386"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58439104.972688586,"d":"$58,439,104.97"},1,{"$nulls":7},84,{"v":136.38529916878178,"d":"136.3853"},{"v":143376.00089509226,"d":"143376.0009"},{"v":1051.2570032761319,"d":"1,051.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":136.38529916878178,"d":"136.3853"},{"v":143376.00089509226,"d":"143376.0009"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13495153.915983086,"d":"$13,495,153.92"},1,{"$nulls":7},84,{"v":1338.162568540938,"d":"1338.1626"},{"v":691177.8854503017,"d":"691177.8855"},{"v":516.5126433060564,"d":"516.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1338.162568540938,"d":"1338.1626"},{"v":691177.8854503017,"d":"691177.8855"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":133125078.9686435,"d":"$133,125,078.97"},1]
[null,null,85,326.27877437545976,-2389469.4222604083,114.83961076902051,2182720.26592826,973.3911244147966,4163022.2010173467,null,null,{"v":326.27877437545976,"d":"326.2788"},{"v":-2389469.4222604083,"d":"-2389469.4223"},{"v":-7323.398302062907,"d":"(7,323.40)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":326.27877437545976,"d":"326.2788"},{"v":-2389469.4222604083,"d":"-2389469.4223"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35017346.85980639,"d":"$35,017,346.86"},1,{"$nulls":7},85,{"v":114.83961076902051,"d":"114.8396"},{"v":2182720.26592826,"d":"2182720.2659"},{"v":19006.68463879083,"d":"19,006.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":114.83961076902051,"d":"114.8396"},{"v":2182720.26592826,"d":"2182720.2659"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9301240.81097379,"d":"$9,301,240.81"},1,{"$nulls":7},85,{"v":973.3911244147966,"d":"973.3911"},{"v":4163022.2010173467,"d":"4163022.2010"},{"v":4276.823669950923,"d":"4,276.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":973.3911244147966,"d":"973.3911"},{"v":4163022.2010173467,"d":"4163022.2010"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93176090.24046232,"d":"$93,176,090.24"},1]
[null,null,86,433.97831123123615,-893684.1721694581,181.30925088832737,-582668.0012695985,1202.0493771987822,1799971.5129485088,null,null,{"v":433.97831123123615,"d":"433.9783"},{"v":-893684.1721694581,"d":"-893684.1722"},{"v":-2059.283031066678,"d":"(2,059.28)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":433.97831123123615,"d":"433.9783"},{"v":-893684.1721694581,"d":"-893684.1722"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44291515.29529308,"d":"$44,291,515.30"},1,{"$nulls":7},86,{"v":181.30925088832737,"d":"181.3093"},{"v":-582668.0012695985,"d":"-582668.0013"},{"v":-3213.669453791287,"d":"(3,213.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":181.30925088832737,"d":"181.3093"},{"v":-582668.0012695985,"d":"-582668.0013"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18713593.090102334,"d":"$18,713,593.09"},1,{"$nulls":7},86,{"v":1202.0493771987822,"d":"1202.0494"},{"v":1799971.5129485088,"d":"1799971.5129"},{"v":1497.4189472508237,"d":"1,497.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1202.0493771987822,"d":"1202.0494"},{"v":1799971.5129485088,"d":"1799971.5129"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":118404966.2069297,"d":"$118,404,966.21"},1]
[null,null,87,502.96024825584755,12772483.923161473,-372.3470804338285,33186435.834556803,519.515523502414,1520450.3280878668,null,null,{"v":502.96024825584755,"d":"502.9602"},{"v":12772483.923161473,"d":"12772483.9232"},{"v":25394.619092569563,"d":"25,394.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":502.96024825584755,"d":"502.9602"},{"v":12772483.923161473,"d":"12772483.9232"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37523540.90242328,"d":"$37,523,540.90"},1,{"$nulls":7},87,{"v":-372.3470804338285,"d":"-372.3471"},{"v":33186435.834556803,"d":"33186435.8346"},{"v":-89127.69181885532,"d":"(89,127.69)"},{"v":-372.3470804338285,"d":"-372.3471"},{"v":33186435.834556803,"d":"33186435.8346"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-70421143.87793966,"d":"$(70,421,143.88)"},0,{"$nulls":7},87,{"v":519.515523502414,"d":"519.5155"},{"v":1520450.3280878668,"d":"1520450.3281"},{"v":2926.6696745411145,"d":"2,926.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.515523502414,"d":"519.5155"},{"v":1520450.3280878668,"d":"1520450.3281"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50431102.022153534,"d":"$50,431,102.02"},1]
[null,null,88,559.8065583525731,947536.9406682262,44.41118291483872,-433944.44408016466,523.6508132098679,6977113.417853981,null,null,{"v":559.8065583525731,"d":"559.8066"},{"v":947536.9406682262,"d":"947536.9407"},{"v":1692.6149337311901,"d":"1,692.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":559.8065583525731,"d":"559.8066"},{"v":947536.9406682262,"d":"947536.9407"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55033118.89458909,"d":"$55,033,118.89"},1,{"$nulls":7},88,{"v":44.41118291483872,"d":"44.4112"},{"v":-433944.44408016466,"d":"-433944.4441"},{"v":-9771.062502709754,"d":"(9,771.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":44.41118291483872,"d":"44.4112"},{"v":-433944.44408016466,"d":"-433944.4441"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4875062.735564036,"d":"$4,875,062.74"},1,{"$nulls":7},88,{"v":523.6508132098679,"d":"523.6508"},{"v":6977113.417853981,"d":"6977113.4179"},{"v":13323.980870163768,"d":"13,323.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":523.6508132098679,"d":"523.6508"},{"v":6977113.417853981,"d":"6977113.4179"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45387967.90313281,"d":"$45,387,967.90"},1]
[null,null,89,362.80900412601113,11049210.881327892,203.47176619045422,782846.6945629911,1218.1229555103055,704398.2270451523,null,null,{"v":362.80900412601113,"d":"362.8090"},{"v":11049210.881327892,"d":"11049210.8813"},{"v":30454.621455564178,"d":"30,454.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":362.80900412601113,"d":"362.8090"},{"v":11049210.881327892,"d":"11049210.8813"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25231689.531273223,"d":"$25,231,689.53"},1,{"$nulls":7},89,{"v":203.47176619045422,"d":"203.4718"},{"v":782846.6945629911,"d":"782846.6946"},{"v":3847.446302845913,"d":"3,847.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":203.47176619045422,"d":"203.4718"},{"v":782846.6945629911,"d":"782846.6946"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19564329.92448243,"d":"$19,564,329.92"},1,{"$nulls":7},89,{"v":1218.1229555103055,"d":"1218.1230"},{"v":704398.2270451523,"d":"704398.2270"},{"v":578.2652923982213,"d":"578.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1218.1229555103055,"d":"1218.1230"},{"v":704398.2270451523,"d":"704398.2270"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":121107897.3239854,"d":"$121,107,897.32"},1]
[null,null,90,289.78432311146025,-1896213.5592194386,198.65894770726663,1484025.1247581085,1223.8294413272306,928796.6139847303,null,null,{"v":289.78432311146025,"d":"289.7843"},{"v":-1896213.5592194386,"d":"-1896213.5592"},{"v":-6543.533959530636,"d":"(6,543.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":289.78432311146025,"d":"289.7843"},{"v":-1896213.5592194386,"d":"-1896213.5592"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30874645.870365463,"d":"$30,874,645.87"},1,{"$nulls":7},90,{"v":198.65894770726663,"d":"198.6589"},{"v":1484025.1247581085,"d":"1484025.1248"},{"v":7470.21537104329,"d":"7,470.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":198.65894770726663,"d":"198.6589"},{"v":1484025.1247581085,"d":"1484025.1248"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18381869.645968553,"d":"$18,381,869.65"},1,{"$nulls":7},90,{"v":1223.8294413272306,"d":"1223.8294"},{"v":928796.6139847303,"d":"928796.6140"},{"v":758.9265159183128,"d":"758.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1223.8294413272306,"d":"1223.8294"},{"v":928796.6139847303,"d":"928796.6140"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":121454147.51873833,"d":"$121,454,147.52"},1]
[null,null,91,-110.95279404061876,107614459.95316224,107.49416747615032,-2184543.866059508,438.3431314401605,380694.09630735824,null,null,{"v":-110.95279404061876,"d":"-110.9528"},{"v":107614459.95316224,"d":"107614459.9532"},{"v":-969912.122391128,"d":"(969,912.12)"},{"v":-110.95279404061876,"d":"-110.9528"},{"v":107614459.95316224,"d":"107614459.9532"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-118709739.3572241,"d":"$(118,709,739.36)"},0,{"$nulls":7},91,{"v":107.49416747615032,"d":"107.4942"},{"v":-2184543.866059508,"d":"-2184543.8661"},{"v":-20322.44090400711,"d":"(20,322.44)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":107.49416747615032,"d":"107.4942"},{"v":-2184543.866059508,"d":"-2184543.8661"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12933960.61367454,"d":"$12,933,960.61"},1,{"$nulls":7},91,{"v":438.3431314401605,"d":"438.3431"},{"v":380694.09630735824,"d":"380694.0963"},{"v":868.4842284550041,"d":"868.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":438.3431314401605,"d":"438.3431"},{"v":380694.09630735824,"d":"380694.0963"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43453619.04770869,"d":"$43,453,619.05"},1]
[null,null,92,364.3034149818559,1323123.0983435996,-67.56758576749417,8193266.376697109,565.5770963867435,726717.1960109957,null,null,{"v":364.3034149818559,"d":"364.3034"},{"v":1323123.0983435996,"d":"1323123.0983"},{"v":3631.926147081266,"d":"3,631.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":364.3034149818559,"d":"364.3034"},{"v":1323123.0983435996,"d":"1323123.0983"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35107218.399841994,"d":"$35,107,218.40"},1,{"$nulls":7},92,{"v":-67.56758576749417,"d":"-67.5676"},{"v":8193266.376697109,"d":"8193266.3767"},{"v":-121260.30971257192,"d":"(121,260.31)"},{"v":-67.56758576749417,"d":"-67.5676"},{"v":8193266.376697109,"d":"8193266.3767"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-14950024.953446526,"d":"$(14,950,024.95)"},0,{"$nulls":7},92,{"v":565.5770963867435,"d":"565.5771"},{"v":726717.1960109957,"d":"726717.1960"},{"v":1284.91270359729,"d":"1,284.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":565.5770963867435,"d":"565.5771"},{"v":726717.1960109957,"d":"726717.1960"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55830992.44266336,"d":"$55,830,992.44"},1]
[null,null,93,614.857735442496,605807.1381220352,85.29673319643553,-582363.5355737247,1102.6911099221252,464716.48940615123,null,null,{"v":614.857735442496,"d":"614.8577"},{"v":605807.1381220352,"d":"605807.1381"},{"v":985.2801765371833,"d":"985.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":614.857735442496,"d":"614.8577"},{"v":605807.1381220352,"d":"605807.1381"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60879966.406127565,"d":"$60,879,966.41"},1,{"$nulls":7},93,{"v":85.29673319643553,"d":"85.2967"},{"v":-582363.5355737247,"d":"-582363.5356"},{"v":-6827.501051330546,"d":"(6,827.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":85.29673319643553,"d":"85.2967"},{"v":-582363.5355737247,"d":"-582363.5356"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9112036.855217278,"d":"$9,112,036.86"},1,{"$nulls":7},93,{"v":1102.6911099221252,"d":"1102.6911"},{"v":464716.48940615123,"d":"464716.4894"},{"v":421.43850188378747,"d":"421.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1102.6911099221252,"d":"1102.6911"},{"v":464716.48940615123,"d":"464716.4894"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109804394.50280637,"d":"$109,804,394.50"},1]
[null,null,94,795.1823245443593,54525.33944242541,-203.4356478074733,23290126.27254995,437.91192554460577,394895.58214313304,null,null,{"v":795.1823245443593,"d":"795.1823"},{"v":54525.33944242541,"d":"54525.3394"},{"v":68.56960694350005,"d":"68.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":795.1823245443593,"d":"795.1823"},{"v":54525.33944242541,"d":"54525.3394"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79463707.1149935,"d":"$79,463,707.11"},1,{"$nulls":7},94,{"v":-203.4356478074733,"d":"-203.4356"},{"v":23290126.27254995,"d":"23290126.2725"},{"v":-114483.99788119325,"d":"(114,484.00)"},{"v":-203.4356478074733,"d":"-203.4356"},{"v":23290126.27254995,"d":"23290126.2725"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-43633691.05329728,"d":"$(43,633,691.05)"},0,{"$nulls":7},94,{"v":437.91192554460577,"d":"437.9119"},{"v":394895.58214313304,"d":"394895.5821"},{"v":901.7694177933707,"d":"901.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":437.91192554460577,"d":"437.9119"},{"v":394895.58214313304,"d":"394895.5821"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43396296.97231744,"d":"$43,396,296.97"},1]
[null,null,95,352.8739659075618,-1356539.9102559313,86.24750077201679,802415.8202664722,562.2445917998193,378543.2246089615,null,null,{"v":352.8739659075618,"d":"352.8740"},{"v":-1356539.9102559313,"d":"-1356539.9103"},{"v":-3844.2618082267027,"d":"(3,844.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":352.8739659075618,"d":"352.8740"},{"v":-1356539.9102559313,"d":"-1356539.9103"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36643936.50101211,"d":"$36,643,936.50"},1,{"$nulls":7},95,{"v":86.24750077201679,"d":"86.2475"},{"v":802415.8202664722,"d":"802415.8203"},{"v":9303.641416666045,"d":"9,303.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":86.24750077201679,"d":"86.2475"},{"v":802415.8202664722,"d":"802415.8203"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7822334.256935207,"d":"$7,822,334.26"},1,{"$nulls":7},95,{"v":562.2445917998193,"d":"562.2446"},{"v":378543.2246089615,"d":"378543.2246"},{"v":673.271437609021,"d":"673.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":562.2445917998193,"d":"562.2446"},{"v":378543.2246089615,"d":"378543.2246"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55845915.955372974,"d":"$55,845,915.96"},1]
[null,null,96,639.7763090688168,-482702.52125603333,126.22949721212353,2716371.7255649483,573.9657106808518,279508.31141093466,null,null,{"v":639.7763090688168,"d":"639.7763"},{"v":-482702.52125603333,"d":"-482702.5213"},{"v":-754.4863953443328,"d":"(754.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":639.7763090688168,"d":"639.7763"},{"v":-482702.52125603333,"d":"-482702.5213"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64460333.428137705,"d":"$64,460,333.43"},1,{"$nulls":7},96,{"v":126.22949721212353,"d":"126.2295"},{"v":2716371.7255649483,"d":"2716371.7256"},{"v":21519.310347883238,"d":"21,519.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":126.22949721212353,"d":"126.2295"},{"v":2716371.7255649483,"d":"2716371.7256"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9906577.995647404,"d":"$9,906,578.00"},1,{"$nulls":7},96,{"v":573.9657106808518,"d":"573.9657"},{"v":279508.31141093466,"d":"279508.3114"},{"v":486.97736852498605,"d":"486.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":573.9657106808518,"d":"573.9657"},{"v":279508.31141093466,"d":"279508.3114"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57117062.756674245,"d":"$57,117,062.76"},1]
[null,null,97,440.5177475219207,4892658.837395171,38.406393813875184,1209380.0363253,371.6300168821763,694159.4834257588,null,null,{"v":440.5177475219207,"d":"440.5177"},{"v":4892658.837395171,"d":"4892658.8374"},{"v":11106.610039931948,"d":"11,106.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":440.5177475219207,"d":"440.5177"},{"v":4892658.837395171,"d":"4892658.8374"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39159115.9147969,"d":"$39,159,115.91"},1,{"$nulls":7},97,{"v":38.406393813875184,"d":"38.4064"},{"v":1209380.0363253,"d":"1209380.0363"},{"v":31489.028680645984,"d":"31,489.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":38.406393813875184,"d":"38.4064"},{"v":1209380.0363253,"d":"1209380.0363"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2631259.345062218,"d":"$2,631,259.35"},1,{"$nulls":7},97,{"v":371.6300168821763,"d":"371.6300"},{"v":694159.4834257588,"d":"694159.4834"},{"v":1867.877867480869,"d":"1,867.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":371.6300168821763,"d":"371.6300"},{"v":694159.4834257588,"d":"694159.4834"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36468842.204791866,"d":"$36,468,842.20"},1]
[null,null,98,652.5180586068163,-362365.3838855233,251.0120058347493,-667709.6346805878,833.039159053762,1659332.78178307,null,null,{"v":652.5180586068163,"d":"652.5181"},{"v":-362365.3838855233,"d":"-362365.3839"},{"v":-555.3338778994184,"d":"(555.33)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":652.5180586068163,"d":"652.5181"},{"v":-362365.3838855233,"d":"-362365.3839"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65614171.244567156,"d":"$65,614,171.24"},1,{"$nulls":7},98,{"v":251.0120058347493,"d":"251.0120"},{"v":-667709.6346805878,"d":"-667709.6347"},{"v":-2660.0705112095966,"d":"(2,660.07)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":251.0120058347493,"d":"251.0120"},{"v":-667709.6346805878,"d":"-667709.6347"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25768910.21815552,"d":"$25,768,910.22"},1,{"$nulls":7},98,{"v":833.039159053762,"d":"833.0392"},{"v":1659332.78178307,"d":"1659332.7818"},{"v":1991.9024979184458,"d":"1,991.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":833.039159053762,"d":"833.0392"},{"v":1659332.78178307,"d":"1659332.7818"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81644583.12359312,"d":"$81,644,583.12"},1]
[null,null,99,515.2324623695167,-1724538.9869299075,-149.62550727772032,30017893.01679881,1664.4705090954376,438052.3296737117,null,null,{"v":515.2324623695167,"d":"515.2325"},{"v":-1724538.9869299075,"d":"-1724538.9869"},{"v":-3347.108563382978,"d":"(3,347.11)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":515.2324623695167,"d":"515.2325"},{"v":-1724538.9869299075,"d":"-1724538.9869"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53247785.22388158,"d":"$53,247,785.22"},1,{"$nulls":7},99,{"v":-149.62550727772032,"d":"-149.6255"},{"v":30017893.01679881,"d":"30017893.0168"},{"v":-200620.15870784997,"d":"(200,620.16)"},{"v":-149.62550727772032,"d":"-149.6255"},{"v":30017893.01679881,"d":"30017893.0168"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-44980443.74457084,"d":"$(44,980,443.74)"},0,{"$nulls":7},99,{"v":1664.4705090954376,"d":"1664.4705"},{"v":438052.3296737117,"d":"438052.3297"},{"v":263.17818626403465,"d":"263.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1664.4705090954376,"d":"1664.4705"},{"v":438052.3296737117,"d":"438052.3297"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":166008998.57987005,"d":"$166,008,998.58"},1]
[null,null,100,356.0885491862573,-2056373.5048055872,-272.2754142652666,29574803.27604987,-6739.268058919421,155699802.89650318,null,null,{"v":356.0885491862573,"d":"356.0885"},{"v":-2056373.5048055872,"d":"-2056373.5048"},{"v":-5774.893659189167,"d":"(5,774.89)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":356.0885491862573,"d":"356.0885"},{"v":-2056373.5048055872,"d":"-2056373.5048"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37665228.423431315,"d":"$37,665,228.42"},1,{"$nulls":7},100,{"v":-272.2754142652666,"d":"-272.2754"},{"v":29574803.27604987,"d":"29574803.2760"},{"v":-108620.91002912357,"d":"(108,620.91)"},{"v":-272.2754142652666,"d":"-272.2754"},{"v":29574803.27604987,"d":"29574803.2760"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-56802344.70257653,"d":"$(56,802,344.70)"},0,{"$nulls":7},100,{"v":-6739.268058919421,"d":"-6739.2681"},{"v":155699802.89650318,"d":"155699802.8965"},{"v":-23103.369911282058,"d":"(23,103.37)"},{"v":-6739.268058919421,"d":"-6739.2681"},{"v":155699802.89650318,"d":"155699802.8965"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-829626608.7884452,"d":"$(829,626,608.79)"},0]
[null,null,101,360.0320367405766,-1265634.6100496752,-551.1200607919563,47013704.4079716,656.3935551751856,5199096.395036035,null,null,{"v":360.0320367405766,"d":"360.0320"},{"v":-1265634.6100496752,"d":"-1265634.6100"},{"v":-3515.338861251496,"d":"(3,515.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":360.0320367405766,"d":"360.0320"},{"v":-1265634.6100496752,"d":"-1265634.6100"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37268838.28410733,"d":"$37,268,838.28"},1,{"$nulls":7},101,{"v":-551.1200607919563,"d":"-551.1201"},{"v":47013704.4079716,"d":"47013704.4080"},{"v":-85305.73962488896,"d":"(85,305.74)"},{"v":-551.1200607919563,"d":"-551.1201"},{"v":47013704.4079716,"d":"47013704.4080"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-102125710.48716724,"d":"$(102,125,710.49)"},0,{"$nulls":7},101,{"v":656.3935551751856,"d":"656.3936"},{"v":5199096.395036035,"d":"5199096.3950"},{"v":7920.699942960961,"d":"7,920.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":656.3935551751856,"d":"656.3936"},{"v":5199096.395036035,"d":"5199096.3950"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60440259.12248252,"d":"$60,440,259.12"},1]
[null,null,102,416.8499133687292,-448905.2302319519,115.1934261260285,4441396.984907304,773.9663678996512,1470413.1527112592,null,null,{"v":416.8499133687292,"d":"416.8499"},{"v":-448905.2302319519,"d":"-448905.2302"},{"v":-1076.8989409261742,"d":"(1,076.90)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":416.8499133687292,"d":"416.8499"},{"v":-448905.2302319519,"d":"-448905.2302"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42133896.567104876,"d":"$42,133,896.57"},1,{"$nulls":7},102,{"v":115.1934261260285,"d":"115.1934"},{"v":4441396.984907304,"d":"4441396.9849"},{"v":38555.9934648367,"d":"38,555.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":115.1934261260285,"d":"115.1934"},{"v":4441396.984907304,"d":"4441396.9849"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7077945.6276955465,"d":"$7,077,945.63"},1,{"$nulls":7},102,{"v":773.9663678996512,"d":"773.9664"},{"v":1470413.1527112592,"d":"1470413.1527"},{"v":1899.841147751146,"d":"1,899.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":773.9663678996512,"d":"773.9664"},{"v":1470413.1527112592,"d":"1470413.1527"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75926223.63725387,"d":"$75,926,223.64"},1]
[null,null,103,452.1413510264101,-1338318.3263653666,-144.6078146106738,24237626.81690371,618.9751511086142,21490.27526699938,null,null,{"v":452.1413510264101,"d":"452.1414"},{"v":-1338318.3263653666,"d":"-1338318.3264"},{"v":-2959.9556053151036,"d":"(2,959.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":452.1413510264101,"d":"452.1414"},{"v":-1338318.3263653666,"d":"-1338318.3264"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46552453.429006375,"d":"$46,552,453.43"},1,{"$nulls":7},103,{"v":-144.6078146106738,"d":"-144.6078"},{"v":24237626.81690371,"d":"24237626.8169"},{"v":-167609.384611464,"d":"(167,609.38)"},{"v":-144.6078146106738,"d":"-144.6078"},{"v":24237626.81690371,"d":"24237626.8169"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-38698408.27797109,"d":"$(38,698,408.28)"},0,{"$nulls":7},103,{"v":618.9751511086142,"d":"618.9752"},{"v":21490.27526699938,"d":"21490.2753"},{"v":34.71912439216544,"d":"34.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":618.9751511086142,"d":"618.9752"},{"v":21490.27526699938,"d":"21490.2753"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61876024.83559442,"d":"$61,876,024.84"},1]
[null,null,104,527.9938222597812,14091306.879588675,168.50147121652844,837189.0168869533,863.6153840887928,600486.149027694,null,null,{"v":527.9938222597812,"d":"527.9938"},{"v":14091306.879588675,"d":"14091306.8796"},{"v":26688.393472633346,"d":"26,688.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":527.9938222597812,"d":"527.9938"},{"v":14091306.879588675,"d":"14091306.8796"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38708075.34638944,"d":"$38,708,075.35"},1,{"$nulls":7},104,{"v":168.50147121652844,"d":"168.5015"},{"v":837189.0168869533,"d":"837189.0169"},{"v":4968.437431689515,"d":"4,968.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":168.50147121652844,"d":"168.5015"},{"v":837189.0168869533,"d":"837189.0169"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16012958.104765892,"d":"$16,012,958.10"},1,{"$nulls":7},104,{"v":863.6153840887928,"d":"863.6154"},{"v":600486.149027694,"d":"600486.1490"},{"v":695.3166422125187,"d":"695.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":863.6153840887928,"d":"863.6154"},{"v":600486.149027694,"d":"600486.1490"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85761052.25985159,"d":"$85,761,052.26"},1]
[null,null,105,704.7029046320204,9776149.158077834,1.8730537492592703,6643705.452491903,533.8343247286175,855938.8871371169,null,null,{"v":704.7029046320204,"d":"704.7029"},{"v":9776149.158077834,"d":"9776149.1581"},{"v":13872.724369119373,"d":"13,872.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":704.7029046320204,"d":"704.7029"},{"v":9776149.158077834,"d":"9776149.1581"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60694141.30512419,"d":"$60,694,141.31"},1,{"$nulls":7},105,{"v":1.8730537492592703,"d":"1.8731"},{"v":6643705.452491903,"d":"6643705.4525"},{"v":3546991.3530881135,"d":"3,546,991.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1.8730537492592703,"d":"1.8731"},{"v":6643705.452491903,"d":"6643705.4525"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6456400.0775659755,"d":"$(6,456,400.08)"},0,{"$nulls":7},105,{"v":533.8343247286175,"d":"533.8343"},{"v":855938.8871371169,"d":"855938.8871"},{"v":1603.3792648538401,"d":"1,603.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":533.8343247286175,"d":"533.8343"},{"v":855938.8871371169,"d":"855938.8871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52527493.58572464,"d":"$52,527,493.59"},1]
[null,null,106,861.889957407453,1562860.259154532,64.75546827121434,2462932.796415385,988.3543462550442,874850.707107842,null,null,{"v":861.889957407453,"d":"861.8900"},{"v":1562860.259154532,"d":"1562860.2592"},{"v":1813.2944301330335,"d":"1,813.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":861.889957407453,"d":"861.8900"},{"v":1562860.259154532,"d":"1562860.2592"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84626135.48159078,"d":"$84,626,135.48"},1,{"$nulls":7},106,{"v":64.75546827121434,"d":"64.7555"},{"v":2462932.796415385,"d":"2462932.7964"},{"v":38034.360065159606,"d":"38,034.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":64.75546827121434,"d":"64.7555"},{"v":2462932.796415385,"d":"2462932.7964"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4012614.030706049,"d":"$4,012,614.03"},1,{"$nulls":7},106,{"v":988.3543462550442,"d":"988.3543"},{"v":874850.707107842,"d":"874850.7071"},{"v":885.1589618872251,"d":"885.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":988.3543462550442,"d":"988.3543"},{"v":874850.707107842,"d":"874850.7071"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97960583.91839658,"d":"$97,960,583.92"},1]
[null,null,107,-100.09882704345,61424502.70266521,55.229766047261364,290488.5874708276,1254.7151213664256,787688.8440571944,null,null,{"v":-100.09882704345,"d":"-100.0988"},{"v":61424502.70266521,"d":"61424502.7027"},{"v":-613638.5861544872,"d":"(613,638.59)"},{"v":-100.09882704345,"d":"-100.0988"},{"v":61424502.70266521,"d":"61424502.7027"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-71434385.40701021,"d":"$(71,434,385.41)"},0,{"$nulls":7},107,{"v":55.229766047261364,"d":"55.2298"},{"v":290488.5874708276,"d":"290488.5875"},{"v":5259.63820346894,"d":"5,259.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":55.229766047261364,"d":"55.2298"},{"v":290488.5874708276,"d":"290488.5875"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5232488.017255309,"d":"$5,232,488.02"},1,{"$nulls":7},107,{"v":1254.7151213664256,"d":"1254.7151"},{"v":787688.8440571944,"d":"787688.8441"},{"v":627.7830167531381,"d":"627.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1254.7151213664256,"d":"1254.7151"},{"v":787688.8440571944,"d":"787688.8441"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124683823.29258537,"d":"$124,683,823.29"},1]
[null,null,108,317.04282580948166,5145327.949728332,-17.005773952958407,8108042.491896272,474.9816123718774,388190.30528723216,null,null,{"v":317.04282580948166,"d":"317.0428"},{"v":5145327.949728332,"d":"5145327.9497"},{"v":16229.125944077596,"d":"16,229.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":317.04282580948166,"d":"317.0428"},{"v":5145327.949728332,"d":"5145327.9497"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26558954.631219834,"d":"$26,558,954.63"},1,{"$nulls":7},108,{"v":-17.005773952958407,"d":"-17.0058"},{"v":8108042.491896272,"d":"8108042.4919"},{"v":-476781.7397976031,"d":"(476,781.74)"},{"v":-17.005773952958407,"d":"-17.0058"},{"v":8108042.491896272,"d":"8108042.4919"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9808619.887192111,"d":"$(9,808,619.89)"},0,{"$nulls":7},108,{"v":474.9816123718774,"d":"474.9816"},{"v":388190.30528723216,"d":"388190.3053"},{"v":817.2743853151651,"d":"817.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":474.9816123718774,"d":"474.9816"},{"v":388190.30528723216,"d":"388190.3053"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47109970.93190051,"d":"$47,109,970.93"},1]
[null,null,109,544.0874945510768,3858044.972269995,42.08584971833625,1431605.0565952715,548.3006030870238,448808.4039151231,null,null,{"v":544.0874945510768,"d":"544.0875"},{"v":3858044.972269995,"d":"3858044.9723"},{"v":7090.853972766354,"d":"7,090.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":544.0874945510768,"d":"544.0875"},{"v":3858044.972269995,"d":"3858044.9723"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50550704.482837684,"d":"$50,550,704.48"},1,{"$nulls":7},109,{"v":42.08584971833625,"d":"42.0858"},{"v":1431605.0565952715,"d":"1431605.0566"},{"v":34016.303963836566,"d":"34,016.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":42.08584971833625,"d":"42.0858"},{"v":1431605.0565952715,"d":"1431605.0566"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2776979.9152383534,"d":"$2,776,979.92"},1,{"$nulls":7},109,{"v":548.3006030870238,"d":"548.3006"},{"v":448808.4039151231,"d":"448808.4039"},{"v":818.54442870983,"d":"818.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":548.3006030870238,"d":"548.3006"},{"v":448808.4039151231,"d":"448808.4039"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54381251.90478726,"d":"$54,381,251.90"},1]
[null,null,110,401.13345257043693,5151643.0773509685,100.12911923323918,3513453.510398073,881.0567061439142,1820199.7880140273,null,null,{"v":401.13345257043693,"d":"401.1335"},{"v":5151643.0773509685,"d":"5151643.0774"},{"v":12842.716169243868,"d":"12,842.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":401.13345257043693,"d":"401.1335"},{"v":5151643.0773509685,"d":"5151643.0774"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34961702.17969272,"d":"$34,961,702.18"},1,{"$nulls":7},110,{"v":100.12911923323918,"d":"100.1291"},{"v":3513453.510398073,"d":"3513453.5104"},{"v":35089.22816162889,"d":"35,089.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.12911923323918,"d":"100.1291"},{"v":3513453.510398073,"d":"3513453.5104"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6499458.412925845,"d":"$6,499,458.41"},1,{"$nulls":7},110,{"v":881.0567061439142,"d":"881.0567"},{"v":1820199.7880140273,"d":"1820199.7880"},{"v":2065.9280785460714,"d":"2,065.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":881.0567061439142,"d":"881.0567"},{"v":1820199.7880140273,"d":"1820199.7880"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86285470.82637739,"d":"$86,285,470.83"},1]
[null,null,111,483.2070729844563,-2317493.8185508065,67.42183738936001,2319604.0155967204,-3915.121558291139,71925802.6244287,null,null,{"v":483.2070729844563,"d":"483.2071"},{"v":-2317493.8185508065,"d":"-2317493.8186"},{"v":-4796.067665643121,"d":"(4,796.07)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":483.2070729844563,"d":"483.2071"},{"v":-2317493.8185508065,"d":"-2317493.8186"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50638201.11699644,"d":"$50,638,201.12"},1,{"$nulls":7},111,{"v":67.42183738936001,"d":"67.4218"},{"v":2319604.0155967204,"d":"2319604.0156"},{"v":34404.342946055374,"d":"34,404.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.42183738936001,"d":"67.4218"},{"v":2319604.0155967204,"d":"2319604.0156"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4422579.72333928,"d":"$4,422,579.72"},1,{"$nulls":7},111,{"v":-3915.121558291139,"d":"-3915.1216"},{"v":71925802.6244287,"d":"71925802.6244"},{"v":-18371.282105432932,"d":"(18,371.28)"},{"v":-3915.121558291139,"d":"-3915.1216"},{"v":71925802.6244287,"d":"71925802.6244"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-463437958.4535426,"d":"$(463,437,958.45)"},0]
[null,null,112,339.55331585771637,2144177.411527293,199.3277616931373,1952777.9398861174,1041.7910875234084,604063.9648588649,null,null,{"v":339.55331585771637,"d":"339.5533"},{"v":2144177.411527293,"d":"2144177.4115"},{"v":6314.70025881229,"d":"6,314.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":339.55331585771637,"d":"339.5533"},{"v":2144177.411527293,"d":"2144177.4115"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31811154.174244344,"d":"$31,811,154.17"},1,{"$nulls":7},112,{"v":199.3277616931373,"d":"199.3278"},{"v":1952777.9398861174,"d":"1952777.9399"},{"v":9796.818683452613,"d":"9,796.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":199.3277616931373,"d":"199.3278"},{"v":1952777.9398861174,"d":"1952777.9399"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17979998.229427613,"d":"$17,979,998.23"},1,{"$nulls":7},112,{"v":1041.7910875234084,"d":"1041.7911"},{"v":604063.9648588649,"d":"604063.9649"},{"v":579.8321487803014,"d":"579.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1041.7910875234084,"d":"1041.7911"},{"v":604063.9648588649,"d":"604063.9649"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":103575044.78748198,"d":"$103,575,044.79"},1]
[null,null,113,572.4021816860513,-217563.27308847941,-660.2734616768321,82967039.54773933,239.18628205766436,1885521.7363369302,null,null,{"v":572.4021816860513,"d":"572.4022"},{"v":-217563.27308847941,"d":"-217563.2731"},{"v":-380.08812693136724,"d":"(380.09)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":572.4021816860513,"d":"572.4022"},{"v":-217563.27308847941,"d":"-217563.2731"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57457781.44169361,"d":"$57,457,781.44"},1,{"$nulls":7},113,{"v":-660.2734616768321,"d":"-660.2735"},{"v":82967039.54773933,"d":"82967039.5477"},{"v":-125655.57206711902,"d":"(125,655.57)"},{"v":-660.2734616768321,"d":"-660.2735"},{"v":82967039.54773933,"d":"82967039.5477"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-148994385.71542254,"d":"$(148,994,385.72)"},0,{"$nulls":7},113,{"v":239.18628205766436,"d":"239.1863"},{"v":1885521.7363369302,"d":"1885521.7363"},{"v":7883.068042682975,"d":"7,883.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":239.18628205766436,"d":"239.1863"},{"v":1885521.7363369302,"d":"1885521.7363"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22033106.469429504,"d":"$22,033,106.47"},1]
[null,null,114,-57.86694670104771,59448559.89315958,41.590717551323905,2686338.066841418,791.11202707349,1957426.4866041597,null,null,{"v":-57.86694670104771,"d":"-57.8669"},{"v":59448559.89315958,"d":"59448559.8932"},{"v":-1027331.8929419727,"d":"(1,027,331.89)"},{"v":-57.86694670104771,"d":"-57.8669"},{"v":59448559.89315958,"d":"59448559.8932"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-65235254.563264355,"d":"$(65,235,254.56)"},0,{"$nulls":7},114,{"v":41.590717551323905,"d":"41.5907"},{"v":2686338.066841418,"d":"2686338.0668"},{"v":64589.84660522903,"d":"64,589.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":41.590717551323905,"d":"41.5907"},{"v":2686338.066841418,"d":"2686338.0668"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1472733.6882909727,"d":"$1,472,733.69"},1,{"$nulls":7},114,{"v":791.11202707349,"d":"791.1120"},{"v":1957426.4866041597,"d":"1957426.4866"},{"v":2474.2721885358537,"d":"2,474.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":791.11202707349,"d":"791.1120"},{"v":1957426.4866041597,"d":"1957426.4866"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77153776.22074485,"d":"$77,153,776.22"},1]
[null,null,115,191.51983533653765,9572807.906397589,-2476.6897583530153,129185587.56627135,888.4936410008013,8788009.14771489,null,null,{"v":191.51983533653765,"d":"191.5198"},{"v":9572807.906397589,"d":"9572807.9064"},{"v":49983.375818887376,"d":"49,983.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":191.51983533653765,"d":"191.5198"},{"v":9572807.906397589,"d":"9572807.9064"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9579175.627256177,"d":"$9,579,175.63"},1,{"$nulls":7},115,{"v":-2476.6897583530153,"d":"-2476.6898"},{"v":129185587.56627135,"d":"129185587.5663"},{"v":-52160.58536624265,"d":"(52,160.59)"},{"v":-2476.6897583530153,"d":"-2476.6898"},{"v":129185587.56627135,"d":"129185587.5663"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-376854563.4015729,"d":"$(376,854,563.40)"},0,{"$nulls":7},115,{"v":888.4936410008013,"d":"888.4936"},{"v":8788009.14771489,"d":"8788009.1477"},{"v":9890.908321882931,"d":"9,890.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":888.4936410008013,"d":"888.4936"},{"v":8788009.14771489,"d":"8788009.1477"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80061354.95236525,"d":"$80,061,354.95"},1]
[null,null,116,908.7512481323793,6232129.138677527,243.19323245486885,3306881.054791987,1024.7140960192264,1485967.9284838466,null,null,{"v":908.7512481323793,"d":"908.7512"},{"v":6232129.138677527,"d":"6232129.1387"},{"v":6857.904351147238,"d":"6,857.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":908.7512481323793,"d":"908.7512"},{"v":6232129.138677527,"d":"6232129.1387"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84642995.6745604,"d":"$84,642,995.67"},1,{"$nulls":7},116,{"v":243.19323245486885,"d":"243.1932"},{"v":3306881.054791987,"d":"3306881.0548"},{"v":13597.751143859108,"d":"13,597.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":243.19323245486885,"d":"243.1932"},{"v":3306881.054791987,"d":"3306881.0548"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21012442.1906949,"d":"$21,012,442.19"},1,{"$nulls":7},116,{"v":1024.7140960192264,"d":"1024.7141"},{"v":1485967.9284838466,"d":"1485967.9285"},{"v":1450.1292938747333,"d":"1,450.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1024.7140960192264,"d":"1024.7141"},{"v":1485967.9284838466,"d":"1485967.9285"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100985441.6734388,"d":"$100,985,441.67"},1]
[null,null,117,718.6464407976382,-1878966.0553483712,236.35851953100064,-468821.95505472366,1011.55792822683,3596684.762778285,null,null,{"v":718.6464407976382,"d":"718.6464"},{"v":-1878966.0553483712,"d":"-1878966.0553"},{"v":-2614.5903585953533,"d":"(2,614.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":718.6464407976382,"d":"718.6464"},{"v":-1878966.0553483712,"d":"-1878966.0553"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73743610.13511218,"d":"$73,743,610.14"},1,{"$nulls":7},117,{"v":236.35851953100064,"d":"236.3585"},{"v":-468821.95505472366,"d":"-468821.9551"},{"v":-1983.5204416789945,"d":"(1,983.52)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":236.35851953100064,"d":"236.3585"},{"v":-468821.95505472366,"d":"-468821.9551"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24104673.908154786,"d":"$24,104,673.91"},1,{"$nulls":7},117,{"v":1011.55792822683,"d":"1011.5579"},{"v":3596684.762778285,"d":"3596684.7628"},{"v":3555.58951436716,"d":"3,555.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1011.55792822683,"d":"1011.5579"},{"v":3596684.762778285,"d":"3596684.7628"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97559108.05990471,"d":"$97,559,108.06"},1]
[null,null,118,265.99554252587404,619807.5826574378,-14.341322652457166,7312413.38663863,724.2943828119096,1908095.9105740506,null,null,{"v":265.99554252587404,"d":"265.9955"},{"v":619807.5826574378,"d":"619807.5827"},{"v":2330.1427413850274,"d":"2,330.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":265.99554252587404,"d":"265.9955"},{"v":619807.5826574378,"d":"619807.5827"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25979746.669929966,"d":"$25,979,746.67"},1,{"$nulls":7},118,{"v":-14.341322652457166,"d":"-14.3413"},{"v":7312413.38663863,"d":"7312413.3866"},{"v":-509884.1692530891,"d":"(509,884.17)"},{"v":-14.341322652457166,"d":"-14.3413"},{"v":7312413.38663863,"d":"7312413.3866"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-8746545.651884347,"d":"$(8,746,545.65)"},0,{"$nulls":7},118,{"v":724.2943828119096,"d":"724.2944"},{"v":1908095.9105740506,"d":"1908095.9106"},{"v":2634.420417795177,"d":"2,634.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":724.2943828119096,"d":"724.2944"},{"v":1908095.9105740506,"d":"1908095.9106"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70521342.37061691,"d":"$70,521,342.37"},1]
[null,null,119,434.7109733521029,36865121.24289908,-97.62261702878459,11098986.147907892,214.1683279677236,5311209.96735462,null,null,{"v":434.7109733521029,"d":"434.7110"},{"v":36865121.24289908,"d":"36865121.2429"},{"v":84803.75123413192,"d":"84,803.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":434.7109733521029,"d":"434.7110"},{"v":36865121.24289908,"d":"36865121.2429"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6605976.0923112035,"d":"$6,605,976.09"},1,{"$nulls":7},119,{"v":-97.62261702878459,"d":"-97.6226"},{"v":11098986.147907892,"d":"11098986.1479"},{"v":-113692.77413076616,"d":"(113,692.77)"},{"v":-97.62261702878459,"d":"-97.6226"},{"v":11098986.147907892,"d":"11098986.1479"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20861247.85078635,"d":"$(20,861,247.85)"},0,{"$nulls":7},119,{"v":214.1683279677236,"d":"214.1683"},{"v":5311209.96735462,"d":"5311209.9674"},{"v":24799.23160326045,"d":"24,799.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":214.1683279677236,"d":"214.1683"},{"v":5311209.96735462,"d":"5311209.9674"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16105622.82941774,"d":"$16,105,622.83"},1]
[null,null,120,596.0575896909795,-1232198.9321473325,124.37053198097419,-1577231.1443216586,980.4745895655869,461296.83948505856,null,null,{"v":596.0575896909795,"d":"596.0576"},{"v":-1232198.9321473325,"d":"-1232198.9321"},{"v":-2067.2481207497995,"d":"(2,067.25)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":596.0575896909795,"d":"596.0576"},{"v":-1232198.9321473325,"d":"-1232198.9321"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60837957.90124528,"d":"$60,837,957.90"},1,{"$nulls":7},120,{"v":124.37053198097419,"d":"124.3705"},{"v":-1577231.1443216586,"d":"-1577231.1443"},{"v":-12681.711006614802,"d":"(12,681.71)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":124.37053198097419,"d":"124.3705"},{"v":-1577231.1443216586,"d":"-1577231.1443"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14014284.342419077,"d":"$14,014,284.34"},1,{"$nulls":7},120,{"v":980.4745895655869,"d":"980.4746"},{"v":461296.83948505856,"d":"461296.8395"},{"v":470.48321740744205,"d":"470.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":980.4745895655869,"d":"980.4746"},{"v":461296.83948505856,"d":"461296.8395"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97586162.11707363,"d":"$97,586,162.12"},1]
[null,null,121,646.0958140045586,-1341448.0606790558,143.8045438379704,-1287575.552620748,849.3464917650999,1616822.1940096896,null,null,{"v":646.0958140045586,"d":"646.0958"},{"v":-1341448.0606790558,"d":"-1341448.0607"},{"v":-2076.2370403928835,"d":"(2,076.24)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":646.0958140045586,"d":"646.0958"},{"v":-1341448.0606790558,"d":"-1341448.0607"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65951029.46113492,"d":"$65,951,029.46"},1,{"$nulls":7},121,{"v":143.8045438379704,"d":"143.8045"},{"v":-1287575.552620748,"d":"-1287575.5526"},{"v":-8953.649990861932,"d":"(8,953.65)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":143.8045438379704,"d":"143.8045"},{"v":-1287575.552620748,"d":"-1287575.5526"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15668029.93641779,"d":"$15,668,029.94"},1,{"$nulls":7},121,{"v":849.3464917650999,"d":"849.3465"},{"v":1616822.1940096896,"d":"1616822.1940"},{"v":1903.6073141947434,"d":"1,903.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":849.3464917650999,"d":"849.3465"},{"v":1616822.1940096896,"d":"1616822.1940"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83317826.9825003,"d":"$83,317,826.98"},1]
[null,null,122,653.492849314538,2098574.9633382875,85.39022511499206,-350267.3737887079,633.0368559132112,369249.3704581484,null,null,{"v":653.492849314538,"d":"653.4928"},{"v":2098574.9633382875,"d":"2098574.9633"},{"v":3211.320468983747,"d":"3,211.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":653.492849314538,"d":"653.4928"},{"v":2098574.9633382875,"d":"2098574.9633"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63250709.968115516,"d":"$63,250,709.97"},1,{"$nulls":7},122,{"v":85.39022511499206,"d":"85.3902"},{"v":-350267.3737887079,"d":"-350267.3738"},{"v":-4101.961006860152,"d":"(4,101.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":85.39022511499206,"d":"85.3902"},{"v":-350267.3737887079,"d":"-350267.3738"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8889289.885287914,"d":"$8,889,289.89"},1,{"$nulls":7},122,{"v":633.0368559132112,"d":"633.0369"},{"v":369249.3704581484,"d":"369249.3705"},{"v":583.2983767200628,"d":"583.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":633.0368559132112,"d":"633.0369"},{"v":369249.3704581484,"d":"369249.3705"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62934436.22086297,"d":"$62,934,436.22"},1]
[null,null,123,363.6545402777192,-2219949.12866213,78.43465477708378,-1164590.6462032832,84.29421860876755,5668141.145680618,null,null,{"v":363.6545402777192,"d":"363.6545"},{"v":-2219949.12866213,"d":"-2219949.1287"},{"v":-6104.554962978814,"d":"(6,104.55)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":363.6545402777192,"d":"363.6545"},{"v":-2219949.12866213,"d":"-2219949.1287"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38585403.15643405,"d":"$38,585,403.16"},1,{"$nulls":7},123,{"v":78.43465477708378,"d":"78.4347"},{"v":-1164590.6462032832,"d":"-1164590.6462"},{"v":-14847.909377724975,"d":"(14,847.91)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":78.43465477708378,"d":"78.4347"},{"v":-1164590.6462032832,"d":"-1164590.6462"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9008056.12391166,"d":"$9,008,056.12"},1,{"$nulls":7},123,{"v":84.29421860876755,"d":"84.2942"},{"v":5668141.145680618,"d":"5668141.1457"},{"v":67242.34756820045,"d":"67,242.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":84.29421860876755,"d":"84.2942"},{"v":5668141.145680618,"d":"5668141.1457"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2761280.7151961382,"d":"$2,761,280.72"},1]
[null,null,124,476.72167400789476,-1114108.0713143218,27.85161933605559,3968841.019467976,37.20595997601049,5869041.717866712,null,null,{"v":476.72167400789476,"d":"476.7217"},{"v":-1114108.0713143218,"d":"-1114108.0713"},{"v":-2337.019967956967,"d":"(2,337.02)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":476.72167400789476,"d":"476.7217"},{"v":-1114108.0713143218,"d":"-1114108.0713"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48786275.4721038,"d":"$48,786,275.47"},1,{"$nulls":7},124,{"v":27.85161933605559,"d":"27.8516"},{"v":3968841.019467976,"d":"3968841.0195"},{"v":142499.47091335093,"d":"142,499.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":27.85161933605559,"d":"27.8516"},{"v":3968841.019467976,"d":"3968841.0195"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1183679.0858624168,"d":"$(1,183,679.09)"},0,{"$nulls":7},124,{"v":37.20595997601049,"d":"37.2060"},{"v":5869041.717866712,"d":"5869041.7179"},{"v":157744.6656839638,"d":"157,744.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":37.20595997601049,"d":"37.2060"},{"v":5869041.717866712,"d":"5869041.7179"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2148445.720265663,"d":"$(2,148,445.72)"},0]
[null,null,125,448.0587697504852,5544492.9277611915,40.09753351308609,8820012.932119168,1078.94561747252,861338.2566238088,null,null,{"v":448.0587697504852,"d":"448.0588"},{"v":5544492.9277611915,"d":"5544492.9278"},{"v":12374.476970618845,"d":"12,374.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":448.0587697504852,"d":"448.0588"},{"v":5544492.9277611915,"d":"5544492.9278"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39261384.04728733,"d":"$39,261,384.05"},1,{"$nulls":7},125,{"v":40.09753351308609,"d":"40.0975"},{"v":8820012.932119168,"d":"8820012.9321"},{"v":219963.97681769377,"d":"219,963.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":40.09753351308609,"d":"40.0975"},{"v":8820012.932119168,"d":"8820012.9321"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4810259.580810559,"d":"$(4,810,259.58)"},0,{"$nulls":7},125,{"v":1078.94561747252,"d":"1078.9456"},{"v":861338.2566238088,"d":"861338.2566"},{"v":798.3148016686266,"d":"798.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1078.94561747252,"d":"1078.9456"},{"v":861338.2566238088,"d":"861338.2566"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":107033223.49062821,"d":"$107,033,223.49"},1]
[null,null,126,665.7250016981525,-1468384.3367666565,94.15446471189716,655038.1988508543,1922.32081842779,803523.9757048753,null,null,{"v":665.7250016981525,"d":"665.7250"},{"v":-1468384.3367666565,"d":"-1468384.3368"},{"v":-2205.692039537429,"d":"(2,205.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":665.7250016981525,"d":"665.7250"},{"v":-1468384.3367666565,"d":"-1468384.3368"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68040884.5065819,"d":"$68,040,884.51"},1,{"$nulls":7},126,{"v":94.15446471189716,"d":"94.1545"},{"v":655038.1988508543,"d":"655038.1989"},{"v":6957.059347692144,"d":"6,957.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":94.15446471189716,"d":"94.1545"},{"v":655038.1988508543,"d":"655038.1989"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8760408.272338863,"d":"$8,760,408.27"},1,{"$nulls":7},126,{"v":1922.32081842779,"d":"1922.3208"},{"v":803523.9757048753,"d":"803523.9757"},{"v":417.9968130200317,"d":"418.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1922.32081842779,"d":"1922.3208"},{"v":803523.9757048753,"d":"803523.9757"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":191428557.86707413,"d":"$191,428,557.87"},1]
[null,null,127,583.6641519291443,-1770620.2208690215,111.80729630549467,3132789.4977897815,918.6788672020848,204209.43726815516,null,null,{"v":583.6641519291443,"d":"583.6642"},{"v":-1770620.2208690215,"d":"-1770620.2209"},{"v":-3033.628525954034,"d":"(3,033.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":583.6641519291443,"d":"583.6642"},{"v":-1770620.2208690215,"d":"-1770620.2209"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60137035.413783446,"d":"$60,137,035.41"},1,{"$nulls":7},127,{"v":111.80729630549467,"d":"111.8073"},{"v":3132789.4977897815,"d":"3132789.4978"},{"v":28019.544352722383,"d":"28,019.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.80729630549467,"d":"111.8073"},{"v":3132789.4977897815,"d":"3132789.4978"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8047940.132759687,"d":"$8,047,940.13"},1,{"$nulls":7},127,{"v":918.6788672020848,"d":"918.6789"},{"v":204209.43726815516,"d":"204209.4373"},{"v":222.2859854065137,"d":"222.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":918.6788672020848,"d":"918.6789"},{"v":204209.43726815516,"d":"204209.4373"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":91663677.28294033,"d":"$91,663,677.28"},1]
[null,null,128,330.12582985687186,-789792.0772659108,129.02168815875848,-649280.3504729727,-3688.3558697915432,96513834.99992558,null,null,{"v":330.12582985687186,"d":"330.1258"},{"v":-789792.0772659108,"d":"-789792.0773"},{"v":-2392.3970978227608,"d":"(2,392.40)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":330.12582985687186,"d":"330.1258"},{"v":-789792.0772659108,"d":"-789792.0773"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33802375.0629531,"d":"$33,802,375.06"},1,{"$nulls":7},128,{"v":129.02168815875848,"d":"129.0217"},{"v":-649280.3504729727,"d":"-649280.3505"},{"v":-5032.334948788198,"d":"(5,032.33)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":129.02168815875848,"d":"129.0217"},{"v":-649280.3504729727,"d":"-649280.3505"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13551449.166348822,"d":"$13,551,449.17"},1,{"$nulls":7},128,{"v":-3688.3558697915432,"d":"-3688.3559"},{"v":96513834.99992558,"d":"96513834.9999"},{"v":-26167.169982266463,"d":"(26,167.17)"},{"v":-3688.3558697915432,"d":"-3688.3559"},{"v":96513834.99992558,"d":"96513834.9999"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-465349421.97907996,"d":"$(465,349,421.98)"},0]
[null,null,129,649.9024185929811,2505352.498229541,59.237769676685275,5777624.253178942,534.2998794334562,3441478.0065411,null,null,{"v":649.9024185929811,"d":"649.9024"},{"v":2505352.498229541,"d":"2505352.4982"},{"v":3854.9671866948156,"d":"3,854.97"},{"$f":"IF(AND(L143<0,M143>0),L143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L143<0,M143>0),M143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L143>0,M143>0),L143,#N/A)","v":{"v":649.9024185929811,"d":"649.9024"}},{"$f":"IF(AND(L143>0,M143>0),M143,#N/A)","v":{"v":2505352.498229541,"d":"2505352.4982"}},{"$f":"IF(AND(L143>0,M143<0),L143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L143>0,M143<0),M143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L143<0,M143<0),L143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L143<0,M143<0),M143,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C143 > TotalSimulations,\"\",threshold*L143-M143)","v":{"v":62484889.36106857,"d":"$62,484,889.36"}},1,{"$nulls":7},129,{"v":59.237769676685275,"d":"59.2378"},{"v":5777624.253178942,"d":"5777624.2532"},{"v":97532.7782378156,"d":"97,532.78"},{"$f":"IF(AND(AH143<0,AI143>0),AH143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH143<0,AI143>0),AI143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH143>0,AI143>0),AH143,#N/A)","v":{"v":59.237769676685275,"d":"59.2378"}},{"$f":"IF(AND(AH143>0,AI143>0),AI143,#N/A)","v":{"v":5777624.253178942,"d":"5777624.2532"}},{"$f":"IF(AND(AH143>0,AI143<0),AH143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH143>0,AI143<0),AI143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH143<0,AI143<0),AH143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH143<0,AI143<0),AI143,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG143 > TotalSimulations,\"\",threshold_DK*AH143-AI143)","v":{"v":146152.71448958572,"d":"$146,152.71"}},1,{"$nulls":7},129,{"v":534.2998794334562,"d":"534.2999"},{"v":3441478.0065411,"d":"3441478.0065"},{"v":6441.09822781593,"d":"6,441.10"},{"$f":"IF(AND(BD143<0,BE143>0),BD143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD143<0,BE143>0),BE143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD143>0,BE143>0),BD143,#N/A)","v":{"v":534.2998794334562,"d":"534.2999"}},{"$f":"IF(AND(BD143>0,BE143>0),BE143,#N/A)","v":{"v":3441478.0065411,"d":"3441478.0065"}},{"$f":"IF(AND(BD143>0,BE143<0),BD143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD143>0,BE143<0),BE143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD143<0,BE143<0),BD143,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD143<0,BE143<0),BE143,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC143 > TotalSimulations,\"\",threshold_UB*BD143-BE143)","v":{"v":49988509.93680452,"d":"$49,988,509.94"}},1]
[null,null,130,-587.1778810195501,65062516.27737696,114.53567444154396,1965674.4338238323,590.7063362366971,2965886.8581580753,null,null,{"$f":"D144","v":{"v":-587.1778810195501,"d":"-587.1779"}},{"$f":"E144","v":{"v":65062516.27737696,"d":"65062516.2774"}},{"$f":"IFERROR(M144/L144,\"\")","v":{"v":-110805.46182087997,"d":"(110,805.46)"}},{"v":-587.1778810195501,"d":"-587.1779"},{"v":65062516.27737696,"d":"65062516.2774"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-123780304.37933198,"d":"$(123,780,304.38)"},{"$f":"IF(X144>0,1,0)","v":0},{"$nulls":7},130,{"$f":"F144","v":{"v":114.53567444154396,"d":"114.5357"}},{"$f":"G144","v":{"v":1965674.4338238323,"d":"1965674.4338"}},{"$f":"IFERROR(AI144/AH144,\"\")","v":{"v":17162.115152402246,"d":"17,162.12"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":114.53567444154396,"d":"114.5357"},{"v":1965674.4338238323,"d":"1965674.4338"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9487893.010330565,"d":"$9,487,893.01"},{"$f":"IF(AT144>0,1,0)","v":1},{"$nulls":7},130,{"$f":"H144","v":{"v":590.7063362366971,"d":"590.7063"}},{"$f":"I144","v":{"v":2965886.8581580753,"d":"2965886.8582"}},{"$f":"IFERROR(BE144/BD144,\"\")","v":{"v":5020.915937779342,"d":"5,020.92"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":590.7063362366971,"d":"590.7063"},{"v":2965886.8581580753,"d":"2965886.8582"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56104746.76551163,"d":"$56,104,746.77"},{"$f":"IF(BP144>0,1,0)","v":1}]
[null,null,131,668.5614576419939,4697970.812838332,106.28328757265626,7593496.190489277,883.9725800941233,682902.6713963584,null,null,{"v":668.5614576419939,"d":"668.5615"},{"v":4697970.812838332,"d":"4697970.8128"},{"v":7026.98421983224,"d":"7,026.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":668.5614576419939,"d":"668.5615"},{"v":4697970.812838332,"d":"4697970.8128"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62158174.95136106,"d":"$62,158,174.95"},1,{"$nulls":7},131,{"v":106.28328757265626,"d":"106.2833"},{"v":7593496.190489277,"d":"7593496.1905"},{"v":71445.81583721045,"d":"71,445.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.28328757265626,"d":"106.2833"},{"v":7593496.190489277,"d":"7593496.1905"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3034832.5667763483,"d":"$3,034,832.57"},1,{"$nulls":7},131,{"v":883.9725800941233,"d":"883.9726"},{"v":682902.6713963584,"d":"682902.6714"},{"v":772.5382967463138,"d":"772.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":883.9725800941233,"d":"883.9726"},{"v":682902.6713963584,"d":"682902.6714"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87714355.33801596,"d":"$87,714,355.34"},1]
[null,null,132,566.6357616710193,31822450.292904645,64.21522813487536,164877.59913196508,1473.145043448203,968079.5672059509,null,null,{"v":566.6357616710193,"d":"566.6358"},{"v":31822450.292904645,"d":"31822450.2929"},{"v":56160.328107530055,"d":"56,160.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":566.6357616710193,"d":"566.6358"},{"v":31822450.292904645,"d":"31822450.2929"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24841125.874197282,"d":"$24,841,125.87"},1,{"$nulls":7},132,{"v":64.21522813487536,"d":"64.2152"},{"v":164877.59913196508,"d":"164877.5991"},{"v":2567.5778770989036,"d":"2,567.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":64.21522813487536,"d":"64.2152"},{"v":164877.59913196508,"d":"164877.5991"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6256645.214355571,"d":"$6,256,645.21"},1,{"$nulls":7},132,{"v":1473.145043448203,"d":"1473.1450"},{"v":968079.5672059509,"d":"968079.5672"},{"v":657.1515625779515,"d":"657.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1473.145043448203,"d":"1473.1450"},{"v":968079.5672059509,"d":"968079.5672"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":146346424.77761436,"d":"$146,346,424.78"},1]
[null,null,133,225.13491847372643,-249757.4926030119,121.42808818523918,-1366753.6938308813,1032.9610699407058,2067099.381943101,null,null,{"v":225.13491847372643,"d":"225.1349"},{"v":-249757.4926030119,"d":"-249757.4926"},{"v":-1109.368081576199,"d":"(1,109.37)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":225.13491847372643,"d":"225.1349"},{"v":-249757.4926030119,"d":"-249757.4926"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22763249.339975655,"d":"$22,763,249.34"},1,{"$nulls":7},133,{"v":121.42808818523918,"d":"121.4281"},{"v":-1366753.6938308813,"d":"-1366753.6938"},{"v":-11255.663448689824,"d":"(11,255.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":121.42808818523918,"d":"121.4281"},{"v":-1366753.6938308813,"d":"-1366753.6938"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13509562.512354799,"d":"$13,509,562.51"},1,{"$nulls":7},133,{"v":1032.9610699407058,"d":"1032.9611"},{"v":2067099.381943101,"d":"2067099.3819"},{"v":2001.1396770855624,"d":"2,001.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1032.9610699407058,"d":"1032.9611"},{"v":2067099.381943101,"d":"2067099.3819"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101229007.61212747,"d":"$101,229,007.61"},1]
[null,null,134,499.272389091333,3083661.681993397,141.07286290075717,3554246.159147528,937.7122397497296,3507534.5250693276,null,null,{"v":499.272389091333,"d":"499.2724"},{"v":3083661.681993397,"d":"3083661.6820"},{"v":6176.311266893023,"d":"6,176.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":499.272389091333,"d":"499.2724"},{"v":3083661.681993397,"d":"3083661.6820"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46843577.227139905,"d":"$46,843,577.23"},1,{"$nulls":7},134,{"v":141.07286290075717,"d":"141.0729"},{"v":3554246.159147528,"d":"3554246.1591"},{"v":25194.400156519765,"d":"25,194.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":141.07286290075717,"d":"141.0729"},{"v":3554246.159147528,"d":"3554246.1591"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10553040.130928189,"d":"$10,553,040.13"},1,{"$nulls":7},134,{"v":937.7122397497296,"d":"937.7122"},{"v":3507534.5250693276,"d":"3507534.5251"},{"v":3740.5233464857724,"d":"3,740.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":937.7122397497296,"d":"937.7122"},{"v":3507534.5250693276,"d":"3507534.5251"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90263689.44990364,"d":"$90,263,689.45"},1]
[null,null,135,439.8596889080327,-1216818.0026460662,-305.32183206417903,28398574.683914162,213.57758152777387,11494628.96524276,null,null,{"v":439.8596889080327,"d":"439.8597"},{"v":-1216818.0026460662,"d":"-1216818.0026"},{"v":-2766.377627526769,"d":"(2,766.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":439.8596889080327,"d":"439.8597"},{"v":-1216818.0026460662,"d":"-1216818.0026"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45202786.89344934,"d":"$45,202,786.89"},1,{"$nulls":7},135,{"v":-305.32183206417903,"d":"-305.3218"},{"v":28398574.683914162,"d":"28398574.6839"},{"v":-93011.93593632292,"d":"(93,011.94)"},{"v":-305.32183206417903,"d":"-305.3218"},{"v":28398574.683914162,"d":"28398574.6839"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-58930757.890332066,"d":"$(58,930,757.89)"},0,{"$nulls":7},135,{"v":213.57758152777387,"d":"213.5776"},{"v":11494628.96524276,"d":"11494628.9652"},{"v":53819.4546591398,"d":"53,819.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":213.57758152777387,"d":"213.5776"},{"v":11494628.96524276,"d":"11494628.9652"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9863129.187534628,"d":"$9,863,129.19"},1]
[null,null,136,143.07150199292664,18908088.50856664,-643.3597359556625,69979363.34628496,868.5887929911405,460107.027700108,null,null,{"v":143.07150199292664,"d":"143.0715"},{"v":18908088.50856664,"d":"18908088.5086"},{"v":132158.3141658878,"d":"132,158.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":143.07150199292664,"d":"143.0715"},{"v":18908088.50856664,"d":"18908088.5086"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4600938.309273977,"d":"$(4,600,938.31)"},0,{"$nulls":7},136,{"v":-643.3597359556625,"d":"-643.3597"},{"v":69979363.34628496,"d":"69979363.3463"},{"v":-108771.74842521948,"d":"(108,771.75)"},{"v":-643.3597359556625,"d":"-643.3597"},{"v":69979363.34628496,"d":"69979363.3463"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-134315336.9418512,"d":"$(134,315,336.94)"},0,{"$nulls":7},136,{"v":868.5887929911405,"d":"868.5888"},{"v":460107.027700108,"d":"460107.0277"},{"v":529.7178957555362,"d":"529.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":868.5887929911405,"d":"868.5888"},{"v":460107.027700108,"d":"460107.0277"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86398772.27141394,"d":"$86,398,772.27"},1]
[null,null,137,1233.684550363956,-1229577.7901769169,154.2347785275124,-747199.5961511834,1450.4181267146123,655702.9786822116,null,null,{"v":1233.684550363956,"d":"1233.6846"},{"v":-1229577.7901769169,"d":"-1229577.7902"},{"v":-996.6711424036009,"d":"(996.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1233.684550363956,"d":"1233.6846"},{"v":-1229577.7901769169,"d":"-1229577.7902"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124598032.82657252,"d":"$124,598,032.83"},1,{"$nulls":7},137,{"v":154.2347785275124,"d":"154.2348"},{"v":-747199.5961511834,"d":"-747199.5962"},{"v":-4844.55972436786,"d":"(4,844.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":154.2347785275124,"d":"154.2348"},{"v":-747199.5961511834,"d":"-747199.5962"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16170677.44890242,"d":"$16,170,677.45"},1,{"$nulls":7},137,{"v":1450.4181267146123,"d":"1450.4181"},{"v":655702.9786822116,"d":"655702.9787"},{"v":452.0785879637791,"d":"452.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1450.4181267146123,"d":"1450.4181"},{"v":655702.9786822116,"d":"655702.9787"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":144386109.692779,"d":"$144,386,109.69"},1]
[null,null,138,731.4788831679834,-1999089.6828270834,115.49395296297371,11003440.474306446,0,0,null,null,{"v":731.4788831679834,"d":"731.4789"},{"v":-1999089.6828270834,"d":"-1999089.6828"},{"v":-2732.942438706046,"d":"(2,732.94)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":731.4788831679834,"d":"731.4789"},{"v":-1999089.6828270834,"d":"-1999089.6828"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75146977.99962543,"d":"$75,146,978.00"},1,{"$nulls":7},138,{"v":115.49395296297371,"d":"115.4940"},{"v":11003440.474306446,"d":"11003440.4743"},{"v":95272.87093406566,"d":"95,272.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":115.49395296297371,"d":"115.4940"},{"v":11003440.474306446,"d":"11003440.4743"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":545954.8219909258,"d":"$545,954.82"},1,{"$nulls":7},138,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0]
[null,null,139,368.3482931642138,9049326.589693243,154.12927561159813,5020614.792512042,1084.8165601907676,1429721.8257557936,null,null,{"v":368.3482931642138,"d":"368.3483"},{"v":9049326.589693243,"d":"9049326.5897"},{"v":24567.309683878324,"d":"24,567.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":368.3482931642138,"d":"368.3483"},{"v":9049326.589693243,"d":"9049326.5897"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27785502.72672814,"d":"$27,785,502.73"},1,{"$nulls":7},139,{"v":154.12927561159813,"d":"154.1293"},{"v":5020614.792512042,"d":"5020614.7925"},{"v":32574.050404050846,"d":"32,574.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":154.12927561159813,"d":"154.1293"},{"v":5020614.792512042,"d":"5020614.7925"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10392312.768647771,"d":"$10,392,312.77"},1,{"$nulls":7},139,{"v":1084.8165601907676,"d":"1084.8166"},{"v":1429721.8257557936,"d":"1429721.8258"},{"v":1317.9387909642285,"d":"1,317.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1084.8165601907676,"d":"1084.8166"},{"v":1429721.8257557936,"d":"1429721.8258"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":107051934.19332097,"d":"$107,051,934.19"},1]
[null,null,140,616.8189663512348,2275475.2631130097,132.28946320643445,-820120.0143782003,550.5490524506095,444855.92679970246,null,null,{"v":616.8189663512348,"d":"616.8190"},{"v":2275475.2631130097,"d":"2275475.2631"},{"v":3689.0487926684264,"d":"3,689.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":616.8189663512348,"d":"616.8190"},{"v":2275475.2631130097,"d":"2275475.2631"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59406421.37201048,"d":"$59,406,421.37"},1,{"$nulls":7},140,{"v":132.28946320643445,"d":"132.2895"},{"v":-820120.0143782003,"d":"-820120.0144"},{"v":-6199.43565042987,"d":"(6,199.44)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":132.28946320643445,"d":"132.2895"},{"v":-820120.0143782003,"d":"-820120.0144"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14049066.335021645,"d":"$14,049,066.34"},1,{"$nulls":7},140,{"v":550.5490524506095,"d":"550.5491"},{"v":444855.92679970246,"d":"444855.9268"},{"v":808.022327564738,"d":"808.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":550.5490524506095,"d":"550.5491"},{"v":444855.92679970246,"d":"444855.9268"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54610049.31826124,"d":"$54,610,049.32"},1]
[null,null,141,588.0559652742995,-2227824.9100453267,173.33359919032227,2331665.526732346,516.5715142413537,5299482.423582655,null,null,{"v":588.0559652742995,"d":"588.0560"},{"v":-2227824.9100453267,"d":"-2227824.9100"},{"v":-3788.4572925064276,"d":"(3,788.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.0559652742995,"d":"588.0560"},{"v":-2227824.9100453267,"d":"-2227824.9100"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61033421.43747528,"d":"$61,033,421.44"},1,{"$nulls":7},141,{"v":173.33359919032227,"d":"173.3336"},{"v":2331665.526732346,"d":"2331665.5267"},{"v":13451.895867991241,"d":"13,451.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":173.33359919032227,"d":"173.3336"},{"v":2331665.526732346,"d":"2331665.5267"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15001694.392299881,"d":"$15,001,694.39"},1,{"$nulls":7},141,{"v":516.5715142413537,"d":"516.5715"},{"v":5299482.423582655,"d":"5299482.4236"},{"v":10258.952105335446,"d":"10,258.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":516.5715142413537,"d":"516.5715"},{"v":5299482.423582655,"d":"5299482.4236"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46357669.000552714,"d":"$46,357,669.00"},1]
[null,null,142,709.2164112355968,-483824.9894003719,203.12221861738362,338457.9359433595,1559.2058003469792,2186747.292680961,null,null,{"v":709.2164112355968,"d":"709.2164"},{"v":-483824.9894003719,"d":"-483824.9894"},{"v":-682.196550637417,"d":"(682.20)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":709.2164112355968,"d":"709.2164"},{"v":-483824.9894003719,"d":"-483824.9894"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71405466.11296004,"d":"$71,405,466.11"},1,{"$nulls":7},142,{"v":203.12221861738362,"d":"203.1222"},{"v":338457.9359433595,"d":"338457.9359"},{"v":1666.2772701439644,"d":"1,666.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":203.12221861738362,"d":"203.1222"},{"v":338457.9359433595,"d":"338457.9359"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19973763.925795004,"d":"$19,973,763.93"},1,{"$nulls":7},142,{"v":1559.2058003469792,"d":"1559.2058"},{"v":2186747.292680961,"d":"2186747.2927"},{"v":1402.4750884035523,"d":"1,402.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1559.2058003469792,"d":"1559.2058"},{"v":2186747.292680961,"d":"2186747.2927"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":153733832.74201697,"d":"$153,733,832.74"},1]
[null,null,143,681.6918391805011,13492281.844068266,-22.64662729169504,8490601.990862772,598.9317088506796,1350371.5863682763,null,null,{"v":681.6918391805011,"d":"681.6918"},{"v":13492281.844068266,"d":"13492281.8441"},{"v":19792.347610157798,"d":"19,792.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":681.6918391805011,"d":"681.6918"},{"v":13492281.844068266,"d":"13492281.8441"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54676902.073981844,"d":"$54,676,902.07"},1,{"$nulls":7},143,{"v":-22.64662729169504,"d":"-22.6466"},{"v":8490601.990862772,"d":"8490601.9909"},{"v":-374916.8422079539,"d":"(374,916.84)"},{"v":-22.64662729169504,"d":"-22.6466"},{"v":8490601.990862772,"d":"8490601.9909"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10755264.720032275,"d":"$(10,755,264.72)"},0,{"$nulls":7},143,{"v":598.9317088506796,"d":"598.9317"},{"v":1350371.5863682763,"d":"1350371.5864"},{"v":2254.6336525738016,"d":"2,254.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":598.9317088506796,"d":"598.9317"},{"v":1350371.5863682763,"d":"1350371.5864"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58542799.29869968,"d":"$58,542,799.30"},1]
[null,null,144,450.39429521697457,4761349.925445119,137.9957588750476,-922878.5575960102,1128.665719190707,358116.2451164131,null,null,{"v":450.39429521697457,"d":"450.3943"},{"v":4761349.925445119,"d":"4761349.9254"},{"v":10571.514728336799,"d":"10,571.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":450.39429521697457,"d":"450.3943"},{"v":4761349.925445119,"d":"4761349.9254"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40278079.59625234,"d":"$40,278,079.60"},1,{"$nulls":7},144,{"v":137.9957588750476,"d":"137.9958"},{"v":-922878.5575960102,"d":"-922878.5576"},{"v":-6687.731312319955,"d":"(6,687.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":137.9957588750476,"d":"137.9958"},{"v":-922878.5575960102,"d":"-922878.5576"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14722454.445100773,"d":"$14,722,454.45"},1,{"$nulls":7},144,{"v":1128.665719190707,"d":"1128.6657"},{"v":358116.2451164131,"d":"358116.2451"},{"v":317.29168258356873,"d":"317.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1128.665719190707,"d":"1128.6657"},{"v":358116.2451164131,"d":"358116.2451"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112508455.6739543,"d":"$112,508,455.67"},1]
[null,null,145,581.2017499413196,7506675.953994949,-87.40399734143648,12608340.287035666,1201.7364967761314,371067.9699748913,null,null,{"v":581.2017499413196,"d":"581.2017"},{"v":7506675.953994949,"d":"7506675.9540"},{"v":12915.783468912221,"d":"12,915.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":581.2017499413196,"d":"581.2017"},{"v":7506675.953994949,"d":"7506675.9540"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50613499.04013701,"d":"$50,613,499.04"},1,{"$nulls":7},145,{"v":-87.40399734143648,"d":"-87.4040"},{"v":12608340.287035666,"d":"12608340.2870"},{"v":-144253.58874357003,"d":"(144,253.59)"},{"v":-87.40399734143648,"d":"-87.4040"},{"v":12608340.287035666,"d":"12608340.2870"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-21348740.021179315,"d":"$(21,348,740.02)"},0,{"$nulls":7},145,{"v":1201.7364967761314,"d":"1201.7365"},{"v":371067.9699748913,"d":"371067.9700"},{"v":308.7764838384672,"d":"308.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1201.7364967761314,"d":"1201.7365"},{"v":371067.9699748913,"d":"371067.9700"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":119802581.70763825,"d":"$119,802,581.71"},1]
[null,null,146,701.1811109975206,2005396.8838487398,171.70888651364658,-770351.383803919,482.11524135766376,1720359.0736080185,null,null,{"v":701.1811109975206,"d":"701.1811"},{"v":2005396.8838487398,"d":"2005396.8838"},{"v":2860.0269636411113,"d":"2,860.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":701.1811109975206,"d":"701.1811"},{"v":2005396.8838487398,"d":"2005396.8838"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68112714.21590331,"d":"$68,112,714.22"},1,{"$nulls":7},146,{"v":171.70888651364658,"d":"171.7089"},{"v":-770351.383803919,"d":"-770351.3838"},{"v":-4486.380404911049,"d":"(4,486.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":171.70888651364658,"d":"171.7089"},{"v":-770351.383803919,"d":"-770351.3838"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17941240.035168577,"d":"$17,941,240.04"},1,{"$nulls":7},146,{"v":482.11524135766376,"d":"482.1152"},{"v":1720359.0736080185,"d":"1720359.0736"},{"v":3568.356538082866,"d":"3,568.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":482.11524135766376,"d":"482.1152"},{"v":1720359.0736080185,"d":"1720359.0736"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46491165.06215836,"d":"$46,491,165.06"},1]
[null,null,147,711.4624305129109,-584998.846341297,100.87351128933369,2671462.3539625164,648.5370513749367,6374895.328989981,null,null,{"v":711.4624305129109,"d":"711.4624"},{"v":-584998.846341297,"d":"-584998.8463"},{"v":-822.2484016753448,"d":"(822.25)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":711.4624305129109,"d":"711.4624"},{"v":-584998.846341297,"d":"-584998.8463"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71731241.89763239,"d":"$71,731,241.90"},1,{"$nulls":7},147,{"v":100.87351128933369,"d":"100.8735"},{"v":2671462.3539625164,"d":"2671462.3540"},{"v":26483.28902024644,"d":"26,483.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.87351128933369,"d":"100.8735"},{"v":2671462.3539625164,"d":"2671462.3540"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7415888.774970854,"d":"$7,415,888.77"},1,{"$nulls":7},147,{"v":648.5370513749367,"d":"648.5371"},{"v":6374895.328989981,"d":"6374895.3290"},{"v":9829.654782983991,"d":"9,829.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":648.5370513749367,"d":"648.5371"},{"v":6374895.328989981,"d":"6374895.3290"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58478809.80850369,"d":"$58,478,809.81"},1]
[null,null,148,389.5043069519852,8713957.697065532,21.816550689312862,3002939.9509327663,1265.4247725454698,787340.5039436712,null,null,{"v":389.5043069519852,"d":"389.5043"},{"v":8713957.697065532,"d":"8713957.6971"},{"v":22371.916154805742,"d":"22,371.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":389.5043069519852,"d":"389.5043"},{"v":8713957.697065532,"d":"8713957.6971"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30236472.99813299,"d":"$30,236,473.00"},1,{"$nulls":7},148,{"v":21.816550689312862,"d":"21.8166"},{"v":3002939.9509327663,"d":"3002939.9509"},{"v":137645.03810420397,"d":"137,645.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":21.816550689312862,"d":"21.8166"},{"v":3002939.9509327663,"d":"3002939.9509"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-821284.8820014801,"d":"$(821,284.88)"},0,{"$nulls":7},148,{"v":1265.4247725454698,"d":"1265.4248"},{"v":787340.5039436712,"d":"787340.5039"},{"v":622.1946345809981,"d":"622.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1265.4247725454698,"d":"1265.4248"},{"v":787340.5039436712,"d":"787340.5039"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":125755136.7506033,"d":"$125,755,136.75"},1]
[null,null,149,401.08620029423764,4345476.05438873,87.98565679006788,-53399.83336455375,820.0793671923602,463723.59076361125,null,null,{"v":401.08620029423764,"d":"401.0862"},{"v":4345476.05438873,"d":"4345476.0544"},{"v":10834.269668716799,"d":"10,834.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":401.08620029423764,"d":"401.0862"},{"v":4345476.05438873,"d":"4345476.0544"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35763143.975035034,"d":"$35,763,143.98"},1,{"$nulls":7},149,{"v":87.98565679006788,"d":"87.9857"},{"v":-53399.83336455375,"d":"-53399.8334"},{"v":-606.9152099638779,"d":"(606.92)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":87.98565679006788,"d":"87.9857"},{"v":-53399.83336455375,"d":"-53399.8334"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8851965.51237134,"d":"$8,851,965.51"},1,{"$nulls":7},149,{"v":820.0793671923602,"d":"820.0794"},{"v":463723.59076361125,"d":"463723.5908"},{"v":565.4618434691564,"d":"565.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":820.0793671923602,"d":"820.0794"},{"v":463723.59076361125,"d":"463723.5908"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81544213.1284724,"d":"$81,544,213.13"},1]
[null,null,150,373.40738791654803,103925.58585159853,88.89336868520695,-1420878.5608273335,719.3493664560956,591165.1862110379,null,null,{"v":373.40738791654803,"d":"373.4074"},{"v":103925.58585159853,"d":"103925.5859"},{"v":278.31689788318977,"d":"278.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":373.40738791654803,"d":"373.4074"},{"v":103925.58585159853,"d":"103925.5859"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37236813.2058032,"d":"$37,236,813.21"},1,{"$nulls":7},150,{"v":88.89336868520695,"d":"88.8934"},{"v":-1420878.5608273335,"d":"-1420878.5608"},{"v":-15984.078248390048,"d":"(15,984.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":88.89336868520695,"d":"88.8934"},{"v":-1420878.5608273335,"d":"-1420878.5608"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10310215.42934803,"d":"$10,310,215.43"},1,{"$nulls":7},150,{"v":719.3493664560956,"d":"719.3494"},{"v":591165.1862110379,"d":"591165.1862"},{"v":821.8053893943602,"d":"821.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":719.3493664560956,"d":"719.3494"},{"v":591165.1862110379,"d":"591165.1862"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71343771.45939852,"d":"$71,343,771.46"},1]
[null,null,151,244.9794379841478,24926440.33011003,-88.31604209371653,18141648.36826561,981.2461434108627,3312018.516488796,null,null,{"v":244.9794379841478,"d":"244.9794"},{"v":24926440.33011003,"d":"24926440.3301"},{"v":101749.11223252531,"d":"101,749.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":244.9794379841478,"d":"244.9794"},{"v":24926440.33011003,"d":"24926440.3301"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-428496.5316952467,"d":"$(428,496.53)"},0,{"$nulls":7},151,{"v":-88.31604209371653,"d":"-88.3160"},{"v":18141648.36826561,"d":"18141648.3683"},{"v":-205417.3617632752,"d":"(205,417.36)"},{"v":-88.31604209371653,"d":"-88.3160"},{"v":18141648.36826561,"d":"18141648.3683"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-26973252.577637263,"d":"$(26,973,252.58)"},0,{"$nulls":7},151,{"v":981.2461434108627,"d":"981.2461"},{"v":3312018.516488796,"d":"3312018.5165"},{"v":3375.318760465185,"d":"3,375.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":981.2461434108627,"d":"981.2461"},{"v":3312018.516488796,"d":"3312018.5165"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94812595.82459748,"d":"$94,812,595.82"},1]
[null,null,152,335.9291567497421,12438058.85108998,51.53858975940966,3426357.250643868,1382.1917153677205,452476.8388507634,null,null,{"v":335.9291567497421,"d":"335.9292"},{"v":12438058.85108998,"d":"12438058.8511"},{"v":37025.838934117855,"d":"37,025.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":335.9291567497421,"d":"335.9292"},{"v":12438058.85108998,"d":"12438058.8511"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21154856.82388423,"d":"$21,154,856.82"},1,{"$nulls":7},152,{"v":51.53858975940966,"d":"51.5386"},{"v":3426357.250643868,"d":"3426357.2506"},{"v":66481.39319757582,"d":"66,481.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":51.53858975940966,"d":"51.5386"},{"v":3426357.250643868,"d":"3426357.2506"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1727501.725297098,"d":"$1,727,501.73"},1,{"$nulls":7},152,{"v":1382.1917153677205,"d":"1382.1917"},{"v":452476.8388507634,"d":"452476.8389"},{"v":327.3618513408509,"d":"327.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1382.1917153677205,"d":"1382.1917"},{"v":452476.8388507634,"d":"452476.8389"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137766694.69792128,"d":"$137,766,694.70"},1]
[null,null,153,305.27631065921014,-1871990.46530761,-106.25186832349209,11675240.430304162,-380.45571376628504,20841444.929514844,null,null,{"v":305.27631065921014,"d":"305.2763"},{"v":-1871990.46530761,"d":"-1871990.4653"},{"v":-6132.118346376945,"d":"(6,132.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":305.27631065921014,"d":"305.2763"},{"v":-1871990.46530761,"d":"-1871990.4653"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32399621.531228624,"d":"$32,399,621.53"},1,{"$nulls":7},153,{"v":-106.25186832349209,"d":"-106.2519"},{"v":11675240.430304162,"d":"11675240.4303"},{"v":-109882.68361322347,"d":"(109,882.68)"},{"v":-106.25186832349209,"d":"-106.2519"},{"v":11675240.430304162,"d":"11675240.4303"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-22300427.262653373,"d":"$(22,300,427.26)"},0,{"$nulls":7},153,{"v":-380.45571376628504,"d":"-380.4557"},{"v":20841444.929514844,"d":"20841444.9295"},{"v":-54780.21271699917,"d":"(54,780.21)"},{"v":-380.45571376628504,"d":"-380.4557"},{"v":20841444.929514844,"d":"20841444.9295"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-58887016.30614334,"d":"$(58,887,016.31)"},0]
[null,null,154,604.644761824944,-829688.5660306606,193.97795529413997,2032897.355977703,866.7350117176684,781657.679288323,null,null,{"v":604.644761824944,"d":"604.6448"},{"v":-829688.5660306606,"d":"-829688.5660"},{"v":-1372.1917701337352,"d":"(1,372.19)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":604.644761824944,"d":"604.6448"},{"v":-829688.5660306606,"d":"-829688.5660"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61294164.74852506,"d":"$61,294,164.75"},1,{"$nulls":7},154,{"v":193.97795529413997,"d":"193.9780"},{"v":2032897.355977703,"d":"2032897.3560"},{"v":10480.043223958635,"d":"10,480.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.97795529413997,"d":"193.9780"},{"v":2032897.355977703,"d":"2032897.3560"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17364898.173436295,"d":"$17,364,898.17"},1,{"$nulls":7},154,{"v":866.7350117176684,"d":"866.7350"},{"v":781657.679288323,"d":"781657.6793"},{"v":901.8415879373077,"d":"901.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":866.7350117176684,"d":"866.7350"},{"v":781657.679288323,"d":"781657.6793"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85891843.4924785,"d":"$85,891,843.49"},1]
[null,null,155,510.3852406711121,-1351877.4662840944,100.05504904744885,2312460.555251525,743.1918529145842,700160.0572581836,null,null,{"v":510.3852406711121,"d":"510.3852"},{"v":-1351877.4662840944,"d":"-1351877.4663"},{"v":-2648.7393414952467,"d":"(2,648.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":510.3852406711121,"d":"510.3852"},{"v":-1351877.4662840944,"d":"-1351877.4663"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52390401.533395305,"d":"$52,390,401.53"},1,{"$nulls":7},155,{"v":100.05504904744885,"d":"100.0550"},{"v":2312460.555251525,"d":"2312460.5553"},{"v":23111.882681251725,"d":"23,111.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.05504904744885,"d":"100.0550"},{"v":2312460.555251525,"d":"2312460.5553"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7693044.349493359,"d":"$7,693,044.35"},1,{"$nulls":7},155,{"v":743.1918529145842,"d":"743.1919"},{"v":700160.0572581836,"d":"700160.0573"},{"v":942.0986714431243,"d":"942.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":743.1918529145842,"d":"743.1919"},{"v":700160.0572581836,"d":"700160.0573"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73619025.23420022,"d":"$73,619,025.23"},1]
[null,null,156,640.6532642728453,-312283.38516885974,189.67387167000197,1708328.3013944877,839.2225498661282,908156.5384534625,null,null,{"v":640.6532642728453,"d":"640.6533"},{"v":-312283.38516885974,"d":"-312283.3852"},{"v":-487.4452415743294,"d":"(487.45)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":640.6532642728453,"d":"640.6533"},{"v":-312283.38516885974,"d":"-312283.3852"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64377609.81245338,"d":"$64,377,609.81"},1,{"$nulls":7},156,{"v":189.67387167000197,"d":"189.6739"},{"v":1708328.3013944877,"d":"1708328.3014"},{"v":9006.661204062246,"d":"9,006.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":189.67387167000197,"d":"189.6739"},{"v":1708328.3013944877,"d":"1708328.3014"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17259058.86560571,"d":"$17,259,058.87"},1,{"$nulls":7},156,{"v":839.2225498661282,"d":"839.2225"},{"v":908156.5384534625,"d":"908156.5385"},{"v":1082.140295918324,"d":"1,082.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":839.2225498661282,"d":"839.2225"},{"v":908156.5384534625,"d":"908156.5385"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83014098.44815937,"d":"$83,014,098.45"},1]
[null,null,157,462.51517612576936,3272391.851396654,277.3005922963566,-930866.3963824585,867.5794610364173,379436.0288515878,null,null,{"v":462.51517612576936,"d":"462.5152"},{"v":3272391.851396654,"d":"3272391.8514"},{"v":7075.209680269625,"d":"7,075.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":462.51517612576936,"d":"462.5152"},{"v":3272391.851396654,"d":"3272391.8514"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42979125.76118028,"d":"$42,979,125.76"},1,{"$nulls":7},157,{"v":277.3005922963566,"d":"277.3006"},{"v":-930866.3963824585,"d":"-930866.3964"},{"v":-3356.88571262633,"d":"(3,356.89)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":277.3005922963566,"d":"277.3006"},{"v":-930866.3963824585,"d":"-930866.3964"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28660925.62601812,"d":"$28,660,925.63"},1,{"$nulls":7},157,{"v":867.5794610364173,"d":"867.5795"},{"v":379436.0288515878,"d":"379436.0289"},{"v":437.35017470135875,"d":"437.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":867.5794610364173,"d":"867.5795"},{"v":379436.0288515878,"d":"379436.0289"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86378510.07479015,"d":"$86,378,510.07"},1]
[null,null,158,-418.1397194224555,62870502.815038025,192.18918661529824,-544683.0720571354,1091.1223967729966,1045649.1213789072,null,null,{"v":-418.1397194224555,"d":"-418.1397"},{"v":62870502.815038025,"d":"62870502.8150"},{"v":-150357.64337785525,"d":"(150,357.64)"},{"v":-418.1397194224555,"d":"-418.1397"},{"v":62870502.815038025,"d":"62870502.8150"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-104684474.75728357,"d":"$(104,684,474.76)"},0,{"$nulls":7},158,{"v":192.18918661529824,"d":"192.1892"},{"v":-544683.0720571354,"d":"-544683.0721"},{"v":-2834.0984300402815,"d":"(2,834.10)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":192.18918661529824,"d":"192.1892"},{"v":-544683.0720571354,"d":"-544683.0721"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19763601.73358696,"d":"$19,763,601.73"},1,{"$nulls":7},158,{"v":1091.1223967729966,"d":"1091.1224"},{"v":1045649.1213789072,"d":"1045649.1214"},{"v":958.324313084786,"d":"958.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1091.1223967729966,"d":"1091.1224"},{"v":1045649.1213789072,"d":"1045649.1214"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":108066590.55592075,"d":"$108,066,590.56"},1]
[null,null,159,824.7057085847919,-1091962.1588014998,309.00705804898826,-1044997.5092296284,1109.8317985149188,2044760.7652331027,null,null,{"v":824.7057085847919,"d":"824.7057"},{"v":-1091962.1588014998,"d":"-1091962.1588"},{"v":-1324.0628110545326,"d":"(1,324.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":824.7057085847919,"d":"824.7057"},{"v":-1091962.1588014998,"d":"-1091962.1588"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83562533.01728068,"d":"$83,562,533.02"},1,{"$nulls":7},159,{"v":309.00705804898826,"d":"309.0071"},{"v":-1044997.5092296284,"d":"-1044997.5092"},{"v":-3381.79171643374,"d":"(3,381.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":309.00705804898826,"d":"309.0071"},{"v":-1044997.5092296284,"d":"-1044997.5092"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31945703.31412845,"d":"$31,945,703.31"},1,{"$nulls":7},159,{"v":1109.8317985149188,"d":"1109.8318"},{"v":2044760.7652331027,"d":"2044760.7652"},{"v":1842.4060005932658,"d":"1,842.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1109.8317985149188,"d":"1109.8318"},{"v":2044760.7652331027,"d":"2044760.7652"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":108938419.08625878,"d":"$108,938,419.09"},1]
[null,null,160,783.9675279459079,1890994.0361770764,77.83095945631794,-707376.9703046875,1540.02836054605,660217.2036424787,null,null,{"v":783.9675279459079,"d":"783.9675"},{"v":1890994.0361770764,"d":"1890994.0362"},{"v":2412.082093670021,"d":"2,412.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":783.9675279459079,"d":"783.9675"},{"v":1890994.0361770764,"d":"1890994.0362"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76505758.7584137,"d":"$76,505,758.76"},1,{"$nulls":7},160,{"v":77.83095945631794,"d":"77.8310"},{"v":-707376.9703046875,"d":"-707376.9703"},{"v":-9088.63227751545,"d":"(9,088.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":77.83095945631794,"d":"77.8310"},{"v":-707376.9703046875,"d":"-707376.9703"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8490472.915936481,"d":"$8,490,472.92"},1,{"$nulls":7},160,{"v":1540.02836054605,"d":"1540.0284"},{"v":660217.2036424787,"d":"660217.2036"},{"v":428.7045749004158,"d":"428.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1540.02836054605,"d":"1540.0284"},{"v":660217.2036424787,"d":"660217.2036"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":153342618.85096252,"d":"$153,342,618.85"},1]
[null,null,161,-528.7419521083066,79011807.58264288,-43.33780847164962,12215667.808003109,779.1514959970809,420679.14006039687,null,null,{"v":-528.7419521083066,"d":"-528.7420"},{"v":79011807.58264288,"d":"79011807.5826"},{"v":-149433.5890458305,"d":"(149,433.59)"},{"v":-528.7419521083066,"d":"-528.7420"},{"v":79011807.58264288,"d":"79011807.5826"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-131886002.79347354,"d":"$(131,886,002.79)"},0,{"$nulls":7},161,{"v":-43.33780847164962,"d":"-43.3378"},{"v":12215667.808003109,"d":"12215667.8080"},{"v":-281870.91684606654,"d":"(281,870.92)"},{"v":-43.33780847164962,"d":"-43.3378"},{"v":12215667.808003109,"d":"12215667.8080"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-16549448.655168071,"d":"$(16,549,448.66)"},0,{"$nulls":7},161,{"v":779.1514959970809,"d":"779.1515"},{"v":420679.14006039687,"d":"420679.1401"},{"v":539.9195692001507,"d":"539.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":779.1514959970809,"d":"779.1515"},{"v":420679.14006039687,"d":"420679.1401"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77494470.4596477,"d":"$77,494,470.46"},1]
[null,null,162,-450.52334324313415,128646794.62953058,211.56084595556604,221230.2612059852,963.9756269988866,1791405.6475803386,null,null,{"v":-450.52334324313415,"d":"-450.5233"},{"v":128646794.62953058,"d":"128646794.6295"},{"v":-285549.6758579803,"d":"(285,549.68)"},{"v":-450.52334324313415,"d":"-450.5233"},{"v":128646794.62953058,"d":"128646794.6295"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-173699128.953844,"d":"$(173,699,128.95)"},0,{"$nulls":7},162,{"v":211.56084595556604,"d":"211.5608"},{"v":221230.2612059852,"d":"221230.2612"},{"v":1045.7051266114242,"d":"1,045.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":211.56084595556604,"d":"211.5608"},{"v":221230.2612059852,"d":"221230.2612"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20934854.334350616,"d":"$20,934,854.33"},1,{"$nulls":7},162,{"v":963.9756269988866,"d":"963.9756"},{"v":1791405.6475803386,"d":"1791405.6476"},{"v":1858.351598740585,"d":"1,858.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":963.9756269988866,"d":"963.9756"},{"v":1791405.6475803386,"d":"1791405.6476"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94606157.05230832,"d":"$94,606,157.05"},1]
[null,null,163,519.0975740839749,808704.6589065511,-123.8044162281767,18054738.255907,949.2847341422821,2539626.6000293526,null,null,{"v":519.0975740839749,"d":"519.0976"},{"v":808704.6589065511,"d":"808704.6589"},{"v":1557.904908982923,"d":"1,557.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.0975740839749,"d":"519.0976"},{"v":808704.6589065511,"d":"808704.6589"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51101052.74949094,"d":"$51,101,052.75"},1,{"$nulls":7},163,{"v":-123.8044162281767,"d":"-123.8044"},{"v":18054738.255907,"d":"18054738.2559"},{"v":-145832.74818429226,"d":"(145,832.75)"},{"v":-123.8044162281767,"d":"-123.8044"},{"v":18054738.255907,"d":"18054738.2559"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-30435179.878724672,"d":"$(30,435,179.88)"},0,{"$nulls":7},163,{"v":949.2847341422821,"d":"949.2847"},{"v":2539626.6000293526,"d":"2539626.6000"},{"v":2675.305425957376,"d":"2,675.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":949.2847341422821,"d":"949.2847"},{"v":2539626.6000293526,"d":"2539626.6000"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92388846.81419887,"d":"$92,388,846.81"},1]
[null,null,164,372.87167524727556,4028367.762597641,20.585121029656875,6752865.7231223,816.3575939138245,550879.0590729476,null,null,{"v":372.87167524727556,"d":"372.8717"},{"v":4028367.762597641,"d":"4028367.7626"},{"v":10803.6303908742,"d":"10,803.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":372.87167524727556,"d":"372.8717"},{"v":4028367.762597641,"d":"4028367.7626"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33258799.76212991,"d":"$33,258,799.76"},1,{"$nulls":7},164,{"v":20.585121029656875,"d":"20.5851"},{"v":6752865.7231223,"d":"6752865.7231"},{"v":328045.95675650786,"d":"328,045.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":20.585121029656875,"d":"20.5851"},{"v":6752865.7231223,"d":"6752865.7231"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4694353.620156612,"d":"$(4,694,353.62)"},0,{"$nulls":7},164,{"v":816.3575939138245,"d":"816.3576"},{"v":550879.0590729476,"d":"550879.0591"},{"v":674.801169462875,"d":"674.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":816.3575939138245,"d":"816.3576"},{"v":550879.0590729476,"d":"550879.0591"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81084880.33230951,"d":"$81,084,880.33"},1]
[null,null,165,282.85220169875174,1492669.0778584946,52.49316185621865,1227045.1817186316,190.97933085205295,4682480.427380875,null,null,{"v":282.85220169875174,"d":"282.8522"},{"v":1492669.0778584946,"d":"1492669.0779"},{"v":5277.205087652962,"d":"5,277.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":282.85220169875174,"d":"282.8522"},{"v":1492669.0778584946,"d":"1492669.0779"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26792551.092016682,"d":"$26,792,551.09"},1,{"$nulls":7},165,{"v":52.49316185621865,"d":"52.4932"},{"v":1227045.1817186316,"d":"1227045.1817"},{"v":23375.333821185486,"d":"23,375.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":52.49316185621865,"d":"52.4932"},{"v":1227045.1817186316,"d":"1227045.1817"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4022271.0039032334,"d":"$4,022,271.00"},1,{"$nulls":7},165,{"v":190.97933085205295,"d":"190.9793"},{"v":4682480.427380875,"d":"4682480.4274"},{"v":24518.257585729414,"d":"24,518.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":190.97933085205295,"d":"190.9793"},{"v":4682480.427380875,"d":"4682480.4274"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14415452.65782442,"d":"$14,415,452.66"},1]
[null,null,166,144.1360906265545,9048179.430362009,92.99077566213236,4065406.683046922,487.5370764580148,890232.4708691016,null,null,{"v":144.1360906265545,"d":"144.1361"},{"v":9048179.430362009,"d":"9048179.4304"},{"v":62775.252131717265,"d":"62,775.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":144.1360906265545,"d":"144.1361"},{"v":9048179.430362009,"d":"9048179.4304"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5365429.632293442,"d":"$5,365,429.63"},1,{"$nulls":7},166,{"v":92.99077566213236,"d":"92.9908"},{"v":4065406.683046922,"d":"4065406.6830"},{"v":43718.386625980515,"d":"43,718.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":92.99077566213236,"d":"92.9908"},{"v":4065406.683046922,"d":"4065406.6830"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5233670.883166315,"d":"$5,233,670.88"},1,{"$nulls":7},166,{"v":487.5370764580148,"d":"487.5371"},{"v":890232.4708691016,"d":"890232.4709"},{"v":1825.9790154559983,"d":"1,825.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":487.5370764580148,"d":"487.5371"},{"v":890232.4708691016,"d":"890232.4709"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47863475.174932376,"d":"$47,863,475.17"},1]
[null,null,167,588.2182573154605,3637266.1834965423,93.14573072009443,1230992.0774045931,656.0858979623081,852230.3089874345,null,null,{"v":588.2182573154605,"d":"588.2183"},{"v":3637266.1834965423,"d":"3637266.1835"},{"v":6183.531602872167,"d":"6,183.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.2182573154605,"d":"588.2183"},{"v":3637266.1834965423,"d":"3637266.1835"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55184559.54804951,"d":"$55,184,559.55"},1,{"$nulls":7},167,{"v":93.14573072009443,"d":"93.1457"},{"v":1230992.0774045931,"d":"1230992.0774"},{"v":13215.76488678541,"d":"13,215.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":93.14573072009443,"d":"93.1457"},{"v":1230992.0774045931,"d":"1230992.0774"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8083580.994604851,"d":"$8,083,580.99"},1,{"$nulls":7},167,{"v":656.0858979623081,"d":"656.0859"},{"v":852230.3089874345,"d":"852230.3090"},{"v":1298.9614799438882,"d":"1,298.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":656.0858979623081,"d":"656.0859"},{"v":852230.3089874345,"d":"852230.3090"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64756359.48724338,"d":"$64,756,359.49"},1]
[null,null,168,-206.1699058622944,69770052.04449505,154.32491964051587,3719433.477561122,582.707809626314,367585.6620700774,null,null,{"v":-206.1699058622944,"d":"-206.1699"},{"v":69770052.04449505,"d":"69770052.0445"},{"v":-338410.45691264013,"d":"(338,410.46)"},{"v":-206.1699058622944,"d":"-206.1699"},{"v":69770052.04449505,"d":"69770052.0445"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-90387042.63072449,"d":"$(90,387,042.63)"},0,{"$nulls":7},168,{"v":154.32491964051587,"d":"154.3249"},{"v":3719433.477561122,"d":"3719433.4776"},{"v":24101.31485067455,"d":"24,101.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":154.32491964051587,"d":"154.3249"},{"v":3719433.477561122,"d":"3719433.4776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11713058.486490466,"d":"$11,713,058.49"},1,{"$nulls":7},168,{"v":582.707809626314,"d":"582.7078"},{"v":367585.6620700774,"d":"367585.6621"},{"v":630.8232977104035,"d":"630.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":582.707809626314,"d":"582.7078"},{"v":367585.6620700774,"d":"367585.6621"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57903195.30056132,"d":"$57,903,195.30"},1]
[null,null,169,621.833502561607,58963.20049781911,-1323.4350735664157,136199124.5478117,903.6890290338342,1469619.6920588114,null,null,{"v":621.833502561607,"d":"621.8335"},{"v":58963.20049781911,"d":"58963.2005"},{"v":94.82152417797309,"d":"94.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":621.833502561607,"d":"621.8335"},{"v":58963.20049781911,"d":"58963.2005"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62124387.05566288,"d":"$62,124,387.06"},1,{"$nulls":7},169,{"v":-1323.4350735664157,"d":"-1323.4351"},{"v":136199124.5478117,"d":"136199124.5478"},{"v":-102913.34064524974,"d":"(102,913.34)"},{"v":-1323.4350735664157,"d":"-1323.4351"},{"v":136199124.5478117,"d":"136199124.5478"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-268542631.9044533,"d":"$(268,542,631.90)"},0,{"$nulls":7},169,{"v":903.6890290338342,"d":"903.6890"},{"v":1469619.6920588114,"d":"1469619.6921"},{"v":1626.2449192616996,"d":"1,626.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":903.6890290338342,"d":"903.6890"},{"v":1469619.6920588114,"d":"1469619.6921"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88899283.2113246,"d":"$88,899,283.21"},1]
[null,null,170,240.8289915476198,47142269.06531159,221.69594305615465,-682393.7964550033,270.0438583322175,1228036.2115545194,null,null,{"v":240.8289915476198,"d":"240.8290"},{"v":47142269.06531159,"d":"47142269.0653"},{"v":195749.97496092579,"d":"195,749.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":240.8289915476198,"d":"240.8290"},{"v":47142269.06531159,"d":"47142269.0653"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-23059369.910549607,"d":"$(23,059,369.91)"},0,{"$nulls":7},170,{"v":221.69594305615465,"d":"221.6959"},{"v":-682393.7964550033,"d":"-682393.7965"},{"v":-3078.0617229524846,"d":"(3,078.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":221.69594305615465,"d":"221.6959"},{"v":-682393.7964550033,"d":"-682393.7965"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22851988.10207047,"d":"$22,851,988.10"},1,{"$nulls":7},170,{"v":270.0438583322175,"d":"270.0439"},{"v":1228036.2115545194,"d":"1228036.2116"},{"v":4547.543569917986,"d":"4,547.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":270.0438583322175,"d":"270.0439"},{"v":1228036.2115545194,"d":"1228036.2116"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25776349.62166723,"d":"$25,776,349.62"},1]
[null,null,171,607.2875744776975,5090097.510033986,140.42457082681358,-1137173.176694654,1230.7800567011582,291616.4802160491,null,null,{"v":607.2875744776975,"d":"607.2876"},{"v":5090097.510033986,"d":"5090097.5100"},{"v":8381.692173451374,"d":"8,381.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":607.2875744776975,"d":"607.2876"},{"v":5090097.510033986,"d":"5090097.5100"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55638659.93773576,"d":"$55,638,659.94"},1,{"$nulls":7},171,{"v":140.42457082681358,"d":"140.4246"},{"v":-1137173.176694654,"d":"-1137173.1767"},{"v":-8098.106834146113,"d":"(8,098.11)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.42457082681358,"d":"140.4246"},{"v":-1137173.176694654,"d":"-1137173.1767"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15179630.259376012,"d":"$15,179,630.26"},1,{"$nulls":7},171,{"v":1230.7800567011582,"d":"1230.7801"},{"v":291616.4802160491,"d":"291616.4802"},{"v":236.93630606727942,"d":"236.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1230.7800567011582,"d":"1230.7801"},{"v":291616.4802160491,"d":"291616.4802"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":122786389.18989976,"d":"$122,786,389.19"},1]
[null,null,172,204.0398658368831,6823602.174591301,84.38949217196205,2564690.350846393,934.4624897596223,384411.60073825065,null,null,{"v":204.0398658368831,"d":"204.0399"},{"v":6823602.174591301,"d":"6823602.1746"},{"v":33442.49490953075,"d":"33,442.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":204.0398658368831,"d":"204.0399"},{"v":6823602.174591301,"d":"6823602.1746"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13580384.40909701,"d":"$13,580,384.41"},1,{"$nulls":7},172,{"v":84.38949217196205,"d":"84.3895"},{"v":2564690.350846393,"d":"2564690.3508"},{"v":30391.11013513715,"d":"30,391.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":84.38949217196205,"d":"84.3895"},{"v":2564690.350846393,"d":"2564690.3508"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5874258.866349811,"d":"$5,874,258.87"},1,{"$nulls":7},172,{"v":934.4624897596223,"d":"934.4625"},{"v":384411.60073825065,"d":"384411.6007"},{"v":411.37189020517593,"d":"411.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":934.4624897596223,"d":"934.4625"},{"v":384411.60073825065,"d":"384411.6007"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93061837.37522396,"d":"$93,061,837.38"},1]
[null,null,173,223.7854665723753,6199295.841906447,-665.0577290055044,54703473.166484565,677.1830214087677,576834.4646341107,null,null,{"v":223.7854665723753,"d":"223.7855"},{"v":6199295.841906447,"d":"6199295.8419"},{"v":27701.959098856445,"d":"27,701.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":223.7854665723753,"d":"223.7855"},{"v":6199295.841906447,"d":"6199295.8419"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16179250.815331083,"d":"$16,179,250.82"},1,{"$nulls":7},173,{"v":-665.0577290055044,"d":"-665.0577"},{"v":54703473.166484565,"d":"54703473.1665"},{"v":-82253.72141495977,"d":"(82,253.72)"},{"v":-665.0577290055044,"d":"-665.0577"},{"v":54703473.166484565,"d":"54703473.1665"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-121209246.067035,"d":"$(121,209,246.07)"},0,{"$nulls":7},173,{"v":677.1830214087677,"d":"677.1830"},{"v":576834.4646341107,"d":"576834.4646"},{"v":851.8147183225321,"d":"851.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":677.1830214087677,"d":"677.1830"},{"v":576834.4646341107,"d":"576834.4646"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67141467.67624266,"d":"$67,141,467.68"},1]
[null,null,174,357.697223885727,3758993.789188409,-347.12458205659277,53508146.53995466,690.6338847744264,5640262.620149141,null,null,{"v":357.697223885727,"d":"357.6972"},{"v":3758993.789188409,"d":"3758993.7892"},{"v":10508.870458523015,"d":"10,508.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":357.697223885727,"d":"357.6972"},{"v":3758993.789188409,"d":"3758993.7892"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32010728.599384293,"d":"$32,010,728.60"},1,{"$nulls":7},174,{"v":-347.12458205659277,"d":"-347.1246"},{"v":53508146.53995466,"d":"53508146.5400"},{"v":-154146.8086844713,"d":"(154,146.81)"},{"v":-347.12458205659277,"d":"-347.1246"},{"v":53508146.53995466,"d":"53508146.5400"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-88220604.74561393,"d":"$(88,220,604.75)"},0,{"$nulls":7},174,{"v":690.6338847744264,"d":"690.6339"},{"v":5640262.620149141,"d":"5640262.6201"},{"v":8166.7910371807975,"d":"8,166.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":690.6338847744264,"d":"690.6339"},{"v":5640262.620149141,"d":"5640262.6201"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63423125.857293494,"d":"$63,423,125.86"},1]
[null,null,175,343.40834333650855,-1843327.259093089,180.26418229033152,-1028416.2082137931,909.7618372780562,1092782.491691642,null,null,{"v":343.40834333650855,"d":"343.4083"},{"v":-1843327.259093089,"d":"-1843327.2591"},{"v":-5367.741625563238,"d":"(5,367.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":343.40834333650855,"d":"343.4083"},{"v":-1843327.259093089,"d":"-1843327.2591"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36184161.59274395,"d":"$36,184,161.59"},1,{"$nulls":7},175,{"v":180.26418229033152,"d":"180.2642"},{"v":-1028416.2082137931,"d":"-1028416.2082"},{"v":-5705.050194372154,"d":"(5,705.05)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":180.26418229033152,"d":"180.2642"},{"v":-1028416.2082137931,"d":"-1028416.2082"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19054834.43724695,"d":"$19,054,834.44"},1,{"$nulls":7},175,{"v":909.7618372780562,"d":"909.7618"},{"v":1092782.491691642,"d":"1092782.4917"},{"v":1201.1742490333193,"d":"1,201.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":909.7618372780562,"d":"909.7618"},{"v":1092782.491691642,"d":"1092782.4917"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89883401.23611397,"d":"$89,883,401.24"},1]
[null,null,176,562.6694686381343,1418872.5750981513,43.87935856589684,4939282.536606774,891.0286448287297,1506230.6159842242,null,null,{"v":562.6694686381343,"d":"562.6695"},{"v":1418872.5750981513,"d":"1418872.5751"},{"v":2521.680407739808,"d":"2,521.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":562.6694686381343,"d":"562.6695"},{"v":1418872.5750981513,"d":"1418872.5751"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54848074.28871528,"d":"$54,848,074.29"},1,{"$nulls":7},176,{"v":43.87935856589684,"d":"43.8794"},{"v":4939282.536606774,"d":"4939282.5366"},{"v":112565.05787770558,"d":"112,565.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":43.87935856589684,"d":"43.8794"},{"v":4939282.536606774,"d":"4939282.5366"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-551346.6800170904,"d":"$(551,346.68)"},0,{"$nulls":7},176,{"v":891.0286448287297,"d":"891.0286"},{"v":1506230.6159842242,"d":"1506230.6160"},{"v":1690.4401724074162,"d":"1,690.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":891.0286448287297,"d":"891.0286"},{"v":1506230.6159842242,"d":"1506230.6160"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87596633.86688875,"d":"$87,596,633.87"},1]
[null,null,177,992.798720251536,11939983.598430816,196.87537312821587,62952.770473481156,-42.59494901019207,35200016.28823146,null,null,{"v":992.798720251536,"d":"992.7987"},{"v":11939983.598430816,"d":"11939983.5984"},{"v":12026.59044061388,"d":"12,026.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":992.798720251536,"d":"992.7987"},{"v":11939983.598430816,"d":"11939983.5984"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87339888.4267228,"d":"$87,339,888.43"},1,{"$nulls":7},177,{"v":196.87537312821587,"d":"196.8754"},{"v":62952.770473481156,"d":"62952.7705"},{"v":319.7594979666802,"d":"319.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":196.87537312821587,"d":"196.8754"},{"v":62952.770473481156,"d":"62952.7705"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19624584.542348105,"d":"$19,624,584.54"},1,{"$nulls":7},177,{"v":-42.59494901019207,"d":"-42.5949"},{"v":35200016.28823146,"d":"35200016.2882"},{"v":-826389.445373179,"d":"(826,389.45)"},{"v":-42.59494901019207,"d":"-42.5949"},{"v":35200016.28823146,"d":"35200016.2882"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-39459511.18925067,"d":"$(39,459,511.19)"},0]
[null,null,178,507.4006536028028,-739804.1127345804,78.39084568798717,441289.5413566632,589.9429608414757,854554.0841110065,null,null,{"v":507.4006536028028,"d":"507.4007"},{"v":-739804.1127345804,"d":"-739804.1127"},{"v":-1458.0275123447218,"d":"(1,458.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":507.4006536028028,"d":"507.4007"},{"v":-739804.1127345804,"d":"-739804.1127"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51479869.473014854,"d":"$51,479,869.47"},1,{"$nulls":7},178,{"v":78.39084568798717,"d":"78.3908"},{"v":441289.5413566632,"d":"441289.5414"},{"v":5629.350436058476,"d":"5,629.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":78.39084568798717,"d":"78.3908"},{"v":441289.5413566632,"d":"441289.5414"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7397795.027442054,"d":"$7,397,795.03"},1,{"$nulls":7},178,{"v":589.9429608414757,"d":"589.9430"},{"v":854554.0841110065,"d":"854554.0841"},{"v":1448.5367922554715,"d":"1,448.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":589.9429608414757,"d":"589.9430"},{"v":854554.0841110065,"d":"854554.0841"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58139742.00003657,"d":"$58,139,742.00"},1]
[null,null,179,848.9136929472006,-1661972.1757552754,-41.073666812742886,5869253.490196833,1743.6282087938598,1047751.9213366983,null,null,{"v":848.9136929472006,"d":"848.9137"},{"v":-1661972.1757552754,"d":"-1661972.1758"},{"v":-1957.7634211380828,"d":"(1,957.76)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":848.9136929472006,"d":"848.9137"},{"v":-1661972.1757552754,"d":"-1661972.1758"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86553341.47047535,"d":"$86,553,341.47"},1,{"$nulls":7},179,{"v":-41.073666812742886,"d":"-41.0737"},{"v":5869253.490196833,"d":"5869253.4902"},{"v":-142895.775947034,"d":"(142,895.78)"},{"v":-41.073666812742886,"d":"-41.0737"},{"v":5869253.490196833,"d":"5869253.4902"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9976620.171471123,"d":"$(9,976,620.17)"},0,{"$nulls":7},179,{"v":1743.6282087938598,"d":"1743.6282"},{"v":1047751.9213366983,"d":"1047751.9213"},{"v":600.9032866367033,"d":"600.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1743.6282087938598,"d":"1743.6282"},{"v":1047751.9213366983,"d":"1047751.9213"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":173315068.95804927,"d":"$173,315,068.96"},1]
[null,null,180,-1550.1804995154744,305794707.2156863,211.71419101792708,-957191.4751925552,819.461159255734,8134341.264021719,null,null,{"v":-1550.1804995154744,"d":"-1550.1805"},{"v":305794707.2156863,"d":"305794707.2157"},{"v":-197263.9362392094,"d":"(197,263.94)"},{"v":-1550.1804995154744,"d":"-1550.1805"},{"v":305794707.2156863,"d":"305794707.2157"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-460812757.16723377,"d":"$(460,812,757.17)"},0,{"$nulls":7},180,{"v":211.71419101792708,"d":"211.7142"},{"v":-957191.4751925552,"d":"-957191.4752"},{"v":-4521.149340959881,"d":"(4,521.15)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":211.71419101792708,"d":"211.7142"},{"v":-957191.4751925552,"d":"-957191.4752"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22128610.576985262,"d":"$22,128,610.58"},1,{"$nulls":7},180,{"v":819.461159255734,"d":"819.4612"},{"v":8134341.264021719,"d":"8134341.2640"},{"v":9926.451268794288,"d":"9,926.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":819.461159255734,"d":"819.4612"},{"v":8134341.264021719,"d":"8134341.2640"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73811774.66155167,"d":"$73,811,774.66"},1]
[null,null,181,540.9328793599161,-401589.734921969,93.80791912474524,4330085.978442805,455.2494752409257,5220056.540825851,null,null,{"v":540.9328793599161,"d":"540.9329"},{"v":-401589.734921969,"d":"-401589.7349"},{"v":-742.4021542139732,"d":"(742.40)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":540.9328793599161,"d":"540.9329"},{"v":-401589.734921969,"d":"-401589.7349"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54494877.670913585,"d":"$54,494,877.67"},1,{"$nulls":7},181,{"v":93.80791912474524,"d":"93.8079"},{"v":4330085.978442805,"d":"4330085.9784"},{"v":46159.066514253245,"d":"46,159.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":93.80791912474524,"d":"93.8079"},{"v":4330085.978442805,"d":"4330085.9784"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5050705.934031719,"d":"$5,050,705.93"},1,{"$nulls":7},181,{"v":455.2494752409257,"d":"455.2495"},{"v":5220056.540825851,"d":"5220056.5408"},{"v":11466.364762009467,"d":"11,466.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":455.2494752409257,"d":"455.2495"},{"v":5220056.540825851,"d":"5220056.5408"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40304890.98326672,"d":"$40,304,890.98"},1]
[null,null,182,448.15550257448194,57309260.10579474,158.20324910675845,-293669.72926318925,934.7682711788657,1342537.6651014197,null,null,{"v":448.15550257448194,"d":"448.1555"},{"v":57309260.10579474,"d":"57309260.1058"},{"v":127878.06860916571,"d":"127,878.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":448.15550257448194,"d":"448.1555"},{"v":57309260.10579474,"d":"57309260.1058"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12493709.848346546,"d":"$(12,493,709.85)"},0,{"$nulls":7},182,{"v":158.20324910675845,"d":"158.2032"},{"v":-293669.72926318925,"d":"-293669.7293"},{"v":-1856.2812769099044,"d":"(1,856.28)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":158.20324910675845,"d":"158.2032"},{"v":-293669.72926318925,"d":"-293669.7293"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16113994.639939032,"d":"$16,113,994.64"},1,{"$nulls":7},182,{"v":934.7682711788657,"d":"934.7683"},{"v":1342537.6651014197,"d":"1342537.6651"},{"v":1436.2251121428235,"d":"1,436.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":934.7682711788657,"d":"934.7683"},{"v":1342537.6651014197,"d":"1342537.6651"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92134289.45278515,"d":"$92,134,289.45"},1]
[null,null,183,464.4359045444544,-1514772.3305540439,-13945.824033836358,1418332762.380564,745.4340561126301,1336965.931181178,null,null,{"v":464.4359045444544,"d":"464.4359"},{"v":-1514772.3305540439,"d":"-1514772.3306"},{"v":-3261.5314960194996,"d":"(3,261.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":464.4359045444544,"d":"464.4359"},{"v":-1514772.3305540439,"d":"-1514772.3306"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47958362.78499948,"d":"$47,958,362.78"},1,{"$nulls":7},183,{"v":-13945.824033836358,"d":"-13945.8240"},{"v":1418332762.380564,"d":"1418332762.3806"},{"v":-101703.04450560278,"d":"(101,703.04)"},{"v":-13945.824033836358,"d":"-13945.8240"},{"v":1418332762.380564,"d":"1418332762.3806"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2812915165.7641997,"d":"$(2,812,915,165.76)"},0,{"$nulls":7},183,{"v":745.4340561126301,"d":"745.4341"},{"v":1336965.931181178,"d":"1336965.9312"},{"v":1793.540180003758,"d":"1,793.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":745.4340561126301,"d":"745.4341"},{"v":1336965.931181178,"d":"1336965.9312"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73206439.68008183,"d":"$73,206,439.68"},1]
[null,null,184,102.18661503922067,2113717.71272134,109.08490062220517,1078275.126548103,1079.7207302972893,1326430.5106698358,null,null,{"v":102.18661503922067,"d":"102.1866"},{"v":2113717.71272134,"d":"2113717.7127"},{"v":20684.878463877732,"d":"20,684.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":102.18661503922067,"d":"102.1866"},{"v":2113717.71272134,"d":"2113717.7127"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8104943.791200727,"d":"$8,104,943.79"},1,{"$nulls":7},184,{"v":109.08490062220517,"d":"109.0849"},{"v":1078275.126548103,"d":"1078275.1265"},{"v":9884.733087693816,"d":"9,884.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":109.08490062220517,"d":"109.0849"},{"v":1078275.126548103,"d":"1078275.1265"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9830214.935672414,"d":"$9,830,214.94"},1,{"$nulls":7},184,{"v":1079.7207302972893,"d":"1079.7207"},{"v":1326430.5106698358,"d":"1326430.5107"},{"v":1228.4940665209028,"d":"1,228.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1079.7207302972893,"d":"1079.7207"},{"v":1326430.5106698358,"d":"1326430.5107"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106645642.51905908,"d":"$106,645,642.52"},1]
[null,null,185,309.9677470813913,3180519.2572049256,-6160.942957079653,420293632.6675409,732.7472997860314,1752225.0878271563,null,null,{"v":309.9677470813913,"d":"309.9677"},{"v":3180519.2572049256,"d":"3180519.2572"},{"v":10260.807090906092,"d":"10,260.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":309.9677470813913,"d":"309.9677"},{"v":3180519.2572049256,"d":"3180519.2572"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27816255.4509342,"d":"$27,816,255.45"},1,{"$nulls":7},185,{"v":-6160.942957079653,"d":"-6160.9430"},{"v":420293632.6675409,"d":"420293632.6675"},{"v":-68219.04302564167,"d":"(68,219.04)"},{"v":-6160.942957079653,"d":"-6160.9430"},{"v":420293632.6675409,"d":"420293632.6675"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1036387928.3755062,"d":"$(1,036,387,928.38)"},0,{"$nulls":7},185,{"v":732.7472997860314,"d":"732.7473"},{"v":1752225.0878271563,"d":"1752225.0878"},{"v":2391.3088295771563,"d":"2,391.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":732.7472997860314,"d":"732.7473"},{"v":1752225.0878271563,"d":"1752225.0878"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71522504.89077598,"d":"$71,522,504.89"},1]
[null,null,186,489.08487924079964,3562187.718522517,291.51914330753425,-593462.3984899847,1184.9600480336157,984252.4971505478,null,null,{"v":489.08487924079964,"d":"489.0849"},{"v":3562187.718522517,"d":"3562187.7185"},{"v":7283.373233807712,"d":"7,283.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":489.08487924079964,"d":"489.0849"},{"v":3562187.718522517,"d":"3562187.7185"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45346300.20555744,"d":"$45,346,300.21"},1,{"$nulls":7},186,{"v":291.51914330753425,"d":"291.5191"},{"v":-593462.3984899847,"d":"-593462.3985"},{"v":-2035.7578982863552,"d":"(2,035.76)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":291.51914330753425,"d":"291.5191"},{"v":-593462.3984899847,"d":"-593462.3985"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29745376.72924341,"d":"$29,745,376.73"},1,{"$nulls":7},186,{"v":1184.9600480336157,"d":"1184.9600"},{"v":984252.4971505478,"d":"984252.4972"},{"v":830.6208287645372,"d":"830.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1184.9600480336157,"d":"1184.9600"},{"v":984252.4971505478,"d":"984252.4972"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":117511752.30621102,"d":"$117,511,752.31"},1]
[null,null,187,551.6644017140134,-1522028.6245202282,-62.75036330707371,23636390.646931414,1374.2508399092476,767405.9696668792,null,null,{"v":551.6644017140134,"d":"551.6644"},{"v":-1522028.6245202282,"d":"-1522028.6245"},{"v":-2758.9756014549916,"d":"(2,758.98)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":551.6644017140134,"d":"551.6644"},{"v":-1522028.6245202282,"d":"-1522028.6245"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56688468.795921564,"d":"$56,688,468.80"},1,{"$nulls":7},187,{"v":-62.75036330707371,"d":"-62.7504"},{"v":23636390.646931414,"d":"23636390.6469"},{"v":-376673.3673120731,"d":"(376,673.37)"},{"v":-62.75036330707371,"d":"-62.7504"},{"v":23636390.646931414,"d":"23636390.6469"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-29911426.977638785,"d":"$(29,911,426.98)"},0,{"$nulls":7},187,{"v":1374.2508399092476,"d":"1374.2508"},{"v":767405.9696668792,"d":"767405.9697"},{"v":558.4176828427894,"d":"558.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1374.2508399092476,"d":"1374.2508"},{"v":767405.9696668792,"d":"767405.9697"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":136657678.02125788,"d":"$136,657,678.02"},1]
[null,null,188,657.3684048074283,-668293.4906052994,157.72654229968612,62230.37060632836,686.6631533094478,114414.51053632563,null,null,{"v":657.3684048074283,"d":"657.3684"},{"v":-668293.4906052994,"d":"-668293.4906"},{"v":-1016.6194263642341,"d":"(1,016.62)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":657.3684048074283,"d":"657.3684"},{"v":-668293.4906052994,"d":"-668293.4906"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66405133.97134813,"d":"$66,405,133.97"},1,{"$nulls":7},188,{"v":157.72654229968612,"d":"157.7265"},{"v":62230.37060632836,"d":"62230.3706"},{"v":394.5459635328112,"d":"394.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":157.72654229968612,"d":"157.7265"},{"v":62230.37060632836,"d":"62230.3706"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15710423.859362282,"d":"$15,710,423.86"},1,{"$nulls":7},188,{"v":686.6631533094478,"d":"686.6632"},{"v":114414.51053632563,"d":"114414.5105"},{"v":166.62392613451362,"d":"166.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":686.6631533094478,"d":"686.6632"},{"v":114414.51053632563,"d":"114414.5105"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68551900.82040845,"d":"$68,551,900.82"},1]
[null,null,189,154.99550830505086,2495847.7137667327,146.87292274028732,-134927.4022954246,1248.057108359033,695084.0348139293,null,null,{"v":154.99550830505086,"d":"154.9955"},{"v":2495847.7137667327,"d":"2495847.7138"},{"v":16102.709949856013,"d":"16,102.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":154.99550830505086,"d":"154.9955"},{"v":2495847.7137667327,"d":"2495847.7138"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13003703.116738353,"d":"$13,003,703.12"},1,{"$nulls":7},189,{"v":146.87292274028732,"d":"146.8729"},{"v":-134927.4022954246,"d":"-134927.4023"},{"v":-918.6676466840265,"d":"(918.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":146.87292274028732,"d":"146.8729"},{"v":-134927.4022954246,"d":"-134927.4023"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14822219.676324155,"d":"$14,822,219.68"},1,{"$nulls":7},189,{"v":1248.057108359033,"d":"1248.0571"},{"v":695084.0348139293,"d":"695084.0348"},{"v":556.9328760346855,"d":"556.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1248.057108359033,"d":"1248.0571"},{"v":695084.0348139293,"d":"695084.0348"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124110626.80108938,"d":"$124,110,626.80"},1]
[null,null,190,431.5108496388275,15905318.518673379,123.96921053476035,8249435.475704106,826.2338212233662,1584670.7775990348,null,null,{"v":431.5108496388275,"d":"431.5108"},{"v":15905318.518673379,"d":"15905318.5187"},{"v":36859.602793269405,"d":"36,859.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":431.5108496388275,"d":"431.5108"},{"v":15905318.518673379,"d":"15905318.5187"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27245766.445209373,"d":"$27,245,766.45"},1,{"$nulls":7},190,{"v":123.96921053476035,"d":"123.9692"},{"v":8249435.475704106,"d":"8249435.4757"},{"v":66544.22852350911,"d":"66,544.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":123.96921053476035,"d":"123.9692"},{"v":8249435.475704106,"d":"8249435.4757"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4147485.57777193,"d":"$4,147,485.58"},1,{"$nulls":7},190,{"v":826.2338212233662,"d":"826.2338"},{"v":1584670.7775990348,"d":"1584670.7776"},{"v":1917.9446990595059,"d":"1,917.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":826.2338212233662,"d":"826.2338"},{"v":1584670.7775990348,"d":"1584670.7776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81038711.34473759,"d":"$81,038,711.34"},1]
[null,null,191,352.1126660520604,2423296.676760409,256.74460457772875,821430.3903677808,693.9139311661202,2366883.572311086,null,null,{"v":352.1126660520604,"d":"352.1127"},{"v":2423296.676760409,"d":"2423296.6768"},{"v":6882.162757536592,"d":"6,882.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":352.1126660520604,"d":"352.1127"},{"v":2423296.676760409,"d":"2423296.6768"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32787969.928445626,"d":"$32,787,969.93"},1,{"$nulls":7},191,{"v":256.74460457772875,"d":"256.7446"},{"v":821430.3903677808,"d":"821430.3904"},{"v":3199.4066310324156,"d":"3,199.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":256.74460457772875,"d":"256.7446"},{"v":821430.3903677808,"d":"821430.3904"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24853030.067405093,"d":"$24,853,030.07"},1,{"$nulls":7},191,{"v":693.9139311661202,"d":"693.9139"},{"v":2366883.572311086,"d":"2366883.5723"},{"v":3410.91807788546,"d":"3,410.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":693.9139311661202,"d":"693.9139"},{"v":2366883.572311086,"d":"2366883.5723"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67024509.54430093,"d":"$67,024,509.54"},1]
[null,null,192,348.9017346239016,988649.1741878502,140.51810657433816,-361576.8647649009,839.4087995383306,262870.35467322497,null,null,{"v":348.9017346239016,"d":"348.9017"},{"v":988649.1741878502,"d":"988649.1742"},{"v":2833.6034936987744,"d":"2,833.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":348.9017346239016,"d":"348.9017"},{"v":988649.1741878502,"d":"988649.1742"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33901524.2882023,"d":"$33,901,524.29"},1,{"$nulls":7},192,{"v":140.51810657433816,"d":"140.5181"},{"v":-361576.8647649009,"d":"-361576.8648"},{"v":-2573.1692063016535,"d":"(2,573.17)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.51810657433816,"d":"140.5181"},{"v":-361576.8647649009,"d":"-361576.8648"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14413387.522198716,"d":"$14,413,387.52"},1,{"$nulls":7},192,{"v":839.4087995383306,"d":"839.4088"},{"v":262870.35467322497,"d":"262870.3547"},{"v":313.16130450121796,"d":"313.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":839.4087995383306,"d":"839.4088"},{"v":262870.35467322497,"d":"262870.3547"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83678009.59915984,"d":"$83,678,009.60"},1]
[null,null,193,457.8288566125375,2619324.617792124,52.73921869867627,4426459.816663067,1744.2455703391315,3769847.871434122,null,null,{"v":457.8288566125375,"d":"457.8289"},{"v":2619324.617792124,"d":"2619324.6178"},{"v":5721.187251438084,"d":"5,721.19"},{"$f":"IF(AND(L207<0,M207>0),L207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L207<0,M207>0),M207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L207>0,M207>0),L207,#N/A)","v":{"v":457.8288566125375,"d":"457.8289"}},{"$f":"IF(AND(L207>0,M207>0),M207,#N/A)","v":{"v":2619324.617792124,"d":"2619324.6178"}},{"$f":"IF(AND(L207>0,M207<0),L207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L207>0,M207<0),M207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L207<0,M207<0),L207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L207<0,M207<0),M207,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C207 > TotalSimulations,\"\",threshold*L207-M207)","v":{"v":43163561.04346163,"d":"$43,163,561.04"}},1,{"$nulls":7},193,{"v":52.73921869867627,"d":"52.7392"},{"v":4426459.816663067,"d":"4426459.8167"},{"v":83931.08441657989,"d":"83,931.08"},{"$f":"IF(AND(AH207<0,AI207>0),AH207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH207<0,AI207>0),AI207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH207>0,AI207>0),AH207,#N/A)","v":{"v":52.73921869867627,"d":"52.7392"}},{"$f":"IF(AND(AH207>0,AI207>0),AI207,#N/A)","v":{"v":4426459.816663067,"d":"4426459.8167"}},{"$f":"IF(AND(AH207>0,AI207<0),AH207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH207>0,AI207<0),AI207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH207<0,AI207<0),AH207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH207<0,AI207<0),AI207,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG207 > TotalSimulations,\"\",threshold_DK*AH207-AI207)","v":{"v":847462.0532045597,"d":"$847,462.05"}},1,{"$nulls":7},193,{"v":1744.2455703391315,"d":"1744.2456"},{"v":3769847.871434122,"d":"3769847.8714"},{"v":2161.3056874217286,"d":"2,161.31"},{"$f":"IF(AND(BD207<0,BE207>0),BD207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD207<0,BE207>0),BE207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD207>0,BE207>0),BD207,#N/A)","v":{"v":1744.2455703391315,"d":"1744.2456"}},{"$f":"IF(AND(BD207>0,BE207>0),BE207,#N/A)","v":{"v":3769847.871434122,"d":"3769847.8714"}},{"$f":"IF(AND(BD207>0,BE207<0),BD207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD207>0,BE207<0),BE207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD207<0,BE207<0),BD207,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD207<0,BE207<0),BE207,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC207 > TotalSimulations,\"\",threshold_UB*BD207-BE207)","v":{"v":170654709.16247904,"d":"$170,654,709.16"}},1]
[null,null,194,445.3371006232628,-728564.9570263606,100.94641598454473,-295881.1659968598,774.4262137967016,327407.96118712006,null,null,{"$f":"D208","v":{"v":445.3371006232628,"d":"445.3371"}},{"$f":"E208","v":{"v":-728564.9570263606,"d":"-728564.9570"}},{"$f":"IFERROR(M208/L208,\"\")","v":{"v":-1635.985315408736,"d":"(1,635.99)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":445.3371006232628,"d":"445.3371"},{"v":-728564.9570263606,"d":"-728564.9570"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45262275.019352645,"d":"$45,262,275.02"},{"$f":"IF(X208>0,1,0)","v":1},{"$nulls":7},194,{"$f":"F208","v":{"v":100.94641598454473,"d":"100.9464"}},{"$f":"G208","v":{"v":-295881.1659968598,"d":"-295881.1660"}},{"$f":"IFERROR(AI208/AH208,\"\")","v":{"v":-2931.0715304856417,"d":"(2,931.07)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.94641598454473,"d":"100.9464"},{"v":-295881.1659968598,"d":"-295881.1660"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10390522.764451332,"d":"$10,390,522.76"},{"$f":"IF(AT208>0,1,0)","v":1},{"$nulls":7},194,{"$f":"H208","v":{"v":774.4262137967016,"d":"774.4262"}},{"$f":"I208","v":{"v":327407.96118712006,"d":"327407.9612"}},{"$f":"IFERROR(BE208/BD208,\"\")","v":{"v":422.77489495347777,"d":"422.77"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":774.4262137967016,"d":"774.4262"},{"v":327407.96118712006,"d":"327407.9612"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77115213.41848303,"d":"$77,115,213.42"},{"$f":"IF(BP208>0,1,0)","v":1}]
[null,null,195,348.5665298166823,2466879.0273427907,132.65556595776434,-1228734.0590187227,401.76131868811353,696257.4875623323,null,null,{"v":348.5665298166823,"d":"348.5665"},{"v":2466879.0273427907,"d":"2466879.0273"},{"v":7077.21142543482,"d":"7,077.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":348.5665298166823,"d":"348.5665"},{"v":2466879.0273427907,"d":"2466879.0273"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32389773.954325445,"d":"$32,389,773.95"},1,{"$nulls":7},195,{"v":132.65556595776434,"d":"132.6556"},{"v":-1228734.0590187227,"d":"-1228734.0590"},{"v":-9262.589550218603,"d":"(9,262.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":132.65556595776434,"d":"132.6556"},{"v":-1228734.0590187227,"d":"-1228734.0590"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14494290.654795155,"d":"$14,494,290.65"},1,{"$nulls":7},195,{"v":401.76131868811353,"d":"401.7613"},{"v":696257.4875623323,"d":"696257.4876"},{"v":1733.0127495495292,"d":"1,733.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":401.76131868811353,"d":"401.7613"},{"v":696257.4875623323,"d":"696257.4876"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39479874.381249025,"d":"$39,479,874.38"},1]
[null,null,196,622.2085922553488,8961241.735260637,82.8858488433907,-26940.120656052604,52.27698523559957,17876590.33244918,null,null,{"v":622.2085922553488,"d":"622.2086"},{"v":8961241.735260637,"d":"8961241.7353"},{"v":14402.31113295688,"d":"14,402.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":622.2085922553488,"d":"622.2086"},{"v":8961241.735260637,"d":"8961241.7353"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53259617.49027424,"d":"$53,259,617.49"},1,{"$nulls":7},196,{"v":82.8858488433907,"d":"82.8858"},{"v":-26940.120656052604,"d":"-26940.1207"},{"v":-325.0267811934317,"d":"(325.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":82.8858488433907,"d":"82.8858"},{"v":-26940.120656052604,"d":"-26940.1207"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8315525.004995123,"d":"$8,315,525.00"},1,{"$nulls":7},196,{"v":52.27698523559957,"d":"52.2770"},{"v":17876590.33244918,"d":"17876590.3324"},{"v":341959.09063775896,"d":"341,959.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":52.27698523559957,"d":"52.2770"},{"v":17876590.33244918,"d":"17876590.3324"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12648891.808889221,"d":"$(12,648,891.81)"},0]
[null,null,197,334.71700951216917,7619746.432701442,-86.62967573428978,15818390.298585026,716.6689480736532,1277719.9999512096,null,null,{"v":334.71700951216917,"d":"334.7170"},{"v":7619746.432701442,"d":"7619746.4327"},{"v":22764.742203590984,"d":"22,764.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":334.71700951216917,"d":"334.7170"},{"v":7619746.432701442,"d":"7619746.4327"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25851954.518515475,"d":"$25,851,954.52"},1,{"$nulls":7},197,{"v":-86.62967573428978,"d":"-86.6297"},{"v":15818390.298585026,"d":"15818390.2986"},{"v":-182597.82418097852,"d":"(182,597.82)"},{"v":-86.62967573428978,"d":"-86.6297"},{"v":15818390.298585026,"d":"15818390.2986"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-24481357.872014,"d":"$(24,481,357.87)"},0,{"$nulls":7},197,{"v":716.6689480736532,"d":"716.6689"},{"v":1277719.9999512096,"d":"1277720.0000"},{"v":1782.8594407300823,"d":"1,782.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":716.6689480736532,"d":"716.6689"},{"v":1277719.9999512096,"d":"1277720.0000"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70389174.8074141,"d":"$70,389,174.81"},1]
[null,null,198,258.8378261769867,-1078238.1155018676,-180.29448637118185,27252503.0005553,360.6330101585627,447493.10118145356,null,null,{"v":258.8378261769867,"d":"258.8378"},{"v":-1078238.1155018676,"d":"-1078238.1155"},{"v":-4165.689889408188,"d":"(4,165.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":258.8378261769867,"d":"258.8378"},{"v":-1078238.1155018676,"d":"-1078238.1155"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26962020.733200535,"d":"$26,962,020.73"},1,{"$nulls":7},198,{"v":-180.29448637118185,"d":"-180.2945"},{"v":27252503.0005553,"d":"27252503.0006"},{"v":-151155.49870143627,"d":"(151,155.50)"},{"v":-180.29448637118185,"d":"-180.2945"},{"v":27252503.0005553,"d":"27252503.0006"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-45281951.63767348,"d":"$(45,281,951.64)"},0,{"$nulls":7},198,{"v":360.6330101585627,"d":"360.6330"},{"v":447493.10118145356,"d":"447493.1012"},{"v":1240.854521289386,"d":"1,240.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":360.6330101585627,"d":"360.6330"},{"v":447493.10118145356,"d":"447493.1012"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35615807.91467481,"d":"$35,615,807.91"},1]
[null,null,199,0.42557304802539875,37353680.57854839,85.76265651799258,-712713.5593168819,418.04393386929587,297415.48164916225,null,null,{"v":0.42557304802539875,"d":"0.4256"},{"v":37353680.57854839,"d":"37353680.5785"},{"v":87772665.00278719,"d":"87,772,665.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":0.42557304802539875,"d":"0.4256"},{"v":37353680.57854839,"d":"37353680.5785"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-37311123.27374585,"d":"$(37,311,123.27)"},0,{"$nulls":7},199,{"v":85.76265651799258,"d":"85.7627"},{"v":-712713.5593168819,"d":"-712713.5593"},{"v":-8310.301805627467,"d":"(8,310.30)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":85.76265651799258,"d":"85.7627"},{"v":-712713.5593168819,"d":"-712713.5593"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9288979.211116139,"d":"$9,288,979.21"},1,{"$nulls":7},199,{"v":418.04393386929587,"d":"418.0439"},{"v":297415.48164916225,"d":"297415.4816"},{"v":711.4455145811328,"d":"711.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":418.04393386929587,"d":"418.0439"},{"v":297415.48164916225,"d":"297415.4816"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41506977.905280426,"d":"$41,506,977.91"},1]
[null,null,200,405.9082704777502,4809477.94306664,176.1937621502184,988674.5070951134,1281.17668035534,470059.65155015606,null,null,{"v":405.9082704777502,"d":"405.9083"},{"v":4809477.94306664,"d":"4809477.9431"},{"v":11848.681815243453,"d":"11,848.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":405.9082704777502,"d":"405.9083"},{"v":4809477.94306664,"d":"4809477.9431"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35781349.10470838,"d":"$35,781,349.10"},1,{"$nulls":7},200,{"v":176.1937621502184,"d":"176.1938"},{"v":988674.5070951134,"d":"988674.5071"},{"v":5611.291200265048,"d":"5,611.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":176.1937621502184,"d":"176.1938"},{"v":988674.5070951134,"d":"988674.5071"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16630701.707926724,"d":"$16,630,701.71"},1,{"$nulls":7},200,{"v":1281.17668035534,"d":"1281.1767"},{"v":470059.65155015606,"d":"470059.6516"},{"v":366.89682130319676,"d":"366.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1281.17668035534,"d":"1281.1767"},{"v":470059.65155015606,"d":"470059.6516"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127647608.38398385,"d":"$127,647,608.38"},1]
[null,null,201,567.9847877977081,-755728.2751768809,188.97345263296302,548757.3533836501,936.2408867964259,1206971.8959709266,null,null,{"v":567.9847877977081,"d":"567.9848"},{"v":-755728.2751768809,"d":"-755728.2752"},{"v":-1330.543161388398,"d":"(1,330.54)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":567.9847877977081,"d":"567.9848"},{"v":-755728.2751768809,"d":"-755728.2752"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57554207.0549477,"d":"$57,554,207.05"},1,{"$nulls":7},201,{"v":188.97345263296302,"d":"188.9735"},{"v":548757.3533836501,"d":"548757.3534"},{"v":2903.8859466122135,"d":"2,903.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":188.97345263296302,"d":"188.9735"},{"v":548757.3533836501,"d":"548757.3534"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18348587.909912653,"d":"$18,348,587.91"},1,{"$nulls":7},201,{"v":936.2408867964259,"d":"936.2409"},{"v":1206971.8959709266,"d":"1206971.8960"},{"v":1289.1681115325696,"d":"1,289.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":936.2408867964259,"d":"936.2409"},{"v":1206971.8959709266,"d":"1206971.8960"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92417116.78367166,"d":"$92,417,116.78"},1]
[null,null,202,362.649181095916,-1259399.2707866644,43.85946164995403,3484345.9403162263,675.5316235754144,866129.0370176774,null,null,{"v":362.649181095916,"d":"362.6492"},{"v":-1259399.2707866644,"d":"-1259399.2708"},{"v":-3472.7757194454266,"d":"(3,472.78)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":362.649181095916,"d":"362.6492"},{"v":-1259399.2707866644,"d":"-1259399.2708"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37524317.38037826,"d":"$37,524,317.38"},1,{"$nulls":7},202,{"v":43.85946164995403,"d":"43.8595"},{"v":3484345.9403162263,"d":"3484345.9403"},{"v":79443.42701068877,"d":"79,443.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":43.85946164995403,"d":"43.8595"},{"v":3484345.9403162263,"d":"3484345.9403"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":901600.2246791767,"d":"$901,600.22"},1,{"$nulls":7},202,{"v":675.5316235754144,"d":"675.5316"},{"v":866129.0370176774,"d":"866129.0370"},{"v":1282.1443242486268,"d":"1,282.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":675.5316235754144,"d":"675.5316"},{"v":866129.0370176774,"d":"866129.0370"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66687033.32052376,"d":"$66,687,033.32"},1]
[null,null,203,341.751788890233,-766748.4249115633,-67.83314525251626,10063291.553187672,205.99237677489873,3564348.7123615313,null,null,{"v":341.751788890233,"d":"341.7518"},{"v":-766748.4249115633,"d":"-766748.4249"},{"v":-2243.582769241435,"d":"(2,243.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":341.751788890233,"d":"341.7518"},{"v":-766748.4249115633,"d":"-766748.4249"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34941927.31393486,"d":"$34,941,927.31"},1,{"$nulls":7},203,{"v":-67.83314525251626,"d":"-67.8331"},{"v":10063291.553187672,"d":"10063291.5532"},{"v":-148353.60376886514,"d":"(148,353.60)"},{"v":-67.83314525251626,"d":"-67.8331"},{"v":10063291.553187672,"d":"10063291.5532"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-16846606.0784393,"d":"$(16,846,606.08)"},0,{"$nulls":7},203,{"v":205.99237677489873,"d":"205.9924"},{"v":3564348.7123615313,"d":"3564348.7124"},{"v":17303.303977391974,"d":"17,303.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":205.99237677489873,"d":"205.9924"},{"v":3564348.7123615313,"d":"3564348.7124"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17034888.96512834,"d":"$17,034,888.97"},1]
[null,null,204,339.03764170743307,-335279.1225041039,-6.630403504226706,6817366.2362261005,736.18518851306,427942.78653813014,null,null,{"v":339.03764170743307,"d":"339.0376"},{"v":-335279.1225041039,"d":"-335279.1225"},{"v":-988.9141536485424,"d":"(988.91)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":339.03764170743307,"d":"339.0376"},{"v":-335279.1225041039,"d":"-335279.1225"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34239043.29324742,"d":"$34,239,043.29"},1,{"$nulls":7},204,{"v":-6.630403504226706,"d":"-6.6304"},{"v":6817366.2362261005,"d":"6817366.2362"},{"v":-1028197.7909610193,"d":"(1,028,197.79)"},{"v":-6.630403504226706,"d":"-6.6304"},{"v":6817366.2362261005,"d":"6817366.2362"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7480406.586648772,"d":"$(7,480,406.59)"},0,{"$nulls":7},204,{"v":736.18518851306,"d":"736.1852"},{"v":427942.78653813014,"d":"427942.7865"},{"v":581.2977403178744,"d":"581.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":736.18518851306,"d":"736.1852"},{"v":427942.78653813014,"d":"427942.7865"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73190576.06476787,"d":"$73,190,576.06"},1]
[null,null,205,-303.4214935658747,164150744.5502584,-2354.3641400515844,128364335.63701133,689.2826685780165,548564.7460852284,null,null,{"v":-303.4214935658747,"d":"-303.4215"},{"v":164150744.5502584,"d":"164150744.5503"},{"v":-540999.0657587355,"d":"(540,999.07)"},{"v":-303.4214935658747,"d":"-303.4215"},{"v":164150744.5502584,"d":"164150744.5503"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-194492893.90684587,"d":"$(194,492,893.91)"},0,{"$nulls":7},205,{"v":-2354.3641400515844,"d":"-2354.3641"},{"v":128364335.63701133,"d":"128364335.6370"},{"v":-54521.87002567872,"d":"(54,521.87)"},{"v":-2354.3641400515844,"d":"-2354.3641"},{"v":128364335.63701133,"d":"128364335.6370"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-363800749.6421698,"d":"$(363,800,749.64)"},0,{"$nulls":7},205,{"v":689.2826685780165,"d":"689.2827"},{"v":548564.7460852284,"d":"548564.7461"},{"v":795.8487440528748,"d":"795.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":689.2826685780165,"d":"689.2827"},{"v":548564.7460852284,"d":"548564.7461"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68379702.11171642,"d":"$68,379,702.11"},1]
[null,null,206,546.06588357492,-1355739.9688500352,42.587425134373916,15747433.17393323,498.470966034929,4772960.926364254,null,null,{"v":546.06588357492,"d":"546.0659"},{"v":-1355739.9688500352,"d":"-1355739.9689"},{"v":-2482.7406538830737,"d":"(2,482.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":546.06588357492,"d":"546.0659"},{"v":-1355739.9688500352,"d":"-1355739.9689"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55962328.32634203,"d":"$55,962,328.33"},1,{"$nulls":7},206,{"v":42.587425134373916,"d":"42.5874"},{"v":15747433.17393323,"d":"15747433.1739"},{"v":369767.2053251908,"d":"369,767.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":42.587425134373916,"d":"42.5874"},{"v":15747433.17393323,"d":"15747433.1739"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-11488690.66049584,"d":"$(11,488,690.66)"},0,{"$nulls":7},206,{"v":498.470966034929,"d":"498.4710"},{"v":4772960.926364254,"d":"4772960.9264"},{"v":9575.203475401217,"d":"9,575.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":498.470966034929,"d":"498.4710"},{"v":4772960.926364254,"d":"4772960.9264"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45074135.67712864,"d":"$45,074,135.68"},1]
[null,null,207,705.1281231508037,-105761.80003754236,26.095080326354946,4970726.573642758,1275.7130678121248,834646.375454593,null,null,{"v":705.1281231508037,"d":"705.1281"},{"v":-105761.80003754236,"d":"-105761.8000"},{"v":-149.9894793090296,"d":"(149.99)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.1281231508037,"d":"705.1281"},{"v":-105761.80003754236,"d":"-105761.8000"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70618574.11511792,"d":"$70,618,574.12"},1,{"$nulls":7},207,{"v":26.095080326354946,"d":"26.0951"},{"v":4970726.573642758,"d":"4970726.5736"},{"v":190485.19918225854,"d":"190,485.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":26.095080326354946,"d":"26.0951"},{"v":4970726.573642758,"d":"4970726.5736"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2361218.541007263,"d":"$(2,361,218.54)"},0,{"$nulls":7},207,{"v":1275.7130678121248,"d":"1275.7131"},{"v":834646.375454593,"d":"834646.3755"},{"v":654.258701673433,"d":"654.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1275.7130678121248,"d":"1275.7131"},{"v":834646.375454593,"d":"834646.3755"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":126736660.40575789,"d":"$126,736,660.41"},1]
[null,null,208,-997.490486617542,125100598.54975247,63.739043580542784,6388850.068307192,521.8762795855582,5545225.046598423,null,null,{"v":-997.490486617542,"d":"-997.4905"},{"v":125100598.54975247,"d":"125100598.5498"},{"v":-125415.32999874972,"d":"(125,415.33)"},{"v":-997.490486617542,"d":"-997.4905"},{"v":125100598.54975247,"d":"125100598.5498"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-224849647.21150666,"d":"$(224,849,647.21)"},0,{"$nulls":7},208,{"v":63.739043580542784,"d":"63.7390"},{"v":6388850.068307192,"d":"6388850.0683"},{"v":100234.48281325445,"d":"100,234.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":63.739043580542784,"d":"63.7390"},{"v":6388850.068307192,"d":"6388850.0683"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-14945.710252913646,"d":"$(14,945.71)"},0,{"$nulls":7},208,{"v":521.8762795855582,"d":"521.8763"},{"v":5545225.046598423,"d":"5545225.0466"},{"v":10625.554874810745,"d":"10,625.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":521.8762795855582,"d":"521.8763"},{"v":5545225.046598423,"d":"5545225.0466"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46642402.9119574,"d":"$46,642,402.91"},1]
[null,null,209,491.8838235330659,16357113.463886764,-73.48569345898431,20990324.058532473,1146.3222476437513,953976.425299292,null,null,{"v":491.8838235330659,"d":"491.8838"},{"v":16357113.463886764,"d":"16357113.4639"},{"v":33254.01788251162,"d":"33,254.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":491.8838235330659,"d":"491.8838"},{"v":16357113.463886764,"d":"16357113.4639"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32831268.889419828,"d":"$32,831,268.89"},1,{"$nulls":7},209,{"v":-73.48569345898431,"d":"-73.4857"},{"v":20990324.058532473,"d":"20990324.0585"},{"v":-285638.23882601206,"d":"(285,638.24)"},{"v":-73.48569345898431,"d":"-73.4857"},{"v":20990324.058532473,"d":"20990324.0585"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-28338893.404430903,"d":"$(28,338,893.40)"},0,{"$nulls":7},209,{"v":1146.3222476437513,"d":"1146.3222"},{"v":953976.425299292,"d":"953976.4253"},{"v":832.2061508098413,"d":"832.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1146.3222476437513,"d":"1146.3222"},{"v":953976.425299292,"d":"953976.4253"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":113678248.33907585,"d":"$113,678,248.34"},1]
[null,null,210,570.4485226150791,369119.5608403515,-204.81318695552181,27128497.7585219,-950.1240796048587,29126110.740130723,null,null,{"v":570.4485226150791,"d":"570.4485"},{"v":369119.5608403515,"d":"369119.5608"},{"v":647.0690100979048,"d":"647.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.4485226150791,"d":"570.4485"},{"v":369119.5608403515,"d":"369119.5608"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56675732.70066756,"d":"$56,675,732.70"},1,{"$nulls":7},210,{"v":-204.81318695552181,"d":"-204.8132"},{"v":27128497.7585219,"d":"27128497.7585"},{"v":-132454.83926976466,"d":"(132,454.84)"},{"v":-204.81318695552181,"d":"-204.8132"},{"v":27128497.7585219,"d":"27128497.7585"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-47609816.454074085,"d":"$(47,609,816.45)"},0,{"$nulls":7},210,{"v":-950.1240796048587,"d":"-950.1241"},{"v":29126110.740130723,"d":"29126110.7401"},{"v":-30655.060076199523,"d":"(30,655.06)"},{"v":-950.1240796048587,"d":"-950.1241"},{"v":29126110.740130723,"d":"29126110.7401"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-124138518.7006166,"d":"$(124,138,518.70)"},0]
[null,null,211,745.5399284520608,-1712518.669565644,-1828.0053910139723,147970384.3205977,1004.592539158446,319670.49511576677,null,null,{"v":745.5399284520608,"d":"745.5399"},{"v":-1712518.669565644,"d":"-1712518.6696"},{"v":-2297.018045862799,"d":"(2,297.02)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":745.5399284520608,"d":"745.5399"},{"v":-1712518.669565644,"d":"-1712518.6696"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76266511.51477173,"d":"$76,266,511.51"},1,{"$nulls":7},211,{"v":-1828.0053910139723,"d":"-1828.0054"},{"v":147970384.3205977,"d":"147970384.3206"},{"v":-80946.36101621142,"d":"(80,946.36)"},{"v":-1828.0053910139723,"d":"-1828.0054"},{"v":147970384.3205977,"d":"147970384.3206"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-330770923.4219949,"d":"$(330,770,923.42)"},0,{"$nulls":7},211,{"v":1004.592539158446,"d":"1004.5925"},{"v":319670.49511576677,"d":"319670.4951"},{"v":318.2091073297806,"d":"318.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1004.592539158446,"d":"1004.5925"},{"v":319670.49511576677,"d":"319670.4951"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100139583.42072883,"d":"$100,139,583.42"},1]
[null,null,212,611.3787794649288,21630.976900209673,104.76782218553126,2988135.93008121,982.5676478108362,1442642.1489628274,null,null,{"v":611.3787794649288,"d":"611.3788"},{"v":21630.976900209673,"d":"21630.9769"},{"v":35.38064719737384,"d":"35.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":611.3787794649288,"d":"611.3788"},{"v":21630.976900209673,"d":"21630.9769"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61116246.96959267,"d":"$61,116,246.97"},1,{"$nulls":7},212,{"v":104.76782218553126,"d":"104.7678"},{"v":2988135.93008121,"d":"2988135.9301"},{"v":28521.50467334884,"d":"28,521.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":104.76782218553126,"d":"104.7678"},{"v":2988135.93008121,"d":"2988135.9301"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7488646.288471916,"d":"$7,488,646.29"},1,{"$nulls":7},212,{"v":982.5676478108362,"d":"982.5676"},{"v":1442642.1489628274,"d":"1442642.1490"},{"v":1468.2369729728418,"d":"1,468.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":982.5676478108362,"d":"982.5676"},{"v":1442642.1489628274,"d":"1442642.1490"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96814122.63212079,"d":"$96,814,122.63"},1]
[null,null,213,200.40842050120045,8684455.756230438,-298.1822119215285,35030340.833816715,859.791539946098,169844.25226152595,null,null,{"v":200.40842050120045,"d":"200.4084"},{"v":8684455.756230438,"d":"8684455.7562"},{"v":43333.786746642305,"d":"43,333.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":200.40842050120045,"d":"200.4084"},{"v":8684455.756230438,"d":"8684455.7562"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11356386.293889606,"d":"$11,356,386.29"},1,{"$nulls":7},213,{"v":-298.1822119215285,"d":"-298.1822"},{"v":35030340.833816715,"d":"35030340.8338"},{"v":-117479.64644864704,"d":"(117,479.65)"},{"v":-298.1822119215285,"d":"-298.1822"},{"v":35030340.833816715,"d":"35030340.8338"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-64848562.025969565,"d":"$(64,848,562.03)"},0,{"$nulls":7},213,{"v":859.791539946098,"d":"859.7915"},{"v":169844.25226152595,"d":"169844.2523"},{"v":197.5411996635531,"d":"197.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":859.791539946098,"d":"859.7915"},{"v":169844.25226152595,"d":"169844.2523"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85809309.74234828,"d":"$85,809,309.74"},1]
[null,null,214,449.1275575192012,-1865476.694068849,262.51932037454753,-664264.5809179125,585.3932203835866,2428922.937526727,null,null,{"v":449.1275575192012,"d":"449.1276"},{"v":-1865476.694068849,"d":"-1865476.6941"},{"v":-4153.556518270638,"d":"(4,153.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":449.1275575192012,"d":"449.1276"},{"v":-1865476.694068849,"d":"-1865476.6941"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46778232.44598897,"d":"$46,778,232.45"},1,{"$nulls":7},214,{"v":262.51932037454753,"d":"262.5193"},{"v":-664264.5809179125,"d":"-664264.5809"},{"v":-2530.3454997909407,"d":"(2,530.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":262.51932037454753,"d":"262.5193"},{"v":-664264.5809179125,"d":"-664264.5809"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26916196.618372668,"d":"$26,916,196.62"},1,{"$nulls":7},214,{"v":585.3932203835866,"d":"585.3932"},{"v":2428922.937526727,"d":"2428922.9375"},{"v":4149.216036248496,"d":"4,149.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":585.3932203835866,"d":"585.3932"},{"v":2428922.937526727,"d":"2428922.9375"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56110399.10083193,"d":"$56,110,399.10"},1]
[null,null,215,464.8165519414324,25354625.117495045,94.72986949369442,7991296.602644269,1011.7133828629594,808224.011698727,null,null,{"v":464.8165519414324,"d":"464.8166"},{"v":25354625.117495045,"d":"25354625.1175"},{"v":54547.59519985804,"d":"54,547.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":464.8165519414324,"d":"464.8166"},{"v":25354625.117495045,"d":"25354625.1175"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21127030.076648198,"d":"$21,127,030.08"},1,{"$nulls":7},215,{"v":94.72986949369442,"d":"94.7299"},{"v":7991296.602644269,"d":"7991296.6026"},{"v":84358.78403882105,"d":"84,358.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":94.72986949369442,"d":"94.7299"},{"v":7991296.602644269,"d":"7991296.6026"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1481690.3467251724,"d":"$1,481,690.35"},1,{"$nulls":7},215,{"v":1011.7133828629594,"d":"1011.7134"},{"v":808224.011698727,"d":"808224.0117"},{"v":798.8665815723465,"d":"798.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1011.7133828629594,"d":"1011.7134"},{"v":808224.011698727,"d":"808224.0117"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100363114.27459721,"d":"$100,363,114.27"},1]
[null,null,216,1035.1839822844013,-1041289.4802797511,15.838267553841433,5741020.207704119,697.3428888069539,5524566.806633507,null,null,{"v":1035.1839822844013,"d":"1035.1840"},{"v":-1041289.4802797511,"d":"-1041289.4803"},{"v":-1005.8979834501268,"d":"(1,005.90)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1035.1839822844013,"d":"1035.1840"},{"v":-1041289.4802797511,"d":"-1041289.4803"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":104559687.70871988,"d":"$104,559,687.71"},1,{"$nulls":7},216,{"v":15.838267553841433,"d":"15.8383"},{"v":5741020.207704119,"d":"5741020.2077"},{"v":362477.78920186794,"d":"362,477.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":15.838267553841433,"d":"15.8383"},{"v":5741020.207704119,"d":"5741020.2077"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4157193.452319976,"d":"$(4,157,193.45)"},0,{"$nulls":7},216,{"v":697.3428888069539,"d":"697.3429"},{"v":5524566.806633507,"d":"5524566.8066"},{"v":7922.310380314036,"d":"7,922.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":697.3428888069539,"d":"697.3429"},{"v":5524566.806633507,"d":"5524566.8066"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64209722.07406188,"d":"$64,209,722.07"},1]
[null,null,217,458.8965608328472,-634343.3842715006,-88.26495264428377,8463334.043341637,980.8052960851637,1408852.2641463266,null,null,{"v":458.8965608328472,"d":"458.8966"},{"v":-634343.3842715006,"d":"-634343.3843"},{"v":-1382.3232475750888,"d":"(1,382.32)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":458.8965608328472,"d":"458.8966"},{"v":-634343.3842715006,"d":"-634343.3843"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46523999.46755622,"d":"$46,523,999.47"},1,{"$nulls":7},217,{"v":-88.26495264428377,"d":"-88.2650"},{"v":8463334.043341637,"d":"8463334.0433"},{"v":-95885.55581567789,"d":"(95,885.56)"},{"v":-88.26495264428377,"d":"-88.2650"},{"v":8463334.043341637,"d":"8463334.0433"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17289829.307770014,"d":"$(17,289,829.31)"},0,{"$nulls":7},217,{"v":980.8052960851637,"d":"980.8053"},{"v":1408852.2641463266,"d":"1408852.2641"},{"v":1436.4239974740055,"d":"1,436.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":980.8052960851637,"d":"980.8053"},{"v":1408852.2641463266,"d":"1408852.2641"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96671677.34437004,"d":"$96,671,677.34"},1]
[null,null,218,490.4290746726292,14174128.602680316,30.24810072882974,7622560.322446474,1740.7142504541407,312214.94238760043,null,null,{"v":490.4290746726292,"d":"490.4291"},{"v":14174128.602680316,"d":"14174128.6027"},{"v":28901.48511717381,"d":"28,901.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":490.4290746726292,"d":"490.4291"},{"v":14174128.602680316,"d":"14174128.6027"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34868778.864582606,"d":"$34,868,778.86"},1,{"$nulls":7},218,{"v":30.24810072882974,"d":"30.2481"},{"v":7622560.322446474,"d":"7622560.3224"},{"v":252001.28731326733,"d":"252,001.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":30.24810072882974,"d":"30.2481"},{"v":7622560.322446474,"d":"7622560.3224"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4597750.2495635,"d":"$(4,597,750.25)"},0,{"$nulls":7},218,{"v":1740.7142504541407,"d":"1740.7143"},{"v":312214.94238760043,"d":"312214.9424"},{"v":179.36024956775395,"d":"179.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1740.7142504541407,"d":"1740.7143"},{"v":312214.94238760043,"d":"312214.9424"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":173759210.10302645,"d":"$173,759,210.10"},1]
[null,null,219,715.2580704708889,34090.01825511269,96.52626780225546,1609958.5674375826,1123.9965075889559,70705.87912202161,null,null,{"v":715.2580704708889,"d":"715.2581"},{"v":34090.01825511269,"d":"34090.0183"},{"v":47.661144505044994,"d":"47.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":715.2580704708889,"d":"715.2581"},{"v":34090.01825511269,"d":"34090.0183"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71491717.02883378,"d":"$71,491,717.03"},1,{"$nulls":7},219,{"v":96.52626780225546,"d":"96.5263"},{"v":1609958.5674375826,"d":"1609958.5674"},{"v":16678.96836885642,"d":"16,678.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":96.52626780225546,"d":"96.5263"},{"v":1609958.5674375826,"d":"1609958.5674"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8042668.2127879625,"d":"$8,042,668.21"},1,{"$nulls":7},219,{"v":1123.9965075889559,"d":"1123.9965"},{"v":70705.87912202161,"d":"70705.8791"},{"v":62.90578186376239,"d":"62.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1123.9965075889559,"d":"1123.9965"},{"v":70705.87912202161,"d":"70705.8791"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112328944.87977357,"d":"$112,328,944.88"},1]
[null,null,220,451.2542961976651,934589.8094750689,-318.6238414665968,45713614.6735172,252.5249922561452,960877.0250672759,null,null,{"v":451.2542961976651,"d":"451.2543"},{"v":934589.8094750689,"d":"934589.8095"},{"v":2071.0934330156183,"d":"2,071.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":451.2542961976651,"d":"451.2543"},{"v":934589.8094750689,"d":"934589.8095"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44190839.81029144,"d":"$44,190,839.81"},1,{"$nulls":7},220,{"v":-318.6238414665968,"d":"-318.6238"},{"v":45713614.6735172,"d":"45713614.6735"},{"v":-143472.04673417268,"d":"(143,472.05)"},{"v":-318.6238414665968,"d":"-318.6238"},{"v":45713614.6735172,"d":"45713614.6735"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-77575998.82017687,"d":"$(77,575,998.82)"},0,{"$nulls":7},220,{"v":252.5249922561452,"d":"252.5250"},{"v":960877.0250672759,"d":"960877.0251"},{"v":3805.0769410285684,"d":"3,805.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":252.5249922561452,"d":"252.5250"},{"v":960877.0250672759,"d":"960877.0251"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24291622.20054724,"d":"$24,291,622.20"},1]
[null,null,221,593.1843375080061,-1480821.409060413,131.917115319382,5574986.1462784,363.3790047970251,3758798.17011695,null,null,{"v":593.1843375080061,"d":"593.1843"},{"v":-1480821.409060413,"d":"-1480821.4091"},{"v":-2496.3933054628683,"d":"(2,496.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":593.1843375080061,"d":"593.1843"},{"v":-1480821.409060413,"d":"-1480821.4091"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60799255.15986103,"d":"$60,799,255.16"},1,{"$nulls":7},221,{"v":131.917115319382,"d":"131.9171"},{"v":5574986.1462784,"d":"5574986.1463"},{"v":42261.279992220174,"d":"42,261.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":131.917115319382,"d":"131.9171"},{"v":5574986.1462784,"d":"5574986.1463"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7616725.385659799,"d":"$7,616,725.39"},1,{"$nulls":7},221,{"v":363.3790047970251,"d":"363.3790"},{"v":3758798.17011695,"d":"3758798.1701"},{"v":10344.015808553731,"d":"10,344.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":363.3790047970251,"d":"363.3790"},{"v":3758798.17011695,"d":"3758798.1701"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32579102.30958556,"d":"$32,579,102.31"},1]
[null,null,222,438.8611900630058,3957468.326101765,164.14817240111006,-712499.5433523608,646.2738821230814,3199563.254104821,null,null,{"v":438.8611900630058,"d":"438.8612"},{"v":3957468.326101765,"d":"3957468.3261"},{"v":9017.58555030488,"d":"9,017.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":438.8611900630058,"d":"438.8612"},{"v":3957468.326101765,"d":"3957468.3261"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39928650.68019881,"d":"$39,928,650.68"},1,{"$nulls":7},222,{"v":164.14817240111006,"d":"164.1482"},{"v":-712499.5433523608,"d":"-712499.5434"},{"v":-4340.587731987094,"d":"(4,340.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":164.14817240111006,"d":"164.1482"},{"v":-712499.5433523608,"d":"-712499.5434"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17127316.783463366,"d":"$17,127,316.78"},1,{"$nulls":7},222,{"v":646.2738821230814,"d":"646.2739"},{"v":3199563.254104821,"d":"3199563.2541"},{"v":4950.785328959761,"d":"4,950.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":646.2738821230814,"d":"646.2739"},{"v":3199563.254104821,"d":"3199563.2541"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61427824.958203316,"d":"$61,427,824.96"},1]
[null,null,223,551.0281314505119,17695185.798290253,-808.6236382009156,60630214.21851243,1069.3182004211776,914758.8648533295,null,null,{"v":551.0281314505119,"d":"551.0281"},{"v":17695185.798290253,"d":"17695185.7983"},{"v":32113.03523054243,"d":"32,113.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":551.0281314505119,"d":"551.0281"},{"v":17695185.798290253,"d":"17695185.7983"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37407627.346760936,"d":"$37,407,627.35"},1,{"$nulls":7},223,{"v":-808.6236382009156,"d":"-808.6236"},{"v":60630214.21851243,"d":"60630214.2185"},{"v":-74979.52243074037,"d":"(74,979.52)"},{"v":-808.6236382009156,"d":"-808.6236"},{"v":60630214.21851243,"d":"60630214.2185"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-141492578.038604,"d":"$(141,492,578.04)"},0,{"$nulls":7},223,{"v":1069.3182004211776,"d":"1069.3182"},{"v":914758.8648533295,"d":"914758.8649"},{"v":855.4599224936309,"d":"855.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1069.3182004211776,"d":"1069.3182"},{"v":914758.8648533295,"d":"914758.8649"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106017061.17726444,"d":"$106,017,061.18"},1]
[null,null,224,772.5912148180723,10117363.362503361,40.69004841410424,4876442.600975618,1210.471492498189,646877.6485027121,null,null,{"v":772.5912148180723,"d":"772.5912"},{"v":10117363.362503361,"d":"10117363.3625"},{"v":13095.364234611146,"d":"13,095.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":772.5912148180723,"d":"772.5912"},{"v":10117363.362503361,"d":"10117363.3625"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67141758.11930387,"d":"$67,141,758.12"},1,{"$nulls":7},224,{"v":40.69004841410424,"d":"40.6900"},{"v":4876442.600975618,"d":"4876442.6010"},{"v":119843.61756830239,"d":"119,843.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":40.69004841410424,"d":"40.6900"},{"v":4876442.600975618,"d":"4876442.6010"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-807437.7595651937,"d":"$(807,437.76)"},0,{"$nulls":7},224,{"v":1210.471492498189,"d":"1210.4715"},{"v":646877.6485027121,"d":"646877.6485"},{"v":534.4013902943525,"d":"534.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1210.471492498189,"d":"1210.4715"},{"v":646877.6485027121,"d":"646877.6485"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":120400271.6013162,"d":"$120,400,271.60"},1]
[null,null,225,452.7405298822596,549221.0234436253,336.44728179697995,-574229.8153071599,664.2198638897898,2689528.8532695356,null,null,{"v":452.7405298822596,"d":"452.7405"},{"v":549221.0234436253,"d":"549221.0234"},{"v":1213.1032836544512,"d":"1,213.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":452.7405298822596,"d":"452.7405"},{"v":549221.0234436253,"d":"549221.0234"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44724831.964782335,"d":"$44,724,831.96"},1,{"$nulls":7},225,{"v":336.44728179697995,"d":"336.4473"},{"v":-574229.8153071599,"d":"-574229.8153"},{"v":-1706.745295251526,"d":"(1,706.75)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":336.44728179697995,"d":"336.4473"},{"v":-574229.8153071599,"d":"-574229.8153"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34218957.99500516,"d":"$34,218,958.00"},1,{"$nulls":7},225,{"v":664.2198638897898,"d":"664.2199"},{"v":2689528.8532695356,"d":"2689528.8533"},{"v":4049.1545036295292,"d":"4,049.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":664.2198638897898,"d":"664.2199"},{"v":2689528.8532695356,"d":"2689528.8533"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63732457.535709456,"d":"$63,732,457.54"},1]
[null,null,226,3.004132861395192,54551404.182939604,-257.4667925153117,26230143.984039415,872.5873409391279,561205.2253910755,null,null,{"v":3.004132861395192,"d":"3.0041"},{"v":54551404.182939604,"d":"54551404.1829"},{"v":18158785.4798155,"d":"18,158,785.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":3.004132861395192,"d":"3.0041"},{"v":54551404.182939604,"d":"54551404.1829"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-54250990.896800086,"d":"$(54,250,990.90)"},0,{"$nulls":7},226,{"v":-257.4667925153117,"d":"-257.4668"},{"v":26230143.984039415,"d":"26230143.9840"},{"v":-101877.77510173275,"d":"(101,877.78)"},{"v":-257.4667925153117,"d":"-257.4668"},{"v":26230143.984039415,"d":"26230143.9840"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-51976823.23557058,"d":"$(51,976,823.24)"},0,{"$nulls":7},226,{"v":872.5873409391279,"d":"872.5873"},{"v":561205.2253910755,"d":"561205.2254"},{"v":643.1507759292894,"d":"643.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":872.5873409391279,"d":"872.5873"},{"v":561205.2253910755,"d":"561205.2254"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86697528.86852172,"d":"$86,697,528.87"},1]
[null,null,227,502.9905954497917,9615584.742189504,-497.03469550422597,34976416.42280722,906.8334390776217,3481068.820223184,null,null,{"v":502.9905954497917,"d":"502.9906"},{"v":9615584.742189504,"d":"9615584.7422"},{"v":19116.828086200923,"d":"19,116.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":502.9905954497917,"d":"502.9906"},{"v":9615584.742189504,"d":"9615584.7422"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40683474.802789666,"d":"$40,683,474.80"},1,{"$nulls":7},227,{"v":-497.03469550422597,"d":"-497.0347"},{"v":34976416.42280722,"d":"34976416.4228"},{"v":-70370.17081337702,"d":"(70,370.17)"},{"v":-497.03469550422597,"d":"-497.0347"},{"v":34976416.42280722,"d":"34976416.4228"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-84679885.97322981,"d":"$(84,679,885.97)"},0,{"$nulls":7},227,{"v":906.8334390776217,"d":"906.8334"},{"v":3481068.820223184,"d":"3481068.8202"},{"v":3838.7080473829074,"d":"3,838.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":906.8334390776217,"d":"906.8334"},{"v":3481068.820223184,"d":"3481068.8202"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87202275.08753899,"d":"$87,202,275.09"},1]
[null,null,228,574.5935264813379,-29319.327749551274,143.28953337280473,-568806.3305596989,962.9977168131227,1270832.584704341,null,null,{"v":574.5935264813379,"d":"574.5935"},{"v":-29319.327749551274,"d":"-29319.3277"},{"v":-51.02620617586009,"d":"(51.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":574.5935264813379,"d":"574.5935"},{"v":-29319.327749551274,"d":"-29319.3277"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57488671.97588334,"d":"$57,488,671.98"},1,{"$nulls":7},228,{"v":143.28953337280473,"d":"143.2895"},{"v":-568806.3305596989,"d":"-568806.3306"},{"v":-3969.629303487243,"d":"(3,969.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":143.28953337280473,"d":"143.2895"},{"v":-568806.3305596989,"d":"-568806.3306"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14897759.667840172,"d":"$14,897,759.67"},1,{"$nulls":7},228,{"v":962.9977168131227,"d":"962.9977"},{"v":1270832.584704341,"d":"1270832.5847"},{"v":1319.6631336883595,"d":"1,319.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":962.9977168131227,"d":"962.9977"},{"v":1270832.584704341,"d":"1270832.5847"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95028939.09660792,"d":"$95,028,939.10"},1]
[null,null,229,617.9819449457573,-126338.18302382715,-208.42379489044833,22506173.56360934,1680.6097744817598,488185.4014109303,null,null,{"v":617.9819449457573,"d":"617.9819"},{"v":-126338.18302382715,"d":"-126338.1830"},{"v":-204.4366895458675,"d":"(204.44)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":617.9819449457573,"d":"617.9819"},{"v":-126338.18302382715,"d":"-126338.1830"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61924532.67759955,"d":"$61,924,532.68"},1,{"$nulls":7},229,{"v":-208.42379489044833,"d":"-208.4238"},{"v":22506173.56360934,"d":"22506173.5636"},{"v":-107982.74532636271,"d":"(107,982.75)"},{"v":-208.42379489044833,"d":"-208.4238"},{"v":22506173.56360934,"d":"22506173.5636"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-43348553.05265418,"d":"$(43,348,553.05)"},0,{"$nulls":7},229,{"v":1680.6097744817598,"d":"1680.6098"},{"v":488185.4014109303,"d":"488185.4014"},{"v":290.4811151425496,"d":"290.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1680.6097744817598,"d":"1680.6098"},{"v":488185.4014109303,"d":"488185.4014"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":167572792.04676503,"d":"$167,572,792.05"},1]
[null,null,230,593.749372950675,-471196.30101190694,86.07258125462977,-480957.7777314354,794.9618144673659,459619.3610271532,null,null,{"v":593.749372950675,"d":"593.7494"},{"v":-471196.30101190694,"d":"-471196.3010"},{"v":-793.59460822715,"d":"(793.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":593.749372950675,"d":"593.7494"},{"v":-471196.30101190694,"d":"-471196.3010"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59846133.59607941,"d":"$59,846,133.60"},1,{"$nulls":7},230,{"v":86.07258125462977,"d":"86.0726"},{"v":-480957.7777314354,"d":"-480957.7777"},{"v":-5587.81636057377,"d":"(5,587.82)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":86.07258125462977,"d":"86.0726"},{"v":-480957.7777314354,"d":"-480957.7777"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9088215.903194413,"d":"$9,088,215.90"},1,{"$nulls":7},230,{"v":794.9618144673659,"d":"794.9618"},{"v":459619.3610271532,"d":"459619.3610"},{"v":578.1653315450174,"d":"578.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":794.9618144673659,"d":"794.9618"},{"v":459619.3610271532,"d":"459619.3610"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79036562.08570944,"d":"$79,036,562.09"},1]
[null,null,231,273.0390149778468,-2007146.7900769394,196.79524351442888,1452072.1507491283,948.1483617801423,762343.1969839619,null,null,{"v":273.0390149778468,"d":"273.0390"},{"v":-2007146.7900769394,"d":"-2007146.7901"},{"v":-7351.135478714609,"d":"(7,351.14)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":273.0390149778468,"d":"273.0390"},{"v":-2007146.7900769394,"d":"-2007146.7901"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29311048.287861623,"d":"$29,311,048.29"},1,{"$nulls":7},231,{"v":196.79524351442888,"d":"196.7952"},{"v":1452072.1507491283,"d":"1452072.1507"},{"v":7378.593734368705,"d":"7,378.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":196.79524351442888,"d":"196.7952"},{"v":1452072.1507491283,"d":"1452072.1507"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18227452.20069376,"d":"$18,227,452.20"},1,{"$nulls":7},231,{"v":948.1483617801423,"d":"948.1484"},{"v":762343.1969839619,"d":"762343.1970"},{"v":804.0336594081832,"d":"804.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":948.1483617801423,"d":"948.1484"},{"v":762343.1969839619,"d":"762343.1970"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94052492.98103027,"d":"$94,052,492.98"},1]
[null,null,232,660.8972266053752,2249790.5110936426,-202.2372309205457,23601649.368529204,1555.4174905723921,940888.7398784072,null,null,{"v":660.8972266053752,"d":"660.8972"},{"v":2249790.5110936426,"d":"2249790.5111"},{"v":3404.1457892771623,"d":"3,404.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":660.8972266053752,"d":"660.8972"},{"v":2249790.5110936426,"d":"2249790.5111"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63839932.14944388,"d":"$63,839,932.15"},1,{"$nulls":7},232,{"v":-202.2372309205457,"d":"-202.2372"},{"v":23601649.368529204,"d":"23601649.3685"},{"v":-116702.79137574695,"d":"(116,702.79)"},{"v":-202.2372309205457,"d":"-202.2372"},{"v":23601649.368529204,"d":"23601649.3685"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-43825372.460583776,"d":"$(43,825,372.46)"},0,{"$nulls":7},232,{"v":1555.4174905723921,"d":"1555.4175"},{"v":940888.7398784072,"d":"940888.7399"},{"v":604.910736558685,"d":"604.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1555.4174905723921,"d":"1555.4175"},{"v":940888.7398784072,"d":"940888.7399"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":154600860.3173608,"d":"$154,600,860.32"},1]
[null,null,233,457.67631577584325,-288396.7342219027,-25.440862200965057,9457387.347525721,792.6789177735845,173773.2245113817,null,null,{"v":457.67631577584325,"d":"457.6763"},{"v":-288396.7342219027,"d":"-288396.7342"},{"v":-630.1325287785945,"d":"(630.13)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":457.67631577584325,"d":"457.6763"},{"v":-288396.7342219027,"d":"-288396.7342"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46056028.31180623,"d":"$46,056,028.31"},1,{"$nulls":7},233,{"v":-25.440862200965057,"d":"-25.4409"},{"v":9457387.347525721,"d":"9457387.3475"},{"v":-371740.04846293974,"d":"(371,740.05)"},{"v":-25.440862200965057,"d":"-25.4409"},{"v":9457387.347525721,"d":"9457387.3475"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12001473.567622228,"d":"$(12,001,473.57)"},0,{"$nulls":7},233,{"v":792.6789177735845,"d":"792.6789"},{"v":173773.2245113817,"d":"173773.2245"},{"v":219.22271504263358,"d":"219.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":792.6789177735845,"d":"792.6789"},{"v":173773.2245113817,"d":"173773.2245"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79094118.55284707,"d":"$79,094,118.55"},1]
[null,null,234,780.4257299443234,-1369118.7172771273,148.9703720996331,193395.6747180419,1426.796428982023,3150627.165519733,null,null,{"v":780.4257299443234,"d":"780.4257"},{"v":-1369118.7172771273,"d":"-1369118.7173"},{"v":-1754.3228839659118,"d":"(1,754.32)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":780.4257299443234,"d":"780.4257"},{"v":-1369118.7172771273,"d":"-1369118.7173"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79411691.71170947,"d":"$79,411,691.71"},1,{"$nulls":7},234,{"v":148.9703720996331,"d":"148.9704"},{"v":193395.6747180419,"d":"193395.6747"},{"v":1298.2156921021628,"d":"1,298.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":148.9703720996331,"d":"148.9704"},{"v":193395.6747180419,"d":"193395.6747"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14703641.53524527,"d":"$14,703,641.54"},1,{"$nulls":7},234,{"v":1426.796428982023,"d":"1426.7964"},{"v":3150627.165519733,"d":"3150627.1655"},{"v":2208.182682211794,"d":"2,208.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1426.796428982023,"d":"1426.7964"},{"v":3150627.165519733,"d":"3150627.1655"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":139529015.73268256,"d":"$139,529,015.73"},1]
[null,null,235,375.8541367417456,-693469.8488278836,65.13641364227806,411695.5175723685,772.5838332146377,1077681.7971793073,null,null,{"v":375.8541367417456,"d":"375.8541"},{"v":-693469.8488278836,"d":"-693469.8488"},{"v":-1845.0504624999671,"d":"(1,845.05)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":375.8541367417456,"d":"375.8541"},{"v":-693469.8488278836,"d":"-693469.8488"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38278883.523002446,"d":"$38,278,883.52"},1,{"$nulls":7},235,{"v":65.13641364227806,"d":"65.1364"},{"v":411695.5175723685,"d":"411695.5176"},{"v":6320.51251444936,"d":"6,320.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":65.13641364227806,"d":"65.1364"},{"v":411695.5175723685,"d":"411695.5176"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6101945.846655437,"d":"$6,101,945.85"},1,{"$nulls":7},235,{"v":772.5838332146377,"d":"772.5838"},{"v":1077681.7971793073,"d":"1077681.7972"},{"v":1394.9059646966596,"d":"1,394.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":772.5838332146377,"d":"772.5838"},{"v":1077681.7971793073,"d":"1077681.7972"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76180701.52428445,"d":"$76,180,701.52"},1]
[null,null,236,754.0150821357784,2855634.8568002023,-15.15629176582297,14835529.259988256,603.8665650693292,1676658.5924435542,null,null,{"v":754.0150821357784,"d":"754.0151"},{"v":2855634.8568002023,"d":"2855634.8568"},{"v":3787.2383781919857,"d":"3,787.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":754.0150821357784,"d":"754.0151"},{"v":2855634.8568002023,"d":"2855634.8568"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72545873.35677764,"d":"$72,545,873.36"},1,{"$nulls":7},236,{"v":-15.15629176582297,"d":"-15.1563"},{"v":14835529.259988256,"d":"14835529.2600"},{"v":-978836.3465951463,"d":"(978,836.35)"},{"v":-15.15629176582297,"d":"-15.1563"},{"v":14835529.259988256,"d":"14835529.2600"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-16351158.436570553,"d":"$(16,351,158.44)"},0,{"$nulls":7},236,{"v":603.8665650693292,"d":"603.8666"},{"v":1676658.5924435542,"d":"1676658.5924"},{"v":2776.5382113034507,"d":"2,776.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":603.8665650693292,"d":"603.8666"},{"v":1676658.5924435542,"d":"1676658.5924"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58709997.914489366,"d":"$58,709,997.91"},1]
[null,null,237,596.5482964459807,-683036.6605578363,55.556283430014446,2691981.0514863543,454.617288952526,2413558.504964952,null,null,{"v":596.5482964459807,"d":"596.5483"},{"v":-683036.6605578363,"d":"-683036.6606"},{"v":-1144.9813277937797,"d":"(1,144.98)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":596.5482964459807,"d":"596.5483"},{"v":-683036.6605578363,"d":"-683036.6606"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60337866.3051559,"d":"$60,337,866.31"},1,{"$nulls":7},237,{"v":55.556283430014446,"d":"55.5563"},{"v":2691981.0514863543,"d":"2691981.0515"},{"v":48455.02408161457,"d":"48,455.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":55.556283430014446,"d":"55.5563"},{"v":2691981.0514863543,"d":"2691981.0515"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2863647.2915150905,"d":"$2,863,647.29"},1,{"$nulls":7},237,{"v":454.617288952526,"d":"454.6173"},{"v":2413558.504964952,"d":"2413558.5050"},{"v":5308.989701042784,"d":"5,308.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":454.617288952526,"d":"454.6173"},{"v":2413558.504964952,"d":"2413558.5050"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43048170.390287645,"d":"$43,048,170.39"},1]
[null,null,238,595.0616260692041,-880880.8996361028,121.94626579069882,-1558238.001806587,1263.6233265255432,319858.25675449194,null,null,{"v":595.0616260692041,"d":"595.0616"},{"v":-880880.8996361028,"d":"-880880.8996"},{"v":-1480.3187788379732,"d":"(1,480.32)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":595.0616260692041,"d":"595.0616"},{"v":-880880.8996361028,"d":"-880880.8996"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60387043.50655651,"d":"$60,387,043.51"},1,{"$nulls":7},238,{"v":121.94626579069882,"d":"121.9463"},{"v":-1558238.001806587,"d":"-1558238.0018"},{"v":-12778.070666641423,"d":"(12,778.07)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":121.94626579069882,"d":"121.9463"},{"v":-1558238.001806587,"d":"-1558238.0018"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13752864.58087647,"d":"$13,752,864.58"},1,{"$nulls":7},238,{"v":1263.6233265255432,"d":"1263.6233"},{"v":319858.25675449194,"d":"319858.2568"},{"v":253.1278507132135,"d":"253.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1263.6233265255432,"d":"1263.6233"},{"v":319858.25675449194,"d":"319858.2568"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":126042474.39579983,"d":"$126,042,474.40"},1]
[null,null,239,830.165252428902,2293789.320158357,205.73413859469292,-360133.06723994017,444.8654645075585,9840713.631207256,null,null,{"v":830.165252428902,"d":"830.1653"},{"v":2293789.320158357,"d":"2293789.3202"},{"v":2763.0514689059505,"d":"2,763.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":830.165252428902,"d":"830.1653"},{"v":2293789.320158357,"d":"2293789.3202"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80722735.92273185,"d":"$80,722,735.92"},1,{"$nulls":7},239,{"v":205.73413859469292,"d":"205.7341"},{"v":-360133.06723994017,"d":"-360133.0672"},{"v":-1750.4779211651464,"d":"(1,750.48)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":205.73413859469292,"d":"205.7341"},{"v":-360133.06723994017,"d":"-360133.0672"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20933546.92670923,"d":"$20,933,546.93"},1,{"$nulls":7},239,{"v":444.8654645075585,"d":"444.8655"},{"v":9840713.631207256,"d":"9840713.6312"},{"v":22120.650885094852,"d":"22,120.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":444.8654645075585,"d":"444.8655"},{"v":9840713.631207256,"d":"9840713.6312"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34645832.81954859,"d":"$34,645,832.82"},1]
[null,null,240,554.9288891104734,7999790.359921079,197.5309680704231,1292176.1614124607,1237.6099650650212,432939.74191264575,null,null,{"v":554.9288891104734,"d":"554.9289"},{"v":7999790.359921079,"d":"7999790.3599"},{"v":14415.883758988275,"d":"14,415.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":554.9288891104734,"d":"554.9289"},{"v":7999790.359921079,"d":"7999790.3599"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47493098.55112626,"d":"$47,493,098.55"},1,{"$nulls":7},240,{"v":197.5309680704231,"d":"197.5310"},{"v":1292176.1614124607,"d":"1292176.1614"},{"v":6541.63837718741,"d":"6,541.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":197.5309680704231,"d":"197.5310"},{"v":1292176.1614124607,"d":"1292176.1614"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18460920.645629853,"d":"$18,460,920.65"},1,{"$nulls":7},240,{"v":1237.6099650650212,"d":"1237.6100"},{"v":432939.74191264575,"d":"432939.7419"},{"v":349.81921132955654,"d":"349.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1237.6099650650212,"d":"1237.6100"},{"v":432939.74191264575,"d":"432939.7419"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":123328056.76458947,"d":"$123,328,056.76"},1]
[null,null,241,225.1091179648938,4504216.051963119,56.59577462391462,1873548.5990738235,1025.428718689327,1369844.2513328125,null,null,{"v":225.1091179648938,"d":"225.1091"},{"v":4504216.051963119,"d":"4504216.0520"},{"v":20009.03425273764,"d":"20,009.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":225.1091179648938,"d":"225.1091"},{"v":4504216.051963119,"d":"4504216.0520"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18006695.74452626,"d":"$18,006,695.74"},1,{"$nulls":7},241,{"v":56.59577462391462,"d":"56.5958"},{"v":1873548.5990738235,"d":"1873548.5991"},{"v":33104.0366798364,"d":"33,104.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":56.59577462391462,"d":"56.5958"},{"v":1873548.5990738235,"d":"1873548.5991"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3786028.8633176386,"d":"$3,786,028.86"},1,{"$nulls":7},241,{"v":1025.428718689327,"d":"1025.4287"},{"v":1369844.2513328125,"d":"1369844.2513"},{"v":1335.8746701415846,"d":"1,335.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1025.428718689327,"d":"1025.4287"},{"v":1369844.2513328125,"d":"1369844.2513"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101173027.61759989,"d":"$101,173,027.62"},1]
[null,null,242,-102.71760212668596,53998204.89611833,146.9700381204275,762342.815536811,1160.1207566689336,417823.4081106526,null,null,{"v":-102.71760212668596,"d":"-102.7176"},{"v":53998204.89611833,"d":"53998204.8961"},{"v":-525695.7306063283,"d":"(525,695.73)"},{"v":-102.71760212668596,"d":"-102.7176"},{"v":53998204.89611833,"d":"53998204.8961"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-64269965.108786926,"d":"$(64,269,965.11)"},0,{"$nulls":7},242,{"v":146.9700381204275,"d":"146.9700"},{"v":762342.815536811,"d":"762342.8155"},{"v":5187.06278698891,"d":"5,187.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":146.9700381204275,"d":"146.9700"},{"v":762342.815536811,"d":"762342.8155"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13934660.996505938,"d":"$13,934,661.00"},1,{"$nulls":7},242,{"v":1160.1207566689336,"d":"1160.1208"},{"v":417823.4081106526,"d":"417823.4081"},{"v":360.1551008451509,"d":"360.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1160.1207566689336,"d":"1160.1208"},{"v":417823.4081106526,"d":"417823.4081"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":115594252.25878271,"d":"$115,594,252.26"},1]
[null,null,243,676.1016766745779,982856.3912820332,-5.220583113747125,8633257.391986387,848.6880459359454,2908038.4757802794,null,null,{"v":676.1016766745779,"d":"676.1017"},{"v":982856.3912820332,"d":"982856.3913"},{"v":1453.710921286626,"d":"1,453.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":676.1016766745779,"d":"676.1017"},{"v":982856.3912820332,"d":"982856.3913"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66627311.27617575,"d":"$66,627,311.28"},1,{"$nulls":7},243,{"v":-5.220583113747125,"d":"-5.2206"},{"v":8633257.391986387,"d":"8633257.3920"},{"v":-1653695.9959995314,"d":"(1,653,696.00)"},{"v":-5.220583113747125,"d":"-5.2206"},{"v":8633257.391986387,"d":"8633257.3920"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9155315.7033611,"d":"$(9,155,315.70)"},0,{"$nulls":7},243,{"v":848.6880459359454,"d":"848.6880"},{"v":2908038.4757802794,"d":"2908038.4758"},{"v":3426.510470726912,"d":"3,426.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":848.6880459359454,"d":"848.6880"},{"v":2908038.4757802794,"d":"2908038.4758"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81960766.11781426,"d":"$81,960,766.12"},1]
[null,null,244,560.6281825065234,650381.130908478,191.82221662047232,-1435911.1831297018,1297.2946444399931,377223.171396791,null,null,{"v":560.6281825065234,"d":"560.6282"},{"v":650381.130908478,"d":"650381.1309"},{"v":1160.0935365052046,"d":"1,160.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":560.6281825065234,"d":"560.6282"},{"v":650381.130908478,"d":"650381.1309"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55412437.11974387,"d":"$55,412,437.12"},1,{"$nulls":7},244,{"v":191.82221662047232,"d":"191.8222"},{"v":-1435911.1831297018,"d":"-1435911.1831"},{"v":-7485.6354411267575,"d":"(7,485.64)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":191.82221662047232,"d":"191.8222"},{"v":-1435911.1831297018,"d":"-1435911.1831"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20618132.845176935,"d":"$20,618,132.85"},1,{"$nulls":7},244,{"v":1297.2946444399931,"d":"1297.2946"},{"v":377223.171396791,"d":"377223.1714"},{"v":290.77678923096767,"d":"290.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1297.2946444399931,"d":"1297.2946"},{"v":377223.171396791,"d":"377223.1714"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":129352241.27260253,"d":"$129,352,241.27"},1]
[null,null,245,768.5752773768036,5390790.920525948,63.06694260204313,3554949.670794218,726.1070710358617,210141.19116066396,null,null,{"v":768.5752773768036,"d":"768.5753"},{"v":5390790.920525948,"d":"5390790.9205"},{"v":7014.005106858317,"d":"7,014.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":768.5752773768036,"d":"768.5753"},{"v":5390790.920525948,"d":"5390790.9205"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71466736.81715441,"d":"$71,466,736.82"},1,{"$nulls":7},245,{"v":63.06694260204313,"d":"63.0669"},{"v":3554949.670794218,"d":"3554949.6708"},{"v":56367.87711790949,"d":"56,367.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":63.06694260204313,"d":"63.0669"},{"v":3554949.670794218,"d":"3554949.6708"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2751744.5894100945,"d":"$2,751,744.59"},1,{"$nulls":7},245,{"v":726.1070710358617,"d":"726.1071"},{"v":210141.19116066396,"d":"210141.1912"},{"v":289.40799441723834,"d":"289.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":726.1070710358617,"d":"726.1071"},{"v":210141.19116066396,"d":"210141.1912"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72400565.9124255,"d":"$72,400,565.91"},1]
[null,null,246,210.69274264751584,10885560.426130608,34.28730641608854,1781955.0106803542,1297.7538904290705,954385.4886455652,null,null,{"v":210.69274264751584,"d":"210.6927"},{"v":10885560.426130608,"d":"10885560.4261"},{"v":51665.568967137624,"d":"51,665.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":210.69274264751584,"d":"210.6927"},{"v":10885560.426130608,"d":"10885560.4261"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10183713.838620976,"d":"$10,183,713.84"},1,{"$nulls":7},246,{"v":34.28730641608854,"d":"34.2873"},{"v":1781955.0106803542,"d":"1781955.0107"},{"v":51971.27441437663,"d":"51,971.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":34.28730641608854,"d":"34.2873"},{"v":1781955.0106803542,"d":"1781955.0107"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1646775.6309284996,"d":"$1,646,775.63"},1,{"$nulls":7},246,{"v":1297.7538904290705,"d":"1297.7539"},{"v":954385.4886455652,"d":"954385.4886"},{"v":735.4133134827445,"d":"735.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1297.7538904290705,"d":"1297.7539"},{"v":954385.4886455652,"d":"954385.4886"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":128821003.55426148,"d":"$128,821,003.55"},1]
[null,null,247,450.82290647238915,11044296.607906714,180.16382263003106,4821880.707088158,1105.852266426511,1696141.2703547198,null,null,{"v":450.82290647238915,"d":"450.8229"},{"v":11044296.607906714,"d":"11044296.6079"},{"v":24498.082172280054,"d":"24,498.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":450.82290647238915,"d":"450.8229"},{"v":11044296.607906714,"d":"11044296.6079"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34037994.0393322,"d":"$34,037,994.04"},1,{"$nulls":7},247,{"v":180.16382263003106,"d":"180.1638"},{"v":4821880.707088158,"d":"4821880.7071"},{"v":26763.86766609608,"d":"26,763.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":180.16382263003106,"d":"180.1638"},{"v":4821880.707088158,"d":"4821880.7071"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13194501.55591495,"d":"$13,194,501.56"},1,{"$nulls":7},247,{"v":1105.852266426511,"d":"1105.8523"},{"v":1696141.2703547198,"d":"1696141.2704"},{"v":1533.7864937743348,"d":"1,533.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1105.852266426511,"d":"1105.8523"},{"v":1696141.2703547198,"d":"1696141.2704"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":108889085.3722964,"d":"$108,889,085.37"},1]
[null,null,248,271.90341174795685,591685.6162999868,106.40944008415318,-426573.0690454645,969.3236633084016,2002162.9644343136,null,null,{"v":271.90341174795685,"d":"271.9034"},{"v":591685.6162999868,"d":"591685.6163"},{"v":2176.087502897738,"d":"2,176.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":271.90341174795685,"d":"271.9034"},{"v":591685.6162999868,"d":"591685.6163"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26598655.558495697,"d":"$26,598,655.56"},1,{"$nulls":7},248,{"v":106.40944008415318,"d":"106.4094"},{"v":-426573.0690454645,"d":"-426573.0690"},{"v":-4008.78971553757,"d":"(4,008.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.40944008415318,"d":"106.4094"},{"v":-426573.0690454645,"d":"-426573.0690"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11067517.07746078,"d":"$11,067,517.08"},1,{"$nulls":7},248,{"v":969.3236633084016,"d":"969.3237"},{"v":2002162.9644343136,"d":"2002162.9644"},{"v":2065.525727083485,"d":"2,065.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":969.3236633084016,"d":"969.3237"},{"v":2002162.9644343136,"d":"2002162.9644"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94930203.36640584,"d":"$94,930,203.37"},1]
[null,null,249,374.5327346038903,-1750335.2863744888,104.41120333045546,4789179.62039735,882.5946133981488,411793.70427384623,null,null,{"v":374.5327346038903,"d":"374.5327"},{"v":-1750335.2863744888,"d":"-1750335.2864"},{"v":-4673.383991991145,"d":"(4,673.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":374.5327346038903,"d":"374.5327"},{"v":-1750335.2863744888,"d":"-1750335.2864"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39203608.74676351,"d":"$39,203,608.75"},1,{"$nulls":7},249,{"v":104.41120333045546,"d":"104.4112"},{"v":4789179.62039735,"d":"4789179.6204"},{"v":45868.445795417865,"d":"45,868.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":104.41120333045546,"d":"104.4112"},{"v":4789179.62039735,"d":"4789179.6204"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5651940.712648196,"d":"$5,651,940.71"},1,{"$nulls":7},249,{"v":882.5946133981488,"d":"882.5946"},{"v":411793.70427384623,"d":"411793.7043"},{"v":466.57173975758366,"d":"466.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":882.5946133981488,"d":"882.5946"},{"v":411793.70427384623,"d":"411793.7043"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87847667.63554104,"d":"$87,847,667.64"},1]
[null,null,250,775.1365213986319,15352130.166937709,166.90407351756585,4331039.771208131,556.2044347767005,11758313.849808518,null,null,{"v":775.1365213986319,"d":"775.1365"},{"v":15352130.166937709,"d":"15352130.1669"},{"v":19805.711307779446,"d":"19,805.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":775.1365213986319,"d":"775.1365"},{"v":15352130.166937709,"d":"15352130.1669"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62161521.972925484,"d":"$62,161,521.97"},1,{"$nulls":7},250,{"v":166.90407351756585,"d":"166.9041"},{"v":4331039.771208131,"d":"4331039.7712"},{"v":25949.275412695722,"d":"25,949.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":166.90407351756585,"d":"166.9041"},{"v":4331039.771208131,"d":"4331039.7712"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12359367.580548454,"d":"$12,359,367.58"},1,{"$nulls":7},250,{"v":556.2044347767005,"d":"556.2044"},{"v":11758313.849808518,"d":"11758313.8498"},{"v":21140.273458137977,"d":"21,140.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":556.2044347767005,"d":"556.2044"},{"v":11758313.849808518,"d":"11758313.8498"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43862129.62786153,"d":"$43,862,129.63"},1]
[null,null,251,546.3619001645493,-463463.7262715781,-244.4475238837258,23003564.825964317,508.05845213022985,12257882.575177655,null,null,{"v":546.3619001645493,"d":"546.3619"},{"v":-463463.7262715781,"d":"-463463.7263"},{"v":-848.2724108910147,"d":"(848.27)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":546.3619001645493,"d":"546.3619"},{"v":-463463.7262715781,"d":"-463463.7263"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55099653.742726505,"d":"$55,099,653.74"},1,{"$nulls":7},251,{"v":-244.4475238837258,"d":"-244.4475"},{"v":23003564.825964317,"d":"23003564.8260"},{"v":-94104.30697144725,"d":"(94,104.31)"},{"v":-244.4475238837258,"d":"-244.4475"},{"v":23003564.825964317,"d":"23003564.8260"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-47448317.2143369,"d":"$(47,448,317.21)"},0,{"$nulls":7},251,{"v":508.05845213022985,"d":"508.0585"},{"v":12257882.575177655,"d":"12257882.5752"},{"v":24126.91398751813,"d":"24,126.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":508.05845213022985,"d":"508.0585"},{"v":12257882.575177655,"d":"12257882.5752"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38547962.63784533,"d":"$38,547,962.64"},1]
[null,null,252,950.7861440596571,5072336.269748043,190.4444611216495,-645202.1156821577,521.5013838451268,6982623.304249043,null,null,{"v":950.7861440596571,"d":"950.7861"},{"v":5072336.269748043,"d":"5072336.2697"},{"v":5334.886610873643,"d":"5,334.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":950.7861440596571,"d":"950.7861"},{"v":5072336.269748043,"d":"5072336.2697"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90006278.13621767,"d":"$90,006,278.14"},1,{"$nulls":7},252,{"v":190.4444611216495,"d":"190.4445"},{"v":-645202.1156821577,"d":"-645202.1157"},{"v":-3387.8754566142215,"d":"(3,387.88)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":190.4444611216495,"d":"190.4445"},{"v":-645202.1156821577,"d":"-645202.1157"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19689648.22784711,"d":"$19,689,648.23"},1,{"$nulls":7},252,{"v":521.5013838451268,"d":"521.5014"},{"v":6982623.304249043,"d":"6982623.3042"},{"v":13389.462656388101,"d":"13,389.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":521.5013838451268,"d":"521.5014"},{"v":6982623.304249043,"d":"6982623.3042"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45167515.080263644,"d":"$45,167,515.08"},1]
[null,null,253,488.00660228855304,2959422.722078316,-686.831157508921,55257531.16076953,670.0198233404517,2235224.822216681,null,null,{"v":488.00660228855304,"d":"488.0066"},{"v":2959422.722078316,"d":"2959422.7221"},{"v":6064.30877820059,"d":"6,064.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":488.00660228855304,"d":"488.0066"},{"v":2959422.722078316,"d":"2959422.7221"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45841237.50677699,"d":"$45,841,237.51"},1,{"$nulls":7},253,{"v":-686.831157508921,"d":"-686.8312"},{"v":55257531.16076953,"d":"55257531.1608"},{"v":-80452.86029420092,"d":"(80,452.86)"},{"v":-686.831157508921,"d":"-686.8312"},{"v":55257531.16076953,"d":"55257531.1608"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-123940646.91166162,"d":"$(123,940,646.91)"},0,{"$nulls":7},253,{"v":670.0198233404517,"d":"670.0198"},{"v":2235224.822216681,"d":"2235224.8222"},{"v":3336.057746877908,"d":"3,336.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":670.0198233404517,"d":"670.0198"},{"v":2235224.822216681,"d":"2235224.8222"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64766757.51182849,"d":"$64,766,757.51"},1]
[null,null,254,378.5882017122349,-1504242.8634822592,157.15749052848696,13364.16384533234,600.1809301768226,11542133.462501388,null,null,{"v":378.5882017122349,"d":"378.5882"},{"v":-1504242.8634822592,"d":"-1504242.8635"},{"v":-3973.2956723929688,"d":"(3,973.30)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":378.5882017122349,"d":"378.5882"},{"v":-1504242.8634822592,"d":"-1504242.8635"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39363063.03470575,"d":"$39,363,063.03"},1,{"$nulls":7},254,{"v":157.15749052848696,"d":"157.1575"},{"v":13364.16384533234,"d":"13364.1638"},{"v":85.03676026126098,"d":"85.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":157.15749052848696,"d":"157.1575"},{"v":13364.16384533234,"d":"13364.1638"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15702384.889003364,"d":"$15,702,384.89"},1,{"$nulls":7},254,{"v":600.1809301768226,"d":"600.1809"},{"v":11542133.462501388,"d":"11542133.4625"},{"v":19231.089963323055,"d":"19,231.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":600.1809301768226,"d":"600.1809"},{"v":11542133.462501388,"d":"11542133.4625"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48475959.55518088,"d":"$48,475,959.56"},1]
[null,null,255,440.0827216689322,-1399295.200864438,-63.96446694712722,13621956.241507523,1033.9394828060904,2363377.904595712,null,null,{"v":440.0827216689322,"d":"440.0827"},{"v":-1399295.200864438,"d":"-1399295.2009"},{"v":-3179.6185852465874,"d":"(3,179.62)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":440.0827216689322,"d":"440.0827"},{"v":-1399295.200864438,"d":"-1399295.2009"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45407567.36775766,"d":"$45,407,567.37"},1,{"$nulls":7},255,{"v":-63.96446694712722,"d":"-63.9645"},{"v":13621956.241507523,"d":"13621956.2415"},{"v":-212961.30323054796,"d":"(212,961.30)"},{"v":-63.96446694712722,"d":"-63.9645"},{"v":13621956.241507523,"d":"13621956.2415"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20018402.936220244,"d":"$(20,018,402.94)"},0,{"$nulls":7},255,{"v":1033.9394828060904,"d":"1033.9395"},{"v":2363377.904595712,"d":"2363377.9046"},{"v":2285.7990664807126,"d":"2,285.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1033.9394828060904,"d":"1033.9395"},{"v":2363377.904595712,"d":"2363377.9046"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101030570.37601332,"d":"$101,030,570.38"},1]
[null,null,256,524.0374981898749,3995464.494978497,-2.039097959495848,11585921.626220722,618.2260370660224,564413.2567789983,null,null,{"v":524.0374981898749,"d":"524.0375"},{"v":3995464.494978497,"d":"3995464.4950"},{"v":7624.386630307164,"d":"7,624.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":524.0374981898749,"d":"524.0375"},{"v":3995464.494978497,"d":"3995464.4950"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48408285.324008994,"d":"$48,408,285.32"},1,{"$nulls":7},256,{"v":-2.039097959495848,"d":"-2.0391"},{"v":11585921.626220722,"d":"11585921.6262"},{"v":-5681885.743775279,"d":"(5,681,885.74)"},{"v":-2.039097959495848,"d":"-2.0391"},{"v":11585921.626220722,"d":"11585921.6262"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-11789831.422170307,"d":"$(11,789,831.42)"},0,{"$nulls":7},256,{"v":618.2260370660224,"d":"618.2260"},{"v":564413.2567789983,"d":"564413.2568"},{"v":912.9561405365441,"d":"912.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":618.2260370660224,"d":"618.2260"},{"v":564413.2567789983,"d":"564413.2568"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61258190.44982324,"d":"$61,258,190.45"},1]
[null,null,257,1041.1280375694332,8890448.810410151,250.49598772466197,3580247.99978316,1382.3825608500701,757084.2752464414,null,null,{"v":1041.1280375694332,"d":"1041.1280"},{"v":8890448.810410151,"d":"8890448.8104"},{"v":8539.246365092002,"d":"8,539.25"},{"$f":"IF(AND(L271<0,M271>0),L271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L271<0,M271>0),M271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L271>0,M271>0),L271,#N/A)","v":{"v":1041.1280375694332,"d":"1041.1280"}},{"$f":"IF(AND(L271>0,M271>0),M271,#N/A)","v":{"v":8890448.810410151,"d":"8890448.8104"}},{"$f":"IF(AND(L271>0,M271<0),L271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L271>0,M271<0),M271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L271<0,M271<0),L271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L271<0,M271<0),M271,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C271 > TotalSimulations,\"\",threshold*L271-M271)","v":{"v":95222354.94653316,"d":"$95,222,354.95"}},1,{"$nulls":7},257,{"v":250.49598772466197,"d":"250.4960"},{"v":3580247.99978316,"d":"3580247.9998"},{"v":14292.63611087642,"d":"14,292.64"},{"$f":"IF(AND(AH271<0,AI271>0),AH271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH271<0,AI271>0),AI271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH271>0,AI271>0),AH271,#N/A)","v":{"v":250.49598772466197,"d":"250.4960"}},{"$f":"IF(AND(AH271>0,AI271>0),AI271,#N/A)","v":{"v":3580247.99978316,"d":"3580247.9998"}},{"$f":"IF(AND(AH271>0,AI271<0),AH271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH271>0,AI271<0),AI271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH271<0,AI271<0),AH271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH271<0,AI271<0),AI271,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG271 > TotalSimulations,\"\",threshold_DK*AH271-AI271)","v":{"v":21469350.77268304,"d":"$21,469,350.77"}},1,{"$nulls":7},257,{"v":1382.3825608500701,"d":"1382.3826"},{"v":757084.2752464414,"d":"757084.2752"},{"v":547.666251504856,"d":"547.67"},{"$f":"IF(AND(BD271<0,BE271>0),BD271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD271<0,BE271>0),BE271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD271>0,BE271>0),BD271,#N/A)","v":{"v":1382.3825608500701,"d":"1382.3826"}},{"$f":"IF(AND(BD271>0,BE271>0),BE271,#N/A)","v":{"v":757084.2752464414,"d":"757084.2752"}},{"$f":"IF(AND(BD271>0,BE271<0),BD271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD271>0,BE271<0),BE271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD271<0,BE271<0),BD271,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD271<0,BE271<0),BE271,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC271 > TotalSimulations,\"\",threshold_UB*BD271-BE271)","v":{"v":137481171.80976057,"d":"$137,481,171.81"}},1]
[null,null,258,555.4445780704627,2779494.509353252,123.43501303219819,-1156242.07557101,831.3452649912288,1588864.8952554306,null,null,{"$f":"D272","v":{"v":555.4445780704627,"d":"555.4446"}},{"$f":"E272","v":{"v":2779494.509353252,"d":"2779494.5094"}},{"$f":"IFERROR(M272/L272,\"\")","v":{"v":5004.089731164232,"d":"5,004.09"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":555.4445780704627,"d":"555.4446"},{"v":2779494.509353252,"d":"2779494.5094"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52764963.29769302,"d":"$52,764,963.30"},{"$f":"IF(X272>0,1,0)","v":1},{"$nulls":7},258,{"$f":"F272","v":{"v":123.43501303219819,"d":"123.4350"}},{"$f":"G272","v":{"v":-1156242.07557101,"d":"-1156242.0756"}},{"$f":"IFERROR(AI272/AH272,\"\")","v":{"v":-9367.213136433198,"d":"(9,367.21)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":123.43501303219819,"d":"123.4350"},{"v":-1156242.07557101,"d":"-1156242.0756"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13499743.378790827,"d":"$13,499,743.38"},{"$f":"IF(AT272>0,1,0)","v":1},{"$nulls":7},258,{"$f":"H272","v":{"v":831.3452649912288,"d":"831.3453"}},{"$f":"I272","v":{"v":1588864.8952554306,"d":"1588864.8953"}},{"$f":"IFERROR(BE272/BD272,\"\")","v":{"v":1911.1973835229508,"d":"1,911.20"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":831.3452649912288,"d":"831.3453"},{"v":1588864.8952554306,"d":"1588864.8953"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81545661.60386744,"d":"$81,545,661.60"},{"$f":"IF(BP272>0,1,0)","v":1}]
[null,null,259,296.7124034833032,5189963.525305573,-4.809990337300405,5814191.1422516415,557.90179204382,1021767.6481735935,null,null,{"v":296.7124034833032,"d":"296.7124"},{"v":5189963.525305573,"d":"5189963.5253"},{"v":17491.562416593162,"d":"17,491.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":296.7124034833032,"d":"296.7124"},{"v":5189963.525305573,"d":"5189963.5253"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24481276.823024746,"d":"$24,481,276.82"},1,{"$nulls":7},259,{"v":-4.809990337300405,"d":"-4.8100"},{"v":5814191.1422516415,"d":"5814191.1423"},{"v":-1208773.975524209,"d":"(1,208,773.98)"},{"v":-4.809990337300405,"d":"-4.8100"},{"v":5814191.1422516415,"d":"5814191.1423"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6295190.175981682,"d":"$(6,295,190.18)"},0,{"$nulls":7},259,{"v":557.90179204382,"d":"557.9018"},{"v":1021767.6481735935,"d":"1021767.6482"},{"v":1831.4471520703403,"d":"1,831.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":557.90179204382,"d":"557.9018"},{"v":1021767.6481735935,"d":"1021767.6482"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54768411.55620841,"d":"$54,768,411.56"},1]
[null,null,260,768.8572666674481,-170683.97583547514,65.07727188830904,2292969.5752095236,1377.2438658283063,417097.2720829039,null,null,{"v":768.8572666674481,"d":"768.8573"},{"v":-170683.97583547514,"d":"-170683.9758"},{"v":-221.99695994978563,"d":"(222.00)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":768.8572666674481,"d":"768.8573"},{"v":-170683.97583547514,"d":"-170683.9758"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77056410.64258029,"d":"$77,056,410.64"},1,{"$nulls":7},260,{"v":65.07727188830904,"d":"65.0773"},{"v":2292969.5752095236,"d":"2292969.5752"},{"v":35234.56820908083,"d":"35,234.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":65.07727188830904,"d":"65.0773"},{"v":2292969.5752095236,"d":"2292969.5752"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4214757.613621381,"d":"$4,214,757.61"},1,{"$nulls":7},260,{"v":1377.2438658283063,"d":"1377.2439"},{"v":417097.2720829039,"d":"417097.2721"},{"v":302.8492501813046,"d":"302.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1377.2438658283063,"d":"1377.2439"},{"v":417097.2720829039,"d":"417097.2721"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137307289.31074774,"d":"$137,307,289.31"},1]
[null,null,261,837.5055609389492,9064832.756490843,75.54527497644449,-53399.91774152219,1720.066910177069,1506630.0494140363,null,null,{"v":837.5055609389492,"d":"837.5056"},{"v":9064832.756490843,"d":"9064832.7565"},{"v":10823.609035297657,"d":"10,823.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":837.5055609389492,"d":"837.5056"},{"v":9064832.756490843,"d":"9064832.7565"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74685723.33740407,"d":"$74,685,723.34"},1,{"$nulls":7},261,{"v":75.54527497644449,"d":"75.5453"},{"v":-53399.91774152219,"d":"-53399.9177"},{"v":-706.8597970974708,"d":"(706.86)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.54527497644449,"d":"75.5453"},{"v":-53399.91774152219,"d":"-53399.9177"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7607927.415385971,"d":"$7,607,927.42"},1,{"$nulls":7},261,{"v":1720.066910177069,"d":"1720.0669"},{"v":1506630.0494140363,"d":"1506630.0494"},{"v":875.9136289988504,"d":"875.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1720.066910177069,"d":"1720.0669"},{"v":1506630.0494140363,"d":"1506630.0494"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":170500060.96829286,"d":"$170,500,060.97"},1]
[null,null,262,449.88315535746005,17067208.090945013,193.3122740674371,-678787.7275844235,1175.2529305625503,1083016.7938459648,null,null,{"v":449.88315535746005,"d":"449.8832"},{"v":17067208.090945013,"d":"17067208.0909"},{"v":37936.97960836977,"d":"37,936.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":449.88315535746005,"d":"449.8832"},{"v":17067208.090945013,"d":"17067208.0909"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27921107.444800995,"d":"$27,921,107.44"},1,{"$nulls":7},262,{"v":193.3122740674371,"d":"193.3123"},{"v":-678787.7275844235,"d":"-678787.7276"},{"v":-3511.353486781848,"d":"(3,511.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.3122740674371,"d":"193.3123"},{"v":-678787.7275844235,"d":"-678787.7276"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20010015.134328134,"d":"$20,010,015.13"},1,{"$nulls":7},262,{"v":1175.2529305625503,"d":"1175.2529"},{"v":1083016.7938459648,"d":"1083016.7938"},{"v":921.5180542690198,"d":"921.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1175.2529305625503,"d":"1175.2529"},{"v":1083016.7938459648,"d":"1083016.7938"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":116442276.26240906,"d":"$116,442,276.26"},1]
[null,null,263,357.6359245005151,12527756.494220845,61.420064536352584,5771673.085223755,1244.5197549966251,467019.53212630516,null,null,{"v":357.6359245005151,"d":"357.6359"},{"v":12527756.494220845,"d":"12527756.4942"},{"v":35029.357052755484,"d":"35,029.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":357.6359245005151,"d":"357.6359"},{"v":12527756.494220845,"d":"12527756.4942"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23235835.955830663,"d":"$23,235,835.96"},1,{"$nulls":7},263,{"v":61.420064536352584,"d":"61.4201"},{"v":5771673.085223755,"d":"5771673.0852"},{"v":93970.48226492314,"d":"93,970.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":61.420064536352584,"d":"61.4201"},{"v":5771673.085223755,"d":"5771673.0852"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":370333.36841150373,"d":"$370,333.37"},1,{"$nulls":7},263,{"v":1244.5197549966251,"d":"1244.5198"},{"v":467019.53212630516,"d":"467019.5321"},{"v":375.2608427879649,"d":"375.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1244.5197549966251,"d":"1244.5198"},{"v":467019.53212630516,"d":"467019.5321"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":123984955.96753621,"d":"$123,984,955.97"},1]
[null,null,264,798.9304188721399,-168954.58030764014,159.89868969784584,127531.20918651205,1064.634493667436,646962.2670488148,null,null,{"v":798.9304188721399,"d":"798.9304"},{"v":-168954.58030764014,"d":"-168954.5803"},{"v":-211.47596375934145,"d":"(211.48)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":798.9304188721399,"d":"798.9304"},{"v":-168954.58030764014,"d":"-168954.5803"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80061996.46752164,"d":"$80,061,996.47"},1,{"$nulls":7},264,{"v":159.89868969784584,"d":"159.8987"},{"v":127531.20918651205,"d":"127531.2092"},{"v":797.5750734887364,"d":"797.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":159.89868969784584,"d":"159.8987"},{"v":127531.20918651205,"d":"127531.2092"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15862337.76059807,"d":"$15,862,337.76"},1,{"$nulls":7},264,{"v":1064.634493667436,"d":"1064.6345"},{"v":646962.2670488148,"d":"646962.2670"},{"v":607.6848635818378,"d":"607.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1064.634493667436,"d":"1064.6345"},{"v":646962.2670488148,"d":"646962.2670"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":105816487.09969477,"d":"$105,816,487.10"},1]
[null,null,265,761.8205999928614,298851.6578259021,85.18613384836499,1259829.008910438,1093.7986948014368,3091972.5563968914,null,null,{"v":761.8205999928614,"d":"761.8206"},{"v":298851.6578259021,"d":"298851.6578"},{"v":392.2861338072277,"d":"392.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":761.8205999928614,"d":"761.8206"},{"v":298851.6578259021,"d":"298851.6578"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75883208.34146024,"d":"$75,883,208.34"},1,{"$nulls":7},265,{"v":85.18613384836499,"d":"85.1861"},{"v":1259829.008910438,"d":"1259829.0089"},{"v":14789.132362233839,"d":"14,789.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":85.18613384836499,"d":"85.1861"},{"v":1259829.008910438,"d":"1259829.0089"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7258784.375926061,"d":"$7,258,784.38"},1,{"$nulls":7},265,{"v":1093.7986948014368,"d":"1093.7987"},{"v":3091972.5563968914,"d":"3091972.5564"},{"v":2826.820484511726,"d":"2,826.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1093.7986948014368,"d":"1093.7987"},{"v":3091972.5563968914,"d":"3091972.5564"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106287896.9237468,"d":"$106,287,896.92"},1]
[null,null,266,78.9914422527545,43552622.87074794,259.41478095776984,-398177.9295186149,446.3435078278053,147962.8730888171,null,null,{"v":78.9914422527545,"d":"78.9914"},{"v":43552622.87074794,"d":"43552622.8707"},{"v":551358.7501211781,"d":"551,358.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":78.9914422527545,"d":"78.9914"},{"v":43552622.87074794,"d":"43552622.8707"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-35653478.64547249,"d":"$(35,653,478.65)"},0,{"$nulls":7},266,{"v":259.41478095776984,"d":"259.4148"},{"v":-398177.9295186149,"d":"-398177.9295"},{"v":-1534.9084121133187,"d":"(1,534.91)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":259.41478095776984,"d":"259.4148"},{"v":-398177.9295186149,"d":"-398177.9295"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26339656.025295597,"d":"$26,339,656.03"},1,{"$nulls":7},266,{"v":446.3435078278053,"d":"446.3435"},{"v":147962.8730888171,"d":"147962.8731"},{"v":331.50000054643937,"d":"331.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":446.3435078278053,"d":"446.3435"},{"v":147962.8730888171,"d":"147962.8731"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44486387.909691714,"d":"$44,486,387.91"},1]
[null,null,267,368.1575592977606,2121134.336560076,151.965117671014,-534325.6317532202,660.4210484396863,998261.2297897411,null,null,{"v":368.1575592977606,"d":"368.1576"},{"v":2121134.336560076,"d":"2121134.3366"},{"v":5761.485220094402,"d":"5,761.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":368.1575592977606,"d":"368.1576"},{"v":2121134.336560076,"d":"2121134.3366"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34694621.59321598,"d":"$34,694,621.59"},1,{"$nulls":7},267,{"v":151.965117671014,"d":"151.9651"},{"v":-534325.6317532202,"d":"-534325.6318"},{"v":-3516.107116831707,"d":"(3,516.11)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":151.965117671014,"d":"151.9651"},{"v":-534325.6317532202,"d":"-534325.6318"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15730837.39885462,"d":"$15,730,837.40"},1,{"$nulls":7},267,{"v":660.4210484396863,"d":"660.4210"},{"v":998261.2297897411,"d":"998261.2298"},{"v":1511.552716480248,"d":"1,511.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":660.4210484396863,"d":"660.4210"},{"v":998261.2297897411,"d":"998261.2298"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65043843.61417889,"d":"$65,043,843.61"},1]
[null,null,268,463.1739461116813,7148793.815591417,-619.417614441154,59781251.92405834,1089.5725478247114,2259765.6014521997,null,null,{"v":463.1739461116813,"d":"463.1739"},{"v":7148793.815591417,"d":"7148793.8156"},{"v":15434.360839173125,"d":"15,434.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":463.1739461116813,"d":"463.1739"},{"v":7148793.815591417,"d":"7148793.8156"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39168600.795576714,"d":"$39,168,600.80"},1,{"$nulls":7},268,{"v":-619.417614441154,"d":"-619.4176"},{"v":59781251.92405834,"d":"59781251.9241"},{"v":-96512.03086627381,"d":"(96,512.03)"},{"v":-619.417614441154,"d":"-619.4176"},{"v":59781251.92405834,"d":"59781251.9241"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-121723013.36817375,"d":"$(121,723,013.37)"},0,{"$nulls":7},268,{"v":1089.5725478247114,"d":"1089.5725"},{"v":2259765.6014521997,"d":"2259765.6015"},{"v":2073.9927836505544,"d":"2,073.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1089.5725478247114,"d":"1089.5725"},{"v":2259765.6014521997,"d":"2259765.6015"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106697489.18101893,"d":"$106,697,489.18"},1]
[null,null,269,611.1927170281233,14011409.098812796,-159.90782313226373,28634577.39017339,727.6282408226689,5429410.027941555,null,null,{"v":611.1927170281233,"d":"611.1927"},{"v":14011409.098812796,"d":"14011409.0988"},{"v":22924.69904900401,"d":"22,924.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":611.1927170281233,"d":"611.1927"},{"v":14011409.098812796,"d":"14011409.0988"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47107862.60399953,"d":"$47,107,862.60"},1,{"$nulls":7},269,{"v":-159.90782313226373,"d":"-159.9078"},{"v":28634577.39017339,"d":"28634577.3902"},{"v":-179069.27146703147,"d":"(179,069.27)"},{"v":-159.90782313226373,"d":"-159.9078"},{"v":28634577.39017339,"d":"28634577.3902"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-44625359.70339976,"d":"$(44,625,359.70)"},0,{"$nulls":7},269,{"v":727.6282408226689,"d":"727.6282"},{"v":5429410.027941555,"d":"5429410.0279"},{"v":7461.791232570868,"d":"7,461.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":727.6282408226689,"d":"727.6282"},{"v":5429410.027941555,"d":"5429410.0279"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67333414.05432533,"d":"$67,333,414.05"},1]
[null,null,270,798.3105113606762,2627694.2606111076,20.273201151867397,15639935.386627883,888.674837093029,401631.7849373487,null,null,{"v":798.3105113606762,"d":"798.3105"},{"v":2627694.2606111076,"d":"2627694.2606"},{"v":3291.569161644067,"d":"3,291.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":798.3105113606762,"d":"798.3105"},{"v":2627694.2606111076,"d":"2627694.2606"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77203356.87545651,"d":"$77,203,356.88"},1,{"$nulls":7},270,{"v":20.273201151867397,"d":"20.2732"},{"v":15639935.386627883,"d":"15639935.3866"},{"v":771458.6004187732,"d":"771,458.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":20.273201151867397,"d":"20.2732"},{"v":15639935.386627883,"d":"15639935.3866"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13612615.271441143,"d":"$(13,612,615.27)"},0,{"$nulls":7},270,{"v":888.674837093029,"d":"888.6748"},{"v":401631.7849373487,"d":"401631.7849"},{"v":451.9445900495377,"d":"451.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":888.674837093029,"d":"888.6748"},{"v":401631.7849373487,"d":"401631.7849"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88465851.92436555,"d":"$88,465,851.92"},1]
[null,null,271,273.6738847338711,11129172.426323505,-227.79245138927945,23452528.359683134,841.4762563995464,2834362.373248438,null,null,{"v":273.6738847338711,"d":"273.6739"},{"v":11129172.426323505,"d":"11129172.4263"},{"v":40665.818140250594,"d":"40,665.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":273.6738847338711,"d":"273.6739"},{"v":11129172.426323505,"d":"11129172.4263"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16238216.047063602,"d":"$16,238,216.05"},1,{"$nulls":7},271,{"v":-227.79245138927945,"d":"-227.7925"},{"v":23452528.359683134,"d":"23452528.3597"},{"v":-102955.6871470012,"d":"(102,955.69)"},{"v":-227.79245138927945,"d":"-227.7925"},{"v":23452528.359683134,"d":"23452528.3597"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-46231773.49861108,"d":"$(46,231,773.50)"},0,{"$nulls":7},271,{"v":841.4762563995464,"d":"841.4763"},{"v":2834362.373248438,"d":"2834362.3732"},{"v":3368.321270734272,"d":"3,368.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":841.4762563995464,"d":"841.4763"},{"v":2834362.373248438,"d":"2834362.3732"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81313263.2667062,"d":"$81,313,263.27"},1]
[null,null,272,681.8344919491028,10754550.6146651,-431.64925482563194,37566029.11663698,656.2593965560918,2292229.4387952425,null,null,{"v":681.8344919491028,"d":"681.8345"},{"v":10754550.6146651,"d":"10754550.6147"},{"v":15772.963588160483,"d":"15,772.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":681.8344919491028,"d":"681.8345"},{"v":10754550.6146651,"d":"10754550.6147"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57428898.58024519,"d":"$57,428,898.58"},1,{"$nulls":7},272,{"v":-431.64925482563194,"d":"-431.6493"},{"v":37566029.11663698,"d":"37566029.1166"},{"v":-87029.06050842615,"d":"(87,029.06)"},{"v":-431.64925482563194,"d":"-431.6493"},{"v":37566029.11663698,"d":"37566029.1166"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-80730954.59920017,"d":"$(80,730,954.60)"},0,{"$nulls":7},272,{"v":656.2593965560918,"d":"656.2594"},{"v":2292229.4387952425,"d":"2292229.4388"},{"v":3492.8710367034278,"d":"3,492.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":656.2593965560918,"d":"656.2594"},{"v":2292229.4387952425,"d":"2292229.4388"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63333710.21681394,"d":"$63,333,710.22"},1]
[null,null,273,967.3679812679948,1000199.3880768986,98.50575595394912,-729795.4140091157,634.314798745283,4446619.878082469,null,null,{"v":967.3679812679948,"d":"967.3680"},{"v":1000199.3880768986,"d":"1000199.3881"},{"v":1033.9389016844134,"d":"1,033.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":967.3679812679948,"d":"967.3680"},{"v":1000199.3880768986,"d":"1000199.3881"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95736598.73872258,"d":"$95,736,598.74"},1,{"$nulls":7},273,{"v":98.50575595394912,"d":"98.5058"},{"v":-729795.4140091157,"d":"-729795.4140"},{"v":-7408.657564643135,"d":"(7,408.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":98.50575595394912,"d":"98.5058"},{"v":-729795.4140091157,"d":"-729795.4140"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10580371.009404026,"d":"$10,580,371.01"},1,{"$nulls":7},273,{"v":634.314798745283,"d":"634.3148"},{"v":4446619.878082469,"d":"4446619.8781"},{"v":7010.115303754823,"d":"7,010.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":634.314798745283,"d":"634.3148"},{"v":4446619.878082469,"d":"4446619.8781"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58984859.996445835,"d":"$58,984,860.00"},1]
[null,null,274,-131.59847569644626,27201558.31795834,95.42049050148853,3009895.920681704,419.39264224849467,2713160.4970715474,null,null,{"v":-131.59847569644626,"d":"-131.5985"},{"v":27201558.31795834,"d":"27201558.3180"},{"v":-206701.1656024288,"d":"(206,701.17)"},{"v":-131.59847569644626,"d":"-131.5985"},{"v":27201558.31795834,"d":"27201558.3180"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-40361405.88760297,"d":"$(40,361,405.89)"},0,{"$nulls":7},274,{"v":95.42049050148853,"d":"95.4205"},{"v":3009895.920681704,"d":"3009895.9207"},{"v":31543.49663120575,"d":"31,543.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":95.42049050148853,"d":"95.4205"},{"v":3009895.920681704,"d":"3009895.9207"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6532153.129467148,"d":"$6,532,153.13"},1,{"$nulls":7},274,{"v":419.39264224849467,"d":"419.3926"},{"v":2713160.4970715474,"d":"2713160.4971"},{"v":6469.261078414367,"d":"6,469.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":419.39264224849467,"d":"419.3926"},{"v":2713160.4970715474,"d":"2713160.4971"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39226103.72777792,"d":"$39,226,103.73"},1]
[null,null,275,-162.58269354178083,44496427.70261648,171.17836588222417,65359.30850243382,582.3281495429255,4333386.099704558,null,null,{"v":-162.58269354178083,"d":"-162.5827"},{"v":44496427.70261648,"d":"44496427.7026"},{"v":-273684.89679488365,"d":"(273,684.90)"},{"v":-162.58269354178083,"d":"-162.5827"},{"v":44496427.70261648,"d":"44496427.7026"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-60754697.05679457,"d":"$(60,754,697.06)"},0,{"$nulls":7},275,{"v":171.17836588222417,"d":"171.1784"},{"v":65359.30850243382,"d":"65359.3085"},{"v":381.8199114449017,"d":"381.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":171.17836588222417,"d":"171.1784"},{"v":65359.30850243382,"d":"65359.3085"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17052477.279719986,"d":"$17,052,477.28"},1,{"$nulls":7},275,{"v":582.3281495429255,"d":"582.3281"},{"v":4333386.099704558,"d":"4333386.0997"},{"v":7441.484845109876,"d":"7,441.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":582.3281495429255,"d":"582.3281"},{"v":4333386.099704558,"d":"4333386.0997"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53899428.854587995,"d":"$53,899,428.85"},1]
[null,null,276,626.8577395111606,2513692.286270572,125.07170354125265,1391216.0307505475,561.019674115305,817069.1621664679,null,null,{"v":626.8577395111606,"d":"626.8577"},{"v":2513692.286270572,"d":"2513692.2863"},{"v":4009.9884357028313,"d":"4,009.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":626.8577395111606,"d":"626.8577"},{"v":2513692.286270572,"d":"2513692.2863"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60172081.66484549,"d":"$60,172,081.66"},1,{"$nulls":7},276,{"v":125.07170354125265,"d":"125.0717"},{"v":1391216.0307505475,"d":"1391216.0308"},{"v":11123.34757870856,"d":"11,123.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":125.07170354125265,"d":"125.0717"},{"v":1391216.0307505475,"d":"1391216.0308"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11115954.323374718,"d":"$11,115,954.32"},1,{"$nulls":7},276,{"v":561.019674115305,"d":"561.0197"},{"v":817069.1621664679,"d":"817069.1622"},{"v":1456.4001939057448,"d":"1,456.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":561.019674115305,"d":"561.0197"},{"v":817069.1621664679,"d":"817069.1622"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55284898.249364026,"d":"$55,284,898.25"},1]
[null,null,277,-392.79669427959016,62129015.7385564,82.4158231565234,-1018377.0146344155,266.07775320747896,7957287.4372388655,null,null,{"v":-392.79669427959016,"d":"-392.7967"},{"v":62129015.7385564,"d":"62129015.7386"},{"v":-158170.92313494207,"d":"(158,170.92)"},{"v":-392.79669427959016,"d":"-392.7967"},{"v":62129015.7385564,"d":"62129015.7386"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-101408685.16651541,"d":"$(101,408,685.17)"},0,{"$nulls":7},277,{"v":82.4158231565234,"d":"82.4158"},{"v":-1018377.0146344155,"d":"-1018377.0146"},{"v":-12356.571537243799,"d":"(12,356.57)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":82.4158231565234,"d":"82.4158"},{"v":-1018377.0146344155,"d":"-1018377.0146"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9259959.330286756,"d":"$9,259,959.33"},1,{"$nulls":7},277,{"v":266.07775320747896,"d":"266.0778"},{"v":7957287.4372388655,"d":"7957287.4372"},{"v":29905.872780856,"d":"29,905.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":266.07775320747896,"d":"266.0778"},{"v":7957287.4372388655,"d":"7957287.4372"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18650487.883509032,"d":"$18,650,487.88"},1]
[null,null,278,511.0643451786036,3330955.8903418444,67.50154295102402,3144965.976242669,908.2891683742419,458798.01496494515,null,null,{"v":511.0643451786036,"d":"511.0643"},{"v":3330955.8903418444,"d":"3330955.8903"},{"v":6517.683970259679,"d":"6,517.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":511.0643451786036,"d":"511.0643"},{"v":3330955.8903418444,"d":"3330955.8903"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47775478.62751852,"d":"$47,775,478.63"},1,{"$nulls":7},278,{"v":67.50154295102402,"d":"67.5015"},{"v":3144965.976242669,"d":"3144965.9762"},{"v":46591.023534447355,"d":"46,591.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.50154295102402,"d":"67.5015"},{"v":3144965.976242669,"d":"3144965.9762"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3605188.3188597336,"d":"$3,605,188.32"},1,{"$nulls":7},278,{"v":908.2891683742419,"d":"908.2892"},{"v":458798.01496494515,"d":"458798.0150"},{"v":505.1232921627299,"d":"505.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":908.2891683742419,"d":"908.2892"},{"v":458798.01496494515,"d":"458798.0150"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90370118.82245925,"d":"$90,370,118.82"},1]
[null,null,279,540.5734807027511,4508798.197754127,137.7635377575789,462430.7101101484,349.82210955732444,4152572.6781174885,null,null,{"v":540.5734807027511,"d":"540.5735"},{"v":4508798.197754127,"d":"4508798.1978"},{"v":8340.768385257528,"d":"8,340.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":540.5734807027511,"d":"540.5735"},{"v":4508798.197754127,"d":"4508798.1978"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49548549.87252098,"d":"$49,548,549.87"},1,{"$nulls":7},279,{"v":137.7635377575789,"d":"137.7635"},{"v":462430.7101101484,"d":"462430.7101"},{"v":3356.698859780177,"d":"3,356.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":137.7635377575789,"d":"137.7635"},{"v":462430.7101101484,"d":"462430.7101"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13313923.06564774,"d":"$13,313,923.07"},1,{"$nulls":7},279,{"v":349.82210955732444,"d":"349.8221"},{"v":4152572.6781174885,"d":"4152572.6781"},{"v":11870.526661028603,"d":"11,870.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":349.82210955732444,"d":"349.8221"},{"v":4152572.6781174885,"d":"4152572.6781"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30829638.277614955,"d":"$30,829,638.28"},1]
[null,null,280,366.72787919721304,-1188347.8273366615,225.29552105581388,-352621.9305396108,-399.3064290030161,29546804.485923365,null,null,{"v":366.72787919721304,"d":"366.7279"},{"v":-1188347.8273366615,"d":"-1188347.8273"},{"v":-3240.407655774681,"d":"(3,240.41)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":366.72787919721304,"d":"366.7279"},{"v":-1188347.8273366615,"d":"-1188347.8273"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37861135.74705797,"d":"$37,861,135.75"},1,{"$nulls":7},280,{"v":225.29552105581388,"d":"225.2955"},{"v":-352621.9305396108,"d":"-352621.9305"},{"v":-1565.1528662758171,"d":"(1,565.15)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":225.29552105581388,"d":"225.2955"},{"v":-352621.9305396108,"d":"-352621.9305"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22882174.036121,"d":"$22,882,174.04"},1,{"$nulls":7},280,{"v":-399.3064290030161,"d":"-399.3064"},{"v":29546804.485923365,"d":"29546804.4859"},{"v":-73995.31372358692,"d":"(73,995.31)"},{"v":-399.3064290030161,"d":"-399.3064"},{"v":29546804.485923365,"d":"29546804.4859"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-69477447.38622497,"d":"$(69,477,447.39)"},0]
[null,null,281,-7.858048630747362,29589967.39926198,85.46364929810443,-86431.7734236326,272.9768964793766,2146205.4589301874,null,null,{"v":-7.858048630747362,"d":"-7.8580"},{"v":29589967.39926198,"d":"29589967.3993"},{"v":-3765561.755813128,"d":"(3,765,561.76)"},{"v":-7.858048630747362,"d":"-7.8580"},{"v":29589967.39926198,"d":"29589967.3993"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-30375772.262336716,"d":"$(30,375,772.26)"},0,{"$nulls":7},281,{"v":85.46364929810443,"d":"85.4636"},{"v":-86431.7734236326,"d":"-86431.7734"},{"v":-1011.3279052963358,"d":"(1,011.33)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":85.46364929810443,"d":"85.4636"},{"v":-86431.7734236326,"d":"-86431.7734"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8632796.703234075,"d":"$8,632,796.70"},1,{"$nulls":7},281,{"v":272.9768964793766,"d":"272.9769"},{"v":2146205.4589301874,"d":"2146205.4589"},{"v":7862.223824104225,"d":"7,862.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":272.9768964793766,"d":"272.9769"},{"v":2146205.4589301874,"d":"2146205.4589"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25151484.189007472,"d":"$25,151,484.19"},1]
[null,null,282,509.14383338931657,3268744.4329442494,4.196970708657318,9370219.06361724,1033.7863501943502,1827154.2182741058,null,null,{"v":509.14383338931657,"d":"509.1438"},{"v":3268744.4329442494,"d":"3268744.4329"},{"v":6420.08057170125,"d":"6,420.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":509.14383338931657,"d":"509.1438"},{"v":3268744.4329442494,"d":"3268744.4329"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47645638.90598741,"d":"$47,645,638.91"},1,{"$nulls":7},282,{"v":4.196970708657318,"d":"4.1970"},{"v":9370219.06361724,"d":"9370219.0636"},{"v":2232614.8343825187,"d":"2,232,614.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":4.196970708657318,"d":"4.1970"},{"v":9370219.06361724,"d":"9370219.0636"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-8950521.992751509,"d":"$(8,950,521.99)"},0,{"$nulls":7},282,{"v":1033.7863501943502,"d":"1033.7864"},{"v":1827154.2182741058,"d":"1827154.2183"},{"v":1767.438908368836,"d":"1,767.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1033.7863501943502,"d":"1033.7864"},{"v":1827154.2182741058,"d":"1827154.2183"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101551480.80116092,"d":"$101,551,480.80"},1]
[null,null,283,844.0260518749492,6052938.46811865,72.45183216803707,13281738.632106561,432.2587665718238,5058892.572939038,null,null,{"v":844.0260518749492,"d":"844.0261"},{"v":6052938.46811865,"d":"6052938.4681"},{"v":7171.506678819261,"d":"7,171.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":844.0260518749492,"d":"844.0261"},{"v":6052938.46811865,"d":"6052938.4681"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78349666.71937627,"d":"$78,349,666.72"},1,{"$nulls":7},283,{"v":72.45183216803707,"d":"72.4518"},{"v":13281738.632106561,"d":"13281738.6321"},{"v":183318.18857668512,"d":"183,318.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":72.45183216803707,"d":"72.4518"},{"v":13281738.632106561,"d":"13281738.6321"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6036555.415302854,"d":"$(6,036,555.42)"},0,{"$nulls":7},283,{"v":432.2587665718238,"d":"432.2588"},{"v":5058892.572939038,"d":"5058892.5729"},{"v":11703.389182966303,"d":"11,703.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":432.2587665718238,"d":"432.2588"},{"v":5058892.572939038,"d":"5058892.5729"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38166984.08424334,"d":"$38,166,984.08"},1]
[null,null,284,589.9982279463584,3305613.7481037285,139.630932387543,-237606.53248209972,1212.829097600239,938466.22781628,null,null,{"v":589.9982279463584,"d":"589.9982"},{"v":3305613.7481037285,"d":"3305613.7481"},{"v":5602.751994035259,"d":"5,602.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":589.9982279463584,"d":"589.9982"},{"v":3305613.7481037285,"d":"3305613.7481"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55694209.04653211,"d":"$55,694,209.05"},1,{"$nulls":7},284,{"v":139.630932387543,"d":"139.6309"},{"v":-237606.53248209972,"d":"-237606.5325"},{"v":-1701.6754698924972,"d":"(1,701.68)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":139.630932387543,"d":"139.6309"},{"v":-237606.53248209972,"d":"-237606.5325"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14200699.771236401,"d":"$14,200,699.77"},1,{"$nulls":7},284,{"v":1212.829097600239,"d":"1212.8291"},{"v":938466.22781628,"d":"938466.2278"},{"v":773.782744554178,"d":"773.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1212.829097600239,"d":"1212.8291"},{"v":938466.22781628,"d":"938466.2278"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":120344443.53220762,"d":"$120,344,443.53"},1]
[null,null,285,788.0222252550229,323387.5085459873,100.32347025011404,1206415.2098237053,823.8795924992955,3815392.2063575927,null,null,{"v":788.0222252550229,"d":"788.0222"},{"v":323387.5085459873,"d":"323387.5085"},{"v":410.37866468973175,"d":"410.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":788.0222252550229,"d":"788.0222"},{"v":323387.5085459873,"d":"323387.5085"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78478835.0169563,"d":"$78,478,835.02"},1,{"$nulls":7},285,{"v":100.32347025011404,"d":"100.3235"},{"v":1206415.2098237053,"d":"1206415.2098"},{"v":12025.253979113964,"d":"12,025.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.32347025011404,"d":"100.3235"},{"v":1206415.2098237053,"d":"1206415.2098"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8825931.815187698,"d":"$8,825,931.82"},1,{"$nulls":7},285,{"v":823.8795924992955,"d":"823.8796"},{"v":3815392.2063575927,"d":"3815392.2064"},{"v":4631.00705624148,"d":"4,631.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":823.8795924992955,"d":"823.8796"},{"v":3815392.2063575927,"d":"3815392.2064"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78572567.04357195,"d":"$78,572,567.04"},1]
[null,null,286,88.28186421384453,71956838.24307573,8.55918798212224,11655775.017894214,1139.4984843398852,258311.33300890028,null,null,{"v":88.28186421384453,"d":"88.2819"},{"v":71956838.24307573,"d":"71956838.2431"},{"v":815080.6384058134,"d":"815,080.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":88.28186421384453,"d":"88.2819"},{"v":71956838.24307573,"d":"71956838.2431"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-63128651.821691275,"d":"$(63,128,651.82)"},0,{"$nulls":7},286,{"v":8.55918798212224,"d":"8.5592"},{"v":11655775.017894214,"d":"11655775.0179"},{"v":1361785.1415624802,"d":"1,361,785.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":8.55918798212224,"d":"8.5592"},{"v":11655775.017894214,"d":"11655775.0179"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10799856.21968199,"d":"$(10,799,856.22)"},0,{"$nulls":7},286,{"v":1139.4984843398852,"d":"1139.4985"},{"v":258311.33300890028,"d":"258311.3330"},{"v":226.68861482386333,"d":"226.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1139.4984843398852,"d":"1139.4985"},{"v":258311.33300890028,"d":"258311.3330"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":113691537.10097961,"d":"$113,691,537.10"},1]
[null,null,287,695.414842532231,19918960.387779873,-387.60933481551183,49993828.606424555,851.1589352124574,1149709.6249950407,null,null,{"v":695.414842532231,"d":"695.4148"},{"v":19918960.387779873,"d":"19918960.3878"},{"v":28643.277608583212,"d":"28,643.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":695.414842532231,"d":"695.4148"},{"v":19918960.387779873,"d":"19918960.3878"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49622523.865443215,"d":"$49,622,523.87"},1,{"$nulls":7},287,{"v":-387.60933481551183,"d":"-387.6093"},{"v":49993828.606424555,"d":"49993828.6064"},{"v":-128979.93963488993,"d":"(128,979.94)"},{"v":-387.60933481551183,"d":"-387.6093"},{"v":49993828.606424555,"d":"49993828.6064"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-88754762.08797574,"d":"$(88,754,762.09)"},0,{"$nulls":7},287,{"v":851.1589352124574,"d":"851.1589"},{"v":1149709.6249950407,"d":"1149709.6250"},{"v":1350.7578636979968,"d":"1,350.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":851.1589352124574,"d":"851.1589"},{"v":1149709.6249950407,"d":"1149709.6250"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83966183.89625071,"d":"$83,966,183.90"},1]
[null,null,288,340.4266389250988,-1285329.6877366398,240.7010592138722,-933811.3684893027,858.6552388236596,435904.8587450392,null,null,{"v":340.4266389250988,"d":"340.4266"},{"v":-1285329.6877366398,"d":"-1285329.6877"},{"v":-3775.64367992788,"d":"(3,775.64)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":340.4266389250988,"d":"340.4266"},{"v":-1285329.6877366398,"d":"-1285329.6877"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35327993.580246516,"d":"$35,327,993.58"},1,{"$nulls":7},288,{"v":240.7010592138722,"d":"240.7011"},{"v":-933811.3684893027,"d":"-933811.3685"},{"v":-3879.5482310677125,"d":"(3,879.55)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":240.7010592138722,"d":"240.7011"},{"v":-933811.3684893027,"d":"-933811.3685"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25003917.289876524,"d":"$25,003,917.29"},1,{"$nulls":7},288,{"v":858.6552388236596,"d":"858.6552"},{"v":435904.8587450392,"d":"435904.8587"},{"v":507.659930360665,"d":"507.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":858.6552388236596,"d":"858.6552"},{"v":435904.8587450392,"d":"435904.8587"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85429619.02362092,"d":"$85,429,619.02"},1]
[null,null,289,679.8629807302932,4836220.693662191,153.20112226954006,909141.241342797,427.53487081386993,5449172.168753268,null,null,{"v":679.8629807302932,"d":"679.8630"},{"v":4836220.693662191,"d":"4836220.6937"},{"v":7113.5226225543765,"d":"7,113.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":679.8629807302932,"d":"679.8630"},{"v":4836220.693662191,"d":"4836220.6937"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63150077.379367135,"d":"$63,150,077.38"},1,{"$nulls":7},289,{"v":153.20112226954006,"d":"153.2011"},{"v":909141.241342797,"d":"909141.2413"},{"v":5934.298834595125,"d":"5,934.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":153.20112226954006,"d":"153.2011"},{"v":909141.241342797,"d":"909141.2413"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14410970.985611208,"d":"$14,410,970.99"},1,{"$nulls":7},289,{"v":427.53487081386993,"d":"427.5349"},{"v":5449172.168753268,"d":"5449172.1688"},{"v":12745.561919616144,"d":"12,745.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":427.53487081386993,"d":"427.5349"},{"v":5449172.168753268,"d":"5449172.1688"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37304314.912633725,"d":"$37,304,314.91"},1]
[null,null,290,-119.6643908400074,76183875.30132212,-65.45836144249188,11980261.10915199,269.040959103997,625437.6661855764,null,null,{"v":-119.6643908400074,"d":"-119.6644"},{"v":76183875.30132212,"d":"76183875.3013"},{"v":-636646.1632114168,"d":"(636,646.16)"},{"v":-119.6643908400074,"d":"-119.6644"},{"v":76183875.30132212,"d":"76183875.3013"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-88150314.38532285,"d":"$(88,150,314.39)"},0,{"$nulls":7},290,{"v":-65.45836144249188,"d":"-65.4584"},{"v":11980261.10915199,"d":"11980261.1092"},{"v":-183021.09684913498,"d":"(183,021.10)"},{"v":-65.45836144249188,"d":"-65.4584"},{"v":11980261.10915199,"d":"11980261.1092"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18526097.253401175,"d":"$(18,526,097.25)"},0,{"$nulls":7},290,{"v":269.040959103997,"d":"269.0410"},{"v":625437.6661855764,"d":"625437.6662"},{"v":2324.6931183582915,"d":"2,324.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":269.040959103997,"d":"269.0410"},{"v":625437.6661855764,"d":"625437.6662"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26278658.244214125,"d":"$26,278,658.24"},1]
[null,null,291,578.7130137718741,2602127.406145131,102.99445049873611,6601491.740356717,1230.1565492854497,355178.471270788,null,null,{"v":578.7130137718741,"d":"578.7130"},{"v":2602127.406145131,"d":"2602127.4061"},{"v":4496.403820583301,"d":"4,496.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":578.7130137718741,"d":"578.7130"},{"v":2602127.406145131,"d":"2602127.4061"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55269173.971042275,"d":"$55,269,173.97"},1,{"$nulls":7},291,{"v":102.99445049873611,"d":"102.9945"},{"v":6601491.740356717,"d":"6601491.7404"},{"v":64095.60620392578,"d":"64,095.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":102.99445049873611,"d":"102.9945"},{"v":6601491.740356717,"d":"6601491.7404"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3697953.3095168937,"d":"$3,697,953.31"},1,{"$nulls":7},291,{"v":1230.1565492854497,"d":"1230.1565"},{"v":355178.471270788,"d":"355178.4713"},{"v":288.726236898139,"d":"288.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1230.1565492854497,"d":"1230.1565"},{"v":355178.471270788,"d":"355178.4713"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":122660476.45727418,"d":"$122,660,476.46"},1]
[null,null,292,273.76789460678265,-1720293.272759257,47.805303302062384,2718640.26703786,645.1418204064248,465487.66229464905,null,null,{"v":273.76789460678265,"d":"273.7679"},{"v":-1720293.272759257,"d":"-1720293.2728"},{"v":-6283.765578977559,"d":"(6,283.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":273.76789460678265,"d":"273.7679"},{"v":-1720293.272759257,"d":"-1720293.2728"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29097082.733437523,"d":"$29,097,082.73"},1,{"$nulls":7},292,{"v":47.805303302062384,"d":"47.8053"},{"v":2718640.26703786,"d":"2718640.2670"},{"v":56869.00990586486,"d":"56,869.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":47.805303302062384,"d":"47.8053"},{"v":2718640.26703786,"d":"2718640.2670"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2061890.0631683785,"d":"$2,061,890.06"},1,{"$nulls":7},292,{"v":645.1418204064248,"d":"645.1418"},{"v":465487.66229464905,"d":"465487.6623"},{"v":721.5276510851556,"d":"721.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":645.1418204064248,"d":"645.1418"},{"v":465487.66229464905,"d":"465487.6623"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64048694.37834784,"d":"$64,048,694.38"},1]
[null,null,293,28.11392484978751,2206828.6798292166,148.81464995558417,-446532.81694551464,474.06307240224123,2092599.8487526686,null,null,{"v":28.11392484978751,"d":"28.1139"},{"v":2206828.6798292166,"d":"2206828.6798"},{"v":78495.9300994182,"d":"78,495.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":28.11392484978751,"d":"28.1139"},{"v":2206828.6798292166,"d":"2206828.6798"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":604563.8051495343,"d":"$604,563.81"},1,{"$nulls":7},293,{"v":148.81464995558417,"d":"148.8146"},{"v":-446532.81694551464,"d":"-446532.8169"},{"v":-3000.5971661982785,"d":"(3,000.60)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":148.81464995558417,"d":"148.8146"},{"v":-446532.81694551464,"d":"-446532.8169"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15327997.81250393,"d":"$15,327,997.81"},1,{"$nulls":7},293,{"v":474.06307240224123,"d":"474.0631"},{"v":2092599.8487526686,"d":"2092599.8488"},{"v":4414.180244305347,"d":"4,414.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":474.06307240224123,"d":"474.0631"},{"v":2092599.8487526686,"d":"2092599.8488"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45313707.39147145,"d":"$45,313,707.39"},1]
[null,null,294,399.09029023219773,15903833.5976868,-164.9467053476037,27367675.332807846,530.3947752450622,4364330.477889396,null,null,{"v":399.09029023219773,"d":"399.0903"},{"v":15903833.5976868,"d":"15903833.5977"},{"v":39850.21431725054,"d":"39,850.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":399.09029023219773,"d":"399.0903"},{"v":15903833.5976868,"d":"15903833.5977"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24005195.425532974,"d":"$24,005,195.43"},1,{"$nulls":7},294,{"v":-164.9467053476037,"d":"-164.9467"},{"v":27367675.332807846,"d":"27367675.3328"},{"v":-165918.29024492507,"d":"(165,918.29)"},{"v":-164.9467053476037,"d":"-164.9467"},{"v":27367675.332807846,"d":"27367675.3328"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-43862345.86756822,"d":"$(43,862,345.87)"},0,{"$nulls":7},294,{"v":530.3947752450622,"d":"530.3948"},{"v":4364330.477889396,"d":"4364330.4779"},{"v":8228.456767646161,"d":"8,228.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":530.3947752450622,"d":"530.3948"},{"v":4364330.477889396,"d":"4364330.4779"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48675147.04661682,"d":"$48,675,147.05"},1]
[null,null,295,293.80080390904186,809598.1113459431,75.86153682714576,-69157.6172513226,797.2818779115914,420746.7811662676,null,null,{"v":293.80080390904186,"d":"293.8008"},{"v":809598.1113459431,"d":"809598.1113"},{"v":2755.602096979243,"d":"2,755.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":293.80080390904186,"d":"293.8008"},{"v":809598.1113459431,"d":"809598.1113"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28570482.27955824,"d":"$28,570,482.28"},1,{"$nulls":7},295,{"v":75.86153682714576,"d":"75.8615"},{"v":-69157.6172513226,"d":"-69157.6173"},{"v":-911.629531166784,"d":"(911.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.86153682714576,"d":"75.8615"},{"v":-69157.6172513226,"d":"-69157.6173"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7655311.2999658985,"d":"$7,655,311.30"},1,{"$nulls":7},295,{"v":797.2818779115914,"d":"797.2819"},{"v":420746.7811662676,"d":"420746.7812"},{"v":527.7265078047128,"d":"527.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":797.2818779115914,"d":"797.2819"},{"v":420746.7811662676,"d":"420746.7812"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79307441.00999287,"d":"$79,307,441.01"},1]
[null,null,296,297.7851764962252,3185627.314306043,139.62103018579,-1318867.0297421403,934.2141242283178,815525.5964914779,null,null,{"v":297.7851764962252,"d":"297.7852"},{"v":3185627.314306043,"d":"3185627.3143"},{"v":10697.736374216147,"d":"10,697.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":297.7851764962252,"d":"297.7852"},{"v":3185627.314306043,"d":"3185627.3143"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26592890.335316475,"d":"$26,592,890.34"},1,{"$nulls":7},296,{"v":139.62103018579,"d":"139.6210"},{"v":-1318867.0297421403,"d":"-1318867.0297"},{"v":-9446.048550044065,"d":"(9,446.05)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":139.62103018579,"d":"139.6210"},{"v":-1318867.0297421403,"d":"-1318867.0297"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15280970.04832114,"d":"$15,280,970.05"},1,{"$nulls":7},296,{"v":934.2141242283178,"d":"934.2141"},{"v":815525.5964914779,"d":"815525.5965"},{"v":872.9536145314872,"d":"872.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":934.2141242283178,"d":"934.2141"},{"v":815525.5964914779,"d":"815525.5965"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92605886.82634032,"d":"$92,605,886.83"},1]
[null,null,297,-237.8215285942606,123100003.11033963,-714.5703264649783,72696149.87389979,715.2091556933301,1126821.027900672,null,null,{"v":-237.8215285942606,"d":"-237.8215"},{"v":123100003.11033963,"d":"123100003.1103"},{"v":-517615.05292633304,"d":"(517,615.05)"},{"v":-237.8215285942606,"d":"-237.8215"},{"v":123100003.11033963,"d":"123100003.1103"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-146882155.9697657,"d":"$(146,882,155.97)"},0,{"$nulls":7},297,{"v":-714.5703264649783,"d":"-714.5703"},{"v":72696149.87389979,"d":"72696149.8739"},{"v":-101734.07316468337,"d":"(101,734.07)"},{"v":-714.5703264649783,"d":"-714.5703"},{"v":72696149.87389979,"d":"72696149.8739"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-144153182.5203976,"d":"$(144,153,182.52)"},0,{"$nulls":7},297,{"v":715.2091556933301,"d":"715.2092"},{"v":1126821.027900672,"d":"1126821.0279"},{"v":1575.5125880740743,"d":"1,575.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":715.2091556933301,"d":"715.2092"},{"v":1126821.027900672,"d":"1126821.0279"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70394094.54143235,"d":"$70,394,094.54"},1]
[null,null,298,431.5670171521597,-1231708.1091625206,68.691602556828,-1232844.8357957155,224.3387074986531,3427996.1709459224,null,null,{"v":431.5670171521597,"d":"431.5670"},{"v":-1231708.1091625206,"d":"-1231708.1092"},{"v":-2854.036708575093,"d":"(2,854.04)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":431.5670171521597,"d":"431.5670"},{"v":-1231708.1091625206,"d":"-1231708.1092"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44388409.82437849,"d":"$44,388,409.82"},1,{"$nulls":7},298,{"v":68.691602556828,"d":"68.6916"},{"v":-1232844.8357957155,"d":"-1232844.8358"},{"v":-17947.533467075442,"d":"(17,947.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":68.691602556828,"d":"68.6916"},{"v":-1232844.8357957155,"d":"-1232844.8358"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8102005.091478515,"d":"$8,102,005.09"},1,{"$nulls":7},298,{"v":224.3387074986531,"d":"224.3387"},{"v":3427996.1709459224,"d":"3427996.1709"},{"v":15280.448965618221,"d":"15,280.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":224.3387074986531,"d":"224.3387"},{"v":3427996.1709459224,"d":"3427996.1709"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19005874.578919385,"d":"$19,005,874.58"},1]
[null,null,299,379.74660980974295,972520.4219573997,-117.11000607848473,15510434.073930506,713.665853775572,1913936.0274030431,null,null,{"v":379.74660980974295,"d":"379.7466"},{"v":972520.4219573997,"d":"972520.4220"},{"v":2560.971966134583,"d":"2,560.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":379.74660980974295,"d":"379.7466"},{"v":972520.4219573997,"d":"972520.4220"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37002140.5590169,"d":"$37,002,140.56"},1,{"$nulls":7},299,{"v":-117.11000607848473,"d":"-117.1100"},{"v":15510434.073930506,"d":"15510434.0739"},{"v":-132443.28638780644,"d":"(132,443.29)"},{"v":-117.11000607848473,"d":"-117.1100"},{"v":15510434.073930506,"d":"15510434.0739"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-27221434.68177898,"d":"$(27,221,434.68)"},0,{"$nulls":7},299,{"v":713.665853775572,"d":"713.6659"},{"v":1913936.0274030431,"d":"1913936.0274"},{"v":2681.8377498062596,"d":"2,681.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":713.665853775572,"d":"713.6659"},{"v":1913936.0274030431,"d":"1913936.0274"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69452649.35015416,"d":"$69,452,649.35"},1]
[null,null,300,605.2021158179923,-879774.5266872598,145.374365145497,3188465.777459561,704.3570010356925,3254855.0538975177,null,null,{"v":605.2021158179923,"d":"605.2021"},{"v":-879774.5266872598,"d":"-879774.5267"},{"v":-1453.6871297915984,"d":"(1,453.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":605.2021158179923,"d":"605.2021"},{"v":-879774.5266872598,"d":"-879774.5267"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61399986.10848649,"d":"$61,399,986.11"},1,{"$nulls":7},300,{"v":145.374365145497,"d":"145.3744"},{"v":3188465.777459561,"d":"3188465.7775"},{"v":21932.792444310286,"d":"21,932.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":145.374365145497,"d":"145.3744"},{"v":3188465.777459561,"d":"3188465.7775"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11348970.737090137,"d":"$11,348,970.74"},1,{"$nulls":7},300,{"v":704.3570010356925,"d":"704.3570"},{"v":3254855.0538975177,"d":"3254855.0539"},{"v":4621.030314331441,"d":"4,621.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":704.3570010356925,"d":"704.3570"},{"v":3254855.0538975177,"d":"3254855.0539"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67180845.04967174,"d":"$67,180,845.05"},1]
[null,null,301,713.5503165800546,-1230934.9205546463,170.34537754075427,101047.4995459579,1319.4612136878422,630266.3776243925,null,null,{"v":713.5503165800546,"d":"713.5503"},{"v":-1230934.9205546463,"d":"-1230934.9206"},{"v":-1725.0849617085767,"d":"(1,725.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":713.5503165800546,"d":"713.5503"},{"v":-1230934.9205546463,"d":"-1230934.9206"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72585966.57856011,"d":"$72,585,966.58"},1,{"$nulls":7},301,{"v":170.34537754075427,"d":"170.3454"},{"v":101047.4995459579,"d":"101047.4995"},{"v":593.1919081384101,"d":"593.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":170.34537754075427,"d":"170.3454"},{"v":101047.4995459579,"d":"101047.4995"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16933490.25452947,"d":"$16,933,490.25"},1,{"$nulls":7},301,{"v":1319.4612136878422,"d":"1319.4612"},{"v":630266.3776243925,"d":"630266.3776"},{"v":477.6694995549151,"d":"477.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1319.4612136878422,"d":"1319.4612"},{"v":630266.3776243925,"d":"630266.3776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":131315854.99115983,"d":"$131,315,854.99"},1]
[null,null,302,586.64809086674,-608853.1915778313,167.75987629155134,865240.5513529861,398.64735350125557,3459106.4541156995,null,null,{"v":586.64809086674,"d":"586.6481"},{"v":-608853.1915778313,"d":"-608853.1916"},{"v":-1037.850801965936,"d":"(1,037.85)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":586.64809086674,"d":"586.6481"},{"v":-608853.1915778313,"d":"-608853.1916"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59273662.27825183,"d":"$59,273,662.28"},1,{"$nulls":7},302,{"v":167.75987629155134,"d":"167.7599"},{"v":865240.5513529861,"d":"865240.5514"},{"v":5157.613193808495,"d":"5,157.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":167.75987629155134,"d":"167.7599"},{"v":865240.5513529861,"d":"865240.5514"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15910747.077802148,"d":"$15,910,747.08"},1,{"$nulls":7},302,{"v":398.64735350125557,"d":"398.6474"},{"v":3459106.4541156995,"d":"3459106.4541"},{"v":8677.1087873403,"d":"8,677.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":398.64735350125557,"d":"398.6474"},{"v":3459106.4541156995,"d":"3459106.4541"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36405628.89600986,"d":"$36,405,628.90"},1]
[null,null,303,-250.06163178128918,100265169.27163048,291.90527617767293,-456250.5064384835,677.7209019910006,782566.2052040077,null,null,{"v":-250.06163178128918,"d":"-250.0616"},{"v":100265169.27163048,"d":"100265169.2716"},{"v":-400961.8291194915,"d":"(400,961.83)"},{"v":-250.06163178128918,"d":"-250.0616"},{"v":100265169.27163048,"d":"100265169.2716"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-125271332.4497594,"d":"$(125,271,332.45)"},0,{"$nulls":7},303,{"v":291.90527617767293,"d":"291.9053"},{"v":-456250.5064384835,"d":"-456250.5064"},{"v":-1563.0087691898352,"d":"(1,563.01)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":291.90527617767293,"d":"291.9053"},{"v":-456250.5064384835,"d":"-456250.5064"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29646778.124205776,"d":"$29,646,778.12"},1,{"$nulls":7},303,{"v":677.7209019910006,"d":"677.7209"},{"v":782566.2052040077,"d":"782566.2052"},{"v":1154.7027735237232,"d":"1,154.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":677.7209019910006,"d":"677.7209"},{"v":782566.2052040077,"d":"782566.2052"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66989523.99389605,"d":"$66,989,523.99"},1]
[null,null,304,355.6249661716756,48871003.87570952,-0.46213109074597014,15068117.590687059,953.2052580360178,460569.5648049358,null,null,{"v":355.6249661716756,"d":"355.6250"},{"v":48871003.87570952,"d":"48871003.8757"},{"v":137422.87107063615,"d":"137,422.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":355.6249661716756,"d":"355.6250"},{"v":48871003.87570952,"d":"48871003.8757"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13308507.258541957,"d":"$(13,308,507.26)"},0,{"$nulls":7},304,{"v":-0.46213109074597014,"d":"-0.4621"},{"v":15068117.590687059,"d":"15068117.5907"},{"v":-32605721.390361693,"d":"(32,605,721.39)"},{"v":-0.46213109074597014,"d":"-0.4621"},{"v":15068117.590687059,"d":"15068117.5907"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-15114330.699761655,"d":"$(15,114,330.70)"},0,{"$nulls":7},304,{"v":953.2052580360178,"d":"953.2053"},{"v":460569.5648049358,"d":"460569.5648"},{"v":483.17984077625886,"d":"483.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":953.2052580360178,"d":"953.2053"},{"v":460569.5648049358,"d":"460569.5648"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94859956.23879683,"d":"$94,859,956.24"},1]
[null,null,305,476.4427575850532,9781069.570942203,192.28339581490945,365577.2180052614,567.2529723384432,345017.71500785835,null,null,{"v":476.4427575850532,"d":"476.4428"},{"v":9781069.570942203,"d":"9781069.5709"},{"v":20529.369825075188,"d":"20,529.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":476.4427575850532,"d":"476.4428"},{"v":9781069.570942203,"d":"9781069.5709"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37863206.18756312,"d":"$37,863,206.19"},1,{"$nulls":7},305,{"v":192.28339581490945,"d":"192.2834"},{"v":365577.2180052614,"d":"365577.2180"},{"v":1901.2417398596563,"d":"1,901.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":192.28339581490945,"d":"192.2834"},{"v":365577.2180052614,"d":"365577.2180"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18862762.363485683,"d":"$18,862,762.36"},1,{"$nulls":7},305,{"v":567.2529723384432,"d":"567.2530"},{"v":345017.71500785835,"d":"345017.7150"},{"v":608.2254863920018,"d":"608.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":567.2529723384432,"d":"567.2530"},{"v":345017.71500785835,"d":"345017.7150"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56380279.51883647,"d":"$56,380,279.52"},1]
[null,null,306,969.4781536193368,409061.8096246505,-4067.4281271147192,386379238.0881184,1375.6138939640005,541281.0185478292,null,null,{"v":969.4781536193368,"d":"969.4782"},{"v":409061.8096246505,"d":"409061.8096"},{"v":421.9402037039275,"d":"421.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":969.4781536193368,"d":"969.4782"},{"v":409061.8096246505,"d":"409061.8096"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96538753.55230902,"d":"$96,538,753.55"},1,{"$nulls":7},306,{"v":-4067.4281271147192,"d":"-4067.4281"},{"v":386379238.0881184,"d":"386379238.0881"},{"v":-94993.5010559612,"d":"(94,993.50)"},{"v":-4067.4281271147192,"d":"-4067.4281"},{"v":386379238.0881184,"d":"386379238.0881"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-793122050.7995903,"d":"$(793,122,050.80)"},0,{"$nulls":7},306,{"v":1375.6138939640005,"d":"1375.6139"},{"v":541281.0185478292,"d":"541281.0185"},{"v":393.48324477013057,"d":"393.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1375.6138939640005,"d":"1375.6139"},{"v":541281.0185478292,"d":"541281.0185"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137020108.3778522,"d":"$137,020,108.38"},1]
[null,null,307,664.6784362091166,225886.37301141396,110.49245868206344,-191936.58630463202,-288.29198636917135,22567224.50073968,null,null,{"v":664.6784362091166,"d":"664.6784"},{"v":225886.37301141396,"d":"225886.3730"},{"v":339.8430890878896,"d":"339.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":664.6784362091166,"d":"664.6784"},{"v":225886.37301141396,"d":"225886.3730"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66241957.24790025,"d":"$66,241,957.25"},1,{"$nulls":7},307,{"v":110.49245868206344,"d":"110.4925"},{"v":-191936.58630463202,"d":"-191936.5863"},{"v":-1737.1012338219389,"d":"(1,737.10)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":110.49245868206344,"d":"110.4925"},{"v":-191936.58630463202,"d":"-191936.5863"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11241182.454510976,"d":"$11,241,182.45"},1,{"$nulls":7},307,{"v":-288.29198636917135,"d":"-288.2920"},{"v":22567224.50073968,"d":"22567224.5007"},{"v":-78279.05584528213,"d":"(78,279.06)"},{"v":-288.29198636917135,"d":"-288.2920"},{"v":22567224.50073968,"d":"22567224.5007"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-51396423.137656815,"d":"$(51,396,423.14)"},0]
[null,null,308,870.9107068171397,-776299.5073289499,63.82017392268608,7065361.284044729,577.9728862871707,1872924.1967220712,null,null,{"v":870.9107068171397,"d":"870.9107"},{"v":-776299.5073289499,"d":"-776299.5073"},{"v":-891.3652125899804,"d":"(891.37)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":870.9107068171397,"d":"870.9107"},{"v":-776299.5073289499,"d":"-776299.5073"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87867370.18904293,"d":"$87,867,370.19"},1,{"$nulls":7},308,{"v":63.82017392268608,"d":"63.8202"},{"v":7065361.284044729,"d":"7065361.2840"},{"v":110707.33358708715,"d":"110,707.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":63.82017392268608,"d":"63.8202"},{"v":7065361.284044729,"d":"7065361.2840"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-683343.8917761203,"d":"$(683,343.89)"},0,{"$nulls":7},308,{"v":577.9728862871707,"d":"577.9729"},{"v":1872924.1967220712,"d":"1872924.1967"},{"v":3240.50529213146,"d":"3,240.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":577.9728862871707,"d":"577.9729"},{"v":1872924.1967220712,"d":"1872924.1967"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55924364.431995004,"d":"$55,924,364.43"},1]
[null,null,309,407.0778394343506,-1858952.3892164268,286.5941245646827,-153217.7417252455,1132.3439885278567,3673030.0326244733,null,null,{"v":407.0778394343506,"d":"407.0778"},{"v":-1858952.3892164268,"d":"-1858952.3892"},{"v":-4566.577222183129,"d":"(4,566.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":407.0778394343506,"d":"407.0778"},{"v":-1858952.3892164268,"d":"-1858952.3892"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42566736.33265148,"d":"$42,566,736.33"},1,{"$nulls":7},309,{"v":286.5941245646827,"d":"286.5941"},{"v":-153217.7417252455,"d":"-153217.7417"},{"v":-534.615780968898,"d":"(534.62)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":286.5941245646827,"d":"286.5941"},{"v":-153217.7417252455,"d":"-153217.7417"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28812630.19819352,"d":"$28,812,630.20"},1,{"$nulls":7},309,{"v":1132.3439885278567,"d":"1132.3440"},{"v":3673030.0326244733,"d":"3673030.0326"},{"v":3243.740479780993,"d":"3,243.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1132.3439885278567,"d":"1132.3440"},{"v":3673030.0326244733,"d":"3673030.0326"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109561368.82016121,"d":"$109,561,368.82"},1]
[null,null,310,175.8976966069422,13878937.812737174,168.73544599312663,12925.558038752526,550.9580008765479,577403.5869423356,null,null,{"v":175.8976966069422,"d":"175.8977"},{"v":13878937.812737174,"d":"13878937.8127"},{"v":78903.46536913895,"d":"78,903.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":175.8976966069422,"d":"175.8977"},{"v":13878937.812737174,"d":"13878937.8127"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3710831.847957045,"d":"$3,710,831.85"},1,{"$nulls":7},310,{"v":168.73544599312663,"d":"168.7354"},{"v":12925.558038752526,"d":"12925.5580"},{"v":76.60250614609478,"d":"76.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":168.73544599312663,"d":"168.7354"},{"v":12925.558038752526,"d":"12925.5580"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16860619.04127391,"d":"$16,860,619.04"},1,{"$nulls":7},310,{"v":550.9580008765479,"d":"550.9580"},{"v":577403.5869423356,"d":"577403.5869"},{"v":1047.9992776649292,"d":"1,048.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":550.9580008765479,"d":"550.9580"},{"v":577403.5869423356,"d":"577403.5869"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54518396.500712454,"d":"$54,518,396.50"},1]
[null,null,311,786.400588106837,-759773.66192511,156.22901814898432,2574706.358762699,758.8716023740562,1849597.3824702855,null,null,{"v":786.400588106837,"d":"786.4006"},{"v":-759773.66192511,"d":"-759773.6619"},{"v":-966.1407600853555,"d":"(966.14)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":786.400588106837,"d":"786.4006"},{"v":-759773.66192511,"d":"-759773.6619"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79399832.4726088,"d":"$79,399,832.47"},1,{"$nulls":7},311,{"v":156.22901814898432,"d":"156.2290"},{"v":2574706.358762699,"d":"2574706.3588"},{"v":16480.333738687314,"d":"16,480.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":156.22901814898432,"d":"156.2290"},{"v":2574706.358762699,"d":"2574706.3588"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13048195.456135735,"d":"$13,048,195.46"},1,{"$nulls":7},311,{"v":758.8716023740562,"d":"758.8716"},{"v":1849597.3824702855,"d":"1849597.3825"},{"v":2437.299507168274,"d":"2,437.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":758.8716023740562,"d":"758.8716"},{"v":1849597.3824702855,"d":"1849597.3825"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74037562.85493535,"d":"$74,037,562.85"},1]
[null,null,312,433.43327090959247,6008854.27056768,100.53836815964314,144085.72666268516,753.2826745950879,711421.8339086771,null,null,{"v":433.43327090959247,"d":"433.4333"},{"v":6008854.27056768,"d":"6008854.2706"},{"v":13863.38953158267,"d":"13,863.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":433.43327090959247,"d":"433.4333"},{"v":6008854.27056768,"d":"6008854.2706"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37334472.820391566,"d":"$37,334,472.82"},1,{"$nulls":7},312,{"v":100.53836815964314,"d":"100.5384"},{"v":144085.72666268516,"d":"144085.7267"},{"v":1433.1416880955728,"d":"1,433.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.53836815964314,"d":"100.5384"},{"v":144085.72666268516,"d":"144085.7267"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9909751.08930163,"d":"$9,909,751.09"},1,{"$nulls":7},312,{"v":753.2826745950879,"d":"753.2827"},{"v":711421.8339086771,"d":"711421.8339"},{"v":944.4287754143393,"d":"944.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":753.2826745950879,"d":"753.2827"},{"v":711421.8339086771,"d":"711421.8339"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74616845.62560011,"d":"$74,616,845.63"},1]
[null,null,313,389.11319954840656,-513361.2033939697,-80.1464293679237,12636618.62163753,416.45391226517677,6309241.818545594,null,null,{"v":389.11319954840656,"d":"389.1132"},{"v":-513361.2033939697,"d":"-513361.2034"},{"v":-1319.310688996831,"d":"(1,319.31)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":389.11319954840656,"d":"389.1132"},{"v":-513361.2033939697,"d":"-513361.2034"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39424681.158234626,"d":"$39,424,681.16"},1,{"$nulls":7},313,{"v":-80.1464293679237,"d":"-80.1464"},{"v":12636618.62163753,"d":"12636618.6216"},{"v":-157669.14036341303,"d":"(157,669.14)"},{"v":-80.1464293679237,"d":"-80.1464"},{"v":12636618.62163753,"d":"12636618.6216"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20651261.5584299,"d":"$(20,651,261.56)"},0,{"$nulls":7},313,{"v":416.45391226517677,"d":"416.4539"},{"v":6309241.818545594,"d":"6309241.8185"},{"v":15149.916071692918,"d":"15,149.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":416.45391226517677,"d":"416.4539"},{"v":6309241.818545594,"d":"6309241.8185"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35336149.40797208,"d":"$35,336,149.41"},1]
[null,null,314,-512.1451688064808,98189883.66910866,152.5987588998869,828420.7555305632,577.8324578809261,1227616.1995183346,null,null,{"v":-512.1451688064808,"d":"-512.1452"},{"v":98189883.66910866,"d":"98189883.6691"},{"v":-191722.75684633217,"d":"(191,722.76)"},{"v":-512.1451688064808,"d":"-512.1452"},{"v":98189883.66910866,"d":"98189883.6691"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-149404400.54975674,"d":"$(149,404,400.55)"},0,{"$nulls":7},314,{"v":152.5987588998869,"d":"152.5988"},{"v":828420.7555305632,"d":"828420.7555"},{"v":5428.751593412711,"d":"5,428.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.5987588998869,"d":"152.5988"},{"v":828420.7555305632,"d":"828420.7555"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14431455.134458125,"d":"$14,431,455.13"},1,{"$nulls":7},314,{"v":577.8324578809261,"d":"577.8325"},{"v":1227616.1995183346,"d":"1227616.1995"},{"v":2124.519283704394,"d":"2,124.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":577.8324578809261,"d":"577.8325"},{"v":1227616.1995183346,"d":"1227616.1995"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56555629.58857427,"d":"$56,555,629.59"},1]
[null,null,315,707.1858243839815,-1442005.6884246357,30.57381782989978,6961025.712645569,1175.6266289040213,615811.2085901033,null,null,{"v":707.1858243839815,"d":"707.1858"},{"v":-1442005.6884246357,"d":"-1442005.6884"},{"v":-2039.0760655881984,"d":"(2,039.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":707.1858243839815,"d":"707.1858"},{"v":-1442005.6884246357,"d":"-1442005.6884"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72160588.12682278,"d":"$72,160,588.13"},1,{"$nulls":7},315,{"v":30.57381782989978,"d":"30.5738"},{"v":6961025.712645569,"d":"6961025.7126"},{"v":227679.30885746324,"d":"227,679.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":30.57381782989978,"d":"30.5738"},{"v":6961025.712645569,"d":"6961025.7126"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3903643.929655591,"d":"$(3,903,643.93)"},0,{"$nulls":7},315,{"v":1175.6266289040213,"d":"1175.6266"},{"v":615811.2085901033,"d":"615811.2086"},{"v":523.8152942862426,"d":"523.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1175.6266289040213,"d":"1175.6266"},{"v":615811.2085901033,"d":"615811.2086"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":116946851.68181203,"d":"$116,946,851.68"},1]
[null,null,316,575.6933266411506,-756901.0260838363,124.82408047609351,-1396327.59500466,1381.4435236154168,424857.6768681947,null,null,{"v":575.6933266411506,"d":"575.6933"},{"v":-756901.0260838363,"d":"-756901.0261"},{"v":-1314.7642869163196,"d":"(1,314.76)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":575.6933266411506,"d":"575.6933"},{"v":-756901.0260838363,"d":"-756901.0261"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58326233.6901989,"d":"$58,326,233.69"},1,{"$nulls":7},316,{"v":124.82408047609351,"d":"124.8241"},{"v":-1396327.59500466,"d":"-1396327.5950"},{"v":-11186.36395861203,"d":"(11,186.36)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":124.82408047609351,"d":"124.8241"},{"v":-1396327.59500466,"d":"-1396327.5950"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13878735.64261401,"d":"$13,878,735.64"},1,{"$nulls":7},316,{"v":1381.4435236154168,"d":"1381.4435"},{"v":424857.6768681947,"d":"424857.6769"},{"v":307.5461787654461,"d":"307.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1381.4435236154168,"d":"1381.4435"},{"v":424857.6768681947,"d":"424857.6769"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137719494.6846735,"d":"$137,719,494.68"},1]
[null,null,317,656.812698702277,40344.4256980028,-195.80855942236667,15007274.381444791,1051.4929415522784,1605810.2582620536,null,null,{"v":656.812698702277,"d":"656.8127"},{"v":40344.4256980028,"d":"40344.4257"},{"v":61.42455189693326,"d":"61.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":656.812698702277,"d":"656.8127"},{"v":40344.4256980028,"d":"40344.4257"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65640925.44452969,"d":"$65,640,925.44"},1,{"$nulls":7},317,{"v":-195.80855942236667,"d":"-195.8086"},{"v":15007274.381444791,"d":"15007274.3814"},{"v":-76642.58613472314,"d":"(76,642.59)"},{"v":-195.80855942236667,"d":"-195.8086"},{"v":15007274.381444791,"d":"15007274.3814"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-34588130.32368146,"d":"$(34,588,130.32)"},0,{"$nulls":7},317,{"v":1051.4929415522784,"d":"1051.4929"},{"v":1605810.2582620536,"d":"1605810.2583"},{"v":1527.171695410012,"d":"1,527.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1051.4929415522784,"d":"1051.4929"},{"v":1605810.2582620536,"d":"1605810.2583"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":103543483.89696579,"d":"$103,543,483.90"},1]
[null,null,318,-325.8927869866675,53691405.38512575,-584.5825337010101,59393909.119434655,1027.6056400496964,1092610.715616149,null,null,{"v":-325.8927869866675,"d":"-325.8928"},{"v":53691405.38512575,"d":"53691405.3851"},{"v":-164751.74514163856,"d":"(164,751.75)"},{"v":-325.8927869866675,"d":"-325.8928"},{"v":53691405.38512575,"d":"53691405.3851"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-86280684.0837925,"d":"$(86,280,684.08)"},0,{"$nulls":7},318,{"v":-584.5825337010101,"d":"-584.5825"},{"v":59393909.119434655,"d":"59393909.1194"},{"v":-101600.55372063543,"d":"(101,600.55)"},{"v":-584.5825337010101,"d":"-584.5825"},{"v":59393909.119434655,"d":"59393909.1194"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-117852162.48953566,"d":"$(117,852,162.49)"},0,{"$nulls":7},318,{"v":1027.6056400496964,"d":"1027.6056"},{"v":1092610.715616149,"d":"1092610.7156"},{"v":1063.2587765510013,"d":"1,063.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1027.6056400496964,"d":"1027.6056"},{"v":1092610.715616149,"d":"1092610.7156"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101667953.28935349,"d":"$101,667,953.29"},1]
[null,null,319,585.8865568421752,1156.3931303061545,139.12187232003635,1846968.019066357,911.5698339805786,1254734.8220707236,null,null,{"v":585.8865568421752,"d":"585.8866"},{"v":1156.3931303061545,"d":"1156.3931"},{"v":1.973749212712626,"d":"1.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":585.8865568421752,"d":"585.8866"},{"v":1156.3931303061545,"d":"1156.3931"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58587499.29108721,"d":"$58,587,499.29"},1,{"$nulls":7},319,{"v":139.12187232003635,"d":"139.1219"},{"v":1846968.019066357,"d":"1846968.0191"},{"v":13275.899671746702,"d":"13,275.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":139.12187232003635,"d":"139.1219"},{"v":1846968.019066357,"d":"1846968.0191"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12065219.212937277,"d":"$12,065,219.21"},1,{"$nulls":7},319,{"v":911.5698339805786,"d":"911.5698"},{"v":1254734.8220707236,"d":"1254734.8221"},{"v":1376.4549629638757,"d":"1,376.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":911.5698339805786,"d":"911.5698"},{"v":1254734.8220707236,"d":"1254734.8221"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89902248.57598713,"d":"$89,902,248.58"},1]
[null,null,320,944.9912178422419,-1309798.8830848373,122.76678420130338,-947860.9834203208,911.9272092667961,481601.5439084326,null,null,{"v":944.9912178422419,"d":"944.9912"},{"v":-1309798.8830848373,"d":"-1309798.8831"},{"v":-1386.0434450127314,"d":"(1,386.04)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":944.9912178422419,"d":"944.9912"},{"v":-1309798.8830848373,"d":"-1309798.8831"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95808920.66730902,"d":"$95,808,920.67"},1,{"$nulls":7},320,{"v":122.76678420130338,"d":"122.7668"},{"v":-947860.9834203208,"d":"-947860.9834"},{"v":-7720.826032765446,"d":"(7,720.83)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":122.76678420130338,"d":"122.7668"},{"v":-947860.9834203208,"d":"-947860.9834"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13224539.403550658,"d":"$13,224,539.40"},1,{"$nulls":7},320,{"v":911.9272092667961,"d":"911.9272"},{"v":481601.5439084326,"d":"481601.5439"},{"v":528.1140194244756,"d":"528.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":911.9272092667961,"d":"911.9272"},{"v":481601.5439084326,"d":"481601.5439"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90711119.38277118,"d":"$90,711,119.38"},1]
[null,null,321,752.9921221889599,-587652.8981654989,180.58314658440213,8032099.956412116,750.6993182881561,3092628.5619616495,null,null,{"v":752.9921221889599,"d":"752.9921"},{"v":-587652.8981654989,"d":"-587652.8982"},{"v":-780.4237001274099,"d":"(780.42)"},{"$f":"IF(AND(L335<0,M335>0),L335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L335<0,M335>0),M335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L335>0,M335>0),L335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L335>0,M335>0),M335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L335>0,M335<0),L335,#N/A)","v":{"v":752.9921221889599,"d":"752.9921"}},{"$f":"IF(AND(L335>0,M335<0),M335,#N/A)","v":{"v":-587652.8981654989,"d":"-587652.8982"}},{"$f":"IF(AND(L335<0,M335<0),L335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L335<0,M335<0),M335,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C335 > TotalSimulations,\"\",threshold*L335-M335)","v":{"v":75886865.11706148,"d":"$75,886,865.12"}},1,{"$nulls":7},321,{"v":180.58314658440213,"d":"180.5831"},{"v":8032099.956412116,"d":"8032099.9564"},{"v":44478.67981222722,"d":"44,478.68"},{"$f":"IF(AND(AH335<0,AI335>0),AH335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH335<0,AI335>0),AI335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH335>0,AI335>0),AH335,#N/A)","v":{"v":180.58314658440213,"d":"180.5831"}},{"$f":"IF(AND(AH335>0,AI335>0),AI335,#N/A)","v":{"v":8032099.956412116,"d":"8032099.9564"}},{"$f":"IF(AND(AH335>0,AI335<0),AH335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH335>0,AI335<0),AI335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH335<0,AI335<0),AH335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH335<0,AI335<0),AI335,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG335 > TotalSimulations,\"\",threshold_DK*AH335-AI335)","v":{"v":10026214.702028098,"d":"$10,026,214.70"}},1,{"$nulls":7},321,{"v":750.6993182881561,"d":"750.6993"},{"v":3092628.5619616495,"d":"3092628.5620"},{"v":4119.663474603747,"d":"4,119.66"},{"$f":"IF(AND(BD335<0,BE335>0),BD335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD335<0,BE335>0),BE335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD335>0,BE335>0),BD335,#N/A)","v":{"v":750.6993182881561,"d":"750.6993"}},{"$f":"IF(AND(BD335>0,BE335>0),BE335,#N/A)","v":{"v":3092628.5619616495,"d":"3092628.5620"}},{"$f":"IF(AND(BD335>0,BE335<0),BD335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD335>0,BE335<0),BE335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD335<0,BE335<0),BD335,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD335<0,BE335<0),BE335,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC335 > TotalSimulations,\"\",threshold_UB*BD335-BE335)","v":{"v":71977303.26685396,"d":"$71,977,303.27"}},1]
[null,null,322,480.4778104263605,2843927.9911154434,-570.7886675638329,63713242.63887246,317.40507242090825,15476367.64419175,null,null,{"$f":"D336","v":{"v":480.4778104263605,"d":"480.4778"}},{"$f":"E336","v":{"v":2843927.9911154434,"d":"2843927.9911"}},{"$f":"IFERROR(M336/L336,\"\")","v":{"v":5918.958023455512,"d":"5,918.96"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":480.4778104263605,"d":"480.4778"},{"v":2843927.9911154434,"d":"2843927.9911"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45203853.05152061,"d":"$45,203,853.05"},{"$f":"IF(X336>0,1,0)","v":1},{"$nulls":7},322,{"$f":"F336","v":{"v":-570.7886675638329,"d":"-570.7887"}},{"$f":"G336","v":{"v":63713242.63887246,"d":"63713242.6389"}},{"$f":"IFERROR(AI336/AH336,\"\")","v":{"v":-111623.17379356035,"d":"(111,623.17)"}},{"v":-570.7886675638329,"d":"-570.7887"},{"v":63713242.63887246,"d":"63713242.6389"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-120792109.39525574,"d":"$(120,792,109.40)"},{"$f":"IF(AT336>0,1,0)","v":0},{"$nulls":7},322,{"$f":"H336","v":{"v":317.40507242090825,"d":"317.4051"}},{"$f":"I336","v":{"v":15476367.64419175,"d":"15476367.6442"}},{"$f":"IFERROR(BE336/BD336,\"\")","v":{"v":48759.04321928626,"d":"48,759.04"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":317.40507242090825,"d":"317.4051"},{"v":15476367.64419175,"d":"15476367.6442"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16264139.597899076,"d":"$16,264,139.60"},{"$f":"IF(BP336>0,1,0)","v":1}]
[null,null,323,-989.1064126512174,137824266.72961608,52.20220743385289,3876083.5335365757,1244.8554033222827,625424.4000902907,null,null,{"v":-989.1064126512174,"d":"-989.1064"},{"v":137824266.72961608,"d":"137824266.7296"},{"v":-139342.203191454,"d":"(139,342.20)"},{"v":-989.1064126512174,"d":"-989.1064"},{"v":137824266.72961608,"d":"137824266.7296"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-236734907.9947378,"d":"$(236,734,907.99)"},0,{"$nulls":7},323,{"v":52.20220743385289,"d":"52.2022"},{"v":3876083.5335365757,"d":"3876083.5335"},{"v":74251.33388177285,"d":"74,251.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":52.20220743385289,"d":"52.2022"},{"v":3876083.5335365757,"d":"3876083.5335"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1344137.2098487131,"d":"$1,344,137.21"},1,{"$nulls":7},323,{"v":1244.8554033222827,"d":"1244.8554"},{"v":625424.4000902907,"d":"625424.4001"},{"v":502.40726627458235,"d":"502.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1244.8554033222827,"d":"1244.8554"},{"v":625424.4000902907,"d":"625424.4001"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":123860115.93213797,"d":"$123,860,115.93"},1]
[null,null,324,511.38076803516014,4134958.1500139683,288.0977096985225,328704.9754602276,542.2118081640219,2795759.7619805243,null,null,{"v":511.38076803516014,"d":"511.3808"},{"v":4134958.1500139683,"d":"4134958.1500"},{"v":8085.869489972036,"d":"8,085.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":511.38076803516014,"d":"511.3808"},{"v":4134958.1500139683,"d":"4134958.1500"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47003118.65350205,"d":"$47,003,118.65"},1,{"$nulls":7},324,{"v":288.0977096985225,"d":"288.0977"},{"v":328704.9754602276,"d":"328704.9755"},{"v":1140.9496306103863,"d":"1,140.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":288.0977096985225,"d":"288.0977"},{"v":328704.9754602276,"d":"328704.9755"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28481065.994392026,"d":"$28,481,065.99"},1,{"$nulls":7},324,{"v":542.2118081640219,"d":"542.2118"},{"v":2795759.7619805243,"d":"2795759.7620"},{"v":5156.213346675756,"d":"5,156.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":542.2118081640219,"d":"542.2118"},{"v":2795759.7619805243,"d":"2795759.7620"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51425421.05442167,"d":"$51,425,421.05"},1]
[null,null,325,-145.0716945482527,47635589.530132,82.01849428251444,-1074748.1904944992,624.7538670581198,5611070.574925235,null,null,{"v":-145.0716945482527,"d":"-145.0717"},{"v":47635589.530132,"d":"47635589.5301"},{"v":-328358.9516098731,"d":"(328,358.95)"},{"v":-145.0716945482527,"d":"-145.0717"},{"v":47635589.530132,"d":"47635589.5301"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-62142758.98495728,"d":"$(62,142,758.98)"},0,{"$nulls":7},325,{"v":82.01849428251444,"d":"82.0185"},{"v":-1074748.1904944992,"d":"-1074748.1905"},{"v":-13103.729834304277,"d":"(13,103.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":82.01849428251444,"d":"82.0185"},{"v":-1074748.1904944992,"d":"-1074748.1905"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9276597.618745942,"d":"$9,276,597.62"},1,{"$nulls":7},325,{"v":624.7538670581198,"d":"624.7539"},{"v":5611070.574925235,"d":"5611070.5749"},{"v":8981.2498501962,"d":"8,981.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":624.7538670581198,"d":"624.7539"},{"v":5611070.574925235,"d":"5611070.5749"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56864316.13088674,"d":"$56,864,316.13"},1]
[null,null,326,276.938557096335,14305080.732540293,-108.58389144133253,24960458.398907915,415.4797590380549,2443594.4011481996,null,null,{"v":276.938557096335,"d":"276.9386"},{"v":14305080.732540293,"d":"14305080.7325"},{"v":51654.348468220596,"d":"51,654.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":276.938557096335,"d":"276.9386"},{"v":14305080.732540293,"d":"14305080.7325"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13388774.977093207,"d":"$13,388,774.98"},1,{"$nulls":7},326,{"v":-108.58389144133253,"d":"-108.5839"},{"v":24960458.398907915,"d":"24960458.3989"},{"v":-229872.57195874176,"d":"(229,872.57)"},{"v":-108.58389144133253,"d":"-108.5839"},{"v":24960458.398907915,"d":"24960458.3989"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-35818847.54304117,"d":"$(35,818,847.54)"},0,{"$nulls":7},326,{"v":415.4797590380549,"d":"415.4798"},{"v":2443594.4011481996,"d":"2443594.4011"},{"v":5881.380134632224,"d":"5,881.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":415.4797590380549,"d":"415.4798"},{"v":2443594.4011481996,"d":"2443594.4011"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39104381.502657294,"d":"$39,104,381.50"},1]
[null,null,327,142.70800315057568,90276182.87050478,240.22555706304775,-1413012.612433183,968.1810026873791,672852.9382830611,null,null,{"v":142.70800315057568,"d":"142.7080"},{"v":90276182.87050478,"d":"90276182.8705"},{"v":632593.6939587863,"d":"632,593.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":142.70800315057568,"d":"142.7080"},{"v":90276182.87050478,"d":"90276182.8705"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-76005382.55544722,"d":"$(76,005,382.56)"},0,{"$nulls":7},327,{"v":240.22555706304775,"d":"240.2256"},{"v":-1413012.612433183,"d":"-1413012.6124"},{"v":-5882.024501091425,"d":"(5,882.02)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":240.22555706304775,"d":"240.2256"},{"v":-1413012.612433183,"d":"-1413012.6124"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25435568.318737958,"d":"$25,435,568.32"},1,{"$nulls":7},327,{"v":968.1810026873791,"d":"968.1810"},{"v":672852.9382830611,"d":"672852.9383"},{"v":694.9660615271565,"d":"694.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":968.1810026873791,"d":"968.1810"},{"v":672852.9382830611,"d":"672852.9383"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96145247.33045486,"d":"$96,145,247.33"},1]
[null,null,328,352.32061372660974,10473492.66310865,8.37147138092405,7362011.869095303,945.0135271047038,1781053.6572366469,null,null,{"v":352.32061372660974,"d":"352.3206"},{"v":10473492.66310865,"d":"10473492.6631"},{"v":29727.16399510977,"d":"29,727.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":352.32061372660974,"d":"352.3206"},{"v":10473492.66310865,"d":"10473492.6631"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24758568.70955232,"d":"$24,758,568.71"},1,{"$nulls":7},328,{"v":8.37147138092405,"d":"8.3715"},{"v":7362011.869095303,"d":"7362011.8691"},{"v":879416.7159038509,"d":"879,416.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":8.37147138092405,"d":"8.3715"},{"v":7362011.869095303,"d":"7362011.8691"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6524864.731002898,"d":"$(6,524,864.73)"},0,{"$nulls":7},328,{"v":945.0135271047038,"d":"945.0135"},{"v":1781053.6572366469,"d":"1781053.6572"},{"v":1884.6858866596024,"d":"1,884.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":945.0135271047038,"d":"945.0135"},{"v":1781053.6572366469,"d":"1781053.6572"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92720299.05323373,"d":"$92,720,299.05"},1]
[null,null,329,462.3397779995612,4827508.148703372,-22.36355282304794,12179633.326335872,1384.1055456596441,1605973.5470399046,null,null,{"v":462.3397779995612,"d":"462.3398"},{"v":4827508.148703372,"d":"4827508.1487"},{"v":10441.472653706975,"d":"10,441.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":462.3397779995612,"d":"462.3398"},{"v":4827508.148703372,"d":"4827508.1487"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41406469.65125275,"d":"$41,406,469.65"},1,{"$nulls":7},329,{"v":-22.36355282304794,"d":"-22.3636"},{"v":12179633.326335872,"d":"12179633.3263"},{"v":-544619.7848216455,"d":"(544,619.78)"},{"v":-22.36355282304794,"d":"-22.3636"},{"v":12179633.326335872,"d":"12179633.3263"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-14415988.608640665,"d":"$(14,415,988.61)"},0,{"$nulls":7},329,{"v":1384.1055456596441,"d":"1384.1055"},{"v":1605973.5470399046,"d":"1605973.5470"},{"v":1160.297025090324,"d":"1,160.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1384.1055456596441,"d":"1384.1055"},{"v":1605973.5470399046,"d":"1605973.5470"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":136804581.0189245,"d":"$136,804,581.02"},1]
[null,null,330,238.2816674899077,17363474.06940822,-27.801080709556118,7898575.006039271,814.817076426727,1459063.8951548021,null,null,{"v":238.2816674899077,"d":"238.2817"},{"v":17363474.06940822,"d":"17363474.0694"},{"v":72869.53399444227,"d":"72,869.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":238.2816674899077,"d":"238.2817"},{"v":17363474.06940822,"d":"17363474.0694"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6464692.679582551,"d":"$6,464,692.68"},1,{"$nulls":7},330,{"v":-27.801080709556118,"d":"-27.8011"},{"v":7898575.006039271,"d":"7898575.0060"},{"v":-284110.3584625859,"d":"(284,110.36)"},{"v":-27.801080709556118,"d":"-27.8011"},{"v":7898575.006039271,"d":"7898575.0060"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10678683.076994883,"d":"$(10,678,683.08)"},0,{"$nulls":7},330,{"v":814.817076426727,"d":"814.8171"},{"v":1459063.8951548021,"d":"1459063.8952"},{"v":1790.6643556776385,"d":"1,790.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":814.817076426727,"d":"814.8171"},{"v":1459063.8951548021,"d":"1459063.8952"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80022643.7475179,"d":"$80,022,643.75"},1]
[null,null,331,318.8280346041538,618290.2583764773,-275.05336508936307,31814889.175508402,740.2778198725282,4822007.0453449,null,null,{"v":318.8280346041538,"d":"318.8280"},{"v":618290.2583764773,"d":"618290.2584"},{"v":1939.2593852172558,"d":"1,939.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":318.8280346041538,"d":"318.8280"},{"v":618290.2583764773,"d":"618290.2584"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31264513.2020389,"d":"$31,264,513.20"},1,{"$nulls":7},331,{"v":-275.05336508936307,"d":"-275.0534"},{"v":31814889.175508402,"d":"31814889.1755"},{"v":-115668.0601423362,"d":"(115,668.06)"},{"v":-275.05336508936307,"d":"-275.0534"},{"v":31814889.175508402,"d":"31814889.1755"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-59320225.68444471,"d":"$(59,320,225.68)"},0,{"$nulls":7},331,{"v":740.2778198725282,"d":"740.2778"},{"v":4822007.0453449,"d":"4822007.0453"},{"v":6513.780253709646,"d":"6,513.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":740.2778198725282,"d":"740.2778"},{"v":4822007.0453449,"d":"4822007.0453"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69205774.94190791,"d":"$69,205,774.94"},1]
[null,null,332,656.4728750051545,7420944.049385214,-126.11599244080935,23537631.923170112,1507.5521986392487,312308.53576918645,null,null,{"v":656.4728750051545,"d":"656.4729"},{"v":7420944.049385214,"d":"7420944.0494"},{"v":11304.266073943949,"d":"11,304.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":656.4728750051545,"d":"656.4729"},{"v":7420944.049385214,"d":"7420944.0494"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58226343.45113023,"d":"$58,226,343.45"},1,{"$nulls":7},332,{"v":-126.11599244080935,"d":"-126.1160"},{"v":23537631.923170112,"d":"23537631.9232"},{"v":-186634.7912554956,"d":"(186,634.79)"},{"v":-126.11599244080935,"d":"-126.1160"},{"v":23537631.923170112,"d":"23537631.9232"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-36149231.16725105,"d":"$(36,149,231.17)"},0,{"$nulls":7},332,{"v":1507.5521986392487,"d":"1507.5522"},{"v":312308.53576918645,"d":"312308.5358"},{"v":207.16266809937548,"d":"207.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1507.5521986392487,"d":"1507.5522"},{"v":312308.53576918645,"d":"312308.5358"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":150442911.32815567,"d":"$150,442,911.33"},1]
[null,null,333,-9.775448329073697,55552284.78517171,51.33275509530358,6301864.793685762,763.5092688378063,986255.7539635329,null,null,{"v":-9.775448329073697,"d":"-9.7754"},{"v":55552284.78517171,"d":"55552284.7852"},{"v":-5682837.545153874,"d":"(5,682,837.55)"},{"v":-9.775448329073697,"d":"-9.7754"},{"v":55552284.78517171,"d":"55552284.7852"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-56529829.61807908,"d":"$(56,529,829.62)"},0,{"$nulls":7},333,{"v":51.33275509530358,"d":"51.3328"},{"v":6301864.793685762,"d":"6301864.7937"},{"v":122764.98274806836,"d":"122,764.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":51.33275509530358,"d":"51.3328"},{"v":6301864.793685762,"d":"6301864.7937"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1168589.2841554042,"d":"$(1,168,589.28)"},0,{"$nulls":7},333,{"v":763.5092688378063,"d":"763.5093"},{"v":986255.7539635329,"d":"986255.7540"},{"v":1291.7403811806835,"d":"1,291.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":763.5092688378063,"d":"763.5093"},{"v":986255.7539635329,"d":"986255.7540"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75364671.1298171,"d":"$75,364,671.13"},1]
[null,null,334,354.5488536270859,-1621363.471409861,78.48776356901362,4140109.7464922974,844.031029873935,1322964.593567241,null,null,{"v":354.5488536270859,"d":"354.5489"},{"v":-1621363.471409861,"d":"-1621363.4714"},{"v":-4573.032615457866,"d":"(4,573.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":354.5488536270859,"d":"354.5489"},{"v":-1621363.471409861,"d":"-1621363.4714"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37076248.834118456,"d":"$37,076,248.83"},1,{"$nulls":7},334,{"v":78.48776356901362,"d":"78.4878"},{"v":4140109.7464922974,"d":"4140109.7465"},{"v":52748.473879650475,"d":"52,748.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":78.48776356901362,"d":"78.4878"},{"v":4140109.7464922974,"d":"4140109.7465"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3708666.610409065,"d":"$3,708,666.61"},1,{"$nulls":7},334,{"v":844.031029873935,"d":"844.0310"},{"v":1322964.593567241,"d":"1322964.5936"},{"v":1567.4359670933422,"d":"1,567.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":844.031029873935,"d":"844.0310"},{"v":1322964.593567241,"d":"1322964.5936"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83080138.39382626,"d":"$83,080,138.39"},1]
[null,null,335,251.0166692008279,-1368185.2048288342,174.87996253403617,106858.2533869911,436.2484677289831,624988.5889161867,null,null,{"v":251.0166692008279,"d":"251.0167"},{"v":-1368185.2048288342,"d":"-1368185.2048"},{"v":-5450.575092023895,"d":"(5,450.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":251.0166692008279,"d":"251.0167"},{"v":-1368185.2048288342,"d":"-1368185.2048"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26469852.12491162,"d":"$26,469,852.12"},1,{"$nulls":7},335,{"v":174.87996253403617,"d":"174.8800"},{"v":106858.2533869911,"d":"106858.2534"},{"v":611.0377188935737,"d":"611.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":174.87996253403617,"d":"174.8800"},{"v":106858.2533869911,"d":"106858.2534"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17381138.000016622,"d":"$17,381,138.00"},1,{"$nulls":7},335,{"v":436.2484677289831,"d":"436.2485"},{"v":624988.5889161867,"d":"624988.5889"},{"v":1432.6436312080239,"d":"1,432.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":436.2484677289831,"d":"436.2485"},{"v":624988.5889161867,"d":"624988.5889"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42999858.18398212,"d":"$42,999,858.18"},1]
[null,null,336,465.70130500888627,22641992.959307916,111.56718317070772,-823912.2904172353,1158.8904754573086,1103768.5135414186,null,null,{"v":465.70130500888627,"d":"465.7013"},{"v":22641992.959307916,"d":"22641992.9593"},{"v":48619.131438499775,"d":"48,619.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":465.70130500888627,"d":"465.7013"},{"v":22641992.959307916,"d":"22641992.9593"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23928137.541580707,"d":"$23,928,137.54"},1,{"$nulls":7},336,{"v":111.56718317070772,"d":"111.5672"},{"v":-823912.2904172353,"d":"-823912.2904"},{"v":-7384.898202158391,"d":"(7,384.90)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.56718317070772,"d":"111.5672"},{"v":-823912.2904172353,"d":"-823912.2904"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11980630.607488008,"d":"$11,980,630.61"},1,{"$nulls":7},336,{"v":1158.8904754573086,"d":"1158.8905"},{"v":1103768.5135414186,"d":"1103768.5135"},{"v":952.4355725728625,"d":"952.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1158.8904754573086,"d":"1158.8905"},{"v":1103768.5135414186,"d":"1103768.5135"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":114785279.03218944,"d":"$114,785,279.03"},1]
[null,null,337,787.3907268027979,-1045239.6259632306,-68.93200561853155,15536726.372989733,354.5696802874518,748084.5995764136,null,null,{"v":787.3907268027979,"d":"787.3907"},{"v":-1045239.6259632306,"d":"-1045239.6260"},{"v":-1327.4726135109934,"d":"(1,327.47)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":787.3907268027979,"d":"787.3907"},{"v":-1045239.6259632306,"d":"-1045239.6260"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79784312.30624302,"d":"$79,784,312.31"},1,{"$nulls":7},337,{"v":-68.93200561853155,"d":"-68.9320"},{"v":15536726.372989733,"d":"15536726.3730"},{"v":-225392.05458447983,"d":"(225,392.05)"},{"v":-68.93200561853155,"d":"-68.9320"},{"v":15536726.372989733,"d":"15536726.3730"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-22429926.93484289,"d":"$(22,429,926.93)"},0,{"$nulls":7},337,{"v":354.5696802874518,"d":"354.5697"},{"v":748084.5995764136,"d":"748084.5996"},{"v":2109.8380407764616,"d":"2,109.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":354.5696802874518,"d":"354.5697"},{"v":748084.5995764136,"d":"748084.5996"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34708883.42916876,"d":"$34,708,883.43"},1]
[null,null,338,743.7294295417996,4815118.40729396,28.326294546008285,5538284.02984637,1108.2503946778015,1362459.9669940579,null,null,{"v":743.7294295417996,"d":"743.7294"},{"v":4815118.40729396,"d":"4815118.4073"},{"v":6474.287847208738,"d":"6,474.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":743.7294295417996,"d":"743.7294"},{"v":4815118.40729396,"d":"4815118.4073"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69557824.546886,"d":"$69,557,824.55"},1,{"$nulls":7},338,{"v":28.326294546008285,"d":"28.3263"},{"v":5538284.02984637,"d":"5538284.0298"},{"v":195517.4200723977,"d":"195,517.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":28.326294546008285,"d":"28.3263"},{"v":5538284.02984637,"d":"5538284.0298"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2705654.5752455415,"d":"$(2,705,654.58)"},0,{"$nulls":7},338,{"v":1108.2503946778015,"d":"1108.2504"},{"v":1362459.9669940579,"d":"1362459.9670"},{"v":1229.3791850082416,"d":"1,229.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1108.2503946778015,"d":"1108.2504"},{"v":1362459.9669940579,"d":"1362459.9670"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109462579.5007861,"d":"$109,462,579.50"},1]
[null,null,339,534.9014191824572,-693785.6168181133,-1114.150721021775,71807686.36517096,1410.66809494271,1104545.2507417803,null,null,{"v":534.9014191824572,"d":"534.9014"},{"v":-693785.6168181133,"d":"-693785.6168"},{"v":-1297.0345412029278,"d":"(1,297.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":534.9014191824572,"d":"534.9014"},{"v":-693785.6168181133,"d":"-693785.6168"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54183927.53506383,"d":"$54,183,927.54"},1,{"$nulls":7},339,{"v":-1114.150721021775,"d":"-1114.1507"},{"v":71807686.36517096,"d":"71807686.3652"},{"v":-64450.60350480852,"d":"(64,450.60)"},{"v":-1114.150721021775,"d":"-1114.1507"},{"v":71807686.36517096,"d":"71807686.3652"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-183222758.46734846,"d":"$(183,222,758.47)"},0,{"$nulls":7},339,{"v":1410.66809494271,"d":"1410.6681"},{"v":1104545.2507417803,"d":"1104545.2507"},{"v":782.9944227856362,"d":"782.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1410.66809494271,"d":"1410.6681"},{"v":1104545.2507417803,"d":"1104545.2507"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":139962264.24352923,"d":"$139,962,264.24"},1]
[null,null,340,457.41245114618323,6746315.951095838,-439.7703828068006,41815594.02059996,191.98533992574085,5379633.083493758,null,null,{"v":457.41245114618323,"d":"457.4125"},{"v":6746315.951095838,"d":"6746315.9511"},{"v":14748.868191477806,"d":"14,748.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":457.41245114618323,"d":"457.4125"},{"v":6746315.951095838,"d":"6746315.9511"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38994929.16352248,"d":"$38,994,929.16"},1,{"$nulls":7},340,{"v":-439.7703828068006,"d":"-439.7704"},{"v":41815594.02059996,"d":"41815594.0206"},{"v":-95085.06178545984,"d":"(95,085.06)"},{"v":-439.7703828068006,"d":"-439.7704"},{"v":41815594.02059996,"d":"41815594.0206"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-85792632.30128002,"d":"$(85,792,632.30)"},0,{"$nulls":7},340,{"v":191.98533992574085,"d":"191.9853"},{"v":5379633.083493758,"d":"5379633.0835"},{"v":28021.06184552726,"d":"28,021.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":191.98533992574085,"d":"191.9853"},{"v":5379633.083493758,"d":"5379633.0835"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13818900.909080327,"d":"$13,818,900.91"},1]
[null,null,341,749.0658059448106,-563874.8817365617,229.479890537521,942021.6293491013,1383.8936918457694,427649.7591927084,null,null,{"v":749.0658059448106,"d":"749.0658"},{"v":-563874.8817365617,"d":"-563874.8817"},{"v":-752.7708210166339,"d":"(752.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":749.0658059448106,"d":"749.0658"},{"v":-563874.8817365617,"d":"-563874.8817"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75470455.47621761,"d":"$75,470,455.48"},1,{"$nulls":7},341,{"v":229.479890537521,"d":"229.4799"},{"v":942021.6293491013,"d":"942021.6293"},{"v":4105.029103607127,"d":"4,105.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":229.479890537521,"d":"229.4799"},{"v":942021.6293491013,"d":"942021.6293"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22005967.424402997,"d":"$22,005,967.42"},1,{"$nulls":7},341,{"v":1383.8936918457694,"d":"1383.8937"},{"v":427649.7591927084,"d":"427649.7592"},{"v":309.01922720836325,"d":"309.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1383.8936918457694,"d":"1383.8937"},{"v":427649.7591927084,"d":"427649.7592"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137961719.42538422,"d":"$137,961,719.43"},1]
[null,null,342,14.250610111204878,53245847.69160347,100.71587649734283,-1043750.8215538496,741.498202337556,466716.9976340113,null,null,{"v":14.250610111204878,"d":"14.2506"},{"v":53245847.69160347,"d":"53245847.6916"},{"v":3736390.74229795,"d":"3,736,390.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":14.250610111204878,"d":"14.2506"},{"v":53245847.69160347,"d":"53245847.6916"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-51820786.680482976,"d":"$(51,820,786.68)"},0,{"$nulls":7},342,{"v":100.71587649734283,"d":"100.7159"},{"v":-1043750.8215538496,"d":"-1043750.8216"},{"v":-10363.319645849348,"d":"(10,363.32)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.71587649734283,"d":"100.7159"},{"v":-1043750.8215538496,"d":"-1043750.8216"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11115338.471288133,"d":"$11,115,338.47"},1,{"$nulls":7},342,{"v":741.498202337556,"d":"741.4982"},{"v":466716.9976340113,"d":"466716.9976"},{"v":629.4243143984662,"d":"629.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":741.498202337556,"d":"741.4982"},{"v":466716.9976340113,"d":"466716.9976"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73683103.2361216,"d":"$73,683,103.24"},1]
[null,null,343,194.23530144316828,17499239.644519374,-148.8849250419771,23953359.688156914,212.64646312112018,2904636.479644323,null,null,{"v":194.23530144316828,"d":"194.2353"},{"v":17499239.644519374,"d":"17499239.6445"},{"v":90092.99295493674,"d":"90,092.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":194.23530144316828,"d":"194.2353"},{"v":17499239.644519374,"d":"17499239.6445"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1924290.499797456,"d":"$1,924,290.50"},1,{"$nulls":7},343,{"v":-148.8849250419771,"d":"-148.8849"},{"v":23953359.688156914,"d":"23953359.6882"},{"v":-160885.05724406568,"d":"(160,885.06)"},{"v":-148.8849250419771,"d":"-148.8849"},{"v":23953359.688156914,"d":"23953359.6882"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-38841852.19235463,"d":"$(38,841,852.19)"},0,{"$nulls":7},343,{"v":212.64646312112018,"d":"212.6465"},{"v":2904636.479644323,"d":"2904636.4796"},{"v":13659.462927393653,"d":"13,659.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":212.64646312112018,"d":"212.6465"},{"v":2904636.479644323,"d":"2904636.4796"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18360009.832467698,"d":"$18,360,009.83"},1]
[null,null,344,180.3012920162837,41025583.53855152,79.17121577963917,10096773.559501301,908.409315402183,1391157.88296617,null,null,{"v":180.3012920162837,"d":"180.3013"},{"v":41025583.53855152,"d":"41025583.5386"},{"v":227539.04356296203,"d":"227,539.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":180.3012920162837,"d":"180.3013"},{"v":41025583.53855152,"d":"41025583.5386"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-22995454.33692315,"d":"$(22,995,454.34)"},0,{"$nulls":7},344,{"v":79.17121577963917,"d":"79.1712"},{"v":10096773.559501301,"d":"10096773.5595"},{"v":127530.86409085985,"d":"127,530.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":79.17121577963917,"d":"79.1712"},{"v":10096773.559501301,"d":"10096773.5595"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2179651.981537385,"d":"$(2,179,651.98)"},0,{"$nulls":7},344,{"v":908.409315402183,"d":"908.4093"},{"v":1391157.88296617,"d":"1391157.8830"},{"v":1531.421859484409,"d":"1,531.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":908.409315402183,"d":"908.4093"},{"v":1391157.88296617,"d":"1391157.8830"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89449773.65725212,"d":"$89,449,773.66"},1]
[null,null,345,304.38488760540713,4575153.065884447,191.53728588560625,-1407194.006124176,838.4477387861407,2742416.864550887,null,null,{"v":304.38488760540713,"d":"304.3849"},{"v":4575153.065884447,"d":"4575153.0659"},{"v":15030.815431991812,"d":"15,030.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":304.38488760540713,"d":"304.3849"},{"v":4575153.065884447,"d":"4575153.0659"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25863335.694656268,"d":"$25,863,335.69"},1,{"$nulls":7},345,{"v":191.53728588560625,"d":"191.5373"},{"v":-1407194.006124176,"d":"-1407194.0061"},{"v":-7346.841110428018,"d":"(7,346.84)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":191.53728588560625,"d":"191.5373"},{"v":-1407194.006124176,"d":"-1407194.0061"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20560922.594684802,"d":"$20,560,922.59"},1,{"$nulls":7},345,{"v":838.4477387861407,"d":"838.4477"},{"v":2742416.864550887,"d":"2742416.8646"},{"v":3270.8262395951,"d":"3,270.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":838.4477387861407,"d":"838.4477"},{"v":2742416.864550887,"d":"2742416.8646"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81102357.01406318,"d":"$81,102,357.01"},1]
[null,null,346,448.84780641699035,33288716.72147431,33.56568912297371,3671155.8273111656,1101.7683745331306,3174045.9144659326,null,null,{"v":448.84780641699035,"d":"448.8478"},{"v":33288716.72147431,"d":"33288716.7215"},{"v":74164.81989119558,"d":"74,164.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":448.84780641699035,"d":"448.8478"},{"v":33288716.72147431,"d":"33288716.7215"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11596063.92022473,"d":"$11,596,063.92"},1,{"$nulls":7},346,{"v":33.56568912297371,"d":"33.5657"},{"v":3671155.8273111656,"d":"3671155.8273"},{"v":109372.27637011268,"d":"109,372.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":33.56568912297371,"d":"33.5657"},{"v":3671155.8273111656,"d":"3671155.8273"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-314586.9150137948,"d":"$(314,586.92)"},0,{"$nulls":7},346,{"v":1101.7683745331306,"d":"1101.7684"},{"v":3174045.9144659326,"d":"3174045.9145"},{"v":2880.864969291681,"d":"2,880.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1101.7683745331306,"d":"1101.7684"},{"v":3174045.9144659326,"d":"3174045.9145"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":107002791.53884712,"d":"$107,002,791.54"},1]
[null,null,347,427.50868261743744,26464037.615368538,-1903.4547692216547,251908657.58741075,715.9653856137593,399772.8049684074,null,null,{"v":427.50868261743744,"d":"427.5087"},{"v":26464037.615368538,"d":"26464037.6154"},{"v":61902.92429464006,"d":"61,902.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":427.50868261743744,"d":"427.5087"},{"v":26464037.615368538,"d":"26464037.6154"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16286830.64637521,"d":"$16,286,830.65"},1,{"$nulls":7},347,{"v":-1903.4547692216547,"d":"-1903.4548"},{"v":251908657.58741075,"d":"251908657.5874"},{"v":-132342.8650161302,"d":"(132,342.87)"},{"v":-1903.4547692216547,"d":"-1903.4548"},{"v":251908657.58741075,"d":"251908657.5874"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-442254134.5095762,"d":"$(442,254,134.51)"},0,{"$nulls":7},347,{"v":715.9653856137593,"d":"715.9654"},{"v":399772.8049684074,"d":"399772.8050"},{"v":558.368900230705,"d":"558.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":715.9653856137593,"d":"715.9654"},{"v":399772.8049684074,"d":"399772.8050"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71196765.75640753,"d":"$71,196,765.76"},1]
[null,null,348,447.3208784018643,-144506.57166882325,267.1217763017703,-1685373.0971832443,860.5149297324242,6154197.051698796,null,null,{"v":447.3208784018643,"d":"447.3209"},{"v":-144506.57166882325,"d":"-144506.5717"},{"v":-323.0490206160272,"d":"(323.05)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":447.3208784018643,"d":"447.3209"},{"v":-144506.57166882325,"d":"-144506.5717"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44876594.41185526,"d":"$44,876,594.41"},1,{"$nulls":7},348,{"v":267.1217763017703,"d":"267.1218"},{"v":-1685373.0971832443,"d":"-1685373.0972"},{"v":-6309.381138882742,"d":"(6,309.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":267.1217763017703,"d":"267.1218"},{"v":-1685373.0971832443,"d":"-1685373.0972"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28397550.72736027,"d":"$28,397,550.73"},1,{"$nulls":7},348,{"v":860.5149297324242,"d":"860.5149"},{"v":6154197.051698796,"d":"6154197.0517"},{"v":7151.760927160712,"d":"7,151.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":860.5149297324242,"d":"860.5149"},{"v":6154197.051698796,"d":"6154197.0517"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79897295.92154363,"d":"$79,897,295.92"},1]
[null,null,349,774.2772230354385,20603090.177010022,182.9601691107382,-616698.9187011514,1256.1588819957688,926401.5077985656,null,null,{"v":774.2772230354385,"d":"774.2772"},{"v":20603090.177010022,"d":"20603090.1770"},{"v":26609.448869280535,"d":"26,609.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":774.2772230354385,"d":"774.2772"},{"v":20603090.177010022,"d":"20603090.1770"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56824632.12653383,"d":"$56,824,632.13"},1,{"$nulls":7},349,{"v":182.9601691107382,"d":"182.9602"},{"v":-616698.9187011514,"d":"-616698.9187"},{"v":-3370.6730907528245,"d":"(3,370.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":182.9601691107382,"d":"182.9602"},{"v":-616698.9187011514,"d":"-616698.9187"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18912715.82977497,"d":"$18,912,715.83"},1,{"$nulls":7},349,{"v":1256.1588819957688,"d":"1256.1589"},{"v":926401.5077985656,"d":"926401.5078"},{"v":737.487527315582,"d":"737.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1256.1588819957688,"d":"1256.1589"},{"v":926401.5077985656,"d":"926401.5078"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124689486.6917783,"d":"$124,689,486.69"},1]
[null,null,350,453.08050306468795,15502523.033996573,170.79209140811145,200434.32612982858,1463.285498342375,856087.0640750085,null,null,{"v":453.08050306468795,"d":"453.0805"},{"v":15502523.033996573,"d":"15502523.0340"},{"v":34215.82462528347,"d":"34,215.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":453.08050306468795,"d":"453.0805"},{"v":15502523.033996573,"d":"15502523.0340"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29805527.272472218,"d":"$29,805,527.27"},1,{"$nulls":7},350,{"v":170.79209140811145,"d":"170.7921"},{"v":200434.32612982858,"d":"200434.3261"},{"v":1173.55741988595,"d":"1,173.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":170.79209140811145,"d":"170.7921"},{"v":200434.32612982858,"d":"200434.3261"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16878774.814681318,"d":"$16,878,774.81"},1,{"$nulls":7},350,{"v":1463.285498342375,"d":"1463.2855"},{"v":856087.0640750085,"d":"856087.0641"},{"v":585.0444530782222,"d":"585.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1463.285498342375,"d":"1463.2855"},{"v":856087.0640750085,"d":"856087.0641"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":145472462.77016246,"d":"$145,472,462.77"},1]
[null,null,351,729.4542841471011,5962432.993344653,28.609784206331824,20836135.279643923,1255.2902321735528,2082075.2775214883,null,null,{"v":729.4542841471011,"d":"729.4543"},{"v":5962432.993344653,"d":"5962432.9933"},{"v":8173.82682221971,"d":"8,173.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":729.4542841471011,"d":"729.4543"},{"v":5962432.993344653,"d":"5962432.9933"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66982995.42136547,"d":"$66,982,995.42"},1,{"$nulls":7},351,{"v":28.609784206331824,"d":"28.6098"},{"v":20836135.279643923,"d":"20836135.2796"},{"v":728287.0478635954,"d":"728,287.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":28.609784206331824,"d":"28.6098"},{"v":20836135.279643923,"d":"20836135.2796"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17975156.85901074,"d":"$(17,975,156.86)"},0,{"$nulls":7},351,{"v":1255.2902321735528,"d":"1255.2902"},{"v":2082075.2775214883,"d":"2082075.2775"},{"v":1658.6405471476867,"d":"1,658.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1255.2902321735528,"d":"1255.2902"},{"v":2082075.2775214883,"d":"2082075.2775"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":123446947.93983379,"d":"$123,446,947.94"},1]
[null,null,352,630.5617916797346,-792903.5315628657,-124.27180843032329,21247077.3146256,1404.6385042714683,241760.14528648555,null,null,{"v":630.5617916797346,"d":"630.5618"},{"v":-792903.5315628657,"d":"-792903.5316"},{"v":-1257.4557196855742,"d":"(1,257.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":630.5617916797346,"d":"630.5618"},{"v":-792903.5315628657,"d":"-792903.5316"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63849082.69953632,"d":"$63,849,082.70"},1,{"$nulls":7},352,{"v":-124.27180843032329,"d":"-124.2718"},{"v":21247077.3146256,"d":"21247077.3146"},{"v":-170972.62511101548,"d":"(170,972.63)"},{"v":-124.27180843032329,"d":"-124.2718"},{"v":21247077.3146256,"d":"21247077.3146"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-33674258.15765793,"d":"$(33,674,258.16)"},0,{"$nulls":7},352,{"v":1404.6385042714683,"d":"1404.6385"},{"v":241760.14528648555,"d":"241760.1453"},{"v":172.1155617984979,"d":"172.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1404.6385042714683,"d":"1404.6385"},{"v":241760.14528648555,"d":"241760.1453"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":140222090.28186035,"d":"$140,222,090.28"},1]
[null,null,353,321.581708822996,13858247.692717906,-92.66616910942685,11060283.497771582,701.4157474198437,3693900.1907787374,null,null,{"v":321.581708822996,"d":"321.5817"},{"v":13858247.692717906,"d":"13858247.6927"},{"v":43094.01720464679,"d":"43,094.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":321.581708822996,"d":"321.5817"},{"v":13858247.692717906,"d":"13858247.6927"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18299923.189581696,"d":"$18,299,923.19"},1,{"$nulls":7},353,{"v":-92.66616910942685,"d":"-92.6662"},{"v":11060283.497771582,"d":"11060283.4978"},{"v":-119356.21817613726,"d":"(119,356.22)"},{"v":-92.66616910942685,"d":"-92.6662"},{"v":11060283.497771582,"d":"11060283.4978"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20326900.408714265,"d":"$(20,326,900.41)"},0,{"$nulls":7},353,{"v":701.4157474198437,"d":"701.4157"},{"v":3693900.1907787374,"d":"3693900.1908"},{"v":5266.349100895925,"d":"5,266.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":701.4157474198437,"d":"701.4157"},{"v":3693900.1907787374,"d":"3693900.1908"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66447674.55120563,"d":"$66,447,674.55"},1]
[null,null,354,627.3053980354816,-2172004.0539398547,199.7183721007823,-1142593.770296107,1028.657665342631,1706796.024301873,null,null,{"v":627.3053980354816,"d":"627.3054"},{"v":-2172004.0539398547,"d":"-2172004.0539"},{"v":-3462.4348216066232,"d":"(3,462.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":627.3053980354816,"d":"627.3054"},{"v":-2172004.0539398547,"d":"-2172004.0539"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64902543.85748802,"d":"$64,902,543.86"},1,{"$nulls":7},354,{"v":199.7183721007823,"d":"199.7184"},{"v":-1142593.770296107,"d":"-1142593.7703"},{"v":-5721.024852533492,"d":"(5,721.02)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":199.7183721007823,"d":"199.7184"},{"v":-1142593.770296107,"d":"-1142593.7703"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21114430.980374336,"d":"$21,114,430.98"},1,{"$nulls":7},354,{"v":1028.657665342631,"d":"1028.6577"},{"v":1706796.024301873,"d":"1706796.0243"},{"v":1659.24591028383,"d":"1,659.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1028.657665342631,"d":"1028.6577"},{"v":1706796.024301873,"d":"1706796.0243"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101158970.50996122,"d":"$101,158,970.51"},1]
[null,null,355,473.52899982938106,5359367.813168269,190.63557868889984,-1034492.700785432,815.7976447287365,2729586.0709867077,null,null,{"v":473.52899982938106,"d":"473.5290"},{"v":5359367.813168269,"d":"5359367.8132"},{"v":11317.929451204302,"d":"11,317.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":473.52899982938106,"d":"473.5290"},{"v":5359367.813168269,"d":"5359367.8132"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41993532.16976984,"d":"$41,993,532.17"},1,{"$nulls":7},355,{"v":190.63557868889984,"d":"190.6356"},{"v":-1034492.700785432,"d":"-1034492.7008"},{"v":-5426.545810074788,"d":"(5,426.55)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":190.63557868889984,"d":"190.6356"},{"v":-1034492.700785432,"d":"-1034492.7008"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20098050.569675416,"d":"$20,098,050.57"},1,{"$nulls":7},355,{"v":815.7976447287365,"d":"815.7976"},{"v":2729586.0709867077,"d":"2729586.0710"},{"v":3345.9107030081354,"d":"3,345.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":815.7976447287365,"d":"815.7976"},{"v":2729586.0709867077,"d":"2729586.0710"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78850178.40188694,"d":"$78,850,178.40"},1]
[null,null,356,713.5462377138101,4974227.0192947425,140.68681072199252,4406522.132210137,1053.7190656502135,1474262.4569241516,null,null,{"v":713.5462377138101,"d":"713.5462"},{"v":4974227.0192947425,"d":"4974227.0193"},{"v":6971.134814237239,"d":"6,971.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":713.5462377138101,"d":"713.5462"},{"v":4974227.0192947425,"d":"4974227.0193"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66380396.75208627,"d":"$66,380,396.75"},1,{"$nulls":7},356,{"v":140.68681072199252,"d":"140.6868"},{"v":4406522.132210137,"d":"4406522.1322"},{"v":31321.501351805815,"d":"31,321.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.68681072199252,"d":"140.6868"},{"v":4406522.132210137,"d":"4406522.1322"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9662158.939989114,"d":"$9,662,158.94"},1,{"$nulls":7},356,{"v":1053.7190656502135,"d":"1053.7191"},{"v":1474262.4569241516,"d":"1474262.4569"},{"v":1399.1039025325365,"d":"1,399.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1053.7190656502135,"d":"1053.7191"},{"v":1474262.4569241516,"d":"1474262.4569"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":103897644.1080972,"d":"$103,897,644.11"},1]
[null,null,357,689.0755115553329,-810720.7224555807,80.47825182164524,2774409.0478691943,1219.2557109945265,391092.73689428624,null,null,{"v":689.0755115553329,"d":"689.0755"},{"v":-810720.7224555807,"d":"-810720.7225"},{"v":-1176.5339340323947,"d":"(1,176.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":689.0755115553329,"d":"689.0755"},{"v":-810720.7224555807,"d":"-810720.7225"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69718271.87798887,"d":"$69,718,271.88"},1,{"$nulls":7},357,{"v":80.47825182164524,"d":"80.4783"},{"v":2774409.0478691943,"d":"2774409.0479"},{"v":34474.02229881683,"d":"34,474.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":80.47825182164524,"d":"80.4783"},{"v":2774409.0478691943,"d":"2774409.0479"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5273416.13429533,"d":"$5,273,416.13"},1,{"$nulls":7},357,{"v":1219.2557109945265,"d":"1219.2557"},{"v":391092.73689428624,"d":"391092.7369"},{"v":320.76350626668665,"d":"320.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1219.2557109945265,"d":"1219.2557"},{"v":391092.73689428624,"d":"391092.7369"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":121534478.36255836,"d":"$121,534,478.36"},1]
[null,null,358,710.9707504160542,2235037.158798067,45.27920813802484,6526163.979048497,940.1792970177557,655176.5519018807,null,null,{"v":710.9707504160542,"d":"710.9708"},{"v":2235037.158798067,"d":"2235037.1588"},{"v":3143.6415035219684,"d":"3,143.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":710.9707504160542,"d":"710.9708"},{"v":2235037.158798067,"d":"2235037.1588"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68862037.88280736,"d":"$68,862,037.88"},1,{"$nulls":7},358,{"v":45.27920813802484,"d":"45.2792"},{"v":6526163.979048497,"d":"6526163.9790"},{"v":144131.58373164915,"d":"144,131.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":45.27920813802484,"d":"45.2792"},{"v":6526163.979048497,"d":"6526163.9790"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1998243.1652460126,"d":"$(1,998,243.17)"},0,{"$nulls":7},358,{"v":940.1792970177557,"d":"940.1793"},{"v":655176.5519018807,"d":"655176.5519"},{"v":696.8634110324463,"d":"696.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":940.1792970177557,"d":"940.1793"},{"v":655176.5519018807,"d":"655176.5519"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93362753.1498737,"d":"$93,362,753.15"},1]
[null,null,359,296.07609885622514,24213043.67436247,89.45524388111517,938813.5731877275,1297.9306588910767,801471.6559345145,null,null,{"v":296.07609885622514,"d":"296.0761"},{"v":24213043.67436247,"d":"24213043.6744"},{"v":81779.79839608853,"d":"81,779.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":296.07609885622514,"d":"296.0761"},{"v":24213043.67436247,"d":"24213043.6744"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5394566.211260047,"d":"$5,394,566.21"},1,{"$nulls":7},359,{"v":89.45524388111517,"d":"89.4552"},{"v":938813.5731877275,"d":"938813.5732"},{"v":10494.785240710968,"d":"10,494.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":89.45524388111517,"d":"89.4552"},{"v":938813.5731877275,"d":"938813.5732"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8006710.814923789,"d":"$8,006,710.81"},1,{"$nulls":7},359,{"v":1297.9306588910767,"d":"1297.9307"},{"v":801471.6559345145,"d":"801471.6559"},{"v":617.4995947928945,"d":"617.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1297.9306588910767,"d":"1297.9307"},{"v":801471.6559345145,"d":"801471.6559"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":128991594.23317316,"d":"$128,991,594.23"},1]
[null,null,360,509.1783397907202,-1966868.146063825,16.174000257109583,9250958.362002471,980.8115192712867,434381.3153643557,null,null,{"v":509.1783397907202,"d":"509.1783"},{"v":-1966868.146063825,"d":"-1966868.1461"},{"v":-3862.8276035312833,"d":"(3,862.83)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":509.1783397907202,"d":"509.1783"},{"v":-1966868.146063825,"d":"-1966868.1461"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52884702.12513585,"d":"$52,884,702.13"},1,{"$nulls":7},360,{"v":16.174000257109583,"d":"16.1740"},{"v":9250958.362002471,"d":"9250958.3620"},{"v":571964.7715435172,"d":"571,964.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":16.174000257109583,"d":"16.1740"},{"v":9250958.362002471,"d":"9250958.3620"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7633558.336291513,"d":"$(7,633,558.34)"},0,{"$nulls":7},360,{"v":980.8115192712867,"d":"980.8115"},{"v":434381.3153643557,"d":"434381.3154"},{"v":442.8795001175026,"d":"442.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":980.8115192712867,"d":"980.8115"},{"v":434381.3153643557,"d":"434381.3154"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97646770.61176431,"d":"$97,646,770.61"},1]
[null,null,361,797.5865636481503,22948227.06121142,-242.4126961757138,26500092.10427054,619.7334462543222,5458326.371702496,null,null,{"v":797.5865636481503,"d":"797.5866"},{"v":22948227.06121142,"d":"22948227.0612"},{"v":28772.08331625665,"d":"28,772.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":797.5865636481503,"d":"797.5866"},{"v":22948227.06121142,"d":"22948227.0612"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56810429.303603604,"d":"$56,810,429.30"},1,{"$nulls":7},361,{"v":-242.4126961757138,"d":"-242.4127"},{"v":26500092.10427054,"d":"26500092.1043"},{"v":-109318.08656202497,"d":"(109,318.09)"},{"v":-242.4126961757138,"d":"-242.4127"},{"v":26500092.10427054,"d":"26500092.1043"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-50741361.72184192,"d":"$(50,741,361.72)"},0,{"$nulls":7},361,{"v":619.7334462543222,"d":"619.7334"},{"v":5458326.371702496,"d":"5458326.3717"},{"v":8807.538797030722,"d":"8,807.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":619.7334462543222,"d":"619.7334"},{"v":5458326.371702496,"d":"5458326.3717"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56515018.253729716,"d":"$56,515,018.25"},1]
[null,null,362,464.56415131879476,-1197967.6623400794,76.91653547024907,-32870.65032912977,589.2217636399437,2348685.198139933,null,null,{"v":464.56415131879476,"d":"464.5642"},{"v":-1197967.6623400794,"d":"-1197967.6623"},{"v":-2578.691573465827,"d":"(2,578.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":464.56415131879476,"d":"464.5642"},{"v":-1197967.6623400794,"d":"-1197967.6623"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47654382.79421956,"d":"$47,654,382.79"},1,{"$nulls":7},362,{"v":76.91653547024907,"d":"76.9165"},{"v":-32870.65032912977,"d":"-32870.6503"},{"v":-427.35479605479594,"d":"(427.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":76.91653547024907,"d":"76.9165"},{"v":-32870.65032912977,"d":"-32870.6503"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7724524.197354037,"d":"$7,724,524.20"},1,{"$nulls":7},362,{"v":589.2217636399437,"d":"589.2218"},{"v":2348685.198139933,"d":"2348685.1981"},{"v":3986.0801875864627,"d":"3,986.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":589.2217636399437,"d":"589.2218"},{"v":2348685.198139933,"d":"2348685.1981"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56573491.16585443,"d":"$56,573,491.17"},1]
[null,null,363,365.6642122737103,-1012766.8702405086,168.00462572089964,228469.2192605175,733.3083410742693,274169.43796606036,null,null,{"v":365.6642122737103,"d":"365.6642"},{"v":-1012766.8702405086,"d":"-1012766.8702"},{"v":-2769.6636319510076,"d":"(2,769.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":365.6642122737103,"d":"365.6642"},{"v":-1012766.8702405086,"d":"-1012766.8702"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37579188.09761154,"d":"$37,579,188.10"},1,{"$nulls":7},363,{"v":168.00462572089964,"d":"168.0046"},{"v":228469.2192605175,"d":"228469.2193"},{"v":1359.8983854174685,"d":"1,359.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":168.00462572089964,"d":"168.0046"},{"v":228469.2192605175,"d":"228469.2193"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16571993.352829445,"d":"$16,571,993.35"},1,{"$nulls":7},363,{"v":733.3083410742693,"d":"733.3083"},{"v":274169.43796606036,"d":"274169.4380"},{"v":373.88015737610783,"d":"373.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":733.3083410742693,"d":"733.3083"},{"v":274169.43796606036,"d":"274169.4380"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73056664.66946086,"d":"$73,056,664.67"},1]
[null,null,364,573.0733258594955,4178586.9055499146,257.4314802381268,-1250401.6629070835,1718.5558710141777,1901966.775546648,null,null,{"v":573.0733258594955,"d":"573.0733"},{"v":4178586.9055499146,"d":"4178586.9055"},{"v":7291.539698314991,"d":"7,291.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":573.0733258594955,"d":"573.0733"},{"v":4178586.9055499146,"d":"4178586.9055"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53128745.68039964,"d":"$53,128,745.68"},1,{"$nulls":7},364,{"v":257.4314802381268,"d":"257.4315"},{"v":-1250401.6629070835,"d":"-1250401.6629"},{"v":-4857.221275931168,"d":"(4,857.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":257.4314802381268,"d":"257.4315"},{"v":-1250401.6629070835,"d":"-1250401.6629"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26993549.686719764,"d":"$26,993,549.69"},1,{"$nulls":7},364,{"v":1718.5558710141777,"d":"1718.5559"},{"v":1901966.775546648,"d":"1901966.7755"},{"v":1106.7238532223182,"d":"1,106.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1718.5558710141777,"d":"1718.5559"},{"v":1901966.775546648,"d":"1901966.7755"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":169953620.32587114,"d":"$169,953,620.33"},1]
[null,null,365,267.0691205302355,20637371.506467126,116.73581563507469,-1169895.9909739438,906.0406088130258,613137.7865290451,null,null,{"v":267.0691205302355,"d":"267.0691"},{"v":20637371.506467126,"d":"20637371.5065"},{"v":77273.52179650706,"d":"77,273.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":267.0691205302355,"d":"267.0691"},{"v":20637371.506467126,"d":"20637371.5065"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6069540.546556424,"d":"$6,069,540.55"},1,{"$nulls":7},365,{"v":116.73581563507469,"d":"116.7358"},{"v":-1169895.9909739438,"d":"-1169895.9910"},{"v":-10021.73998279269,"d":"(10,021.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":116.73581563507469,"d":"116.7358"},{"v":-1169895.9909739438,"d":"-1169895.9910"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12843477.554481413,"d":"$12,843,477.55"},1,{"$nulls":7},365,{"v":906.0406088130258,"d":"906.0406"},{"v":613137.7865290451,"d":"613137.7865"},{"v":676.7221916601475,"d":"676.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":906.0406088130258,"d":"906.0406"},{"v":613137.7865290451,"d":"613137.7865"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89990923.09477353,"d":"$89,990,923.09"},1]
[null,null,366,54.24283831263892,46469857.777575836,41.2749129851436,1530927.317784776,1020.2031220915596,762111.4542639623,null,null,{"v":54.24283831263892,"d":"54.2428"},{"v":46469857.777575836,"d":"46469857.7776"},{"v":856700.3354385323,"d":"856,700.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":54.24283831263892,"d":"54.2428"},{"v":46469857.777575836,"d":"46469857.7776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-41045573.94631194,"d":"$(41,045,573.95)"},0,{"$nulls":7},366,{"v":41.2749129851436,"d":"41.2749"},{"v":1530927.317784776,"d":"1530927.3178"},{"v":37090.988376785055,"d":"37,090.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":41.2749129851436,"d":"41.2749"},{"v":1530927.317784776,"d":"1530927.3178"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2596563.980729584,"d":"$2,596,563.98"},1,{"$nulls":7},366,{"v":1020.2031220915596,"d":"1020.2031"},{"v":762111.4542639623,"d":"762111.4543"},{"v":747.0193315048153,"d":"747.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1020.2031220915596,"d":"1020.2031"},{"v":762111.4542639623,"d":"762111.4543"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101258200.754892,"d":"$101,258,200.75"},1]
[null,null,367,588.1754613111625,-83275.49555150606,108.38082898311404,-846712.1853673281,1342.9858738678959,3249356.6229274347,null,null,{"v":588.1754613111625,"d":"588.1755"},{"v":-83275.49555150606,"d":"-83275.4956"},{"v":-141.58274363549285,"d":"(141.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.1754613111625,"d":"588.1755"},{"v":-83275.49555150606,"d":"-83275.4956"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58900821.62666775,"d":"$58,900,821.63"},1,{"$nulls":7},367,{"v":108.38082898311404,"d":"108.3808"},{"v":-846712.1853673281,"d":"-846712.1854"},{"v":-7812.379673708231,"d":"(7,812.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":108.38082898311404,"d":"108.3808"},{"v":-846712.1853673281,"d":"-846712.1854"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11684795.083678734,"d":"$11,684,795.08"},1,{"$nulls":7},367,{"v":1342.9858738678959,"d":"1342.9859"},{"v":3249356.6229274347,"d":"3249356.6229"},{"v":2419.5017134238756,"d":"2,419.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1342.9858738678959,"d":"1342.9859"},{"v":3249356.6229274347,"d":"3249356.6229"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":131049230.76386216,"d":"$131,049,230.76"},1]
[null,null,368,747.3755683383897,940450.3228821363,58.9344263956591,1621286.5859834924,1095.7268977815693,286989.7402681825,null,null,{"v":747.3755683383897,"d":"747.3756"},{"v":940450.3228821363,"d":"940450.3229"},{"v":1258.3369897587127,"d":"1,258.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":747.3755683383897,"d":"747.3756"},{"v":940450.3228821363,"d":"940450.3229"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73797106.51095684,"d":"$73,797,106.51"},1,{"$nulls":7},368,{"v":58.9344263956591,"d":"58.9344"},{"v":1621286.5859834924,"d":"1621286.5860"},{"v":27510.00875276035,"d":"27,510.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":58.9344263956591,"d":"58.9344"},{"v":1621286.5859834924,"d":"1621286.5860"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4272156.053582418,"d":"$4,272,156.05"},1,{"$nulls":7},368,{"v":1095.7268977815693,"d":"1095.7269"},{"v":286989.7402681825,"d":"286989.7403"},{"v":261.91721755596916,"d":"261.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1095.7268977815693,"d":"1095.7269"},{"v":286989.7402681825,"d":"286989.7403"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109285700.03788874,"d":"$109,285,700.04"},1]
[null,null,369,706.1903743835392,-1537672.0089085065,14.234078755282098,9236078.77237698,937.5749694636834,406870.3256094451,null,null,{"v":706.1903743835392,"d":"706.1904"},{"v":-1537672.0089085065,"d":"-1537672.0089"},{"v":-2177.4185328578,"d":"(2,177.42)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":706.1903743835392,"d":"706.1904"},{"v":-1537672.0089085065,"d":"-1537672.0089"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72156709.44726242,"d":"$72,156,709.45"},1,{"$nulls":7},369,{"v":14.234078755282098,"d":"14.2341"},{"v":9236078.77237698,"d":"9236078.7724"},{"v":648870.8494007441,"d":"648,870.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":14.234078755282098,"d":"14.2341"},{"v":9236078.77237698,"d":"9236078.7724"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7812670.896848771,"d":"$(7,812,670.90)"},0,{"$nulls":7},369,{"v":937.5749694636834,"d":"937.5750"},{"v":406870.3256094451,"d":"406870.3256"},{"v":433.96031129349075,"d":"433.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":937.5749694636834,"d":"937.5750"},{"v":406870.3256094451,"d":"406870.3256"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93350626.62075889,"d":"$93,350,626.62"},1]
[null,null,370,319.94367813875215,17491735.077585023,111.94970419212041,-124099.7275657868,517.8335271132382,652048.6528880112,null,null,{"v":319.94367813875215,"d":"319.9437"},{"v":17491735.077585023,"d":"17491735.0776"},{"v":54671.29458328995,"d":"54,671.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":319.94367813875215,"d":"319.9437"},{"v":17491735.077585023,"d":"17491735.0776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14502632.73629019,"d":"$14,502,632.74"},1,{"$nulls":7},370,{"v":111.94970419212041,"d":"111.9497"},{"v":-124099.7275657868,"d":"-124099.7276"},{"v":-1108.531089575863,"d":"(1,108.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.94970419212041,"d":"111.9497"},{"v":-124099.7275657868,"d":"-124099.7276"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11319070.146777827,"d":"$11,319,070.15"},1,{"$nulls":7},370,{"v":517.8335271132382,"d":"517.8335"},{"v":652048.6528880112,"d":"652048.6529"},{"v":1259.1858555837061,"d":"1,259.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":517.8335271132382,"d":"517.8335"},{"v":652048.6528880112,"d":"652048.6529"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51131304.05843581,"d":"$51,131,304.06"},1]
[null,null,371,705.4871482134695,-1544777.7933146674,169.6259975773828,5976131.446647718,1049.7002805039301,1335224.1204722486,null,null,{"v":705.4871482134695,"d":"705.4871"},{"v":-1544777.7933146674,"d":"-1544777.7933"},{"v":-2189.6611401448827,"d":"(2,189.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.4871482134695,"d":"705.4871"},{"v":-1544777.7933146674,"d":"-1544777.7933"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72093492.61466162,"d":"$72,093,492.61"},1,{"$nulls":7},371,{"v":169.6259975773828,"d":"169.6260"},{"v":5976131.446647718,"d":"5976131.4466"},{"v":35231.22358600383,"d":"35,231.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":169.6259975773828,"d":"169.6260"},{"v":5976131.446647718,"d":"5976131.4466"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10986468.311090562,"d":"$10,986,468.31"},1,{"$nulls":7},371,{"v":1049.7002805039301,"d":"1049.7003"},{"v":1335224.1204722486,"d":"1335224.1205"},{"v":1272.0051097168869,"d":"1,272.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1049.7002805039301,"d":"1049.7003"},{"v":1335224.1204722486,"d":"1335224.1205"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":103634803.92992076,"d":"$103,634,803.93"},1]
[null,null,372,724.2766592212865,4028329.5715736263,228.942940883142,-7871.502329617739,140.72243714186334,3668273.83028704,null,null,{"v":724.2766592212865,"d":"724.2767"},{"v":4028329.5715736263,"d":"4028329.5716"},{"v":5561.865787452996,"d":"5,561.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":724.2766592212865,"d":"724.2767"},{"v":4028329.5715736263,"d":"4028329.5716"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68399336.35055502,"d":"$68,399,336.35"},1,{"$nulls":7},372,{"v":228.942940883142,"d":"228.9429"},{"v":-7871.502329617739,"d":"-7871.5023"},{"v":-34.38193944418467,"d":"(34.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":228.942940883142,"d":"228.9429"},{"v":-7871.502329617739,"d":"-7871.5023"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22902165.59064382,"d":"$22,902,165.59"},1,{"$nulls":7},372,{"v":140.72243714186334,"d":"140.7224"},{"v":3668273.83028704,"d":"3668273.8303"},{"v":26067.441019295493,"d":"26,067.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.72243714186334,"d":"140.7224"},{"v":3668273.83028704,"d":"3668273.8303"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10403969.883899294,"d":"$10,403,969.88"},1]
[null,null,373,361.55869229647215,-1597387.462863192,8.987919918363332,13875206.77197031,672.8261918647404,5040413.076468646,null,null,{"v":361.55869229647215,"d":"361.5587"},{"v":-1597387.462863192,"d":"-1597387.4629"},{"v":-4418.05852520719,"d":"(4,418.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":361.55869229647215,"d":"361.5587"},{"v":-1597387.462863192,"d":"-1597387.4629"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37753256.6925104,"d":"$37,753,256.69"},1,{"$nulls":7},373,{"v":8.987919918363332,"d":"8.9879"},{"v":13875206.77197031,"d":"13875206.7720"},{"v":1543761.7266283939,"d":"1,543,761.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":8.987919918363332,"d":"8.9879"},{"v":13875206.77197031,"d":"13875206.7720"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12976414.780133976,"d":"$(12,976,414.78)"},0,{"$nulls":7},373,{"v":672.8261918647404,"d":"672.8262"},{"v":5040413.076468646,"d":"5040413.0765"},{"v":7491.404373689914,"d":"7,491.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":672.8261918647404,"d":"672.8262"},{"v":5040413.076468646,"d":"5040413.0765"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62242206.11000539,"d":"$62,242,206.11"},1]
[null,null,374,478.42586330654376,3911364.5789192785,94.87571051283157,7013326.985074146,-374.86515422485536,12731183.653410092,null,null,{"v":478.42586330654376,"d":"478.4259"},{"v":3911364.5789192785,"d":"3911364.5789"},{"v":8175.487319783826,"d":"8,175.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":478.42586330654376,"d":"478.4259"},{"v":3911364.5789192785,"d":"3911364.5789"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43931221.7517351,"d":"$43,931,221.75"},1,{"$nulls":7},374,{"v":94.87571051283157,"d":"94.8757"},{"v":7013326.985074146,"d":"7013326.9851"},{"v":73921.20646227594,"d":"73,921.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":94.87571051283157,"d":"94.8757"},{"v":7013326.985074146,"d":"7013326.9851"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2474244.0662090126,"d":"$2,474,244.07"},1,{"$nulls":7},374,{"v":-374.86515422485536,"d":"-374.8652"},{"v":12731183.653410092,"d":"12731183.6534"},{"v":-33962.035441079024,"d":"(33,962.04)"},{"v":-374.86515422485536,"d":"-374.8652"},{"v":12731183.653410092,"d":"12731183.6534"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-50217699.07589563,"d":"$(50,217,699.08)"},0]
[null,null,375,464.20535445086716,1516312.677535355,135.020255871088,635993.3302025516,1391.802587350212,611453.2206849996,null,null,{"v":464.20535445086716,"d":"464.2054"},{"v":1516312.677535355,"d":"1516312.6775"},{"v":3266.469597984454,"d":"3,266.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":464.20535445086716,"d":"464.2054"},{"v":1516312.677535355,"d":"1516312.6775"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44904222.76755136,"d":"$44,904,222.77"},1,{"$nulls":7},375,{"v":135.020255871088,"d":"135.0203"},{"v":635993.3302025516,"d":"635993.3302"},{"v":4710.354947110845,"d":"4,710.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":135.020255871088,"d":"135.0203"},{"v":635993.3302025516,"d":"635993.3302"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12866032.25690625,"d":"$12,866,032.26"},1,{"$nulls":7},375,{"v":1391.802587350212,"d":"1391.8026"},{"v":611453.2206849996,"d":"611453.2207"},{"v":439.32467595790064,"d":"439.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1391.802587350212,"d":"1391.8026"},{"v":611453.2206849996,"d":"611453.2207"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":138568805.5143362,"d":"$138,568,805.51"},1]
[null,null,376,-319.1861620163545,73766128.47632448,191.20410077212364,-826183.0307723787,855.8117705070545,102745.78100888152,null,null,{"v":-319.1861620163545,"d":"-319.1862"},{"v":73766128.47632448,"d":"73766128.4763"},{"v":-231106.91268797813,"d":"(231,106.91)"},{"v":-319.1861620163545,"d":"-319.1862"},{"v":73766128.47632448,"d":"73766128.4763"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-105684744.67795993,"d":"$(105,684,744.68)"},0,{"$nulls":7},376,{"v":191.20410077212364,"d":"191.2041"},{"v":-826183.0307723787,"d":"-826183.0308"},{"v":-4320.948282155416,"d":"(4,320.95)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":191.20410077212364,"d":"191.2041"},{"v":-826183.0307723787,"d":"-826183.0308"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19946593.107984744,"d":"$19,946,593.11"},1,{"$nulls":7},376,{"v":855.8117705070545,"d":"855.8118"},{"v":102745.78100888152,"d":"102745.7810"},{"v":120.05651774105225,"d":"120.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":855.8117705070545,"d":"855.8118"},{"v":102745.78100888152,"d":"102745.7810"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85478431.26969656,"d":"$85,478,431.27"},1]
[null,null,377,1007.1122205175707,2404527.587562817,290.76243557378984,1280842.2374326056,849.9289166691669,586951.851058655,null,null,{"v":1007.1122205175707,"d":"1007.1122"},{"v":2404527.587562817,"d":"2404527.5876"},{"v":2387.5468280258706,"d":"2,387.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1007.1122205175707,"d":"1007.1122"},{"v":2404527.587562817,"d":"2404527.5876"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98306694.46419425,"d":"$98,306,694.46"},1,{"$nulls":7},377,{"v":290.76243557378984,"d":"290.7624"},{"v":1280842.2374326056,"d":"1280842.2374"},{"v":4405.115932204223,"d":"4,405.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":290.76243557378984,"d":"290.7624"},{"v":1280842.2374326056,"d":"1280842.2374"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27795401.31994638,"d":"$27,795,401.32"},1,{"$nulls":7},377,{"v":849.9289166691669,"d":"849.9289"},{"v":586951.851058655,"d":"586951.8511"},{"v":690.5893417050602,"d":"690.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":849.9289166691669,"d":"849.9289"},{"v":586951.851058655,"d":"586951.8511"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84405939.81585804,"d":"$84,405,939.82"},1]
[null,null,378,514.3671694608238,4964476.687094724,190.10632829412134,-531843.8896552557,-3930.0858483530465,109595950.70141362,null,null,{"v":514.3671694608238,"d":"514.3672"},{"v":4964476.687094724,"d":"4964476.6871"},{"v":9651.620441286423,"d":"9,651.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":514.3671694608238,"d":"514.3672"},{"v":4964476.687094724,"d":"4964476.6871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46472240.25898765,"d":"$46,472,240.26"},1,{"$nulls":7},378,{"v":190.10632829412134,"d":"190.1063"},{"v":-531843.8896552557,"d":"-531843.8897"},{"v":-2797.6127592786816,"d":"(2,797.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":190.10632829412134,"d":"190.1063"},{"v":-531843.8896552557,"d":"-531843.8897"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19542476.719067387,"d":"$19,542,476.72"},1,{"$nulls":7},378,{"v":-3930.0858483530465,"d":"-3930.0858"},{"v":109595950.70141362,"d":"109595950.7014"},{"v":-27886.401195877497,"d":"(27,886.40)"},{"v":-3930.0858483530465,"d":"-3930.0858"},{"v":109595950.70141362,"d":"109595950.7014"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-502604535.53671825,"d":"$(502,604,535.54)"},0]
[null,null,379,411.3188019674599,-255891.35492870025,48.828489940657164,11288933.4931787,-14253.108945885338,232419476.26859593,null,null,{"v":411.3188019674599,"d":"411.3188"},{"v":-255891.35492870025,"d":"-255891.3549"},{"v":-622.1241375417218,"d":"(622.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":411.3188019674599,"d":"411.3188"},{"v":-255891.35492870025,"d":"-255891.3549"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41387771.55167469,"d":"$41,387,771.55"},1,{"$nulls":7},379,{"v":48.828489940657164,"d":"48.8285"},{"v":11288933.4931787,"d":"11288933.4932"},{"v":231195.62998770806,"d":"231,195.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":48.828489940657164,"d":"48.8285"},{"v":11288933.4931787,"d":"11288933.4932"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6406084.499112982,"d":"$(6,406,084.50)"},0,{"$nulls":7},379,{"v":-14253.108945885338,"d":"-14253.1089"},{"v":232419476.26859593,"d":"232419476.2686"},{"v":-16306.581051967052,"d":"(16,306.58)"},{"v":-14253.108945885338,"d":"-14253.1089"},{"v":232419476.26859593,"d":"232419476.2686"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1657730370.8571298,"d":"$(1,657,730,370.86)"},0]
[null,null,380,-390.87119020141836,103620876.35603866,237.1328673294738,-360382.4452782562,170.04799146662117,15677239.622671364,null,null,{"v":-390.87119020141836,"d":"-390.8712"},{"v":103620876.35603866,"d":"103620876.3560"},{"v":-265102.3635245212,"d":"(265,102.36)"},{"v":-390.87119020141836,"d":"-390.8712"},{"v":103620876.35603866,"d":"103620876.3560"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-142707995.3761805,"d":"$(142,707,995.38)"},0,{"$nulls":7},380,{"v":237.1328673294738,"d":"237.1329"},{"v":-360382.4452782562,"d":"-360382.4453"},{"v":-1519.7490307302644,"d":"(1,519.75)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":237.1328673294738,"d":"237.1329"},{"v":-360382.4452782562,"d":"-360382.4453"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24073669.178225636,"d":"$24,073,669.18"},1,{"$nulls":7},380,{"v":170.04799146662117,"d":"170.0480"},{"v":15677239.622671364,"d":"15677239.6227"},{"v":92193.030258453,"d":"92,193.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":170.04799146662117,"d":"170.0480"},{"v":15677239.622671364,"d":"15677239.6227"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1327559.5239907522,"d":"$1,327,559.52"},1]
[null,null,381,410.9973935115195,-1409423.698145356,88.57265092775197,-973157.1533547919,702.0099142655963,1558741.3954015318,null,null,{"v":410.9973935115195,"d":"410.9974"},{"v":-1409423.698145356,"d":"-1409423.6981"},{"v":-3429.2764878710905,"d":"(3,429.28)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":410.9973935115195,"d":"410.9974"},{"v":-1409423.698145356,"d":"-1409423.6981"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42509163.0492973,"d":"$42,509,163.05"},1,{"$nulls":7},381,{"v":88.57265092775197,"d":"88.5727"},{"v":-973157.1533547919,"d":"-973157.1534"},{"v":-10987.106552208636,"d":"(10,987.11)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":88.57265092775197,"d":"88.5727"},{"v":-973157.1533547919,"d":"-973157.1534"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9830422.246129988,"d":"$9,830,422.25"},1,{"$nulls":7},381,{"v":702.0099142655963,"d":"702.0099"},{"v":1558741.3954015318,"d":"1558741.3954"},{"v":2220.3979797524657,"d":"2,220.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":702.0099142655963,"d":"702.0099"},{"v":1558741.3954015318,"d":"1558741.3954"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68642250.03115809,"d":"$68,642,250.03"},1]
[null,null,382,587.4106887739545,-1112520.41243051,179.39683614528622,-372557.57580575347,551.2562788955838,1922072.436384337,null,null,{"v":587.4106887739545,"d":"587.4107"},{"v":-1112520.41243051,"d":"-1112520.4124"},{"v":-1893.939680860364,"d":"(1,893.94)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":587.4106887739545,"d":"587.4107"},{"v":-1112520.41243051,"d":"-1112520.4124"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59853589.28982595,"d":"$59,853,589.29"},1,{"$nulls":7},382,{"v":179.39683614528622,"d":"179.3968"},{"v":-372557.57580575347,"d":"-372557.5758"},{"v":-2076.723223279335,"d":"(2,076.72)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":179.39683614528622,"d":"179.3968"},{"v":-372557.57580575347,"d":"-372557.5758"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18312241.190334376,"d":"$18,312,241.19"},1,{"$nulls":7},382,{"v":551.2562788955838,"d":"551.2563"},{"v":1922072.436384337,"d":"1922072.4364"},{"v":3486.7130044035403,"d":"3,486.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":551.2562788955838,"d":"551.2563"},{"v":1922072.436384337,"d":"1922072.4364"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53203555.45317405,"d":"$53,203,555.45"},1]
[null,null,383,525.1760370937009,-2223665.333954473,70.20860622849068,823245.0689046923,433.5058173008438,1803578.1225525173,null,null,{"v":525.1760370937009,"d":"525.1760"},{"v":-2223665.333954473,"d":"-2223665.3340"},{"v":-4234.133275120721,"d":"(4,234.13)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":525.1760370937009,"d":"525.1760"},{"v":-2223665.333954473,"d":"-2223665.3340"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54741269.04332456,"d":"$54,741,269.04"},1,{"$nulls":7},383,{"v":70.20860622849068,"d":"70.2086"},{"v":823245.0689046923,"d":"823245.0689"},{"v":11725.70021153075,"d":"11,725.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":70.20860622849068,"d":"70.2086"},{"v":823245.0689046923,"d":"823245.0689"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6197615.553944375,"d":"$6,197,615.55"},1,{"$nulls":7},383,{"v":433.5058173008438,"d":"433.5058"},{"v":1803578.1225525173,"d":"1803578.1226"},{"v":4160.447335591053,"d":"4,160.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":433.5058173008438,"d":"433.5058"},{"v":1803578.1225525173,"d":"1803578.1226"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41547003.60753186,"d":"$41,547,003.61"},1]
[null,null,384,702.8710450633771,-71940.958576289,145.09959690192773,-554569.2315370059,1267.3780427578458,456723.2671715948,null,null,{"v":702.8710450633771,"d":"702.8710"},{"v":-71940.958576289,"d":"-71940.9586"},{"v":-102.35299786720076,"d":"(102.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":702.8710450633771,"d":"702.8710"},{"v":-71940.958576289,"d":"-71940.9586"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70359045.464914,"d":"$70,359,045.46"},1,{"$nulls":7},384,{"v":145.09959690192773,"d":"145.0996"},{"v":-554569.2315370059,"d":"-554569.2315"},{"v":-3821.9901597096587,"d":"(3,821.99)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":145.09959690192773,"d":"145.0996"},{"v":-554569.2315370059,"d":"-554569.2315"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15064528.921729777,"d":"$15,064,528.92"},1,{"$nulls":7},384,{"v":1267.3780427578458,"d":"1267.3780"},{"v":456723.2671715948,"d":"456723.2672"},{"v":360.36861280770944,"d":"360.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1267.3780427578458,"d":"1267.3780"},{"v":456723.2671715948,"d":"456723.2672"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":126281081.00861299,"d":"$126,281,081.01"},1]
[null,null,385,366.68008638162064,-1992320.8435133211,187.26526514024954,650859.4981871061,1213.6622506815256,591884.7416494852,null,null,{"v":366.68008638162064,"d":"366.6801"},{"v":-1992320.8435133211,"d":"-1992320.8435"},{"v":-5433.403442148811,"d":"(5,433.40)"},{"$f":"IF(AND(L399<0,M399>0),L399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L399<0,M399>0),M399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L399>0,M399>0),L399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L399>0,M399>0),M399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L399>0,M399<0),L399,#N/A)","v":{"v":366.68008638162064,"d":"366.6801"}},{"$f":"IF(AND(L399>0,M399<0),M399,#N/A)","v":{"v":-1992320.8435133211,"d":"-1992320.8435"}},{"$f":"IF(AND(L399<0,M399<0),L399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L399<0,M399<0),M399,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C399 > TotalSimulations,\"\",threshold*L399-M399)","v":{"v":38660329.48167539,"d":"$38,660,329.48"}},1,{"$nulls":7},385,{"v":187.26526514024954,"d":"187.2653"},{"v":650859.4981871061,"d":"650859.4982"},{"v":3475.601829840972,"d":"3,475.60"},{"$f":"IF(AND(AH399<0,AI399>0),AH399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH399<0,AI399>0),AI399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH399>0,AI399>0),AH399,#N/A)","v":{"v":187.26526514024954,"d":"187.2653"}},{"$f":"IF(AND(AH399>0,AI399>0),AI399,#N/A)","v":{"v":650859.4981871061,"d":"650859.4982"}},{"$f":"IF(AND(AH399>0,AI399<0),AH399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH399>0,AI399<0),AI399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH399<0,AI399<0),AH399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH399<0,AI399<0),AI399,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG399 > TotalSimulations,\"\",threshold_DK*AH399-AI399)","v":{"v":18075667.01583785,"d":"$18,075,667.02"}},1,{"$nulls":7},385,{"v":1213.6622506815256,"d":"1213.6623"},{"v":591884.7416494852,"d":"591884.7416"},{"v":487.6848903532391,"d":"487.68"},{"$f":"IF(AND(BD399<0,BE399>0),BD399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD399<0,BE399>0),BE399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD399>0,BE399>0),BD399,#N/A)","v":{"v":1213.6622506815256,"d":"1213.6623"}},{"$f":"IF(AND(BD399>0,BE399>0),BE399,#N/A)","v":{"v":591884.7416494852,"d":"591884.7416"}},{"$f":"IF(AND(BD399>0,BE399<0),BD399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD399>0,BE399<0),BE399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD399<0,BE399<0),BD399,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD399<0,BE399<0),BE399,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC399 > TotalSimulations,\"\",threshold_UB*BD399-BE399)","v":{"v":120774340.32650308,"d":"$120,774,340.33"}},1]
[null,null,386,604.930095953423,2428742.316989111,119.94000005549606,1837052.6794525161,1250.7376914475535,640742.3682858846,null,null,{"$f":"D400","v":{"v":604.930095953423,"d":"604.9301"}},{"$f":"E400","v":{"v":2428742.316989111,"d":"2428742.3170"}},{"$f":"IFERROR(M400/L400,\"\")","v":{"v":4014.914009462861,"d":"4,014.91"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":604.930095953423,"d":"604.9301"},{"v":2428742.316989111,"d":"2428742.3170"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58064267.27835319,"d":"$58,064,267.28"},{"$f":"IF(X400>0,1,0)","v":1},{"$nulls":7},386,{"$f":"F400","v":{"v":119.94000005549606,"d":"119.9400"}},{"$f":"G400","v":{"v":1837052.6794525161,"d":"1837052.6795"}},{"$f":"IFERROR(AI400/AH400,\"\")","v":{"v":15316.4305369561,"d":"15,316.43"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":119.94000005549606,"d":"119.9400"},{"v":1837052.6794525161,"d":"1837052.6795"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10156947.32609709,"d":"$10,156,947.33"},{"$f":"IF(AT400>0,1,0)","v":1},{"$nulls":7},386,{"$f":"H400","v":{"v":1250.7376914475535,"d":"1250.7377"}},{"$f":"I400","v":{"v":640742.3682858846,"d":"640742.3683"}},{"$f":"IFERROR(BE400/BD400,\"\")","v":{"v":512.2915641442893,"d":"512.29"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1250.7376914475535,"d":"1250.7377"},{"v":640742.3682858846,"d":"640742.3683"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124433026.77646947,"d":"$124,433,026.78"},{"$f":"IF(BP400>0,1,0)","v":1}]
[null,null,387,630.8922991444233,7187018.073683119,82.91947207145859,916340.7725402545,566.9374378501889,1385935.6280765738,null,null,{"v":630.8922991444233,"d":"630.8923"},{"v":7187018.073683119,"d":"7187018.0737"},{"v":11391.830401844663,"d":"11,391.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":630.8922991444233,"d":"630.8923"},{"v":7187018.073683119,"d":"7187018.0737"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55902211.84075921,"d":"$55,902,211.84"},1,{"$nulls":7},387,{"v":82.91947207145859,"d":"82.9195"},{"v":916340.7725402545,"d":"916340.7725"},{"v":11050.972101589934,"d":"11,050.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":82.91947207145859,"d":"82.9195"},{"v":916340.7725402545,"d":"916340.7725"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7375606.434605604,"d":"$7,375,606.43"},1,{"$nulls":7},387,{"v":566.9374378501889,"d":"566.9374"},{"v":1385935.6280765738,"d":"1385935.6281"},{"v":2444.6006482337866,"d":"2,444.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":566.9374378501889,"d":"566.9374"},{"v":1385935.6280765738,"d":"1385935.6281"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55307808.15694231,"d":"$55,307,808.16"},1]
[null,null,388,1170.8386560480467,6644025.766669214,-228.63875014427322,29708302.430537738,-1827.3011511248333,51542147.80580694,null,null,{"v":1170.8386560480467,"d":"1170.8387"},{"v":6644025.766669214,"d":"6644025.7667"},{"v":5674.5869572626825,"d":"5,674.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1170.8386560480467,"d":"1170.8387"},{"v":6644025.766669214,"d":"6644025.7667"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110439839.83813545,"d":"$110,439,839.84"},1,{"$nulls":7},388,{"v":-228.63875014427322,"d":"-228.6388"},{"v":29708302.430537738,"d":"29708302.4305"},{"v":-129935.55297075197,"d":"(129,935.55)"},{"v":-228.63875014427322,"d":"-228.6388"},{"v":29708302.430537738,"d":"29708302.4305"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-52572177.444965065,"d":"$(52,572,177.44)"},0,{"$nulls":7},388,{"v":-1827.3011511248333,"d":"-1827.3012"},{"v":51542147.80580694,"d":"51542147.8058"},{"v":-28206.70680039746,"d":"(28,206.71)"},{"v":-1827.3011511248333,"d":"-1827.3012"},{"v":51542147.80580694,"d":"51542147.8058"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-234272262.91829026,"d":"$(234,272,262.92)"},0]
[null,null,389,679.9256841106071,36333290.56881774,257.28557800284034,193093.83032765798,1504.3233688374676,393079.3245636872,null,null,{"v":679.9256841106071,"d":"679.9257"},{"v":36333290.56881774,"d":"36333290.5688"},{"v":53437.14970312434,"d":"53,437.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":679.9256841106071,"d":"679.9257"},{"v":36333290.56881774,"d":"36333290.5688"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31659277.842242964,"d":"$31,659,277.84"},1,{"$nulls":7},389,{"v":257.28557800284034,"d":"257.2856"},{"v":193093.83032765798,"d":"193093.8303"},{"v":750.503902420548,"d":"750.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":257.28557800284034,"d":"257.2856"},{"v":193093.83032765798,"d":"193093.8303"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25535463.969956376,"d":"$25,535,463.97"},1,{"$nulls":7},389,{"v":1504.3233688374676,"d":"1504.3234"},{"v":393079.3245636872,"d":"393079.3246"},{"v":261.29975290316514,"d":"261.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1504.3233688374676,"d":"1504.3234"},{"v":393079.3245636872,"d":"393079.3246"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":150039257.55918306,"d":"$150,039,257.56"},1]
[null,null,390,407.91602417691684,4538405.001832576,75.94133781678102,601881.3373937868,742.2726632680351,537103.1491952366,null,null,{"v":407.91602417691684,"d":"407.9160"},{"v":4538405.001832576,"d":"4538405.0018"},{"v":11125.83162426644,"d":"11,125.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":407.91602417691684,"d":"407.9160"},{"v":4538405.001832576,"d":"4538405.0018"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36253197.41585911,"d":"$36,253,197.42"},1,{"$nulls":7},390,{"v":75.94133781678102,"d":"75.9413"},{"v":601881.3373937868,"d":"601881.3374"},{"v":7925.608827775839,"d":"7,925.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.94133781678102,"d":"75.9413"},{"v":601881.3373937868,"d":"601881.3374"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6992252.444284314,"d":"$6,992,252.44"},1,{"$nulls":7},390,{"v":742.2726632680351,"d":"742.2727"},{"v":537103.1491952366,"d":"537103.1492"},{"v":723.592792479397,"d":"723.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":742.2726632680351,"d":"742.2727"},{"v":537103.1491952366,"d":"537103.1492"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73690163.17760827,"d":"$73,690,163.18"},1]
[null,null,391,494.56536197203604,-20973.728557176888,152.58701333435238,-858934.8673978001,600.7023696919205,975908.174859657,null,null,{"v":494.56536197203604,"d":"494.5654"},{"v":-20973.728557176888,"d":"-20973.7286"},{"v":-42.408405783910915,"d":"(42.41)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":494.56536197203604,"d":"494.5654"},{"v":-20973.728557176888,"d":"-20973.7286"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49477509.92576078,"d":"$49,477,509.93"},1,{"$nulls":7},391,{"v":152.58701333435238,"d":"152.5870"},{"v":-858934.8673978001,"d":"-858934.8674"},{"v":-5629.1479112687075,"d":"(5,629.15)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.58701333435238,"d":"152.5870"},{"v":-858934.8673978001,"d":"-858934.8674"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16117636.200833037,"d":"$16,117,636.20"},1,{"$nulls":7},391,{"v":600.7023696919205,"d":"600.7024"},{"v":975908.174859657,"d":"975908.1749"},{"v":1624.6118279176535,"d":"1,624.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":600.7023696919205,"d":"600.7024"},{"v":975908.174859657,"d":"975908.1749"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59094328.794332385,"d":"$59,094,328.79"},1]
[null,null,392,681.9902449471992,-1734792.228845642,18.5950017367868,17190387.6687356,1027.717217551428,836871.4163214974,null,null,{"v":681.9902449471992,"d":"681.9902"},{"v":-1734792.228845642,"d":"-1734792.2288"},{"v":-2543.7200043527782,"d":"(2,543.72)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":681.9902449471992,"d":"681.9902"},{"v":-1734792.228845642,"d":"-1734792.2288"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69933816.72356556,"d":"$69,933,816.72"},1,{"$nulls":7},392,{"v":18.5950017367868,"d":"18.5950"},{"v":17190387.6687356,"d":"17190387.6687"},{"v":924462.8159796067,"d":"924,462.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":18.5950017367868,"d":"18.5950"},{"v":17190387.6687356,"d":"17190387.6687"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-15330887.495056922,"d":"$(15,330,887.50)"},0,{"$nulls":7},392,{"v":1027.717217551428,"d":"1027.7172"},{"v":836871.4163214974,"d":"836871.4163"},{"v":814.301251384474,"d":"814.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1027.717217551428,"d":"1027.7172"},{"v":836871.4163214974,"d":"836871.4163"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101934850.33882129,"d":"$101,934,850.34"},1]
[null,null,393,350.67140539034153,11449927.727317274,201.05596299331955,-259924.32213311456,705.5166318072952,7744357.951082438,null,null,{"v":350.67140539034153,"d":"350.6714"},{"v":11449927.727317274,"d":"11449927.7273"},{"v":32651.44391962059,"d":"32,651.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":350.67140539034153,"d":"350.6714"},{"v":11449927.727317274,"d":"11449927.7273"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23617212.811716877,"d":"$23,617,212.81"},1,{"$nulls":7},393,{"v":201.05596299331955,"d":"201.0560"},{"v":-259924.32213311456,"d":"-259924.3221"},{"v":-1292.7958875895215,"d":"(1,292.80)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":201.05596299331955,"d":"201.0560"},{"v":-259924.32213311456,"d":"-259924.3221"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20365520.621465072,"d":"$20,365,520.62"},1,{"$nulls":7},393,{"v":705.5166318072952,"d":"705.5166"},{"v":7744357.951082438,"d":"7744357.9511"},{"v":10976.860929903254,"d":"10,976.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.5166318072952,"d":"705.5166"},{"v":7744357.951082438,"d":"7744357.9511"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62807305.229647085,"d":"$62,807,305.23"},1]
[null,null,394,152.5110286348463,13955968.101597456,-5139.92006647756,455468839.4728887,747.3603901303795,539395.7592078946,null,null,{"v":152.5110286348463,"d":"152.5110"},{"v":13955968.101597456,"d":"13955968.1016"},{"v":91507.92717431547,"d":"91,507.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.5110286348463,"d":"152.5110"},{"v":13955968.101597456,"d":"13955968.1016"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1295134.761887174,"d":"$1,295,134.76"},1,{"$nulls":7},394,{"v":-5139.92006647756,"d":"-5139.9201"},{"v":455468839.4728887,"d":"455468839.4729"},{"v":-88613.99274347592,"d":"(88,613.99)"},{"v":-5139.92006647756,"d":"-5139.9201"},{"v":455468839.4728887,"d":"455468839.4729"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-969460846.1206447,"d":"$(969,460,846.12)"},0,{"$nulls":7},394,{"v":747.3603901303795,"d":"747.3604"},{"v":539395.7592078946,"d":"539395.7592"},{"v":721.7344755370233,"d":"721.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":747.3603901303795,"d":"747.3604"},{"v":539395.7592078946,"d":"539395.7592"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74196643.25383006,"d":"$74,196,643.25"},1]
[null,null,395,-257.21408582527874,118511703.60869706,184.1798036296459,-715588.7333708201,1636.6789672719824,751518.8911588592,null,null,{"v":-257.21408582527874,"d":"-257.2141"},{"v":118511703.60869706,"d":"118511703.6087"},{"v":-460751.21908059146,"d":"(460,751.22)"},{"v":-257.21408582527874,"d":"-257.2141"},{"v":118511703.60869706,"d":"118511703.6087"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-144233112.19122493,"d":"$(144,233,112.19)"},0,{"$nulls":7},395,{"v":184.1798036296459,"d":"184.1798"},{"v":-715588.7333708201,"d":"-715588.7334"},{"v":-3885.2725394894364,"d":"(3,885.27)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":184.1798036296459,"d":"184.1798"},{"v":-715588.7333708201,"d":"-715588.7334"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19133569.09633541,"d":"$19,133,569.10"},1,{"$nulls":7},395,{"v":1636.6789672719824,"d":"1636.6790"},{"v":751518.8911588592,"d":"751518.8912"},{"v":459.1730609280643,"d":"459.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1636.6789672719824,"d":"1636.6790"},{"v":751518.8911588592,"d":"751518.8912"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":162916377.8360394,"d":"$162,916,377.84"},1]
[null,null,396,668.9753186909438,-1490205.9803151842,111.1948981345995,1673487.2770641241,1171.0929991730518,1227039.8497528126,null,null,{"v":668.9753186909438,"d":"668.9753"},{"v":-1490205.9803151842,"d":"-1490205.9803"},{"v":-2227.5948584040902,"d":"(2,227.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":668.9753186909438,"d":"668.9753"},{"v":-1490205.9803151842,"d":"-1490205.9803"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68387737.84940957,"d":"$68,387,737.85"},1,{"$nulls":7},396,{"v":111.1948981345995,"d":"111.1949"},{"v":1673487.2770641241,"d":"1673487.2771"},{"v":15050.036513711239,"d":"15,050.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.1948981345995,"d":"111.1949"},{"v":1673487.2770641241,"d":"1673487.2771"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9446002.536395825,"d":"$9,446,002.54"},1,{"$nulls":7},396,{"v":1171.0929991730518,"d":"1171.0930"},{"v":1227039.8497528126,"d":"1227039.8498"},{"v":1047.7731918978825,"d":"1,047.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1171.0929991730518,"d":"1171.0930"},{"v":1227039.8497528126,"d":"1227039.8498"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":115882260.06755237,"d":"$115,882,260.07"},1]
[null,null,397,303.3213009056417,900711.0670400169,155.75948772551783,-1425056.7087364895,851.8481597286518,426915.49461419694,null,null,{"v":303.3213009056417,"d":"303.3213"},{"v":900711.0670400169,"d":"900711.0670"},{"v":2969.4949360652167,"d":"2,969.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":303.3213009056417,"d":"303.3213"},{"v":900711.0670400169,"d":"900711.0670"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29431419.02352415,"d":"$29,431,419.02"},1,{"$nulls":7},397,{"v":155.75948772551783,"d":"155.7595"},{"v":-1425056.7087364895,"d":"-1425056.7087"},{"v":-9149.08446057392,"d":"(9,149.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":155.75948772551783,"d":"155.7595"},{"v":-1425056.7087364895,"d":"-1425056.7087"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17001005.481288273,"d":"$17,001,005.48"},1,{"$nulls":7},397,{"v":851.8481597286518,"d":"851.8482"},{"v":426915.49461419694,"d":"426915.4946"},{"v":501.16383975072137,"d":"501.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":851.8481597286518,"d":"851.8482"},{"v":426915.49461419694,"d":"426915.4946"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84757900.47825098,"d":"$84,757,900.48"},1]
[null,null,398,667.8913328086201,20986663.467709295,12.865188317937282,7525547.166193704,355.5650065399532,2131900.146918543,null,null,{"v":667.8913328086201,"d":"667.8913"},{"v":20986663.467709295,"d":"20986663.4677"},{"v":31422.27251169149,"d":"31,422.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":667.8913328086201,"d":"667.8913"},{"v":20986663.467709295,"d":"20986663.4677"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45802469.81315271,"d":"$45,802,469.81"},1,{"$nulls":7},398,{"v":12.865188317937282,"d":"12.8652"},{"v":7525547.166193704,"d":"7525547.1662"},{"v":584954.2952823484,"d":"584,954.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":12.865188317937282,"d":"12.8652"},{"v":7525547.166193704,"d":"7525547.1662"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6239028.334399976,"d":"$(6,239,028.33)"},0,{"$nulls":7},398,{"v":355.5650065399532,"d":"355.5650"},{"v":2131900.146918543,"d":"2131900.1469"},{"v":5995.809789226239,"d":"5,995.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":355.5650065399532,"d":"355.5650"},{"v":2131900.146918543,"d":"2131900.1469"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33424600.507076778,"d":"$33,424,600.51"},1]
[null,null,399,485.52853457773745,3953864.4997279122,71.30533398774423,1917198.473118891,479.78088347748417,1625997.4264664925,null,null,{"v":485.52853457773745,"d":"485.5285"},{"v":3953864.4997279122,"d":"3953864.4997"},{"v":8143.423543925333,"d":"8,143.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":485.52853457773745,"d":"485.5285"},{"v":3953864.4997279122,"d":"3953864.4997"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44598988.95804583,"d":"$44,598,988.96"},1,{"$nulls":7},399,{"v":71.30533398774423,"d":"71.3053"},{"v":1917198.473118891,"d":"1917198.4731"},{"v":26887.167704009546,"d":"26,887.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":71.30533398774423,"d":"71.3053"},{"v":1917198.473118891,"d":"1917198.4731"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5213334.925655533,"d":"$5,213,334.93"},1,{"$nulls":7},399,{"v":479.78088347748417,"d":"479.7809"},{"v":1625997.4264664925,"d":"1625997.4265"},{"v":3389.0417114603515,"d":"3,389.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":479.78088347748417,"d":"479.7809"},{"v":1625997.4264664925,"d":"1625997.4265"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46352090.92128192,"d":"$46,352,090.92"},1]
[null,null,400,610.8338784359694,6298500.425647853,185.56314335901698,383536.27971834596,1405.0988663739408,607628.7537656911,null,null,{"v":610.8338784359694,"d":"610.8339"},{"v":6298500.425647853,"d":"6298500.4256"},{"v":10311.314823884793,"d":"10,311.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":610.8338784359694,"d":"610.8339"},{"v":6298500.425647853,"d":"6298500.4256"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54784887.41794908,"d":"$54,784,887.42"},1,{"$nulls":7},400,{"v":185.56314335901698,"d":"185.5631"},{"v":383536.27971834596,"d":"383536.2797"},{"v":2066.8774670210337,"d":"2,066.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":185.56314335901698,"d":"185.5631"},{"v":383536.27971834596,"d":"383536.2797"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18172778.05618335,"d":"$18,172,778.06"},1,{"$nulls":7},400,{"v":1405.0988663739408,"d":"1405.0989"},{"v":607628.7537656911,"d":"607628.7538"},{"v":432.4455512043535,"d":"432.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1405.0988663739408,"d":"1405.0989"},{"v":607628.7537656911,"d":"607628.7538"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":139902257.88362837,"d":"$139,902,257.88"},1]
[null,null,401,530.6959736390345,2756351.426892547,-192.2739557995228,27186206.758700013,401.78659735646215,11337087.168951172,null,null,{"v":530.6959736390345,"d":"530.6960"},{"v":2756351.426892547,"d":"2756351.4269"},{"v":5193.8427344605125,"d":"5,193.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":530.6959736390345,"d":"530.6960"},{"v":2756351.426892547,"d":"2756351.4269"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50313245.9370109,"d":"$50,313,245.94"},1,{"$nulls":7},401,{"v":-192.2739557995228,"d":"-192.2740"},{"v":27186206.758700013,"d":"27186206.7587"},{"v":-141393.0797109417,"d":"(141,393.08)"},{"v":-192.2739557995228,"d":"-192.2740"},{"v":27186206.758700013,"d":"27186206.7587"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-46413602.3386523,"d":"$(46,413,602.34)"},0,{"$nulls":7},401,{"v":401.78659735646215,"d":"401.7866"},{"v":11337087.168951172,"d":"11337087.1690"},{"v":28216.688270696573,"d":"28,216.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":401.78659735646215,"d":"401.7866"},{"v":11337087.168951172,"d":"11337087.1690"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28841572.566695046,"d":"$28,841,572.57"},1]
[null,null,402,296.3089672978058,11544713.605837373,81.79116593063372,767499.3186346442,451.8325003120626,8603691.762291202,null,null,{"v":296.3089672978058,"d":"296.3090"},{"v":11544713.605837373,"d":"11544713.6058"},{"v":38961.742235206606,"d":"38,961.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":296.3089672978058,"d":"296.3090"},{"v":11544713.605837373,"d":"11544713.6058"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18086183.12394321,"d":"$18,086,183.12"},1,{"$nulls":7},402,{"v":81.79116593063372,"d":"81.7912"},{"v":767499.3186346442,"d":"767499.3186"},{"v":9383.645652949277,"d":"9,383.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":81.79116593063372,"d":"81.7912"},{"v":767499.3186346442,"d":"767499.3186"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7411617.274428728,"d":"$7,411,617.27"},1,{"$nulls":7},402,{"v":451.8325003120626,"d":"451.8325"},{"v":8603691.762291202,"d":"8603691.7623"},{"v":19041.772684233598,"d":"19,041.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":451.8325003120626,"d":"451.8325"},{"v":8603691.762291202,"d":"8603691.7623"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36579558.268915065,"d":"$36,579,558.27"},1]
[null,null,403,401.4091703834383,3304737.012367565,110.74311211924214,-783559.977431736,756.8446102551534,1507265.7942661857,null,null,{"v":401.4091703834383,"d":"401.4092"},{"v":3304737.012367565,"d":"3304737.0124"},{"v":8232.838849224045,"d":"8,232.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":401.4091703834383,"d":"401.4092"},{"v":3304737.012367565,"d":"3304737.0124"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36836180.02597627,"d":"$36,836,180.03"},1,{"$nulls":7},403,{"v":110.74311211924214,"d":"110.7431"},{"v":-783559.977431736,"d":"-783559.9774"},{"v":-7075.473701588243,"d":"(7,075.47)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":110.74311211924214,"d":"110.7431"},{"v":-783559.977431736,"d":"-783559.9774"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11857871.18935595,"d":"$11,857,871.19"},1,{"$nulls":7},403,{"v":756.8446102551534,"d":"756.8446"},{"v":1507265.7942661857,"d":"1507265.7943"},{"v":1991.5128863215984,"d":"1,991.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":756.8446102551534,"d":"756.8446"},{"v":1507265.7942661857,"d":"1507265.7943"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74177195.23124915,"d":"$74,177,195.23"},1]
[null,null,404,428.74917347291193,9588209.473997055,75.26386786517833,3650177.563132151,408.58374266121245,2127476.205698238,null,null,{"v":428.74917347291193,"d":"428.7492"},{"v":9588209.473997055,"d":"9588209.4740"},{"v":22363.213895741377,"d":"22,363.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":428.74917347291193,"d":"428.7492"},{"v":9588209.473997055,"d":"9588209.4740"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33286707.873294137,"d":"$33,286,707.87"},1,{"$nulls":7},404,{"v":75.26386786517833,"d":"75.2639"},{"v":3650177.563132151,"d":"3650177.5631"},{"v":48498.405233050034,"d":"48,498.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.26386786517833,"d":"75.2639"},{"v":3650177.563132151,"d":"3650177.5631"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3876209.2233856814,"d":"$3,876,209.22"},1,{"$nulls":7},404,{"v":408.58374266121245,"d":"408.5837"},{"v":2127476.205698238,"d":"2127476.2057"},{"v":5206.952660038382,"d":"5,206.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":408.58374266121245,"d":"408.5837"},{"v":2127476.205698238,"d":"2127476.2057"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38730898.06042301,"d":"$38,730,898.06"},1]
[null,null,405,781.1472328660202,323154.24338970147,196.85619467460856,2510785.235678399,834.4913236991852,1702515.586737156,null,null,{"v":781.1472328660202,"d":"781.1472"},{"v":323154.24338970147,"d":"323154.2434"},{"v":413.6918493637266,"d":"413.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":781.1472328660202,"d":"781.1472"},{"v":323154.24338970147,"d":"323154.2434"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77791569.04321232,"d":"$77,791,569.04"},1,{"$nulls":7},405,{"v":196.85619467460856,"d":"196.8562"},{"v":2510785.235678399,"d":"2510785.2357"},{"v":12754.413138121337,"d":"12,754.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":196.85619467460856,"d":"196.8562"},{"v":2510785.235678399,"d":"2510785.2357"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17174834.23178246,"d":"$17,174,834.23"},1,{"$nulls":7},405,{"v":834.4913236991852,"d":"834.4913"},{"v":1702515.586737156,"d":"1702515.5867"},{"v":2040.1836884176803,"d":"2,040.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":834.4913236991852,"d":"834.4913"},{"v":1702515.586737156,"d":"1702515.5867"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81746616.78318135,"d":"$81,746,616.78"},1]
[null,null,406,637.0705228961633,1964978.3817666862,134.24399640929914,-1216375.8049565759,734.9258219258627,299369.44218874304,null,null,{"v":637.0705228961633,"d":"637.0705"},{"v":1964978.3817666862,"d":"1964978.3818"},{"v":3084.3969562957786,"d":"3,084.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":637.0705228961633,"d":"637.0705"},{"v":1964978.3817666862,"d":"1964978.3818"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61742073.90784965,"d":"$61,742,073.91"},1,{"$nulls":7},406,{"v":134.24399640929914,"d":"134.2440"},{"v":-1216375.8049565759,"d":"-1216375.8050"},{"v":-9060.932611451344,"d":"(9,060.93)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":134.24399640929914,"d":"134.2440"},{"v":-1216375.8049565759,"d":"-1216375.8050"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14640775.44588649,"d":"$14,640,775.45"},1,{"$nulls":7},406,{"v":734.9258219258627,"d":"734.9258"},{"v":299369.44218874304,"d":"299369.4422"},{"v":407.34647396692316,"d":"407.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":734.9258219258627,"d":"734.9258"},{"v":299369.44218874304,"d":"299369.4422"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73193212.75039753,"d":"$73,193,212.75"},1]
[null,null,407,424.3064181859809,-537006.6845501564,-95.67860368207039,20310660.890984282,947.00787391626,746385.4623822633,null,null,{"v":424.3064181859809,"d":"424.3064"},{"v":-537006.6845501564,"d":"-537006.6846"},{"v":-1265.6105623996878,"d":"(1,265.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":424.3064181859809,"d":"424.3064"},{"v":-537006.6845501564,"d":"-537006.6846"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42967648.50314824,"d":"$42,967,648.50"},1,{"$nulls":7},407,{"v":-95.67860368207039,"d":"-95.6786"},{"v":20310660.890984282,"d":"20310660.8910"},{"v":-212280.07213059257,"d":"(212,280.07)"},{"v":-95.67860368207039,"d":"-95.6786"},{"v":20310660.890984282,"d":"20310660.8910"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-29878521.25919132,"d":"$(29,878,521.26)"},0,{"$nulls":7},407,{"v":947.00787391626,"d":"947.0079"},{"v":746385.4623822633,"d":"746385.4624"},{"v":788.1512740708881,"d":"788.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":947.00787391626,"d":"947.0079"},{"v":746385.4623822633,"d":"746385.4624"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93954401.92924374,"d":"$93,954,401.93"},1]
[null,null,408,643.1875656952398,-1611893.3573660553,140.0248335355027,8056066.667957912,903.2550782278486,430688.1057307946,null,null,{"v":643.1875656952398,"d":"643.1876"},{"v":-1611893.3573660553,"d":"-1611893.3574"},{"v":-2506.101553166243,"d":"(2,506.10)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":643.1875656952398,"d":"643.1876"},{"v":-1611893.3573660553,"d":"-1611893.3574"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65930649.92689003,"d":"$65,930,649.93"},1,{"$nulls":7},408,{"v":140.0248335355027,"d":"140.0248"},{"v":8056066.667957912,"d":"8056066.6680"},{"v":57533.12797844056,"d":"57,533.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.0248335355027,"d":"140.0248"},{"v":8056066.667957912,"d":"8056066.6680"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5946416.685592358,"d":"$5,946,416.69"},1,{"$nulls":7},408,{"v":903.2550782278486,"d":"903.2551"},{"v":430688.1057307946,"d":"430688.1057"},{"v":476.8178071866343,"d":"476.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":903.2550782278486,"d":"903.2551"},{"v":430688.1057307946,"d":"430688.1057"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89894819.71705405,"d":"$89,894,819.72"},1]
[null,null,409,336.26593594158476,899339.3279697802,62.795121309445676,-871652.6331477938,1011.639794008559,471641.8588455254,null,null,{"v":336.26593594158476,"d":"336.2659"},{"v":899339.3279697802,"d":"899339.3280"},{"v":2674.488349381934,"d":"2,674.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":336.26593594158476,"d":"336.2659"},{"v":899339.3279697802,"d":"899339.3280"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32727254.266188696,"d":"$32,727,254.27"},1,{"$nulls":7},409,{"v":62.795121309445676,"d":"62.7951"},{"v":-871652.6331477938,"d":"-871652.6331"},{"v":-13880.897352716465,"d":"(13,880.90)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":62.795121309445676,"d":"62.7951"},{"v":-871652.6331477938,"d":"-871652.6331"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7151164.764092362,"d":"$7,151,164.76"},1,{"$nulls":7},409,{"v":1011.639794008559,"d":"1011.6398"},{"v":471641.8588455254,"d":"471641.8588"},{"v":466.21520983933846,"d":"466.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1011.639794008559,"d":"1011.6398"},{"v":471641.8588455254,"d":"471641.8588"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100692337.54201037,"d":"$100,692,337.54"},1]
[null,null,410,386.7540846743577,-1975233.5939412955,-76.56004386736095,9581434.96767136,1442.2581593687355,908956.5148600042,null,null,{"v":386.7540846743577,"d":"386.7541"},{"v":-1975233.5939412955,"d":"-1975233.5939"},{"v":-5107.208099959483,"d":"(5,107.21)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":386.7540846743577,"d":"386.7541"},{"v":-1975233.5939412955,"d":"-1975233.5939"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40650642.06137706,"d":"$40,650,642.06"},1,{"$nulls":7},410,{"v":-76.56004386736095,"d":"-76.5600"},{"v":9581434.96767136,"d":"9581434.9677"},{"v":-125149.28784877715,"d":"(125,149.29)"},{"v":-76.56004386736095,"d":"-76.5600"},{"v":9581434.96767136,"d":"9581434.9677"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17237439.354407456,"d":"$(17,237,439.35)"},0,{"$nulls":7},410,{"v":1442.2581593687355,"d":"1442.2582"},{"v":908956.5148600042,"d":"908956.5149"},{"v":630.2314942408417,"d":"630.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1442.2581593687355,"d":"1442.2582"},{"v":908956.5148600042,"d":"908956.5149"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":143316859.42201355,"d":"$143,316,859.42"},1]
[null,null,411,1010.4489934190133,3198957.552946603,279.0691786597017,-928536.4834480342,672.2442672603502,3071339.3855734617,null,null,{"v":1010.4489934190133,"d":"1010.4490"},{"v":3198957.552946603,"d":"3198957.5529"},{"v":3165.877321647307,"d":"3,165.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1010.4489934190133,"d":"1010.4490"},{"v":3198957.552946603,"d":"3198957.5529"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97845941.78895473,"d":"$97,845,941.79"},1,{"$nulls":7},411,{"v":279.0691786597017,"d":"279.0692"},{"v":-928536.4834480342,"d":"-928536.4834"},{"v":-3327.262752223512,"d":"(3,327.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":279.0691786597017,"d":"279.0692"},{"v":-928536.4834480342,"d":"-928536.4834"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28835454.349418208,"d":"$28,835,454.35"},1,{"$nulls":7},411,{"v":672.2442672603502,"d":"672.2443"},{"v":3071339.3855734617,"d":"3071339.3856"},{"v":4568.784793197765,"d":"4,568.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":672.2442672603502,"d":"672.2443"},{"v":3071339.3855734617,"d":"3071339.3856"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64153087.34046155,"d":"$64,153,087.34"},1]
[null,null,412,692.4954475868872,1520272.4049858013,-196.08906130070682,25628542.66453023,1149.1285745051791,1488455.5264700218,null,null,{"v":692.4954475868872,"d":"692.4954"},{"v":1520272.4049858013,"d":"1520272.4050"},{"v":2195.353644971151,"d":"2,195.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":692.4954475868872,"d":"692.4954"},{"v":1520272.4049858013,"d":"1520272.4050"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67729272.35370292,"d":"$67,729,272.35"},1,{"$nulls":7},412,{"v":-196.08906130070682,"d":"-196.0891"},{"v":25628542.66453023,"d":"25628542.6645"},{"v":-130698.48208018245,"d":"(130,698.48)"},{"v":-196.08906130070682,"d":"-196.0891"},{"v":25628542.66453023,"d":"25628542.6645"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-45237448.79460091,"d":"$(45,237,448.79)"},0,{"$nulls":7},412,{"v":1149.1285745051791,"d":"1149.1286"},{"v":1488455.5264700218,"d":"1488455.5265"},{"v":1295.290674597452,"d":"1,295.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1149.1285745051791,"d":"1149.1286"},{"v":1488455.5264700218,"d":"1488455.5265"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":113424401.92404789,"d":"$113,424,401.92"},1]
[null,null,413,393.62227192995124,-1192661.42961712,186.87752270052442,-216854.5805674456,224.7180358695514,579870.2752377832,null,null,{"v":393.62227192995124,"d":"393.6223"},{"v":-1192661.42961712,"d":"-1192661.4296"},{"v":-3029.9642948795467,"d":"(3,029.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":393.62227192995124,"d":"393.6223"},{"v":-1192661.42961712,"d":"-1192661.4296"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40554888.622612245,"d":"$40,554,888.62"},1,{"$nulls":7},413,{"v":186.87752270052442,"d":"186.8775"},{"v":-216854.5805674456,"d":"-216854.5806"},{"v":-1160.410184348174,"d":"(1,160.41)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":186.87752270052442,"d":"186.8775"},{"v":-216854.5805674456,"d":"-216854.5806"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18904606.850619886,"d":"$18,904,606.85"},1,{"$nulls":7},413,{"v":224.7180358695514,"d":"224.7180"},{"v":579870.2752377832,"d":"579870.2752"},{"v":2580.434957051678,"d":"2,580.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":224.7180358695514,"d":"224.7180"},{"v":579870.2752377832,"d":"579870.2752"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21891933.311717354,"d":"$21,891,933.31"},1]
[null,null,414,724.650903832593,14993814.569364987,207.09894776400688,-964251.0301182829,842.5499495115,644834.9426762494,null,null,{"v":724.650903832593,"d":"724.6509"},{"v":14993814.569364987,"d":"14993814.5694"},{"v":20691.086549488136,"d":"20,691.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":724.650903832593,"d":"724.6509"},{"v":14993814.569364987,"d":"14993814.5694"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57471275.81389431,"d":"$57,471,275.81"},1,{"$nulls":7},414,{"v":207.09894776400688,"d":"207.0989"},{"v":-964251.0301182829,"d":"-964251.0301"},{"v":-4655.99193298203,"d":"(4,655.99)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":207.09894776400688,"d":"207.0989"},{"v":-964251.0301182829,"d":"-964251.0301"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21674145.806518972,"d":"$21,674,145.81"},1,{"$nulls":7},414,{"v":842.5499495115,"d":"842.5499"},{"v":644834.9426762494,"d":"644834.9427"},{"v":765.3373465277836,"d":"765.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":842.5499495115,"d":"842.5499"},{"v":644834.9426762494,"d":"644834.9427"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83610160.00847375,"d":"$83,610,160.01"},1]
[null,null,415,103.86749590246473,18273044.982545555,145.68067647598946,-537285.2734644935,528.9977336332522,1929145.8580776518,null,null,{"v":103.86749590246473,"d":"103.8675"},{"v":18273044.982545555,"d":"18273044.9825"},{"v":175926.49965976452,"d":"175,926.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":103.86749590246473,"d":"103.8675"},{"v":18273044.982545555,"d":"18273044.9825"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7886295.392299082,"d":"$(7,886,295.39)"},0,{"$nulls":7},415,{"v":145.68067647598946,"d":"145.6807"},{"v":-537285.2734644935,"d":"-537285.2735"},{"v":-3688.1025436001923,"d":"(3,688.10)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":145.68067647598946,"d":"145.6807"},{"v":-537285.2734644935,"d":"-537285.2735"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15105352.92106344,"d":"$15,105,352.92"},1,{"$nulls":7},415,{"v":528.9977336332522,"d":"528.9977"},{"v":1929145.8580776518,"d":"1929145.8581"},{"v":3646.794183460728,"d":"3,646.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":528.9977336332522,"d":"528.9977"},{"v":1929145.8580776518,"d":"1929145.8581"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50970627.50524757,"d":"$50,970,627.51"},1]
[null,null,416,424.66100786427705,8584517.797232559,205.35683972420884,-493126.92432375066,462.32482724284637,328694.12215948943,null,null,{"v":424.66100786427705,"d":"424.6610"},{"v":8584517.797232559,"d":"8584517.7972"},{"v":20214.989458076634,"d":"20,214.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":424.66100786427705,"d":"424.6610"},{"v":8584517.797232559,"d":"8584517.7972"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33881582.989195146,"d":"$33,881,582.99"},1,{"$nulls":7},416,{"v":205.35683972420884,"d":"205.3568"},{"v":-493126.92432375066,"d":"-493126.9243"},{"v":-2401.317263091956,"d":"(2,401.32)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":205.35683972420884,"d":"205.3568"},{"v":-493126.92432375066,"d":"-493126.9243"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21028810.89674463,"d":"$21,028,810.90"},1,{"$nulls":7},416,{"v":462.32482724284637,"d":"462.3248"},{"v":328694.12215948943,"d":"328694.1222"},{"v":710.959271038316,"d":"710.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":462.32482724284637,"d":"462.3248"},{"v":328694.12215948943,"d":"328694.1222"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45903788.602125145,"d":"$45,903,788.60"},1]
[null,null,417,42.99614293580544,535308.3216125962,-787.5779860603361,78454309.94218944,896.9556046011567,1017322.1012628442,null,null,{"v":42.99614293580544,"d":"42.9961"},{"v":535308.3216125962,"d":"535308.3216"},{"v":12450.14750304063,"d":"12,450.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":42.99614293580544,"d":"42.9961"},{"v":535308.3216125962,"d":"535308.3216"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3764305.971967948,"d":"$3,764,305.97"},1,{"$nulls":7},417,{"v":-787.5779860603361,"d":"-787.5780"},{"v":78454309.94218944,"d":"78454309.9422"},{"v":-99614.65573033308,"d":"(99,614.66)"},{"v":-787.5779860603361,"d":"-787.5780"},{"v":78454309.94218944,"d":"78454309.9422"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-157212108.54822305,"d":"$(157,212,108.55)"},0,{"$nulls":7},417,{"v":896.9556046011567,"d":"896.9556"},{"v":1017322.1012628442,"d":"1017322.1013"},{"v":1134.1944863761792,"d":"1,134.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":896.9556046011567,"d":"896.9556"},{"v":1017322.1012628442,"d":"1017322.1013"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88678238.35885283,"d":"$88,678,238.36"},1]
[null,null,418,462.5642454685876,45682740.39639969,-41.8548368424963,17935812.070058197,1148.382945565063,750717.184243588,null,null,{"v":462.5642454685876,"d":"462.5642"},{"v":45682740.39639969,"d":"45682740.3964"},{"v":98759.77411553304,"d":"98,759.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":462.5642454685876,"d":"462.5642"},{"v":45682740.39639969,"d":"45682740.3964"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":573684.150459066,"d":"$573,684.15"},1,{"$nulls":7},418,{"v":-41.8548368424963,"d":"-41.8548"},{"v":17935812.070058197,"d":"17935812.0701"},{"v":-428524.23813172063,"d":"(428,524.24)"},{"v":-41.8548368424963,"d":"-41.8548"},{"v":17935812.070058197,"d":"17935812.0701"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-22121295.754307825,"d":"$(22,121,295.75)"},0,{"$nulls":7},418,{"v":1148.382945565063,"d":"1148.3829"},{"v":750717.184243588,"d":"750717.1842"},{"v":653.7167650763021,"d":"653.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1148.382945565063,"d":"1148.3829"},{"v":750717.184243588,"d":"750717.1842"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":114087577.3722627,"d":"$114,087,577.37"},1]
[null,null,419,413.2002024715257,46245304.309338,-92.97036352408031,27295943.679836616,1599.1675072492944,1087427.8758400492,null,null,{"v":413.2002024715257,"d":"413.2002"},{"v":46245304.309338,"d":"46245304.3093"},{"v":111919.84910153775,"d":"111,919.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":413.2002024715257,"d":"413.2002"},{"v":46245304.309338,"d":"46245304.3093"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4925284.0621854365,"d":"$(4,925,284.06)"},0,{"$nulls":7},419,{"v":-92.97036352408031,"d":"-92.9704"},{"v":27295943.679836616,"d":"27295943.6798"},{"v":-293598.3322552748,"d":"(293,598.33)"},{"v":-92.97036352408031,"d":"-92.9704"},{"v":27295943.679836616,"d":"27295943.6798"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-36592980.032244645,"d":"$(36,592,980.03)"},0,{"$nulls":7},419,{"v":1599.1675072492944,"d":"1599.1675"},{"v":1087427.8758400492,"d":"1087427.8758"},{"v":679.9962298574454,"d":"680.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1599.1675072492944,"d":"1599.1675"},{"v":1087427.8758400492,"d":"1087427.8758"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":158829322.8490894,"d":"$158,829,322.85"},1]
[null,null,420,593.2317923551491,5610987.0035046665,47.96294388181923,5562408.486951817,792.5194640849804,1312725.0038161436,null,null,{"v":593.2317923551491,"d":"593.2318"},{"v":5610987.0035046665,"d":"5610987.0035"},{"v":9458.338335558297,"d":"9,458.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":593.2317923551491,"d":"593.2318"},{"v":5610987.0035046665,"d":"5610987.0035"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53712192.232010245,"d":"$53,712,192.23"},1,{"$nulls":7},420,{"v":47.96294388181923,"d":"47.9629"},{"v":5562408.486951817,"d":"5562408.4870"},{"v":115973.04161849615,"d":"115,973.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":47.96294388181923,"d":"47.9629"},{"v":5562408.486951817,"d":"5562408.4870"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-766114.0987698939,"d":"$(766,114.10)"},0,{"$nulls":7},420,{"v":792.5194640849804,"d":"792.5195"},{"v":1312725.0038161436,"d":"1312725.0038"},{"v":1656.3946543972609,"d":"1,656.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":792.5194640849804,"d":"792.5195"},{"v":1312725.0038161436,"d":"1312725.0038"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77939221.4046819,"d":"$77,939,221.40"},1]
[null,null,421,405.1752528465331,-190052.47875566408,289.1163958416655,1076267.9848982086,919.7611259047262,616545.2566413558,null,null,{"v":405.1752528465331,"d":"405.1753"},{"v":-190052.47875566408,"d":"-190052.4788"},{"v":-469.062405515792,"d":"(469.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":405.1752528465331,"d":"405.1753"},{"v":-190052.47875566408,"d":"-190052.4788"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40707577.763408974,"d":"$40,707,577.76"},1,{"$nulls":7},421,{"v":289.1163958416655,"d":"289.1164"},{"v":1076267.9848982086,"d":"1076267.9849"},{"v":3722.611378593784,"d":"3,722.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":289.1163958416655,"d":"289.1164"},{"v":1076267.9848982086,"d":"1076267.9849"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27835371.59926834,"d":"$27,835,371.60"},1,{"$nulls":7},421,{"v":919.7611259047262,"d":"919.7611"},{"v":616545.2566413558,"d":"616545.2566"},{"v":670.3319364958907,"d":"670.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":919.7611259047262,"d":"919.7611"},{"v":616545.2566413558,"d":"616545.2566"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":91359567.33383127,"d":"$91,359,567.33"},1]
[null,null,422,614.1746100753917,22261170.452694755,-84.46551826962241,11947154.10404173,570.2193525311668,7159540.419707416,null,null,{"v":614.1746100753917,"d":"614.1746"},{"v":22261170.452694755,"d":"22261170.4527"},{"v":36245.670347659165,"d":"36,245.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":614.1746100753917,"d":"614.1746"},{"v":22261170.452694755,"d":"22261170.4527"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39156290.55484441,"d":"$39,156,290.55"},1,{"$nulls":7},422,{"v":-84.46551826962241,"d":"-84.4655"},{"v":11947154.10404173,"d":"11947154.1040"},{"v":-141444.1579095651,"d":"(141,444.16)"},{"v":-84.46551826962241,"d":"-84.4655"},{"v":11947154.10404173,"d":"11947154.1040"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20393705.93100397,"d":"$(20,393,705.93)"},0,{"$nulls":7},422,{"v":570.2193525311668,"d":"570.2194"},{"v":7159540.419707416,"d":"7159540.4197"},{"v":12555.765404886171,"d":"12,555.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.2193525311668,"d":"570.2194"},{"v":7159540.419707416,"d":"7159540.4197"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49862394.833409265,"d":"$49,862,394.83"},1]
[null,null,423,735.8742567901463,-229442.2206837535,140.74006461369208,6700971.955471258,1286.7388021102452,542910.8113310141,null,null,{"v":735.8742567901463,"d":"735.8743"},{"v":-229442.2206837535,"d":"-229442.2207"},{"v":-311.79541690257133,"d":"(311.80)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":735.8742567901463,"d":"735.8743"},{"v":-229442.2206837535,"d":"-229442.2207"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73816867.89969839,"d":"$73,816,867.90"},1,{"$nulls":7},423,{"v":140.74006461369208,"d":"140.7401"},{"v":6700971.955471258,"d":"6700971.9555"},{"v":47612.39789014098,"d":"47,612.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.74006461369208,"d":"140.7401"},{"v":6700971.955471258,"d":"6700971.9555"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7373034.505897951,"d":"$7,373,034.51"},1,{"$nulls":7},423,{"v":1286.7388021102452,"d":"1286.7388"},{"v":542910.8113310141,"d":"542910.8113"},{"v":421.9277528902083,"d":"421.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1286.7388021102452,"d":"1286.7388"},{"v":542910.8113310141,"d":"542910.8113"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":128130969.3996935,"d":"$128,130,969.40"},1]
[null,null,424,131.40107897793496,41211647.29000954,-724.9271570930578,73864828.55230552,597.4166564260813,506540.6974528064,null,null,{"v":131.40107897793496,"d":"131.4011"},{"v":41211647.29000954,"d":"41211647.2900"},{"v":313632.4877281248,"d":"313,632.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":131.40107897793496,"d":"131.4011"},{"v":41211647.29000954,"d":"41211647.2900"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-28071539.39221605,"d":"$(28,071,539.39)"},0,{"$nulls":7},424,{"v":-724.9271570930578,"d":"-724.9272"},{"v":73864828.55230552,"d":"73864828.5523"},{"v":-101892.75960980947,"d":"(101,892.76)"},{"v":-724.9271570930578,"d":"-724.9272"},{"v":73864828.55230552,"d":"73864828.5523"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-146357544.26161128,"d":"$(146,357,544.26)"},0,{"$nulls":7},424,{"v":597.4166564260813,"d":"597.4167"},{"v":506540.6974528064,"d":"506540.6975"},{"v":847.885126744003,"d":"847.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":597.4166564260813,"d":"597.4167"},{"v":506540.6974528064,"d":"506540.6975"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59235124.94515532,"d":"$59,235,124.95"},1]
[null,null,425,-1338.4607002235498,179966338.45629975,233.86658848521256,920040.605761541,829.7463506895583,541062.7116887439,null,null,{"v":-1338.4607002235498,"d":"-1338.4607"},{"v":179966338.45629975,"d":"179966338.4563"},{"v":-134457.6933982759,"d":"(134,457.69)"},{"v":-1338.4607002235498,"d":"-1338.4607"},{"v":179966338.45629975,"d":"179966338.4563"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-313812408.47865474,"d":"$(313,812,408.48)"},0,{"$nulls":7},425,{"v":233.86658848521256,"d":"233.8666"},{"v":920040.605761541,"d":"920040.6058"},{"v":3934.040393374599,"d":"3,934.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":233.86658848521256,"d":"233.8666"},{"v":920040.605761541,"d":"920040.6058"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22466618.242759712,"d":"$22,466,618.24"},1,{"$nulls":7},425,{"v":829.7463506895583,"d":"829.7464"},{"v":541062.7116887439,"d":"541062.7117"},{"v":652.0820624749905,"d":"652.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":829.7463506895583,"d":"829.7464"},{"v":541062.7116887439,"d":"541062.7117"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82433572.3572671,"d":"$82,433,572.36"},1]
[null,null,426,664.2890981855307,7045564.027363399,89.82148744623555,1143561.1870194403,207.43094888260384,3610725.6573210703,null,null,{"v":664.2890981855307,"d":"664.2891"},{"v":7045564.027363399,"d":"7045564.0274"},{"v":10606.171389245994,"d":"10,606.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":664.2890981855307,"d":"664.2891"},{"v":7045564.027363399,"d":"7045564.0274"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59383345.79118968,"d":"$59,383,345.79"},1,{"$nulls":7},426,{"v":89.82148744623555,"d":"89.8215"},{"v":1143561.1870194403,"d":"1143561.1870"},{"v":12731.487971672055,"d":"12,731.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":89.82148744623555,"d":"89.8215"},{"v":1143561.1870194403,"d":"1143561.1870"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7838587.5576041145,"d":"$7,838,587.56"},1,{"$nulls":7},426,{"v":207.43094888260384,"d":"207.4309"},{"v":3610725.6573210703,"d":"3610725.6573"},{"v":17406.88010526612,"d":"17,406.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":207.43094888260384,"d":"207.4309"},{"v":3610725.6573210703,"d":"3610725.6573"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17132369.230939314,"d":"$17,132,369.23"},1]
[null,null,427,584.320084730145,-610375.5599255953,-121.84084457630888,24160828.599218052,1141.3453902500405,490519.69515635166,null,null,{"v":584.320084730145,"d":"584.3201"},{"v":-610375.5599255953,"d":"-610375.5599"},{"v":-1044.5910997693727,"d":"(1,044.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":584.320084730145,"d":"584.3201"},{"v":-610375.5599255953,"d":"-610375.5599"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59042384.0329401,"d":"$59,042,384.03"},1,{"$nulls":7},427,{"v":-121.84084457630888,"d":"-121.8408"},{"v":24160828.599218052,"d":"24160828.5992"},{"v":-198298.2692153462,"d":"(198,298.27)"},{"v":-121.84084457630888,"d":"-121.8408"},{"v":24160828.599218052,"d":"24160828.5992"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-36344913.05684894,"d":"$(36,344,913.06)"},0,{"$nulls":7},427,{"v":1141.3453902500405,"d":"1141.3454"},{"v":490519.69515635166,"d":"490519.6952"},{"v":429.7732302128902,"d":"429.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1141.3453902500405,"d":"1141.3454"},{"v":490519.69515635166,"d":"490519.6952"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":113644019.3298477,"d":"$113,644,019.33"},1]
[null,null,428,829.4893035523564,-1238552.92106641,68.70671684197441,2975430.414279463,1277.7083169594043,601689.1528591057,null,null,{"v":829.4893035523564,"d":"829.4893"},{"v":-1238552.92106641,"d":"-1238552.9211"},{"v":-1493.1511663407891,"d":"(1,493.15)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":829.4893035523564,"d":"829.4893"},{"v":-1238552.92106641,"d":"-1238552.9211"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84187483.27630204,"d":"$84,187,483.28"},1,{"$nulls":7},428,{"v":68.70671684197441,"d":"68.7067"},{"v":2975430.414279463,"d":"2975430.4143"},{"v":43306.25230023665,"d":"43,306.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":68.70671684197441,"d":"68.7067"},{"v":2975430.414279463,"d":"2975430.4143"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3895241.269917978,"d":"$3,895,241.27"},1,{"$nulls":7},428,{"v":1277.7083169594043,"d":"1277.7083"},{"v":601689.1528591057,"d":"601689.1529"},{"v":470.9127622264846,"d":"470.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1277.7083169594043,"d":"1277.7083"},{"v":601689.1528591057,"d":"601689.1529"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127169142.54308133,"d":"$127,169,142.54"},1]
[null,null,429,333.9193782268667,9860146.687088635,-511.3835045802043,65183493.298832044,790.7138591753464,2214005.7350106477,null,null,{"v":333.9193782268667,"d":"333.9194"},{"v":9860146.687088635,"d":"9860146.6871"},{"v":29528.52493750631,"d":"29,528.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":333.9193782268667,"d":"333.9194"},{"v":9860146.687088635,"d":"9860146.6871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23531791.135598034,"d":"$23,531,791.14"},1,{"$nulls":7},429,{"v":-511.3835045802043,"d":"-511.3835"},{"v":65183493.298832044,"d":"65183493.2988"},{"v":-127464.99000264253,"d":"(127,464.99)"},{"v":-511.3835045802043,"d":"-511.3835"},{"v":65183493.298832044,"d":"65183493.2988"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-116321843.75685248,"d":"$(116,321,843.76)"},0,{"$nulls":7},429,{"v":790.7138591753464,"d":"790.7139"},{"v":2214005.7350106477,"d":"2214005.7350"},{"v":2800.00876337198,"d":"2,800.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":790.7138591753464,"d":"790.7139"},{"v":2214005.7350106477,"d":"2214005.7350"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76857380.182524,"d":"$76,857,380.18"},1]
[null,null,430,438.1146238632282,4028076.989137266,112.82458862072599,3293430.012544347,251.24420272393763,14782117.491925577,null,null,{"v":438.1146238632282,"d":"438.1146"},{"v":4028076.989137266,"d":"4028076.9891"},{"v":9194.116721369159,"d":"9,194.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":438.1146238632282,"d":"438.1146"},{"v":4028076.989137266,"d":"4028076.9891"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39783385.39718555,"d":"$39,783,385.40"},1,{"$nulls":7},430,{"v":112.82458862072599,"d":"112.8246"},{"v":3293430.012544347,"d":"3293430.0125"},{"v":29190.71146464026,"d":"29,190.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":112.82458862072599,"d":"112.8246"},{"v":3293430.012544347,"d":"3293430.0125"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7989028.849528251,"d":"$7,989,028.85"},1,{"$nulls":7},430,{"v":251.24420272393763,"d":"251.2442"},{"v":14782117.491925577,"d":"14782117.4919"},{"v":58835.65603369518,"d":"58,835.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":251.24420272393763,"d":"251.2442"},{"v":14782117.491925577,"d":"14782117.4919"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10342302.780468186,"d":"$10,342,302.78"},1]
[null,null,431,587.3290646653222,5289052.243724307,59.57312950357664,7419554.081534302,926.9971091589614,884252.3694646438,null,null,{"v":587.3290646653222,"d":"587.3291"},{"v":5289052.243724307,"d":"5289052.2437"},{"v":9005.262231894088,"d":"9,005.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":587.3290646653222,"d":"587.3291"},{"v":5289052.243724307,"d":"5289052.2437"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53443854.222807914,"d":"$53,443,854.22"},1,{"$nulls":7},431,{"v":59.57312950357664,"d":"59.5731"},{"v":7419554.081534302,"d":"7419554.0815"},{"v":124545.31335455271,"d":"124,545.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":59.57312950357664,"d":"59.5731"},{"v":7419554.081534302,"d":"7419554.0815"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1462241.1311766384,"d":"$(1,462,241.13)"},0,{"$nulls":7},431,{"v":926.9971091589614,"d":"926.9971"},{"v":884252.3694646438,"d":"884252.3695"},{"v":953.8890258966409,"d":"953.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":926.9971091589614,"d":"926.9971"},{"v":884252.3694646438,"d":"884252.3695"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":91815458.54643148,"d":"$91,815,458.55"},1]
[null,null,432,-484.734103712628,89862295.58411421,-14.37660246136511,6513629.956832506,367.91315049325203,1454689.7700924426,null,null,{"v":-484.734103712628,"d":"-484.7341"},{"v":89862295.58411421,"d":"89862295.5841"},{"v":-185384.71895385472,"d":"(185,384.72)"},{"v":-484.734103712628,"d":"-484.7341"},{"v":89862295.58411421,"d":"89862295.5841"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-138335705.955377,"d":"$(138,335,705.96)"},0,{"$nulls":7},432,{"v":-14.37660246136511,"d":"-14.3766"},{"v":6513629.956832506,"d":"6513629.9568"},{"v":-453071.5775397474,"d":"(453,071.58)"},{"v":-14.37660246136511,"d":"-14.3766"},{"v":6513629.956832506,"d":"6513629.9568"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7951290.2029690165,"d":"$(7,951,290.20)"},0,{"$nulls":7},432,{"v":367.91315049325203,"d":"367.9132"},{"v":1454689.7700924426,"d":"1454689.7701"},{"v":3953.894467056087,"d":"3,953.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":367.91315049325203,"d":"367.9132"},{"v":1454689.7700924426,"d":"1454689.7701"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35336625.27923276,"d":"$35,336,625.28"},1]
[null,null,433,427.6698918651273,10672341.37585917,-187.88684962726256,25964636.74148921,163.09019288352283,8990115.489027163,null,null,{"v":427.6698918651273,"d":"427.6699"},{"v":10672341.37585917,"d":"10672341.3759"},{"v":24954.624066042197,"d":"24,954.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":427.6698918651273,"d":"427.6699"},{"v":10672341.37585917,"d":"10672341.3759"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32094647.81065356,"d":"$32,094,647.81"},1,{"$nulls":7},433,{"v":-187.88684962726256,"d":"-187.8868"},{"v":25964636.74148921,"d":"25964636.7415"},{"v":-138192.94321555176,"d":"(138,192.94)"},{"v":-187.88684962726256,"d":"-187.8868"},{"v":25964636.74148921,"d":"25964636.7415"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-44753321.70421547,"d":"$(44,753,321.70)"},0,{"$nulls":7},433,{"v":163.09019288352283,"d":"163.0902"},{"v":8990115.489027163,"d":"8990115.4890"},{"v":55123.58119195924,"d":"55,123.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":163.09019288352283,"d":"163.0902"},{"v":8990115.489027163,"d":"8990115.4890"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7318903.79932512,"d":"$7,318,903.80"},1]
[null,null,434,369.1012624506948,3346640.1582195926,91.74247163869586,-681545.3228516253,941.772272021939,487232.68973649386,null,null,{"v":369.1012624506948,"d":"369.1013"},{"v":3346640.1582195926,"d":"3346640.1582"},{"v":9066.997322087575,"d":"9,067.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":369.1012624506948,"d":"369.1013"},{"v":3346640.1582195926,"d":"3346640.1582"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33563486.08684988,"d":"$33,563,486.09"},1,{"$nulls":7},434,{"v":91.74247163869586,"d":"91.7425"},{"v":-681545.3228516253,"d":"-681545.3229"},{"v":-7428.896460689617,"d":"(7,428.90)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":91.74247163869586,"d":"91.7425"},{"v":-681545.3228516253,"d":"-681545.3229"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9855792.48672121,"d":"$9,855,792.49"},1,{"$nulls":7},434,{"v":941.772272021939,"d":"941.7723"},{"v":487232.68973649386,"d":"487232.6897"},{"v":517.3572255322713,"d":"517.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":941.772272021939,"d":"941.7723"},{"v":487232.68973649386,"d":"487232.6897"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93689994.5124574,"d":"$93,689,994.51"},1]
[null,null,435,193.0430239081761,2630283.3764985087,-77.09665596486957,18135727.285185654,430.39395273039554,751325.5138550235,null,null,{"v":193.0430239081761,"d":"193.0430"},{"v":2630283.3764985087,"d":"2630283.3765"},{"v":13625.3738842676,"d":"13,625.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.0430239081761,"d":"193.0430"},{"v":2630283.3764985087,"d":"2630283.3765"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16674019.014319103,"d":"$16,674,019.01"},1,{"$nulls":7},435,{"v":-77.09665596486957,"d":"-77.0967"},{"v":18135727.285185654,"d":"18135727.2852"},{"v":-235233.64351171747,"d":"(235,233.64)"},{"v":-77.09665596486957,"d":"-77.0967"},{"v":18135727.285185654,"d":"18135727.2852"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-25845392.88167261,"d":"$(25,845,392.88)"},0,{"$nulls":7},435,{"v":430.39395273039554,"d":"430.3940"},{"v":751325.5138550235,"d":"751325.5139"},{"v":1745.6693085222407,"d":"1,745.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":430.39395273039554,"d":"430.3940"},{"v":751325.5138550235,"d":"751325.5139"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42288069.75918453,"d":"$42,288,069.76"},1]
[null,null,436,370.0250365648171,-1832489.1140564643,49.02085976013768,2856975.9362519225,818.9482580039476,7065090.078622602,null,null,{"v":370.0250365648171,"d":"370.0250"},{"v":-1832489.1140564643,"d":"-1832489.1141"},{"v":-4952.338174380446,"d":"(4,952.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":370.0250365648171,"d":"370.0250"},{"v":-1832489.1140564643,"d":"-1832489.1141"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38834992.77053818,"d":"$38,834,992.77"},1,{"$nulls":7},436,{"v":49.02085976013768,"d":"49.0209"},{"v":2856975.9362519225,"d":"2856975.9363"},{"v":58280.8206594355,"d":"58,280.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":49.02085976013768,"d":"49.0209"},{"v":2856975.9362519225,"d":"2856975.9363"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2045110.039761846,"d":"$2,045,110.04"},1,{"$nulls":7},436,{"v":818.9482580039476,"d":"818.9483"},{"v":7065090.078622602,"d":"7065090.0786"},{"v":8627.028642618527,"d":"8,627.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":818.9482580039476,"d":"818.9483"},{"v":7065090.078622602,"d":"7065090.0786"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74829735.72177216,"d":"$74,829,735.72"},1]
[null,null,437,270.15733229147736,-911040.6368941665,-979.5973904977945,77724799.75299187,851.0634988843522,4515013.757008985,null,null,{"v":270.15733229147736,"d":"270.1573"},{"v":-911040.6368941665,"d":"-911040.6369"},{"v":-3372.259524354605,"d":"(3,372.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":270.15733229147736,"d":"270.1573"},{"v":-911040.6368941665,"d":"-911040.6369"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27926773.866041902,"d":"$27,926,773.87"},1,{"$nulls":7},437,{"v":-979.5973904977945,"d":"-979.5974"},{"v":77724799.75299187,"d":"77724799.7530"},{"v":-79343.61657853646,"d":"(79,343.62)"},{"v":-979.5973904977945,"d":"-979.5974"},{"v":77724799.75299187,"d":"77724799.7530"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-175684538.80277133,"d":"$(175,684,538.80)"},0,{"$nulls":7},437,{"v":851.0634988843522,"d":"851.0635"},{"v":4515013.757008985,"d":"4515013.7570"},{"v":5305.143227182996,"d":"5,305.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":851.0634988843522,"d":"851.0635"},{"v":4515013.757008985,"d":"4515013.7570"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80591336.13142623,"d":"$80,591,336.13"},1]
[null,null,438,792.5355771538125,2500675.4655601894,95.86600227276358,1616106.7039540345,1200.702423370516,503284.53486118466,null,null,{"v":792.5355771538125,"d":"792.5356"},{"v":2500675.4655601894,"d":"2500675.4656"},{"v":3155.2848069492625,"d":"3,155.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":792.5355771538125,"d":"792.5356"},{"v":2500675.4655601894,"d":"2500675.4656"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76752882.24982107,"d":"$76,752,882.25"},1,{"$nulls":7},438,{"v":95.86600227276358,"d":"95.8660"},{"v":1616106.7039540345,"d":"1616106.7040"},{"v":16857.97535768512,"d":"16,857.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":95.86600227276358,"d":"95.8660"},{"v":1616106.7039540345,"d":"1616106.7040"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7970493.523322324,"d":"$7,970,493.52"},1,{"$nulls":7},438,{"v":1200.702423370516,"d":"1200.7024"},{"v":503284.53486118466,"d":"503284.5349"},{"v":419.15842349048023,"d":"419.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1200.702423370516,"d":"1200.7024"},{"v":503284.53486118466,"d":"503284.5349"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":119566957.80219042,"d":"$119,566,957.80"},1]
[null,null,439,631.3036003375564,-871308.5338071892,-112.98326471378095,13991814.210550392,446.9333383189951,3094576.155853817,null,null,{"v":631.3036003375564,"d":"631.3036"},{"v":-871308.5338071892,"d":"-871308.5338"},{"v":-1380.1735541208743,"d":"(1,380.17)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":631.3036003375564,"d":"631.3036"},{"v":-871308.5338071892,"d":"-871308.5338"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64001668.56756283,"d":"$64,001,668.57"},1,{"$nulls":7},439,{"v":-112.98326471378095,"d":"-112.9833"},{"v":13991814.210550392,"d":"13991814.2106"},{"v":-123839.70534039421,"d":"(123,839.71)"},{"v":-112.98326471378095,"d":"-112.9833"},{"v":13991814.210550392,"d":"13991814.2106"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-25290140.681928486,"d":"$(25,290,140.68)"},0,{"$nulls":7},439,{"v":446.9333383189951,"d":"446.9333"},{"v":3094576.155853817,"d":"3094576.1559"},{"v":6924.021751192541,"d":"6,924.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":446.9333383189951,"d":"446.9333"},{"v":3094576.155853817,"d":"3094576.1559"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41598757.67604569,"d":"$41,598,757.68"},1]
[null,null,440,345.40178799770365,10055607.312601807,90.81688654665413,72103.914311748,507.5667708559413,10458178.12123704,null,null,{"v":345.40178799770365,"d":"345.4018"},{"v":10055607.312601807,"d":"10055607.3126"},{"v":29112.783031304574,"d":"29,112.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":345.40178799770365,"d":"345.4018"},{"v":10055607.312601807,"d":"10055607.3126"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24484571.487168558,"d":"$24,484,571.49"},1,{"$nulls":7},440,{"v":90.81688654665413,"d":"90.8169"},{"v":72103.914311748,"d":"72103.9143"},{"v":793.9483179122974,"d":"793.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":90.81688654665413,"d":"90.8169"},{"v":72103.914311748,"d":"72103.9143"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9009584.740353664,"d":"$9,009,584.74"},1,{"$nulls":7},440,{"v":507.5667708559413,"d":"507.5668"},{"v":10458178.12123704,"d":"10458178.1212"},{"v":20604.53662796082,"d":"20,604.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":507.5667708559413,"d":"507.5668"},{"v":10458178.12123704,"d":"10458178.1212"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40298498.964357086,"d":"$40,298,498.96"},1]
[null,null,441,121.85866207892104,37288615.29828325,89.12004561203503,8231647.33005668,-811.7724385671609,28616797.650136992,null,null,{"v":121.85866207892104,"d":"121.8587"},{"v":37288615.29828325,"d":"37288615.2983"},{"v":305998.8897148198,"d":"305,998.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":121.85866207892104,"d":"121.8587"},{"v":37288615.29828325,"d":"37288615.2983"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-25102749.090391144,"d":"$(25,102,749.09)"},0,{"$nulls":7},441,{"v":89.12004561203503,"d":"89.1200"},{"v":8231647.33005668,"d":"8231647.3301"},{"v":92365.83389882214,"d":"92,365.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":89.12004561203503,"d":"89.1200"},{"v":8231647.33005668,"d":"8231647.3301"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":680357.2311468218,"d":"$680,357.23"},1,{"$nulls":7},441,{"v":-811.7724385671609,"d":"-811.7724"},{"v":28616797.650136992,"d":"28616797.6501"},{"v":-35252.24101060611,"d":"(35,252.24)"},{"v":-811.7724385671609,"d":"-811.7724"},{"v":28616797.650136992,"d":"28616797.6501"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-109794041.50685307,"d":"$(109,794,041.51)"},0]
[null,null,442,569.9519459410694,-687739.3198168855,197.64197384660656,-842865.2907629423,722.7647812776486,4220712.837939406,null,null,{"v":569.9519459410694,"d":"569.9519"},{"v":-687739.3198168855,"d":"-687739.3198"},{"v":-1206.661938282065,"d":"(1,206.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":569.9519459410694,"d":"569.9519"},{"v":-687739.3198168855,"d":"-687739.3198"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57682933.91392383,"d":"$57,682,933.91"},1,{"$nulls":7},442,{"v":197.64197384660656,"d":"197.6420"},{"v":-842865.2907629423,"d":"-842865.2908"},{"v":-4264.606724769431,"d":"(4,264.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":197.64197384660656,"d":"197.6420"},{"v":-842865.2907629423,"d":"-842865.2908"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20607062.6754236,"d":"$20,607,062.68"},1,{"$nulls":7},442,{"v":722.7647812776486,"d":"722.7648"},{"v":4220712.837939406,"d":"4220712.8379"},{"v":5839.6769561438105,"d":"5,839.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":722.7647812776486,"d":"722.7648"},{"v":4220712.837939406,"d":"4220712.8379"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68055765.28982544,"d":"$68,055,765.29"},1]
[null,null,443,544.7426086876003,12610331.671956522,48.17377295331244,3518431.3858299376,640.8750304135174,234469.56741999835,null,null,{"v":544.7426086876003,"d":"544.7426"},{"v":12610331.671956522,"d":"12610331.6720"},{"v":23149.156080038367,"d":"23,149.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":544.7426086876003,"d":"544.7426"},{"v":12610331.671956522,"d":"12610331.6720"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41863929.1968035,"d":"$41,863,929.20"},1,{"$nulls":7},443,{"v":48.17377295331244,"d":"48.1738"},{"v":3518431.3858299376,"d":"3518431.3858"},{"v":73036.24296232354,"d":"73,036.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":48.17377295331244,"d":"48.1738"},{"v":3518431.3858299376,"d":"3518431.3858"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1298945.9095013058,"d":"$1,298,945.91"},1,{"$nulls":7},443,{"v":640.8750304135174,"d":"640.8750"},{"v":234469.56741999835,"d":"234469.5674"},{"v":365.85848456088155,"d":"365.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":640.8750304135174,"d":"640.8750"},{"v":234469.56741999835,"d":"234469.5674"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63853033.47393174,"d":"$63,853,033.47"},1]
[null,null,444,563.1294809902938,18626011.60308455,205.50601791144436,2348126.987934515,1182.939979604409,354047.6585254343,null,null,{"v":563.1294809902938,"d":"563.1295"},{"v":18626011.60308455,"d":"18626011.6031"},{"v":33075.895032754626,"d":"33,075.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":563.1294809902938,"d":"563.1295"},{"v":18626011.60308455,"d":"18626011.6031"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37686936.495944835,"d":"$37,686,936.50"},1,{"$nulls":7},444,{"v":205.50601791144436,"d":"205.5060"},{"v":2348126.987934515,"d":"2348126.9879"},{"v":11426.07409650825,"d":"11,426.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":205.50601791144436,"d":"205.5060"},{"v":2348126.987934515,"d":"2348126.9879"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18202474.80320992,"d":"$18,202,474.80"},1,{"$nulls":7},444,{"v":1182.939979604409,"d":"1182.9400"},{"v":354047.6585254343,"d":"354047.6585"},{"v":299.294693416172,"d":"299.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1182.939979604409,"d":"1182.9400"},{"v":354047.6585254343,"d":"354047.6585"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":117939950.30191547,"d":"$117,939,950.30"},1]
[null,null,445,857.0421163637329,3011667.357967397,8.708460467736586,8401348.187068395,823.9675523018232,614147.683273694,null,null,{"v":857.0421163637329,"d":"857.0421"},{"v":3011667.357967397,"d":"3011667.3580"},{"v":3514.0249241721403,"d":"3,514.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":857.0421163637329,"d":"857.0421"},{"v":3011667.357967397,"d":"3011667.3580"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82692544.2784059,"d":"$82,692,544.28"},1,{"$nulls":7},445,{"v":8.708460467736586,"d":"8.7085"},{"v":8401348.187068395,"d":"8401348.1871"},{"v":964734.0328631001,"d":"964,734.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":8.708460467736586,"d":"8.7085"},{"v":8401348.187068395,"d":"8401348.1871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7530502.140294736,"d":"$(7,530,502.14)"},0,{"$nulls":7},445,{"v":823.9675523018232,"d":"823.9676"},{"v":614147.683273694,"d":"614147.6833"},{"v":745.3542091044974,"d":"745.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":823.9675523018232,"d":"823.9676"},{"v":614147.683273694,"d":"614147.6833"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81782607.54690863,"d":"$81,782,607.55"},1]
[null,null,446,-140.09614257319845,85763324.57049783,-7.551008768521569,5447706.027098934,562.4603642046714,4463573.742300356,null,null,{"v":-140.09614257319845,"d":"-140.0961"},{"v":85763324.57049783,"d":"85763324.5705"},{"v":-612174.7750883832,"d":"(612,174.78)"},{"v":-140.09614257319845,"d":"-140.0961"},{"v":85763324.57049783,"d":"85763324.5705"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-99772938.82781768,"d":"$(99,772,938.83)"},0,{"$nulls":7},446,{"v":-7.551008768521569,"d":"-7.5510"},{"v":5447706.027098934,"d":"5447706.0271"},{"v":-721454.0724425028,"d":"(721,454.07)"},{"v":-7.551008768521569,"d":"-7.5510"},{"v":5447706.027098934,"d":"5447706.0271"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6202806.903951091,"d":"$(6,202,806.90)"},0,{"$nulls":7},446,{"v":562.4603642046714,"d":"562.4604"},{"v":4463573.742300356,"d":"4463573.7423"},{"v":7935.801393955868,"d":"7,935.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":562.4603642046714,"d":"562.4604"},{"v":4463573.742300356,"d":"4463573.7423"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51782462.678166784,"d":"$51,782,462.68"},1]
[null,null,447,319.4178797387358,-1353291.1309703998,136.62644467646533,-867846.7533909502,-6494.640785031341,162552170.99224538,null,null,{"v":319.4178797387358,"d":"319.4179"},{"v":-1353291.1309703998,"d":"-1353291.1310"},{"v":-4236.741950943099,"d":"(4,236.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":319.4178797387358,"d":"319.4179"},{"v":-1353291.1309703998,"d":"-1353291.1310"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33295079.104843978,"d":"$33,295,079.10"},1,{"$nulls":7},447,{"v":136.62644467646533,"d":"136.6264"},{"v":-867846.7533909502,"d":"-867846.7534"},{"v":-6351.9676256381545,"d":"(6,351.97)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":136.62644467646533,"d":"136.6264"},{"v":-867846.7533909502,"d":"-867846.7534"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14530491.221037481,"d":"$14,530,491.22"},1,{"$nulls":7},447,{"v":-6494.640785031341,"d":"-6494.6408"},{"v":162552170.99224538,"d":"162552170.9922"},{"v":-25028.662303678273,"d":"(25,028.66)"},{"v":-6494.640785031341,"d":"-6494.6408"},{"v":162552170.99224538,"d":"162552170.9922"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-812016249.4953794,"d":"$(812,016,249.50)"},0]
[null,null,448,759.4294311241792,711824.7296708971,153.622358391538,3808298.6690959167,661.561926157985,5544372.018191639,null,null,{"v":759.4294311241792,"d":"759.4294"},{"v":711824.7296708971,"d":"711824.7297"},{"v":937.3151743897874,"d":"937.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":759.4294311241792,"d":"759.4294"},{"v":711824.7296708971,"d":"711824.7297"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75231118.38274702,"d":"$75,231,118.38"},1,{"$nulls":7},448,{"v":153.622358391538,"d":"153.6224"},{"v":3808298.6690959167,"d":"3808298.6691"},{"v":24790.002633533906,"d":"24,790.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":153.622358391538,"d":"153.6224"},{"v":3808298.6690959167,"d":"3808298.6691"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11553937.170057883,"d":"$11,553,937.17"},1,{"$nulls":7},448,{"v":661.561926157985,"d":"661.5619"},{"v":5544372.018191639,"d":"5544372.0182"},{"v":8380.730206755596,"d":"8,380.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":661.561926157985,"d":"661.5619"},{"v":5544372.018191639,"d":"5544372.0182"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60611820.59760687,"d":"$60,611,820.60"},1]
[null,null,449,291.5372828452091,-782896.5590764713,133.86935891121175,-717456.6720780348,-182.4383944436704,24586075.492821112,null,null,{"v":291.5372828452091,"d":"291.5373"},{"v":-782896.5590764713,"d":"-782896.5591"},{"v":-2685.4080254707865,"d":"(2,685.41)"},{"$f":"IF(AND(L463<0,M463>0),L463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L463<0,M463>0),M463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L463>0,M463>0),L463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L463>0,M463>0),M463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L463>0,M463<0),L463,#N/A)","v":{"v":291.5372828452091,"d":"291.5373"}},{"$f":"IF(AND(L463>0,M463<0),M463,#N/A)","v":{"v":-782896.5590764713,"d":"-782896.5591"}},{"$f":"IF(AND(L463<0,M463<0),L463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L463<0,M463<0),M463,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C463 > TotalSimulations,\"\",threshold*L463-M463)","v":{"v":29936624.843597382,"d":"$29,936,624.84"}},1,{"$nulls":7},449,{"v":133.86935891121175,"d":"133.8694"},{"v":-717456.6720780348,"d":"-717456.6721"},{"v":-5359.379307656838,"d":"(5,359.38)"},{"$f":"IF(AND(AH463<0,AI463>0),AH463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH463<0,AI463>0),AI463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH463>0,AI463>0),AH463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH463>0,AI463>0),AI463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH463>0,AI463<0),AH463,#N/A)","v":{"v":133.86935891121175,"d":"133.8694"}},{"$f":"IF(AND(AH463>0,AI463<0),AI463,#N/A)","v":{"v":-717456.6720780348,"d":"-717456.6721"}},{"$f":"IF(AND(AH463<0,AI463<0),AH463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH463<0,AI463<0),AI463,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG463 > TotalSimulations,\"\",threshold_DK*AH463-AI463)","v":{"v":14104392.56319921,"d":"$14,104,392.56"}},1,{"$nulls":7},449,{"v":-182.4383944436704,"d":"-182.4384"},{"v":24586075.492821112,"d":"24586075.4928"},{"v":-134763.7133498908,"d":"(134,763.71)"},{"$f":"IF(AND(BD463<0,BE463>0),BD463,#N/A)","v":{"v":-182.4383944436704,"d":"-182.4384"}},{"$f":"IF(AND(BD463<0,BE463>0),BE463,#N/A)","v":{"v":24586075.492821112,"d":"24586075.4928"}},{"$f":"IF(AND(BD463>0,BE463>0),BD463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD463>0,BE463>0),BE463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD463>0,BE463<0),BD463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD463>0,BE463<0),BE463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD463<0,BE463<0),BD463,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD463<0,BE463<0),BE463,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC463 > TotalSimulations,\"\",threshold_UB*BD463-BE463)","v":{"v":-42829914.93718815,"d":"$(42,829,914.94)"}},0]
[null,null,450,771.1550128170275,-1005679.5259722825,145.1370657714433,-1618073.509928545,-1439.7221150195837,40518832.64534341,null,null,{"$f":"D464","v":{"v":771.1550128170275,"d":"771.1550"}},{"$f":"E464","v":{"v":-1005679.5259722825,"d":"-1005679.5260"}},{"$f":"IFERROR(M464/L464,\"\")","v":{"v":-1304.121103095132,"d":"(1,304.12)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":771.1550128170275,"d":"771.1550"},{"v":-1005679.5259722825,"d":"-1005679.5260"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78121180.80767502,"d":"$78,121,180.81"},{"$f":"IF(X464>0,1,0)","v":1},{"$nulls":7},450,{"$f":"F464","v":{"v":145.1370657714433,"d":"145.1371"}},{"$f":"G464","v":{"v":-1618073.509928545,"d":"-1618073.5099"}},{"$f":"IFERROR(AI464/AH464,\"\")","v":{"v":-11148.589103190427,"d":"(11,148.59)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":145.1370657714433,"d":"145.1371"},{"v":-1618073.509928545,"d":"-1618073.5099"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16131780.087072875,"d":"$16,131,780.09"},{"$f":"IF(AT464>0,1,0)","v":1},{"$nulls":7},450,{"$f":"H464","v":{"v":-1439.7221150195837,"d":"-1439.7221"}},{"$f":"I464","v":{"v":40518832.64534341,"d":"40518832.6453"}},{"$f":"IFERROR(BE464/BD464,\"\")","v":{"v":-28143.509238789637,"d":"(28,143.51)"}},{"v":-1439.7221150195837,"d":"-1439.7221"},{"v":40518832.64534341,"d":"40518832.6453"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-184491044.1473018,"d":"$(184,491,044.15)"},{"$f":"IF(BP464>0,1,0)","v":0}]
[null,null,451,809.6173746555978,2610591.5833550747,36.68331337030395,4181988.232283028,1317.7517343427753,868522.7830371275,null,null,{"v":809.6173746555978,"d":"809.6174"},{"v":2610591.5833550747,"d":"2610591.5834"},{"v":3224.4757401180914,"d":"3,224.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":809.6173746555978,"d":"809.6174"},{"v":2610591.5833550747,"d":"2610591.5834"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78351145.88220471,"d":"$78,351,145.88"},1,{"$nulls":7},451,{"v":36.68331337030395,"d":"36.6833"},{"v":4181988.232283028,"d":"4181988.2323"},{"v":114002.46728171645,"d":"114,002.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":36.68331337030395,"d":"36.6833"},{"v":4181988.232283028,"d":"4181988.2323"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-513656.8952526329,"d":"$(513,656.90)"},0,{"$nulls":7},451,{"v":1317.7517343427753,"d":"1317.7517"},{"v":868522.7830371275,"d":"868522.7830"},{"v":659.0943957059563,"d":"659.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1317.7517343427753,"d":"1317.7517"},{"v":868522.7830371275,"d":"868522.7830"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":130906650.65124041,"d":"$130,906,650.65"},1]
[null,null,452,807.8594021153694,2594013.2359283734,-18009.08599407363,1728931145.4328806,667.5314866690169,1702391.7400530847,null,null,{"v":807.8594021153694,"d":"807.8594"},{"v":2594013.2359283734,"d":"2594013.2359"},{"v":3210.9711530694367,"d":"3,210.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":807.8594021153694,"d":"807.8594"},{"v":2594013.2359283734,"d":"2594013.2359"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78191926.97560857,"d":"$78,191,926.98"},1,{"$nulls":7},452,{"v":-18009.08599407363,"d":"-18009.0860"},{"v":1728931145.4328806,"d":"1728931145.4329"},{"v":-96003.27001613694,"d":"(96,003.27)"},{"v":-18009.08599407363,"d":"-18009.0860"},{"v":1728931145.4328806,"d":"1728931145.4329"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3529839744.8402433,"d":"$(3,529,839,744.84)"},0,{"$nulls":7},452,{"v":667.5314866690169,"d":"667.5315"},{"v":1702391.7400530847,"d":"1702391.7401"},{"v":2550.279311239717,"d":"2,550.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":667.5314866690169,"d":"667.5315"},{"v":1702391.7400530847,"d":"1702391.7401"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65050756.9268486,"d":"$65,050,756.93"},1]
[null,null,453,361.3219792235486,3719865.84174232,102.63311496893948,1897923.1882078014,771.8745906056647,1661688.963489133,null,null,{"v":361.3219792235486,"d":"361.3220"},{"v":3719865.84174232,"d":"3719865.8417"},{"v":10295.155168074767,"d":"10,295.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":361.3219792235486,"d":"361.3220"},{"v":3719865.84174232,"d":"3719865.8417"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32412332.08061254,"d":"$32,412,332.08"},1,{"$nulls":7},453,{"v":102.63311496893948,"d":"102.6331"},{"v":1897923.1882078014,"d":"1897923.1882"},{"v":18492.30814812726,"d":"18,492.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":102.63311496893948,"d":"102.6331"},{"v":1897923.1882078014,"d":"1897923.1882"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8365388.3086861465,"d":"$8,365,388.31"},1,{"$nulls":7},453,{"v":771.8745906056647,"d":"771.8746"},{"v":1661688.963489133,"d":"1661688.9635"},{"v":2152.79656010604,"d":"2,152.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":771.8745906056647,"d":"771.8746"},{"v":1661688.963489133,"d":"1661688.9635"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75525770.09707734,"d":"$75,525,770.10"},1]
[null,null,454,232.11915771807253,-2125293.277848688,-343.13471657256014,36313045.06554191,228.7583638983051,2210529.797670955,null,null,{"v":232.11915771807253,"d":"232.1192"},{"v":-2125293.277848688,"d":"-2125293.2778"},{"v":-9156.044243577811,"d":"(9,156.04)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":232.11915771807253,"d":"232.1192"},{"v":-2125293.277848688,"d":"-2125293.2778"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25337209.04965594,"d":"$25,337,209.05"},1,{"$nulls":7},454,{"v":-343.13471657256014,"d":"-343.1347"},{"v":36313045.06554191,"d":"36313045.0655"},{"v":-105827.37132592953,"d":"(105,827.37)"},{"v":-343.13471657256014,"d":"-343.1347"},{"v":36313045.06554191,"d":"36313045.0655"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-70626516.72279793,"d":"$(70,626,516.72)"},0,{"$nulls":7},454,{"v":228.7583638983051,"d":"228.7584"},{"v":2210529.797670955,"d":"2210529.7977"},{"v":9663.164922151871,"d":"9,663.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":228.7583638983051,"d":"228.7584"},{"v":2210529.797670955,"d":"2210529.7977"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20665306.592159554,"d":"$20,665,306.59"},1]
[null,null,455,209.97276844269072,488958.36926084757,-442.66847662656073,52146882.80849603,529.9412616167756,388700.21655768994,null,null,{"v":209.97276844269072,"d":"209.9728"},{"v":488958.36926084757,"d":"488958.3693"},{"v":2328.675155770508,"d":"2,328.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":209.97276844269072,"d":"209.9728"},{"v":488958.36926084757,"d":"488958.3693"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20508318.475008223,"d":"$20,508,318.48"},1,{"$nulls":7},455,{"v":-442.66847662656073,"d":"-442.6685"},{"v":52146882.80849603,"d":"52146882.8085"},{"v":-117801.21143003284,"d":"(117,801.21)"},{"v":-442.66847662656073,"d":"-442.6685"},{"v":52146882.80849603,"d":"52146882.8085"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-96413730.4711521,"d":"$(96,413,730.47)"},0,{"$nulls":7},455,{"v":529.9412616167756,"d":"529.9413"},{"v":388700.21655768994,"d":"388700.2166"},{"v":733.4779242737595,"d":"733.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":529.9412616167756,"d":"529.9413"},{"v":388700.21655768994,"d":"388700.2166"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52605425.94511987,"d":"$52,605,425.95"},1]
[null,null,456,621.8403457327586,2140753.4467188325,159.32784823251131,5408016.4712862605,959.4170183040696,1371899.876997877,null,null,{"v":621.8403457327586,"d":"621.8403"},{"v":2140753.4467188325,"d":"2140753.4467"},{"v":3442.6094437411116,"d":"3,442.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":621.8403457327586,"d":"621.8403"},{"v":2140753.4467188325,"d":"2140753.4467"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60043281.12655702,"d":"$60,043,281.13"},1,{"$nulls":7},456,{"v":159.32784823251131,"d":"159.3278"},{"v":5408016.4712862605,"d":"5408016.4713"},{"v":33942.69445849918,"d":"33,942.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":159.32784823251131,"d":"159.3278"},{"v":5408016.4712862605,"d":"5408016.4713"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10524768.351964872,"d":"$10,524,768.35"},1,{"$nulls":7},456,{"v":959.4170183040696,"d":"959.4170"},{"v":1371899.876997877,"d":"1371899.8770"},{"v":1429.9307296246839,"d":"1,429.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":959.4170183040696,"d":"959.4170"},{"v":1371899.876997877,"d":"1371899.8770"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94569801.95340909,"d":"$94,569,801.95"},1]
[null,null,457,368.60146545830503,12162640.510839103,199.58530017074372,-825401.3721191771,1183.2894655904238,1053751.5353751285,null,null,{"v":368.60146545830503,"d":"368.6015"},{"v":12162640.510839103,"d":"12162640.5108"},{"v":32996.72315658468,"d":"32,996.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":368.60146545830503,"d":"368.6015"},{"v":12162640.510839103,"d":"12162640.5108"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24697506.0349914,"d":"$24,697,506.03"},1,{"$nulls":7},457,{"v":199.58530017074372,"d":"199.5853"},{"v":-825401.3721191771,"d":"-825401.3721"},{"v":-4135.581986313884,"d":"(4,135.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":199.58530017074372,"d":"199.5853"},{"v":-825401.3721191771,"d":"-825401.3721"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20783931.38919355,"d":"$20,783,931.39"},1,{"$nulls":7},457,{"v":1183.2894655904238,"d":"1183.2895"},{"v":1053751.5353751285,"d":"1053751.5354"},{"v":890.5272682786372,"d":"890.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1183.2894655904238,"d":"1183.2895"},{"v":1053751.5353751285,"d":"1053751.5354"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":117275195.02366725,"d":"$117,275,195.02"},1]
[null,null,458,135.06079194090125,12461153.013277786,27.635320785219847,1150881.1471135765,703.5735411694404,379918.36039286945,null,null,{"v":135.06079194090125,"d":"135.0608"},{"v":12461153.013277786,"d":"12461153.0133"},{"v":92263.28999115029,"d":"92,263.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":135.06079194090125,"d":"135.0608"},{"v":12461153.013277786,"d":"12461153.0133"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1044926.1808123402,"d":"$1,044,926.18"},1,{"$nulls":7},458,{"v":27.635320785219847,"d":"27.6353"},{"v":1150881.1471135765,"d":"1150881.1471"},{"v":41645.29719260941,"d":"41,645.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":27.635320785219847,"d":"27.6353"},{"v":1150881.1471135765,"d":"1150881.1471"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1612650.931408408,"d":"$1,612,650.93"},1,{"$nulls":7},458,{"v":703.5735411694404,"d":"703.5735"},{"v":379918.36039286945,"d":"379918.3604"},{"v":539.9838654554725,"d":"539.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":703.5735411694404,"d":"703.5735"},{"v":379918.36039286945,"d":"379918.3604"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69977435.75655118,"d":"$69,977,435.76"},1]
[null,null,459,511.4098673142289,787351.7529929895,164.4985381443039,-466124.0529085258,1049.6007734861632,1920835.2939827084,null,null,{"v":511.4098673142289,"d":"511.4099"},{"v":787351.7529929895,"d":"787351.7530"},{"v":1539.5709064588928,"d":"1,539.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":511.4098673142289,"d":"511.4099"},{"v":787351.7529929895,"d":"787351.7530"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50353634.978429906,"d":"$50,353,634.98"},1,{"$nulls":7},459,{"v":164.4985381443039,"d":"164.4985"},{"v":-466124.0529085258,"d":"-466124.0529"},{"v":-2833.6060500405506,"d":"(2,833.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":164.4985381443039,"d":"164.4985"},{"v":-466124.0529085258,"d":"-466124.0529"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16915977.867338914,"d":"$16,915,977.87"},1,{"$nulls":7},459,{"v":1049.6007734861632,"d":"1049.6008"},{"v":1920835.2939827084,"d":"1920835.2940"},{"v":1830.0627652958094,"d":"1,830.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1049.6007734861632,"d":"1049.6008"},{"v":1920835.2939827084,"d":"1920835.2940"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":103039242.0546336,"d":"$103,039,242.05"},1]
[null,null,460,410.1930477354981,5583195.4734756015,122.11738419048561,30134.171789388172,906.1601407951603,989994.1845895653,null,null,{"v":410.1930477354981,"d":"410.1930"},{"v":5583195.4734756015,"d":"5583195.4735"},{"v":13611.141154873434,"d":"13,611.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":410.1930477354981,"d":"410.1930"},{"v":5583195.4734756015,"d":"5583195.4735"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35436109.300074205,"d":"$35,436,109.30"},1,{"$nulls":7},460,{"v":122.11738419048561,"d":"122.1174"},{"v":30134.171789388172,"d":"30134.1718"},{"v":246.76398032227078,"d":"246.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":122.11738419048561,"d":"122.1174"},{"v":30134.171789388172,"d":"30134.1718"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12181604.247259174,"d":"$12,181,604.25"},1,{"$nulls":7},460,{"v":906.1601407951603,"d":"906.1601"},{"v":989994.1845895653,"d":"989994.1846"},{"v":1092.5157044767386,"d":"1,092.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":906.1601407951603,"d":"906.1601"},{"v":989994.1845895653,"d":"989994.1846"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89626019.89492646,"d":"$89,626,019.89"},1]
[null,null,461,558.316882853589,2317870.8036805037,24.215432858956774,8148023.644423715,-82.71672468973702,14087200.871463556,null,null,{"v":558.316882853589,"d":"558.3169"},{"v":2317870.8036805037,"d":"2317870.8037"},{"v":4151.532713525938,"d":"4,151.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":558.316882853589,"d":"558.3169"},{"v":2317870.8036805037,"d":"2317870.8037"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53513817.481678404,"d":"$53,513,817.48"},1,{"$nulls":7},461,{"v":24.215432858956774,"d":"24.2154"},{"v":8148023.644423715,"d":"8148023.6444"},{"v":336480.61101703305,"d":"336,480.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":24.215432858956774,"d":"24.2154"},{"v":8148023.644423715,"d":"8148023.6444"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-5726480.358528038,"d":"$(5,726,480.36)"},0,{"$nulls":7},461,{"v":-82.71672468973702,"d":"-82.7167"},{"v":14087200.871463556,"d":"14087200.8715"},{"v":-170306.56042418722,"d":"(170,306.56)"},{"v":-82.71672468973702,"d":"-82.7167"},{"v":14087200.871463556,"d":"14087200.8715"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-22358873.340437256,"d":"$(22,358,873.34)"},0]
[null,null,462,506.41303696089017,-1001855.7500902321,56.41845217516311,-1104649.7300098687,645.8628647309088,348573.36055156775,null,null,{"v":506.41303696089017,"d":"506.4130"},{"v":-1001855.7500902321,"d":"-1001855.7501"},{"v":-1978.3372009982527,"d":"(1,978.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":506.41303696089017,"d":"506.4130"},{"v":-1001855.7500902321,"d":"-1001855.7501"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51643159.44617925,"d":"$51,643,159.45"},1,{"$nulls":7},462,{"v":56.41845217516311,"d":"56.4185"},{"v":-1104649.7300098687,"d":"-1104649.7300"},{"v":-19579.582342674843,"d":"(19,579.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":56.41845217516311,"d":"56.4185"},{"v":-1104649.7300098687,"d":"-1104649.7300"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6746494.94752618,"d":"$6,746,494.95"},1,{"$nulls":7},462,{"v":645.8628647309088,"d":"645.8629"},{"v":348573.36055156775,"d":"348573.3606"},{"v":539.7018153331927,"d":"539.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":645.8628647309088,"d":"645.8629"},{"v":348573.36055156775,"d":"348573.3606"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64237713.112539314,"d":"$64,237,713.11"},1]
[null,null,463,522.2614753649032,-1321703.5918108085,-37.16779136783225,4775303.955244623,695.9738540431717,1024871.8075744393,null,null,{"v":522.2614753649032,"d":"522.2615"},{"v":-1321703.5918108085,"d":"-1321703.5918"},{"v":-2530.731547616712,"d":"(2,530.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":522.2614753649032,"d":"522.2615"},{"v":-1321703.5918108085,"d":"-1321703.5918"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53547851.12830112,"d":"$53,547,851.13"},1,{"$nulls":7},463,{"v":-37.16779136783225,"d":"-37.1678"},{"v":4775303.955244623,"d":"4775303.9552"},{"v":-128479.62656660636,"d":"(128,479.63)"},{"v":-37.16779136783225,"d":"-37.1678"},{"v":4775303.955244623,"d":"4775303.9552"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-8492083.092027849,"d":"$(8,492,083.09)"},0,{"$nulls":7},463,{"v":695.9738540431717,"d":"695.9739"},{"v":1024871.8075744393,"d":"1024871.8076"},{"v":1472.5722836002772,"d":"1,472.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":695.9738540431717,"d":"695.9739"},{"v":1024871.8075744393,"d":"1024871.8076"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68572513.59674273,"d":"$68,572,513.60"},1]
[null,null,464,-1082.441137474947,142880663.7340532,-1706.8153911765694,145465508.38707477,916.6575252220719,1740296.4294800875,null,null,{"v":-1082.441137474947,"d":"-1082.4411"},{"v":142880663.7340532,"d":"142880663.7341"},{"v":-131998.5528888495,"d":"(131,998.55)"},{"v":-1082.441137474947,"d":"-1082.4411"},{"v":142880663.7340532,"d":"142880663.7341"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-251124777.4815479,"d":"$(251,124,777.48)"},0,{"$nulls":7},464,{"v":-1706.8153911765694,"d":"-1706.8154"},{"v":145465508.38707477,"d":"145465508.3871"},{"v":-85226.2694249553,"d":"(85,226.27)"},{"v":-1706.8153911765694,"d":"-1706.8154"},{"v":145465508.38707477,"d":"145465508.3871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-316147047.5047317,"d":"$(316,147,047.50)"},0,{"$nulls":7},464,{"v":916.6575252220719,"d":"916.6575"},{"v":1740296.4294800875,"d":"1740296.4295"},{"v":1898.5241287998795,"d":"1,898.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":916.6575252220719,"d":"916.6575"},{"v":1740296.4294800875,"d":"1740296.4295"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89925456.0927271,"d":"$89,925,456.09"},1]
[null,null,465,513.2978142125903,14906878.714706745,-261.7182594744263,29193690.734424785,898.552159380255,2671847.9287252016,null,null,{"v":513.2978142125903,"d":"513.2978"},{"v":14906878.714706745,"d":"14906878.7147"},{"v":29041.383582694994,"d":"29,041.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":513.2978142125903,"d":"513.2978"},{"v":14906878.714706745,"d":"14906878.7147"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36422902.70655228,"d":"$36,422,902.71"},1,{"$nulls":7},465,{"v":-261.7182594744263,"d":"-261.7183"},{"v":29193690.734424785,"d":"29193690.7344"},{"v":-111546.25127436871,"d":"(111,546.25)"},{"v":-261.7182594744263,"d":"-261.7183"},{"v":29193690.734424785,"d":"29193690.7344"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-55365516.68186742,"d":"$(55,365,516.68)"},0,{"$nulls":7},465,{"v":898.552159380255,"d":"898.5522"},{"v":2671847.9287252016,"d":"2671847.9287"},{"v":2973.5034308615045,"d":"2,973.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":898.552159380255,"d":"898.5522"},{"v":2671847.9287252016,"d":"2671847.9287"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87183368.0093003,"d":"$87,183,368.01"},1]
[null,null,466,556.8277684375498,2423694.5999512803,-0.4963211720387335,3889375.8551146016,695.861045585305,196516.44767084904,null,null,{"v":556.8277684375498,"d":"556.8278"},{"v":2423694.5999512803,"d":"2423694.6000"},{"v":4352.682709686211,"d":"4,352.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":556.8277684375498,"d":"556.8278"},{"v":2423694.5999512803,"d":"2423694.6000"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53259082.2438037,"d":"$53,259,082.24"},1,{"$nulls":7},466,{"v":-0.4963211720387335,"d":"-0.4963"},{"v":3889375.8551146016,"d":"3889375.8551"},{"v":-7836409.313627004,"d":"(7,836,409.31)"},{"v":-0.4963211720387335,"d":"-0.4963"},{"v":3889375.8551146016,"d":"3889375.8551"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3939007.972318475,"d":"$(3,939,007.97)"},0,{"$nulls":7},466,{"v":695.861045585305,"d":"695.8610"},{"v":196516.44767084904,"d":"196516.4477"},{"v":282.4075997896311,"d":"282.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":695.861045585305,"d":"695.8610"},{"v":196516.44767084904,"d":"196516.4477"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69389588.11085965,"d":"$69,389,588.11"},1]
[null,null,467,649.8449908351213,-1173471.8451120546,-94.69542386187095,22545140.073754217,807.2387239664749,390283.26839504996,null,null,{"v":649.8449908351213,"d":"649.8450"},{"v":-1173471.8451120546,"d":"-1173471.8451"},{"v":-1805.771932786642,"d":"(1,805.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":649.8449908351213,"d":"649.8450"},{"v":-1173471.8451120546,"d":"-1173471.8451"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66157970.92862418,"d":"$66,157,970.93"},1,{"$nulls":7},467,{"v":-94.69542386187095,"d":"-94.6954"},{"v":22545140.073754217,"d":"22545140.0738"},{"v":-238080.56561043605,"d":"(238,080.57)"},{"v":-94.69542386187095,"d":"-94.6954"},{"v":22545140.073754217,"d":"22545140.0738"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-32014682.459941313,"d":"$(32,014,682.46)"},0,{"$nulls":7},467,{"v":807.2387239664749,"d":"807.2387"},{"v":390283.26839504996,"d":"390283.2684"},{"v":483.47936837982843,"d":"483.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":807.2387239664749,"d":"807.2387"},{"v":390283.26839504996,"d":"390283.2684"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80333589.12825245,"d":"$80,333,589.13"},1]
[null,null,468,75.17347349847114,26305833.46348936,157.31491984191598,-495107.9076055363,859.8323263529746,1172364.631596033,null,null,{"v":75.17347349847114,"d":"75.1735"},{"v":26305833.46348936,"d":"26305833.4635"},{"v":349935.0534071618,"d":"349,935.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.17347349847114,"d":"75.1735"},{"v":26305833.46348936,"d":"26305833.4635"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18788486.113642246,"d":"$(18,788,486.11)"},0,{"$nulls":7},468,{"v":157.31491984191598,"d":"157.3149"},{"v":-495107.9076055363,"d":"-495107.9076"},{"v":-3147.2406311052046,"d":"(3,147.24)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":157.31491984191598,"d":"157.3149"},{"v":-495107.9076055363,"d":"-495107.9076"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16226599.891797135,"d":"$16,226,599.89"},1,{"$nulls":7},468,{"v":859.8323263529746,"d":"859.8323"},{"v":1172364.631596033,"d":"1172364.6316"},{"v":1363.4805248235793,"d":"1,363.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":859.8323263529746,"d":"859.8323"},{"v":1172364.631596033,"d":"1172364.6316"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84810868.00370143,"d":"$84,810,868.00"},1]
[null,null,469,433.7591919569313,-1952313.3339350857,104.27131732178168,813215.116257296,879.9047084514386,377362.985717569,null,null,{"v":433.7591919569313,"d":"433.7592"},{"v":-1952313.3339350857,"d":"-1952313.3339"},{"v":-4500.915185513658,"d":"(4,500.92)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":433.7591919569313,"d":"433.7592"},{"v":-1952313.3339350857,"d":"-1952313.3339"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45328232.52962822,"d":"$45,328,232.53"},1,{"$nulls":7},469,{"v":104.27131732178168,"d":"104.2713"},{"v":813215.116257296,"d":"813215.1163"},{"v":7799.029849672955,"d":"7,799.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":104.27131732178168,"d":"104.2713"},{"v":813215.116257296,"d":"813215.1163"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9613916.615920871,"d":"$9,613,916.62"},1,{"$nulls":7},469,{"v":879.9047084514386,"d":"879.9047"},{"v":377362.985717569,"d":"377362.9857"},{"v":428.8680150168732,"d":"428.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":879.9047084514386,"d":"879.9047"},{"v":377362.985717569,"d":"377362.9857"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87613107.8594263,"d":"$87,613,107.86"},1]
[null,null,470,800.288054293469,-710058.0281650033,140.54494058001728,-450569.23197105434,945.5913380220736,1150689.7448266065,null,null,{"v":800.288054293469,"d":"800.2881"},{"v":-710058.0281650033,"d":"-710058.0282"},{"v":-887.2530638881959,"d":"(887.25)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":800.288054293469,"d":"800.2881"},{"v":-710058.0281650033,"d":"-710058.0282"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80738863.4575119,"d":"$80,738,863.46"},1,{"$nulls":7},470,{"v":140.54494058001728,"d":"140.5449"},{"v":-450569.23197105434,"d":"-450569.2320"},{"v":-3205.8730119461616,"d":"(3,205.87)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.54494058001728,"d":"140.5449"},{"v":-450569.23197105434,"d":"-450569.2320"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14505063.289972782,"d":"$14,505,063.29"},1,{"$nulls":7},470,{"v":945.5913380220736,"d":"945.5913"},{"v":1150689.7448266065,"d":"1150689.7448"},{"v":1216.899625194901,"d":"1,216.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":945.5913380220736,"d":"945.5913"},{"v":1150689.7448266065,"d":"1150689.7448"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93408444.05738077,"d":"$93,408,444.06"},1]
[null,null,471,507.23288834545383,1298448.9295808487,259.2194708921852,-667146.2993651517,722.4666969874088,437488.5302372116,null,null,{"v":507.23288834545383,"d":"507.2329"},{"v":1298448.9295808487,"d":"1298448.9296"},{"v":2559.8673891518893,"d":"2,559.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":507.23288834545383,"d":"507.2329"},{"v":1298448.9295808487,"d":"1298448.9296"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49424839.90496454,"d":"$49,424,839.90"},1,{"$nulls":7},471,{"v":259.2194708921852,"d":"259.2195"},{"v":-667146.2993651517,"d":"-667146.2994"},{"v":-2573.6735634439738,"d":"(2,573.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":259.2194708921852,"d":"259.2195"},{"v":-667146.2993651517,"d":"-667146.2994"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26589093.38858367,"d":"$26,589,093.39"},1,{"$nulls":7},471,{"v":722.4666969874088,"d":"722.4667"},{"v":437488.5302372116,"d":"437488.5302"},{"v":605.5483693040542,"d":"605.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":722.4666969874088,"d":"722.4667"},{"v":437488.5302372116,"d":"437488.5302"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71809181.16850367,"d":"$71,809,181.17"},1]
[null,null,472,492.8477921802878,5468090.779730436,78.24277428232381,3955621.0400708085,469.0088531092915,10479743.222908769,null,null,{"v":492.8477921802878,"d":"492.8478"},{"v":5468090.779730436,"d":"5468090.7797"},{"v":11094.887440887964,"d":"11,094.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.8477921802878,"d":"492.8478"},{"v":5468090.779730436,"d":"5468090.7797"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43816688.43829834,"d":"$43,816,688.44"},1,{"$nulls":7},472,{"v":78.24277428232381,"d":"78.2428"},{"v":3955621.0400708085,"d":"3955621.0401"},{"v":50555.73599419827,"d":"50,555.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":78.24277428232381,"d":"78.2428"},{"v":3955621.0400708085,"d":"3955621.0401"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3868656.3881615726,"d":"$3,868,656.39"},1,{"$nulls":7},472,{"v":469.0088531092915,"d":"469.0089"},{"v":10479743.222908769,"d":"10479743.2229"},{"v":22344.446492711962,"d":"22,344.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":469.0088531092915,"d":"469.0089"},{"v":10479743.222908769,"d":"10479743.2229"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36421142.088020384,"d":"$36,421,142.09"},1]
[null,null,473,448.6180593345525,-623168.1974076424,117.70378124096896,-1415655.7247558106,-9.493013770246762,9783264.765978461,null,null,{"v":448.6180593345525,"d":"448.6181"},{"v":-623168.1974076424,"d":"-623168.1974"},{"v":-1389.0840648100632,"d":"(1,389.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":448.6180593345525,"d":"448.6181"},{"v":-623168.1974076424,"d":"-623168.1974"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45484974.13086289,"d":"$45,484,974.13"},1,{"$nulls":7},473,{"v":117.70378124096896,"d":"117.7038"},{"v":-1415655.7247558106,"d":"-1415655.7248"},{"v":-12027.274823547177,"d":"(12,027.27)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":117.70378124096896,"d":"117.7038"},{"v":-1415655.7247558106,"d":"-1415655.7248"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13186033.848852707,"d":"$13,186,033.85"},1,{"$nulls":7},473,{"v":-9.493013770246762,"d":"-9.4930"},{"v":9783264.765978461,"d":"9783264.7660"},{"v":-1030575.2211843842,"d":"(1,030,575.22)"},{"v":-9.493013770246762,"d":"-9.4930"},{"v":9783264.765978461,"d":"9783264.7660"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10732566.143003138,"d":"$(10,732,566.14)"},0]
[null,null,474,144.8089882773529,25552687.505204424,-210.78562999185306,20595312.035156064,1069.1979074691772,724083.403924759,null,null,{"v":144.8089882773529,"d":"144.8090"},{"v":25552687.505204424,"d":"25552687.5052"},{"v":176457.88296140372,"d":"176,457.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":144.8089882773529,"d":"144.8090"},{"v":25552687.505204424,"d":"25552687.5052"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-11071788.677469132,"d":"$(11,071,788.68)"},0,{"$nulls":7},474,{"v":-210.78562999185306,"d":"-210.7856"},{"v":20595312.035156064,"d":"20595312.0352"},{"v":-97707.38183600125,"d":"(97,707.38)"},{"v":-210.78562999185306,"d":"-210.7856"},{"v":20595312.035156064,"d":"20595312.0352"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-41673875.034341365,"d":"$(41,673,875.03)"},0,{"$nulls":7},474,{"v":1069.1979074691772,"d":"1069.1979"},{"v":724083.403924759,"d":"724083.4039"},{"v":677.22111955745,"d":"677.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1069.1979074691772,"d":"1069.1979"},{"v":724083.403924759,"d":"724083.4039"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106195707.34299295,"d":"$106,195,707.34"},1]
[null,null,475,253.00098731354228,29714331.411605198,-508.7081815821439,43980780.63172393,1340.86609466761,1763297.6769617624,null,null,{"v":253.00098731354228,"d":"253.0010"},{"v":29714331.411605198,"d":"29714331.4116"},{"v":117447.49191346216,"d":"117,447.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":253.00098731354228,"d":"253.0010"},{"v":29714331.411605198,"d":"29714331.4116"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4414232.680250969,"d":"$(4,414,232.68)"},0,{"$nulls":7},475,{"v":-508.7081815821439,"d":"-508.7082"},{"v":43980780.63172393,"d":"43980780.6317"},{"v":-86455.81538503744,"d":"(86,455.82)"},{"v":-508.7081815821439,"d":"-508.7082"},{"v":43980780.63172393,"d":"43980780.6317"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-94851598.78993833,"d":"$(94,851,598.79)"},0,{"$nulls":7},475,{"v":1340.86609466761,"d":"1340.8661"},{"v":1763297.6769617624,"d":"1763297.6770"},{"v":1315.043824267083,"d":"1,315.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1340.86609466761,"d":"1340.8661"},{"v":1763297.6769617624,"d":"1763297.6770"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":132323311.78979924,"d":"$132,323,311.79"},1]
[null,null,476,551.2765491812461,17052747.26016949,-239.7060012269285,26805717.81569538,-869.1424241807836,33191747.599255588,null,null,{"v":551.2765491812461,"d":"551.2765"},{"v":17052747.26016949,"d":"17052747.2602"},{"v":30933.19910940556,"d":"30,933.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":551.2765491812461,"d":"551.2765"},{"v":17052747.26016949,"d":"17052747.2602"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38074907.65795512,"d":"$38,074,907.66"},1,{"$nulls":7},476,{"v":-239.7060012269285,"d":"-239.7060"},{"v":26805717.81569538,"d":"26805717.8157"},{"v":-111827.47898880737,"d":"(111,827.48)"},{"v":-239.7060012269285,"d":"-239.7060"},{"v":26805717.81569538,"d":"26805717.8157"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-50776317.93838823,"d":"$(50,776,317.94)"},0,{"$nulls":7},476,{"v":-869.1424241807836,"d":"-869.1424"},{"v":33191747.599255588,"d":"33191747.5993"},{"v":-38189.07773434338,"d":"(38,189.08)"},{"v":-869.1424241807836,"d":"-869.1424"},{"v":33191747.599255588,"d":"33191747.5993"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-120105990.01733395,"d":"$(120,105,990.02)"},0]
[null,null,477,310.5805584395639,2237496.0447057504,45.94695626723842,-46142.565740295686,860.7942266065802,654101.4707743959,null,null,{"v":310.5805584395639,"d":"310.5806"},{"v":2237496.0447057504,"d":"2237496.0447"},{"v":7204.237303028568,"d":"7,204.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":310.5805584395639,"d":"310.5806"},{"v":2237496.0447057504,"d":"2237496.0447"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28820559.79925064,"d":"$28,820,559.80"},1,{"$nulls":7},477,{"v":45.94695626723842,"d":"45.9470"},{"v":-46142.565740295686,"d":"-46142.5657"},{"v":-1004.2572890338928,"d":"(1,004.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":45.94695626723842,"d":"45.9470"},{"v":-46142.565740295686,"d":"-46142.5657"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4640838.192464137,"d":"$4,640,838.19"},1,{"$nulls":7},477,{"v":860.7942266065802,"d":"860.7942"},{"v":654101.4707743959,"d":"654101.4708"},{"v":759.8813404604167,"d":"759.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":860.7942266065802,"d":"860.7942"},{"v":654101.4707743959,"d":"654101.4708"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85425321.18988362,"d":"$85,425,321.19"},1]
[null,null,478,534.8753492534343,-1668639.923178684,55.028736790009134,-354543.29909574334,1250.324949639682,465737.1332632541,null,null,{"v":534.8753492534343,"d":"534.8753"},{"v":-1668639.923178684,"d":"-1668639.9232"},{"v":-3119.679988071483,"d":"(3,119.68)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":534.8753492534343,"d":"534.8753"},{"v":-1668639.923178684,"d":"-1668639.9232"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55156174.84852211,"d":"$55,156,174.85"},1,{"$nulls":7},478,{"v":55.028736790009134,"d":"55.0287"},{"v":-354543.29909574334,"d":"-354543.2991"},{"v":-6442.875482471792,"d":"(6,442.88)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":55.028736790009134,"d":"55.0287"},{"v":-354543.29909574334,"d":"-354543.2991"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5857416.9780966565,"d":"$5,857,416.98"},1,{"$nulls":7},478,{"v":1250.324949639682,"d":"1250.3249"},{"v":465737.1332632541,"d":"465737.1333"},{"v":372.49287347058856,"d":"372.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1250.324949639682,"d":"1250.3249"},{"v":465737.1332632541,"d":"465737.1333"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124566757.83070494,"d":"$124,566,757.83"},1]
[null,null,479,431.0221060456606,2580978.539784929,52.875042471834604,7476034.252213773,491.39025945166213,8765382.884260803,null,null,{"v":431.0221060456606,"d":"431.0221"},{"v":2580978.539784929,"d":"2580978.5398"},{"v":5988.042152788124,"d":"5,988.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":431.0221060456606,"d":"431.0221"},{"v":2580978.539784929,"d":"2580978.5398"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40521232.06478113,"d":"$40,521,232.06"},1,{"$nulls":7},479,{"v":52.875042471834604,"d":"52.8750"},{"v":7476034.252213773,"d":"7476034.2522"},{"v":141390.60514601186,"d":"141,390.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":52.875042471834604,"d":"52.8750"},{"v":7476034.252213773,"d":"7476034.2522"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2188530.0050303126,"d":"$(2,188,530.01)"},0,{"$nulls":7},479,{"v":491.39025945166213,"d":"491.3903"},{"v":8765382.884260803,"d":"8765382.8843"},{"v":17837.925591040435,"d":"17,837.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":491.39025945166213,"d":"491.3903"},{"v":8765382.884260803,"d":"8765382.8843"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40373643.06090541,"d":"$40,373,643.06"},1]
[null,null,480,841.5171330185512,-503302.3501056023,-33.88010655045946,10405337.645203626,728.2522339710995,515397.7204299448,null,null,{"v":841.5171330185512,"d":"841.5171"},{"v":-503302.3501056023,"d":"-503302.3501"},{"v":-598.0892489975091,"d":"(598.09)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":841.5171330185512,"d":"841.5171"},{"v":-503302.3501056023,"d":"-503302.3501"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84655015.65196073,"d":"$84,655,015.65"},1,{"$nulls":7},480,{"v":-33.88010655045946,"d":"-33.8801"},{"v":10405337.645203626,"d":"10405337.6452"},{"v":-307122.34123899223,"d":"(307,122.34)"},{"v":-33.88010655045946,"d":"-33.8801"},{"v":10405337.645203626,"d":"10405337.6452"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13793348.300249573,"d":"$(13,793,348.30)"},0,{"$nulls":7},480,{"v":728.2522339710995,"d":"728.2522"},{"v":515397.7204299448,"d":"515397.7204"},{"v":707.7186946884096,"d":"707.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":728.2522339710995,"d":"728.2522"},{"v":515397.7204299448,"d":"515397.7204"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72309825.67668001,"d":"$72,309,825.68"},1]
[null,null,481,388.80896987370215,29863852.43276817,-128.70546605956042,21876640.444121886,1004.4073993654165,452668.1270305193,null,null,{"v":388.80896987370215,"d":"388.8090"},{"v":29863852.43276817,"d":"29863852.4328"},{"v":76808.54801901542,"d":"76,808.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":388.80896987370215,"d":"388.8090"},{"v":29863852.43276817,"d":"29863852.4328"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9017044.554602046,"d":"$9,017,044.55"},1,{"$nulls":7},481,{"v":-128.70546605956042,"d":"-128.7055"},{"v":21876640.444121886,"d":"21876640.4441"},{"v":-169974.4471924614,"d":"(169,974.45)"},{"v":-128.70546605956042,"d":"-128.7055"},{"v":21876640.444121886,"d":"21876640.4441"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-34747187.05007793,"d":"$(34,747,187.05)"},0,{"$nulls":7},481,{"v":1004.4073993654165,"d":"1004.4074"},{"v":452668.1270305193,"d":"452668.1270"},{"v":450.68179238475796,"d":"450.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1004.4073993654165,"d":"1004.4074"},{"v":452668.1270305193,"d":"452668.1270"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":99988071.80951113,"d":"$99,988,071.81"},1]
[null,null,482,667.7617010601462,11206349.128908537,310.5358668301924,991351.098975705,678.0410129159864,604514.6593189519,null,null,{"v":667.7617010601462,"d":"667.7617"},{"v":11206349.128908537,"d":"11206349.1289"},{"v":16781.958460806018,"d":"16,781.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":667.7617010601462,"d":"667.7617"},{"v":11206349.128908537,"d":"11206349.1289"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55569820.97710608,"d":"$55,569,820.98"},1,{"$nulls":7},482,{"v":310.5358668301924,"d":"310.5359"},{"v":991351.098975705,"d":"991351.0990"},{"v":3192.3883997522157,"d":"3,192.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":310.5358668301924,"d":"310.5359"},{"v":991351.098975705,"d":"991351.0990"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30062235.584043533,"d":"$30,062,235.58"},1,{"$nulls":7},482,{"v":678.0410129159864,"d":"678.0410"},{"v":604514.6593189519,"d":"604514.6593"},{"v":891.560610351833,"d":"891.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":678.0410129159864,"d":"678.0410"},{"v":604514.6593189519,"d":"604514.6593"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67199586.63227968,"d":"$67,199,586.63"},1]
[null,null,483,205.93069705450034,6708624.305646133,-323.37987418380726,28786918.53058863,653.783339501897,1625000.5113460226,null,null,{"v":205.93069705450034,"d":"205.9307"},{"v":6708624.305646133,"d":"6708624.3056"},{"v":32577.09706033127,"d":"32,577.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":205.93069705450034,"d":"205.9307"},{"v":6708624.305646133,"d":"6708624.3056"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13884445.399803903,"d":"$13,884,445.40"},1,{"$nulls":7},483,{"v":-323.37987418380726,"d":"-323.3799"},{"v":28786918.53058863,"d":"28786918.5306"},{"v":-89018.89334716703,"d":"(89,018.89)"},{"v":-323.37987418380726,"d":"-323.3799"},{"v":28786918.53058863,"d":"28786918.5306"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-61124905.94896936,"d":"$(61,124,905.95)"},0,{"$nulls":7},483,{"v":653.783339501897,"d":"653.7833"},{"v":1625000.5113460226,"d":"1625000.5113"},{"v":2485.5336824338083,"d":"2,485.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":653.783339501897,"d":"653.7833"},{"v":1625000.5113460226,"d":"1625000.5113"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63753333.43884368,"d":"$63,753,333.44"},1]
[null,null,484,672.4348447383163,11143264.736855526,-255.91405413852044,21106016.41034346,1316.1966121189544,1346513.132707323,null,null,{"v":672.4348447383163,"d":"672.4348"},{"v":11143264.736855526,"d":"11143264.7369"},{"v":16571.51592314051,"d":"16,571.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":672.4348447383163,"d":"672.4348"},{"v":11143264.736855526,"d":"11143264.7369"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56100219.73697612,"d":"$56,100,219.74"},1,{"$nulls":7},484,{"v":-255.91405413852044,"d":"-255.9141"},{"v":21106016.41034346,"d":"21106016.4103"},{"v":-82473.06495687515,"d":"(82,473.06)"},{"v":-255.91405413852044,"d":"-255.9141"},{"v":21106016.41034346,"d":"21106016.4103"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-46697421.824195504,"d":"$(46,697,421.82)"},0,{"$nulls":7},484,{"v":1316.1966121189544,"d":"1316.1966"},{"v":1346513.132707323,"d":"1346513.1327"},{"v":1023.0334285236928,"d":"1,023.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1316.1966121189544,"d":"1316.1966"},{"v":1346513.132707323,"d":"1346513.1327"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":130273148.07918811,"d":"$130,273,148.08"},1]
[null,null,485,419.58157404446683,7180176.08830625,105.90748300588166,-205168.6368090706,1442.759749958088,2139882.3053605715,null,null,{"v":419.58157404446683,"d":"419.5816"},{"v":7180176.08830625,"d":"7180176.0883"},{"v":17112.705925320977,"d":"17,112.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":419.58157404446683,"d":"419.5816"},{"v":7180176.08830625,"d":"7180176.0883"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34777981.316140436,"d":"$34,777,981.32"},1,{"$nulls":7},485,{"v":105.90748300588166,"d":"105.9075"},{"v":-205168.6368090706,"d":"-205168.6368"},{"v":-1937.2440075615468,"d":"(1,937.24)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":105.90748300588166,"d":"105.9075"},{"v":-205168.6368090706,"d":"-205168.6368"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10795916.937397238,"d":"$10,795,916.94"},1,{"$nulls":7},485,{"v":1442.759749958088,"d":"1442.7597"},{"v":2139882.3053605715,"d":"2139882.3054"},{"v":1483.1868614457362,"d":"1,483.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1442.759749958088,"d":"1442.7597"},{"v":2139882.3053605715,"d":"2139882.3054"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":142136092.6904482,"d":"$142,136,092.69"},1]
[null,null,486,689.9265344178857,293821.67025824264,193.47543854409741,114396.14125749376,652.8901267523615,2428806.4508213936,null,null,{"v":689.9265344178857,"d":"689.9265"},{"v":293821.67025824264,"d":"293821.6703"},{"v":425.8738512009107,"d":"425.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":689.9265344178857,"d":"689.9265"},{"v":293821.67025824264,"d":"293821.6703"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68698831.77153033,"d":"$68,698,831.77"},1,{"$nulls":7},486,{"v":193.47543854409741,"d":"193.4754"},{"v":114396.14125749376,"d":"114396.1413"},{"v":591.2695798408556,"d":"591.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.47543854409741,"d":"193.4754"},{"v":114396.14125749376,"d":"114396.1413"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19233147.71315225,"d":"$19,233,147.71"},1,{"$nulls":7},486,{"v":652.8901267523615,"d":"652.8901"},{"v":2428806.4508213936,"d":"2428806.4508"},{"v":3720.0845154496105,"d":"3,720.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":652.8901267523615,"d":"652.8901"},{"v":2428806.4508213936,"d":"2428806.4508"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62860206.22441476,"d":"$62,860,206.22"},1]
[null,null,487,722.6410967018455,-2248159.2072560973,220.60673985531685,-44890.98521446623,1099.265673622096,319846.4601482148,null,null,{"v":722.6410967018455,"d":"722.6411"},{"v":-2248159.2072560973,"d":"-2248159.2073"},{"v":-3111.031489236856,"d":"(3,111.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":722.6410967018455,"d":"722.6411"},{"v":-2248159.2072560973,"d":"-2248159.2073"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74512268.87744065,"d":"$74,512,268.88"},1,{"$nulls":7},487,{"v":220.60673985531685,"d":"220.6067"},{"v":-44890.98521446623,"d":"-44890.9852"},{"v":-203.48872950984008,"d":"(203.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":220.60673985531685,"d":"220.6067"},{"v":-44890.98521446623,"d":"-44890.9852"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22105564.970746152,"d":"$22,105,564.97"},1,{"$nulls":7},487,{"v":1099.265673622096,"d":"1099.2657"},{"v":319846.4601482148,"d":"319846.4601"},{"v":290.96374773016987,"d":"290.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1099.265673622096,"d":"1099.2657"},{"v":319846.4601482148,"d":"319846.4601"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109606720.90206139,"d":"$109,606,720.90"},1]
[null,null,488,424.39730750544186,2254664.7621584926,106.04660513735143,-855531.7820298364,845.8272265677879,425782.2536549601,null,null,{"v":424.39730750544186,"d":"424.3973"},{"v":2254664.7621584926,"d":"2254664.7622"},{"v":5312.6273948606095,"d":"5,312.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":424.39730750544186,"d":"424.3973"},{"v":2254664.7621584926,"d":"2254664.7622"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40185065.98838569,"d":"$40,185,065.99"},1,{"$nulls":7},488,{"v":106.04660513735143,"d":"106.0466"},{"v":-855531.7820298364,"d":"-855531.7820"},{"v":-8067.507497498414,"d":"(8,067.51)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.04660513735143,"d":"106.0466"},{"v":-855531.7820298364,"d":"-855531.7820"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11460192.295764979,"d":"$11,460,192.30"},1,{"$nulls":7},488,{"v":845.8272265677879,"d":"845.8272"},{"v":425782.2536549601,"d":"425782.2537"},{"v":503.39152049137334,"d":"503.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":845.8272265677879,"d":"845.8272"},{"v":425782.2536549601,"d":"425782.2537"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84156940.40312383,"d":"$84,156,940.40"},1]
[null,null,489,491.528073506659,1059872.3944247887,149.9500463962795,-1182852.8438499495,1101.429073783227,623955.5205000998,null,null,{"v":491.528073506659,"d":"491.5281"},{"v":1059872.3944247887,"d":"1059872.3944"},{"v":2156.28048844382,"d":"2,156.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":491.528073506659,"d":"491.5281"},{"v":1059872.3944247887,"d":"1059872.3944"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48092934.95624111,"d":"$48,092,934.96"},1,{"$nulls":7},489,{"v":149.9500463962795,"d":"149.9500"},{"v":-1182852.8438499495,"d":"-1182852.8438"},{"v":-7888.312623285044,"d":"(7,888.31)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":149.9500463962795,"d":"149.9500"},{"v":-1182852.8438499495,"d":"-1182852.8438"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16177857.4834779,"d":"$16,177,857.48"},1,{"$nulls":7},489,{"v":1101.429073783227,"d":"1101.4291"},{"v":623955.5205000998,"d":"623955.5205"},{"v":566.4963231421843,"d":"566.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1101.429073783227,"d":"1101.4291"},{"v":623955.5205000998,"d":"623955.5205"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109518951.85782261,"d":"$109,518,951.86"},1]
[null,null,490,684.8816582490654,5007332.303161524,141.37756052253826,2332040.571383248,1304.3660702595444,1101340.5222485308,null,null,{"v":684.8816582490654,"d":"684.8817"},{"v":5007332.303161524,"d":"5007332.3032"},{"v":7311.237266833839,"d":"7,311.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":684.8816582490654,"d":"684.8817"},{"v":5007332.303161524,"d":"5007332.3032"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63480833.52174502,"d":"$63,480,833.52"},1,{"$nulls":7},490,{"v":141.37756052253826,"d":"141.3776"},{"v":2332040.571383248,"d":"2332040.5714"},{"v":16495.12527139324,"d":"16,495.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":141.37756052253826,"d":"141.3776"},{"v":2332040.571383248,"d":"2332040.5714"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11805715.480870578,"d":"$11,805,715.48"},1,{"$nulls":7},490,{"v":1304.3660702595444,"d":"1304.3661"},{"v":1101340.5222485308,"d":"1101340.5222"},{"v":844.3492569761376,"d":"844.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1304.3660702595444,"d":"1304.3661"},{"v":1101340.5222485308,"d":"1101340.5222"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":129335266.5037059,"d":"$129,335,266.50"},1]
[null,null,491,246.94519412897716,16267783.644611975,171.15374471378163,2851079.197346636,1029.8185348254046,783721.5030703237,null,null,{"v":246.94519412897716,"d":"246.9452"},{"v":16267783.644611975,"d":"16267783.6446"},{"v":65876.08923506916,"d":"65,876.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":246.94519412897716,"d":"246.9452"},{"v":16267783.644611975,"d":"16267783.6446"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8426735.768285742,"d":"$8,426,735.77"},1,{"$nulls":7},491,{"v":171.15374471378163,"d":"171.1537"},{"v":2851079.197346636,"d":"2851079.1973"},{"v":16658.00068888041,"d":"16,658.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":171.15374471378163,"d":"171.1537"},{"v":2851079.197346636,"d":"2851079.1973"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14264295.274031527,"d":"$14,264,295.27"},1,{"$nulls":7},491,{"v":1029.8185348254046,"d":"1029.8185"},{"v":783721.5030703237,"d":"783721.5031"},{"v":761.028741052127,"d":"761.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1029.8185348254046,"d":"1029.8185"},{"v":783721.5030703237,"d":"783721.5031"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":102198131.97947013,"d":"$102,198,131.98"},1]
[null,null,492,729.5834428341077,4541103.485222735,121.29131440227138,-1171485.9141302323,588.7818531757148,4719629.389882389,null,null,{"v":729.5834428341077,"d":"729.5834"},{"v":4541103.485222735,"d":"4541103.4852"},{"v":6224.241421354855,"d":"6,224.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":729.5834428341077,"d":"729.5834"},{"v":4541103.485222735,"d":"4541103.4852"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68417240.79818803,"d":"$68,417,240.80"},1,{"$nulls":7},492,{"v":121.29131440227138,"d":"121.2913"},{"v":-1171485.9141302323,"d":"-1171485.9141"},{"v":-9658.448503945756,"d":"(9,658.45)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":121.29131440227138,"d":"121.2913"},{"v":-1171485.9141302323,"d":"-1171485.9141"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13300617.35435737,"d":"$13,300,617.35"},1,{"$nulls":7},492,{"v":588.7818531757148,"d":"588.7819"},{"v":4719629.389882389,"d":"4719629.3899"},{"v":8015.921965709554,"d":"8,015.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.7818531757148,"d":"588.7819"},{"v":4719629.389882389,"d":"4719629.3899"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54158555.92768909,"d":"$54,158,555.93"},1]
[null,null,493,244.68441840407468,6650836.291610694,-0.8832730518261087,14468359.97024751,438.17030561847787,866926.2685965411,null,null,{"v":244.68441840407468,"d":"244.6844"},{"v":6650836.291610694,"d":"6650836.2916"},{"v":27181.282465757282,"d":"27,181.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":244.68441840407468,"d":"244.6844"},{"v":6650836.291610694,"d":"6650836.2916"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17817605.548796773,"d":"$17,817,605.55"},1,{"$nulls":7},493,{"v":-0.8832730518261087,"d":"-0.8833"},{"v":14468359.97024751,"d":"14468359.9702"},{"v":-16380393.28872893,"d":"(16,380,393.29)"},{"v":-0.8832730518261087,"d":"-0.8833"},{"v":14468359.97024751,"d":"14468359.9702"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-14556687.275430122,"d":"$(14,556,687.28)"},0,{"$nulls":7},493,{"v":438.17030561847787,"d":"438.1703"},{"v":866926.2685965411,"d":"866926.2686"},{"v":1978.5144211743736,"d":"1,978.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":438.17030561847787,"d":"438.1703"},{"v":866926.2685965411,"d":"866926.2686"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42950104.293251246,"d":"$42,950,104.29"},1]
[null,null,494,727.3560157535721,150208.46891571674,246.49590496116798,-643923.7615955798,501.9632336818686,1345100.4161367458,null,null,{"v":727.3560157535721,"d":"727.3560"},{"v":150208.46891571674,"d":"150208.4689"},{"v":206.51299454792343,"d":"206.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":727.3560157535721,"d":"727.3560"},{"v":150208.46891571674,"d":"150208.4689"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72585393.1064415,"d":"$72,585,393.11"},1,{"$nulls":7},494,{"v":246.49590496116798,"d":"246.4959"},{"v":-643923.7615955798,"d":"-643923.7616"},{"v":-2612.31017893389,"d":"(2,612.31)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":246.49590496116798,"d":"246.4959"},{"v":-643923.7615955798,"d":"-643923.7616"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25293514.25771238,"d":"$25,293,514.26"},1,{"$nulls":7},494,{"v":501.9632336818686,"d":"501.9632"},{"v":1345100.4161367458,"d":"1345100.4161"},{"v":2679.679159508395,"d":"2,679.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":501.9632336818686,"d":"501.9632"},{"v":1345100.4161367458,"d":"1345100.4161"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48851222.95205011,"d":"$48,851,222.95"},1]
[null,null,495,854.1698563184291,-276378.67441676,34.081697754678316,7547986.182455487,831.9506023024296,757266.105087134,null,null,{"v":854.1698563184291,"d":"854.1699"},{"v":-276378.67441676,"d":"-276378.6744"},{"v":-323.5640691044566,"d":"(323.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":854.1698563184291,"d":"854.1699"},{"v":-276378.67441676,"d":"-276378.6744"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85693364.30625968,"d":"$85,693,364.31"},1,{"$nulls":7},495,{"v":34.081697754678316,"d":"34.0817"},{"v":7547986.182455487,"d":"7547986.1825"},{"v":221467.4350082631,"d":"221,467.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":34.081697754678316,"d":"34.0817"},{"v":7547986.182455487,"d":"7547986.1825"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4139816.406987655,"d":"$(4,139,816.41)"},0,{"$nulls":7},495,{"v":831.9506023024296,"d":"831.9506"},{"v":757266.105087134,"d":"757266.1051"},{"v":910.2296494424,"d":"910.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":831.9506023024296,"d":"831.9506"},{"v":757266.105087134,"d":"757266.1051"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82437794.12515584,"d":"$82,437,794.13"},1]
[null,null,496,418.57635724868305,-370326.87059971876,57.449928920214006,4703378.844773811,874.7998627472189,2885662.304467633,null,null,{"v":418.57635724868305,"d":"418.5764"},{"v":-370326.87059971876,"d":"-370326.8706"},{"v":-884.7295462024902,"d":"(884.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":418.57635724868305,"d":"418.5764"},{"v":-370326.87059971876,"d":"-370326.8706"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42227962.59546802,"d":"$42,227,962.60"},1,{"$nulls":7},496,{"v":57.449928920214006,"d":"57.4499"},{"v":4703378.844773811,"d":"4703378.8448"},{"v":81869.18475227055,"d":"81,869.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":57.449928920214006,"d":"57.4499"},{"v":4703378.844773811,"d":"4703378.8448"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1041614.0472475896,"d":"$1,041,614.05"},1,{"$nulls":7},496,{"v":874.7998627472189,"d":"874.7999"},{"v":2885662.304467633,"d":"2885662.3045"},{"v":3298.6542720817397,"d":"3,298.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":874.7998627472189,"d":"874.7999"},{"v":2885662.304467633,"d":"2885662.3045"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84594323.97025426,"d":"$84,594,323.97"},1]
[null,null,497,619.3253299965909,5376840.818115777,-699.1380203138178,59623096.14432791,760.0532159614231,1415779.9872709615,null,null,{"v":619.3253299965909,"d":"619.3253"},{"v":5376840.818115777,"d":"5376840.8181"},{"v":8681.771207622614,"d":"8,681.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":619.3253299965909,"d":"619.3253"},{"v":5376840.818115777,"d":"5376840.8181"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56555692.18154331,"d":"$56,555,692.18"},1,{"$nulls":7},497,{"v":-699.1380203138178,"d":"-699.1380"},{"v":59623096.14432791,"d":"59623096.1443"},{"v":-85280.86645547506,"d":"(85,280.87)"},{"v":-699.1380203138178,"d":"-699.1380"},{"v":59623096.14432791,"d":"59623096.1443"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-129536898.1757097,"d":"$(129,536,898.18)"},0,{"$nulls":7},497,{"v":760.0532159614231,"d":"760.0532"},{"v":1415779.9872709615,"d":"1415779.9873"},{"v":1862.7379735247646,"d":"1,862.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":760.0532159614231,"d":"760.0532"},{"v":1415779.9872709615,"d":"1415779.9873"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74589541.60887134,"d":"$74,589,541.61"},1]
[null,null,498,-357.1283724069508,59015615.54217701,-140.26951841120172,14714495.031020664,1131.6311154024952,434638.5713093523,null,null,{"v":-357.1283724069508,"d":"-357.1284"},{"v":59015615.54217701,"d":"59015615.5422"},{"v":-165250.42562266157,"d":"(165,250.43)"},{"v":-357.1283724069508,"d":"-357.1284"},{"v":59015615.54217701,"d":"59015615.5422"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-94728452.78287208,"d":"$(94,728,452.78)"},0,{"$nulls":7},498,{"v":-140.26951841120172,"d":"-140.2695"},{"v":14714495.031020664,"d":"14714495.0310"},{"v":-104901.58658622432,"d":"(104,901.59)"},{"v":-140.26951841120172,"d":"-140.2695"},{"v":14714495.031020664,"d":"14714495.0310"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-28741446.872140836,"d":"$(28,741,446.87)"},0,{"$nulls":7},498,{"v":1131.6311154024952,"d":"1131.6311"},{"v":434638.5713093523,"d":"434638.5713"},{"v":384.0814956336379,"d":"384.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1131.6311154024952,"d":"1131.6311"},{"v":434638.5713093523,"d":"434638.5713"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112728472.96894017,"d":"$112,728,472.97"},1]
[null,null,499,272.8390711438551,12452197.69163379,-87.71407455888766,20189014.909706697,1439.6976778341705,902391.6267214576,null,null,{"v":272.8390711438551,"d":"272.8391"},{"v":12452197.69163379,"d":"12452197.6916"},{"v":45639.34937701183,"d":"45,639.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":272.8390711438551,"d":"272.8391"},{"v":12452197.69163379,"d":"12452197.6916"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14831709.422751721,"d":"$14,831,709.42"},1,{"$nulls":7},499,{"v":-87.71407455888766,"d":"-87.7141"},{"v":20189014.909706697,"d":"20189014.9097"},{"v":-230168.4765100339,"d":"(230,168.48)"},{"v":-87.71407455888766,"d":"-87.7141"},{"v":20189014.909706697,"d":"20189014.9097"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-28960422.365595464,"d":"$(28,960,422.37)"},0,{"$nulls":7},499,{"v":1439.6976778341705,"d":"1439.6977"},{"v":902391.6267214576,"d":"902391.6267"},{"v":626.7924444241538,"d":"626.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1439.6976778341705,"d":"1439.6977"},{"v":902391.6267214576,"d":"902391.6267"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":143067376.15669557,"d":"$143,067,376.16"},1]
[null,null,500,660.212900209488,-182963.05613425188,98.4335776276348,-821963.1869380884,1251.400555488617,477862.5013411697,null,null,{"v":660.212900209488,"d":"660.2129"},{"v":-182963.05613425188,"d":"-182963.0561"},{"v":-277.1273570634518,"d":"(277.13)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":660.212900209488,"d":"660.2129"},{"v":-182963.05613425188,"d":"-182963.0561"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66204253.07708305,"d":"$66,204,253.08"},1,{"$nulls":7},500,{"v":98.4335776276348,"d":"98.4336"},{"v":-821963.1869380884,"d":"-821963.1869"},{"v":-8350.434950637471,"d":"(8,350.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":98.4335776276348,"d":"98.4336"},{"v":-821963.1869380884,"d":"-821963.1869"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10665320.949701568,"d":"$10,665,320.95"},1,{"$nulls":7},500,{"v":1251.400555488617,"d":"1251.4006"},{"v":477862.5013411697,"d":"477862.5013"},{"v":381.8621457736091,"d":"381.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1251.400555488617,"d":"1251.4006"},{"v":477862.5013411697,"d":"477862.5013"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124662193.04752055,"d":"$124,662,193.05"},1]
[null,null,501,450.0148315919432,-1018398.6238665283,101.81233545262512,-118903.17436603736,638.6370276212183,4316951.049218958,null,null,{"v":450.0148315919432,"d":"450.0148"},{"v":-1018398.6238665283,"d":"-1018398.6239"},{"v":-2263.033465505809,"d":"(2,263.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":450.0148315919432,"d":"450.0148"},{"v":-1018398.6238665283,"d":"-1018398.6239"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46019881.78306085,"d":"$46,019,881.78"},1,{"$nulls":7},501,{"v":101.81233545262512,"d":"101.8123"},{"v":-118903.17436603736,"d":"-118903.1744"},{"v":-1167.8660924281112,"d":"(1,167.87)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":101.81233545262512,"d":"101.8123"},{"v":-118903.17436603736,"d":"-118903.1744"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10300136.71962855,"d":"$10,300,136.72"},1,{"$nulls":7},501,{"v":638.6370276212183,"d":"638.6370"},{"v":4316951.049218958,"d":"4316951.0492"},{"v":6759.631625649152,"d":"6,759.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":638.6370276212183,"d":"638.6370"},{"v":4316951.049218958,"d":"4316951.0492"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59546751.71290287,"d":"$59,546,751.71"},1]
[null,null,502,551.2468487917722,6059632.865855298,67.06432627063623,-346002.5902479924,844.0821541397308,476673.65529324114,null,null,{"v":551.2468487917722,"d":"551.2468"},{"v":6059632.865855298,"d":"6059632.8659"},{"v":10992.59411484502,"d":"10,992.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":551.2468487917722,"d":"551.2468"},{"v":6059632.865855298,"d":"6059632.8659"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49065052.01332192,"d":"$49,065,052.01"},1,{"$nulls":7},502,{"v":67.06432627063623,"d":"67.0643"},{"v":-346002.5902479924,"d":"-346002.5902"},{"v":-5159.264388218985,"d":"(5,159.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.06432627063623,"d":"67.0643"},{"v":-346002.5902479924,"d":"-346002.5902"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7052435.217311615,"d":"$7,052,435.22"},1,{"$nulls":7},502,{"v":844.0821541397308,"d":"844.0822"},{"v":476673.65529324114,"d":"476673.6553"},{"v":564.7242427238093,"d":"564.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":844.0821541397308,"d":"844.0822"},{"v":476673.65529324114,"d":"476673.6553"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83931541.75867984,"d":"$83,931,541.76"},1]
[null,null,503,284.7375298407824,8115993.341815442,31.467174086261366,1080729.3818152612,818.08368222641,709330.1532090409,null,null,{"v":284.7375298407824,"d":"284.7375"},{"v":8115993.341815442,"d":"8115993.3418"},{"v":28503.41978577144,"d":"28,503.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":284.7375298407824,"d":"284.7375"},{"v":8115993.341815442,"d":"8115993.3418"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20357759.642262794,"d":"$20,357,759.64"},1,{"$nulls":7},503,{"v":31.467174086261366,"d":"31.4672"},{"v":1080729.3818152612,"d":"1080729.3818"},{"v":34344.659576123486,"d":"34,344.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":31.467174086261366,"d":"31.4672"},{"v":1080729.3818152612,"d":"1080729.3818"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2065988.0268108752,"d":"$2,065,988.03"},1,{"$nulls":7},503,{"v":818.08368222641,"d":"818.0837"},{"v":709330.1532090409,"d":"709330.1532"},{"v":867.0630751106085,"d":"867.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":818.08368222641,"d":"818.0837"},{"v":709330.1532090409,"d":"709330.1532"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81099038.06943196,"d":"$81,099,038.07"},1]
[null,null,504,104.75394904288987,40419734.37978326,-162.94368799393123,28318718.82073042,-135.10402423053893,15754945.62880471,null,null,{"v":104.75394904288987,"d":"104.7539"},{"v":40419734.37978326,"d":"40419734.3798"},{"v":385854.03938551305,"d":"385,854.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":104.75394904288987,"d":"104.7539"},{"v":40419734.37978326,"d":"40419734.3798"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-29944339.475494273,"d":"$(29,944,339.48)"},0,{"$nulls":7},504,{"v":-162.94368799393123,"d":"-162.9437"},{"v":28318718.82073042,"d":"28318718.8207"},{"v":-173794.5125053579,"d":"(173,794.51)"},{"v":-162.94368799393123,"d":"-162.9437"},{"v":28318718.82073042,"d":"28318718.8207"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-44613087.62012354,"d":"$(44,613,087.62)"},0,{"$nulls":7},504,{"v":-135.10402423053893,"d":"-135.1040"},{"v":15754945.62880471,"d":"15754945.6288"},{"v":-116613.44448127446,"d":"(116,613.44)"},{"v":-135.10402423053893,"d":"-135.1040"},{"v":15754945.62880471,"d":"15754945.6288"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-29265348.051858604,"d":"$(29,265,348.05)"},0]
[null,null,505,96.24682984466199,72664609.94252904,-99.3999800900674,19059586.373715978,554.2170126756828,3186658.995987827,null,null,{"v":96.24682984466199,"d":"96.2468"},{"v":72664609.94252904,"d":"72664609.9425"},{"v":754981.8530107061,"d":"754,981.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":96.24682984466199,"d":"96.2468"},{"v":72664609.94252904,"d":"72664609.9425"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-63039926.95806284,"d":"$(63,039,926.96)"},0,{"$nulls":7},505,{"v":-99.3999800900674,"d":"-99.4000"},{"v":19059586.373715978,"d":"19059586.3737"},{"v":-191746.38019490425,"d":"(191,746.38)"},{"v":-99.3999800900674,"d":"-99.4000"},{"v":19059586.373715978,"d":"19059586.3737"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-28999584.38272272,"d":"$(28,999,584.38)"},0,{"$nulls":7},505,{"v":554.2170126756828,"d":"554.2170"},{"v":3186658.995987827,"d":"3186658.9960"},{"v":5749.839725422862,"d":"5,749.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":554.2170126756828,"d":"554.2170"},{"v":3186658.995987827,"d":"3186658.9960"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52235042.27158045,"d":"$52,235,042.27"},1]
[null,null,506,20.646169687574456,1219041.5941052493,73.07749791203605,7084393.324846129,367.3825959442038,700782.1191370869,null,null,{"v":20.646169687574456,"d":"20.6462"},{"v":1219041.5941052493,"d":"1219041.5941"},{"v":59044.44323340559,"d":"59,044.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":20.646169687574456,"d":"20.6462"},{"v":1219041.5941052493,"d":"1219041.5941"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":845575.3746521964,"d":"$845,575.37"},1,{"$nulls":7},506,{"v":73.07749791203605,"d":"73.0775"},{"v":7084393.324846129,"d":"7084393.3248"},{"v":96943.56713435466,"d":"96,943.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":73.07749791203605,"d":"73.0775"},{"v":7084393.324846129,"d":"7084393.3248"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":223356.46635747608,"d":"$223,356.47"},1,{"$nulls":7},506,{"v":367.3825959442038,"d":"367.3826"},{"v":700782.1191370869,"d":"700782.1191"},{"v":1907.499502898385,"d":"1,907.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":367.3825959442038,"d":"367.3826"},{"v":700782.1191370869,"d":"700782.1191"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36037477.475283295,"d":"$36,037,477.48"},1]
[null,null,507,545.9368783441241,599593.3916984703,155.85965370262056,2137981.687234113,1279.0998980728255,468778.08820392936,null,null,{"v":545.9368783441241,"d":"545.9369"},{"v":599593.3916984703,"d":"599593.3917"},{"v":1098.2833647675373,"d":"1,098.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":545.9368783441241,"d":"545.9369"},{"v":599593.3916984703,"d":"599593.3917"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53994094.44271394,"d":"$53,994,094.44"},1,{"$nulls":7},507,{"v":155.85965370262056,"d":"155.8597"},{"v":2137981.687234113,"d":"2137981.6872"},{"v":13717.351709977307,"d":"13,717.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":155.85965370262056,"d":"155.8597"},{"v":2137981.687234113,"d":"2137981.6872"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13447983.683027944,"d":"$13,447,983.68"},1,{"$nulls":7},507,{"v":1279.0998980728255,"d":"1279.0999"},{"v":468778.08820392936,"d":"468778.0882"},{"v":366.4905992958179,"d":"366.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1279.0998980728255,"d":"1279.0999"},{"v":468778.08820392936,"d":"468778.0882"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127441211.71907863,"d":"$127,441,211.72"},1]
[null,null,508,605.4319155401354,-245382.88227327168,-45.17957447178196,12796766.174122429,1293.0720164920494,2156546.2634899626,null,null,{"v":605.4319155401354,"d":"605.4319"},{"v":-245382.88227327168,"d":"-245382.8823"},{"v":-405.3021916665124,"d":"(405.30)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":605.4319155401354,"d":"605.4319"},{"v":-245382.88227327168,"d":"-245382.8823"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60788574.43628681,"d":"$60,788,574.44"},1,{"$nulls":7},508,{"v":-45.17957447178196,"d":"-45.1796"},{"v":12796766.174122429,"d":"12796766.1741"},{"v":-283242.29087449616,"d":"(283,242.29)"},{"v":-45.17957447178196,"d":"-45.1796"},{"v":12796766.174122429,"d":"12796766.1741"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17314723.621300623,"d":"$(17,314,723.62)"},0,{"$nulls":7},508,{"v":1293.0720164920494,"d":"1293.0720"},{"v":2156546.2634899626,"d":"2156546.2635"},{"v":1667.7696493196227,"d":"1,667.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1293.0720164920494,"d":"1293.0720"},{"v":2156546.2634899626,"d":"2156546.2635"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127150655.38571498,"d":"$127,150,655.39"},1]
[null,null,509,417.98936993660027,-2324182.4899408855,-231.11392940143196,24140582.117922124,536.3088254994145,11978558.516552411,null,null,{"v":417.98936993660027,"d":"417.9894"},{"v":-2324182.4899408855,"d":"-2324182.4899"},{"v":-5560.386596179258,"d":"(5,560.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":417.98936993660027,"d":"417.9894"},{"v":-2324182.4899408855,"d":"-2324182.4899"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44123119.483600914,"d":"$44,123,119.48"},1,{"$nulls":7},509,{"v":-231.11392940143196,"d":"-231.1139"},{"v":24140582.117922124,"d":"24140582.1179"},{"v":-104453.1680995795,"d":"(104,453.17)"},{"v":-231.11392940143196,"d":"-231.1139"},{"v":24140582.117922124,"d":"24140582.1179"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-47251975.058065325,"d":"$(47,251,975.06)"},0,{"$nulls":7},509,{"v":536.3088254994145,"d":"536.3088"},{"v":11978558.516552411,"d":"11978558.5166"},{"v":22335.188136048095,"d":"22,335.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":536.3088254994145,"d":"536.3088"},{"v":11978558.516552411,"d":"11978558.5166"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41652324.03338904,"d":"$41,652,324.03"},1]
[null,null,510,518.6202643101278,444877.3062857613,57.73136177902052,1665594.1387729924,459.98664658277994,533031.2928821272,null,null,{"v":518.6202643101278,"d":"518.6203"},{"v":444877.3062857613,"d":"444877.3063"},{"v":857.8093393198589,"d":"857.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":518.6202643101278,"d":"518.6203"},{"v":444877.3062857613,"d":"444877.3063"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51417149.12472702,"d":"$51,417,149.12"},1,{"$nulls":7},510,{"v":57.73136177902052,"d":"57.7314"},{"v":1665594.1387729924,"d":"1665594.1388"},{"v":28850.768238386965,"d":"28,850.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":57.73136177902052,"d":"57.7314"},{"v":1665594.1387729924,"d":"1665594.1388"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4107542.0391290598,"d":"$4,107,542.04"},1,{"$nulls":7},510,{"v":459.98664658277994,"d":"459.9866"},{"v":533031.2928821272,"d":"533031.2929"},{"v":1158.7973191004405,"d":"1,158.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":459.98664658277994,"d":"459.9866"},{"v":533031.2928821272,"d":"533031.2929"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45465633.36539587,"d":"$45,465,633.37"},1]
[null,null,511,381.9583833313809,10920590.368255813,93.94791739043285,-236438.21761792153,664.9661946377528,6959033.890213,null,null,{"v":381.9583833313809,"d":"381.9584"},{"v":10920590.368255813,"d":"10920590.3683"},{"v":28591.047728834073,"d":"28,591.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":381.9583833313809,"d":"381.9584"},{"v":10920590.368255813,"d":"10920590.3683"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27275247.96488228,"d":"$27,275,247.96"},1,{"$nulls":7},511,{"v":93.94791739043285,"d":"93.9479"},{"v":-236438.21761792153,"d":"-236438.2176"},{"v":-2516.6946132006447,"d":"(2,516.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":93.94791739043285,"d":"93.9479"},{"v":-236438.21761792153,"d":"-236438.2176"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9631229.956661206,"d":"$9,631,229.96"},1,{"$nulls":7},511,{"v":664.9661946377528,"d":"664.9662"},{"v":6959033.890213,"d":"6959033.8902"},{"v":10465.244618944886,"d":"10,465.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":664.9661946377528,"d":"664.9662"},{"v":6959033.890213,"d":"6959033.8902"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59537585.57356228,"d":"$59,537,585.57"},1]
[null,null,512,490.2989729624387,-1505052.9159007315,74.96082671426848,-759950.0406346172,837.8092547677443,449698.9897626401,null,null,{"v":490.2989729624387,"d":"490.2990"},{"v":-1505052.9159007315,"d":"-1505052.9159"},{"v":-3069.663611177974,"d":"(3,069.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":490.2989729624387,"d":"490.2990"},{"v":-1505052.9159007315,"d":"-1505052.9159"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50534950.2121446,"d":"$50,534,950.21"},1,{"$nulls":7},512,{"v":74.96082671426848,"d":"74.9608"},{"v":-759950.0406346172,"d":"-759950.0406"},{"v":-10137.962372418231,"d":"(10,137.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":74.96082671426848,"d":"74.9608"},{"v":-759950.0406346172,"d":"-759950.0406"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8256032.712061465,"d":"$8,256,032.71"},1,{"$nulls":7},512,{"v":837.8092547677443,"d":"837.8093"},{"v":449698.9897626401,"d":"449698.9898"},{"v":536.7558154836863,"d":"536.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":837.8092547677443,"d":"837.8093"},{"v":449698.9897626401,"d":"449698.9898"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83331226.48701179,"d":"$83,331,226.49"},1]
[null,null,513,1103.8049010984614,-1159077.8070446383,64.17680707797626,-16072.42613128107,982.3507717737739,640839.8414374986,null,null,{"v":1103.8049010984614,"d":"1103.8049"},{"v":-1159077.8070446383,"d":"-1159077.8070"},{"v":-1050.0748872297736,"d":"(1,050.07)"},{"$f":"IF(AND(L527<0,M527>0),L527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L527<0,M527>0),M527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L527>0,M527>0),L527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L527>0,M527>0),M527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L527>0,M527<0),L527,#N/A)","v":{"v":1103.8049010984614,"d":"1103.8049"}},{"$f":"IF(AND(L527>0,M527<0),M527,#N/A)","v":{"v":-1159077.8070446383,"d":"-1159077.8070"}},{"$f":"IF(AND(L527<0,M527<0),L527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L527<0,M527<0),M527,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C527 > TotalSimulations,\"\",threshold*L527-M527)","v":{"v":111539567.91689079,"d":"$111,539,567.92"}},1,{"$nulls":7},513,{"v":64.17680707797626,"d":"64.1768"},{"v":-16072.42613128107,"d":"-16072.4261"},{"v":-250.43979068252352,"d":"(250.44)"},{"$f":"IF(AND(AH527<0,AI527>0),AH527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH527<0,AI527>0),AI527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH527>0,AI527>0),AH527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH527>0,AI527>0),AI527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH527>0,AI527<0),AH527,#N/A)","v":{"v":64.17680707797626,"d":"64.1768"}},{"$f":"IF(AND(AH527>0,AI527<0),AI527,#N/A)","v":{"v":-16072.42613128107,"d":"-16072.4261"}},{"$f":"IF(AND(AH527<0,AI527<0),AH527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH527<0,AI527<0),AI527,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG527 > TotalSimulations,\"\",threshold_DK*AH527-AI527)","v":{"v":6433753.133928907,"d":"$6,433,753.13"}},1,{"$nulls":7},513,{"v":982.3507717737739,"d":"982.3508"},{"v":640839.8414374986,"d":"640839.8414"},{"v":652.3533750376876,"d":"652.35"},{"$f":"IF(AND(BD527<0,BE527>0),BD527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD527<0,BE527>0),BE527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD527>0,BE527>0),BD527,#N/A)","v":{"v":982.3507717737739,"d":"982.3508"}},{"$f":"IF(AND(BD527>0,BE527>0),BE527,#N/A)","v":{"v":640839.8414374986,"d":"640839.8414"}},{"$f":"IF(AND(BD527>0,BE527<0),BD527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD527>0,BE527<0),BE527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD527<0,BE527<0),BD527,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD527<0,BE527<0),BE527,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC527 > TotalSimulations,\"\",threshold_UB*BD527-BE527)","v":{"v":97594237.33593988,"d":"$97,594,237.34"}},1]
[null,null,514,171.93404324927178,21545717.115028284,30.115355692436424,6309934.287055586,1033.1390325815591,492505.74833620666,null,null,{"$f":"D528","v":{"v":171.93404324927178,"d":"171.9340"}},{"$f":"E528","v":{"v":21545717.115028284,"d":"21545717.1150"}},{"$f":"IFERROR(M528/L528,\"\")","v":{"v":125313.85121788288,"d":"125,313.85"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":171.93404324927178,"d":"171.9340"},{"v":21545717.115028284,"d":"21545717.1150"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4352312.790101107,"d":"$(4,352,312.79)"},{"$f":"IF(X528>0,1,0)","v":0},{"$nulls":7},514,{"$f":"F528","v":{"v":30.115355692436424,"d":"30.1154"}},{"$f":"G528","v":{"v":6309934.287055586,"d":"6309934.2871"}},{"$f":"IFERROR(AI528/AH528,\"\")","v":{"v":209525.47768314581,"d":"209,525.48"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":30.115355692436424,"d":"30.1154"},{"v":6309934.287055586,"d":"6309934.2871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3298398.717811944,"d":"$(3,298,398.72)"},{"$f":"IF(AT528>0,1,0)","v":0},{"$nulls":7},514,{"$f":"H528","v":{"v":1033.1390325815591,"d":"1033.1390"}},{"$f":"I528","v":{"v":492505.74833620666,"d":"492505.7483"}},{"$f":"IFERROR(BE528/BD528,\"\")","v":{"v":476.7081029796701,"d":"476.71"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1033.1390325815591,"d":"1033.1390"},{"v":492505.74833620666,"d":"492505.7483"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":102821397.5098197,"d":"$102,821,397.51"},{"$f":"IF(BP528>0,1,0)","v":1}]
[null,null,515,577.66598905305,-152115.2286731843,100.75832475224524,-298554.79688100703,293.32937628172294,691757.3706653938,null,null,{"v":577.66598905305,"d":"577.6660"},{"v":-152115.2286731843,"d":"-152115.2287"},{"v":-263.327306013882,"d":"(263.33)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":577.66598905305,"d":"577.6660"},{"v":-152115.2286731843,"d":"-152115.2287"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57918714.13397818,"d":"$57,918,714.13"},1,{"$nulls":7},515,{"v":100.75832475224524,"d":"100.7583"},{"v":-298554.79688100703,"d":"-298554.7969"},{"v":-2963.0782132903037,"d":"(2,963.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":100.75832475224524,"d":"100.7583"},{"v":-298554.79688100703,"d":"-298554.7969"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10374387.272105532,"d":"$10,374,387.27"},1,{"$nulls":7},515,{"v":293.32937628172294,"d":"293.3294"},{"v":691757.3706653938,"d":"691757.3707"},{"v":2358.29557691831,"d":"2,358.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":293.32937628172294,"d":"293.3294"},{"v":691757.3706653938,"d":"691757.3707"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28641180.2575069,"d":"$28,641,180.26"},1]
[null,null,516,187.07509166655655,28961357.496085104,86.17516455217265,-181070.6800876595,329.9556052757398,530475.5784112895,null,null,{"v":187.07509166655655,"d":"187.0751"},{"v":28961357.496085104,"d":"28961357.4961"},{"v":154811.4034748461,"d":"154,811.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":187.07509166655655,"d":"187.0751"},{"v":28961357.496085104,"d":"28961357.4961"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10253848.329429448,"d":"$(10,253,848.33)"},0,{"$nulls":7},516,{"v":86.17516455217265,"d":"86.1752"},{"v":-181070.6800876595,"d":"-181070.6801"},{"v":-2101.193319776427,"d":"(2,101.19)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":86.17516455217265,"d":"86.1752"},{"v":-181070.6800876595,"d":"-181070.6801"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8798587.135304924,"d":"$8,798,587.14"},1,{"$nulls":7},516,{"v":329.9556052757398,"d":"329.9556"},{"v":530475.5784112895,"d":"530475.5784"},{"v":1607.718038212982,"d":"1,607.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":329.9556052757398,"d":"329.9556"},{"v":530475.5784112895,"d":"530475.5784"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32465084.94916269,"d":"$32,465,084.95"},1]
[null,null,517,661.436259338614,138311.28249752522,121.54813540336545,3892560.845066265,905.5927940538168,3285381.342014955,null,null,{"v":661.436259338614,"d":"661.4363"},{"v":138311.28249752522,"d":"138311.2825"},{"v":209.10749984560263,"d":"209.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":661.436259338614,"d":"661.4363"},{"v":138311.28249752522,"d":"138311.2825"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66005314.65136388,"d":"$66,005,314.65"},1,{"$nulls":7},517,{"v":121.54813540336545,"d":"121.5481"},{"v":3892560.845066265,"d":"3892560.8451"},{"v":32024.85033726389,"d":"32,024.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":121.54813540336545,"d":"121.5481"},{"v":3892560.845066265,"d":"3892560.8451"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8262252.69527028,"d":"$8,262,252.70"},1,{"$nulls":7},517,{"v":905.5927940538168,"d":"905.5928"},{"v":3285381.342014955,"d":"3285381.3420"},{"v":3627.8792892202655,"d":"3,627.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":905.5927940538168,"d":"905.5928"},{"v":3285381.342014955,"d":"3285381.3420"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87273898.06336673,"d":"$87,273,898.06"},1]
[null,null,518,474.1242084482983,104663.8173166737,68.2224963401859,327765.80161625985,375.9537373538842,901433.6004527337,null,null,{"v":474.1242084482983,"d":"474.1242"},{"v":104663.8173166737,"d":"104663.8173"},{"v":220.75189465480952,"d":"220.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":474.1242084482983,"d":"474.1242"},{"v":104663.8173166737,"d":"104663.8173"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47307757.027513154,"d":"$47,307,757.03"},1,{"$nulls":7},518,{"v":68.2224963401859,"d":"68.2225"},{"v":327765.80161625985,"d":"327765.8016"},{"v":4804.365410228944,"d":"4,804.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":68.2224963401859,"d":"68.2225"},{"v":327765.80161625985,"d":"327765.8016"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6494483.83240233,"d":"$6,494,483.83"},1,{"$nulls":7},518,{"v":375.9537373538842,"d":"375.9537"},{"v":901433.6004527337,"d":"901433.6005"},{"v":2397.7248019859867,"d":"2,397.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":375.9537373538842,"d":"375.9537"},{"v":901433.6004527337,"d":"901433.6005"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36693940.134935685,"d":"$36,693,940.13"},1]
[null,null,519,320.5989300360052,884208.8152681906,95.62350554254226,4147584.4271186674,206.42178473324748,4302518.106518232,null,null,{"v":320.5989300360052,"d":"320.5989"},{"v":884208.8152681906,"d":"884208.8153"},{"v":2757.99053717643,"d":"2,757.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":320.5989300360052,"d":"320.5989"},{"v":884208.8152681906,"d":"884208.8153"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31175684.188332327,"d":"$31,175,684.19"},1,{"$nulls":7},519,{"v":95.62350554254226,"d":"95.6235"},{"v":4147584.4271186674,"d":"4147584.4271"},{"v":43374.1097817569,"d":"43,374.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":95.62350554254226,"d":"95.6235"},{"v":4147584.4271186674,"d":"4147584.4271"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5414766.127135559,"d":"$5,414,766.13"},1,{"$nulls":7},519,{"v":206.42178473324748,"d":"206.4218"},{"v":4302518.106518232,"d":"4302518.1065"},{"v":20843.33352740964,"d":"20,843.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":206.42178473324748,"d":"206.4218"},{"v":4302518.106518232,"d":"4302518.1065"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16339660.366806515,"d":"$16,339,660.37"},1]
[null,null,520,269.2836541700126,6586023.934183463,-11.131348102841002,5651638.548161704,-366.7698963922303,13983431.712978829,null,null,{"v":269.2836541700126,"d":"269.2837"},{"v":6586023.934183463,"d":"6586023.9342"},{"v":24457.570417643576,"d":"24,457.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":269.2836541700126,"d":"269.2837"},{"v":6586023.934183463,"d":"6586023.9342"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20342341.482817795,"d":"$20,342,341.48"},1,{"$nulls":7},520,{"v":-11.131348102841002,"d":"-11.1313"},{"v":5651638.548161704,"d":"5651638.5482"},{"v":-507722.7390561313,"d":"(507,722.74)"},{"v":-11.131348102841002,"d":"-11.1313"},{"v":5651638.548161704,"d":"5651638.5482"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6764773.358445805,"d":"$(6,764,773.36)"},0,{"$nulls":7},520,{"v":-366.7698963922303,"d":"-366.7699"},{"v":13983431.712978829,"d":"13983431.7130"},{"v":-38125.898146299056,"d":"(38,125.90)"},{"v":-366.7698963922303,"d":"-366.7699"},{"v":13983431.712978829,"d":"13983431.7130"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-50660421.352201864,"d":"$(50,660,421.35)"},0]
[null,null,521,685.0489995433472,557110.7815219797,97.0275968773858,1115399.856069494,606.5491134856929,323398.11424426036,null,null,{"v":685.0489995433472,"d":"685.0490"},{"v":557110.7815219797,"d":"557110.7815"},{"v":813.2422379907847,"d":"813.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":685.0489995433472,"d":"685.0490"},{"v":557110.7815219797,"d":"557110.7815"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67947789.17281274,"d":"$67,947,789.17"},1,{"$nulls":7},521,{"v":97.0275968773858,"d":"97.0276"},{"v":1115399.856069494,"d":"1115399.8561"},{"v":11495.697017818855,"d":"11,495.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":97.0275968773858,"d":"97.0276"},{"v":1115399.856069494,"d":"1115399.8561"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8587359.831669087,"d":"$8,587,359.83"},1,{"$nulls":7},521,{"v":606.5491134856929,"d":"606.5491"},{"v":323398.11424426036,"d":"323398.1142"},{"v":533.1771278763703,"d":"533.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":606.5491134856929,"d":"606.5491"},{"v":323398.11424426036,"d":"323398.1142"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60331513.23432504,"d":"$60,331,513.23"},1]
[null,null,522,715.861452514655,-87252.63809890859,39.745740202815796,585755.7718943991,787.8673027983459,481528.3057035082,null,null,{"v":715.861452514655,"d":"715.8615"},{"v":-87252.63809890859,"d":"-87252.6381"},{"v":-121.88481135897224,"d":"(121.88)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":715.861452514655,"d":"715.8615"},{"v":-87252.63809890859,"d":"-87252.6381"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71673397.88956441,"d":"$71,673,397.89"},1,{"$nulls":7},522,{"v":39.745740202815796,"d":"39.7457"},{"v":585755.7718943991,"d":"585755.7719"},{"v":14737.57360928206,"d":"14,737.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":39.745740202815796,"d":"39.7457"},{"v":585755.7718943991,"d":"585755.7719"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3388818.2483871803,"d":"$3,388,818.25"},1,{"$nulls":7},522,{"v":787.8673027983459,"d":"787.8673"},{"v":481528.3057035082,"d":"481528.3057"},{"v":611.179451150234,"d":"611.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":787.8673027983459,"d":"787.8673"},{"v":481528.3057035082,"d":"481528.3057"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78305201.97413109,"d":"$78,305,201.97"},1]
[null,null,523,492.9325106304932,-234242.57248928025,98.89968808761478,1904493.509599871,526.3589991742265,816105.1385343513,null,null,{"v":492.9325106304932,"d":"492.9325"},{"v":-234242.57248928025,"d":"-234242.5725"},{"v":-475.20211679620917,"d":"(475.20)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.9325106304932,"d":"492.9325"},{"v":-234242.57248928025,"d":"-234242.5725"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49527493.63553859,"d":"$49,527,493.64"},1,{"$nulls":7},523,{"v":98.89968808761478,"d":"98.8997"},{"v":1904493.509599871,"d":"1904493.5096"},{"v":19256.820182412397,"d":"19,256.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":98.89968808761478,"d":"98.8997"},{"v":1904493.509599871,"d":"1904493.5096"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7985475.2991616065,"d":"$7,985,475.30"},1,{"$nulls":7},523,{"v":526.3589991742265,"d":"526.3590"},{"v":816105.1385343513,"d":"816105.1385"},{"v":1550.472471857972,"d":"1,550.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":526.3589991742265,"d":"526.3590"},{"v":816105.1385343513,"d":"816105.1385"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51819794.77888829,"d":"$51,819,794.78"},1]
[null,null,524,993.6620207602464,1462390.8882079348,59.70978301083596,6330532.822447846,365.74399366196303,12103856.513568006,null,null,{"v":993.6620207602464,"d":"993.6620"},{"v":1462390.8882079348,"d":"1462390.8882"},{"v":1471.7186102061805,"d":"1,471.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":993.6620207602464,"d":"993.6620"},{"v":1462390.8882079348,"d":"1462390.8882"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97903811.18781671,"d":"$97,903,811.19"},1,{"$nulls":7},524,{"v":59.70978301083596,"d":"59.7098"},{"v":6330532.822447846,"d":"6330532.8224"},{"v":106021.70202660088,"d":"106,021.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":59.70978301083596,"d":"59.7098"},{"v":6330532.822447846,"d":"6330532.8224"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-359554.5213642493,"d":"$(359,554.52)"},0,{"$nulls":7},524,{"v":365.74399366196303,"d":"365.7440"},{"v":12103856.513568006,"d":"12103856.5136"},{"v":33093.794357030325,"d":"33,093.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":365.74399366196303,"d":"365.7440"},{"v":12103856.513568006,"d":"12103856.5136"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24470542.852628298,"d":"$24,470,542.85"},1]
[null,null,525,431.937639680189,4576569.936623901,91.56636575646917,-493561.68907367904,806.5024076522095,350600.4697900824,null,null,{"v":431.937639680189,"d":"431.9376"},{"v":4576569.936623901,"d":"4576569.9366"},{"v":10595.441369759856,"d":"10,595.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":431.937639680189,"d":"431.9376"},{"v":4576569.936623901,"d":"4576569.9366"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38617194.031395,"d":"$38,617,194.03"},1,{"$nulls":7},525,{"v":91.56636575646917,"d":"91.5664"},{"v":-493561.68907367904,"d":"-493561.6891"},{"v":-5390.207255646256,"d":"(5,390.21)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":91.56636575646917,"d":"91.5664"},{"v":-493561.68907367904,"d":"-493561.6891"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9650198.264720596,"d":"$9,650,198.26"},1,{"$nulls":7},525,{"v":806.5024076522095,"d":"806.5024"},{"v":350600.4697900824,"d":"350600.4698"},{"v":434.7172016642918,"d":"434.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":806.5024076522095,"d":"806.5024"},{"v":350600.4697900824,"d":"350600.4698"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80299640.29543087,"d":"$80,299,640.30"},1]
[null,null,526,679.2379224516699,14198305.524521723,118.4121171063598,-1084191.0601001922,1073.9749798312696,455906.71062433673,null,null,{"v":679.2379224516699,"d":"679.2379"},{"v":14198305.524521723,"d":"14198305.5245"},{"v":20903.287427288753,"d":"20,903.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":679.2379224516699,"d":"679.2379"},{"v":14198305.524521723,"d":"14198305.5245"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53725486.720645264,"d":"$53,725,486.72"},1,{"$nulls":7},526,{"v":118.4121171063598,"d":"118.4121"},{"v":-1084191.0601001922,"d":"-1084191.0601"},{"v":-9156.082051352507,"d":"(9,156.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":118.4121171063598,"d":"118.4121"},{"v":-1084191.0601001922,"d":"-1084191.0601"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12925402.770736173,"d":"$12,925,402.77"},1,{"$nulls":7},526,{"v":1073.9749798312696,"d":"1073.9750"},{"v":455906.71062433673,"d":"455906.7106"},{"v":424.50403332111466,"d":"424.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1073.9749798312696,"d":"1073.9750"},{"v":455906.71062433673,"d":"455906.7106"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106941591.27250262,"d":"$106,941,591.27"},1]
[null,null,527,-5792.261180329668,811945836.1823993,106.18200177497056,-149482.66115247272,420.0434028271993,4883868.495110033,null,null,{"v":-5792.261180329668,"d":"-5792.2612"},{"v":811945836.1823993,"d":"811945836.1824"},{"v":-140177.69760447633,"d":"(140,177.70)"},{"v":-5792.261180329668,"d":"-5792.2612"},{"v":811945836.1823993,"d":"811945836.1824"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1391171954.215366,"d":"$(1,391,171,954.22)"},0,{"$nulls":7},527,{"v":106.18200177497056,"d":"106.1820"},{"v":-149482.66115247272,"d":"-149482.6612"},{"v":-1407.7966006825563,"d":"(1,407.80)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.18200177497056,"d":"106.1820"},{"v":-149482.66115247272,"d":"-149482.6612"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10767682.838649528,"d":"$10,767,682.84"},1,{"$nulls":7},527,{"v":420.0434028271993,"d":"420.0434"},{"v":4883868.495110033,"d":"4883868.4951"},{"v":11627.056780889847,"d":"11,627.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":420.0434028271993,"d":"420.0434"},{"v":4883868.495110033,"d":"4883868.4951"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37120471.7876099,"d":"$37,120,471.79"},1]
[null,null,528,224.84780851139294,1800442.9176383708,-2036.5562683452008,167554900.7349736,1247.9093878809217,2509613.8183577,null,null,{"v":224.84780851139294,"d":"224.8478"},{"v":1800442.9176383708,"d":"1800442.9176"},{"v":8007.384770873331,"d":"8,007.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":224.84780851139294,"d":"224.8478"},{"v":1800442.9176383708,"d":"1800442.9176"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20684337.933500923,"d":"$20,684,337.93"},1,{"$nulls":7},528,{"v":-2036.5562683452008,"d":"-2036.5563"},{"v":167554900.7349736,"d":"167554900.7350"},{"v":-82273.64170552477,"d":"(82,273.64)"},{"v":-2036.5562683452008,"d":"-2036.5563"},{"v":167554900.7349736,"d":"167554900.7350"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-371210527.56949365,"d":"$(371,210,527.57)"},0,{"$nulls":7},528,{"v":1247.9093878809217,"d":"1247.9094"},{"v":2509613.8183577,"d":"2509613.8184"},{"v":2011.0545226519066,"d":"2,011.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1247.9093878809217,"d":"1247.9094"},{"v":2509613.8183577,"d":"2509613.8184"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":122281324.96973446,"d":"$122,281,324.97"},1]
[null,null,529,505.76194755801043,21896264.508040503,-4.795024936491245,7139836.298864725,421.8202170845252,418376.51156672044,null,null,{"v":505.76194755801043,"d":"505.7619"},{"v":21896264.508040503,"d":"21896264.5080"},{"v":43293.617904160375,"d":"43,293.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":505.76194755801043,"d":"505.7619"},{"v":21896264.508040503,"d":"21896264.5080"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28679930.24776054,"d":"$28,679,930.25"},1,{"$nulls":7},529,{"v":-4.795024936491245,"d":"-4.7950"},{"v":7139836.298864725,"d":"7139836.2989"},{"v":-1489009.21130335,"d":"(1,489,009.21)"},{"v":-4.795024936491245,"d":"-4.7950"},{"v":7139836.298864725,"d":"7139836.2989"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7619338.792513849,"d":"$(7,619,338.79)"},0,{"$nulls":7},529,{"v":421.8202170845252,"d":"421.8202"},{"v":418376.51156672044,"d":"418376.5116"},{"v":991.8360823442592,"d":"991.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":421.8202170845252,"d":"421.8202"},{"v":418376.51156672044,"d":"418376.5116"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41763645.1968858,"d":"$41,763,645.20"},1]
[null,null,530,447.2528535878446,1804930.6167337056,141.13885770912748,808646.7241379824,463.16696047196456,4477475.39795202,null,null,{"v":447.2528535878446,"d":"447.2529"},{"v":1804930.6167337056,"d":"1804930.6167"},{"v":4035.593294161511,"d":"4,035.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":447.2528535878446,"d":"447.2529"},{"v":1804930.6167337056,"d":"1804930.6167"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42920354.74205075,"d":"$42,920,354.74"},1,{"$nulls":7},530,{"v":141.13885770912748,"d":"141.1389"},{"v":808646.7241379824,"d":"808646.7241"},{"v":5729.440759712816,"d":"5,729.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":141.13885770912748,"d":"141.1389"},{"v":808646.7241379824,"d":"808646.7241"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13305239.046774765,"d":"$13,305,239.05"},1,{"$nulls":7},530,{"v":463.16696047196456,"d":"463.1670"},{"v":4477475.39795202,"d":"4477475.3980"},{"v":9667.087206284095,"d":"9,667.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":463.16696047196456,"d":"463.1670"},{"v":4477475.39795202,"d":"4477475.3980"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41839220.649244435,"d":"$41,839,220.65"},1]
[null,null,531,916.8662290488501,-746074.0636524064,93.36804672036669,-741413.4518098617,758.7478865411467,601103.0708885924,null,null,{"v":916.8662290488501,"d":"916.8662"},{"v":-746074.0636524064,"d":"-746074.0637"},{"v":-813.7218276938588,"d":"(813.72)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":916.8662290488501,"d":"916.8662"},{"v":-746074.0636524064,"d":"-746074.0637"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92432696.96853742,"d":"$92,432,696.97"},1,{"$nulls":7},531,{"v":93.36804672036669,"d":"93.3680"},{"v":-741413.4518098617,"d":"-741413.4518"},{"v":-7940.7621542128145,"d":"(7,940.76)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":93.36804672036669,"d":"93.3680"},{"v":-741413.4518098617,"d":"-741413.4518"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10078218.12384653,"d":"$10,078,218.12"},1,{"$nulls":7},531,{"v":758.7478865411467,"d":"758.7479"},{"v":601103.0708885924,"d":"601103.0709"},{"v":792.230306734429,"d":"792.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":758.7478865411467,"d":"758.7479"},{"v":601103.0708885924,"d":"601103.0709"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75273685.58322608,"d":"$75,273,685.58"},1]
[null,null,532,552.2023233749169,3446679.6729500424,141.16241779560733,2191299.545753832,1233.0883865001742,1061936.286789094,null,null,{"v":552.2023233749169,"d":"552.2023"},{"v":3446679.6729500424,"d":"3446679.6730"},{"v":6241.697158905152,"d":"6,241.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":552.2023233749169,"d":"552.2023"},{"v":3446679.6729500424,"d":"3446679.6730"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51773552.66454165,"d":"$51,773,552.66"},1,{"$nulls":7},532,{"v":141.16241779560733,"d":"141.1624"},{"v":2191299.545753832,"d":"2191299.5458"},{"v":15523.250309630363,"d":"15,523.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":141.16241779560733,"d":"141.1624"},{"v":2191299.545753832,"d":"2191299.5458"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11924942.2338069,"d":"$11,924,942.23"},1,{"$nulls":7},532,{"v":1233.0883865001742,"d":"1233.0884"},{"v":1061936.286789094,"d":"1061936.2868"},{"v":861.200460903817,"d":"861.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1233.0883865001742,"d":"1233.0884"},{"v":1061936.286789094,"d":"1061936.2868"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":122246902.36322834,"d":"$122,246,902.36"},1]
[null,null,533,363.6313861604249,843798.1120956466,-208.79466338237398,22280088.800850607,765.8466720350989,3475792.703858438,null,null,{"v":363.6313861604249,"d":"363.6314"},{"v":843798.1120956466,"d":"843798.1121"},{"v":2320.47657108285,"d":"2,320.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":363.6313861604249,"d":"363.6314"},{"v":843798.1120956466,"d":"843798.1121"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35519340.50394684,"d":"$35,519,340.50"},1,{"$nulls":7},533,{"v":-208.79466338237398,"d":"-208.7947"},{"v":22280088.800850607,"d":"22280088.8009"},{"v":-106708.13343561465,"d":"(106,708.13)"},{"v":-208.79466338237398,"d":"-208.7947"},{"v":22280088.800850607,"d":"22280088.8009"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-43159555.139088005,"d":"$(43,159,555.14)"},0,{"$nulls":7},533,{"v":765.8466720350989,"d":"765.8467"},{"v":3475792.703858438,"d":"3475792.7039"},{"v":4538.496843790087,"d":"4,538.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":765.8466720350989,"d":"765.8467"},{"v":3475792.703858438,"d":"3475792.7039"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73108874.49965145,"d":"$73,108,874.50"},1]
[null,null,534,620.3860207074576,2359957.9115201347,239.21194533723974,1184937.736024321,532.7010255423302,661733.7765459586,null,null,{"v":620.3860207074576,"d":"620.3860"},{"v":2359957.9115201347,"d":"2359957.9115"},{"v":3804.0152949109893,"d":"3,804.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":620.3860207074576,"d":"620.3860"},{"v":2359957.9115201347,"d":"2359957.9115"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59678644.15922563,"d":"$59,678,644.16"},1,{"$nulls":7},534,{"v":239.21194533723974,"d":"239.2119"},{"v":1184937.736024321,"d":"1184937.7360"},{"v":4953.505705385248,"d":"4,953.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":239.21194533723974,"d":"239.2119"},{"v":1184937.736024321,"d":"1184937.7360"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22736256.797699653,"d":"$22,736,256.80"},1,{"$nulls":7},534,{"v":532.7010255423302,"d":"532.7010"},{"v":661733.7765459586,"d":"661733.7765"},{"v":1242.2235828666994,"d":"1,242.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":532.7010255423302,"d":"532.7010"},{"v":661733.7765459586,"d":"661733.7765"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52608368.77768706,"d":"$52,608,368.78"},1]
[null,null,535,478.16508143266765,4638048.128061412,44.115365207497234,3243186.1519363103,1127.9496709790765,812224.9858043201,null,null,{"v":478.16508143266765,"d":"478.1651"},{"v":4638048.128061412,"d":"4638048.1281"},{"v":9699.679688372464,"d":"9,699.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":478.16508143266765,"d":"478.1651"},{"v":4638048.128061412,"d":"4638048.1281"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43178460.01520535,"d":"$43,178,460.02"},1,{"$nulls":7},535,{"v":44.115365207497234,"d":"44.1154"},{"v":3243186.1519363103,"d":"3243186.1519"},{"v":73516.02183688017,"d":"73,516.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":44.115365207497234,"d":"44.1154"},{"v":3243186.1519363103,"d":"3243186.1519"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1168350.3688134132,"d":"$1,168,350.37"},1,{"$nulls":7},535,{"v":1127.9496709790765,"d":"1127.9497"},{"v":812224.9858043201,"d":"812224.9858"},{"v":720.0897404396574,"d":"720.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1127.9496709790765,"d":"1127.9497"},{"v":812224.9858043201,"d":"812224.9858"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":111982742.11210333,"d":"$111,982,742.11"},1]
[null,null,536,580.0070225886775,-434902.9104608856,66.85425134529942,2921140.574334095,1457.9557108871595,2308900.0229436336,null,null,{"v":580.0070225886775,"d":"580.0070"},{"v":-434902.9104608856,"d":"-434902.9105"},{"v":-749.8235254460099,"d":"(749.82)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":580.0070225886775,"d":"580.0070"},{"v":-434902.9104608856,"d":"-434902.9105"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58435605.16932863,"d":"$58,435,605.17"},1,{"$nulls":7},536,{"v":66.85425134529942,"d":"66.8543"},{"v":2921140.574334095,"d":"2921140.5743"},{"v":43694.163281352536,"d":"43,694.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":66.85425134529942,"d":"66.8543"},{"v":2921140.574334095,"d":"2921140.5743"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3764284.5601958465,"d":"$3,764,284.56"},1,{"$nulls":7},536,{"v":1457.9557108871595,"d":"1457.9557"},{"v":2308900.0229436336,"d":"2308900.0229"},{"v":1583.6558036037175,"d":"1,583.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1457.9557108871595,"d":"1457.9557"},{"v":2308900.0229436336,"d":"2308900.0229"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":143486671.0657723,"d":"$143,486,671.07"},1]
[null,null,537,304.63424019637387,-803895.7740519419,144.32148335572856,2756800.680191363,706.5129837547865,93136.90694915736,null,null,{"v":304.63424019637387,"d":"304.6342"},{"v":-803895.7740519419,"d":"-803895.7741"},{"v":-2638.8884372739362,"d":"(2,638.89)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":304.63424019637387,"d":"304.6342"},{"v":-803895.7740519419,"d":"-803895.7741"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31267319.79368933,"d":"$31,267,319.79"},1,{"$nulls":7},537,{"v":144.32148335572856,"d":"144.3215"},{"v":2756800.680191363,"d":"2756800.6802"},{"v":19101.803945545,"d":"19,101.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":144.32148335572856,"d":"144.3215"},{"v":2756800.680191363,"d":"2756800.6802"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11675347.655381493,"d":"$11,675,347.66"},1,{"$nulls":7},537,{"v":706.5129837547865,"d":"706.5130"},{"v":93136.90694915736,"d":"93136.9069"},{"v":131.82617883988232,"d":"131.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":706.5129837547865,"d":"706.5130"},{"v":93136.90694915736,"d":"93136.9069"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70558161.4685295,"d":"$70,558,161.47"},1]
[null,null,538,309.6226175292177,-636107.7425090689,130.80882671872678,160091.63269036822,625.89680307659,17826.003099130932,null,null,{"v":309.6226175292177,"d":"309.6226"},{"v":-636107.7425090689,"d":"-636107.7425"},{"v":-2054.4614847106327,"d":"(2,054.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":309.6226175292177,"d":"309.6226"},{"v":-636107.7425090689,"d":"-636107.7425"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31598369.495430835,"d":"$31,598,369.50"},1,{"$nulls":7},538,{"v":130.80882671872678,"d":"130.8088"},{"v":160091.63269036822,"d":"160091.6327"},{"v":1223.8595567759899,"d":"1,223.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":130.80882671872678,"d":"130.8088"},{"v":160091.63269036822,"d":"160091.6327"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12920791.039182309,"d":"$12,920,791.04"},1,{"$nulls":7},538,{"v":625.89680307659,"d":"625.8968"},{"v":17826.003099130932,"d":"17826.0031"},{"v":28.480738376530088,"d":"28.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":625.89680307659,"d":"625.8968"},{"v":17826.003099130932,"d":"17826.0031"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62571854.30455987,"d":"$62,571,854.30"},1]
[null,null,539,545.0475546081798,-1966214.0950988587,55.180372342780174,4402465.801438279,242.35515817177657,5906028.241580961,null,null,{"v":545.0475546081798,"d":"545.0476"},{"v":-1966214.0950988587,"d":"-1966214.0951"},{"v":-3607.4175151786853,"d":"(3,607.42)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":545.0475546081798,"d":"545.0476"},{"v":-1966214.0950988587,"d":"-1966214.0951"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56470969.55591684,"d":"$56,470,969.56"},1,{"$nulls":7},539,{"v":55.180372342780174,"d":"55.1804"},{"v":4402465.801438279,"d":"4402465.8014"},{"v":79783.18402946225,"d":"79,783.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":55.180372342780174,"d":"55.1804"},{"v":4402465.801438279,"d":"4402465.8014"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1115571.4328397382,"d":"$1,115,571.43"},1,{"$nulls":7},539,{"v":242.35515817177657,"d":"242.3552"},{"v":5906028.241580961,"d":"5906028.2416"},{"v":24369.311081032924,"d":"24,369.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":242.35515817177657,"d":"242.3552"},{"v":5906028.241580961,"d":"5906028.2416"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18329487.575596698,"d":"$18,329,487.58"},1]
[null,null,540,138.32527972759635,1581750.3340570852,-26.66313578131667,12924987.542966953,484.94783088158147,579391.4149792106,null,null,{"v":138.32527972759635,"d":"138.3253"},{"v":1581750.3340570852,"d":"1581750.3341"},{"v":11435.005496985239,"d":"11,435.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":138.32527972759635,"d":"138.3253"},{"v":1581750.3340570852,"d":"1581750.3341"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12250777.63870255,"d":"$12,250,777.64"},1,{"$nulls":7},540,{"v":-26.66313578131667,"d":"-26.6631"},{"v":12924987.542966953,"d":"12924987.5430"},{"v":-484751.2178977733,"d":"(484,751.22)"},{"v":-26.66313578131667,"d":"-26.6631"},{"v":12924987.542966953,"d":"12924987.5430"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-15591301.121098619,"d":"$(15,591,301.12)"},0,{"$nulls":7},540,{"v":484.94783088158147,"d":"484.9478"},{"v":579391.4149792106,"d":"579391.4150"},{"v":1194.7499876964932,"d":"1,194.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":484.94783088158147,"d":"484.9478"},{"v":579391.4149792106,"d":"579391.4150"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47915391.67317893,"d":"$47,915,391.67"},1]
[null,null,541,838.1101755026248,165632.40990339592,-28.380338129092706,3368003.537143139,848.7122877861475,4311754.974737901,null,null,{"v":838.1101755026248,"d":"838.1102"},{"v":165632.40990339592,"d":"165632.4099"},{"v":197.6260577006647,"d":"197.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":838.1101755026248,"d":"838.1102"},{"v":165632.40990339592,"d":"165632.4099"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83645385.14035909,"d":"$83,645,385.14"},1,{"$nulls":7},541,{"v":-28.380338129092706,"d":"-28.3803"},{"v":3368003.537143139,"d":"3368003.5371"},{"v":-118673.8340404266,"d":"(118,673.83)"},{"v":-28.380338129092706,"d":"-28.3803"},{"v":3368003.537143139,"d":"3368003.5371"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6206037.35005241,"d":"$(6,206,037.35)"},0,{"$nulls":7},541,{"v":848.7122877861475,"d":"848.7123"},{"v":4311754.974737901,"d":"4311754.9747"},{"v":5080.349414976712,"d":"5,080.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":848.7122877861475,"d":"848.7123"},{"v":4311754.974737901,"d":"4311754.9747"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80559473.80387685,"d":"$80,559,473.80"},1]
[null,null,542,415.24770871314104,-1284112.8031868972,101.13605985323738,-606673.0263800891,478.90432942625193,2479367.5629149894,null,null,{"v":415.24770871314104,"d":"415.2477"},{"v":-1284112.8031868972,"d":"-1284112.8032"},{"v":-3092.4018994984517,"d":"(3,092.40)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":415.24770871314104,"d":"415.2477"},{"v":-1284112.8031868972,"d":"-1284112.8032"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42808883.674501,"d":"$42,808,883.67"},1,{"$nulls":7},542,{"v":101.13605985323738,"d":"101.1361"},{"v":-606673.0263800891,"d":"-606673.0264"},{"v":-5998.582773151898,"d":"(5,998.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":101.13605985323738,"d":"101.1361"},{"v":-606673.0263800891,"d":"-606673.0264"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10720279.011703826,"d":"$10,720,279.01"},1,{"$nulls":7},542,{"v":478.90432942625193,"d":"478.9043"},{"v":2479367.5629149894,"d":"2479367.5629"},{"v":5177.166733667617,"d":"5,177.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":478.90432942625193,"d":"478.9043"},{"v":2479367.5629149894,"d":"2479367.5629"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45411065.379710205,"d":"$45,411,065.38"},1]
[null,null,543,546.7807562937669,-1903343.724346512,198.5599337984895,-1426142.856845771,969.279759735553,240588.5785603663,null,null,{"v":546.7807562937669,"d":"546.7808"},{"v":-1903343.724346512,"d":"-1903343.7243"},{"v":-3480.9998384872006,"d":"(3,481.00)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":546.7807562937669,"d":"546.7808"},{"v":-1903343.724346512,"d":"-1903343.7243"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56581419.3537232,"d":"$56,581,419.35"},1,{"$nulls":7},543,{"v":198.5599337984895,"d":"198.5599"},{"v":-1426142.856845771,"d":"-1426142.8568"},{"v":-7182.430158810921,"d":"(7,182.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":198.5599337984895,"d":"198.5599"},{"v":-1426142.856845771,"d":"-1426142.8568"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21282136.23669472,"d":"$21,282,136.24"},1,{"$nulls":7},543,{"v":969.279759735553,"d":"969.2798"},{"v":240588.5785603663,"d":"240588.5786"},{"v":248.21376505995102,"d":"248.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":969.279759735553,"d":"969.2798"},{"v":240588.5785603663,"d":"240588.5786"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96687387.39499493,"d":"$96,687,387.39"},1]
[null,null,544,919.910611883508,200292.16546728276,-1107.0532128094055,96690539.71165071,1458.069970896664,335662.7337267273,null,null,{"v":919.910611883508,"d":"919.9106"},{"v":200292.16546728276,"d":"200292.1655"},{"v":217.73003037456706,"d":"217.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":919.910611883508,"d":"919.9106"},{"v":200292.16546728276,"d":"200292.1655"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":91790769.02288352,"d":"$91,790,769.02"},1,{"$nulls":7},544,{"v":-1107.0532128094055,"d":"-1107.0532"},{"v":96690539.71165071,"d":"96690539.7117"},{"v":-87340.46258379571,"d":"(87,340.46)"},{"v":-1107.0532128094055,"d":"-1107.0532"},{"v":96690539.71165071,"d":"96690539.7117"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-207395860.99259126,"d":"$(207,395,860.99)"},0,{"$nulls":7},544,{"v":1458.069970896664,"d":"1458.0700"},{"v":335662.7337267273,"d":"335662.7337"},{"v":230.21030569630759,"d":"230.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1458.069970896664,"d":"1458.0700"},{"v":335662.7337267273,"d":"335662.7337"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":145471334.35593966,"d":"$145,471,334.36"},1]
[null,null,545,38.694889456173314,252346.4000192955,27.648686773529334,4504709.163964171,626.082285155906,6502361.615516635,null,null,{"v":38.694889456173314,"d":"38.6949"},{"v":252346.4000192955,"d":"252346.4000"},{"v":6521.440003210466,"d":"6,521.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":38.694889456173314,"d":"38.6949"},{"v":252346.4000192955,"d":"252346.4000"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3617142.5455980357,"d":"$3,617,142.55"},1,{"$nulls":7},545,{"v":27.648686773529334,"d":"27.6487"},{"v":4504709.163964171,"d":"4504709.1640"},{"v":162926.69524821514,"d":"162,926.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":27.648686773529334,"d":"27.6487"},{"v":4504709.163964171,"d":"4504709.1640"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1739840.4866112377,"d":"$(1,739,840.49)"},0,{"$nulls":7},545,{"v":626.082285155906,"d":"626.0823"},{"v":6502361.615516635,"d":"6502361.6155"},{"v":10385.793959810613,"d":"10,385.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":626.082285155906,"d":"626.0823"},{"v":6502361.615516635,"d":"6502361.6155"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56105866.90007397,"d":"$56,105,866.90"},1]
[null,null,546,481.965737148319,27231851.24619154,58.77730531643829,5047659.79214346,414.81331022903396,705148.524537396,null,null,{"v":481.965737148319,"d":"481.9657"},{"v":27231851.24619154,"d":"27231851.2462"},{"v":56501.63309806247,"d":"56,501.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":481.965737148319,"d":"481.9657"},{"v":27231851.24619154,"d":"27231851.2462"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20964722.468640365,"d":"$20,964,722.47"},1,{"$nulls":7},546,{"v":58.77730531643829,"d":"58.7773"},{"v":5047659.79214346,"d":"5047659.7921"},{"v":85877.69998928103,"d":"85,877.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":58.77730531643829,"d":"58.7773"},{"v":5047659.79214346,"d":"5047659.7921"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":830070.739500368,"d":"$830,070.74"},1,{"$nulls":7},546,{"v":414.81331022903396,"d":"414.8133"},{"v":705148.524537396,"d":"705148.5245"},{"v":1699.9177874693971,"d":"1,699.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":414.81331022903396,"d":"414.8133"},{"v":705148.524537396,"d":"705148.5245"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40776182.498366,"d":"$40,776,182.50"},1]
[null,null,547,230.11029186430096,24738824.734548643,-3437.9725786627787,371408838.0366876,485.1175156244717,3884838.5196623765,null,null,{"v":230.11029186430096,"d":"230.1103"},{"v":24738824.734548643,"d":"24738824.7345"},{"v":107508.55398131192,"d":"107,508.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":230.11029186430096,"d":"230.1103"},{"v":24738824.734548643,"d":"24738824.7345"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1727795.5481185466,"d":"$(1,727,795.55)"},0,{"$nulls":7},547,{"v":-3437.9725786627787,"d":"-3437.9726"},{"v":371408838.0366876,"d":"371408838.0367"},{"v":-108031.3555558228,"d":"(108,031.36)"},{"v":-3437.9725786627787,"d":"-3437.9726"},{"v":371408838.0366876,"d":"371408838.0367"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-715206095.9029655,"d":"$(715,206,095.90)"},0,{"$nulls":7},547,{"v":485.1175156244717,"d":"485.1175"},{"v":3884838.5196623765,"d":"3884838.5197"},{"v":8008.035980027612,"d":"8,008.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":485.1175156244717,"d":"485.1175"},{"v":3884838.5196623765,"d":"3884838.5197"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44626913.042784795,"d":"$44,626,913.04"},1]
[null,null,548,304.1218012158497,7673952.902167173,-449.60452330886255,40990429.39162448,1138.4822826327727,658870.6445477558,null,null,{"v":304.1218012158497,"d":"304.1218"},{"v":7673952.902167173,"d":"7673952.9022"},{"v":25233.156161404568,"d":"25,233.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":304.1218012158497,"d":"304.1218"},{"v":7673952.902167173,"d":"7673952.9022"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22738227.219417796,"d":"$22,738,227.22"},1,{"$nulls":7},548,{"v":-449.60452330886255,"d":"-449.6045"},{"v":40990429.39162448,"d":"40990429.3916"},{"v":-91169.966640806,"d":"(91,169.97)"},{"v":-449.60452330886255,"d":"-449.6045"},{"v":40990429.39162448,"d":"40990429.3916"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-85950881.72251073,"d":"$(85,950,881.72)"},0,{"$nulls":7},548,{"v":1138.4822826327727,"d":"1138.4823"},{"v":658870.6445477558,"d":"658870.6445"},{"v":578.7271831970004,"d":"578.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1138.4822826327727,"d":"1138.4823"},{"v":658870.6445477558,"d":"658870.6445"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":113189357.6187295,"d":"$113,189,357.62"},1]
[null,null,549,361.42167142012477,1145311.7686761934,-16337.754658400128,1001913959.9020935,1192.4965380172289,474433.04625364137,null,null,{"v":361.42167142012477,"d":"361.4217"},{"v":1145311.7686761934,"d":"1145311.7687"},{"v":3168.9072881987117,"d":"3,168.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":361.42167142012477,"d":"361.4217"},{"v":1145311.7686761934,"d":"1145311.7687"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34996855.373336285,"d":"$34,996,855.37"},1,{"$nulls":7},549,{"v":-16337.754658400128,"d":"-16337.7547"},{"v":1001913959.9020935,"d":"1001913959.9021"},{"v":-61325.07072426596,"d":"(61,325.07)"},{"v":-16337.754658400128,"d":"-16337.7547"},{"v":1001913959.9020935,"d":"1001913959.9021"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2635689425.7421064,"d":"$(2,635,689,425.74)"},0,{"$nulls":7},549,{"v":1192.4965380172289,"d":"1192.4965"},{"v":474433.04625364137,"d":"474433.0463"},{"v":397.8485732482578,"d":"397.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1192.4965380172289,"d":"1192.4965"},{"v":474433.04625364137,"d":"474433.0463"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":118775220.75546925,"d":"$118,775,220.76"},1]
[null,null,550,-1083.945027541551,175847322.72318378,90.95320953736518,3170298.729409758,1087.5918920674594,1517159.166634812,null,null,{"v":-1083.945027541551,"d":"-1083.9450"},{"v":175847322.72318378,"d":"175847322.7232"},{"v":-162229.00447453087,"d":"(162,229.00)"},{"v":-1083.945027541551,"d":"-1083.9450"},{"v":175847322.72318378,"d":"175847322.7232"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-284241825.4773389,"d":"$(284,241,825.48)"},0,{"$nulls":7},550,{"v":90.95320953736518,"d":"90.9532"},{"v":3170298.729409758,"d":"3170298.7294"},{"v":34856.37005593896,"d":"34,856.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":90.95320953736518,"d":"90.9532"},{"v":3170298.729409758,"d":"3170298.7294"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5925022.22432676,"d":"$5,925,022.22"},1,{"$nulls":7},550,{"v":1087.5918920674594,"d":"1087.5919"},{"v":1517159.166634812,"d":"1517159.1666"},{"v":1394.9710159669967,"d":"1,394.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1087.5918920674594,"d":"1087.5919"},{"v":1517159.166634812,"d":"1517159.1666"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":107242030.04011112,"d":"$107,242,030.04"},1]
[null,null,551,154.1732583876701,132896.43683031527,-102.00387328937359,17789320.59278653,973.5464745155041,409500.00853897026,null,null,{"v":154.1732583876701,"d":"154.1733"},{"v":132896.43683031527,"d":"132896.4368"},{"v":861.9940852268033,"d":"861.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":154.1732583876701,"d":"154.1733"},{"v":132896.43683031527,"d":"132896.4368"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15284429.401936695,"d":"$15,284,429.40"},1,{"$nulls":7},551,{"v":-102.00387328937359,"d":"-102.0039"},{"v":17789320.59278653,"d":"17789320.5928"},{"v":-174398.4813431566,"d":"(174,398.48)"},{"v":-102.00387328937359,"d":"-102.0039"},{"v":17789320.59278653,"d":"17789320.5928"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-27989707.921723887,"d":"$(27,989,707.92)"},0,{"$nulls":7},551,{"v":973.5464745155041,"d":"973.5465"},{"v":409500.00853897026,"d":"409500.0085"},{"v":420.62707765724525,"d":"420.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":973.5464745155041,"d":"973.5465"},{"v":409500.00853897026,"d":"409500.0085"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96945147.44301143,"d":"$96,945,147.44"},1]
[null,null,552,683.9288247733784,1418805.9848726457,132.42771530470782,2241825.8613937553,943.0736289621091,996517.2875128353,null,null,{"v":683.9288247733784,"d":"683.9288"},{"v":1418805.9848726457,"d":"1418805.9849"},{"v":2074.493621968296,"d":"2,074.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":683.9288247733784,"d":"683.9288"},{"v":1418805.9848726457,"d":"1418805.9849"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66974076.49246519,"d":"$66,974,076.49"},1,{"$nulls":7},552,{"v":132.42771530470782,"d":"132.4277"},{"v":2241825.8613937553,"d":"2241825.8614"},{"v":16928.675815598384,"d":"16,928.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":132.42771530470782,"d":"132.4277"},{"v":2241825.8613937553,"d":"2241825.8614"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11000945.669077026,"d":"$11,000,945.67"},1,{"$nulls":7},552,{"v":943.0736289621091,"d":"943.0736"},{"v":996517.2875128353,"d":"996517.2875"},{"v":1056.6696564398087,"d":"1,056.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":943.0736289621091,"d":"943.0736"},{"v":996517.2875128353,"d":"996517.2875"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93310845.60869807,"d":"$93,310,845.61"},1]
[null,null,553,132.8349590082289,31562000.1050796,63.154151658847695,-173258.89523513988,570.9983606917231,483798.0309042642,null,null,{"v":132.8349590082289,"d":"132.8350"},{"v":31562000.1050796,"d":"31562000.1051"},{"v":237603.11548049925,"d":"237,603.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":132.8349590082289,"d":"132.8350"},{"v":31562000.1050796,"d":"31562000.1051"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18278504.204256706,"d":"$(18,278,504.20)"},0,{"$nulls":7},553,{"v":63.154151658847695,"d":"63.1542"},{"v":-173258.89523513988,"d":"-173258.8952"},{"v":-2743.4284316107482,"d":"(2,743.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":63.154151658847695,"d":"63.1542"},{"v":-173258.89523513988,"d":"-173258.8952"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6488674.061119909,"d":"$6,488,674.06"},1,{"$nulls":7},553,{"v":570.9983606917231,"d":"570.9984"},{"v":483798.0309042642,"d":"483798.0309"},{"v":847.284448099252,"d":"847.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.9983606917231,"d":"570.9984"},{"v":483798.0309042642,"d":"483798.0309"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56616038.038268045,"d":"$56,616,038.04"},1]
[null,null,554,-170.02296158196987,59538328.68592692,151.84924734621018,209620.62148807477,501.52477347810054,296298.2882045191,null,null,{"v":-170.02296158196987,"d":"-170.0230"},{"v":59538328.68592692,"d":"59538328.6859"},{"v":-350178.16494875523,"d":"(350,178.16)"},{"v":-170.02296158196987,"d":"-170.0230"},{"v":59538328.68592692,"d":"59538328.6859"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-76540624.8441239,"d":"$(76,540,624.84)"},0,{"$nulls":7},554,{"v":151.84924734621018,"d":"151.8492"},{"v":209620.62148807477,"d":"209620.6215"},{"v":1380.452159964601,"d":"1,380.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":151.84924734621018,"d":"151.8492"},{"v":209620.62148807477,"d":"209620.6215"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14975304.113132942,"d":"$14,975,304.11"},1,{"$nulls":7},554,{"v":501.52477347810054,"d":"501.5248"},{"v":296298.2882045191,"d":"296298.2882"},{"v":590.7949195603538,"d":"590.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":501.52477347810054,"d":"501.5248"},{"v":296298.2882045191,"d":"296298.2882"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49856179.05960553,"d":"$49,856,179.06"},1]
[null,null,555,519.1605600737457,-1291786.9493733682,128.33620205226907,5179084.595398529,882.4307151420362,2911278.6768038105,null,null,{"v":519.1605600737457,"d":"519.1606"},{"v":-1291786.9493733682,"d":"-1291786.9494"},{"v":-2488.22242812488,"d":"(2,488.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.1605600737457,"d":"519.1606"},{"v":-1291786.9493733682,"d":"-1291786.9494"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53207842.956747934,"d":"$53,207,842.96"},1,{"$nulls":7},555,{"v":128.33620205226907,"d":"128.3362"},{"v":5179084.595398529,"d":"5179084.5954"},{"v":40355.60124561875,"d":"40,355.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":128.33620205226907,"d":"128.3362"},{"v":5179084.595398529,"d":"5179084.5954"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7654535.609828378,"d":"$7,654,535.61"},1,{"$nulls":7},555,{"v":882.4307151420362,"d":"882.4307"},{"v":2911278.6768038105,"d":"2911278.6768"},{"v":3299.158366597893,"d":"3,299.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":882.4307151420362,"d":"882.4307"},{"v":2911278.6768038105,"d":"2911278.6768"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85331792.83739981,"d":"$85,331,792.84"},1]
[null,null,556,-4332.0122866620295,483654993.21691054,151.62672361970544,-573189.0440981658,674.6582190425106,4763986.748263195,null,null,{"v":-4332.0122866620295,"d":"-4332.0123"},{"v":483654993.21691054,"d":"483654993.2169"},{"v":-111646.72702015442,"d":"(111,646.73)"},{"v":-4332.0122866620295,"d":"-4332.0123"},{"v":483654993.21691054,"d":"483654993.2169"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-916856221.8831135,"d":"$(916,856,221.88)"},0,{"$nulls":7},556,{"v":151.62672361970544,"d":"151.6267"},{"v":-573189.0440981658,"d":"-573189.0441"},{"v":-3780.263995783353,"d":"(3,780.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":151.62672361970544,"d":"151.6267"},{"v":-573189.0440981658,"d":"-573189.0441"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15735861.406068709,"d":"$15,735,861.41"},1,{"$nulls":7},556,{"v":674.6582190425106,"d":"674.6582"},{"v":4763986.748263195,"d":"4763986.7483"},{"v":7061.333596475482,"d":"7,061.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":674.6582190425106,"d":"674.6582"},{"v":4763986.748263195,"d":"4763986.7483"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62701835.15598786,"d":"$62,701,835.16"},1]
[null,null,557,438.72309532146755,10371007.986360105,60.88055935552984,-1530645.8194301594,1039.221605091312,1606179.0924346847,null,null,{"v":438.72309532146755,"d":"438.7231"},{"v":10371007.986360105,"d":"10371007.9864"},{"v":23639.07461666888,"d":"23,639.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":438.72309532146755,"d":"438.7231"},{"v":10371007.986360105,"d":"10371007.9864"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33501301.54578665,"d":"$33,501,301.55"},1,{"$nulls":7},557,{"v":60.88055935552984,"d":"60.8806"},{"v":-1530645.8194301594,"d":"-1530645.8194"},{"v":-25141.783118179075,"d":"(25,141.78)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":60.88055935552984,"d":"60.8806"},{"v":-1530645.8194301594,"d":"-1530645.8194"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7618701.754983144,"d":"$7,618,701.75"},1,{"$nulls":7},557,{"v":1039.221605091312,"d":"1039.2216"},{"v":1606179.0924346847,"d":"1606179.0924"},{"v":1545.5597579628422,"d":"1,545.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1039.221605091312,"d":"1039.2216"},{"v":1606179.0924346847,"d":"1606179.0924"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":102315981.41669652,"d":"$102,315,981.42"},1]
[null,null,558,547.6941170194514,-1609191.8571922723,91.39390368526074,-1165784.5286686998,-1925.2672716957459,41264957.12150328,null,null,{"v":547.6941170194514,"d":"547.6941"},{"v":-1609191.8571922723,"d":"-1609191.8572"},{"v":-2938.121493707996,"d":"(2,938.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":547.6941170194514,"d":"547.6941"},{"v":-1609191.8571922723,"d":"-1609191.8572"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56378603.559137404,"d":"$56,378,603.56"},1,{"$nulls":7},558,{"v":91.39390368526074,"d":"91.3939"},{"v":-1165784.5286686998,"d":"-1165784.5287"},{"v":-12755.604932724938,"d":"(12,755.60)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":91.39390368526074,"d":"91.3939"},{"v":-1165784.5286686998,"d":"-1165784.5287"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10305174.897194773,"d":"$10,305,174.90"},1,{"$nulls":7},558,{"v":-1925.2672716957459,"d":"-1925.2673"},{"v":41264957.12150328,"d":"41264957.1215"},{"v":-21433.365501070268,"d":"(21,433.37)"},{"v":-1925.2672716957459,"d":"-1925.2673"},{"v":41264957.12150328,"d":"41264957.1215"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-233791684.29107785,"d":"$(233,791,684.29)"},0]
[null,null,559,-545.5326269750731,99022838.45502566,124.31402210352826,8248754.9123156695,587.2014049395366,228714.68913521152,null,null,{"v":-545.5326269750731,"d":"-545.5326"},{"v":99022838.45502566,"d":"99022838.4550"},{"v":-181515.88660076656,"d":"(181,515.89)"},{"v":-545.5326269750731,"d":"-545.5326"},{"v":99022838.45502566,"d":"99022838.4550"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-153576101.15253296,"d":"$(153,576,101.15)"},0,{"$nulls":7},559,{"v":124.31402210352826,"d":"124.3140"},{"v":8248754.9123156695,"d":"8248754.9123"},{"v":66354.17930123874,"d":"66,354.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":124.31402210352826,"d":"124.3140"},{"v":8248754.9123156695,"d":"8248754.9123"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4182647.2980371574,"d":"$4,182,647.30"},1,{"$nulls":7},559,{"v":587.2014049395366,"d":"587.2014"},{"v":228714.68913521152,"d":"228714.6891"},{"v":389.4995604766341,"d":"389.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":587.2014049395366,"d":"587.2014"},{"v":228714.68913521152,"d":"228714.6891"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58491425.80481845,"d":"$58,491,425.80"},1]
[null,null,560,208.04546341925743,553488.4427067786,-320.9615395806759,22798465.639804013,1131.5366647899064,217158.14878477622,null,null,{"v":208.04546341925743,"d":"208.0455"},{"v":553488.4427067786,"d":"553488.4427"},{"v":2660.4206292707163,"d":"2,660.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":208.04546341925743,"d":"208.0455"},{"v":553488.4427067786,"d":"553488.4427"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20251057.899218965,"d":"$20,251,057.90"},1,{"$nulls":7},560,{"v":-320.9615395806759,"d":"-320.9615"},{"v":22798465.639804013,"d":"22798465.6398"},{"v":-71031.76807286426,"d":"(71,031.77)"},{"v":-320.9615395806759,"d":"-320.9615"},{"v":22798465.639804013,"d":"22798465.6398"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-54894619.5978716,"d":"$(54,894,619.60)"},0,{"$nulls":7},560,{"v":1131.5366647899064,"d":"1131.5367"},{"v":217158.14878477622,"d":"217158.1488"},{"v":191.91437232402558,"d":"191.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1131.5366647899064,"d":"1131.5367"},{"v":217158.14878477622,"d":"217158.1488"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112936508.33020586,"d":"$112,936,508.33"},1]
[null,null,561,354.7816176436936,4597899.147314085,196.7194609477301,1250261.836824078,1292.1519744895995,495467.5111554209,null,null,{"v":354.7816176436936,"d":"354.7816"},{"v":4597899.147314085,"d":"4597899.1473"},{"v":12959.80095544788,"d":"12,959.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":354.7816176436936,"d":"354.7816"},{"v":4597899.147314085,"d":"4597899.1473"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30880262.617055275,"d":"$30,880,262.62"},1,{"$nulls":7},561,{"v":196.7194609477301,"d":"196.7195"},{"v":1250261.836824078,"d":"1250261.8368"},{"v":6355.557456291945,"d":"6,355.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":196.7194609477301,"d":"196.7195"},{"v":1250261.836824078,"d":"1250261.8368"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18421684.25794893,"d":"$18,421,684.26"},1,{"$nulls":7},561,{"v":1292.1519744895995,"d":"1292.1520"},{"v":495467.5111554209,"d":"495467.5112"},{"v":383.44368227362014,"d":"383.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1292.1519744895995,"d":"1292.1520"},{"v":495467.5111554209,"d":"495467.5112"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":128719729.93780452,"d":"$128,719,729.94"},1]
[null,null,562,462.2991847518715,-1473155.9488725737,-59.15338813186099,13832058.565997332,1148.649223342196,219460.50753063662,null,null,{"v":462.2991847518715,"d":"462.2992"},{"v":-1473155.9488725737,"d":"-1473155.9489"},{"v":-3186.585651591093,"d":"(3,186.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":462.2991847518715,"d":"462.2992"},{"v":-1473155.9488725737,"d":"-1473155.9489"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47703074.42405973,"d":"$47,703,074.42"},1,{"$nulls":7},562,{"v":-59.15338813186099,"d":"-59.1534"},{"v":13832058.565997332,"d":"13832058.5660"},{"v":-233833.74989719578,"d":"(233,833.75)"},{"v":-59.15338813186099,"d":"-59.1534"},{"v":13832058.565997332,"d":"13832058.5660"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-19747397.379183434,"d":"$(19,747,397.38)"},0,{"$nulls":7},562,{"v":1148.649223342196,"d":"1148.6492"},{"v":219460.50753063662,"d":"219460.5075"},{"v":191.05964037661374,"d":"191.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1148.649223342196,"d":"1148.6492"},{"v":219460.50753063662,"d":"219460.5075"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":114645461.82668896,"d":"$114,645,461.83"},1]
[null,null,563,474.40137202109327,1391269.553555781,143.19609723491158,152350.92164692562,797.9460643670027,2454842.2246352616,null,null,{"v":474.40137202109327,"d":"474.4014"},{"v":1391269.553555781,"d":"1391269.5536"},{"v":2932.6845064308145,"d":"2,932.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":474.40137202109327,"d":"474.4014"},{"v":1391269.553555781,"d":"1391269.5536"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46048867.64855355,"d":"$46,048,867.65"},1,{"$nulls":7},563,{"v":143.19609723491158,"d":"143.1961"},{"v":152350.92164692562,"d":"152350.9216"},{"v":1063.9320804742022,"d":"1,063.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":143.19609723491158,"d":"143.1961"},{"v":152350.92164692562,"d":"152350.9216"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14167258.801844232,"d":"$14,167,258.80"},1,{"$nulls":7},563,{"v":797.9460643670027,"d":"797.9461"},{"v":2454842.2246352616,"d":"2454842.2246"},{"v":3076.4513220359663,"d":"3,076.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":797.9460643670027,"d":"797.9461"},{"v":2454842.2246352616,"d":"2454842.2246"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77339764.21206501,"d":"$77,339,764.21"},1]
[null,null,564,705.5795260940577,16185999.28226114,195.61040478690484,190732.1414375091,557.4022230890841,927956.6097962807,null,null,{"v":705.5795260940577,"d":"705.5795"},{"v":16185999.28226114,"d":"16185999.2823"},{"v":22940.007020701814,"d":"22,940.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.5795260940577,"d":"705.5795"},{"v":16185999.28226114,"d":"16185999.2823"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54371953.32714463,"d":"$54,371,953.33"},1,{"$nulls":7},564,{"v":195.61040478690484,"d":"195.6104"},{"v":190732.1414375091,"d":"190732.1414"},{"v":975.0613299189782,"d":"975.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":195.61040478690484,"d":"195.6104"},{"v":190732.1414375091,"d":"190732.1414"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19370308.337252975,"d":"$19,370,308.34"},1,{"$nulls":7},564,{"v":557.4022230890841,"d":"557.4022"},{"v":927956.6097962807,"d":"927956.6098"},{"v":1664.788139260748,"d":"1,664.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":557.4022230890841,"d":"557.4022"},{"v":927956.6097962807,"d":"927956.6098"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54812265.69911214,"d":"$54,812,265.70"},1]
[null,null,565,423.46533409332187,6628557.977530161,217.92956666222017,-380785.33619900886,459.0648438396165,8660746.164238004,null,null,{"v":423.46533409332187,"d":"423.4653"},{"v":6628557.977530161,"d":"6628557.9775"},{"v":15653.130123915602,"d":"15,653.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":423.46533409332187,"d":"423.4653"},{"v":6628557.977530161,"d":"6628557.9775"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35717975.43180203,"d":"$35,717,975.43"},1,{"$nulls":7},565,{"v":217.92956666222017,"d":"217.9296"},{"v":-380785.33619900886,"d":"-380785.3362"},{"v":-1747.2862541373604,"d":"(1,747.29)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":217.92956666222017,"d":"217.9296"},{"v":-380785.33619900886,"d":"-380785.3362"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22173742.002421025,"d":"$22,173,742.00"},1,{"$nulls":7},565,{"v":459.0648438396165,"d":"459.0648"},{"v":8660746.164238004,"d":"8660746.1642"},{"v":18866.062780585762,"d":"18,866.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":459.0648438396165,"d":"459.0648"},{"v":8660746.164238004,"d":"8660746.1642"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37245738.21972364,"d":"$37,245,738.22"},1]
[null,null,566,-1110.7329891596928,115656053.7174252,-71.31894491633284,6855117.477116456,192.3106600669853,3114413.521775336,null,null,{"v":-1110.7329891596928,"d":"-1110.7330"},{"v":115656053.7174252,"d":"115656053.7174"},{"v":-104125.88339968449,"d":"(104,125.88)"},{"v":-1110.7329891596928,"d":"-1110.7330"},{"v":115656053.7174252,"d":"115656053.7174"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-226729352.63339448,"d":"$(226,729,352.63)"},0,{"$nulls":7},566,{"v":-71.31894491633284,"d":"-71.3189"},{"v":6855117.477116456,"d":"6855117.4771"},{"v":-96119.16560401271,"d":"(96,119.17)"},{"v":-71.31894491633284,"d":"-71.3189"},{"v":6855117.477116456,"d":"6855117.4771"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13987011.96874974,"d":"$(13,987,011.97)"},0,{"$nulls":7},566,{"v":192.3106600669853,"d":"192.3107"},{"v":3114413.521775336,"d":"3114413.5218"},{"v":16194.700390974318,"d":"16,194.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":192.3106600669853,"d":"192.3107"},{"v":3114413.521775336,"d":"3114413.5218"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16116652.484923195,"d":"$16,116,652.48"},1]
[null,null,567,572.2613137444132,6044423.944193788,-228.02317534259782,41887993.30210316,179.80304458032333,7858214.87738383,null,null,{"v":572.2613137444132,"d":"572.2613"},{"v":6044423.944193788,"d":"6044423.9442"},{"v":10562.349400563158,"d":"10,562.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":572.2613137444132,"d":"572.2613"},{"v":6044423.944193788,"d":"6044423.9442"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51181707.43024753,"d":"$51,181,707.43"},1,{"$nulls":7},567,{"v":-228.02317534259782,"d":"-228.0232"},{"v":41887993.30210316,"d":"41887993.3021"},{"v":-183700.59639406274,"d":"(183,700.60)"},{"v":-228.02317534259782,"d":"-228.0232"},{"v":41887993.30210316,"d":"41887993.3021"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-64690310.83636294,"d":"$(64,690,310.84)"},0,{"$nulls":7},567,{"v":179.80304458032333,"d":"179.8030"},{"v":7858214.87738383,"d":"7858214.8774"},{"v":43704.57071917563,"d":"43,704.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":179.80304458032333,"d":"179.8030"},{"v":7858214.87738383,"d":"7858214.8774"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10122089.580648502,"d":"$10,122,089.58"},1]
[null,null,568,439.8754952738054,-801101.5301620681,118.60372471747542,-641582.6209245222,694.3750766035955,4455504.777613408,null,null,{"v":439.8754952738054,"d":"439.8755"},{"v":-801101.5301620681,"d":"-801101.5302"},{"v":-1821.200632382155,"d":"(1,821.20)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":439.8754952738054,"d":"439.8755"},{"v":-801101.5301620681,"d":"-801101.5302"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44788651.05754261,"d":"$44,788,651.06"},1,{"$nulls":7},568,{"v":118.60372471747542,"d":"118.6037"},{"v":-641582.6209245222,"d":"-641582.6209"},{"v":-5409.464352429309,"d":"(5,409.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":118.60372471747542,"d":"118.6037"},{"v":-641582.6209245222,"d":"-641582.6209"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12501955.092672065,"d":"$12,501,955.09"},1,{"$nulls":7},568,{"v":694.3750766035955,"d":"694.3751"},{"v":4455504.777613408,"d":"4455504.7776"},{"v":6416.567828739861,"d":"6,416.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":694.3750766035955,"d":"694.3751"},{"v":4455504.777613408,"d":"4455504.7776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64982002.88274614,"d":"$64,982,002.88"},1]
[null,null,569,426.15285435673286,1917866.3419866357,48.796269638245576,3730801.1664838158,925.6323189153482,561334.000965239,null,null,{"v":426.15285435673286,"d":"426.1529"},{"v":1917866.3419866357,"d":"1917866.3420"},{"v":4500.4188576458255,"d":"4,500.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":426.15285435673286,"d":"426.1529"},{"v":1917866.3419866357,"d":"1917866.3420"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40697419.093686655,"d":"$40,697,419.09"},1,{"$nulls":7},569,{"v":48.796269638245576,"d":"48.7963"},{"v":3730801.1664838158,"d":"3730801.1665"},{"v":76456.68806534518,"d":"76,456.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":48.796269638245576,"d":"48.7963"},{"v":3730801.1664838158,"d":"3730801.1665"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1148825.7973407414,"d":"$1,148,825.80"},1,{"$nulls":7},569,{"v":925.6323189153482,"d":"925.6323"},{"v":561334.000965239,"d":"561334.0010"},{"v":606.4330182669158,"d":"606.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":925.6323189153482,"d":"925.6323"},{"v":561334.000965239,"d":"561334.0010"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92001897.89056958,"d":"$92,001,897.89"},1]
[null,null,570,367.4179247412394,64491.33398506045,-27.509967021571356,10420771.597706847,51.91968713403185,8621403.478329994,null,null,{"v":367.4179247412394,"d":"367.4179"},{"v":64491.33398506045,"d":"64491.3340"},{"v":175.52582397954487,"d":"175.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":367.4179247412394,"d":"367.4179"},{"v":64491.33398506045,"d":"64491.3340"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36677301.14013888,"d":"$36,677,301.14"},1,{"$nulls":7},570,{"v":-27.509967021571356,"d":"-27.5100"},{"v":10420771.597706847,"d":"10420771.5977"},{"v":-378799.85786735476,"d":"(378,799.86)"},{"v":-27.509967021571356,"d":"-27.5100"},{"v":10420771.597706847,"d":"10420771.5977"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13171768.299863983,"d":"$(13,171,768.30)"},0,{"$nulls":7},570,{"v":51.91968713403185,"d":"51.9197"},{"v":8621403.478329994,"d":"8621403.4783"},{"v":166052.68548852473,"d":"166,052.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":51.91968713403185,"d":"51.9197"},{"v":8621403.478329994,"d":"8621403.4783"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3429434.764926809,"d":"$(3,429,434.76)"},0]
[null,null,571,613.2747351003927,3253826.6349596325,157.17328408472167,489781.0159828104,587.581893293107,770456.227982983,null,null,{"v":613.2747351003927,"d":"613.2747"},{"v":3253826.6349596325,"d":"3253826.6350"},{"v":5305.659028048796,"d":"5,305.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":613.2747351003927,"d":"613.2747"},{"v":3253826.6349596325,"d":"3253826.6350"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58073646.87507964,"d":"$58,073,646.88"},1,{"$nulls":7},571,{"v":157.17328408472167,"d":"157.1733"},{"v":489781.0159828104,"d":"489781.0160"},{"v":3116.1849091274444,"d":"3,116.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":157.17328408472167,"d":"157.1733"},{"v":489781.0159828104,"d":"489781.0160"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15227547.392489357,"d":"$15,227,547.39"},1,{"$nulls":7},571,{"v":587.581893293107,"d":"587.5819"},{"v":770456.227982983,"d":"770456.2280"},{"v":1311.2320797786253,"d":"1,311.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":587.581893293107,"d":"587.5819"},{"v":770456.227982983,"d":"770456.2280"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57987733.10132772,"d":"$57,987,733.10"},1]
[null,null,572,635.7689820438209,-1192017.861405503,70.3245298964357,5987996.289873668,522.9482377929817,2063558.2055100403,null,null,{"v":635.7689820438209,"d":"635.7690"},{"v":-1192017.861405503,"d":"-1192017.8614"},{"v":-1874.9229595528493,"d":"(1,874.92)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":635.7689820438209,"d":"635.7690"},{"v":-1192017.861405503,"d":"-1192017.8614"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64768916.06578758,"d":"$64,768,916.07"},1,{"$nulls":7},572,{"v":70.3245298964357,"d":"70.3245"},{"v":5987996.289873668,"d":"5987996.2899"},{"v":85148.0457628649,"d":"85,148.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":70.3245298964357,"d":"70.3245"},{"v":5987996.289873668,"d":"5987996.2899"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1044456.699769903,"d":"$1,044,456.70"},1,{"$nulls":7},572,{"v":522.9482377929817,"d":"522.9482"},{"v":2063558.2055100403,"d":"2063558.2055"},{"v":3946.0085269986826,"d":"3,946.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":522.9482377929817,"d":"522.9482"},{"v":2063558.2055100403,"d":"2063558.2055"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50231265.57378812,"d":"$50,231,265.57"},1]
[null,null,573,617.1183546778557,4979439.959663824,135.45949334395846,474900.41561275907,908.5826802041702,353303.41055457713,null,null,{"v":617.1183546778557,"d":"617.1184"},{"v":4979439.959663824,"d":"4979439.9597"},{"v":8068.857330071086,"d":"8,068.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":617.1183546778557,"d":"617.1184"},{"v":4979439.959663824,"d":"4979439.9597"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56732395.508121744,"d":"$56,732,395.51"},1,{"$nulls":7},573,{"v":135.45949334395846,"d":"135.4595"},{"v":474900.41561275907,"d":"474900.4156"},{"v":3505.8481608733982,"d":"3,505.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":135.45949334395846,"d":"135.4595"},{"v":474900.41561275907,"d":"474900.4156"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13071048.918783087,"d":"$13,071,048.92"},1,{"$nulls":7},573,{"v":908.5826802041702,"d":"908.5827"},{"v":353303.41055457713,"d":"353303.4106"},{"v":388.85113952996034,"d":"388.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":908.5826802041702,"d":"908.5827"},{"v":353303.41055457713,"d":"353303.4106"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90504964.60986245,"d":"$90,504,964.61"},1]
[null,null,574,579.4015121814446,14264840.536358662,87.86565021431306,180376.04594597034,1558.824152643152,1487638.5502238641,null,null,{"v":579.4015121814446,"d":"579.4015"},{"v":14264840.536358662,"d":"14264840.5364"},{"v":24619.957380938806,"d":"24,619.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":579.4015121814446,"d":"579.4015"},{"v":14264840.536358662,"d":"14264840.5364"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43675310.68178579,"d":"$43,675,310.68"},1,{"$nulls":7},574,{"v":87.86565021431306,"d":"87.8657"},{"v":180376.04594597034,"d":"180376.0459"},{"v":2052.8619034402545,"d":"2,052.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":87.86565021431306,"d":"87.8657"},{"v":180376.04594597034,"d":"180376.0459"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8606188.975485336,"d":"$8,606,188.98"},1,{"$nulls":7},574,{"v":1558.824152643152,"d":"1558.8242"},{"v":1487638.5502238641,"d":"1487638.5502"},{"v":954.333782743496,"d":"954.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1558.824152643152,"d":"1558.8242"},{"v":1487638.5502238641,"d":"1487638.5502"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":154394776.71409136,"d":"$154,394,776.71"},1]
[null,null,575,169.11770770916337,34775111.925971046,105.10536822428185,6243735.999006121,623.8877132884809,73104.24025219167,null,null,{"v":169.11770770916337,"d":"169.1177"},{"v":34775111.925971046,"d":"34775111.9260"},{"v":205626.67503615184,"d":"205,626.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":169.11770770916337,"d":"169.1177"},{"v":34775111.925971046,"d":"34775111.9260"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17863341.15505471,"d":"$(17,863,341.16)"},0,{"$nulls":7},575,{"v":105.10536822428185,"d":"105.1054"},{"v":6243735.999006121,"d":"6243735.9990"},{"v":59404.53950632437,"d":"59,404.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":105.10536822428185,"d":"105.1054"},{"v":6243735.999006121,"d":"6243735.9990"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4266800.823422064,"d":"$4,266,800.82"},1,{"$nulls":7},575,{"v":623.8877132884809,"d":"623.8877"},{"v":73104.24025219167,"d":"73104.2403"},{"v":117.17531647940761,"d":"117.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":623.8877132884809,"d":"623.8877"},{"v":73104.24025219167,"d":"73104.2403"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62315667.0885959,"d":"$62,315,667.09"},1]
[null,null,576,227.44334285705918,16893512.325034108,109.81200049757535,118163.26476330962,1060.183926504389,600682.6352864513,null,null,{"v":227.44334285705918,"d":"227.4433"},{"v":16893512.325034108,"d":"16893512.3250"},{"v":74275.69482942016,"d":"74,275.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":227.44334285705918,"d":"227.4433"},{"v":16893512.325034108,"d":"16893512.3250"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5850821.960671809,"d":"$5,850,821.96"},1,{"$nulls":7},576,{"v":109.81200049757535,"d":"109.8120"},{"v":118163.26476330962,"d":"118163.2648"},{"v":1076.0505612127397,"d":"1,076.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":109.81200049757535,"d":"109.8120"},{"v":118163.26476330962,"d":"118163.2648"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10863036.784994226,"d":"$10,863,036.78"},1,{"$nulls":7},576,{"v":1060.183926504389,"d":"1060.1839"},{"v":600682.6352864513,"d":"600682.6353"},{"v":566.5834203570757,"d":"566.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1060.183926504389,"d":"1060.1839"},{"v":600682.6352864513,"d":"600682.6353"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":105417710.01515245,"d":"$105,417,710.02"},1]
[null,null,577,332.4792059725369,10500094.86416944,141.4643959707464,-884232.3522538338,1250.2363708743142,588654.061967398,null,null,{"v":332.4792059725369,"d":"332.4792"},{"v":10500094.86416944,"d":"10500094.8642"},{"v":31581.20771329308,"d":"31,581.21"},{"$f":"IF(AND(L591<0,M591>0),L591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L591<0,M591>0),M591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L591>0,M591>0),L591,#N/A)","v":{"v":332.4792059725369,"d":"332.4792"}},{"$f":"IF(AND(L591>0,M591>0),M591,#N/A)","v":{"v":10500094.86416944,"d":"10500094.8642"}},{"$f":"IF(AND(L591>0,M591<0),L591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L591>0,M591<0),M591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L591<0,M591<0),L591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L591<0,M591<0),M591,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C591 > TotalSimulations,\"\",threshold*L591-M591)","v":{"v":22747825.733084247,"d":"$22,747,825.73"}},1,{"$nulls":7},577,{"v":141.4643959707464,"d":"141.4644"},{"v":-884232.3522538338,"d":"-884232.3523"},{"v":-6250.564646928442,"d":"(6,250.56)"},{"$f":"IF(AND(AH591<0,AI591>0),AH591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH591<0,AI591>0),AI591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH591>0,AI591>0),AH591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH591>0,AI591>0),AI591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH591>0,AI591<0),AH591,#N/A)","v":{"v":141.4643959707464,"d":"141.4644"}},{"$f":"IF(AND(AH591>0,AI591<0),AI591,#N/A)","v":{"v":-884232.3522538338,"d":"-884232.3523"}},{"$f":"IF(AND(AH591<0,AI591<0),AH591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH591<0,AI591<0),AI591,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG591 > TotalSimulations,\"\",threshold_DK*AH591-AI591)","v":{"v":15030671.949328475,"d":"$15,030,671.95"}},1,{"$nulls":7},577,{"v":1250.2363708743142,"d":"1250.2364"},{"v":588654.061967398,"d":"588654.0620"},{"v":470.8342163776127,"d":"470.83"},{"$f":"IF(AND(BD591<0,BE591>0),BD591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD591<0,BE591>0),BE591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD591>0,BE591>0),BD591,#N/A)","v":{"v":1250.2363708743142,"d":"1250.2364"}},{"$f":"IF(AND(BD591>0,BE591>0),BE591,#N/A)","v":{"v":588654.061967398,"d":"588654.0620"}},{"$f":"IF(AND(BD591>0,BE591<0),BD591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD591>0,BE591<0),BE591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD591<0,BE591<0),BD591,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD591<0,BE591<0),BE591,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC591 > TotalSimulations,\"\",threshold_UB*BD591-BE591)","v":{"v":124434983.02546401,"d":"$124,434,983.03"}},1]
[null,null,578,123.06385620335823,618544.9201765186,164.6694444460809,1008887.4132737415,893.4275580742906,959364.8113926472,null,null,{"$f":"D592","v":{"v":123.06385620335823,"d":"123.0639"}},{"$f":"E592","v":{"v":618544.9201765186,"d":"618544.9202"}},{"$f":"IFERROR(M592/L592,\"\")","v":{"v":5026.211100962067,"d":"5,026.21"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":123.06385620335823,"d":"123.0639"},{"v":618544.9201765186,"d":"618544.9202"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11687840.700159304,"d":"$11,687,840.70"},{"$f":"IF(X592>0,1,0)","v":1},{"$nulls":7},578,{"$f":"F592","v":{"v":164.6694444460809,"d":"164.6694"}},{"$f":"G592","v":{"v":1008887.4132737415,"d":"1008887.4133"}},{"$f":"IFERROR(AI592/AH592,\"\")","v":{"v":6126.743286633788,"d":"6,126.74"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":164.6694444460809,"d":"164.6694"},{"v":1008887.4132737415,"d":"1008887.4133"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15458057.031334348,"d":"$15,458,057.03"},{"$f":"IF(AT592>0,1,0)","v":1},{"$nulls":7},578,{"$f":"H592","v":{"v":893.4275580742906,"d":"893.4276"}},{"$f":"I592","v":{"v":959364.8113926472,"d":"959364.8114"}},{"$f":"IFERROR(BE592/BD592,\"\")","v":{"v":1073.8025738320396,"d":"1,073.80"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":893.4275580742906,"d":"893.4276"},{"v":959364.8113926472,"d":"959364.8114"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88383390.99603641,"d":"$88,383,391.00"},{"$f":"IF(BP592>0,1,0)","v":1}]
[null,null,579,-547.1289935155473,88404794.66243313,324.5734140877976,-405742.7150984965,1025.740210181546,570532.7422532523,null,null,{"v":-547.1289935155473,"d":"-547.1290"},{"v":88404794.66243313,"d":"88404794.6624"},{"v":-161579.43686075375,"d":"(161,579.44)"},{"v":-547.1289935155473,"d":"-547.1290"},{"v":88404794.66243313,"d":"88404794.6624"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-143117694.01398787,"d":"$(143,117,694.01)"},0,{"$nulls":7},579,{"v":324.5734140877976,"d":"324.5734"},{"v":-405742.7150984965,"d":"-405742.7151"},{"v":-1250.0799433583384,"d":"(1,250.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":324.5734140877976,"d":"324.5734"},{"v":-405742.7150984965,"d":"-405742.7151"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32863084.123878255,"d":"$32,863,084.12"},1,{"$nulls":7},579,{"v":1025.740210181546,"d":"1025.7402"},{"v":570532.7422532523,"d":"570532.7423"},{"v":556.2156349045472,"d":"556.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1025.740210181546,"d":"1025.7402"},{"v":570532.7422532523,"d":"570532.7423"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":102003488.27590135,"d":"$102,003,488.28"},1]
[null,null,580,588.4555991511916,-123827.9230435323,124.03461640606838,171338.52519601118,766.4093328067902,1342051.7874570633,null,null,{"v":588.4555991511916,"d":"588.4556"},{"v":-123827.9230435323,"d":"-123827.9230"},{"v":-210.42865973600374,"d":"(210.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.4555991511916,"d":"588.4556"},{"v":-123827.9230435323,"d":"-123827.9230"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58969387.83816269,"d":"$58,969,387.84"},1,{"$nulls":7},580,{"v":124.03461640606838,"d":"124.0346"},{"v":171338.52519601118,"d":"171338.5252"},{"v":1381.3766685509615,"d":"1,381.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":124.03461640606838,"d":"124.0346"},{"v":171338.52519601118,"d":"171338.5252"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12232123.115410827,"d":"$12,232,123.12"},1,{"$nulls":7},580,{"v":766.4093328067902,"d":"766.4093"},{"v":1342051.7874570633,"d":"1342051.7875"},{"v":1751.0900898637558,"d":"1,751.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":766.4093328067902,"d":"766.4093"},{"v":1342051.7874570633,"d":"1342051.7875"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75298881.49322195,"d":"$75,298,881.49"},1]
[null,null,581,289.0376028838582,1130126.5522096343,-137.82405926694628,25884330.844519973,1252.3922551481628,1400048.7825429426,null,null,{"v":289.0376028838582,"d":"289.0376"},{"v":1130126.5522096343,"d":"1130126.5522"},{"v":3909.9637588114947,"d":"3,909.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":289.0376028838582,"d":"289.0376"},{"v":1130126.5522096343,"d":"1130126.5522"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27773633.736176185,"d":"$27,773,633.74"},1,{"$nulls":7},581,{"v":-137.82405926694628,"d":"-137.8241"},{"v":25884330.844519973,"d":"25884330.8445"},{"v":-187807.0562004387,"d":"(187,807.06)"},{"v":-137.82405926694628,"d":"-137.8241"},{"v":25884330.844519973,"d":"25884330.8445"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-39666736.771214604,"d":"$(39,666,736.77)"},0,{"$nulls":7},581,{"v":1252.3922551481628,"d":"1252.3923"},{"v":1400048.7825429426,"d":"1400048.7825"},{"v":1117.8995852040873,"d":"1,117.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1252.3922551481628,"d":"1252.3923"},{"v":1400048.7825429426,"d":"1400048.7825"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":123839176.73227334,"d":"$123,839,176.73"},1]
[null,null,582,284.7708575675897,-440494.61773491185,122.74150864067633,450767.9723685011,760.0606572574688,242219.698961345,null,null,{"v":284.7708575675897,"d":"284.7709"},{"v":-440494.61773491185,"d":"-440494.6177"},{"v":-1546.8388215615128,"d":"(1,546.84)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":284.7708575675897,"d":"284.7709"},{"v":-440494.61773491185,"d":"-440494.6177"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28917580.374493882,"d":"$28,917,580.37"},1,{"$nulls":7},582,{"v":122.74150864067633,"d":"122.7415"},{"v":450767.9723685011,"d":"450767.9724"},{"v":3672.4982229778248,"d":"3,672.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":122.74150864067633,"d":"122.7415"},{"v":450767.9723685011,"d":"450767.9724"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11823382.891699132,"d":"$11,823,382.89"},1,{"$nulls":7},582,{"v":760.0606572574688,"d":"760.0607"},{"v":242219.698961345,"d":"242219.6990"},{"v":318.6846952917517,"d":"318.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":760.0606572574688,"d":"760.0607"},{"v":242219.698961345,"d":"242219.6990"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75763846.02678554,"d":"$75,763,846.03"},1]
[null,null,583,571.8324286969619,4506298.580407018,-13.298347282565373,18383225.086595487,92.77129518309812,13001819.394605126,null,null,{"v":571.8324286969619,"d":"571.8324"},{"v":4506298.580407018,"d":"4506298.5804"},{"v":7880.453003820628,"d":"7,880.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":571.8324286969619,"d":"571.8324"},{"v":4506298.580407018,"d":"4506298.5804"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52676944.28928917,"d":"$52,676,944.29"},1,{"$nulls":7},583,{"v":-13.298347282565373,"d":"-13.2983"},{"v":18383225.086595487,"d":"18383225.0866"},{"v":-1382369.154300593,"d":"(1,382,369.15)"},{"v":-13.298347282565373,"d":"-13.2983"},{"v":18383225.086595487,"d":"18383225.0866"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-19713059.814852025,"d":"$(19,713,059.81)"},0,{"$nulls":7},583,{"v":92.77129518309812,"d":"92.7713"},{"v":13001819.394605126,"d":"13001819.3946"},{"v":140149.16326158945,"d":"140,149.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":92.77129518309812,"d":"92.7713"},{"v":13001819.394605126,"d":"13001819.3946"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3724689.876295315,"d":"$(3,724,689.88)"},0]
[null,null,584,127.12146958294761,19156197.448413678,60.165337486818316,-886626.7314651152,227.03175853841822,5246243.125293116,null,null,{"v":127.12146958294761,"d":"127.1215"},{"v":19156197.448413678,"d":"19156197.4484"},{"v":150692.07043672612,"d":"150,692.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":127.12146958294761,"d":"127.1215"},{"v":19156197.448413678,"d":"19156197.4484"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6444050.490118917,"d":"$(6,444,050.49)"},0,{"$nulls":7},584,{"v":60.165337486818316,"d":"60.1653"},{"v":-886626.7314651152,"d":"-886626.7315"},{"v":-14736.50391572003,"d":"(14,736.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":60.165337486818316,"d":"60.1653"},{"v":-886626.7314651152,"d":"-886626.7315"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6903160.480146947,"d":"$6,903,160.48"},1,{"$nulls":7},584,{"v":227.03175853841822,"d":"227.0318"},{"v":5246243.125293116,"d":"5246243.1253"},{"v":23107.970264016385,"d":"23,107.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":227.03175853841822,"d":"227.0318"},{"v":5246243.125293116,"d":"5246243.1253"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17456932.728548706,"d":"$17,456,932.73"},1]
[null,null,585,638.7941699574185,-87131.65500896238,163.655348266504,338502.9628199134,580.0418002233928,327376.4152354826,null,null,{"v":638.7941699574185,"d":"638.7942"},{"v":-87131.65500896238,"d":"-87131.6550"},{"v":-136.4002038634299,"d":"(136.40)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":638.7941699574185,"d":"638.7942"},{"v":-87131.65500896238,"d":"-87131.6550"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63966548.650750816,"d":"$63,966,548.65"},1,{"$nulls":7},585,{"v":163.655348266504,"d":"163.6553"},{"v":338502.9628199134,"d":"338502.9628"},{"v":2068.3892485363776,"d":"2,068.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":163.655348266504,"d":"163.6553"},{"v":338502.9628199134,"d":"338502.9628"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16027031.863830486,"d":"$16,027,031.86"},1,{"$nulls":7},585,{"v":580.0418002233928,"d":"580.0418"},{"v":327376.4152354826,"d":"327376.4152"},{"v":564.4014191897884,"d":"564.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":580.0418002233928,"d":"580.0418"},{"v":327376.4152354826,"d":"327376.4152"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57676803.607103795,"d":"$57,676,803.61"},1]
[null,null,586,411.8620374960665,6327842.518376749,-46.15087752260297,13282120.316700239,625.3336569521853,204594.9963318929,null,null,{"v":411.8620374960665,"d":"411.8620"},{"v":6327842.518376749,"d":"6327842.5184"},{"v":15363.98585518381,"d":"15,363.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":411.8620374960665,"d":"411.8620"},{"v":6327842.518376749,"d":"6327842.5184"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34858361.2312299,"d":"$34,858,361.23"},1,{"$nulls":7},586,{"v":-46.15087752260297,"d":"-46.1509"},{"v":13282120.316700239,"d":"13282120.3167"},{"v":-287797.7847809103,"d":"(287,797.78)"},{"v":-46.15087752260297,"d":"-46.1509"},{"v":13282120.316700239,"d":"13282120.3167"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17897208.068960536,"d":"$(17,897,208.07)"},0,{"$nulls":7},586,{"v":625.3336569521853,"d":"625.3337"},{"v":204594.9963318929,"d":"204594.9963"},{"v":327.17733014574776,"d":"327.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":625.3336569521853,"d":"625.3337"},{"v":204594.9963318929,"d":"204594.9963"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62328770.69888663,"d":"$62,328,770.70"},1]
[null,null,587,411.60888239783526,-206087.88562290743,-59.6931012833993,8677235.605065668,28.374311181687517,4372269.030355625,null,null,{"v":411.60888239783526,"d":"411.6089"},{"v":-206087.88562290743,"d":"-206087.8856"},{"v":-500.68862562522605,"d":"(500.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":411.60888239783526,"d":"411.6089"},{"v":-206087.88562290743,"d":"-206087.8856"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41366976.12540643,"d":"$41,366,976.13"},1,{"$nulls":7},587,{"v":-59.6931012833993,"d":"-59.6931"},{"v":8677235.605065668,"d":"8677235.6051"},{"v":-145364.12782223488,"d":"(145,364.13)"},{"v":-59.6931012833993,"d":"-59.6931"},{"v":8677235.605065668,"d":"8677235.6051"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-14646545.733405598,"d":"$(14,646,545.73)"},0,{"$nulls":7},587,{"v":28.374311181687517,"d":"28.3743"},{"v":4372269.030355625,"d":"4372269.0304"},{"v":154092.51707852705,"d":"154,092.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":28.374311181687517,"d":"28.3743"},{"v":4372269.030355625,"d":"4372269.0304"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1534837.9121868731,"d":"$(1,534,837.91)"},0]
[null,null,588,416.3041068939565,7446814.60900428,103.03921678505867,-1372514.0801491253,810.2096698496971,607537.7703569042,null,null,{"v":416.3041068939565,"d":"416.3041"},{"v":7446814.60900428,"d":"7446814.6090"},{"v":17887.920118215836,"d":"17,887.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":416.3041068939565,"d":"416.3041"},{"v":7446814.60900428,"d":"7446814.6090"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34183596.08039137,"d":"$34,183,596.08"},1,{"$nulls":7},588,{"v":103.03921678505867,"d":"103.0392"},{"v":-1372514.0801491253,"d":"-1372514.0801"},{"v":-13320.30777186719,"d":"(13,320.31)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":103.03921678505867,"d":"103.0392"},{"v":-1372514.0801491253,"d":"-1372514.0801"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11676435.758654993,"d":"$11,676,435.76"},1,{"$nulls":7},588,{"v":810.2096698496971,"d":"810.2097"},{"v":607537.7703569042,"d":"607537.7704"},{"v":749.852529493519,"d":"749.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":810.2096698496971,"d":"810.2097"},{"v":607537.7703569042,"d":"607537.7704"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80413429.2146128,"d":"$80,413,429.21"},1]
[null,null,589,519.1051740947696,-1415578.2496602153,2.3279257187132316,35330356.29872967,1646.5106023404078,530510.8339780052,null,null,{"v":519.1051740947696,"d":"519.1052"},{"v":-1415578.2496602153,"d":"-1415578.2497"},{"v":-2726.958466805385,"d":"(2,726.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.1051740947696,"d":"519.1052"},{"v":-1415578.2496602153,"d":"-1415578.2497"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53326095.659137174,"d":"$53,326,095.66"},1,{"$nulls":7},589,{"v":2.3279257187132316,"d":"2.3279"},{"v":35330356.29872967,"d":"35330356.2987"},{"v":15176754.144139376,"d":"15,176,754.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":2.3279257187132316,"d":"2.3279"},{"v":35330356.29872967,"d":"35330356.2987"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-35097563.72685835,"d":"$(35,097,563.73)"},0,{"$nulls":7},589,{"v":1646.5106023404078,"d":"1646.5106"},{"v":530510.8339780052,"d":"530510.8340"},{"v":322.2031083334165,"d":"322.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1646.5106023404078,"d":"1646.5106"},{"v":530510.8339780052,"d":"530510.8340"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":164120549.40006277,"d":"$164,120,549.40"},1]
[null,null,590,899.204720581245,-284401.2488722624,132.61803872378368,-632759.9878914189,780.7703211499756,1738174.5741704837,null,null,{"v":899.204720581245,"d":"899.2047"},{"v":-284401.2488722624,"d":"-284401.2489"},{"v":-316.28086726282504,"d":"(316.28)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":899.204720581245,"d":"899.2047"},{"v":-284401.2488722624,"d":"-284401.2489"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90204873.30699678,"d":"$90,204,873.31"},1,{"$nulls":7},590,{"v":132.61803872378368,"d":"132.6180"},{"v":-632759.9878914189,"d":"-632759.9879"},{"v":-4771.296529345671,"d":"(4,771.30)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":132.61803872378368,"d":"132.6180"},{"v":-632759.9878914189,"d":"-632759.9879"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13894563.860269787,"d":"$13,894,563.86"},1,{"$nulls":7},590,{"v":780.7703211499756,"d":"780.7703"},{"v":1738174.5741704837,"d":"1738174.5742"},{"v":2226.2303357155956,"d":"2,226.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":780.7703211499756,"d":"780.7703"},{"v":1738174.5741704837,"d":"1738174.5742"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76338857.54082708,"d":"$76,338,857.54"},1]
[null,null,591,205.5757202248933,8326618.290045932,94.26491976943362,-418758.43687700946,666.6133625795483,1645503.7781640938,null,null,{"v":205.5757202248933,"d":"205.5757"},{"v":8326618.290045932,"d":"8326618.2900"},{"v":40503.89939501064,"d":"40,503.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":205.5757202248933,"d":"205.5757"},{"v":8326618.290045932,"d":"8326618.2900"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12230953.7324434,"d":"$12,230,953.73"},1,{"$nulls":7},591,{"v":94.26491976943362,"d":"94.2649"},{"v":-418758.43687700946,"d":"-418758.4369"},{"v":-4442.357113348929,"d":"(4,442.36)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":94.26491976943362,"d":"94.2649"},{"v":-418758.43687700946,"d":"-418758.4369"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9845250.413820371,"d":"$9,845,250.41"},1,{"$nulls":7},591,{"v":666.6133625795483,"d":"666.6134"},{"v":1645503.7781640938,"d":"1645503.7782"},{"v":2468.4530351995945,"d":"2,468.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":666.6133625795483,"d":"666.6134"},{"v":1645503.7781640938,"d":"1645503.7782"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65015832.47979073,"d":"$65,015,832.48"},1]
[null,null,592,580.2777544831952,-235577.64343618043,144.18265264516594,-1350541.9067431074,1356.6749309507068,328694.9609822179,null,null,{"v":580.2777544831952,"d":"580.2778"},{"v":-235577.64343618043,"d":"-235577.6434"},{"v":-405.9739350959434,"d":"(405.97)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":580.2777544831952,"d":"580.2778"},{"v":-235577.64343618043,"d":"-235577.6434"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58263353.091755696,"d":"$58,263,353.09"},1,{"$nulls":7},592,{"v":144.18265264516594,"d":"144.1827"},{"v":-1350541.9067431074,"d":"-1350541.9067"},{"v":-9366.882089947369,"d":"(9,366.88)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":144.18265264516594,"d":"144.1827"},{"v":-1350541.9067431074,"d":"-1350541.9067"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15768807.171259701,"d":"$15,768,807.17"},1,{"$nulls":7},592,{"v":1356.6749309507068,"d":"1356.6749"},{"v":328694.9609822179,"d":"328694.9610"},{"v":242.27982214713796,"d":"242.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1356.6749309507068,"d":"1356.6749"},{"v":328694.9609822179,"d":"328694.9610"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":135338798.1340885,"d":"$135,338,798.13"},1]
[null,null,593,697.083631257512,1671690.5361386565,136.80159366061343,-705485.3086362788,1277.3226310948594,504266.70800350606,null,null,{"v":697.083631257512,"d":"697.0836"},{"v":1671690.5361386565,"d":"1671690.5361"},{"v":2398.1204853756085,"d":"2,398.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":697.083631257512,"d":"697.0836"},{"v":1671690.5361386565,"d":"1671690.5361"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68036672.58961254,"d":"$68,036,672.59"},1,{"$nulls":7},593,{"v":136.80159366061343,"d":"136.8016"},{"v":-705485.3086362788,"d":"-705485.3086"},{"v":-5156.996272912537,"d":"(5,157.00)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":136.80159366061343,"d":"136.8016"},{"v":-705485.3086362788,"d":"-705485.3086"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14385644.674697623,"d":"$14,385,644.67"},1,{"$nulls":7},593,{"v":1277.3226310948594,"d":"1277.3226"},{"v":504266.70800350606,"d":"504266.7080"},{"v":394.7841334113629,"d":"394.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1277.3226310948594,"d":"1277.3226"},{"v":504266.70800350606,"d":"504266.7080"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127227996.40148243,"d":"$127,227,996.40"},1]
[null,null,594,352.84114084095927,818269.0674094912,32.9586800755751,5967855.631319338,418.7799974798618,1542155.280645697,null,null,{"v":352.84114084095927,"d":"352.8411"},{"v":818269.0674094912,"d":"818269.0674"},{"v":2319.0863329010726,"d":"2,319.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":352.84114084095927,"d":"352.8411"},{"v":818269.0674094912,"d":"818269.0674"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34465845.01668643,"d":"$34,465,845.02"},1,{"$nulls":7},594,{"v":32.9586800755751,"d":"32.9587"},{"v":5967855.631319338,"d":"5967855.6313"},{"v":181070.832255263,"d":"181,070.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":32.9586800755751,"d":"32.9587"},{"v":5967855.631319338,"d":"5967855.6313"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2671987.623761828,"d":"$(2,671,987.62)"},0,{"$nulls":7},594,{"v":418.7799974798618,"d":"418.7800"},{"v":1542155.280645697,"d":"1542155.2806"},{"v":3682.495080772944,"d":"3,682.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":418.7799974798618,"d":"418.7800"},{"v":1542155.280645697,"d":"1542155.2806"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40335844.46734048,"d":"$40,335,844.47"},1]
[null,null,595,608.1044127691166,2720838.5237824833,176.6498642232982,133574.88656755816,857.1321108292177,1342883.731673678,null,null,{"v":608.1044127691166,"d":"608.1044"},{"v":2720838.5237824833,"d":"2720838.5238"},{"v":4474.2949839693465,"d":"4,474.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":608.1044127691166,"d":"608.1044"},{"v":2720838.5237824833,"d":"2720838.5238"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58089602.75312918,"d":"$58,089,602.75"},1,{"$nulls":7},595,{"v":176.6498642232982,"d":"176.6499"},{"v":133574.88656755816,"d":"133574.8866"},{"v":756.1561802204944,"d":"756.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":176.6498642232982,"d":"176.6499"},{"v":133574.88656755816,"d":"133574.8866"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17531411.53576226,"d":"$17,531,411.54"},1,{"$nulls":7},595,{"v":857.1321108292177,"d":"857.1321"},{"v":1342883.731673678,"d":"1342883.7317"},{"v":1566.7173294610654,"d":"1,566.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":857.1321108292177,"d":"857.1321"},{"v":1342883.731673678,"d":"1342883.7317"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84370327.3512481,"d":"$84,370,327.35"},1]
[null,null,596,51.087194586430996,35091718.55141066,92.92196835916911,1044867.6373374686,428.01748960282566,1323658.5124757239,null,null,{"v":51.087194586430996,"d":"51.0872"},{"v":35091718.55141066,"d":"35091718.5514"},{"v":686898.5238960682,"d":"686,898.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":51.087194586430996,"d":"51.0872"},{"v":35091718.55141066,"d":"35091718.5514"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-29982999.09276756,"d":"$(29,982,999.09)"},0,{"$nulls":7},596,{"v":92.92196835916911,"d":"92.9220"},{"v":1044867.6373374686,"d":"1044867.6373"},{"v":11244.570641237022,"d":"11,244.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":92.92196835916911,"d":"92.9220"},{"v":1044867.6373374686,"d":"1044867.6373"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8247329.198579444,"d":"$8,247,329.20"},1,{"$nulls":7},596,{"v":428.01748960282566,"d":"428.0175"},{"v":1323658.5124757239,"d":"1323658.5125"},{"v":3092.5337039474693,"d":"3,092.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":428.01748960282566,"d":"428.0175"},{"v":1323658.5124757239,"d":"1323658.5125"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41478090.44780684,"d":"$41,478,090.45"},1]
[null,null,597,-311.36115968543163,90594587.45176874,112.61120481698163,5549716.969200218,1145.6795608684479,1614710.9730639267,null,null,{"v":-311.36115968543163,"d":"-311.3612"},{"v":90594587.45176874,"d":"90594587.4518"},{"v":-290963.0332289888,"d":"(290,963.03)"},{"v":-311.36115968543163,"d":"-311.3612"},{"v":90594587.45176874,"d":"90594587.4518"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-121730703.4203119,"d":"$(121,730,703.42)"},0,{"$nulls":7},597,{"v":112.61120481698163,"d":"112.6112"},{"v":5549716.969200218,"d":"5549716.9692"},{"v":49282.10277316319,"d":"49,282.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":112.61120481698163,"d":"112.6112"},{"v":5549716.969200218,"d":"5549716.9692"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5711403.512497945,"d":"$5,711,403.51"},1,{"$nulls":7},597,{"v":1145.6795608684479,"d":"1145.6796"},{"v":1614710.9730639267,"d":"1614710.9731"},{"v":1409.3914461037812,"d":"1,409.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1145.6795608684479,"d":"1145.6796"},{"v":1614710.9730639267,"d":"1614710.9731"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112953245.11378086,"d":"$112,953,245.11"},1]
[null,null,598,267.20838009630825,10360690.750826603,91.2592962731178,-1230220.7948758258,322.13491134931974,502685.44865653594,null,null,{"v":267.20838009630825,"d":"267.2084"},{"v":10360690.750826603,"d":"10360690.7508"},{"v":38773.82418579973,"d":"38,773.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":267.20838009630825,"d":"267.2084"},{"v":10360690.750826603,"d":"10360690.7508"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16360147.258804223,"d":"$16,360,147.26"},1,{"$nulls":7},598,{"v":91.2592962731178,"d":"91.2593"},{"v":-1230220.7948758258,"d":"-1230220.7949"},{"v":-13480.498372396623,"d":"(13,480.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":91.2592962731178,"d":"91.2593"},{"v":-1230220.7948758258,"d":"-1230220.7949"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10356150.422187604,"d":"$10,356,150.42"},1,{"$nulls":7},598,{"v":322.13491134931974,"d":"322.1349"},{"v":502685.44865653594,"d":"502685.4487"},{"v":1560.4811243554695,"d":"1,560.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":322.13491134931974,"d":"322.1349"},{"v":502685.44865653594,"d":"502685.4487"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31710805.686275437,"d":"$31,710,805.69"},1]
[null,null,599,656.9447686305393,15014357.52255432,96.62733712160116,2050295.415469733,1042.6690766977845,2594569.21414247,null,null,{"v":656.9447686305393,"d":"656.9448"},{"v":15014357.52255432,"d":"15014357.5226"},{"v":22854.82469683578,"d":"22,854.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":656.9447686305393,"d":"656.9448"},{"v":15014357.52255432,"d":"15014357.5226"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50680119.34049961,"d":"$50,680,119.34"},1,{"$nulls":7},599,{"v":96.62733712160116,"d":"96.6273"},{"v":2050295.415469733,"d":"2050295.4155"},{"v":21218.585511567275,"d":"21,218.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":96.62733712160116,"d":"96.6273"},{"v":2050295.415469733,"d":"2050295.4155"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7612438.296690383,"d":"$7,612,438.30"},1,{"$nulls":7},599,{"v":1042.6690766977845,"d":"1042.6691"},{"v":2594569.21414247,"d":"2594569.2141"},{"v":2488.39183220018,"d":"2,488.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1042.6690766977845,"d":"1042.6691"},{"v":2594569.21414247,"d":"2594569.2141"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101672338.45563598,"d":"$101,672,338.46"},1]
[null,null,600,320.87736080303694,12960746.990096442,120.92061428481975,-738800.5389610091,534.7766215411175,3787839.5921960063,null,null,{"v":320.87736080303694,"d":"320.8774"},{"v":12960746.990096442,"d":"12960746.9901"},{"v":40391.590599163814,"d":"40,391.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":320.87736080303694,"d":"320.8774"},{"v":12960746.990096442,"d":"12960746.9901"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19126989.090207253,"d":"$19,126,989.09"},1,{"$nulls":7},600,{"v":120.92061428481975,"d":"120.9206"},{"v":-738800.5389610091,"d":"-738800.5390"},{"v":-6109.798096301578,"d":"(6,109.80)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":120.92061428481975,"d":"120.9206"},{"v":-738800.5389610091,"d":"-738800.5390"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12830861.967442986,"d":"$12,830,861.97"},1,{"$nulls":7},600,{"v":534.7766215411175,"d":"534.7766"},{"v":3787839.5921960063,"d":"3787839.5922"},{"v":7083.031380990857,"d":"7,083.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":534.7766215411175,"d":"534.7766"},{"v":3787839.5921960063,"d":"3787839.5922"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49689822.56191574,"d":"$49,689,822.56"},1]
[null,null,601,924.8437582510523,4819784.886932552,82.0854419263269,-627671.4063329687,725.5496343096675,656890.7397148781,null,null,{"v":924.8437582510523,"d":"924.8438"},{"v":4819784.886932552,"d":"4819784.8869"},{"v":5211.4585235965915,"d":"5,211.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":924.8437582510523,"d":"924.8438"},{"v":4819784.886932552,"d":"4819784.8869"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87664590.93817268,"d":"$87,664,590.94"},1,{"$nulls":7},601,{"v":82.0854419263269,"d":"82.0854"},{"v":-627671.4063329687,"d":"-627671.4063"},{"v":-7646.56182147761,"d":"(7,646.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":82.0854419263269,"d":"82.0854"},{"v":-627671.4063329687,"d":"-627671.4063"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8836215.598965658,"d":"$8,836,215.60"},1,{"$nulls":7},601,{"v":725.5496343096675,"d":"725.5496"},{"v":656890.7397148781,"d":"656890.7397"},{"v":905.3698171040833,"d":"905.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":725.5496343096675,"d":"725.5496"},{"v":656890.7397148781,"d":"656890.7397"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71898072.69125187,"d":"$71,898,072.69"},1]
[null,null,602,212.6834941838897,7890347.75013224,112.82247575844667,2705597.6377349123,400.18899239400344,6631579.86173805,null,null,{"v":212.6834941838897,"d":"212.6835"},{"v":7890347.75013224,"d":"7890347.7501"},{"v":37099.013162300755,"d":"37,099.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":212.6834941838897,"d":"212.6835"},{"v":7890347.75013224,"d":"7890347.7501"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13378001.66825673,"d":"$13,378,001.67"},1,{"$nulls":7},602,{"v":112.82247575844667,"d":"112.8225"},{"v":2705597.6377349123,"d":"2705597.6377"},{"v":23981.01636705444,"d":"23,981.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":112.82247575844667,"d":"112.8225"},{"v":2705597.6377349123,"d":"2705597.6377"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8576649.938109756,"d":"$8,576,649.94"},1,{"$nulls":7},602,{"v":400.18899239400344,"d":"400.1890"},{"v":6631579.86173805,"d":"6631579.8617"},{"v":16571.120115190406,"d":"16,571.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":400.18899239400344,"d":"400.1890"},{"v":6631579.86173805,"d":"6631579.8617"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33387319.377662294,"d":"$33,387,319.38"},1]
[null,null,603,403.6024256525561,7801281.494512616,141.25487369587063,91495.67049006559,1052.272417154658,547096.8299189922,null,null,{"v":403.6024256525561,"d":"403.6024"},{"v":7801281.494512616,"d":"7801281.4945"},{"v":19329.124402310707,"d":"19,329.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":403.6024256525561,"d":"403.6024"},{"v":7801281.494512616,"d":"7801281.4945"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32558961.070742995,"d":"$32,558,961.07"},1,{"$nulls":7},603,{"v":141.25487369587063,"d":"141.2549"},{"v":91495.67049006559,"d":"91495.6705"},{"v":647.734609759807,"d":"647.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":141.25487369587063,"d":"141.2549"},{"v":91495.67049006559,"d":"91495.6705"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14033991.699096998,"d":"$14,033,991.70"},1,{"$nulls":7},603,{"v":1052.272417154658,"d":"1052.2724"},{"v":547096.8299189922,"d":"547096.8299"},{"v":519.919386843134,"d":"519.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1052.272417154658,"d":"1052.2724"},{"v":547096.8299189922,"d":"547096.8299"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":104680144.88554679,"d":"$104,680,144.89"},1]
[null,null,604,876.4639833466827,-1458285.2439559903,-246.44437907857719,42189018.66500379,1108.0547573784715,501146.846215273,null,null,{"v":876.4639833466827,"d":"876.4640"},{"v":-1458285.2439559903,"d":"-1458285.2440"},{"v":-1663.82791724959,"d":"(1,663.83)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":876.4639833466827,"d":"876.4640"},{"v":-1458285.2439559903,"d":"-1458285.2440"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89104683.57862425,"d":"$89,104,683.58"},1,{"$nulls":7},604,{"v":-246.44437907857719,"d":"-246.4444"},{"v":42189018.66500379,"d":"42189018.6650"},{"v":-171190.83349655988,"d":"(171,190.83)"},{"v":-246.44437907857719,"d":"-246.4444"},{"v":42189018.66500379,"d":"42189018.6650"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-66833456.57286151,"d":"$(66,833,456.57)"},0,{"$nulls":7},604,{"v":1108.0547573784715,"d":"1108.0548"},{"v":501146.846215273,"d":"501146.8462"},{"v":452.2762461675884,"d":"452.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1108.0547573784715,"d":"1108.0548"},{"v":501146.846215273,"d":"501146.8462"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110304328.89163187,"d":"$110,304,328.89"},1]
[null,null,605,142.26949285678347,74000260.03641589,109.90937087926795,-905627.8082381012,582.0328676914651,581154.6863976009,null,null,{"v":142.26949285678347,"d":"142.2695"},{"v":74000260.03641589,"d":"74000260.0364"},{"v":520141.448110093,"d":"520,141.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":142.26949285678347,"d":"142.2695"},{"v":74000260.03641589,"d":"74000260.0364"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-59773310.75073754,"d":"$(59,773,310.75)"},0,{"$nulls":7},605,{"v":109.90937087926795,"d":"109.9094"},{"v":-905627.8082381012,"d":"-905627.8082"},{"v":-8239.768829474107,"d":"(8,239.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":109.90937087926795,"d":"109.9094"},{"v":-905627.8082381012,"d":"-905627.8082"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11896564.896164898,"d":"$11,896,564.90"},1,{"$nulls":7},605,{"v":582.0328676914651,"d":"582.0329"},{"v":581154.6863976009,"d":"581154.6864"},{"v":998.4911826417169,"d":"998.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":582.0328676914651,"d":"582.0329"},{"v":581154.6863976009,"d":"581154.6864"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57622132.082748905,"d":"$57,622,132.08"},1]
[null,null,606,491.8721262083818,23230981.597189307,126.93206961890974,2605624.172057597,300.2322512810715,8866119.763072338,null,null,{"v":491.8721262083818,"d":"491.8721"},{"v":23230981.597189307,"d":"23230981.5972"},{"v":47229.717561485675,"d":"47,229.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":491.8721262083818,"d":"491.8721"},{"v":23230981.597189307,"d":"23230981.5972"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25956231.023648873,"d":"$25,956,231.02"},1,{"$nulls":7},606,{"v":126.93206961890974,"d":"126.9321"},{"v":2605624.172057597,"d":"2605624.1721"},{"v":20527.705723860847,"d":"20,527.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":126.93206961890974,"d":"126.9321"},{"v":2605624.172057597,"d":"2605624.1721"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10087582.789833376,"d":"$10,087,582.79"},1,{"$nulls":7},606,{"v":300.2322512810715,"d":"300.2323"},{"v":8866119.763072338,"d":"8866119.7631"},{"v":29530.870601813032,"d":"29,530.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":300.2322512810715,"d":"300.2323"},{"v":8866119.763072338,"d":"8866119.7631"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21157105.365034815,"d":"$21,157,105.37"},1]
[null,null,607,409.2033185307009,-1229661.4429830983,111.1169276190194,405164.800058851,485.6434070076648,1030791.6877762913,null,null,{"v":409.2033185307009,"d":"409.2033"},{"v":-1229661.4429830983,"d":"-1229661.4430"},{"v":-3005.0133693889916,"d":"(3,005.01)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":409.2033185307009,"d":"409.2033"},{"v":-1229661.4429830983,"d":"-1229661.4430"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42149993.29605319,"d":"$42,149,993.30"},1,{"$nulls":7},607,{"v":111.1169276190194,"d":"111.1169"},{"v":405164.800058851,"d":"405164.8001"},{"v":3646.2923223364996,"d":"3,646.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.1169276190194,"d":"111.1169"},{"v":405164.800058851,"d":"405164.8001"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10706527.96184309,"d":"$10,706,527.96"},1,{"$nulls":7},607,{"v":485.6434070076648,"d":"485.6434"},{"v":1030791.6877762913,"d":"1030791.6878"},{"v":2122.5279143139333,"d":"2,122.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":485.6434070076648,"d":"485.6434"},{"v":1030791.6877762913,"d":"1030791.6878"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47533549.01299019,"d":"$47,533,549.01"},1]
[null,null,608,624.7704727677556,-409693.68320022523,80.71777944434143,1003780.9685593415,1285.132608254171,1388063.6002986608,null,null,{"v":624.7704727677556,"d":"624.7705"},{"v":-409693.68320022523,"d":"-409693.6832"},{"v":-655.750713354406,"d":"(655.75)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":624.7704727677556,"d":"624.7705"},{"v":-409693.68320022523,"d":"-409693.6832"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62886740.95997578,"d":"$62,886,740.96"},1,{"$nulls":7},608,{"v":80.71777944434143,"d":"80.7178"},{"v":1003780.9685593415,"d":"1003780.9686"},{"v":12435.686108678126,"d":"12,435.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":80.71777944434143,"d":"80.7178"},{"v":1003780.9685593415,"d":"1003780.9686"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7067996.975874802,"d":"$7,067,996.98"},1,{"$nulls":7},608,{"v":1285.132608254171,"d":"1285.1326"},{"v":1388063.6002986608,"d":"1388063.6003"},{"v":1080.0936739005633,"d":"1,080.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1285.132608254171,"d":"1285.1326"},{"v":1388063.6002986608,"d":"1388063.6003"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127125197.22511843,"d":"$127,125,197.23"},1]
[null,null,609,568.032682735542,-186984.5010592416,63.824084878651774,373274.4361679945,371.0833541666725,7389706.973887862,null,null,{"v":568.032682735542,"d":"568.0327"},{"v":-186984.5010592416,"d":"-186984.5011"},{"v":-329.17912426932594,"d":"(329.18)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":568.032682735542,"d":"568.0327"},{"v":-186984.5010592416,"d":"-186984.5011"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56990252.77461345,"d":"$56,990,252.77"},1,{"$nulls":7},609,{"v":63.824084878651774,"d":"63.8241"},{"v":373274.4361679945,"d":"373274.4362"},{"v":5848.488652484375,"d":"5,848.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":63.824084878651774,"d":"63.8241"},{"v":373274.4361679945,"d":"373274.4362"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6009134.051697183,"d":"$6,009,134.05"},1,{"$nulls":7},609,{"v":371.0833541666725,"d":"371.0834"},{"v":7389706.973887862,"d":"7389706.9739"},{"v":19913.873502848546,"d":"19,913.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":371.0833541666725,"d":"371.0834"},{"v":7389706.973887862,"d":"7389706.9739"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29718628.442779392,"d":"$29,718,628.44"},1]
[null,null,610,823.7752211205625,737239.3332460336,238.9734713045218,4871822.031880449,938.8565614825347,438928.6477510808,null,null,{"v":823.7752211205625,"d":"823.7752"},{"v":737239.3332460336,"d":"737239.3332"},{"v":894.9520625822951,"d":"894.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":823.7752211205625,"d":"823.7752"},{"v":737239.3332460336,"d":"737239.3332"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81640282.77881022,"d":"$81,640,282.78"},1,{"$nulls":7},610,{"v":238.9734713045218,"d":"238.9735"},{"v":4871822.031880449,"d":"4871822.0319"},{"v":20386.455472592304,"d":"20,386.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":238.9734713045218,"d":"238.9735"},{"v":4871822.031880449,"d":"4871822.0319"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19025525.098571733,"d":"$19,025,525.10"},1,{"$nulls":7},610,{"v":938.8565614825347,"d":"938.8566"},{"v":438928.6477510808,"d":"438928.6478"},{"v":467.5140652561185,"d":"467.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":938.8565614825347,"d":"938.8566"},{"v":438928.6477510808,"d":"438928.6478"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93446727.5005024,"d":"$93,446,727.50"},1]
[null,null,611,636.2471767212264,-2373694.2667215373,170.00959924061317,-1081836.8077971414,916.5149687757148,745241.9496368829,null,null,{"v":636.2471767212264,"d":"636.2472"},{"v":-2373694.2667215373,"d":"-2373694.2667"},{"v":-3730.7737520406768,"d":"(3,730.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":636.2471767212264,"d":"636.2472"},{"v":-2373694.2667215373,"d":"-2373694.2667"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65998411.93884418,"d":"$65,998,411.94"},1,{"$nulls":7},611,{"v":170.00959924061317,"d":"170.0096"},{"v":-1081836.8077971414,"d":"-1081836.8078"},{"v":-6363.386612458434,"d":"(6,363.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":170.00959924061317,"d":"170.0096"},{"v":-1081836.8077971414,"d":"-1081836.8078"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18082796.73185846,"d":"$18,082,796.73"},1,{"$nulls":7},611,{"v":916.5149687757148,"d":"916.5150"},{"v":745241.9496368829,"d":"745241.9496"},{"v":813.1257808395434,"d":"813.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":916.5149687757148,"d":"916.5150"},{"v":745241.9496368829,"d":"745241.9496"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90906254.9279346,"d":"$90,906,254.93"},1]
[null,null,612,865.4122243627207,-1051194.1646120772,146.71906557535476,544599.5063607413,1063.4590604522964,896127.0009310297,null,null,{"v":865.4122243627207,"d":"865.4122"},{"v":-1051194.1646120772,"d":"-1051194.1646"},{"v":-1214.6745042643279,"d":"(1,214.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":865.4122243627207,"d":"865.4122"},{"v":-1051194.1646120772,"d":"-1051194.1646"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87592416.60088414,"d":"$87,592,416.60"},1,{"$nulls":7},612,{"v":146.71906557535476,"d":"146.7191"},{"v":544599.5063607413,"d":"544599.5064"},{"v":3711.8523364711286,"d":"3,711.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":146.71906557535476,"d":"146.7191"},{"v":544599.5063607413,"d":"544599.5064"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14127307.051174736,"d":"$14,127,307.05"},1,{"$nulls":7},612,{"v":1063.4590604522964,"d":"1063.4591"},{"v":896127.0009310297,"d":"896127.0009"},{"v":842.6530312787977,"d":"842.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1063.4590604522964,"d":"1063.4591"},{"v":896127.0009310297,"d":"896127.0009"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":105449779.04429862,"d":"$105,449,779.04"},1]
[null,null,613,273.4948951345541,-620790.8420545952,-225.84540441876743,22739934.621541996,550.0651405925164,1469797.3518201308,null,null,{"v":273.4948951345541,"d":"273.4949"},{"v":-620790.8420545952,"d":"-620790.8421"},{"v":-2269.8443484628056,"d":"(2,269.84)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":273.4948951345541,"d":"273.4949"},{"v":-620790.8420545952,"d":"-620790.8421"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27970280.355510004,"d":"$27,970,280.36"},1,{"$nulls":7},613,{"v":-225.84540441876743,"d":"-225.8454"},{"v":22739934.621541996,"d":"22739934.6215"},{"v":-100688.05553101766,"d":"(100,688.06)"},{"v":-225.84540441876743,"d":"-225.8454"},{"v":22739934.621541996,"d":"22739934.6215"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-45324475.06341874,"d":"$(45,324,475.06)"},0,{"$nulls":7},613,{"v":550.0651405925164,"d":"550.0651"},{"v":1469797.3518201308,"d":"1469797.3518"},{"v":2672.0423516329392,"d":"2,672.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":550.0651405925164,"d":"550.0651"},{"v":1469797.3518201308,"d":"1469797.3518"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53536716.7074315,"d":"$53,536,716.71"},1]
[null,null,614,406.227753147723,732011.1483097449,30.147846932333778,3133402.9256696384,553.3892007349205,4332391.205594612,null,null,{"v":406.227753147723,"d":"406.2278"},{"v":732011.1483097449,"d":"732011.1483"},{"v":1801.972274512599,"d":"1,801.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":406.227753147723,"d":"406.2278"},{"v":732011.1483097449,"d":"732011.1483"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39890764.166462556,"d":"$39,890,764.17"},1,{"$nulls":7},614,{"v":30.147846932333778,"d":"30.1478"},{"v":3133402.9256696384,"d":"3133402.9257"},{"v":103934.55070614153,"d":"103,934.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":30.147846932333778,"d":"30.1478"},{"v":3133402.9256696384,"d":"3133402.9257"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-118618.23243626067,"d":"$(118,618.23)"},0,{"$nulls":7},614,{"v":553.3892007349205,"d":"553.3892"},{"v":4332391.205594612,"d":"4332391.2056"},{"v":7828.832221230634,"d":"7,828.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":553.3892007349205,"d":"553.3892"},{"v":4332391.205594612,"d":"4332391.2056"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51006528.86789743,"d":"$51,006,528.87"},1]
[null,null,615,722.5477051250164,1089142.9426379912,228.0564345245548,657652.7452700557,488.99263260656153,10356439.99340535,null,null,{"v":722.5477051250164,"d":"722.5477"},{"v":1089142.9426379912,"d":"1089142.9426"},{"v":1507.3647524069652,"d":"1,507.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":722.5477051250164,"d":"722.5477"},{"v":1089142.9426379912,"d":"1089142.9426"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71165627.56986365,"d":"$71,165,627.57"},1,{"$nulls":7},615,{"v":228.0564345245548,"d":"228.0564"},{"v":657652.7452700557,"d":"657652.7453"},{"v":2883.7280852921795,"d":"2,883.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":228.0564345245548,"d":"228.0564"},{"v":657652.7452700557,"d":"657652.7453"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22147990.707185425,"d":"$22,147,990.71"},1,{"$nulls":7},615,{"v":488.99263260656153,"d":"488.9926"},{"v":10356439.99340535,"d":"10356439.9934"},{"v":21179.132982435003,"d":"21,179.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":488.99263260656153,"d":"488.9926"},{"v":10356439.99340535,"d":"10356439.9934"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38542823.267250806,"d":"$38,542,823.27"},1]
[null,null,616,684.8232632892395,3189119.6916671162,220.78072849930686,-547489.8828612007,1458.6346092955282,1560514.053173962,null,null,{"v":684.8232632892395,"d":"684.8233"},{"v":3189119.6916671162,"d":"3189119.6917"},{"v":4656.850698017498,"d":"4,656.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":684.8232632892395,"d":"684.8233"},{"v":3189119.6916671162,"d":"3189119.6917"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65293206.63725684,"d":"$65,293,206.64"},1,{"$nulls":7},616,{"v":220.78072849930686,"d":"220.7807"},{"v":-547489.8828612007,"d":"-547489.8829"},{"v":-2479.790181790797,"d":"(2,479.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":220.78072849930686,"d":"220.7807"},{"v":-547489.8828612007,"d":"-547489.8829"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22625562.732791886,"d":"$22,625,562.73"},1,{"$nulls":7},616,{"v":1458.6346092955282,"d":"1458.6346"},{"v":1560514.053173962,"d":"1560514.0532"},{"v":1069.8457607060607,"d":"1,069.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1458.6346092955282,"d":"1458.6346"},{"v":1560514.053173962,"d":"1560514.0532"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":144302946.87637886,"d":"$144,302,946.88"},1]
[null,null,617,544.8954174052233,24933820.052669458,106.50577630032421,-1035835.5356372083,971.0298269233026,1814374.3047385141,null,null,{"v":544.8954174052233,"d":"544.8954"},{"v":24933820.052669458,"d":"24933820.0527"},{"v":45758.909427801045,"d":"45,758.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":544.8954174052233,"d":"544.8954"},{"v":24933820.052669458,"d":"24933820.0527"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29555721.687852867,"d":"$29,555,721.69"},1,{"$nulls":7},617,{"v":106.50577630032421,"d":"106.5058"},{"v":-1035835.5356372083,"d":"-1035835.5356"},{"v":-9725.62776986261,"d":"(9,725.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.50577630032421,"d":"106.5058"},{"v":-1035835.5356372083,"d":"-1035835.5356"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11686413.165669631,"d":"$11,686,413.17"},1,{"$nulls":7},617,{"v":971.0298269233026,"d":"971.0298"},{"v":1814374.3047385141,"d":"1814374.3047"},{"v":1868.5052244866044,"d":"1,868.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":971.0298269233026,"d":"971.0298"},{"v":1814374.3047385141,"d":"1814374.3047"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95288608.38759175,"d":"$95,288,608.39"},1]
[null,null,618,796.7050858101611,1511667.4427576847,145.3464420442324,-501909.8455061065,918.9129447524756,1939550.3771355636,null,null,{"v":796.7050858101611,"d":"796.7051"},{"v":1511667.4427576847,"d":"1511667.4428"},{"v":1897.3990121080824,"d":"1,897.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":796.7050858101611,"d":"796.7051"},{"v":1511667.4427576847,"d":"1511667.4428"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78158841.13825843,"d":"$78,158,841.14"},1,{"$nulls":7},618,{"v":145.3464420442324,"d":"145.3464"},{"v":-501909.8455061065,"d":"-501909.8455"},{"v":-3453.1966413967216,"d":"(3,453.20)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":145.3464420442324,"d":"145.3464"},{"v":-501909.8455061065,"d":"-501909.8455"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15036554.049929347,"d":"$15,036,554.05"},1,{"$nulls":7},618,{"v":918.9129447524756,"d":"918.9129"},{"v":1939550.3771355636,"d":"1939550.3771"},{"v":2110.7008974152754,"d":"2,110.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":918.9129447524756,"d":"918.9129"},{"v":1939550.3771355636,"d":"1939550.3771"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89951744.098112,"d":"$89,951,744.10"},1]
[null,null,619,1269.8905040313693,2982566.8716754774,222.78132765798,10880379.03899939,1333.6171851506733,1771942.7199394554,null,null,{"v":1269.8905040313693,"d":"1269.8905"},{"v":2982566.8716754774,"d":"2982566.8717"},{"v":2348.680348586811,"d":"2,348.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1269.8905040313693,"d":"1269.8905"},{"v":2982566.8716754774,"d":"2982566.8717"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":124006483.53146146,"d":"$124,006,483.53"},1,{"$nulls":7},619,{"v":222.78132765798,"d":"222.7813"},{"v":10880379.03899939,"d":"10880379.0390"},{"v":48838.82843046544,"d":"48,838.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":222.78132765798,"d":"222.7813"},{"v":10880379.03899939,"d":"10880379.0390"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11397753.726798609,"d":"$11,397,753.73"},1,{"$nulls":7},619,{"v":1333.6171851506733,"d":"1333.6172"},{"v":1771942.7199394554,"d":"1771942.7199"},{"v":1328.6741800191032,"d":"1,328.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1333.6171851506733,"d":"1333.6172"},{"v":1771942.7199394554,"d":"1771942.7199"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":131589775.79512788,"d":"$131,589,775.80"},1]
[null,null,620,461.7229472460458,3248628.1152405515,83.1249521827267,1996906.6253042938,1140.2007348526386,864354.5718026892,null,null,{"v":461.7229472460458,"d":"461.7229"},{"v":3248628.1152405515,"d":"3248628.1152"},{"v":7035.88187378827,"d":"7,035.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":461.7229472460458,"d":"461.7229"},{"v":3248628.1152405515,"d":"3248628.1152"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42923666.609364025,"d":"$42,923,666.61"},1,{"$nulls":7},620,{"v":83.1249521827267,"d":"83.1250"},{"v":1996906.6253042938,"d":"1996906.6253"},{"v":24022.95066485764,"d":"24,022.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":83.1249521827267,"d":"83.1250"},{"v":1996906.6253042938,"d":"1996906.6253"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6315588.592968376,"d":"$6,315,588.59"},1,{"$nulls":7},620,{"v":1140.2007348526386,"d":"1140.2007"},{"v":864354.5718026892,"d":"864354.5718"},{"v":758.0722809430567,"d":"758.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1140.2007348526386,"d":"1140.2007"},{"v":864354.5718026892,"d":"864354.5718"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":113155718.91346116,"d":"$113,155,718.91"},1]
[null,null,621,943.1002523848438,-1200226.7062353455,116.29683801510691,-615164.5513747772,1451.5517305140093,1018266.452660935,null,null,{"v":943.1002523848438,"d":"943.1003"},{"v":-1200226.7062353455,"d":"-1200226.7062"},{"v":-1272.6395769699975,"d":"(1,272.64)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":943.1002523848438,"d":"943.1003"},{"v":-1200226.7062353455,"d":"-1200226.7062"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95510251.94471973,"d":"$95,510,251.94"},1,{"$nulls":7},621,{"v":116.29683801510691,"d":"116.2968"},{"v":-615164.5513747772,"d":"-615164.5514"},{"v":-5289.606853239359,"d":"(5,289.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":116.29683801510691,"d":"116.2968"},{"v":-615164.5513747772,"d":"-615164.5514"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12244848.35288547,"d":"$12,244,848.35"},1,{"$nulls":7},621,{"v":1451.5517305140093,"d":"1451.5517"},{"v":1018266.452660935,"d":"1018266.4527"},{"v":701.5020073038365,"d":"701.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1451.5517305140093,"d":"1451.5517"},{"v":1018266.452660935,"d":"1018266.4527"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":144136906.59873998,"d":"$144,136,906.60"},1]
[null,null,622,230.59227651219044,5812132.671873329,10.595122531245579,10536255.299600294,913.138154827182,795302.5523082549,null,null,{"v":230.59227651219044,"d":"230.5923"},{"v":5812132.671873329,"d":"5812132.6719"},{"v":25205.235664369993,"d":"25,205.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":230.59227651219044,"d":"230.5923"},{"v":5812132.671873329,"d":"5812132.6719"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17247094.979345717,"d":"$17,247,094.98"},1,{"$nulls":7},622,{"v":10.595122531245579,"d":"10.5951"},{"v":10536255.299600294,"d":"10536255.2996"},{"v":994443.9310190437,"d":"994,443.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":10.595122531245579,"d":"10.5951"},{"v":10536255.299600294,"d":"10536255.2996"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9476743.046475736,"d":"$(9,476,743.05)"},0,{"$nulls":7},622,{"v":913.138154827182,"d":"913.1382"},{"v":795302.5523082549,"d":"795302.5523"},{"v":870.9553402231578,"d":"870.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":913.138154827182,"d":"913.1382"},{"v":795302.5523082549,"d":"795302.5523"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90518512.93040994,"d":"$90,518,512.93"},1]
[null,null,623,475.1635522551878,-641199.0849105231,121.24718736024806,-1050449.2830145257,1361.3255901544908,977382.7443594644,null,null,{"v":475.1635522551878,"d":"475.1636"},{"v":-641199.0849105231,"d":"-641199.0849"},{"v":-1349.4281745039348,"d":"(1,349.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":475.1635522551878,"d":"475.1636"},{"v":-641199.0849105231,"d":"-641199.0849"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48157554.310429305,"d":"$48,157,554.31"},1,{"$nulls":7},623,{"v":121.24718736024806,"d":"121.2472"},{"v":-1050449.2830145257,"d":"-1050449.2830"},{"v":-8663.700213460988,"d":"(8,663.70)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":121.24718736024806,"d":"121.2472"},{"v":-1050449.2830145257,"d":"-1050449.2830"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13175168.019039333,"d":"$13,175,168.02"},1,{"$nulls":7},623,{"v":1361.3255901544908,"d":"1361.3256"},{"v":977382.7443594644,"d":"977382.7444"},{"v":717.9639840962261,"d":"717.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1361.3255901544908,"d":"1361.3256"},{"v":977382.7443594644,"d":"977382.7444"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":135155176.2710896,"d":"$135,155,176.27"},1]
[null,null,624,431.5205954353696,-1808559.8716023304,87.30147964090429,2537103.2555532577,988.0563319888533,1275670.1687864568,null,null,{"v":431.5205954353696,"d":"431.5206"},{"v":-1808559.8716023304,"d":"-1808559.8716"},{"v":-4191.132221111344,"d":"(4,191.13)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":431.5205954353696,"d":"431.5206"},{"v":-1808559.8716023304,"d":"-1808559.8716"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44960619.41513929,"d":"$44,960,619.42"},1,{"$nulls":7},624,{"v":87.30147964090429,"d":"87.3015"},{"v":2537103.2555532577,"d":"2537103.2556"},{"v":29061.400402250703,"d":"29,061.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":87.30147964090429,"d":"87.3015"},{"v":2537103.2555532577,"d":"2537103.2556"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6193044.708537172,"d":"$6,193,044.71"},1,{"$nulls":7},624,{"v":988.0563319888533,"d":"988.0563"},{"v":1275670.1687864568,"d":"1275670.1688"},{"v":1291.090525394101,"d":"1,291.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":988.0563319888533,"d":"988.0563"},{"v":1275670.1687864568,"d":"1275670.1688"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97529963.03009889,"d":"$97,529,963.03"},1]
[null,null,625,469.7900316294399,-1448994.007637987,364.4495272482709,-269118.1568264486,33.36158886216435,4711588.278169669,null,null,{"v":469.7900316294399,"d":"469.7900"},{"v":-1448994.007637987,"d":"-1448994.0076"},{"v":-3084.343877225819,"d":"(3,084.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":469.7900316294399,"d":"469.7900"},{"v":-1448994.007637987,"d":"-1448994.0076"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48427997.170581974,"d":"$48,427,997.17"},1,{"$nulls":7},625,{"v":364.4495272482709,"d":"364.4495"},{"v":-269118.1568264486,"d":"-269118.1568"},{"v":-738.4236683153098,"d":"(738.42)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":364.4495272482709,"d":"364.4495"},{"v":-269118.1568264486,"d":"-269118.1568"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36714070.88165354,"d":"$36,714,070.88"},1,{"$nulls":7},625,{"v":33.36158886216435,"d":"33.3616"},{"v":4711588.278169669,"d":"4711588.2782"},{"v":141227.93424605503,"d":"141,227.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":33.36158886216435,"d":"33.3616"},{"v":4711588.278169669,"d":"4711588.2782"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1375429.3919532336,"d":"$(1,375,429.39)"},0]
[null,null,626,882.4027302606592,2540838.1731031174,323.5760427210553,255756.23817045148,1512.0616324177681,1469294.7954356116,null,null,{"v":882.4027302606592,"d":"882.4027"},{"v":2540838.1731031174,"d":"2540838.1731"},{"v":2879.454115415714,"d":"2,879.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":882.4027302606592,"d":"882.4027"},{"v":2540838.1731031174,"d":"2540838.1731"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85699434.85296279,"d":"$85,699,434.85"},1,{"$nulls":7},626,{"v":323.5760427210553,"d":"323.5760"},{"v":255756.23817045148,"d":"255756.2382"},{"v":790.4053588755052,"d":"790.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":323.5760427210553,"d":"323.5760"},{"v":255756.23817045148,"d":"255756.2382"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32101848.033935074,"d":"$32,101,848.03"},1,{"$nulls":7},626,{"v":1512.0616324177681,"d":"1512.0616"},{"v":1469294.7954356116,"d":"1469294.7954"},{"v":971.7162078150394,"d":"971.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1512.0616324177681,"d":"1512.0616"},{"v":1469294.7954356116,"d":"1469294.7954"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":149736868.44634122,"d":"$149,736,868.45"},1]
[null,null,627,158.3121040462138,7393139.797397798,72.72372935763633,322071.53680833057,329.74034376856434,2098607.4895852604,null,null,{"v":158.3121040462138,"d":"158.3121"},{"v":7393139.797397798,"d":"7393139.7974"},{"v":46699.77600221663,"d":"46,699.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":158.3121040462138,"d":"158.3121"},{"v":7393139.797397798,"d":"7393139.7974"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8438070.607223582,"d":"$8,438,070.61"},1,{"$nulls":7},627,{"v":72.72372935763633,"d":"72.7237"},{"v":322071.53680833057,"d":"322071.5368"},{"v":4428.6994032507155,"d":"4,428.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":72.72372935763633,"d":"72.7237"},{"v":322071.53680833057,"d":"322071.5368"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6950301.398955302,"d":"$6,950,301.40"},1,{"$nulls":7},627,{"v":329.74034376856434,"d":"329.7403"},{"v":2098607.4895852604,"d":"2098607.4896"},{"v":6364.4244001219795,"d":"6,364.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":329.74034376856434,"d":"329.7403"},{"v":2098607.4895852604,"d":"2098607.4896"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30875426.887271173,"d":"$30,875,426.89"},1]
[null,null,628,615.9135492555979,1047372.0693156831,78.57452449634002,2057368.8241300741,471.7204725320589,968731.1680890352,null,null,{"v":615.9135492555979,"d":"615.9135"},{"v":1047372.0693156831,"d":"1047372.0693"},{"v":1700.517987599968,"d":"1,700.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":615.9135492555979,"d":"615.9135"},{"v":1047372.0693156831,"d":"1047372.0693"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60543982.8562441,"d":"$60,543,982.86"},1,{"$nulls":7},628,{"v":78.57452449634002,"d":"78.5745"},{"v":2057368.8241300741,"d":"2057368.8241"},{"v":26183.66241880224,"d":"26,183.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":78.57452449634002,"d":"78.5745"},{"v":2057368.8241300741,"d":"2057368.8241"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5800083.6255039275,"d":"$5,800,083.63"},1,{"$nulls":7},628,{"v":471.7204725320589,"d":"471.7205"},{"v":968731.1680890352,"d":"968731.1681"},{"v":2053.6127314745677,"d":"2,053.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":471.7204725320589,"d":"471.7205"},{"v":968731.1680890352,"d":"968731.1681"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46203316.08511686,"d":"$46,203,316.09"},1]
[null,null,629,358.4123917981924,8370570.167103389,-442.43451764035126,30303524.170532584,1130.4359982187889,843429.1067117495,null,null,{"v":358.4123917981924,"d":"358.4124"},{"v":8370570.167103389,"d":"8370570.1671"},{"v":23354.578018654334,"d":"23,354.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":358.4123917981924,"d":"358.4124"},{"v":8370570.167103389,"d":"8370570.1671"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27470669.012715854,"d":"$27,470,669.01"},1,{"$nulls":7},629,{"v":-442.43451764035126,"d":"-442.4345"},{"v":30303524.170532584,"d":"30303524.1705"},{"v":-68492.67623184384,"d":"(68,492.68)"},{"v":-442.43451764035126,"d":"-442.4345"},{"v":30303524.170532584,"d":"30303524.1705"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-74546975.93456772,"d":"$(74,546,975.93)"},0,{"$nulls":7},629,{"v":1130.4359982187889,"d":"1130.4360"},{"v":843429.1067117495,"d":"843429.1067"},{"v":746.109561302655,"d":"746.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1130.4359982187889,"d":"1130.4360"},{"v":843429.1067117495,"d":"843429.1067"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112200170.71516715,"d":"$112,200,170.72"},1]
[null,null,630,650.3654062364658,-1416381.6274281219,44.78967464168818,6079259.639209124,-383.62165985598403,23770674.007705547,null,null,{"v":650.3654062364658,"d":"650.3654"},{"v":-1416381.6274281219,"d":"-1416381.6274"},{"v":-2177.82436434379,"d":"(2,177.82)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":650.3654062364658,"d":"650.3654"},{"v":-1416381.6274281219,"d":"-1416381.6274"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66452922.2510747,"d":"$66,452,922.25"},1,{"$nulls":7},630,{"v":44.78967464168818,"d":"44.7897"},{"v":6079259.639209124,"d":"6079259.6392"},{"v":135729.04219203297,"d":"135,729.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":44.78967464168818,"d":"44.7897"},{"v":6079259.639209124,"d":"6079259.6392"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1600292.1750403065,"d":"$(1,600,292.18)"},0,{"$nulls":7},630,{"v":-383.62165985598403,"d":"-383.6217"},{"v":23770674.007705547,"d":"23770674.0077"},{"v":-61963.847444456944,"d":"(61,963.85)"},{"v":-383.62165985598403,"d":"-383.6217"},{"v":23770674.007705547,"d":"23770674.0077"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-62132839.99330395,"d":"$(62,132,839.99)"},0]
[null,null,631,633.5049942307669,7829273.971537141,133.75476321022143,6228952.124635428,763.0705425593987,301163.43257987406,null,null,{"v":633.5049942307669,"d":"633.5050"},{"v":7829273.971537141,"d":"7829273.9715"},{"v":12358.661798781606,"d":"12,358.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":633.5049942307669,"d":"633.5050"},{"v":7829273.971537141,"d":"7829273.9715"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55521225.451539546,"d":"$55,521,225.45"},1,{"$nulls":7},631,{"v":133.75476321022143,"d":"133.7548"},{"v":6228952.124635428,"d":"6228952.1246"},{"v":46569.94618461122,"d":"46,569.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":133.75476321022143,"d":"133.7548"},{"v":6228952.124635428,"d":"6228952.1246"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7146524.196386714,"d":"$7,146,524.20"},1,{"$nulls":7},631,{"v":763.0705425593987,"d":"763.0705"},{"v":301163.43257987406,"d":"301163.4326"},{"v":394.67312100628095,"d":"394.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":763.0705425593987,"d":"763.0705"},{"v":301163.43257987406,"d":"301163.4326"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76005890.82336,"d":"$76,005,890.82"},1]
[null,null,632,315.3646579603774,9353479.606076399,119.20533929116937,-980641.8606846165,886.7293664393364,519450.4714804366,null,null,{"v":315.3646579603774,"d":"315.3647"},{"v":9353479.606076399,"d":"9353479.6061"},{"v":29659.251187403428,"d":"29,659.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":315.3646579603774,"d":"315.3647"},{"v":9353479.606076399,"d":"9353479.6061"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22182986.189961337,"d":"$22,182,986.19"},1,{"$nulls":7},632,{"v":119.20533929116937,"d":"119.2053"},{"v":-980641.8606846165,"d":"-980641.8607"},{"v":-8226.49276044015,"d":"(8,226.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":119.20533929116937,"d":"119.2053"},{"v":-980641.8606846165,"d":"-980641.8607"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12901175.789801553,"d":"$12,901,175.79"},1,{"$nulls":7},632,{"v":886.7293664393364,"d":"886.7294"},{"v":519450.4714804366,"d":"519450.4715"},{"v":585.8049717765534,"d":"585.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":886.7293664393364,"d":"886.7294"},{"v":519450.4714804366,"d":"519450.4715"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88153486.1724532,"d":"$88,153,486.17"},1]
[null,null,633,429.73960318316676,-628856.209779581,-635.7512688595598,77075014.23760778,733.5794268827594,623970.2699214625,null,null,{"v":429.73960318316676,"d":"429.7396"},{"v":-628856.209779581,"d":"-628856.2098"},{"v":-1463.3424639514672,"d":"(1,463.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":429.73960318316676,"d":"429.7396"},{"v":-628856.209779581,"d":"-628856.2098"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43602816.52809626,"d":"$43,602,816.53"},1,{"$nulls":7},633,{"v":-635.7512688595598,"d":"-635.7513"},{"v":77075014.23760778,"d":"77075014.2376"},{"v":-121234.54252143063,"d":"(121,234.54)"},{"v":-635.7512688595598,"d":"-635.7513"},{"v":77075014.23760778,"d":"77075014.2376"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-140650141.12356377,"d":"$(140,650,141.12)"},0,{"$nulls":7},633,{"v":733.5794268827594,"d":"733.5794"},{"v":623970.2699214625,"d":"623970.2699"},{"v":850.5831094158879,"d":"850.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":733.5794268827594,"d":"733.5794"},{"v":623970.2699214625,"d":"623970.2699"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72733972.41835448,"d":"$72,733,972.42"},1]
[null,null,634,326.530395404865,51406566.89657354,224.00855831436274,1505589.308926737,615.1519829184253,1423947.8094303315,null,null,{"v":326.530395404865,"d":"326.5304"},{"v":51406566.89657354,"d":"51406566.8966"},{"v":157432.71566750944,"d":"157,432.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":326.530395404865,"d":"326.5304"},{"v":51406566.89657354,"d":"51406566.8966"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18753527.356087048,"d":"$(18,753,527.36)"},0,{"$nulls":7},634,{"v":224.00855831436274,"d":"224.0086"},{"v":1505589.308926737,"d":"1505589.3089"},{"v":6721.124051045701,"d":"6,721.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":224.00855831436274,"d":"224.0086"},{"v":1505589.308926737,"d":"1505589.3089"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20895266.522509538,"d":"$20,895,266.52"},1,{"$nulls":7},634,{"v":615.1519829184253,"d":"615.1520"},{"v":1423947.8094303315,"d":"1423947.8094"},{"v":2314.790245289935,"d":"2,314.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":615.1519829184253,"d":"615.1520"},{"v":1423947.8094303315,"d":"1423947.8094"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60091250.482412204,"d":"$60,091,250.48"},1]
[null,null,635,454.8548852302156,-2059684.3916471526,35.60298775770934,5776045.383702158,208.76302223630046,3108130.4373779567,null,null,{"v":454.8548852302156,"d":"454.8549"},{"v":-2059684.3916471526,"d":"-2059684.3916"},{"v":-4528.223085049829,"d":"(4,528.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":454.8548852302156,"d":"454.8549"},{"v":-2059684.3916471526,"d":"-2059684.3916"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47545172.91466871,"d":"$47,545,172.91"},1,{"$nulls":7},635,{"v":35.60298775770934,"d":"35.6030"},{"v":5776045.383702158,"d":"5776045.3837"},{"v":162234.8501482557,"d":"162,234.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":35.60298775770934,"d":"35.6030"},{"v":5776045.383702158,"d":"5776045.3837"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2215746.6079312237,"d":"$(2,215,746.61)"},0,{"$nulls":7},635,{"v":208.76302223630046,"d":"208.7630"},{"v":3108130.4373779567,"d":"3108130.4374"},{"v":14888.318841541966,"d":"14,888.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":208.76302223630046,"d":"208.7630"},{"v":3108130.4373779567,"d":"3108130.4374"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17768171.78625209,"d":"$17,768,171.79"},1]
[null,null,636,841.4648762305769,12972578.5224174,169.80697051809693,-235072.03846965823,811.4544788610801,2678067.6130809006,null,null,{"v":841.4648762305769,"d":"841.4649"},{"v":12972578.5224174,"d":"12972578.5224"},{"v":15416.660741122454,"d":"15,416.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":841.4648762305769,"d":"841.4649"},{"v":12972578.5224174,"d":"12972578.5224"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71173909.1006403,"d":"$71,173,909.10"},1,{"$nulls":7},636,{"v":169.80697051809693,"d":"169.8070"},{"v":-235072.03846965823,"d":"-235072.0385"},{"v":-1384.3485797575415,"d":"(1,384.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":169.80697051809693,"d":"169.8070"},{"v":-235072.03846965823,"d":"-235072.0385"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17215769.090279352,"d":"$17,215,769.09"},1,{"$nulls":7},636,{"v":811.4544788610801,"d":"811.4545"},{"v":2678067.6130809006,"d":"2678067.6131"},{"v":3300.330065143903,"d":"3,300.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":811.4544788610801,"d":"811.4545"},{"v":2678067.6130809006,"d":"2678067.6131"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78467380.2730271,"d":"$78,467,380.27"},1]
[null,null,637,592.1094137864275,9356151.277928289,287.8720802472926,-799025.8041720977,1343.9045303864332,2537902.7492760923,null,null,{"v":592.1094137864275,"d":"592.1094"},{"v":9356151.277928289,"d":"9356151.2779"},{"v":15801.389169102169,"d":"15,801.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":592.1094137864275,"d":"592.1094"},{"v":9356151.277928289,"d":"9356151.2779"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49854790.10071446,"d":"$49,854,790.10"},1,{"$nulls":7},637,{"v":287.8720802472926,"d":"287.8721"},{"v":-799025.8041720977,"d":"-799025.8042"},{"v":-2775.627992425335,"d":"(2,775.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":287.8720802472926,"d":"287.8721"},{"v":-799025.8041720977,"d":"-799025.8042"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29586233.82890136,"d":"$29,586,233.83"},1,{"$nulls":7},637,{"v":1343.9045303864332,"d":"1343.9045"},{"v":2537902.7492760923,"d":"2537902.7493"},{"v":1888.4546423445204,"d":"1,888.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1343.9045303864332,"d":"1343.9045"},{"v":2537902.7492760923,"d":"2537902.7493"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":131852550.28936724,"d":"$131,852,550.29"},1]
[null,null,638,707.0751846038438,-604963.2097774092,168.07066236000537,1631634.0099034905,1030.0582873060193,1138079.0523612322,null,null,{"v":707.0751846038438,"d":"707.0752"},{"v":-604963.2097774092,"d":"-604963.2098"},{"v":-855.58540725249,"d":"(855.59)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":707.0751846038438,"d":"707.0752"},{"v":-604963.2097774092,"d":"-604963.2098"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71312481.6701618,"d":"$71,312,481.67"},1,{"$nulls":7},638,{"v":168.07066236000537,"d":"168.0707"},{"v":1631634.0099034905,"d":"1631634.0099"},{"v":9708.023916800837,"d":"9,708.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":168.07066236000537,"d":"168.0707"},{"v":1631634.0099034905,"d":"1631634.0099"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15175432.226097047,"d":"$15,175,432.23"},1,{"$nulls":7},638,{"v":1030.0582873060193,"d":"1030.0583"},{"v":1138079.0523612322,"d":"1138079.0524"},{"v":1104.8685947061567,"d":"1,104.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1030.0582873060193,"d":"1030.0583"},{"v":1138079.0523612322,"d":"1138079.0524"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":101867749.6782407,"d":"$101,867,749.68"},1]
[null,null,639,702.5147699643785,306337.61332007684,186.74563455479074,-814350.074077623,630.3356296656129,446693.1186049478,null,null,{"v":702.5147699643785,"d":"702.5148"},{"v":306337.61332007684,"d":"306337.6133"},{"v":436.0586088967352,"d":"436.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":702.5147699643785,"d":"702.5148"},{"v":306337.61332007684,"d":"306337.6133"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69945139.38311777,"d":"$69,945,139.38"},1,{"$nulls":7},639,{"v":186.74563455479074,"d":"186.7456"},{"v":-814350.074077623,"d":"-814350.0741"},{"v":-4360.7449031891265,"d":"(4,360.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":186.74563455479074,"d":"186.7456"},{"v":-814350.074077623,"d":"-814350.0741"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19488913.5295567,"d":"$19,488,913.53"},1,{"$nulls":7},639,{"v":630.3356296656129,"d":"630.3356"},{"v":446693.1186049478,"d":"446693.1186"},{"v":708.6591612184675,"d":"708.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":630.3356296656129,"d":"630.3356"},{"v":446693.1186049478,"d":"446693.1186"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62586869.847956344,"d":"$62,586,869.85"},1]
[null,null,640,449.49388802702015,15220614.747153822,221.4728328469464,-234317.78342886828,1047.7559966329645,1394568.8198857452,null,null,{"v":449.49388802702015,"d":"449.4939"},{"v":15220614.747153822,"d":"15220614.7472"},{"v":33861.67232209145,"d":"33,861.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":449.49388802702015,"d":"449.4939"},{"v":15220614.747153822,"d":"15220614.7472"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29728774.055548195,"d":"$29,728,774.06"},1,{"$nulls":7},640,{"v":221.4728328469464,"d":"221.4728"},{"v":-234317.78342886828,"d":"-234317.7834"},{"v":-1057.9978610324574,"d":"(1,058.00)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":221.4728328469464,"d":"221.4728"},{"v":-234317.78342886828,"d":"-234317.7834"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22381601.068123512,"d":"$22,381,601.07"},1,{"$nulls":7},640,{"v":1047.7559966329645,"d":"1047.7560"},{"v":1394568.8198857452,"d":"1394568.8199"},{"v":1331.0053336533385,"d":"1,331.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1047.7559966329645,"d":"1047.7560"},{"v":1394568.8198857452,"d":"1394568.8199"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":103381030.8434107,"d":"$103,381,030.84"},1]
[null,null,641,454.06352355178024,533235.3020120822,138.6090427446179,-1318198.7003960079,383.78168642214587,2996187.065660529,null,null,{"v":454.06352355178024,"d":"454.0635"},{"v":533235.3020120822,"d":"533235.3020"},{"v":1174.3627804343403,"d":"1,174.36"},{"$f":"IF(AND(L655<0,M655>0),L655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L655<0,M655>0),M655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L655>0,M655>0),L655,#N/A)","v":{"v":454.06352355178024,"d":"454.0635"}},{"$f":"IF(AND(L655>0,M655>0),M655,#N/A)","v":{"v":533235.3020120822,"d":"533235.3020"}},{"$f":"IF(AND(L655>0,M655<0),L655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L655>0,M655<0),M655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L655<0,M655<0),L655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L655<0,M655<0),M655,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C655 > TotalSimulations,\"\",threshold*L655-M655)","v":{"v":44873117.05316594,"d":"$44,873,117.05"}},1,{"$nulls":7},641,{"v":138.6090427446179,"d":"138.6090"},{"v":-1318198.7003960079,"d":"-1318198.7004"},{"v":-9510.192656223307,"d":"(9,510.19)"},{"$f":"IF(AND(AH655<0,AI655>0),AH655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH655<0,AI655>0),AI655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH655>0,AI655>0),AH655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH655>0,AI655>0),AI655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH655>0,AI655<0),AH655,#N/A)","v":{"v":138.6090427446179,"d":"138.6090"}},{"$f":"IF(AND(AH655>0,AI655<0),AI655,#N/A)","v":{"v":-1318198.7003960079,"d":"-1318198.7004"}},{"$f":"IF(AND(AH655<0,AI655<0),AH655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH655<0,AI655<0),AI655,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG655 > TotalSimulations,\"\",threshold_DK*AH655-AI655)","v":{"v":15179102.9748578,"d":"$15,179,102.97"}},1,{"$nulls":7},641,{"v":383.78168642214587,"d":"383.7817"},{"v":2996187.065660529,"d":"2996187.0657"},{"v":7807.008962811301,"d":"7,807.01"},{"$f":"IF(AND(BD655<0,BE655>0),BD655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD655<0,BE655>0),BE655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD655>0,BE655>0),BD655,#N/A)","v":{"v":383.78168642214587,"d":"383.7817"}},{"$f":"IF(AND(BD655>0,BE655>0),BE655,#N/A)","v":{"v":2996187.065660529,"d":"2996187.0657"}},{"$f":"IF(AND(BD655>0,BE655<0),BD655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD655>0,BE655<0),BE655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD655<0,BE655<0),BD655,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD655<0,BE655<0),BE655,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC655 > TotalSimulations,\"\",threshold_UB*BD655-BE655)","v":{"v":35381981.57655406,"d":"$35,381,981.58"}},1]
[null,null,642,494.0205407420399,-114143.11755585764,87.69078591260768,768269.7985407971,645.4377998714335,534888.7378582228,null,null,{"$f":"D656","v":{"v":494.0205407420399,"d":"494.0205"}},{"$f":"E656","v":{"v":-114143.11755585764,"d":"-114143.1176"}},{"$f":"IFERROR(M656/L656,\"\")","v":{"v":-231.04933528555273,"d":"(231.05)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":494.0205407420399,"d":"494.0205"},{"v":-114143.11755585764,"d":"-114143.1176"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49516197.19175985,"d":"$49,516,197.19"},{"$f":"IF(X656>0,1,0)","v":1},{"$nulls":7},642,{"$f":"F656","v":{"v":87.69078591260768,"d":"87.6908"}},{"$f":"G656","v":{"v":768269.7985407971,"d":"768269.7985"}},{"$f":"IFERROR(AI656/AH656,\"\")","v":{"v":8761.123424146888,"d":"8,761.12"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":87.69078591260768,"d":"87.6908"},{"v":768269.7985407971,"d":"768269.7985"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8000808.792719971,"d":"$8,000,808.79"},{"$f":"IF(AT656>0,1,0)","v":1},{"$nulls":7},642,{"$f":"H656","v":{"v":645.4377998714335,"d":"645.4378"}},{"$f":"I656","v":{"v":534888.7378582228,"d":"534888.7379"}},{"$f":"IFERROR(BE656/BD656,\"\")","v":{"v":828.7223617283784,"d":"828.72"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":645.4377998714335,"d":"645.4378"},{"v":534888.7378582228,"d":"534888.7379"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64008891.24928513,"d":"$64,008,891.25"},{"$f":"IF(BP656>0,1,0)","v":1}]
[null,null,643,608.8553929615664,143527.8415044006,148.39202114367436,-711795.7224888038,717.0963091287995,2207768.8066721926,null,null,{"v":608.8553929615664,"d":"608.8554"},{"v":143527.8415044006,"d":"143527.8415"},{"v":235.7338756683407,"d":"235.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":608.8553929615664,"d":"608.8554"},{"v":143527.8415044006,"d":"143527.8415"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60742011.454652235,"d":"$60,742,011.45"},1,{"$nulls":7},643,{"v":148.39202114367436,"d":"148.3920"},{"v":-711795.7224888038,"d":"-711795.7225"},{"v":-4796.725032807777,"d":"(4,796.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":148.39202114367436,"d":"148.3920"},{"v":-711795.7224888038,"d":"-711795.7225"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15550997.836856239,"d":"$15,550,997.84"},1,{"$nulls":7},643,{"v":717.0963091287995,"d":"717.0963"},{"v":2207768.8066721926,"d":"2207768.8067"},{"v":3078.761916031072,"d":"3,078.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":717.0963091287995,"d":"717.0963"},{"v":2207768.8066721926,"d":"2207768.8067"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69501862.10620776,"d":"$69,501,862.11"},1]
[null,null,644,692.7089074412725,2009740.1520629982,113.27716603734007,-1013733.4325242005,431.87246186863194,3064667.1224281737,null,null,{"v":692.7089074412725,"d":"692.7089"},{"v":2009740.1520629982,"d":"2009740.1521"},{"v":2901.276611970495,"d":"2,901.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":692.7089074412725,"d":"692.7089"},{"v":2009740.1520629982,"d":"2009740.1521"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67261150.59206425,"d":"$67,261,150.59"},1,{"$nulls":7},644,{"v":113.27716603734007,"d":"113.2772"},{"v":-1013733.4325242005,"d":"-1013733.4325"},{"v":-8949.141896699984,"d":"(8,949.14)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":113.27716603734007,"d":"113.2772"},{"v":-1013733.4325242005,"d":"-1013733.4325"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12341450.036258208,"d":"$12,341,450.04"},1,{"$nulls":7},644,{"v":431.87246186863194,"d":"431.8725"},{"v":3064667.1224281737,"d":"3064667.1224"},{"v":7096.231857821932,"d":"7,096.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":431.87246186863194,"d":"431.8725"},{"v":3064667.1224281737,"d":"3064667.1224"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40122579.06443502,"d":"$40,122,579.06"},1]
[null,null,645,445.77380629579056,4241889.622708168,102.30156712208918,1181165.8584646797,331.63318935377174,1521400.1372748646,null,null,{"v":445.77380629579056,"d":"445.7738"},{"v":4241889.622708168,"d":"4241889.6227"},{"v":9515.789314667554,"d":"9,515.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":445.77380629579056,"d":"445.7738"},{"v":4241889.622708168,"d":"4241889.6227"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40335491.006870896,"d":"$40,335,491.01"},1,{"$nulls":7},645,{"v":102.30156712208918,"d":"102.3016"},{"v":1181165.8584646797,"d":"1181165.8585"},{"v":11545.921452552604,"d":"11,545.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":102.30156712208918,"d":"102.3016"},{"v":1181165.8584646797,"d":"1181165.8585"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9048990.853744239,"d":"$9,048,990.85"},1,{"$nulls":7},645,{"v":331.63318935377174,"d":"331.6332"},{"v":1521400.1372748646,"d":"1521400.1373"},{"v":4587.599149046273,"d":"4,587.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":331.63318935377174,"d":"331.6332"},{"v":1521400.1372748646,"d":"1521400.1373"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31641918.798102308,"d":"$31,641,918.80"},1]
[null,null,646,247.24150284122516,8336186.612307275,55.266021690949856,1307596.1947961831,953.5113085016492,1524911.432974934,null,null,{"v":247.24150284122516,"d":"247.2415"},{"v":8336186.612307275,"d":"8336186.6123"},{"v":33716.77698327473,"d":"33,716.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":247.24150284122516,"d":"247.2415"},{"v":8336186.612307275,"d":"8336186.6123"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16387963.67181524,"d":"$16,387,963.67"},1,{"$nulls":7},646,{"v":55.266021690949856,"d":"55.2660"},{"v":1307596.1947961831,"d":"1307596.1948"},{"v":23660.03838865626,"d":"23,660.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":55.266021690949856,"d":"55.2660"},{"v":1307596.1947961831,"d":"1307596.1948"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4219005.974298802,"d":"$4,219,005.97"},1,{"$nulls":7},646,{"v":953.5113085016492,"d":"953.5113"},{"v":1524911.432974934,"d":"1524911.4330"},{"v":1599.258885949853,"d":"1,599.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":953.5113085016492,"d":"953.5113"},{"v":1524911.432974934,"d":"1524911.4330"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93826219.41718999,"d":"$93,826,219.42"},1]
[null,null,647,-640.1066327914923,126752439.66918789,67.7803788387755,4811802.348103568,788.5436188076492,499316.16144045256,null,null,{"v":-640.1066327914923,"d":"-640.1066"},{"v":126752439.66918789,"d":"126752439.6692"},{"v":-198017.69451508886,"d":"(198,017.69)"},{"v":-640.1066327914923,"d":"-640.1066"},{"v":126752439.66918789,"d":"126752439.6692"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-190763102.9483371,"d":"$(190,763,102.95)"},0,{"$nulls":7},647,{"v":67.7803788387755,"d":"67.7804"},{"v":4811802.348103568,"d":"4811802.3481"},{"v":70991.08076024581,"d":"70,991.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.7803788387755,"d":"67.7804"},{"v":4811802.348103568,"d":"4811802.3481"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1966235.5357739823,"d":"$1,966,235.54"},1,{"$nulls":7},647,{"v":788.5436188076492,"d":"788.5436"},{"v":499316.16144045256,"d":"499316.1614"},{"v":633.2131153321166,"d":"633.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":788.5436188076492,"d":"788.5436"},{"v":499316.16144045256,"d":"499316.1614"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78355045.71932447,"d":"$78,355,045.72"},1]
[null,null,648,373.7845491534317,-1133905.2442533579,146.6495402096698,947469.9792075213,921.1642803738141,2080865.8381839474,null,null,{"v":373.7845491534317,"d":"373.7845"},{"v":-1133905.2442533579,"d":"-1133905.2443"},{"v":-3033.579763587046,"d":"(3,033.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":373.7845491534317,"d":"373.7845"},{"v":-1133905.2442533579,"d":"-1133905.2443"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38512360.15959653,"d":"$38,512,360.16"},1,{"$nulls":7},648,{"v":146.6495402096698,"d":"146.6495"},{"v":947469.9792075213,"d":"947469.9792"},{"v":6460.777018822504,"d":"6,460.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":146.6495402096698,"d":"146.6495"},{"v":947469.9792075213,"d":"947469.9792"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13717484.041759457,"d":"$13,717,484.04"},1,{"$nulls":7},648,{"v":921.1642803738141,"d":"921.1643"},{"v":2080865.8381839474,"d":"2080865.8382"},{"v":2258.951939972661,"d":"2,258.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":921.1642803738141,"d":"921.1643"},{"v":2080865.8381839474,"d":"2080865.8382"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90035562.19919746,"d":"$90,035,562.20"},1]
[null,null,649,488.85405415590503,13469189.85095994,-277.31930949878006,25897864.06374837,979.3050089994504,887288.0906259958,null,null,{"v":488.85405415590503,"d":"488.8541"},{"v":13469189.85095994,"d":"13469189.8510"},{"v":27552.578804356923,"d":"27,552.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":488.85405415590503,"d":"488.8541"},{"v":13469189.85095994,"d":"13469189.8510"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35416215.56463056,"d":"$35,416,215.56"},1,{"$nulls":7},649,{"v":-277.31930949878006,"d":"-277.3193"},{"v":25897864.06374837,"d":"25897864.0637"},{"v":-93386.44362902647,"d":"(93,386.44)"},{"v":-277.31930949878006,"d":"-277.3193"},{"v":25897864.06374837,"d":"25897864.0637"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-53629795.01362638,"d":"$(53,629,795.01)"},0,{"$nulls":7},649,{"v":979.3050089994504,"d":"979.3050"},{"v":887288.0906259958,"d":"887288.0906"},{"v":906.0385502699842,"d":"906.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":979.3050089994504,"d":"979.3050"},{"v":887288.0906259958,"d":"887288.0906"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97043212.80931903,"d":"$97,043,212.81"},1]
[null,null,650,565.694675258379,2674615.6034511933,-376.98382009201305,47833362.46913491,227.15622019216244,21630070.235210422,null,null,{"v":565.694675258379,"d":"565.6947"},{"v":2674615.6034511933,"d":"2674615.6035"},{"v":4728.019761242356,"d":"4,728.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":565.694675258379,"d":"565.6947"},{"v":2674615.6034511933,"d":"2674615.6035"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53894851.922386706,"d":"$53,894,851.92"},1,{"$nulls":7},650,{"v":-376.98382009201305,"d":"-376.9838"},{"v":47833362.46913491,"d":"47833362.4691"},{"v":-126884.39110585672,"d":"(126,884.39)"},{"v":-376.98382009201305,"d":"-376.9838"},{"v":47833362.46913491,"d":"47833362.4691"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-85531744.47833622,"d":"$(85,531,744.48)"},0,{"$nulls":7},650,{"v":227.15622019216244,"d":"227.1562"},{"v":21630070.235210422,"d":"21630070.2352"},{"v":95221.12234880691,"d":"95,221.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":227.15622019216244,"d":"227.1562"},{"v":21630070.235210422,"d":"21630070.2352"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1085551.7840058208,"d":"$1,085,551.78"},1]
[null,null,651,781.2980469863105,-1275580.0163912969,212.93265136442278,-64755.93557788711,-2611.650885223524,61354275.34369052,null,null,{"v":781.2980469863105,"d":"781.2980"},{"v":-1275580.0163912969,"d":"-1275580.0164"},{"v":-1632.6420132644296,"d":"(1,632.64)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":781.2980469863105,"d":"781.2980"},{"v":-1275580.0163912969,"d":"-1275580.0164"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79405384.71502234,"d":"$79,405,384.72"},1,{"$nulls":7},651,{"v":212.93265136442278,"d":"212.9327"},{"v":-64755.93557788711,"d":"-64755.9356"},{"v":-304.1146351343778,"d":"(304.11)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":212.93265136442278,"d":"212.9327"},{"v":-64755.93557788711,"d":"-64755.9356"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21358021.072020166,"d":"$21,358,021.07"},1,{"$nulls":7},651,{"v":-2611.650885223524,"d":"-2611.6509"},{"v":61354275.34369052,"d":"61354275.3437"},{"v":-23492.52562462589,"d":"(23,492.53)"},{"v":-2611.650885223524,"d":"-2611.6509"},{"v":61354275.34369052,"d":"61354275.3437"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-322519363.8660429,"d":"$(322,519,363.87)"},0]
[null,null,652,320.9758348344003,2714634.4932315666,74.6515630438007,-139044.84656943008,1391.4161511817656,713844.1409634384,null,null,{"v":320.9758348344003,"d":"320.9758"},{"v":2714634.4932315666,"d":"2714634.4932"},{"v":8457.441958620082,"d":"8,457.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":320.9758348344003,"d":"320.9758"},{"v":2714634.4932315666,"d":"2714634.4932"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29382948.990208462,"d":"$29,382,948.99"},1,{"$nulls":7},652,{"v":74.6515630438007,"d":"74.6516"},{"v":-139044.84656943008,"d":"-139044.8466"},{"v":-1862.5845313894843,"d":"(1,862.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":74.6515630438007,"d":"74.6516"},{"v":-139044.84656943008,"d":"-139044.8466"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7604201.1509495005,"d":"$7,604,201.15"},1,{"$nulls":7},652,{"v":1391.4161511817656,"d":"1391.4162"},{"v":713844.1409634384,"d":"713844.1410"},{"v":513.03424957167,"d":"513.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1391.4161511817656,"d":"1391.4162"},{"v":713844.1409634384,"d":"713844.1410"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":138427770.9772131,"d":"$138,427,770.98"},1]
[null,null,653,513.3672705243152,10233215.839485243,-76.2101542888704,16126351.33709987,900.5413621148327,1016861.3440658837,null,null,{"v":513.3672705243152,"d":"513.3673"},{"v":10233215.839485243,"d":"10233215.8395"},{"v":19933.518217929624,"d":"19,933.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":513.3672705243152,"d":"513.3673"},{"v":10233215.839485243,"d":"10233215.8395"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41103511.21294628,"d":"$41,103,511.21"},1,{"$nulls":7},653,{"v":-76.2101542888704,"d":"-76.2102"},{"v":16126351.33709987,"d":"16126351.3371"},{"v":-211603.70934263986,"d":"(211,603.71)"},{"v":-76.2101542888704,"d":"-76.2102"},{"v":16126351.33709987,"d":"16126351.3371"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-23747366.765986912,"d":"$(23,747,366.77)"},0,{"$nulls":7},653,{"v":900.5413621148327,"d":"900.5414"},{"v":1016861.3440658837,"d":"1016861.3441"},{"v":1129.1667288639412,"d":"1,129.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":900.5413621148327,"d":"900.5414"},{"v":1016861.3440658837,"d":"1016861.3441"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89037274.86741738,"d":"$89,037,274.87"},1]
[null,null,654,182.08328198159506,2389898.793753657,61.204182980585756,8608451.292498752,1004.4886494551247,1539926.902443476,null,null,{"v":182.08328198159506,"d":"182.0833"},{"v":2389898.793753657,"d":"2389898.7938"},{"v":13125.306001433055,"d":"13,125.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":182.08328198159506,"d":"182.0833"},{"v":2389898.793753657,"d":"2389898.7938"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15818429.404405847,"d":"$15,818,429.40"},1,{"$nulls":7},654,{"v":61.204182980585756,"d":"61.2042"},{"v":8608451.292498752,"d":"8608451.2925"},{"v":140651.35540212,"d":"140,651.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":61.204182980585756,"d":"61.2042"},{"v":8608451.292498752,"d":"8608451.2925"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2488032.9944401765,"d":"$(2,488,032.99)"},0,{"$nulls":7},654,{"v":1004.4886494551247,"d":"1004.4886"},{"v":1539926.902443476,"d":"1539926.9024"},{"v":1533.045598154638,"d":"1,533.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1004.4886494551247,"d":"1004.4886"},{"v":1539926.902443476,"d":"1539926.9024"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98908938.043069,"d":"$98,908,938.04"},1]
[null,null,655,512.2117241038286,-1767314.155238878,57.82364230168605,4517402.7200033255,863.8986822611987,1474650.8622003724,null,null,{"v":512.2117241038286,"d":"512.2117"},{"v":-1767314.155238878,"d":"-1767314.1552"},{"v":-3450.358654579785,"d":"(3,450.36)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":512.2117241038286,"d":"512.2117"},{"v":-1767314.155238878,"d":"-1767314.1552"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52988486.56562173,"d":"$52,988,486.57"},1,{"$nulls":7},655,{"v":57.82364230168605,"d":"57.8236"},{"v":4517402.7200033255,"d":"4517402.7200"},{"v":78123.80092617591,"d":"78,123.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":57.82364230168605,"d":"57.8236"},{"v":4517402.7200033255,"d":"4517402.7200"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1264961.5101652797,"d":"$1,264,961.51"},1,{"$nulls":7},655,{"v":863.8986822611987,"d":"863.8987"},{"v":1474650.8622003724,"d":"1474650.8622"},{"v":1706.97200086076,"d":"1,706.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":863.8986822611987,"d":"863.8987"},{"v":1474650.8622003724,"d":"1474650.8622"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84915217.3639195,"d":"$84,915,217.36"},1]
[null,null,656,752.5852808698291,23320626.72137092,180.36960052746508,309613.9279167345,609.7153513601588,21258668.38577468,null,null,{"v":752.5852808698291,"d":"752.5853"},{"v":23320626.72137092,"d":"23320626.7214"},{"v":30987.35427620537,"d":"30,987.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":752.5852808698291,"d":"752.5853"},{"v":23320626.72137092,"d":"23320626.7214"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51937901.365612,"d":"$51,937,901.37"},1,{"$nulls":7},656,{"v":180.36960052746508,"d":"180.3696"},{"v":309613.9279167345,"d":"309613.9279"},{"v":1716.5527173720675,"d":"1,716.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":180.36960052746508,"d":"180.3696"},{"v":309613.9279167345,"d":"309613.9279"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17727346.124829773,"d":"$17,727,346.12"},1,{"$nulls":7},656,{"v":609.7153513601588,"d":"609.7154"},{"v":21258668.38577468,"d":"21258668.3858"},{"v":34866.5460667025,"d":"34,866.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":609.7153513601588,"d":"609.7154"},{"v":21258668.38577468,"d":"21258668.3858"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39712866.750241205,"d":"$39,712,866.75"},1]
[null,null,657,1084.0020485045789,2468435.034616892,170.2170754720937,-135021.2505921712,1305.9990021911071,759665.1459989047,null,null,{"v":1084.0020485045789,"d":"1084.0020"},{"v":2468435.034616892,"d":"2468435.0346"},{"v":2277.1497876984554,"d":"2,277.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1084.0020485045789,"d":"1084.0020"},{"v":2468435.034616892,"d":"2468435.0346"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":105931769.815841,"d":"$105,931,769.82"},1,{"$nulls":7},657,{"v":170.2170754720937,"d":"170.2171"},{"v":-135021.2505921712,"d":"-135021.2506"},{"v":-793.2297639217007,"d":"(793.23)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":170.2170754720937,"d":"170.2171"},{"v":-135021.2505921712,"d":"-135021.2506"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17156728.797801543,"d":"$17,156,728.80"},1,{"$nulls":7},657,{"v":1305.9990021911071,"d":"1305.9990"},{"v":759665.1459989047,"d":"759665.1460"},{"v":581.6736036738125,"d":"581.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1305.9990021911071,"d":"1305.9990"},{"v":759665.1459989047,"d":"759665.1460"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":129840235.0731118,"d":"$129,840,235.07"},1]
[null,null,658,296.22147539118305,-713152.8708380386,-22.63662616199872,10187421.120777432,982.6981044447384,508331.68409387907,null,null,{"v":296.22147539118305,"d":"296.2215"},{"v":-713152.8708380386,"d":"-713152.8708"},{"v":-2407.4988820316485,"d":"(2,407.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":296.22147539118305,"d":"296.2215"},{"v":-713152.8708380386,"d":"-713152.8708"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30335300.409956343,"d":"$30,335,300.41"},1,{"$nulls":7},658,{"v":-22.63662616199872,"d":"-22.6366"},{"v":10187421.120777432,"d":"10187421.1208"},{"v":-450041.49681455555,"d":"(450,041.50)"},{"v":-22.63662616199872,"d":"-22.6366"},{"v":10187421.120777432,"d":"10187421.1208"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12451083.736977303,"d":"$(12,451,083.74)"},0,{"$nulls":7},658,{"v":982.6981044447384,"d":"982.6981"},{"v":508331.68409387907,"d":"508331.6841"},{"v":517.2816369490258,"d":"517.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":982.6981044447384,"d":"982.6981"},{"v":508331.68409387907,"d":"508331.6841"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97761478.76037997,"d":"$97,761,478.76"},1]
[null,null,659,268.0853376883715,13217439.881876886,109.6437787473078,-365898.6416674014,1404.4269378615209,681993.7344940486,null,null,{"v":268.0853376883715,"d":"268.0853"},{"v":13217439.881876886,"d":"13217439.8819"},{"v":49303.10622672374,"d":"49,303.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":268.0853376883715,"d":"268.0853"},{"v":13217439.881876886,"d":"13217439.8819"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13591093.886960264,"d":"$13,591,093.89"},1,{"$nulls":7},659,{"v":109.6437787473078,"d":"109.6438"},{"v":-365898.6416674014,"d":"-365898.6417"},{"v":-3337.1582578403763,"d":"(3,337.16)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":109.6437787473078,"d":"109.6438"},{"v":-365898.6416674014,"d":"-365898.6417"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11330276.516398182,"d":"$11,330,276.52"},1,{"$nulls":7},659,{"v":1404.4269378615209,"d":"1404.4269"},{"v":681993.7344940486,"d":"681993.7345"},{"v":485.6028577267965,"d":"485.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1404.4269378615209,"d":"1404.4269"},{"v":681993.7344940486,"d":"681993.7345"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":139760700.05165803,"d":"$139,760,700.05"},1]
[null,null,660,240.5693375996998,20040737.478078302,241.45930272762416,1916447.0751256626,840.6130395849468,950471.4561827444,null,null,{"v":240.5693375996998,"d":"240.5693"},{"v":20040737.478078302,"d":"20040737.4781"},{"v":83305.45229926804,"d":"83,305.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":240.5693375996998,"d":"240.5693"},{"v":20040737.478078302,"d":"20040737.4781"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4016196.2818916775,"d":"$4,016,196.28"},1,{"$nulls":7},660,{"v":241.45930272762416,"d":"241.4593"},{"v":1916447.0751256626,"d":"1916447.0751"},{"v":7936.936177139102,"d":"7,936.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":241.45930272762416,"d":"241.4593"},{"v":1916447.0751256626,"d":"1916447.0751"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22229483.197636753,"d":"$22,229,483.20"},1,{"$nulls":7},660,{"v":840.6130395849468,"d":"840.6130"},{"v":950471.4561827444,"d":"950471.4562"},{"v":1130.6884516709854,"d":"1,130.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":840.6130395849468,"d":"840.6130"},{"v":950471.4561827444,"d":"950471.4562"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83110832.50231193,"d":"$83,110,832.50"},1]
[null,null,661,511.3246093717389,13863782.219598264,-203.08719395209118,23708413.206883594,680.6436516588728,824615.0235703476,null,null,{"v":511.3246093717389,"d":"511.3246"},{"v":13863782.219598264,"d":"13863782.2196"},{"v":27113.465625354114,"d":"27,113.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":511.3246093717389,"d":"511.3246"},{"v":13863782.219598264,"d":"13863782.2196"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37268678.717575625,"d":"$37,268,678.72"},1,{"$nulls":7},661,{"v":-203.08719395209118,"d":"-203.0872"},{"v":23708413.206883594,"d":"23708413.2069"},{"v":-116740.0698464349,"d":"(116,740.07)"},{"v":-203.08719395209118,"d":"-203.0872"},{"v":23708413.206883594,"d":"23708413.2069"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-44017132.60209271,"d":"$(44,017,132.60)"},0,{"$nulls":7},661,{"v":680.6436516588728,"d":"680.6437"},{"v":824615.0235703476,"d":"824615.0236"},{"v":1211.5223899621865,"d":"1,211.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":680.6436516588728,"d":"680.6437"},{"v":824615.0235703476,"d":"824615.0236"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67239750.14231694,"d":"$67,239,750.14"},1]
[null,null,662,532.3265955218885,-1149367.7459270917,18.575191005853412,4317324.961161648,1110.2502197004942,566868.2351159276,null,null,{"v":532.3265955218885,"d":"532.3266"},{"v":-1149367.7459270917,"d":"-1149367.7459"},{"v":-2159.1401887412017,"d":"(2,159.14)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":532.3265955218885,"d":"532.3266"},{"v":-1149367.7459270917,"d":"-1149367.7459"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54382027.29811594,"d":"$54,382,027.30"},1,{"$nulls":7},662,{"v":18.575191005853412,"d":"18.5752"},{"v":4317324.961161648,"d":"4317324.9612"},{"v":232424.25662278105,"d":"232,424.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":18.575191005853412,"d":"18.5752"},{"v":4317324.961161648,"d":"4317324.9612"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2459805.8605763065,"d":"$(2,459,805.86)"},0,{"$nulls":7},662,{"v":1110.2502197004942,"d":"1110.2502"},{"v":566868.2351159276,"d":"566868.2351"},{"v":510.57700782878334,"d":"510.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1110.2502197004942,"d":"1110.2502"},{"v":566868.2351159276,"d":"566868.2351"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110458153.7349335,"d":"$110,458,153.73"},1]
[null,null,663,780.4166493427329,3688436.612560129,181.26885885975207,2138291.4360811384,1380.079029240609,836363.2406545859,null,null,{"v":780.4166493427329,"d":"780.4166"},{"v":3688436.612560129,"d":"3688436.6126"},{"v":4726.240291857601,"d":"4,726.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":780.4166493427329,"d":"780.4166"},{"v":3688436.612560129,"d":"3688436.6126"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74353228.32171316,"d":"$74,353,228.32"},1,{"$nulls":7},663,{"v":181.26885885975207,"d":"181.2689"},{"v":2138291.4360811384,"d":"2138291.4361"},{"v":11796.242606323996,"d":"11,796.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":181.26885885975207,"d":"181.2689"},{"v":2138291.4360811384,"d":"2138291.4361"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15988594.44989407,"d":"$15,988,594.45"},1,{"$nulls":7},663,{"v":1380.079029240609,"d":"1380.0790"},{"v":836363.2406545859,"d":"836363.2407"},{"v":606.0256137032936,"d":"606.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1380.079029240609,"d":"1380.0790"},{"v":836363.2406545859,"d":"836363.2407"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137171539.68340632,"d":"$137,171,539.68"},1]
[null,null,664,693.9052815746909,2135845.0857068524,211.92719874921022,-1222808.8425891884,396.31383398467005,3139657.267590621,null,null,{"v":693.9052815746909,"d":"693.9053"},{"v":2135845.0857068524,"d":"2135845.0857"},{"v":3078.006670968037,"d":"3,078.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":693.9052815746909,"d":"693.9053"},{"v":2135845.0857068524,"d":"2135845.0857"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67254683.07176223,"d":"$67,254,683.07"},1,{"$nulls":7},664,{"v":211.92719874921022,"d":"211.9272"},{"v":-1222808.8425891884,"d":"-1222808.8426"},{"v":-5769.947650920599,"d":"(5,769.95)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":211.92719874921022,"d":"211.9272"},{"v":-1222808.8425891884,"d":"-1222808.8426"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22415528.717510212,"d":"$22,415,528.72"},1,{"$nulls":7},664,{"v":396.31383398467005,"d":"396.3138"},{"v":3139657.267590621,"d":"3139657.2676"},{"v":7922.149060565136,"d":"7,922.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":396.31383398467005,"d":"396.3138"},{"v":3139657.267590621,"d":"3139657.2676"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36491726.130876385,"d":"$36,491,726.13"},1]
[null,null,665,464.78820166121295,28759385.756899394,213.38814449727215,1831540.1752993353,922.2488726129959,575799.8573402851,null,null,{"v":464.78820166121295,"d":"464.7882"},{"v":28759385.756899394,"d":"28759385.7569"},{"v":61876.32485960195,"d":"61,876.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":464.78820166121295,"d":"464.7882"},{"v":28759385.756899394,"d":"28759385.7569"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17719434.409221902,"d":"$17,719,434.41"},1,{"$nulls":7},665,{"v":213.38814449727215,"d":"213.3881"},{"v":1831540.1752993353,"d":"1831540.1753"},{"v":8583.139328636642,"d":"8,583.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":213.38814449727215,"d":"213.3881"},{"v":1831540.1752993353,"d":"1831540.1753"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19507274.27442788,"d":"$19,507,274.27"},1,{"$nulls":7},665,{"v":922.2488726129959,"d":"922.2489"},{"v":575799.8573402851,"d":"575799.8573"},{"v":624.343248811873,"d":"624.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":922.2488726129959,"d":"922.2489"},{"v":575799.8573402851,"d":"575799.8573"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":91649087.4039593,"d":"$91,649,087.40"},1]
[null,null,666,539.5138248310104,8262277.198449609,175.09596062051423,-978344.5305566052,703.8751031300271,8864073.575312383,null,null,{"v":539.5138248310104,"d":"539.5138"},{"v":8262277.198449609,"d":"8262277.1984"},{"v":15314.301169275072,"d":"15,314.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":539.5138248310104,"d":"539.5138"},{"v":8262277.198449609,"d":"8262277.1984"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45689105.28465143,"d":"$45,689,105.28"},1,{"$nulls":7},666,{"v":175.09596062051423,"d":"175.0960"},{"v":-978344.5305566052,"d":"-978344.5306"},{"v":-5587.476302077424,"d":"(5,587.48)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":175.09596062051423,"d":"175.0960"},{"v":-978344.5305566052,"d":"-978344.5306"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18487940.592608027,"d":"$18,487,940.59"},1,{"$nulls":7},666,{"v":703.8751031300271,"d":"703.8751"},{"v":8864073.575312383,"d":"8864073.5753"},{"v":12593.247773497282,"d":"12,593.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":703.8751031300271,"d":"703.8751"},{"v":8864073.575312383,"d":"8864073.5753"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61523436.73769032,"d":"$61,523,436.74"},1]
[null,null,667,171.31081176501175,27004165.505543463,-11.474945354413649,7073177.353209317,618.9068624913925,433179.0093559944,null,null,{"v":171.31081176501175,"d":"171.3108"},{"v":27004165.505543463,"d":"27004165.5055"},{"v":157632.5815476566,"d":"157,632.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":171.31081176501175,"d":"171.3108"},{"v":27004165.505543463,"d":"27004165.5055"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9873084.32904229,"d":"$(9,873,084.33)"},0,{"$nulls":7},667,{"v":-11.474945354413649,"d":"-11.4749"},{"v":7073177.353209317,"d":"7073177.3532"},{"v":-616401.8332765948,"d":"(616,401.83)"},{"v":-11.474945354413649,"d":"-11.4749"},{"v":7073177.353209317,"d":"7073177.3532"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-8220671.888650682,"d":"$(8,220,671.89)"},0,{"$nulls":7},667,{"v":618.9068624913925,"d":"618.9069"},{"v":433179.0093559944,"d":"433179.0094"},{"v":699.9098501061117,"d":"699.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":618.9068624913925,"d":"618.9069"},{"v":433179.0093559944,"d":"433179.0094"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61457507.23978326,"d":"$61,457,507.24"},1]
[null,null,668,482.65435828417685,3642384.2588909287,144.7761598138677,-29332.71897588484,1170.577073538021,1053892.3441440915,null,null,{"v":482.65435828417685,"d":"482.6544"},{"v":3642384.2588909287,"d":"3642384.2589"},{"v":7546.5686704653535,"d":"7,546.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":482.65435828417685,"d":"482.6544"},{"v":3642384.2588909287,"d":"3642384.2589"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44623051.56952676,"d":"$44,623,051.57"},1,{"$nulls":7},668,{"v":144.7761598138677,"d":"144.7762"},{"v":-29332.71897588484,"d":"-29332.7190"},{"v":-202.6073837957618,"d":"(202.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":144.7761598138677,"d":"144.7762"},{"v":-29332.71897588484,"d":"-29332.7190"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14506948.700362656,"d":"$14,506,948.70"},1,{"$nulls":7},668,{"v":1170.577073538021,"d":"1170.5771"},{"v":1053892.3441440915,"d":"1053892.3441"},{"v":900.318627425997,"d":"900.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1170.577073538021,"d":"1170.5771"},{"v":1053892.3441440915,"d":"1053892.3441"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":116003815.00965801,"d":"$116,003,815.01"},1]
[null,null,669,576.5889263354438,14182279.169965155,295.5120046081829,301527.9199193362,-559.271996581243,16636368.512746181,null,null,{"v":576.5889263354438,"d":"576.5889"},{"v":14182279.169965155,"d":"14182279.1700"},{"v":24596.863592406713,"d":"24,596.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":576.5889263354438,"d":"576.5889"},{"v":14182279.169965155,"d":"14182279.1700"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43476613.46357923,"d":"$43,476,613.46"},1,{"$nulls":7},669,{"v":295.5120046081829,"d":"295.5120"},{"v":301527.9199193362,"d":"301527.9199"},{"v":1020.3576004268583,"d":"1,020.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":295.5120046081829,"d":"295.5120"},{"v":301527.9199193362,"d":"301527.9199"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29249672.540898956,"d":"$29,249,672.54"},1,{"$nulls":7},669,{"v":-559.271996581243,"d":"-559.2720"},{"v":16636368.512746181,"d":"16636368.5127"},{"v":-29746.47151018134,"d":"(29,746.47)"},{"v":-559.271996581243,"d":"-559.2720"},{"v":16636368.512746181,"d":"16636368.5127"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-72563568.17087048,"d":"$(72,563,568.17)"},0]
[null,null,670,558.0064767448457,-1620584.1776338434,-155.88409822805988,19994526.65802507,1094.9239119199774,1856678.5068866275,null,null,{"v":558.0064767448457,"d":"558.0065"},{"v":-1620584.1776338434,"d":"-1620584.1776"},{"v":-2904.2390100695416,"d":"(2,904.24)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":558.0064767448457,"d":"558.0065"},{"v":-1620584.1776338434,"d":"-1620584.1776"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57421231.85211842,"d":"$57,421,231.85"},1,{"$nulls":7},670,{"v":-155.88409822805988,"d":"-155.8841"},{"v":19994526.65802507,"d":"19994526.6580"},{"v":-128265.33870550986,"d":"(128,265.34)"},{"v":-155.88409822805988,"d":"-155.8841"},{"v":19994526.65802507,"d":"19994526.6580"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-35582936.48083106,"d":"$(35,582,936.48)"},0,{"$nulls":7},670,{"v":1094.9239119199774,"d":"1094.9239"},{"v":1856678.5068866275,"d":"1856678.5069"},{"v":1695.7146397788442,"d":"1,695.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1094.9239119199774,"d":"1094.9239"},{"v":1856678.5068866275,"d":"1856678.5069"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":107635712.6851111,"d":"$107,635,712.69"},1]
[null,null,671,460.28352898796584,7347115.222026043,67.4368672278506,8990244.108641654,970.5082679899642,425995.001614857,null,null,{"v":460.28352898796584,"d":"460.2835"},{"v":7347115.222026043,"d":"7347115.2220"},{"v":15962.151064106693,"d":"15,962.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":460.28352898796584,"d":"460.2835"},{"v":7347115.222026043,"d":"7347115.2220"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38681237.67677054,"d":"$38,681,237.68"},1,{"$nulls":7},671,{"v":67.4368672278506,"d":"67.4369"},{"v":8990244.108641654,"d":"8990244.1086"},{"v":133313.48976022413,"d":"133,313.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.4368672278506,"d":"67.4369"},{"v":8990244.108641654,"d":"8990244.1086"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2246557.385856595,"d":"$(2,246,557.39)"},0,{"$nulls":7},671,{"v":970.5082679899642,"d":"970.5083"},{"v":425995.001614857,"d":"425995.0016"},{"v":438.9401055769904,"d":"438.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":970.5082679899642,"d":"970.5083"},{"v":425995.001614857,"d":"425995.0016"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96624831.79738156,"d":"$96,624,831.80"},1]
[null,null,672,37.79633704142179,41653013.45166752,26.16482318519411,13439215.025999319,816.9864900140237,502554.0394919696,null,null,{"v":37.79633704142179,"d":"37.7963"},{"v":41653013.45166752,"d":"41653013.4517"},{"v":1102038.3643531147,"d":"1,102,038.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":37.79633704142179,"d":"37.7963"},{"v":41653013.45166752,"d":"41653013.4517"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-37873379.747525334,"d":"$(37,873,379.75)"},0,{"$nulls":7},672,{"v":26.16482318519411,"d":"26.1648"},{"v":13439215.025999319,"d":"13439215.0260"},{"v":513636.7607331728,"d":"513,636.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":26.16482318519411,"d":"26.1648"},{"v":13439215.025999319,"d":"13439215.0260"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10822732.707479909,"d":"$(10,822,732.71)"},0,{"$nulls":7},672,{"v":816.9864900140237,"d":"816.9865"},{"v":502554.0394919696,"d":"502554.0395"},{"v":615.1313952368333,"d":"615.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":816.9864900140237,"d":"816.9865"},{"v":502554.0394919696,"d":"502554.0395"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81196094.96191041,"d":"$81,196,094.96"},1]
[null,null,673,123.433751679142,28103635.641512707,282.5578189148255,-459616.87768646795,1454.878626646605,1220153.746237582,null,null,{"v":123.433751679142,"d":"123.4338"},{"v":28103635.641512707,"d":"28103635.6415"},{"v":227681.93674098374,"d":"227,681.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":123.433751679142,"d":"123.4338"},{"v":28103635.641512707,"d":"28103635.6415"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-15760260.473598506,"d":"$(15,760,260.47)"},0,{"$nulls":7},673,{"v":282.5578189148255,"d":"282.5578"},{"v":-459616.87768646795,"d":"-459616.8777"},{"v":-1626.6294787086226,"d":"(1,626.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":282.5578189148255,"d":"282.5578"},{"v":-459616.87768646795,"d":"-459616.8777"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28715398.769169014,"d":"$28,715,398.77"},1,{"$nulls":7},673,{"v":1454.878626646605,"d":"1454.8786"},{"v":1220153.746237582,"d":"1220153.7462"},{"v":838.6635997601754,"d":"838.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1454.878626646605,"d":"1454.8786"},{"v":1220153.746237582,"d":"1220153.7462"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":144267708.9184229,"d":"$144,267,708.92"},1]
[null,null,674,401.95493045689,-1064131.058131624,101.77009303377417,1772327.0673096096,462.744857909478,5740009.847107361,null,null,{"v":401.95493045689,"d":"401.9549"},{"v":-1064131.058131624,"d":"-1064131.0581"},{"v":-2647.388991900307,"d":"(2,647.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":401.95493045689,"d":"401.9549"},{"v":-1064131.058131624,"d":"-1064131.0581"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41259624.10382062,"d":"$41,259,624.10"},1,{"$nulls":7},674,{"v":101.77009303377417,"d":"101.7701"},{"v":1772327.0673096096,"d":"1772327.0673"},{"v":17415.00881522661,"d":"17,415.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":101.77009303377417,"d":"101.7701"},{"v":1772327.0673096096,"d":"1772327.0673"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8404682.23606781,"d":"$8,404,682.24"},1,{"$nulls":7},674,{"v":462.744857909478,"d":"462.7449"},{"v":5740009.847107361,"d":"5740009.8471"},{"v":12404.265004777686,"d":"12,404.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":462.744857909478,"d":"462.7449"},{"v":5740009.847107361,"d":"5740009.8471"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40534475.943840444,"d":"$40,534,475.94"},1]
[null,null,675,227.06627584521266,4962881.943748565,48.2691932160742,832523.1895727441,762.8025068528877,612195.1854141043,null,null,{"v":227.06627584521266,"d":"227.0663"},{"v":4962881.943748565,"d":"4962881.9437"},{"v":21856.53472879293,"d":"21,856.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":227.06627584521266,"d":"227.0663"},{"v":4962881.943748565,"d":"4962881.9437"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17743745.6407727,"d":"$17,743,745.64"},1,{"$nulls":7},675,{"v":48.2691932160742,"d":"48.2692"},{"v":832523.1895727441,"d":"832523.1896"},{"v":17247.505792069136,"d":"17,247.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":48.2691932160742,"d":"48.2692"},{"v":832523.1895727441,"d":"832523.1896"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3994396.132034676,"d":"$3,994,396.13"},1,{"$nulls":7},675,{"v":762.8025068528877,"d":"762.8025"},{"v":612195.1854141043,"d":"612195.1854"},{"v":802.5605316110618,"d":"802.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":762.8025068528877,"d":"762.8025"},{"v":612195.1854141043,"d":"612195.1854"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75668055.49987467,"d":"$75,668,055.50"},1]
[null,null,676,926.4754351034935,-379443.96749674156,330.549081408597,-782668.6860057712,1347.4315600764676,565824.1644801907,null,null,{"v":926.4754351034935,"d":"926.4754"},{"v":-379443.96749674156,"d":"-379443.9675"},{"v":-409.55642548078475,"d":"(409.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":926.4754351034935,"d":"926.4754"},{"v":-379443.96749674156,"d":"-379443.9675"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93026987.47784609,"d":"$93,026,987.48"},1,{"$nulls":7},676,{"v":330.549081408597,"d":"330.5491"},{"v":-782668.6860057712,"d":"-782668.6860"},{"v":-2367.783575953436,"d":"(2,367.78)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":330.549081408597,"d":"330.5491"},{"v":-782668.6860057712,"d":"-782668.6860"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33837576.826865464,"d":"$33,837,576.83"},1,{"$nulls":7},676,{"v":1347.4315600764676,"d":"1347.4316"},{"v":565824.1644801907,"d":"565824.1645"},{"v":419.92794383417873,"d":"419.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1347.4315600764676,"d":"1347.4316"},{"v":565824.1644801907,"d":"565824.1645"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":134177331.84316657,"d":"$134,177,331.84"},1]
[null,null,677,634.5848484627095,-759633.562739619,-224.835879975235,16307068.050886488,942.0072460052106,366346.29543045023,null,null,{"v":634.5848484627095,"d":"634.5848"},{"v":-759633.562739619,"d":"-759633.5627"},{"v":-1197.055940714377,"d":"(1,197.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":634.5848484627095,"d":"634.5848"},{"v":-759633.562739619,"d":"-759633.5627"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64218118.40901057,"d":"$64,218,118.41"},1,{"$nulls":7},677,{"v":-224.835879975235,"d":"-224.8359"},{"v":16307068.050886488,"d":"16307068.0509"},{"v":-72528.76210275096,"d":"(72,528.76)"},{"v":-224.835879975235,"d":"-224.8359"},{"v":16307068.050886488,"d":"16307068.0509"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-38790656.04840999,"d":"$(38,790,656.05)"},0,{"$nulls":7},677,{"v":942.0072460052106,"d":"942.0072"},{"v":366346.29543045023,"d":"366346.2954"},{"v":388.8996576024467,"d":"388.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":942.0072460052106,"d":"942.0072"},{"v":366346.29543045023,"d":"366346.2954"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93834378.3050906,"d":"$93,834,378.31"},1]
[null,null,678,705.5589190746578,-424286.398470005,-202.83568213068793,20384693.575092304,849.1455660448119,618852.9550852533,null,null,{"v":705.5589190746578,"d":"705.5589"},{"v":-424286.398470005,"d":"-424286.3985"},{"v":-601.3479342397906,"d":"(601.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.5589190746578,"d":"705.5589"},{"v":-424286.398470005,"d":"-424286.3985"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70980178.30593577,"d":"$70,980,178.31"},1,{"$nulls":7},678,{"v":-202.83568213068793,"d":"-202.8357"},{"v":20384693.575092304,"d":"20384693.5751"},{"v":-100498.55804935917,"d":"(100,498.56)"},{"v":-202.83568213068793,"d":"-202.8357"},{"v":20384693.575092304,"d":"20384693.5751"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-40668261.7881611,"d":"$(40,668,261.79)"},0,{"$nulls":7},678,{"v":849.1455660448119,"d":"849.1456"},{"v":618852.9550852533,"d":"618852.9551"},{"v":728.7948966957152,"d":"728.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":849.1455660448119,"d":"849.1456"},{"v":618852.9550852533,"d":"618852.9551"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84295703.64939594,"d":"$84,295,703.65"},1]
[null,null,679,271.59028076604227,4371519.4071996715,184.35031929459365,-412922.57532077655,293.37331663811347,4769304.199926479,null,null,{"v":271.59028076604227,"d":"271.5903"},{"v":4371519.4071996715,"d":"4371519.4072"},{"v":16096.008277135135,"d":"16,096.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":271.59028076604227,"d":"271.5903"},{"v":4371519.4071996715,"d":"4371519.4072"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22787508.66940456,"d":"$22,787,508.67"},1,{"$nulls":7},679,{"v":184.35031929459365,"d":"184.3503"},{"v":-412922.57532077655,"d":"-412922.5753"},{"v":-2239.879903114907,"d":"(2,239.88)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":184.35031929459365,"d":"184.3503"},{"v":-412922.57532077655,"d":"-412922.5753"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18847954.50478014,"d":"$18,847,954.50"},1,{"$nulls":7},679,{"v":293.37331663811347,"d":"293.3733"},{"v":4769304.199926479,"d":"4769304.1999"},{"v":16256.775682873664,"d":"16,256.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":293.37331663811347,"d":"293.3733"},{"v":4769304.199926479,"d":"4769304.1999"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24568027.463884868,"d":"$24,568,027.46"},1]
[null,null,680,123.44966126258078,26632505.347278193,77.46468445202481,49838.05682433676,776.9335022536907,929802.2442090227,null,null,{"v":123.44966126258078,"d":"123.4497"},{"v":26632505.347278193,"d":"26632505.3473"},{"v":215735.75070919094,"d":"215,735.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":123.44966126258078,"d":"123.4497"},{"v":26632505.347278193,"d":"26632505.3473"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-14287539.221020116,"d":"$(14,287,539.22)"},0,{"$nulls":7},680,{"v":77.46468445202481,"d":"77.4647"},{"v":49838.05682433676,"d":"49838.0568"},{"v":643.3648723529276,"d":"643.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":77.46468445202481,"d":"77.4647"},{"v":49838.05682433676,"d":"49838.0568"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7696630.388378144,"d":"$7,696,630.39"},1,{"$nulls":7},680,{"v":776.9335022536907,"d":"776.9335"},{"v":929802.2442090227,"d":"929802.2442"},{"v":1196.7591068114555,"d":"1,196.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":776.9335022536907,"d":"776.9335"},{"v":929802.2442090227,"d":"929802.2442"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76763547.98116004,"d":"$76,763,547.98"},1]
[null,null,681,234.41680323913533,4147024.8230471853,120.14706674498666,-69598.00572637469,676.1439159189758,2308293.205386287,null,null,{"v":234.41680323913533,"d":"234.4168"},{"v":4147024.8230471853,"d":"4147024.8230"},{"v":17690.817235557493,"d":"17,690.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":234.41680323913533,"d":"234.4168"},{"v":4147024.8230471853,"d":"4147024.8230"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19294655.500866346,"d":"$19,294,655.50"},1,{"$nulls":7},681,{"v":120.14706674498666,"d":"120.1471"},{"v":-69598.00572637469,"d":"-69598.0057"},{"v":-579.2734488815873,"d":"(579.27)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":120.14706674498666,"d":"120.1471"},{"v":-69598.00572637469,"d":"-69598.0057"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12084304.68022504,"d":"$12,084,304.68"},1,{"$nulls":7},681,{"v":676.1439159189758,"d":"676.1439"},{"v":2308293.205386287,"d":"2308293.2054"},{"v":3413.908120801454,"d":"3,413.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":676.1439159189758,"d":"676.1439"},{"v":2308293.205386287,"d":"2308293.2054"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65306098.38651129,"d":"$65,306,098.39"},1]
[null,null,682,421.51777503133053,-337665.57043180056,146.94023911350814,7006837.745041609,1395.335866363028,1917322.7063996922,null,null,{"v":421.51777503133053,"d":"421.5178"},{"v":-337665.57043180056,"d":"-337665.5704"},{"v":-801.0707743148022,"d":"(801.07)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":421.51777503133053,"d":"421.5178"},{"v":-337665.57043180056,"d":"-337665.5704"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42489443.07356485,"d":"$42,489,443.07"},1,{"$nulls":7},682,{"v":146.94023911350814,"d":"146.9402"},{"v":7006837.745041609,"d":"7006837.7450"},{"v":47684.94857034348,"d":"47,684.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":146.94023911350814,"d":"146.9402"},{"v":7006837.745041609,"d":"7006837.7450"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7687186.166309206,"d":"$7,687,186.17"},1,{"$nulls":7},682,{"v":1395.335866363028,"d":"1395.3359"},{"v":1917322.7063996922,"d":"1917322.7064"},{"v":1374.094046186338,"d":"1,374.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1395.335866363028,"d":"1395.3359"},{"v":1917322.7063996922,"d":"1917322.7064"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137616263.92990312,"d":"$137,616,263.93"},1]
[null,null,683,225.56386942407698,20648711.4106332,108.74635181065969,-596298.9188597584,463.2866333221027,2519117.0904091904,null,null,{"v":225.56386942407698,"d":"225.5639"},{"v":20648711.4106332,"d":"20648711.4106"},{"v":91542.63696289087,"d":"91,542.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":225.56386942407698,"d":"225.5639"},{"v":20648711.4106332,"d":"20648711.4106"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1907675.5317744985,"d":"$1,907,675.53"},1,{"$nulls":7},683,{"v":108.74635181065969,"d":"108.7464"},{"v":-596298.9188597584,"d":"-596298.9189"},{"v":-5483.39239828464,"d":"(5,483.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":108.74635181065969,"d":"108.7464"},{"v":-596298.9188597584,"d":"-596298.9189"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11470934.099925727,"d":"$11,470,934.10"},1,{"$nulls":7},683,{"v":463.2866333221027,"d":"463.2866"},{"v":2519117.0904091904,"d":"2519117.0904"},{"v":5437.491412919223,"d":"5,437.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":463.2866333221027,"d":"463.2866"},{"v":2519117.0904091904,"d":"2519117.0904"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43809546.24180108,"d":"$43,809,546.24"},1]
[null,null,684,806.4669761323021,-614732.1222304031,281.9891258767602,4829353.837820988,1153.603003962373,846633.9656546479,null,null,{"v":806.4669761323021,"d":"806.4670"},{"v":-614732.1222304031,"d":"-614732.1222"},{"v":-762.2533103321462,"d":"(762.25)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":806.4669761323021,"d":"806.4670"},{"v":-614732.1222304031,"d":"-614732.1222"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81261429.73546061,"d":"$81,261,429.74"},1,{"$nulls":7},684,{"v":281.9891258767602,"d":"281.9891"},{"v":4829353.837820988,"d":"4829353.8378"},{"v":17126.028611229485,"d":"17,126.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":281.9891258767602,"d":"281.9891"},{"v":4829353.837820988,"d":"4829353.8378"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23369558.749855034,"d":"$23,369,558.75"},1,{"$nulls":7},684,{"v":1153.603003962373,"d":"1153.6030"},{"v":846633.9656546479,"d":"846633.9657"},{"v":733.9040924361727,"d":"733.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1153.603003962373,"d":"1153.6030"},{"v":846633.9656546479,"d":"846633.9657"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":114513666.43058264,"d":"$114,513,666.43"},1]
[null,null,685,423.7874684277849,-569554.339269828,89.81731238159045,10023885.240783677,994.7066414023502,778304.5787480797,null,null,{"v":423.7874684277849,"d":"423.7875"},{"v":-569554.339269828,"d":"-569554.3393"},{"v":-1343.9622020510085,"d":"(1,343.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":423.7874684277849,"d":"423.7875"},{"v":-569554.339269828,"d":"-569554.3393"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42948301.18204832,"d":"$42,948,301.18"},1,{"$nulls":7},685,{"v":89.81731238159045,"d":"89.8173"},{"v":10023885.240783677,"d":"10023885.2408"},{"v":111603.04149602051,"d":"111,603.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":89.81731238159045,"d":"89.8173"},{"v":10023885.240783677,"d":"10023885.2408"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1042154.0026246309,"d":"$(1,042,154.00)"},0,{"$nulls":7},685,{"v":994.7066414023502,"d":"994.7066"},{"v":778304.5787480797,"d":"778304.5787"},{"v":782.4463478506748,"d":"782.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":994.7066414023502,"d":"994.7066"},{"v":778304.5787480797,"d":"778304.5787"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98692359.56148694,"d":"$98,692,359.56"},1]
[null,null,686,469.53313856159,24782312.82996171,187.593204933808,-711342.6171538159,715.7907975179332,1043653.5655464623,null,null,{"v":469.53313856159,"d":"469.5331"},{"v":24782312.82996171,"d":"24782312.8300"},{"v":52780.75346477582,"d":"52,780.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":469.53313856159,"d":"469.5331"},{"v":24782312.82996171,"d":"24782312.8300"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22171001.026197292,"d":"$22,171,001.03"},1,{"$nulls":7},686,{"v":187.593204933808,"d":"187.5932"},{"v":-711342.6171538159,"d":"-711342.6172"},{"v":-3791.9423435662934,"d":"(3,791.94)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":187.593204933808,"d":"187.5932"},{"v":-711342.6171538159,"d":"-711342.6172"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19470663.110534616,"d":"$19,470,663.11"},1,{"$nulls":7},686,{"v":715.7907975179332,"d":"715.7908"},{"v":1043653.5655464623,"d":"1043653.5655"},{"v":1458.0427258431118,"d":"1,458.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":715.7907975179332,"d":"715.7908"},{"v":1043653.5655464623,"d":"1043653.5655"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70535426.18624686,"d":"$70,535,426.19"},1]
[null,null,687,789.6828569730278,-432630.1051887851,-970.2516926960998,83005267.04006472,914.3581486076,1066534.0856951145,null,null,{"v":789.6828569730278,"d":"789.6829"},{"v":-432630.1051887851,"d":"-432630.1052"},{"v":-547.8529784059399,"d":"(547.85)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":789.6828569730278,"d":"789.6829"},{"v":-432630.1051887851,"d":"-432630.1052"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79400915.80249158,"d":"$79,400,915.80"},1,{"$nulls":7},687,{"v":-970.2516926960998,"d":"-970.2517"},{"v":83005267.04006472,"d":"83005267.0401"},{"v":-85550.24192682697,"d":"(85,550.24)"},{"v":-970.2516926960998,"d":"-970.2517"},{"v":83005267.04006472,"d":"83005267.0401"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-180030436.30967468,"d":"$(180,030,436.31)"},0,{"$nulls":7},687,{"v":914.3581486076,"d":"914.3581"},{"v":1066534.0856951145,"d":"1066534.0857"},{"v":1166.429245825884,"d":"1,166.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":914.3581486076,"d":"914.3581"},{"v":1066534.0856951145,"d":"1066534.0857"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90369280.77506489,"d":"$90,369,280.78"},1]
[null,null,688,-1784.30191234632,158038235.75982523,-20.28470302891219,6836166.279263662,-1023.7915359628751,32454712.73646708,null,null,{"v":-1784.30191234632,"d":"-1784.3019"},{"v":158038235.75982523,"d":"158038235.7598"},{"v":-88571.4657739778,"d":"(88,571.47)"},{"v":-1784.30191234632,"d":"-1784.3019"},{"v":158038235.75982523,"d":"158038235.7598"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-336468426.99445724,"d":"$(336,468,426.99)"},0,{"$nulls":7},688,{"v":-20.28470302891219,"d":"-20.2847"},{"v":6836166.279263662,"d":"6836166.2793"},{"v":-337010.91258373065,"d":"(337,010.91)"},{"v":-20.28470302891219,"d":"-20.2847"},{"v":6836166.279263662,"d":"6836166.2793"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-8864636.582154881,"d":"$(8,864,636.58)"},0,{"$nulls":7},688,{"v":-1023.7915359628751,"d":"-1023.7915"},{"v":32454712.73646708,"d":"32454712.7365"},{"v":-31700.508938026578,"d":"(31,700.51)"},{"v":-1023.7915359628751,"d":"-1023.7915"},{"v":32454712.73646708,"d":"32454712.7365"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-134833866.33275458,"d":"$(134,833,866.33)"},0]
[null,null,689,365.88473072420675,809735.370130904,140.09594203901725,3352260.694643897,126.6247440211082,688270.2367242998,null,null,{"v":365.88473072420675,"d":"365.8847"},{"v":809735.370130904,"d":"809735.3701"},{"v":2213.0887193028534,"d":"2,213.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":365.88473072420675,"d":"365.8847"},{"v":809735.370130904,"d":"809735.3701"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35778737.70228977,"d":"$35,778,737.70"},1,{"$nulls":7},689,{"v":140.09594203901725,"d":"140.0959"},{"v":3352260.694643897,"d":"3352260.6946"},{"v":23928.321162295193,"d":"23,928.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.09594203901725,"d":"140.0959"},{"v":3352260.694643897,"d":"3352260.6946"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10657333.509257827,"d":"$10,657,333.51"},1,{"$nulls":7},689,{"v":126.6247440211082,"d":"126.6247"},{"v":688270.2367242998,"d":"688270.2367"},{"v":5435.5113769040745,"d":"5,435.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":126.6247440211082,"d":"126.6247"},{"v":688270.2367242998,"d":"688270.2367"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11974204.16538652,"d":"$11,974,204.17"},1]
[null,null,690,622.260439287802,2887318.2008961663,77.49456104891215,95664.44152505603,468.99387127973023,4931530.631576002,null,null,{"v":622.260439287802,"d":"622.2604"},{"v":2887318.2008961663,"d":"2887318.2009"},{"v":4640.0478298135085,"d":"4,640.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":622.260439287802,"d":"622.2604"},{"v":2887318.2008961663,"d":"2887318.2009"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59338725.72788403,"d":"$59,338,725.73"},1,{"$nulls":7},690,{"v":77.49456104891215,"d":"77.4946"},{"v":95664.44152505603,"d":"95664.4415"},{"v":1234.4665255239736,"d":"1,234.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":77.49456104891215,"d":"77.4946"},{"v":95664.44152505603,"d":"95664.4415"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7653791.6633661585,"d":"$7,653,791.66"},1,{"$nulls":7},690,{"v":468.99387127973023,"d":"468.9939"},{"v":4931530.631576002,"d":"4931530.6316"},{"v":10515.128093506797,"d":"10,515.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":468.99387127973023,"d":"468.9939"},{"v":4931530.631576002,"d":"4931530.6316"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41967856.49639702,"d":"$41,967,856.50"},1]
[null,null,691,276.80139222877915,22825782.18901589,48.254332832293585,-34967.72975691594,743.9459148697788,987000.8978100084,null,null,{"v":276.80139222877915,"d":"276.8014"},{"v":22825782.18901589,"d":"22825782.1890"},{"v":82462.67117814983,"d":"82,462.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":276.80139222877915,"d":"276.8014"},{"v":22825782.18901589,"d":"22825782.1890"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4854357.033862025,"d":"$4,854,357.03"},1,{"$nulls":7},691,{"v":48.254332832293585,"d":"48.2543"},{"v":-34967.72975691594,"d":"-34967.7298"},{"v":-724.6547139807152,"d":"(724.65)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":48.254332832293585,"d":"48.2543"},{"v":-34967.72975691594,"d":"-34967.7298"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4860401.012986274,"d":"$4,860,401.01"},1,{"$nulls":7},691,{"v":743.9459148697788,"d":"743.9459"},{"v":987000.8978100084,"d":"987000.8978"},{"v":1326.7105552730593,"d":"1,326.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":743.9459148697788,"d":"743.9459"},{"v":987000.8978100084,"d":"987000.8978"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73407590.58916786,"d":"$73,407,590.59"},1]
[null,null,692,724.8147881274526,-1650584.9253357071,-79.65974325619754,15263224.17520665,895.0548363098569,2854593.314126308,null,null,{"v":724.8147881274526,"d":"724.8148"},{"v":-1650584.9253357071,"d":"-1650584.9253"},{"v":-2277.2506195685755,"d":"(2,277.25)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":724.8147881274526,"d":"724.8148"},{"v":-1650584.9253357071,"d":"-1650584.9253"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74132063.73808096,"d":"$74,132,063.74"},1,{"$nulls":7},692,{"v":-79.65974325619754,"d":"-79.6597"},{"v":15263224.17520665,"d":"15263224.1752"},{"v":-191605.23937565123,"d":"(191,605.24)"},{"v":-79.65974325619754,"d":"-79.6597"},{"v":15263224.17520665,"d":"15263224.1752"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-23229198.500826403,"d":"$(23,229,198.50)"},0,{"$nulls":7},692,{"v":895.0548363098569,"d":"895.0548"},{"v":2854593.314126308,"d":"2854593.3141"},{"v":3189.294329602486,"d":"3,189.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":895.0548363098569,"d":"895.0548"},{"v":2854593.314126308,"d":"2854593.3141"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86650890.31685938,"d":"$86,650,890.32"},1]
[null,null,693,470.72382399038906,-68780.7469972726,67.5526494492733,-691597.9776472328,546.6784157271613,859191.2181256334,null,null,{"v":470.72382399038906,"d":"470.7238"},{"v":-68780.7469972726,"d":"-68780.7470"},{"v":-146.11698726911456,"d":"(146.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":470.72382399038906,"d":"470.7238"},{"v":-68780.7469972726,"d":"-68780.7470"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47141163.14603618,"d":"$47,141,163.15"},1,{"$nulls":7},693,{"v":67.5526494492733,"d":"67.5526"},{"v":-691597.9776472328,"d":"-691597.9776"},{"v":-10237.91047850119,"d":"(10,237.91)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.5526494492733,"d":"67.5526"},{"v":-691597.9776472328,"d":"-691597.9776"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7446862.922574563,"d":"$7,446,862.92"},1,{"$nulls":7},693,{"v":546.6784157271613,"d":"546.6784"},{"v":859191.2181256334,"d":"859191.2181"},{"v":1571.657474317483,"d":"1,571.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":546.6784157271613,"d":"546.6784"},{"v":859191.2181256334,"d":"859191.2181"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53808650.3545905,"d":"$53,808,650.35"},1]
[null,null,694,838.3538076656041,1235786.2170836786,103.120897118235,633911.8690194003,547.6657645659907,2029752.7834894287,null,null,{"v":838.3538076656041,"d":"838.3538"},{"v":1235786.2170836786,"d":"1235786.2171"},{"v":1474.0628667563697,"d":"1,474.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":838.3538076656041,"d":"838.3538"},{"v":1235786.2170836786,"d":"1235786.2171"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82599594.54947673,"d":"$82,599,594.55"},1,{"$nulls":7},694,{"v":103.120897118235,"d":"103.1209"},{"v":633911.8690194003,"d":"633911.8690"},{"v":6147.268756715508,"d":"6,147.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":103.120897118235,"d":"103.1209"},{"v":633911.8690194003,"d":"633911.8690"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9678177.8428041,"d":"$9,678,177.84"},1,{"$nulls":7},694,{"v":547.6657645659907,"d":"547.6658"},{"v":2029752.7834894287,"d":"2029752.7835"},{"v":3706.1889108550527,"d":"3,706.19"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":547.6657645659907,"d":"547.6658"},{"v":2029752.7834894287,"d":"2029752.7835"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52736823.67310964,"d":"$52,736,823.67"},1]
[null,null,695,920.3852151264364,4776900.222549252,244.94082436333701,17449.165421158075,906.4052706961884,1859843.0532226088,null,null,{"v":920.3852151264364,"d":"920.3852"},{"v":4776900.222549252,"d":"4776900.2225"},{"v":5190.10968890133,"d":"5,190.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":920.3852151264364,"d":"920.3852"},{"v":4776900.222549252,"d":"4776900.2225"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87261621.29009438,"d":"$87,261,621.29"},1,{"$nulls":7},695,{"v":244.94082436333701,"d":"244.9408"},{"v":17449.165421158075,"d":"17449.1654"},{"v":71.23828976452928,"d":"71.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":244.94082436333701,"d":"244.9408"},{"v":17449.165421158075,"d":"17449.1654"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24476633.270912543,"d":"$24,476,633.27"},1,{"$nulls":7},695,{"v":906.4052706961884,"d":"906.4053"},{"v":1859843.0532226088,"d":"1859843.0532"},{"v":2051.889053771838,"d":"2,051.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":906.4052706961884,"d":"906.4053"},{"v":1859843.0532226088,"d":"1859843.0532"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88780684.01639622,"d":"$88,780,684.02"},1]
[null,null,696,440.53554909866216,-590389.2811743701,193.80311822500516,780272.6245413739,532.8708615578944,10658447.69910347,null,null,{"v":440.53554909866216,"d":"440.5355"},{"v":-590389.2811743701,"d":"-590389.2812"},{"v":-1340.1626324647566,"d":"(1,340.16)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":440.53554909866216,"d":"440.5355"},{"v":-590389.2811743701,"d":"-590389.2812"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44643944.19104058,"d":"$44,643,944.19"},1,{"$nulls":7},696,{"v":193.80311822500516,"d":"193.8031"},{"v":780272.6245413739,"d":"780272.6245"},{"v":4026.10975348435,"d":"4,026.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.80311822500516,"d":"193.8031"},{"v":780272.6245413739,"d":"780272.6245"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18600039.19795914,"d":"$18,600,039.20"},1,{"$nulls":7},696,{"v":532.8708615578944,"d":"532.8709"},{"v":10658447.69910347,"d":"10658447.6991"},{"v":20001.93380426652,"d":"20,001.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":532.8708615578944,"d":"532.8709"},{"v":10658447.69910347,"d":"10658447.6991"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42628638.45668596,"d":"$42,628,638.46"},1]
[null,null,697,537.1218617473933,7924414.458082037,-110.37430808434146,14153864.5651652,563.813254724555,1443286.3946008617,null,null,{"v":537.1218617473933,"d":"537.1219"},{"v":7924414.458082037,"d":"7924414.4581"},{"v":14753.475928724838,"d":"14,753.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":537.1218617473933,"d":"537.1219"},{"v":7924414.458082037,"d":"7924414.4581"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45787771.71665729,"d":"$45,787,771.72"},1,{"$nulls":7},697,{"v":-110.37430808434146,"d":"-110.3743"},{"v":14153864.5651652,"d":"14153864.5652"},{"v":-128235.13742301025,"d":"(128,235.14)"},{"v":-110.37430808434146,"d":"-110.3743"},{"v":14153864.5651652,"d":"14153864.5652"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-25191295.373599347,"d":"$(25,191,295.37)"},0,{"$nulls":7},697,{"v":563.813254724555,"d":"563.8133"},{"v":1443286.3946008617,"d":"1443286.3946"},{"v":2559.8660239124106,"d":"2,559.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":563.813254724555,"d":"563.8133"},{"v":1443286.3946008617,"d":"1443286.3946"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54938039.07785464,"d":"$54,938,039.08"},1]
[null,null,698,873.5303230278005,2125055.7873961795,31.766771460475866,10300999.696540864,1184.8961611878767,564072.1090330645,null,null,{"v":873.5303230278005,"d":"873.5303"},{"v":2125055.7873961795,"d":"2125055.7874"},{"v":2432.7212592121414,"d":"2,432.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":873.5303230278005,"d":"873.5303"},{"v":2125055.7873961795,"d":"2125055.7874"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85227976.51538387,"d":"$85,227,976.52"},1,{"$nulls":7},698,{"v":31.766771460475866,"d":"31.7668"},{"v":10300999.696540864,"d":"10300999.6965"},{"v":324269.6447562303,"d":"324,269.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":31.766771460475866,"d":"31.7668"},{"v":10300999.696540864,"d":"10300999.6965"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7124322.550493278,"d":"$(7,124,322.55)"},0,{"$nulls":7},698,{"v":1184.8961611878767,"d":"1184.8962"},{"v":564072.1090330645,"d":"564072.1090"},{"v":476.05193392438156,"d":"476.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1184.8961611878767,"d":"1184.8962"},{"v":564072.1090330645,"d":"564072.1090"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":117925544.00975461,"d":"$117,925,544.01"},1]
[null,null,699,623.5011859970837,800882.6698032012,-5897.076175897346,582260417.8560834,756.2911134051756,251565.81918785023,null,null,{"v":623.5011859970837,"d":"623.5012"},{"v":800882.6698032012,"d":"800882.6698"},{"v":1284.4926165175686,"d":"1,284.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":623.5011859970837,"d":"623.5012"},{"v":800882.6698032012,"d":"800882.6698"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61549235.92990516,"d":"$61,549,235.93"},1,{"$nulls":7},699,{"v":-5897.076175897346,"d":"-5897.0762"},{"v":582260417.8560834,"d":"582260417.8561"},{"v":-98737.13692828159,"d":"(98,737.14)"},{"v":-5897.076175897346,"d":"-5897.0762"},{"v":582260417.8560834,"d":"582260417.8561"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1171968035.445818,"d":"$(1,171,968,035.45)"},0,{"$nulls":7},699,{"v":756.2911134051756,"d":"756.2911"},{"v":251565.81918785023,"d":"251565.8192"},{"v":332.63093368264435,"d":"332.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":756.2911134051756,"d":"756.2911"},{"v":251565.81918785023,"d":"251565.8192"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75377545.5213297,"d":"$75,377,545.52"},1]
[null,null,700,521.250052809155,-2252819.029717598,75.67323621348623,-376205.8023615815,1442.3118507241888,551260.1736104893,null,null,{"v":521.250052809155,"d":"521.2501"},{"v":-2252819.029717598,"d":"-2252819.0297"},{"v":-4321.954535211186,"d":"(4,321.95)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":521.250052809155,"d":"521.2501"},{"v":-2252819.029717598,"d":"-2252819.0297"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54377824.31063309,"d":"$54,377,824.31"},1,{"$nulls":7},700,{"v":75.67323621348623,"d":"75.6732"},{"v":-376205.8023615815,"d":"-376205.8024"},{"v":-4971.4512182384415,"d":"(4,971.45)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.67323621348623,"d":"75.6732"},{"v":-376205.8023615815,"d":"-376205.8024"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7943529.423710205,"d":"$7,943,529.42"},1,{"$nulls":7},700,{"v":1442.3118507241888,"d":"1442.3119"},{"v":551260.1736104893,"d":"551260.1736"},{"v":382.2059517390085,"d":"382.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1442.3118507241888,"d":"1442.3119"},{"v":551260.1736104893,"d":"551260.1736"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":143679924.89880842,"d":"$143,679,924.90"},1]
[null,null,701,271.53040459965996,-1267757.3142711613,113.06648468787171,-1041871.906636727,1119.7449637972895,1217406.1353365052,null,null,{"v":271.53040459965996,"d":"271.5304"},{"v":-1267757.3142711613,"d":"-1267757.3143"},{"v":-4668.933175790469,"d":"(4,668.93)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":271.53040459965996,"d":"271.5304"},{"v":-1267757.3142711613,"d":"-1267757.3143"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28420797.774237156,"d":"$28,420,797.77"},1,{"$nulls":7},701,{"v":113.06648468787171,"d":"113.0665"},{"v":-1041871.906636727,"d":"-1041871.9066"},{"v":-9214.683816454457,"d":"(9,214.68)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":113.06648468787171,"d":"113.0665"},{"v":-1041871.906636727,"d":"-1041871.9066"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12348520.375423897,"d":"$12,348,520.38"},1,{"$nulls":7},701,{"v":1119.7449637972895,"d":"1119.7450"},{"v":1217406.1353365052,"d":"1217406.1353"},{"v":1087.2173349260052,"d":"1,087.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1119.7449637972895,"d":"1119.7450"},{"v":1217406.1353365052,"d":"1217406.1353"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110757090.24439245,"d":"$110,757,090.24"},1]
[null,null,702,0,0,-254.86367857191362,22485037.178956453,910.2180759138573,1237038.199309153,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$nulls":7},702,{"v":-254.86367857191362,"d":"-254.8637"},{"v":22485037.178956453,"d":"22485037.1790"},{"v":-88223.78027715691,"d":"(88,223.78)"},{"v":-254.86367857191362,"d":"-254.8637"},{"v":22485037.178956453,"d":"22485037.1790"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-47971405.03614782,"d":"$(47,971,405.04)"},0,{"$nulls":7},702,{"v":910.2180759138573,"d":"910.2181"},{"v":1237038.199309153,"d":"1237038.1993"},{"v":1359.0569469488605,"d":"1,359.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":910.2180759138573,"d":"910.2181"},{"v":1237038.199309153,"d":"1237038.1993"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89784769.39207658,"d":"$89,784,769.39"},1]
[null,null,703,645.898604793394,11629796.641596261,111.67728487734348,-709285.7182988906,453.74916397357083,669645.5746085201,null,null,{"v":645.898604793394,"d":"645.8986"},{"v":11629796.641596261,"d":"11629796.6416"},{"v":18005.607312491917,"d":"18,005.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":645.898604793394,"d":"645.8986"},{"v":11629796.641596261,"d":"11629796.6416"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52960063.83774315,"d":"$52,960,063.84"},1,{"$nulls":7},703,{"v":111.67728487734348,"d":"111.6773"},{"v":-709285.7182988906,"d":"-709285.7183"},{"v":-6351.208476082739,"d":"(6,351.21)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.67728487734348,"d":"111.6773"},{"v":-709285.7182988906,"d":"-709285.7183"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11877014.206033237,"d":"$11,877,014.21"},1,{"$nulls":7},703,{"v":453.74916397357083,"d":"453.7492"},{"v":669645.5746085201,"d":"669645.5746"},{"v":1475.8056383934725,"d":"1,475.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":453.74916397357083,"d":"453.7492"},{"v":669645.5746085201,"d":"669645.5746"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44705270.822748564,"d":"$44,705,270.82"},1]
[null,null,704,652.6811157611592,14653806.620323285,65.16943345493928,3577261.7909074984,-1021.8757133752079,26572551.111622404,null,null,{"v":652.6811157611592,"d":"652.6811"},{"v":14653806.620323285,"d":"14653806.6203"},{"v":22451.70921367008,"d":"22,451.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":652.6811157611592,"d":"652.6811"},{"v":14653806.620323285,"d":"14653806.6203"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50614304.95579263,"d":"$50,614,304.96"},1,{"$nulls":7},704,{"v":65.16943345493928,"d":"65.1694"},{"v":3577261.7909074984,"d":"3577261.7909"},{"v":54891.712283811066,"d":"54,891.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":65.16943345493928,"d":"65.1694"},{"v":3577261.7909074984,"d":"3577261.7909"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2939681.554586429,"d":"$2,939,681.55"},1,{"$nulls":7},704,{"v":-1021.8757133752079,"d":"-1021.8757"},{"v":26572551.111622404,"d":"26572551.1116"},{"v":-26003.70158896771,"d":"(26,003.70)"},{"v":-1021.8757133752079,"d":"-1021.8757"},{"v":26572551.111622404,"d":"26572551.1116"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-128760122.44914319,"d":"$(128,760,122.45)"},0]
[null,null,705,719.3495311224542,-1929137.807304617,-242.71544197886033,22064503.832110304,1042.3548631557205,395411.3575794529,null,null,{"v":719.3495311224542,"d":"719.3495"},{"v":-1929137.807304617,"d":"-1929137.8073"},{"v":-2681.780864296166,"d":"(2,681.78)"},{"$f":"IF(AND(L719<0,M719>0),L719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L719<0,M719>0),M719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L719>0,M719>0),L719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L719>0,M719>0),M719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L719>0,M719<0),L719,#N/A)","v":{"v":719.3495311224542,"d":"719.3495"}},{"$f":"IF(AND(L719>0,M719<0),M719,#N/A)","v":{"v":-1929137.807304617,"d":"-1929137.8073"}},{"$f":"IF(AND(L719<0,M719<0),L719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L719<0,M719<0),M719,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C719 > TotalSimulations,\"\",threshold*L719-M719)","v":{"v":73864090.91955005,"d":"$73,864,090.92"}},1,{"$nulls":7},705,{"v":-242.71544197886033,"d":"-242.7154"},{"v":22064503.832110304,"d":"22064503.8321"},{"v":-90906.88112885725,"d":"(90,906.88)"},{"$f":"IF(AND(AH719<0,AI719>0),AH719,#N/A)","v":{"v":-242.71544197886033,"d":"-242.7154"}},{"$f":"IF(AND(AH719<0,AI719>0),AI719,#N/A)","v":{"v":22064503.832110304,"d":"22064503.8321"}},{"$f":"IF(AND(AH719>0,AI719>0),AH719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH719>0,AI719>0),AI719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH719>0,AI719<0),AH719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH719>0,AI719<0),AI719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH719<0,AI719<0),AH719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH719<0,AI719<0),AI719,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG719 > TotalSimulations,\"\",threshold_DK*AH719-AI719)","v":{"v":-46336048.029996336,"d":"$(46,336,048.03)"}},0,{"$nulls":7},705,{"v":1042.3548631557205,"d":"1042.3549"},{"v":395411.3575794529,"d":"395411.3576"},{"v":379.34428240911006,"d":"379.34"},{"$f":"IF(AND(BD719<0,BE719>0),BD719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD719<0,BE719>0),BE719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD719>0,BE719>0),BD719,#N/A)","v":{"v":1042.3548631557205,"d":"1042.3549"}},{"$f":"IF(AND(BD719>0,BE719>0),BE719,#N/A)","v":{"v":395411.3575794529,"d":"395411.3576"}},{"$f":"IF(AND(BD719>0,BE719<0),BD719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD719>0,BE719<0),BE719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD719<0,BE719<0),BD719,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD719<0,BE719<0),BE719,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC719 > TotalSimulations,\"\",threshold_UB*BD719-BE719)","v":{"v":103840074.9579926,"d":"$103,840,074.96"}},1]
[null,null,706,484.0379060051564,-1601552.0338257365,82.8678592313845,4949058.223536442,958.1649178246807,799994.291644095,null,null,{"$f":"D720","v":{"v":484.0379060051564,"d":"484.0379"}},{"$f":"E720","v":{"v":-1601552.0338257365,"d":"-1601552.0338"}},{"$f":"IFERROR(M720/L720,\"\")","v":{"v":-3308.732671462874,"d":"(3,308.73)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":484.0379060051564,"d":"484.0379"},{"v":-1601552.0338257365,"d":"-1601552.0338"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50005342.634341374,"d":"$50,005,342.63"},{"$f":"IF(X720>0,1,0)","v":1},{"$nulls":7},706,{"$f":"F720","v":{"v":82.8678592313845,"d":"82.8679"}},{"$f":"G720","v":{"v":4949058.223536442,"d":"4949058.2235"}},{"$f":"IFERROR(AI720/AH720,\"\")","v":{"v":59722.288827537224,"d":"59,722.29"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":82.8678592313845,"d":"82.8679"},{"v":4949058.223536442,"d":"4949058.2235"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3337727.699602008,"d":"$3,337,727.70"},{"$f":"IF(AT720>0,1,0)","v":1},{"$nulls":7},706,{"$f":"H720","v":{"v":958.1649178246807,"d":"958.1649"}},{"$f":"I720","v":{"v":799994.291644095,"d":"799994.2916"}},{"$f":"IFERROR(BE720/BD720,\"\")","v":{"v":834.9233798502244,"d":"834.92"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":958.1649178246807,"d":"958.1649"},{"v":799994.291644095,"d":"799994.2916"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95016497.49082398,"d":"$95,016,497.49"},{"$f":"IF(BP720>0,1,0)","v":1}]
[null,null,707,687.7313090291063,6904238.515259446,70.11356199546572,2781057.052333003,1006.1485708133187,522462.3738298898,null,null,{"v":687.7313090291063,"d":"687.7313"},{"v":6904238.515259446,"d":"6904238.5153"},{"v":10039.151082137578,"d":"10,039.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":687.7313090291063,"d":"687.7313"},{"v":6904238.515259446,"d":"6904238.5153"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61868892.38765119,"d":"$61,868,892.39"},1,{"$nulls":7},707,{"v":70.11356199546572,"d":"70.1136"},{"v":2781057.052333003,"d":"2781057.0523"},{"v":39665.037307801525,"d":"39,665.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":70.11356199546572,"d":"70.1136"},{"v":2781057.052333003,"d":"2781057.0523"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4230299.147213569,"d":"$4,230,299.15"},1,{"$nulls":7},707,{"v":1006.1485708133187,"d":"1006.1486"},{"v":522462.3738298898,"d":"522462.3738"},{"v":519.2696078746682,"d":"519.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1006.1485708133187,"d":"1006.1486"},{"v":522462.3738298898,"d":"522462.3738"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100092394.70750198,"d":"$100,092,394.71"},1]
[null,null,708,711.1889979001717,-1843253.1339068087,183.3638846387148,-304747.1527433554,994.0387278523267,1312628.0834809488,null,null,{"v":711.1889979001717,"d":"711.1890"},{"v":-1843253.1339068087,"d":"-1843253.1339"},{"v":-2591.790845118702,"d":"(2,591.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":711.1889979001717,"d":"711.1890"},{"v":-1843253.1339068087,"d":"-1843253.1339"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72962152.92392398,"d":"$72,962,152.92"},1,{"$nulls":7},708,{"v":183.3638846387148,"d":"183.3639"},{"v":-304747.1527433554,"d":"-304747.1527"},{"v":-1661.9802386048061,"d":"(1,661.98)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":183.3638846387148,"d":"183.3639"},{"v":-304747.1527433554,"d":"-304747.1527"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18641135.616614833,"d":"$18,641,135.62"},1,{"$nulls":7},708,{"v":994.0387278523267,"d":"994.0387"},{"v":1312628.0834809488,"d":"1312628.0835"},{"v":1320.4999430122318,"d":"1,320.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":994.0387278523267,"d":"994.0387"},{"v":1312628.0834809488,"d":"1312628.0835"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98091244.70175171,"d":"$98,091,244.70"},1]
[null,null,709,556.6583503183028,6296198.083843112,152.19077304918028,2084223.5934642022,661.1718731040964,705794.352858894,null,null,{"v":556.6583503183028,"d":"556.6584"},{"v":6296198.083843112,"d":"6296198.0838"},{"v":11310.704456769368,"d":"11,310.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":556.6583503183028,"d":"556.6584"},{"v":6296198.083843112,"d":"6296198.0838"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49369636.94798717,"d":"$49,369,636.95"},1,{"$nulls":7},709,{"v":152.19077304918028,"d":"152.1908"},{"v":2084223.5934642022,"d":"2084223.5935"},{"v":13694.809164223692,"d":"13,694.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.19077304918028,"d":"152.1908"},{"v":2084223.5934642022,"d":"2084223.5935"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13134853.711453825,"d":"$13,134,853.71"},1,{"$nulls":7},709,{"v":661.1718731040964,"d":"661.1719"},{"v":705794.352858894,"d":"705794.3529"},{"v":1067.489984934329,"d":"1,067.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":661.1718731040964,"d":"661.1719"},{"v":705794.352858894,"d":"705794.3529"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65411392.95755075,"d":"$65,411,392.96"},1]
[null,null,710,542.1456456726264,-1056892.109590171,11.199523351780954,9099743.39286843,533.394500811206,2417495.8471977785,null,null,{"v":542.1456456726264,"d":"542.1456"},{"v":-1056892.109590171,"d":"-1056892.1096"},{"v":-1949.461584771951,"d":"(1,949.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":542.1456456726264,"d":"542.1456"},{"v":-1056892.109590171,"d":"-1056892.1096"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55271456.676852815,"d":"$55,271,456.68"},1,{"$nulls":7},710,{"v":11.199523351780954,"d":"11.1995"},{"v":9099743.39286843,"d":"9099743.3929"},{"v":812511.6674203267,"d":"812,511.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":11.199523351780954,"d":"11.1995"},{"v":9099743.39286843,"d":"9099743.3929"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7979791.057690334,"d":"$(7,979,791.06)"},0,{"$nulls":7},710,{"v":533.394500811206,"d":"533.3945"},{"v":2417495.8471977785,"d":"2417495.8472"},{"v":4532.284910176543,"d":"4,532.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":533.394500811206,"d":"533.3945"},{"v":2417495.8471977785,"d":"2417495.8472"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50921954.23392282,"d":"$50,921,954.23"},1]
[null,null,711,570.0593890196797,5133594.0054809265,102.14767947907603,279504.3511693422,1227.143580054617,555647.935239708,null,null,{"v":570.0593890196797,"d":"570.0594"},{"v":5133594.0054809265,"d":"5133594.0055"},{"v":9005.366992216497,"d":"9,005.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.0593890196797,"d":"570.0594"},{"v":5133594.0054809265,"d":"5133594.0055"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51872344.89648704,"d":"$51,872,344.90"},1,{"$nulls":7},711,{"v":102.14767947907603,"d":"102.1477"},{"v":279504.3511693422,"d":"279504.3512"},{"v":2736.2770509788816,"d":"2,736.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":102.14767947907603,"d":"102.1477"},{"v":279504.3511693422,"d":"279504.3512"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9935263.59673826,"d":"$9,935,263.60"},1,{"$nulls":7},711,{"v":1227.143580054617,"d":"1227.1436"},{"v":555647.935239708,"d":"555647.9352"},{"v":452.79781785190744,"d":"452.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1227.143580054617,"d":"1227.1436"},{"v":555647.935239708,"d":"555647.9352"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":122158710.07022199,"d":"$122,158,710.07"},1]
[null,null,712,1090.2719854713287,-1651572.9110028055,176.24936933454592,-1370553.5499920025,587.0311931242468,243461.06718066474,null,null,{"v":1090.2719854713287,"d":"1090.2720"},{"v":-1651572.9110028055,"d":"-1651572.9110"},{"v":-1514.8265139444304,"d":"(1,514.83)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1090.2719854713287,"d":"1090.2720"},{"v":-1651572.9110028055,"d":"-1651572.9110"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110678771.45813566,"d":"$110,678,771.46"},1,{"$nulls":7},712,{"v":176.24936933454592,"d":"176.2494"},{"v":-1370553.5499920025,"d":"-1370553.5500"},{"v":-7776.218179768352,"d":"(7,776.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":176.24936933454592,"d":"176.2494"},{"v":-1370553.5499920025,"d":"-1370553.5500"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18995490.483446594,"d":"$18,995,490.48"},1,{"$nulls":7},712,{"v":587.0311931242468,"d":"587.0312"},{"v":243461.06718066474,"d":"243461.0672"},{"v":414.73276042613213,"d":"414.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":587.0311931242468,"d":"587.0312"},{"v":243461.06718066474,"d":"243461.0672"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58459658.24524401,"d":"$58,459,658.25"},1]
[null,null,713,-1051.3923401475913,155266449.83825907,114.06773579496075,5382926.158803597,903.6400974902353,787576.8410061053,null,null,{"v":-1051.3923401475913,"d":"-1051.3923"},{"v":155266449.83825907,"d":"155266449.8383"},{"v":-147676.98404238254,"d":"(147,676.98)"},{"v":-1051.3923401475913,"d":"-1051.3923"},{"v":155266449.83825907,"d":"155266449.8383"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-260405683.85301822,"d":"$(260,405,683.85)"},0,{"$nulls":7},713,{"v":114.06773579496075,"d":"114.0677"},{"v":5382926.158803597,"d":"5382926.1588"},{"v":47190.611098650406,"d":"47,190.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":114.06773579496075,"d":"114.0677"},{"v":5382926.158803597,"d":"5382926.1588"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6023847.420692477,"d":"$6,023,847.42"},1,{"$nulls":7},713,{"v":903.6400974902353,"d":"903.6401"},{"v":787576.8410061053,"d":"787576.8410"},{"v":871.5603072434662,"d":"871.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":903.6400974902353,"d":"903.6401"},{"v":787576.8410061053,"d":"787576.8410"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":89576432.90801744,"d":"$89,576,432.91"},1]
[null,null,714,953.1779204648556,-262624.50318376534,319.7857553878821,230688.26291806903,904.0595587094358,264711.4852012261,null,null,{"v":953.1779204648556,"d":"953.1779"},{"v":-262624.50318376534,"d":"-262624.5032"},{"v":-275.52516434254574,"d":"(275.53)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":953.1779204648556,"d":"953.1779"},{"v":-262624.50318376534,"d":"-262624.5032"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95580416.54966933,"d":"$95,580,416.55"},1,{"$nulls":7},714,{"v":319.7857553878821,"d":"319.7858"},{"v":230688.26291806903,"d":"230688.2629"},{"v":721.3837984692507,"d":"721.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":319.7857553878821,"d":"319.7858"},{"v":230688.26291806903,"d":"230688.2629"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31747887.27587014,"d":"$31,747,887.28"},1,{"$nulls":7},714,{"v":904.0595587094358,"d":"904.0596"},{"v":264711.4852012261,"d":"264711.4852"},{"v":292.80314847741596,"d":"292.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":904.0595587094358,"d":"904.0596"},{"v":264711.4852012261,"d":"264711.4852"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90141244.38574235,"d":"$90,141,244.39"},1]
[null,null,715,601.0112188429193,398923.3549769856,56.57996521014502,5769563.188131132,632.4934065135894,2852715.4044924574,null,null,{"v":601.0112188429193,"d":"601.0112"},{"v":398923.3549769856,"d":"398923.3550"},{"v":663.7535913971823,"d":"663.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":601.0112188429193,"d":"601.0112"},{"v":398923.3549769856,"d":"398923.3550"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59702198.52931495,"d":"$59,702,198.53"},1,{"$nulls":7},715,{"v":56.57996521014502,"d":"56.5800"},{"v":5769563.188131132,"d":"5769563.1881"},{"v":101971.84050400628,"d":"101,971.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":56.57996521014502,"d":"56.5800"},{"v":5769563.188131132,"d":"5769563.1881"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-111566.66711662989,"d":"$(111,566.67)"},0,{"$nulls":7},715,{"v":632.4934065135894,"d":"632.4934"},{"v":2852715.4044924574,"d":"2852715.4045"},{"v":4510.2690006163175,"d":"4,510.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":632.4934065135894,"d":"632.4934"},{"v":2852715.4044924574,"d":"2852715.4045"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60396625.24686649,"d":"$60,396,625.25"},1]
[null,null,716,426.23225837999416,18294285.94671368,193.08567649748875,-424015.29414218944,758.1393722263092,538878.4207448626,null,null,{"v":426.23225837999416,"d":"426.2323"},{"v":18294285.94671368,"d":"18294285.9467"},{"v":42920.932395510936,"d":"42,920.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":426.23225837999416,"d":"426.2323"},{"v":18294285.94671368,"d":"18294285.9467"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24328939.89128574,"d":"$24,328,939.89"},1,{"$nulls":7},716,{"v":193.08567649748875,"d":"193.0857"},{"v":-424015.29414218944,"d":"-424015.2941"},{"v":-2195.9955903187056,"d":"(2,196.00)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.08567649748875,"d":"193.0857"},{"v":-424015.29414218944,"d":"-424015.2941"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19732582.943891067,"d":"$19,732,582.94"},1,{"$nulls":7},716,{"v":758.1393722263092,"d":"758.1394"},{"v":538878.4207448626,"d":"538878.4207"},{"v":710.7907074690274,"d":"710.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":758.1393722263092,"d":"758.1394"},{"v":538878.4207448626,"d":"538878.4207"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75275058.80188605,"d":"$75,275,058.80"},1]
[null,null,717,188.84782652517606,19507115.448566157,150.9497620926777,-845102.630995932,511.53949232414016,1608343.5608004099,null,null,{"v":188.84782652517606,"d":"188.8478"},{"v":19507115.448566157,"d":"19507115.4486"},{"v":103295.41942578611,"d":"103,295.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":188.84782652517606,"d":"188.8478"},{"v":19507115.448566157,"d":"19507115.4486"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-622332.7960485518,"d":"$(622,332.80)"},0,{"$nulls":7},717,{"v":150.9497620926777,"d":"150.9498"},{"v":-845102.630995932,"d":"-845102.6310"},{"v":-5598.5688170682215,"d":"(5,598.57)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":150.9497620926777,"d":"150.9498"},{"v":-845102.630995932,"d":"-845102.6310"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15940078.840263702,"d":"$15,940,078.84"},1,{"$nulls":7},717,{"v":511.53949232414016,"d":"511.5395"},{"v":1608343.5608004099,"d":"1608343.5608"},{"v":3144.1239336048625,"d":"3,144.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":511.53949232414016,"d":"511.5395"},{"v":1608343.5608004099,"d":"1608343.5608"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49545605.671613604,"d":"$49,545,605.67"},1]
[null,null,718,603.8050915989188,3953407.5175129296,150.5587447235157,1141436.7436972307,821.70597572736,1560409.127392936,null,null,{"v":603.8050915989188,"d":"603.8051"},{"v":3953407.5175129296,"d":"3953407.5175"},{"v":6547.489533491719,"d":"6,547.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":603.8050915989188,"d":"603.8051"},{"v":3953407.5175129296,"d":"3953407.5175"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56427101.64237895,"d":"$56,427,101.64"},1,{"$nulls":7},718,{"v":150.5587447235157,"d":"150.5587"},{"v":1141436.7436972307,"d":"1141436.7437"},{"v":7581.338073675837,"d":"7,581.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":150.5587447235157,"d":"150.5587"},{"v":1141436.7436972307,"d":"1141436.7437"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13914437.72865434,"d":"$13,914,437.73"},1,{"$nulls":7},718,{"v":821.70597572736,"d":"821.7060"},{"v":1560409.127392936,"d":"1560409.1274"},{"v":1898.987196742349,"d":"1,898.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":821.70597572736,"d":"821.7060"},{"v":1560409.127392936,"d":"1560409.1274"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80610188.44534308,"d":"$80,610,188.45"},1]
[null,null,719,402.6797460470043,-2098249.02537586,11.634010171674163,4989993.142173941,939.04487611699,1064825.686207842,null,null,{"v":402.6797460470043,"d":"402.6797"},{"v":-2098249.02537586,"d":"-2098249.0254"},{"v":-5210.7140872462305,"d":"(5,210.71)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":402.6797460470043,"d":"402.6797"},{"v":-2098249.02537586,"d":"-2098249.0254"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42366223.63007629,"d":"$42,366,223.63"},1,{"$nulls":7},719,{"v":11.634010171674163,"d":"11.6340"},{"v":4989993.142173941,"d":"4989993.1422"},{"v":428914.28394340735,"d":"428,914.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":11.634010171674163,"d":"11.6340"},{"v":4989993.142173941,"d":"4989993.1422"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3826592.125006525,"d":"$(3,826,592.13)"},0,{"$nulls":7},719,{"v":939.04487611699,"d":"939.0449"},{"v":1064825.686207842,"d":"1064825.6862"},{"v":1133.94547299056,"d":"1,133.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":939.04487611699,"d":"939.0449"},{"v":1064825.686207842,"d":"1064825.6862"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92839661.92549115,"d":"$92,839,661.93"},1]
[null,null,720,471.910697557767,5842047.491375467,101.27134688785009,-731563.3873655312,568.9683128116449,1236719.439670965,null,null,{"v":471.910697557767,"d":"471.9107"},{"v":5842047.491375467,"d":"5842047.4914"},{"v":12379.561475527553,"d":"12,379.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":471.910697557767,"d":"471.9107"},{"v":5842047.491375467,"d":"5842047.4914"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41349022.26440123,"d":"$41,349,022.26"},1,{"$nulls":7},720,{"v":101.27134688785009,"d":"101.2713"},{"v":-731563.3873655312,"d":"-731563.3874"},{"v":-7223.794388512272,"d":"(7,223.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":101.27134688785009,"d":"101.2713"},{"v":-731563.3873655312,"d":"-731563.3874"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10858698.07615054,"d":"$10,858,698.08"},1,{"$nulls":7},720,{"v":568.9683128116449,"d":"568.9683"},{"v":1236719.439670965,"d":"1236719.4397"},{"v":2173.617426178841,"d":"2,173.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":568.9683128116449,"d":"568.9683"},{"v":1236719.439670965,"d":"1236719.4397"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55660111.841493525,"d":"$55,660,111.84"},1]
[null,null,721,235.5868280011855,6006465.923946432,122.78965857960793,117687.74358874746,611.2701024065755,1918031.539438256,null,null,{"v":235.5868280011855,"d":"235.5868"},{"v":6006465.923946432,"d":"6006465.9239"},{"v":25495.76296309829,"d":"25,495.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":235.5868280011855,"d":"235.5868"},{"v":6006465.923946432,"d":"6006465.9239"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17552216.876172118,"d":"$17,552,216.88"},1,{"$nulls":7},721,{"v":122.78965857960793,"d":"122.7897"},{"v":117687.74358874746,"d":"117687.7436"},{"v":958.4499619114686,"d":"958.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":122.78965857960793,"d":"122.7897"},{"v":117687.74358874746,"d":"117687.7436"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12161278.114372045,"d":"$12,161,278.11"},1,{"$nulls":7},721,{"v":611.2701024065755,"d":"611.2701"},{"v":1918031.539438256,"d":"1918031.5394"},{"v":3137.7807157375273,"d":"3,137.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":611.2701024065755,"d":"611.2701"},{"v":1918031.539438256,"d":"1918031.5394"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59208978.70121929,"d":"$59,208,978.70"},1]
[null,null,722,1088.0210350879388,-665663.0335946921,106.22292129095149,7002367.836904942,720.4512690009651,5645445.5816663075,null,null,{"v":1088.0210350879388,"d":"1088.0210"},{"v":-665663.0335946921,"d":"-665663.0336"},{"v":-611.8108125923229,"d":"(611.81)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1088.0210350879388,"d":"1088.0210"},{"v":-665663.0335946921,"d":"-665663.0336"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109467766.54238857,"d":"$109,467,766.54"},1,{"$nulls":7},722,{"v":106.22292129095149,"d":"106.2229"},{"v":7002367.836904942,"d":"7002367.8369"},{"v":65921.43909999426,"d":"65,921.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.22292129095149,"d":"106.2229"},{"v":7002367.836904942,"d":"7002367.8369"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3619924.2921902062,"d":"$3,619,924.29"},1,{"$nulls":7},722,{"v":720.4512690009651,"d":"720.4513"},{"v":5645445.5816663075,"d":"5645445.5817"},{"v":7835.985339431396,"d":"7,835.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":720.4512690009651,"d":"720.4513"},{"v":5645445.5816663075,"d":"5645445.5817"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66399681.3184302,"d":"$66,399,681.32"},1]
[null,null,723,440.94177043568925,-195794.6748167649,-53.25941598695499,11637709.88461113,869.6548593726766,2221025.3855926096,null,null,{"v":440.94177043568925,"d":"440.9418"},{"v":-195794.6748167649,"d":"-195794.6748"},{"v":-444.03748509310543,"d":"(444.04)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":440.94177043568925,"d":"440.9418"},{"v":-195794.6748167649,"d":"-195794.6748"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44289971.71838569,"d":"$44,289,971.72"},1,{"$nulls":7},723,{"v":-53.25941598695499,"d":"-53.2594"},{"v":11637709.88461113,"d":"11637709.8846"},{"v":-218509.90419161925,"d":"(218,509.90)"},{"v":-53.25941598695499,"d":"-53.2594"},{"v":11637709.88461113,"d":"11637709.8846"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-16963651.483306628,"d":"$(16,963,651.48)"},0,{"$nulls":7},723,{"v":869.6548593726766,"d":"869.6549"},{"v":2221025.3855926096,"d":"2221025.3856"},{"v":2553.915914636228,"d":"2,553.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":869.6548593726766,"d":"869.6549"},{"v":2221025.3855926096,"d":"2221025.3856"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84744460.55167505,"d":"$84,744,460.55"},1]
[null,null,724,286.188042685204,1434517.7436046395,-194.34328247369922,31352675.43465832,1124.6074673941184,346629.8011288843,null,null,{"v":286.188042685204,"d":"286.1880"},{"v":1434517.7436046395,"d":"1434517.7436"},{"v":5012.500627716843,"d":"5,012.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":286.188042685204,"d":"286.1880"},{"v":1434517.7436046395,"d":"1434517.7436"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27184286.524915762,"d":"$27,184,286.52"},1,{"$nulls":7},724,{"v":-194.34328247369922,"d":"-194.3433"},{"v":31352675.43465832,"d":"31352675.4347"},{"v":-161326.26266051322,"d":"(161,326.26)"},{"v":-194.34328247369922,"d":"-194.3433"},{"v":31352675.43465832,"d":"31352675.4347"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-50787003.68202824,"d":"$(50,787,003.68)"},0,{"$nulls":7},724,{"v":1124.6074673941184,"d":"1124.6075"},{"v":346629.8011288843,"d":"346629.8011"},{"v":308.2229232676862,"d":"308.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1124.6074673941184,"d":"1124.6075"},{"v":346629.8011288843,"d":"346629.8011"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112114116.93828297,"d":"$112,114,116.94"},1]
[null,null,725,366.16917306144387,-1155143.6687032562,138.22442950504774,1958310.5244756648,688.4953859174639,2971944.2059420045,null,null,{"v":366.16917306144387,"d":"366.1692"},{"v":-1155143.6687032562,"d":"-1155143.6687"},{"v":-3154.672085160541,"d":"(3,154.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":366.16917306144387,"d":"366.1692"},{"v":-1155143.6687032562,"d":"-1155143.6687"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37772060.974847645,"d":"$37,772,060.97"},1,{"$nulls":7},725,{"v":138.22442950504774,"d":"138.2244"},{"v":1958310.5244756648,"d":"1958310.5245"},{"v":14167.615171123933,"d":"14,167.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":138.22442950504774,"d":"138.2244"},{"v":1958310.5244756648,"d":"1958310.5245"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11864132.426029108,"d":"$11,864,132.43"},1,{"$nulls":7},725,{"v":688.4953859174639,"d":"688.4954"},{"v":2971944.2059420045,"d":"2971944.2059"},{"v":4316.578246899505,"d":"4,316.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":688.4953859174639,"d":"688.4954"},{"v":2971944.2059420045,"d":"2971944.2059"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65877594.385804385,"d":"$65,877,594.39"},1]
[null,null,726,521.2431955041175,-265716.4982367568,93.75112867079588,2135750.5979342274,710.0481304918358,980287.3935694103,null,null,{"v":521.2431955041175,"d":"521.2432"},{"v":-265716.4982367568,"d":"-265716.4982"},{"v":-509.774517017475,"d":"(509.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":521.2431955041175,"d":"521.2432"},{"v":-265716.4982367568,"d":"-265716.4982"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52390036.04864851,"d":"$52,390,036.05"},1,{"$nulls":7},726,{"v":93.75112867079588,"d":"93.7511"},{"v":2135750.5979342274,"d":"2135750.5979"},{"v":22781.065446516895,"d":"22,781.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":93.75112867079588,"d":"93.7511"},{"v":2135750.5979342274,"d":"2135750.5979"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7239362.26914536,"d":"$7,239,362.27"},1,{"$nulls":7},726,{"v":710.0481304918358,"d":"710.0481"},{"v":980287.3935694103,"d":"980287.3936"},{"v":1380.592880218395,"d":"1,380.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":710.0481304918358,"d":"710.0481"},{"v":980287.3935694103,"d":"980287.3936"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70024525.65561417,"d":"$70,024,525.66"},1]
[null,null,727,639.4747764503954,-115749.9218395669,-47.3088658552515,8776825.759278513,357.2743204450526,5585554.715463188,null,null,{"v":639.4747764503954,"d":"639.4748"},{"v":-115749.9218395669,"d":"-115749.9218"},{"v":-181.0077990598363,"d":"(181.01)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":639.4747764503954,"d":"639.4748"},{"v":-115749.9218395669,"d":"-115749.9218"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64063227.56687911,"d":"$64,063,227.57"},1,{"$nulls":7},727,{"v":-47.3088658552515,"d":"-47.3089"},{"v":8776825.759278513,"d":"8776825.7593"},{"v":-185521.79598074735,"d":"(185,521.80)"},{"v":-47.3088658552515,"d":"-47.3089"},{"v":8776825.759278513,"d":"8776825.7593"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13507712.344803663,"d":"$(13,507,712.34)"},0,{"$nulls":7},727,{"v":357.2743204450526,"d":"357.2743"},{"v":5585554.715463188,"d":"5585554.7155"},{"v":15633.798445142447,"d":"15,633.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":357.2743204450526,"d":"357.2743"},{"v":5585554.715463188,"d":"5585554.7155"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30141877.329042073,"d":"$30,141,877.33"},1]
[null,null,728,394.7533380017521,-1397832.7962297276,101.6290674777556,2634039.2708300324,722.0729092721376,7512275.586161979,null,null,{"v":394.7533380017521,"d":"394.7533"},{"v":-1397832.7962297276,"d":"-1397832.7962"},{"v":-3541.02843893754,"d":"(3,541.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":394.7533380017521,"d":"394.7533"},{"v":-1397832.7962297276,"d":"-1397832.7962"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40873166.59640494,"d":"$40,873,166.60"},1,{"$nulls":7},728,{"v":101.6290674777556,"d":"101.6291"},{"v":2634039.2708300324,"d":"2634039.2708"},{"v":25918.168258373193,"d":"25,918.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":101.6290674777556,"d":"101.6291"},{"v":2634039.2708300324,"d":"2634039.2708"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7528867.476945528,"d":"$7,528,867.48"},1,{"$nulls":7},728,{"v":722.0729092721376,"d":"722.0729"},{"v":7512275.586161979,"d":"7512275.5862"},{"v":10403.763234566557,"d":"10,403.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":722.0729092721376,"d":"722.0729"},{"v":7512275.586161979,"d":"7512275.5862"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64695015.34105178,"d":"$64,695,015.34"},1]
[null,null,729,570.8106144751582,325575.80632245913,-54.75646135169518,13108906.185400566,393.0784227231561,13142585.153859051,null,null,{"v":570.8106144751582,"d":"570.8106"},{"v":325575.80632245913,"d":"325575.8063"},{"v":570.3744780951831,"d":"570.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.8106144751582,"d":"570.8106"},{"v":325575.80632245913,"d":"325575.8063"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56755485.64119336,"d":"$56,755,485.64"},1,{"$nulls":7},729,{"v":-54.75646135169518,"d":"-54.7565"},{"v":13108906.185400566,"d":"13108906.1854"},{"v":-239403.823070366,"d":"(239,403.82)"},{"v":-54.75646135169518,"d":"-54.7565"},{"v":13108906.185400566,"d":"13108906.1854"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18584552.320570085,"d":"$(18,584,552.32)"},0,{"$nulls":7},729,{"v":393.0784227231561,"d":"393.0784"},{"v":13142585.153859051,"d":"13142585.1539"},{"v":33435.02058141546,"d":"33,435.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":393.0784227231561,"d":"393.0784"},{"v":13142585.153859051,"d":"13142585.1539"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26165257.118456565,"d":"$26,165,257.12"},1]
[null,null,730,630.5850889836038,-710025.8744534329,118.40250027099682,1446897.226870181,744.8870377665444,860446.5427176016,null,null,{"v":630.5850889836038,"d":"630.5851"},{"v":-710025.8744534329,"d":"-710025.8745"},{"v":-1125.9794861275172,"d":"(1,125.98)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":630.5850889836038,"d":"630.5851"},{"v":-710025.8744534329,"d":"-710025.8745"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63768534.77281381,"d":"$63,768,534.77"},1,{"$nulls":7},730,{"v":118.40250027099682,"d":"118.4025"},{"v":1446897.226870181,"d":"1446897.2269"},{"v":12220.157712536113,"d":"12,220.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":118.40250027099682,"d":"118.4025"},{"v":1446897.226870181,"d":"1446897.2269"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10393352.800229501,"d":"$10,393,352.80"},1,{"$nulls":7},730,{"v":744.8870377665444,"d":"744.8870"},{"v":860446.5427176016,"d":"860446.5427"},{"v":1155.1369524398608,"d":"1,155.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":744.8870377665444,"d":"744.8870"},{"v":860446.5427176016,"d":"860446.5427"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73628257.23393683,"d":"$73,628,257.23"},1]
[null,null,731,436.3820099868426,8827749.432361426,181.69544503984798,-899131.962437218,947.0714608338749,2511170.9772067764,null,null,{"v":436.3820099868426,"d":"436.3820"},{"v":8827749.432361426,"d":"8827749.4324"},{"v":20229.40733195576,"d":"20,229.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":436.3820099868426,"d":"436.3820"},{"v":8827749.432361426,"d":"8827749.4324"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34810451.56632283,"d":"$34,810,451.57"},1,{"$nulls":7},731,{"v":181.69544503984798,"d":"181.6954"},{"v":-899131.962437218,"d":"-899131.9624"},{"v":-4948.566334395602,"d":"(4,948.57)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":181.69544503984798,"d":"181.6954"},{"v":-899131.962437218,"d":"-899131.9624"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19068676.466422014,"d":"$19,068,676.47"},1,{"$nulls":7},731,{"v":947.0714608338749,"d":"947.0715"},{"v":2511170.9772067764,"d":"2511170.9772"},{"v":2651.511613490863,"d":"2,651.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":947.0714608338749,"d":"947.0715"},{"v":2511170.9772067764,"d":"2511170.9772"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92195975.10618071,"d":"$92,195,975.11"},1]
[null,null,732,256.0639560329946,56339739.286216296,-55.714700136370084,14663359.53113349,330.8104673512571,8508419.202533875,null,null,{"v":256.0639560329946,"d":"256.0640"},{"v":56339739.286216296,"d":"56339739.2862"},{"v":220022.1388400199,"d":"220,022.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":256.0639560329946,"d":"256.0640"},{"v":56339739.286216296,"d":"56339739.2862"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-30733343.682916835,"d":"$(30,733,343.68)"},0,{"$nulls":7},732,{"v":-55.714700136370084,"d":"-55.7147"},{"v":14663359.53113349,"d":"14663359.5311"},{"v":-263186.54673259874,"d":"(263,186.55)"},{"v":-55.714700136370084,"d":"-55.7147"},{"v":14663359.53113349,"d":"14663359.5311"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20234829.544770498,"d":"$(20,234,829.54)"},0,{"$nulls":7},732,{"v":330.8104673512571,"d":"330.8105"},{"v":8508419.202533875,"d":"8508419.2025"},{"v":25719.9213515199,"d":"25,719.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":330.8104673512571,"d":"330.8105"},{"v":8508419.202533875,"d":"8508419.2025"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24572627.532591835,"d":"$24,572,627.53"},1]
[null,null,733,-88.4836614120868,30329518.33213934,68.07567185824519,3647724.9734621076,-1842.7624960684188,52912848.57280213,null,null,{"v":-88.4836614120868,"d":"-88.4837"},{"v":30329518.33213934,"d":"30329518.3321"},{"v":-342769.7028820775,"d":"(342,769.70)"},{"v":-88.4836614120868,"d":"-88.4837"},{"v":30329518.33213934,"d":"30329518.3321"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-39177884.47334802,"d":"$(39,177,884.47)"},0,{"$nulls":7},733,{"v":68.07567185824519,"d":"68.0757"},{"v":3647724.9734621076,"d":"3647724.9735"},{"v":53583.38557506727,"d":"53,583.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":68.07567185824519,"d":"68.0757"},{"v":3647724.9734621076,"d":"3647724.9735"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3159842.2123624114,"d":"$3,159,842.21"},1,{"$nulls":7},733,{"v":-1842.7624960684188,"d":"-1842.7625"},{"v":52912848.57280213,"d":"52912848.5728"},{"v":-28713.873158202998,"d":"(28,713.87)"},{"v":-1842.7624960684188,"d":"-1842.7625"},{"v":52912848.57280213,"d":"52912848.5728"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-237189098.17964402,"d":"$(237,189,098.18)"},0]
[null,null,734,558.9954714652631,1697410.4102417137,181.37746153420449,-775092.005898119,1127.8408639130648,745980.0246027675,null,null,{"v":558.9954714652631,"d":"558.9955"},{"v":1697410.4102417137,"d":"1697410.4102"},{"v":3036.5369611893066,"d":"3,036.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":558.9954714652631,"d":"558.9955"},{"v":1697410.4102417137,"d":"1697410.4102"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54202136.7362846,"d":"$54,202,136.74"},1,{"$nulls":7},734,{"v":181.37746153420449,"d":"181.3775"},{"v":-775092.005898119,"d":"-775092.0059"},{"v":-4273.364503736594,"d":"(4,273.36)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":181.37746153420449,"d":"181.3775"},{"v":-775092.005898119,"d":"-775092.0059"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18912838.159318566,"d":"$18,912,838.16"},1,{"$nulls":7},734,{"v":1127.8408639130648,"d":"1127.8409"},{"v":745980.0246027675,"d":"745980.0246"},{"v":661.4231213564793,"d":"661.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1127.8408639130648,"d":"1127.8409"},{"v":745980.0246027675,"d":"745980.0246"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112038106.36670372,"d":"$112,038,106.37"},1]
[null,null,735,-172.78707019420108,150634002.45101124,139.91787741371445,-318783.1429677028,989.4543180351102,697916.6790217203,null,null,{"v":-172.78707019420108,"d":"-172.7871"},{"v":150634002.45101124,"d":"150634002.4510"},{"v":-871789.7831227112,"d":"(871,789.78)"},{"v":-172.78707019420108,"d":"-172.7871"},{"v":150634002.45101124,"d":"150634002.4510"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-167912709.47043136,"d":"$(167,912,709.47)"},0,{"$nulls":7},735,{"v":139.91787741371445,"d":"139.9179"},{"v":-318783.1429677028,"d":"-318783.1430"},{"v":-2278.358912100366,"d":"(2,278.36)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":139.91787741371445,"d":"139.9179"},{"v":-318783.1429677028,"d":"-318783.1430"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14310570.884339148,"d":"$14,310,570.88"},1,{"$nulls":7},735,{"v":989.4543180351102,"d":"989.4543"},{"v":697916.6790217203,"d":"697916.6790"},{"v":705.3551298938847,"d":"705.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":989.4543180351102,"d":"989.4543"},{"v":697916.6790217203,"d":"697916.6790"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98247515.1244893,"d":"$98,247,515.12"},1]
[null,null,736,301.5881870745143,-190600.38676486537,105.04607196711731,543861.1547842668,541.027994676333,1033552.2877442138,null,null,{"v":301.5881870745143,"d":"301.5882"},{"v":-190600.38676486537,"d":"-190600.3868"},{"v":-631.9889005393078,"d":"(631.99)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":301.5881870745143,"d":"301.5882"},{"v":-190600.38676486537,"d":"-190600.3868"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30349419.094216295,"d":"$30,349,419.09"},1,{"$nulls":7},736,{"v":105.04607196711731,"d":"105.0461"},{"v":543861.1547842668,"d":"543861.1548"},{"v":5177.358320970939,"d":"5,177.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":105.04607196711731,"d":"105.0461"},{"v":543861.1547842668,"d":"543861.1548"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9960746.041927464,"d":"$9,960,746.04"},1,{"$nulls":7},736,{"v":541.027994676333,"d":"541.0280"},{"v":1033552.2877442138,"d":"1033552.2877"},{"v":1910.3489984146397,"d":"1,910.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":541.027994676333,"d":"541.0280"},{"v":1033552.2877442138,"d":"1033552.2877"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53069247.17988909,"d":"$53,069,247.18"},1]
[null,null,737,802.7988204612702,5011964.117736733,67.47110838395383,5429502.720197062,1042.6901524775458,4921062.499399433,null,null,{"v":802.7988204612702,"d":"802.7988"},{"v":5011964.117736733,"d":"5011964.1177"},{"v":6243.113455070811,"d":"6,243.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":802.7988204612702,"d":"802.7988"},{"v":5011964.117736733,"d":"5011964.1177"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75267917.9283903,"d":"$75,267,917.93"},1,{"$nulls":7},737,{"v":67.47110838395383,"d":"67.4711"},{"v":5429502.720197062,"d":"5429502.7202"},{"v":80471.52107387525,"d":"80,471.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.47110838395383,"d":"67.4711"},{"v":5429502.720197062,"d":"5429502.7202"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1317608.1181983212,"d":"$1,317,608.12"},1,{"$nulls":7},737,{"v":1042.6901524775458,"d":"1042.6902"},{"v":4921062.499399433,"d":"4921062.4994"},{"v":4719.582790444938,"d":"4,719.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1042.6901524775458,"d":"1042.6902"},{"v":4921062.499399433,"d":"4921062.4994"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":99347952.74835514,"d":"$99,347,952.75"},1]
[null,null,738,505.78968268233075,5920824.914554826,6.263721321694902,4315533.64086847,279.3921814538735,793027.0450851109,null,null,{"v":505.78968268233075,"d":"505.7897"},{"v":5920824.914554826,"d":"5920824.9146"},{"v":11706.100613114906,"d":"11,706.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":505.78968268233075,"d":"505.7897"},{"v":5920824.914554826,"d":"5920824.9146"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44658143.35367825,"d":"$44,658,143.35"},1,{"$nulls":7},738,{"v":6.263721321694902,"d":"6.2637"},{"v":4315533.64086847,"d":"4315533.6409"},{"v":688972.8037422854,"d":"688,972.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":6.263721321694902,"d":"6.2637"},{"v":4315533.64086847,"d":"4315533.6409"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3689161.50869898,"d":"$(3,689,161.51)"},0,{"$nulls":7},738,{"v":279.3921814538735,"d":"279.3922"},{"v":793027.0450851109,"d":"793027.0451"},{"v":2838.4009923199533,"d":"2,838.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":279.3921814538735,"d":"279.3922"},{"v":793027.0450851109,"d":"793027.0451"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27146191.100302238,"d":"$27,146,191.10"},1]
[null,null,739,-1813.1242709555481,177248614.62733445,210.43634106771788,3747333.5413698647,539.9925464544067,7138708.867527358,null,null,{"v":-1813.1242709555481,"d":"-1813.1243"},{"v":177248614.62733445,"d":"177248614.6273"},{"v":-97758.6685406408,"d":"(97,758.67)"},{"v":-1813.1242709555481,"d":"-1813.1243"},{"v":177248614.62733445,"d":"177248614.6273"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-358561041.72288924,"d":"$(358,561,041.72)"},0,{"$nulls":7},739,{"v":210.43634106771788,"d":"210.4363"},{"v":3747333.5413698647,"d":"3747333.5414"},{"v":17807.444866017617,"d":"17,807.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":210.43634106771788,"d":"210.4363"},{"v":3747333.5413698647,"d":"3747333.5414"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17296300.565401927,"d":"$17,296,300.57"},1,{"$nulls":7},739,{"v":539.9925464544067,"d":"539.9925"},{"v":7138708.867527358,"d":"7138708.8675"},{"v":13220.013710189429,"d":"13,220.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":539.9925464544067,"d":"539.9925"},{"v":7138708.867527358,"d":"7138708.8675"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46860545.77791331,"d":"$46,860,545.78"},1]
[null,null,740,-112.94605142963701,40927211.28451808,-1752.002964333893,117246066.26831788,768.393067218858,1047395.898108081,null,null,{"v":-112.94605142963701,"d":"-112.9461"},{"v":40927211.28451808,"d":"40927211.2845"},{"v":-362360.70908609725,"d":"(362,360.71)"},{"v":-112.94605142963701,"d":"-112.9461"},{"v":40927211.28451808,"d":"40927211.2845"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-52221816.42748178,"d":"$(52,221,816.43)"},0,{"$nulls":7},740,{"v":-1752.002964333893,"d":"-1752.0030"},{"v":117246066.26831788,"d":"117246066.2683"},{"v":-66921.15747241017,"d":"(66,921.16)"},{"v":-1752.002964333893,"d":"-1752.0030"},{"v":117246066.26831788,"d":"117246066.2683"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-292446362.7017072,"d":"$(292,446,362.70)"},0,{"$nulls":7},740,{"v":768.393067218858,"d":"768.3931"},{"v":1047395.898108081,"d":"1047395.8981"},{"v":1363.0990996561864,"d":"1,363.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":768.393067218858,"d":"768.3931"},{"v":1047395.898108081,"d":"1047395.8981"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75791910.82377772,"d":"$75,791,910.82"},1]
[null,null,741,550.8719821608065,3064511.638220573,139.2651392347725,-110599.89240588434,1321.2667658114806,6785172.65080189,null,null,{"v":550.8719821608065,"d":"550.8720"},{"v":3064511.638220573,"d":"3064511.6382"},{"v":5563.0196079313455,"d":"5,563.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":550.8719821608065,"d":"550.8720"},{"v":3064511.638220573,"d":"3064511.6382"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52022686.57786008,"d":"$52,022,686.58"},1,{"$nulls":7},741,{"v":139.2651392347725,"d":"139.2651"},{"v":-110599.89240588434,"d":"-110599.8924"},{"v":-794.1678227128726,"d":"(794.17)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":139.2651392347725,"d":"139.2651"},{"v":-110599.89240588434,"d":"-110599.8924"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14037113.815883135,"d":"$14,037,113.82"},1,{"$nulls":7},741,{"v":1321.2667658114806,"d":"1321.2668"},{"v":6785172.65080189,"d":"6785172.6508"},{"v":5135.3540604910695,"d":"5,135.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1321.2667658114806,"d":"1321.2668"},{"v":6785172.65080189,"d":"6785172.6508"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":125341503.93034616,"d":"$125,341,503.93"},1]
[null,null,742,364.93787392010927,24636758.6308501,55.997582300569775,1510384.935290277,658.2471630798173,1594714.0793956798,null,null,{"v":364.93787392010927,"d":"364.9379"},{"v":24636758.6308501,"d":"24636758.6309"},{"v":67509.459531305,"d":"67,509.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":364.93787392010927,"d":"364.9379"},{"v":24636758.6308501,"d":"24636758.6309"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11857028.761160828,"d":"$11,857,028.76"},1,{"$nulls":7},742,{"v":55.997582300569775,"d":"55.9976"},{"v":1510384.935290277,"d":"1510384.9353"},{"v":26972.324040406096,"d":"26,972.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":55.997582300569775,"d":"55.9976"},{"v":1510384.935290277,"d":"1510384.9353"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4089373.294766701,"d":"$4,089,373.29"},1,{"$nulls":7},742,{"v":658.2471630798173,"d":"658.2472"},{"v":1594714.0793956798,"d":"1594714.0794"},{"v":2422.6676070038893,"d":"2,422.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":658.2471630798173,"d":"658.2472"},{"v":1594714.0793956798,"d":"1594714.0794"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64230002.22858604,"d":"$64,230,002.23"},1]
[null,null,743,584.181808681009,8395080.488392815,-179.8912903026503,23526253.89770453,791.9378977044325,1460591.2479914725,null,null,{"v":584.181808681009,"d":"584.1818"},{"v":8395080.488392815,"d":"8395080.4884"},{"v":14370.664001584697,"d":"14,370.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":584.181808681009,"d":"584.1818"},{"v":8395080.488392815,"d":"8395080.4884"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50023100.37970808,"d":"$50,023,100.38"},1,{"$nulls":7},743,{"v":-179.8912903026503,"d":"-179.8913"},{"v":23526253.89770453,"d":"23526253.8977"},{"v":-130780.39441555955,"d":"(130,780.39)"},{"v":-179.8912903026503,"d":"-179.8913"},{"v":23526253.89770453,"d":"23526253.8977"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-41515382.92796956,"d":"$(41,515,382.93)"},0,{"$nulls":7},743,{"v":791.9378977044325,"d":"791.9379"},{"v":1460591.2479914725,"d":"1460591.2480"},{"v":1844.3254859064657,"d":"1,844.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":791.9378977044325,"d":"791.9379"},{"v":1460591.2479914725,"d":"1460591.2480"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77733198.52245179,"d":"$77,733,198.52"},1]
[null,null,744,560.1282663363272,10066194.800991531,47.21932540033595,15491828.906227108,623.1571687250325,296723.7874561469,null,null,{"v":560.1282663363272,"d":"560.1283"},{"v":10066194.800991531,"d":"10066194.8010"},{"v":17971.23160170481,"d":"17,971.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":560.1282663363272,"d":"560.1283"},{"v":10066194.800991531,"d":"10066194.8010"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45946631.832641184,"d":"$45,946,631.83"},1,{"$nulls":7},744,{"v":47.21932540033595,"d":"47.2193"},{"v":15491828.906227108,"d":"15491828.9062"},{"v":328082.3852285888,"d":"328,082.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":47.21932540033595,"d":"47.2193"},{"v":15491828.906227108,"d":"15491828.9062"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10769896.366193514,"d":"$(10,769,896.37)"},0,{"$nulls":7},744,{"v":623.1571687250325,"d":"623.1572"},{"v":296723.7874561469,"d":"296723.7875"},{"v":476.16203800276907,"d":"476.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":623.1571687250325,"d":"623.1572"},{"v":296723.7874561469,"d":"296723.7875"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62018993.0850471,"d":"$62,018,993.09"},1]
[null,null,745,224.44593235953835,247552.55298094498,106.07160601476426,-129496.67635444738,704.2065229285872,948955.4630273213,null,null,{"v":224.44593235953835,"d":"224.4459"},{"v":247552.55298094498,"d":"247552.5530"},{"v":1102.9496074109836,"d":"1,102.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":224.44593235953835,"d":"224.4459"},{"v":247552.55298094498,"d":"247552.5530"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22197040.68297289,"d":"$22,197,040.68"},1,{"$nulls":7},745,{"v":106.07160601476426,"d":"106.0716"},{"v":-129496.67635444738,"d":"-129496.6764"},{"v":-1220.8420445375605,"d":"(1,220.84)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.07160601476426,"d":"106.0716"},{"v":-129496.67635444738,"d":"-129496.6764"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10736657.277830873,"d":"$10,736,657.28"},1,{"$nulls":7},745,{"v":704.2065229285872,"d":"704.2065"},{"v":948955.4630273213,"d":"948955.4630"},{"v":1347.5527876124968,"d":"1,347.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":704.2065229285872,"d":"704.2065"},{"v":948955.4630273213,"d":"948955.4630"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69471696.82983139,"d":"$69,471,696.83"},1]
[null,null,746,200.22267300467138,241175.86412082007,109.54113196041362,1404414.5833757818,341.9349083447596,266951.01783793047,null,null,{"v":200.22267300467138,"d":"200.2227"},{"v":241175.86412082007,"d":"241175.8641"},{"v":1204.5382298696672,"d":"1,204.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":200.22267300467138,"d":"200.2227"},{"v":241175.86412082007,"d":"241175.8641"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19781091.43634632,"d":"$19,781,091.44"},1,{"$nulls":7},746,{"v":109.54113196041362,"d":"109.5411"},{"v":1404414.5833757818,"d":"1404414.5834"},{"v":12820.887991949126,"d":"12,820.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":109.54113196041362,"d":"109.5411"},{"v":1404414.5833757818,"d":"1404414.5834"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9549698.61266558,"d":"$9,549,698.61"},1,{"$nulls":7},746,{"v":341.9349083447596,"d":"341.9349"},{"v":266951.01783793047,"d":"266951.0178"},{"v":780.7071209259927,"d":"780.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":341.9349083447596,"d":"341.9349"},{"v":266951.01783793047,"d":"266951.0178"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33926539.81663804,"d":"$33,926,539.82"},1]
[null,null,747,539.3252903230314,2864195.9300988894,12.414377916436933,8329949.352042916,771.2026359244919,261529.93089596275,null,null,{"v":539.3252903230314,"d":"539.3253"},{"v":2864195.9300988894,"d":"2864195.9301"},{"v":5310.70205957404,"d":"5,310.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":539.3252903230314,"d":"539.3253"},{"v":2864195.9300988894,"d":"2864195.9301"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51068333.10220425,"d":"$51,068,333.10"},1,{"$nulls":7},747,{"v":12.414377916436933,"d":"12.4144"},{"v":8329949.352042916,"d":"8329949.3520"},{"v":670992.0874097013,"d":"670,992.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":12.414377916436933,"d":"12.4144"},{"v":8329949.352042916,"d":"8329949.3520"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7088511.560399223,"d":"$(7,088,511.56)"},0,{"$nulls":7},747,{"v":771.2026359244919,"d":"771.2026"},{"v":261529.93089596275,"d":"261529.9309"},{"v":339.1196019220674,"d":"339.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":771.2026359244919,"d":"771.2026"},{"v":261529.93089596275,"d":"261529.9309"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76858733.66155322,"d":"$76,858,733.66"},1]
[null,null,748,-479.2982085947042,207611414.07020518,208.6572032506956,1936362.8095013276,1663.8651169295117,526154.2237372585,null,null,{"v":-479.2982085947042,"d":"-479.2982"},{"v":207611414.07020518,"d":"207611414.0702"},{"v":-433157.08330919704,"d":"(433,157.08)"},{"v":-479.2982085947042,"d":"-479.2982"},{"v":207611414.07020518,"d":"207611414.0702"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-255541234.9296756,"d":"$(255,541,234.93)"},0,{"$nulls":7},748,{"v":208.6572032506956,"d":"208.6572"},{"v":1936362.8095013276,"d":"1936362.8095"},{"v":9280.11484547142,"d":"9,280.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":208.6572032506956,"d":"208.6572"},{"v":1936362.8095013276,"d":"1936362.8095"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18929357.515568234,"d":"$18,929,357.52"},1,{"$nulls":7},748,{"v":1663.8651169295117,"d":"1663.8651"},{"v":526154.2237372585,"d":"526154.2237"},{"v":316.2240847432518,"d":"316.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1663.8651169295117,"d":"1663.8651"},{"v":526154.2237372585,"d":"526154.2237"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":165860357.4692139,"d":"$165,860,357.47"},1]
[null,null,749,670.9210583023487,18233281.351078812,267.30189222975605,-751954.4994437518,1259.5576074289056,267457.6024306426,null,null,{"v":670.9210583023487,"d":"670.9211"},{"v":18233281.351078812,"d":"18233281.3511"},{"v":27176.492860747316,"d":"27,176.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":670.9210583023487,"d":"670.9211"},{"v":18233281.351078812,"d":"18233281.3511"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48858824.47915606,"d":"$48,858,824.48"},1,{"$nulls":7},749,{"v":267.30189222975605,"d":"267.3019"},{"v":-751954.4994437518,"d":"-751954.4994"},{"v":-2813.1282317950017,"d":"(2,813.13)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":267.30189222975605,"d":"267.3019"},{"v":-751954.4994437518,"d":"-751954.4994"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27482143.722419355,"d":"$27,482,143.72"},1,{"$nulls":7},749,{"v":1259.5576074289056,"d":"1259.5576"},{"v":267457.6024306426,"d":"267457.6024"},{"v":212.34249299370688,"d":"212.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1259.5576074289056,"d":"1259.5576"},{"v":267457.6024306426,"d":"267457.6024"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":125688303.14045992,"d":"$125,688,303.14"},1]
[null,null,750,570.1167824945842,-921255.3543256298,-16.773855402538175,9269276.463657482,246.85133254382527,6648594.854276899,null,null,{"v":570.1167824945842,"d":"570.1168"},{"v":-921255.3543256298,"d":"-921255.3543"},{"v":-1615.906394291035,"d":"(1,615.91)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.1167824945842,"d":"570.1168"},{"v":-921255.3543256298,"d":"-921255.3543"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57932933.60378405,"d":"$57,932,933.60"},1,{"$nulls":7},750,{"v":-16.773855402538175,"d":"-16.7739"},{"v":9269276.463657482,"d":"9269276.4637"},{"v":-552602.6212348819,"d":"(552,602.62)"},{"v":-16.773855402538175,"d":"-16.7739"},{"v":9269276.463657482,"d":"9269276.4637"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10946662.0039113,"d":"$(10,946,662.00)"},0,{"$nulls":7},750,{"v":246.85133254382527,"d":"246.8513"},{"v":6648594.854276899,"d":"6648594.8543"},{"v":26933.59920630174,"d":"26,933.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":246.85133254382527,"d":"246.8513"},{"v":6648594.854276899,"d":"6648594.8543"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18036538.40010563,"d":"$18,036,538.40"},1]
[null,null,751,674.8507692406238,22905923.172533683,-20.160305444198457,10768815.225275837,593.530581087296,220562.45404396718,null,null,{"v":674.8507692406238,"d":"674.8508"},{"v":22905923.172533683,"d":"22905923.1725"},{"v":33942.20502750347,"d":"33,942.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":674.8507692406238,"d":"674.8508"},{"v":22905923.172533683,"d":"22905923.1725"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44579153.75152869,"d":"$44,579,153.75"},1,{"$nulls":7},751,{"v":-20.160305444198457,"d":"-20.1603"},{"v":10768815.225275837,"d":"10768815.2253"},{"v":-534159.3288396721,"d":"(534,159.33)"},{"v":-20.160305444198457,"d":"-20.1603"},{"v":10768815.225275837,"d":"10768815.2253"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12784845.769695682,"d":"$(12,784,845.77)"},0,{"$nulls":7},751,{"v":593.530581087296,"d":"593.5306"},{"v":220562.45404396718,"d":"220562.4540"},{"v":371.61093475573927,"d":"371.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":593.530581087296,"d":"593.5306"},{"v":220562.45404396718,"d":"220562.4540"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59132495.65468563,"d":"$59,132,495.65"},1]
[null,null,752,712.5321358731744,-347350.3965188172,-467.4360912356351,38795855.52506824,1164.2740838081445,319629.0325796567,null,null,{"v":712.5321358731744,"d":"712.5321"},{"v":-347350.3965188172,"d":"-347350.3965"},{"v":-487.4873413157088,"d":"(487.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":712.5321358731744,"d":"712.5321"},{"v":-347350.3965188172,"d":"-347350.3965"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71600563.98383625,"d":"$71,600,563.98"},1,{"$nulls":7},752,{"v":-467.4360912356351,"d":"-467.4361"},{"v":38795855.52506824,"d":"38795855.5251"},{"v":-82997.13319635646,"d":"(82,997.13)"},{"v":-467.4360912356351,"d":"-467.4361"},{"v":38795855.52506824,"d":"38795855.5251"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-85539464.64863175,"d":"$(85,539,464.65)"},0,{"$nulls":7},752,{"v":1164.2740838081445,"d":"1164.2741"},{"v":319629.0325796567,"d":"319629.0326"},{"v":274.5307458310881,"d":"274.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1164.2740838081445,"d":"1164.2741"},{"v":319629.0325796567,"d":"319629.0326"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":116107779.34823479,"d":"$116,107,779.35"},1]
[null,null,753,356.90763709907696,717390.1192598939,70.97436340006607,1736686.8641576935,1138.3237687599103,1272599.7286107321,null,null,{"v":356.90763709907696,"d":"356.9076"},{"v":717390.1192598939,"d":"717390.1193"},{"v":2010.0161629792965,"d":"2,010.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":356.90763709907696,"d":"356.9076"},{"v":717390.1192598939,"d":"717390.1193"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34973373.5906478,"d":"$34,973,373.59"},1,{"$nulls":7},753,{"v":70.97436340006607,"d":"70.9744"},{"v":1736686.8641576935,"d":"1736686.8642"},{"v":24469.213684501705,"d":"24,469.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":70.97436340006607,"d":"70.9744"},{"v":1736686.8641576935,"d":"1736686.8642"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5360749.475848913,"d":"$5,360,749.48"},1,{"$nulls":7},753,{"v":1138.3237687599103,"d":"1138.3238"},{"v":1272599.7286107321,"d":"1272599.7286"},{"v":1117.959374596124,"d":"1,117.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1138.3237687599103,"d":"1138.3238"},{"v":1272599.7286107321,"d":"1272599.7286"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112559777.14738029,"d":"$112,559,777.15"},1]
[null,null,754,1023.029134233886,1352522.395981826,354.36809832017025,2041233.2697060155,-176.68640530143603,24119558.061559103,null,null,{"v":1023.029134233886,"d":"1023.0291"},{"v":1352522.395981826,"d":"1352522.3960"},{"v":1322.0761273770438,"d":"1,322.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1023.029134233886,"d":"1023.0291"},{"v":1352522.395981826,"d":"1352522.3960"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100950391.02740678,"d":"$100,950,391.03"},1,{"$nulls":7},754,{"v":354.36809832017025,"d":"354.3681"},{"v":2041233.2697060155,"d":"2041233.2697"},{"v":5760.206066466426,"d":"5,760.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":354.36809832017025,"d":"354.3681"},{"v":2041233.2697060155,"d":"2041233.2697"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33395576.562311012,"d":"$33,395,576.56"},1,{"$nulls":7},754,{"v":-176.68640530143603,"d":"-176.6864"},{"v":24119558.061559103,"d":"24119558.0616"},{"v":-136510.54828134572,"d":"(136,510.55)"},{"v":-176.68640530143603,"d":"-176.6864"},{"v":24119558.061559103,"d":"24119558.0616"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-41788198.59170271,"d":"$(41,788,198.59)"},0]
[null,null,755,574.9447674910589,2095726.7783575915,10.440448509838461,14841244.119879907,900.4242155090542,4669731.286100808,null,null,{"v":574.9447674910589,"d":"574.9448"},{"v":2095726.7783575915,"d":"2095726.7784"},{"v":3645.092358180619,"d":"3,645.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":574.9447674910589,"d":"574.9448"},{"v":2095726.7783575915,"d":"2095726.7784"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55398749.97074829,"d":"$55,398,749.97"},1,{"$nulls":7},755,{"v":10.440448509838461,"d":"10.4404"},{"v":14841244.119879907,"d":"14841244.1199"},{"v":1421514.0380122939,"d":"1,421,514.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":10.440448509838461,"d":"10.4404"},{"v":14841244.119879907,"d":"14841244.1199"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13797199.26889606,"d":"$(13,797,199.27)"},0,{"$nulls":7},755,{"v":900.4242155090542,"d":"900.4242"},{"v":4669731.286100808,"d":"4669731.2861"},{"v":5186.145825121749,"d":"5,186.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":900.4242155090542,"d":"900.4242"},{"v":4669731.286100808,"d":"4669731.2861"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85372690.26480462,"d":"$85,372,690.26"},1]
[null,null,756,559.268106862266,8709549.244480295,-184.45756792893008,22774319.689338252,1376.5443510954283,569985.622892275,null,null,{"v":559.268106862266,"d":"559.2681"},{"v":8709549.244480295,"d":"8709549.2445"},{"v":15573.119828599923,"d":"15,573.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":559.268106862266,"d":"559.2681"},{"v":8709549.244480295,"d":"8709549.2445"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47217261.4417463,"d":"$47,217,261.44"},1,{"$nulls":7},756,{"v":-184.45756792893008,"d":"-184.4576"},{"v":22774319.689338252,"d":"22774319.6893"},{"v":-123466.44241841573,"d":"(123,466.44)"},{"v":-184.45756792893008,"d":"-184.4576"},{"v":22774319.689338252,"d":"22774319.6893"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-41220076.48223126,"d":"$(41,220,076.48)"},0,{"$nulls":7},756,{"v":1376.5443510954283,"d":"1376.5444"},{"v":569985.622892275,"d":"569985.6229"},{"v":414.0699298491117,"d":"414.07"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1376.5443510954283,"d":"1376.5444"},{"v":569985.622892275,"d":"569985.6229"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137084449.48665056,"d":"$137,084,449.49"},1]
[null,null,757,615.118031746737,-1831893.032614693,88.33380499324267,488876.36030746065,642.6698899652329,321668.6391752111,null,null,{"v":615.118031746737,"d":"615.1180"},{"v":-1831893.032614693,"d":"-1831893.0326"},{"v":-2978.116293246529,"d":"(2,978.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":615.118031746737,"d":"615.1180"},{"v":-1831893.032614693,"d":"-1831893.0326"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63343696.20728839,"d":"$63,343,696.21"},1,{"$nulls":7},757,{"v":88.33380499324267,"d":"88.3338"},{"v":488876.36030746065,"d":"488876.3603"},{"v":5534.419810681296,"d":"5,534.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":88.33380499324267,"d":"88.3338"},{"v":488876.36030746065,"d":"488876.3603"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8344504.139016805,"d":"$8,344,504.14"},1,{"$nulls":7},757,{"v":642.6698899652329,"d":"642.6699"},{"v":321668.6391752111,"d":"321668.6392"},{"v":500.51923109796337,"d":"500.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":642.6698899652329,"d":"642.6699"},{"v":321668.6391752111,"d":"321668.6392"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63945320.35734807,"d":"$63,945,320.36"},1]
[null,null,758,-1138.0293336837094,133426754.96046701,23.79150634081816,3696099.89409787,740.138344408464,2386212.1118696444,null,null,{"v":-1138.0293336837094,"d":"-1138.0293"},{"v":133426754.96046701,"d":"133426754.9605"},{"v":-117243.68696945213,"d":"(117,243.69)"},{"v":-1138.0293336837094,"d":"-1138.0293"},{"v":133426754.96046701,"d":"133426754.9605"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-247229688.32883793,"d":"$(247,229,688.33)"},0,{"$nulls":7},758,{"v":23.79150634081816,"d":"23.7915"},{"v":3696099.89409787,"d":"3696099.8941"},{"v":155353.7569732025,"d":"155,353.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":23.79150634081816,"d":"23.7915"},{"v":3696099.89409787,"d":"3696099.8941"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1316949.2600160544,"d":"$(1,316,949.26)"},0,{"$nulls":7},758,{"v":740.138344408464,"d":"740.1383"},{"v":2386212.1118696444,"d":"2386212.1119"},{"v":3224.008227511522,"d":"3,224.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":740.138344408464,"d":"740.1383"},{"v":2386212.1118696444,"d":"2386212.1119"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71627622.32897675,"d":"$71,627,622.33"},1]
[null,null,759,492.32352971660293,42977211.68137512,-50.41340981636313,21313787.272849474,1315.8710347506058,562553.8950758867,null,null,{"v":492.32352971660293,"d":"492.3235"},{"v":42977211.68137512,"d":"42977211.6814"},{"v":87294.6529817784,"d":"87,294.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.32352971660293,"d":"492.3235"},{"v":42977211.68137512,"d":"42977211.6814"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6255141.29028517,"d":"$6,255,141.29"},1,{"$nulls":7},759,{"v":-50.41340981636313,"d":"-50.4134"},{"v":21313787.272849474,"d":"21313787.2728"},{"v":-422780.11645091046,"d":"(422,780.12)"},{"v":-50.41340981636313,"d":"-50.4134"},{"v":21313787.272849474,"d":"21313787.2728"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-26355128.254485786,"d":"$(26,355,128.25)"},0,{"$nulls":7},759,{"v":1315.8710347506058,"d":"1315.8710"},{"v":562553.8950758867,"d":"562553.8951"},{"v":427.514460170868,"d":"427.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1315.8710347506058,"d":"1315.8710"},{"v":562553.8950758867,"d":"562553.8951"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":131024549.5799847,"d":"$131,024,549.58"},1]
[null,null,760,152.7352357796808,6438319.574435949,68.56784756407433,-654762.0741626183,390.5218119442725,246880.7899890463,null,null,{"v":152.7352357796808,"d":"152.7352"},{"v":6438319.574435949,"d":"6438319.5744"},{"v":42153.46603925218,"d":"42,153.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.7352357796808,"d":"152.7352"},{"v":6438319.574435949,"d":"6438319.5744"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8835204.003532132,"d":"$8,835,204.00"},1,{"$nulls":7},760,{"v":68.56784756407433,"d":"68.5678"},{"v":-654762.0741626183,"d":"-654762.0742"},{"v":-9549.112265056378,"d":"(9,549.11)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":68.56784756407433,"d":"68.5678"},{"v":-654762.0741626183,"d":"-654762.0742"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7511546.8305700505,"d":"$7,511,546.83"},1,{"$nulls":7},760,{"v":390.5218119442725,"d":"390.5218"},{"v":246880.7899890463,"d":"246880.7900"},{"v":632.1818204210223,"d":"632.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":390.5218119442725,"d":"390.5218"},{"v":246880.7899890463,"d":"246880.7900"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38805300.404438205,"d":"$38,805,300.40"},1]
[null,null,761,625.7216257412292,-2213914.8299821895,129.7184781223441,-980153.9681919431,1431.7562610245586,1395871.1916929674,null,null,{"v":625.7216257412292,"d":"625.7216"},{"v":-2213914.8299821895,"d":"-2213914.8300"},{"v":-3538.17854282979,"d":"(3,538.18)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":625.7216257412292,"d":"625.7216"},{"v":-2213914.8299821895,"d":"-2213914.8300"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64786077.40410511,"d":"$64,786,077.40"},1,{"$nulls":7},761,{"v":129.7184781223441,"d":"129.7185"},{"v":-980153.9681919431,"d":"-980153.9682"},{"v":-7556.008846075962,"d":"(7,556.01)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":129.7184781223441,"d":"129.7185"},{"v":-980153.9681919431,"d":"-980153.9682"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13952001.780426353,"d":"$13,952,001.78"},1,{"$nulls":7},761,{"v":1431.7562610245586,"d":"1431.7563"},{"v":1395871.1916929674,"d":"1395871.1917"},{"v":974.9363279851055,"d":"974.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1431.7562610245586,"d":"1431.7563"},{"v":1395871.1916929674,"d":"1395871.1917"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":141779754.91076288,"d":"$141,779,754.91"},1]
[null,null,762,313.550515055962,13699350.92927176,30.974541564963147,1192931.4757041186,533.7117319819154,2775001.305372961,null,null,{"v":313.550515055962,"d":"313.5505"},{"v":13699350.92927176,"d":"13699350.9293"},{"v":43691.049038228244,"d":"43,691.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":313.550515055962,"d":"313.5505"},{"v":13699350.92927176,"d":"13699350.9293"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17655700.57632444,"d":"$17,655,700.58"},1,{"$nulls":7},762,{"v":30.974541564963147,"d":"30.9745"},{"v":1192931.4757041186,"d":"1192931.4757"},{"v":38513.28915400327,"d":"38,513.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":30.974541564963147,"d":"30.9745"},{"v":1192931.4757041186,"d":"1192931.4757"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1904522.6807921962,"d":"$1,904,522.68"},1,{"$nulls":7},762,{"v":533.7117319819154,"d":"533.7117"},{"v":2775001.305372961,"d":"2775001.3054"},{"v":5199.438459162428,"d":"5,199.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":533.7117319819154,"d":"533.7117"},{"v":2775001.305372961,"d":"2775001.3054"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50596171.89281858,"d":"$50,596,171.89"},1]
[null,null,763,21.303086854168214,20783191.12210646,-14.139261406497099,7981490.176446917,743.9403452877523,834112.2972608958,null,null,{"v":21.303086854168214,"d":"21.3031"},{"v":20783191.12210646,"d":"20783191.1221"},{"v":975595.2864661944,"d":"975,595.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":21.303086854168214,"d":"21.3031"},{"v":20783191.12210646,"d":"20783191.1221"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18652882.436689638,"d":"$(18,652,882.44)"},0,{"$nulls":7},763,{"v":-14.139261406497099,"d":"-14.1393"},{"v":7981490.176446917,"d":"7981490.1764"},{"v":-564491.3087736932,"d":"(564,491.31)"},{"v":-14.139261406497099,"d":"-14.1393"},{"v":7981490.176446917,"d":"7981490.1764"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9395416.317096626,"d":"$(9,395,416.32)"},0,{"$nulls":7},763,{"v":743.9403452877523,"d":"743.9403"},{"v":834112.2972608958,"d":"834112.2973"},{"v":1121.2085788118743,"d":"1,121.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":743.9403452877523,"d":"743.9403"},{"v":834112.2972608958,"d":"834112.2973"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73559922.23151433,"d":"$73,559,922.23"},1]
[null,null,764,1104.3996722828742,-1637898.0346386693,162.7837696600909,-543558.980275589,1214.4964968678905,1127742.4969776375,null,null,{"v":1104.3996722828742,"d":"1104.3997"},{"v":-1637898.0346386693,"d":"-1637898.0346"},{"v":-1483.0663895915645,"d":"(1,483.07)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1104.3996722828742,"d":"1104.3997"},{"v":-1637898.0346386693,"d":"-1637898.0346"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":112077865.2629261,"d":"$112,077,865.26"},1,{"$nulls":7},764,{"v":162.7837696600909,"d":"162.7838"},{"v":-543558.980275589,"d":"-543558.9803"},{"v":-3339.147271319466,"d":"(3,339.15)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":162.7837696600909,"d":"162.7838"},{"v":-543558.980275589,"d":"-543558.9803"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16821935.94628468,"d":"$16,821,935.95"},1,{"$nulls":7},764,{"v":1214.4964968678905,"d":"1214.4965"},{"v":1127742.4969776375,"d":"1127742.4970"},{"v":928.5679290850273,"d":"928.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1214.4964968678905,"d":"1214.4965"},{"v":1127742.4969776375,"d":"1127742.4970"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":120321907.18981141,"d":"$120,321,907.19"},1]
[null,null,765,602.3146420897538,704157.984983475,67.18921339130611,824115.7534717545,888.4611908046863,1636480.0304208258,null,null,{"v":602.3146420897538,"d":"602.3146"},{"v":704157.984983475,"d":"704157.9850"},{"v":1169.0866131701061,"d":"1,169.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":602.3146420897538,"d":"602.3146"},{"v":704157.984983475,"d":"704157.9850"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59527306.2239919,"d":"$59,527,306.22"},1,{"$nulls":7},765,{"v":67.18921339130611,"d":"67.1892"},{"v":824115.7534717545,"d":"824115.7535"},{"v":12265.596096089885,"d":"12,265.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":67.18921339130611,"d":"67.1892"},{"v":824115.7534717545,"d":"824115.7535"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5894805.585658857,"d":"$5,894,805.59"},1,{"$nulls":7},765,{"v":888.4611908046863,"d":"888.4612"},{"v":1636480.0304208258,"d":"1636480.0304"},{"v":1841.9262961150312,"d":"1,841.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":888.4611908046863,"d":"888.4612"},{"v":1636480.0304208258,"d":"1636480.0304"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87209639.05004781,"d":"$87,209,639.05"},1]
[null,null,766,310.04722596998545,10058002.970898865,86.79249693119345,-938983.9186117314,764.6783292002874,302554.25049023796,null,null,{"v":310.04722596998545,"d":"310.0472"},{"v":10058002.970898865,"d":"10058002.9709"},{"v":32440.228869754646,"d":"32,440.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":310.04722596998545,"d":"310.0472"},{"v":10058002.970898865,"d":"10058002.9709"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20946719.626099683,"d":"$20,946,719.63"},1,{"$nulls":7},766,{"v":86.79249693119345,"d":"86.7925"},{"v":-938983.9186117314,"d":"-938983.9186"},{"v":-10818.722260705672,"d":"(10,818.72)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":86.79249693119345,"d":"86.7925"},{"v":-938983.9186117314,"d":"-938983.9186"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9618233.611731077,"d":"$9,618,233.61"},1,{"$nulls":7},766,{"v":764.6783292002874,"d":"764.6783"},{"v":302554.25049023796,"d":"302554.2505"},{"v":395.6621221457315,"d":"395.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":764.6783292002874,"d":"764.6783"},{"v":302554.25049023796,"d":"302554.2505"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76165278.66953851,"d":"$76,165,278.67"},1]
[null,null,767,228.70116822786076,7870948.583221484,74.09672166164091,16707.412393717095,703.5081809995245,489397.77891168324,null,null,{"v":228.70116822786076,"d":"228.7012"},{"v":7870948.583221484,"d":"7870948.5832"},{"v":34415.86522802305,"d":"34,415.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":228.70116822786076,"d":"228.7012"},{"v":7870948.583221484,"d":"7870948.5832"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14999168.239564594,"d":"$14,999,168.24"},1,{"$nulls":7},767,{"v":74.09672166164091,"d":"74.0967"},{"v":16707.412393717095,"d":"16707.4124"},{"v":225.48112816665068,"d":"225.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":74.09672166164091,"d":"74.0967"},{"v":16707.412393717095,"d":"16707.4124"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7392964.753770374,"d":"$7,392,964.75"},1,{"$nulls":7},767,{"v":703.5081809995245,"d":"703.5082"},{"v":489397.77891168324,"d":"489397.7789"},{"v":695.6532875230545,"d":"695.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":703.5081809995245,"d":"703.5082"},{"v":489397.77891168324,"d":"489397.7789"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69861420.32104076,"d":"$69,861,420.32"},1]
[null,null,768,425.9623491253624,14328236.734065179,-58.783941334644624,9828687.404929675,749.4630206939692,4591392.927050587,null,null,{"v":425.9623491253624,"d":"425.9623"},{"v":14328236.734065179,"d":"14328236.7341"},{"v":33637.33147656279,"d":"33,637.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":425.9623491253624,"d":"425.9623"},{"v":14328236.734065179,"d":"14328236.7341"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28267998.178471062,"d":"$28,267,998.18"},1,{"$nulls":7},768,{"v":-58.783941334644624,"d":"-58.7839"},{"v":9828687.404929675,"d":"9828687.4049"},{"v":-167200.2111763317,"d":"(167,200.21)"},{"v":-58.783941334644624,"d":"-58.7839"},{"v":9828687.404929675,"d":"9828687.4049"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-15707081.538394138,"d":"$(15,707,081.54)"},0,{"$nulls":7},768,{"v":749.4630206939692,"d":"749.4630"},{"v":4591392.927050587,"d":"4591392.9271"},{"v":6126.243457347852,"d":"6,126.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":749.4630206939692,"d":"749.4630"},{"v":4591392.927050587,"d":"4591392.9271"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70354909.14234632,"d":"$70,354,909.14"},1]
[null,null,769,322.296327868713,6152880.327440236,-797.0525934734615,70393418.26597735,783.8525125957531,335701.4943662472,null,null,{"v":322.296327868713,"d":"322.2963"},{"v":6152880.327440236,"d":"6152880.3274"},{"v":19090.75529382576,"d":"19,090.76"},{"$f":"IF(AND(L783<0,M783>0),L783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L783<0,M783>0),M783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L783>0,M783>0),L783,#N/A)","v":{"v":322.296327868713,"d":"322.2963"}},{"$f":"IF(AND(L783>0,M783>0),M783,#N/A)","v":{"v":6152880.327440236,"d":"6152880.3274"}},{"$f":"IF(AND(L783>0,M783<0),L783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L783>0,M783<0),M783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L783<0,M783<0),L783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L783<0,M783<0),M783,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C783 > TotalSimulations,\"\",threshold*L783-M783)","v":{"v":26076752.459431063,"d":"$26,076,752.46"}},1,{"$nulls":7},769,{"v":-797.0525934734615,"d":"-797.0526"},{"v":70393418.26597735,"d":"70393418.2660"},{"v":-88317.15603510066,"d":"(88,317.16)"},{"$f":"IF(AND(AH783<0,AI783>0),AH783,#N/A)","v":{"v":-797.0525934734615,"d":"-797.0526"}},{"$f":"IF(AND(AH783<0,AI783>0),AI783,#N/A)","v":{"v":70393418.26597735,"d":"70393418.2660"}},{"$f":"IF(AND(AH783>0,AI783>0),AH783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH783>0,AI783>0),AI783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH783>0,AI783<0),AH783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH783>0,AI783<0),AI783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH783<0,AI783<0),AH783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH783<0,AI783<0),AI783,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG783 > TotalSimulations,\"\",threshold_DK*AH783-AI783)","v":{"v":-150098677.6133235,"d":"$(150,098,677.61)"}},0,{"$nulls":7},769,{"v":783.8525125957531,"d":"783.8525"},{"v":335701.4943662472,"d":"335701.4944"},{"v":428.2712487002954,"d":"428.27"},{"$f":"IF(AND(BD783<0,BE783>0),BD783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD783<0,BE783>0),BE783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD783>0,BE783>0),BD783,#N/A)","v":{"v":783.8525125957531,"d":"783.8525"}},{"$f":"IF(AND(BD783>0,BE783>0),BE783,#N/A)","v":{"v":335701.4943662472,"d":"335701.4944"}},{"$f":"IF(AND(BD783>0,BE783<0),BD783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD783>0,BE783<0),BE783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD783<0,BE783<0),BD783,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD783<0,BE783<0),BE783,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC783 > TotalSimulations,\"\",threshold_UB*BD783-BE783)","v":{"v":78049549.76520906,"d":"$78,049,549.77"}},1]
[null,null,770,301.49986015506147,-979591.1586568551,-3007.5695055775286,316845580.0957938,-114.62271746476472,7078309.132535569,null,null,{"$f":"D784","v":{"v":301.49986015506147,"d":"301.4999"}},{"$f":"E784","v":{"v":-979591.1586568551,"d":"-979591.1587"}},{"$f":"IFERROR(M784/L784,\"\")","v":{"v":-3249.060076356424,"d":"(3,249.06)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":301.49986015506147,"d":"301.4999"},{"v":-979591.1586568551,"d":"-979591.1587"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31129577.174163003,"d":"$31,129,577.17"},{"$f":"IF(X784>0,1,0)","v":1},{"$nulls":7},770,{"$f":"F784","v":{"v":-3007.5695055775286,"d":"-3007.5695"}},{"$f":"G784","v":{"v":316845580.0957938,"d":"316845580.0958"}},{"$f":"IFERROR(AI784/AH784,\"\")","v":{"v":-105349.37912763267,"d":"(105,349.38)"}},{"v":-3007.5695055775286,"d":"-3007.5695"},{"v":316845580.0957938,"d":"316845580.0958"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-617602530.6535466,"d":"$(617,602,530.65)"},{"$f":"IF(AT784>0,1,0)","v":0},{"$nulls":7},770,{"$f":"H784","v":{"v":-114.62271746476472,"d":"-114.6227"}},{"$f":"I784","v":{"v":7078309.132535569,"d":"7078309.1325"}},{"$f":"IFERROR(BE784/BD784,\"\")","v":{"v":-61753.108712602785,"d":"(61,753.11)"}},{"v":-114.62271746476472,"d":"-114.6227"},{"v":7078309.132535569,"d":"7078309.1325"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18540580.87901204,"d":"$(18,540,580.88)"},{"$f":"IF(BP784>0,1,0)","v":0}]
[null,null,771,528.8377527243028,867379.0994864311,332.1372872032807,-745185.6439358434,-13034.657446320038,167480664.14763474,null,null,{"v":528.8377527243028,"d":"528.8378"},{"v":867379.0994864311,"d":"867379.0995"},{"v":1640.1610796849045,"d":"1,640.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":528.8377527243028,"d":"528.8378"},{"v":867379.0994864311,"d":"867379.0995"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52016396.17294385,"d":"$52,016,396.17"},1,{"$nulls":7},771,{"v":332.1372872032807,"d":"332.1373"},{"v":-745185.6439358434,"d":"-745185.6439"},{"v":-2243.607305312159,"d":"(2,243.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":332.1372872032807,"d":"332.1373"},{"v":-745185.6439358434,"d":"-745185.6439"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33958914.364263915,"d":"$33,958,914.36"},1,{"$nulls":7},771,{"v":-13034.657446320038,"d":"-13034.6574"},{"v":167480664.14763474,"d":"167480664.1476"},{"v":-12848.873461950327,"d":"(12,848.87)"},{"v":-13034.657446320038,"d":"-13034.6574"},{"v":167480664.14763474,"d":"167480664.1476"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1470946408.7796385,"d":"$(1,470,946,408.78)"},0]
[null,null,772,951.6596531441683,-1127557.1650518607,133.24873436552298,590030.3870598497,1181.6881540271934,7159407.642561941,null,null,{"v":951.6596531441683,"d":"951.6597"},{"v":-1127557.1650518607,"d":"-1127557.1651"},{"v":-1184.8323729250772,"d":"(1,184.83)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":951.6596531441683,"d":"951.6597"},{"v":-1127557.1650518607,"d":"-1127557.1651"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96293522.47946869,"d":"$96,293,522.48"},1,{"$nulls":7},772,{"v":133.24873436552298,"d":"133.2487"},{"v":590030.3870598497,"d":"590030.3871"},{"v":4428.037458436943,"d":"4,428.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":133.24873436552298,"d":"133.2487"},{"v":590030.3870598497,"d":"590030.3871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12734843.049492449,"d":"$12,734,843.05"},1,{"$nulls":7},772,{"v":1181.6881540271934,"d":"1181.6882"},{"v":7159407.642561941,"d":"7159407.6426"},{"v":6058.626904367857,"d":"6,058.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1181.6881540271934,"d":"1181.6882"},{"v":7159407.642561941,"d":"7159407.6426"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":111009407.76015739,"d":"$111,009,407.76"},1]
[null,null,773,554.8062637225012,-1847296.8285454074,111.84757099139097,866736.8271952802,989.4551409376218,574819.9170317412,null,null,{"v":554.8062637225012,"d":"554.8063"},{"v":-1847296.8285454074,"d":"-1847296.8285"},{"v":-3329.6250409122536,"d":"(3,329.63)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":554.8062637225012,"d":"554.8063"},{"v":-1847296.8285454074,"d":"-1847296.8285"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57327923.200795524,"d":"$57,327,923.20"},1,{"$nulls":7},773,{"v":111.84757099139097,"d":"111.8476"},{"v":866736.8271952802,"d":"866736.8272"},{"v":7749.268218457725,"d":"7,749.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":111.84757099139097,"d":"111.8476"},{"v":866736.8271952802,"d":"866736.8272"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10318020.271943815,"d":"$10,318,020.27"},1,{"$nulls":7},773,{"v":989.4551409376218,"d":"989.4551"},{"v":574819.9170317412,"d":"574819.9170"},{"v":580.9459097731643,"d":"580.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":989.4551409376218,"d":"989.4551"},{"v":574819.9170317412,"d":"574819.9170"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98370694.17673044,"d":"$98,370,694.18"},1]
[null,null,774,565.114133999632,-546811.7593284156,165.90388350318244,1737312.4780487865,1337.0443312709758,560152.5665010302,null,null,{"v":565.114133999632,"d":"565.1141"},{"v":-546811.7593284156,"d":"-546811.7593"},{"v":-967.6129589226867,"d":"(967.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":565.114133999632,"d":"565.1141"},{"v":-546811.7593284156,"d":"-546811.7593"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57058225.15929162,"d":"$57,058,225.16"},1,{"$nulls":7},774,{"v":165.90388350318244,"d":"165.9039"},{"v":1737312.4780487865,"d":"1737312.4780"},{"v":10471.80114994391,"d":"10,471.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":165.90388350318244,"d":"165.9039"},{"v":1737312.4780487865,"d":"1737312.4780"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14853075.872269457,"d":"$14,853,075.87"},1,{"$nulls":7},774,{"v":1337.0443312709758,"d":"1337.0443"},{"v":560152.5665010302,"d":"560152.5665"},{"v":418.94838742448945,"d":"418.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1337.0443312709758,"d":"1337.0443"},{"v":560152.5665010302,"d":"560152.5665"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":133144280.56059654,"d":"$133,144,280.56"},1]
[null,null,775,379.86568450181585,153315.93322183937,152.547769270539,5439176.355121227,1190.2134140968046,810454.803534437,null,null,{"v":379.86568450181585,"d":"379.8657"},{"v":153315.93322183937,"d":"153315.9332"},{"v":403.6056413542837,"d":"403.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":379.86568450181585,"d":"379.8657"},{"v":153315.93322183937,"d":"153315.9332"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37833252.51695975,"d":"$37,833,252.52"},1,{"$nulls":7},775,{"v":152.547769270539,"d":"152.5478"},{"v":5439176.355121227,"d":"5439176.3551"},{"v":35655.5614095871,"d":"35,655.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.547769270539,"d":"152.5478"},{"v":5439176.355121227,"d":"5439176.3551"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9815600.571932672,"d":"$9,815,600.57"},1,{"$nulls":7},775,{"v":1190.2134140968046,"d":"1190.2134"},{"v":810454.803534437,"d":"810454.8035"},{"v":680.9323386339515,"d":"680.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1190.2134140968046,"d":"1190.2134"},{"v":810454.803534437,"d":"810454.8035"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":118210886.60614602,"d":"$118,210,886.61"},1]
[null,null,776,776.7126536800424,1521556.7225795574,71.2194514408875,805823.8256126232,1243.335257294253,2258896.3659187434,null,null,{"v":776.7126536800424,"d":"776.7127"},{"v":1521556.7225795574,"d":"1521556.7226"},{"v":1958.9699168289135,"d":"1,958.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":776.7126536800424,"d":"776.7127"},{"v":1521556.7225795574,"d":"1521556.7226"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76149708.6454247,"d":"$76,149,708.65"},1,{"$nulls":7},776,{"v":71.2194514408875,"d":"71.2195"},{"v":805823.8256126232,"d":"805823.8256"},{"v":11314.65925824297,"d":"11,314.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":71.2194514408875,"d":"71.2195"},{"v":805823.8256126232,"d":"805823.8256"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6316121.3184761265,"d":"$6,316,121.32"},1,{"$nulls":7},776,{"v":1243.335257294253,"d":"1243.3353"},{"v":2258896.3659187434,"d":"2258896.3659"},{"v":1816.8039172592555,"d":"1,816.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1243.335257294253,"d":"1243.3353"},{"v":2258896.3659187434,"d":"2258896.3659"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":122074629.36350657,"d":"$122,074,629.36"},1]
[null,null,777,145.91878643133532,47666515.2145706,198.64064728292578,3595196.2043223046,570.8143301699602,493103.7580431565,null,null,{"v":145.91878643133532,"d":"145.9188"},{"v":47666515.2145706,"d":"47666515.2146"},{"v":326664.6905468949,"d":"326,664.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":145.91878643133532,"d":"145.9188"},{"v":47666515.2145706,"d":"47666515.2146"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-33074636.571437065,"d":"$(33,074,636.57)"},0,{"$nulls":7},777,{"v":198.64064728292578,"d":"198.6406"},{"v":3595196.2043223046,"d":"3595196.2043"},{"v":18098.995615945772,"d":"18,099.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":198.64064728292578,"d":"198.6406"},{"v":3595196.2043223046,"d":"3595196.2043"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16268868.523970272,"d":"$16,268,868.52"},1,{"$nulls":7},777,{"v":570.8143301699602,"d":"570.8143"},{"v":493103.7580431565,"d":"493103.7580"},{"v":863.8601590403917,"d":"863.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.8143301699602,"d":"570.8143"},{"v":493103.7580431565,"d":"493103.7580"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56588329.25895286,"d":"$56,588,329.26"},1]
[null,null,778,611.9598038919721,3258424.6426730733,116.84386655725393,328010.2880273042,424.61385932013945,1938926.9207697534,null,null,{"v":611.9598038919721,"d":"611.9598"},{"v":3258424.6426730733,"d":"3258424.6427"},{"v":5324.572989843424,"d":"5,324.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":611.9598038919721,"d":"611.9598"},{"v":3258424.6426730733,"d":"3258424.6427"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57937555.74652413,"d":"$57,937,555.75"},1,{"$nulls":7},778,{"v":116.84386655725393,"d":"116.8439"},{"v":328010.2880273042,"d":"328010.2880"},{"v":2807.252940971257,"d":"2,807.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":116.84386655725393,"d":"116.8439"},{"v":328010.2880273042,"d":"328010.2880"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11356376.367698088,"d":"$11,356,376.37"},1,{"$nulls":7},778,{"v":424.61385932013945,"d":"424.6139"},{"v":1938926.9207697534,"d":"1938926.9208"},{"v":4566.329803445938,"d":"4,566.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":424.61385932013945,"d":"424.6139"},{"v":1938926.9207697534,"d":"1938926.9208"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40522459.01124419,"d":"$40,522,459.01"},1]
[null,null,779,313.8696279765063,1517096.0757588209,159.83890348065324,4655203.860527706,1332.8760448536414,765057.7618528479,null,null,{"v":313.8696279765063,"d":"313.8696"},{"v":1517096.0757588209,"d":"1517096.0758"},{"v":4833.523031646688,"d":"4,833.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":313.8696279765063,"d":"313.8696"},{"v":1517096.0757588209,"d":"1517096.0758"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29869866.72189181,"d":"$29,869,866.72"},1,{"$nulls":7},779,{"v":159.83890348065324,"d":"159.8389"},{"v":4655203.860527706,"d":"4655203.8605"},{"v":29124.348072690376,"d":"29,124.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":159.83890348065324,"d":"159.8389"},{"v":4655203.860527706,"d":"4655203.8605"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11328686.487537619,"d":"$11,328,686.49"},1,{"$nulls":7},779,{"v":1332.8760448536414,"d":"1332.8760"},{"v":765057.7618528479,"d":"765057.7619"},{"v":573.990180712458,"d":"573.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1332.8760448536414,"d":"1332.8760"},{"v":765057.7618528479,"d":"765057.7619"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":132522546.7235113,"d":"$132,522,546.72"},1]
[null,null,780,678.1887220580247,4321172.502909707,-9.135903574835538,16265036.298548615,622.5412812233553,4105004.5594196273,null,null,{"v":678.1887220580247,"d":"678.1887"},{"v":4321172.502909707,"d":"4321172.5029"},{"v":6371.637218909686,"d":"6,371.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":678.1887220580247,"d":"678.1887"},{"v":4321172.502909707,"d":"4321172.5029"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63497699.702892765,"d":"$63,497,699.70"},1,{"$nulls":7},780,{"v":-9.135903574835538,"d":"-9.1359"},{"v":16265036.298548615,"d":"16265036.2985"},{"v":-1780342.3783225967,"d":"(1,780,342.38)"},{"v":-9.135903574835538,"d":"-9.1359"},{"v":16265036.298548615,"d":"16265036.2985"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17178626.656032167,"d":"$(17,178,626.66)"},0,{"$nulls":7},780,{"v":622.5412812233553,"d":"622.5413"},{"v":4105004.5594196273,"d":"4105004.5594"},{"v":6593.947555337834,"d":"6,593.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":622.5412812233553,"d":"622.5413"},{"v":4105004.5594196273,"d":"4105004.5594"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58149123.56291591,"d":"$58,149,123.56"},1]
[null,null,781,380.71899492957164,21889.611473456025,118.99440362577297,-367143.97806503624,1049.6734124449576,563507.4748129691,null,null,{"v":380.71899492957164,"d":"380.7190"},{"v":21889.611473456025,"d":"21889.6115"},{"v":57.49545403560791,"d":"57.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":380.71899492957164,"d":"380.7190"},{"v":21889.611473456025,"d":"21889.6115"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38050009.881483704,"d":"$38,050,009.88"},1,{"$nulls":7},781,{"v":118.99440362577297,"d":"118.9944"},{"v":-367143.97806503624,"d":"-367143.9781"},{"v":-3085.3886139021465,"d":"(3,085.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":118.99440362577297,"d":"118.9944"},{"v":-367143.97806503624,"d":"-367143.9781"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12266584.340642333,"d":"$12,266,584.34"},1,{"$nulls":7},781,{"v":1049.6734124449576,"d":"1049.6734"},{"v":563507.4748129691,"d":"563507.4748"},{"v":536.840762214236,"d":"536.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1049.6734124449576,"d":"1049.6734"},{"v":563507.4748129691,"d":"563507.4748"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":104403833.7696828,"d":"$104,403,833.77"},1]
[null,null,782,454.42740559486265,-622174.5865379805,152.56863114709995,-631269.6459253244,629.4343867806092,1428062.5075488393,null,null,{"v":454.42740559486265,"d":"454.4274"},{"v":-622174.5865379805,"d":"-622174.5865"},{"v":-1369.13966648541,"d":"(1,369.14)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":454.42740559486265,"d":"454.4274"},{"v":-622174.5865379805,"d":"-622174.5865"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46064915.14602424,"d":"$46,064,915.15"},1,{"$nulls":7},782,{"v":152.56863114709995,"d":"152.5686"},{"v":-631269.6459253244,"d":"-631269.6459"},{"v":-4137.610996304227,"d":"(4,137.61)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.56863114709995,"d":"152.5686"},{"v":-631269.6459253244,"d":"-631269.6459"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15888132.76063532,"d":"$15,888,132.76"},1,{"$nulls":7},782,{"v":629.4343867806092,"d":"629.4344"},{"v":1428062.5075488393,"d":"1428062.5075"},{"v":2268.802813352798,"d":"2,268.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":629.4343867806092,"d":"629.4344"},{"v":1428062.5075488393,"d":"1428062.5075"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61515376.17051208,"d":"$61,515,376.17"},1]
[null,null,783,300.11088673336417,8976993.461283492,36.710721044029924,7164072.512628986,970.9761309556343,1093097.2726949751,null,null,{"v":300.11088673336417,"d":"300.1109"},{"v":8976993.461283492,"d":"8976993.4613"},{"v":29912.25529668696,"d":"29,912.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":300.11088673336417,"d":"300.1109"},{"v":8976993.461283492,"d":"8976993.4613"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21034095.212052926,"d":"$21,034,095.21"},1,{"$nulls":7},783,{"v":36.710721044029924,"d":"36.7107"},{"v":7164072.512628986,"d":"7164072.5126"},{"v":195149.32719617727,"d":"195,149.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":36.710721044029924,"d":"36.7107"},{"v":7164072.512628986,"d":"7164072.5126"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-3493000.408225993,"d":"$(3,493,000.41)"},0,{"$nulls":7},783,{"v":970.9761309556343,"d":"970.9761"},{"v":1093097.2726949751,"d":"1093097.2727"},{"v":1125.7715178015235,"d":"1,125.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":970.9761309556343,"d":"970.9761"},{"v":1093097.2726949751,"d":"1093097.2727"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96004515.82286845,"d":"$96,004,515.82"},1]
[null,null,784,564.6982586214035,9006541.946834667,308.7172072114954,3749093.1175871333,1157.0806446756615,2000439.1848523957,null,null,{"v":564.6982586214035,"d":"564.6983"},{"v":9006541.946834667,"d":"9006541.9468"},{"v":15949.30001877873,"d":"15,949.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":564.6982586214035,"d":"564.6983"},{"v":9006541.946834667,"d":"9006541.9468"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47463283.91530568,"d":"$47,463,283.92"},1,{"$nulls":7},784,{"v":308.7172072114954,"d":"308.7172"},{"v":3749093.1175871333,"d":"3749093.1176"},{"v":12144.101559647472,"d":"12,144.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":308.7172072114954,"d":"308.7172"},{"v":3749093.1175871333,"d":"3749093.1176"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27122627.603562407,"d":"$27,122,627.60"},1,{"$nulls":7},784,{"v":1157.0806446756615,"d":"1157.0806"},{"v":2000439.1848523957,"d":"2000439.1849"},{"v":1728.8675547875353,"d":"1,728.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1157.0806446756615,"d":"1157.0806"},{"v":2000439.1848523957,"d":"2000439.1849"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":113707625.28271376,"d":"$113,707,625.28"},1]
[null,null,785,739.3981714789261,841101.6330881175,142.11523681982362,3449584.6678735577,797.1654136177094,658981.7804489997,null,null,{"v":739.3981714789261,"d":"739.3982"},{"v":841101.6330881175,"d":"841101.6331"},{"v":1137.5489763597423,"d":"1,137.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":739.3981714789261,"d":"739.3982"},{"v":841101.6330881175,"d":"841101.6331"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73098715.5148045,"d":"$73,098,715.51"},1,{"$nulls":7},785,{"v":142.11523681982362,"d":"142.1152"},{"v":3449584.6678735577,"d":"3449584.6679"},{"v":24273.151458397148,"d":"24,273.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":142.11523681982362,"d":"142.1152"},{"v":3449584.6678735577,"d":"3449584.6679"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10761939.014108805,"d":"$10,761,939.01"},1,{"$nulls":7},785,{"v":797.1654136177094,"d":"797.1654"},{"v":658981.7804489997,"d":"658981.7804"},{"v":826.656261287601,"d":"826.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":797.1654136177094,"d":"797.1654"},{"v":658981.7804489997,"d":"658981.7804"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79057559.58132194,"d":"$79,057,559.58"},1]
[null,null,786,458.18183920826414,123928.03268180229,-197.23482107116433,22698295.39728201,466.0602896900018,3825282.56274714,null,null,{"v":458.18183920826414,"d":"458.1818"},{"v":123928.03268180229,"d":"123928.0327"},{"v":270.4778366945955,"d":"270.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":458.18183920826414,"d":"458.1818"},{"v":123928.03268180229,"d":"123928.0327"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45694255.88814461,"d":"$45,694,255.89"},1,{"$nulls":7},786,{"v":-197.23482107116433,"d":"-197.2348"},{"v":22698295.39728201,"d":"22698295.3973"},{"v":-115082.59684577824,"d":"(115,082.60)"},{"v":-197.23482107116433,"d":"-197.2348"},{"v":22698295.39728201,"d":"22698295.3973"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-42421777.50439845,"d":"$(42,421,777.50)"},0,{"$nulls":7},786,{"v":466.0602896900018,"d":"466.0603"},{"v":3825282.56274714,"d":"3825282.5627"},{"v":8207.69897665281,"d":"8,207.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":466.0602896900018,"d":"466.0603"},{"v":3825282.56274714,"d":"3825282.5627"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42780746.40625304,"d":"$42,780,746.41"},1]
[null,null,787,292.32723837062804,9867831.892343944,222.19441962677593,-1006171.2995112985,904.5423922127811,10390772.830631347,null,null,{"v":292.32723837062804,"d":"292.3272"},{"v":9867831.892343944,"d":"9867831.8923"},{"v":33756.11505566574,"d":"33,756.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":292.32723837062804,"d":"292.3272"},{"v":9867831.892343944,"d":"9867831.8923"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19364891.94471886,"d":"$19,364,891.94"},1,{"$nulls":7},787,{"v":222.19441962677593,"d":"222.1944"},{"v":-1006171.2995112985,"d":"-1006171.2995"},{"v":-4528.337395697799,"d":"(4,528.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":222.19441962677593,"d":"222.1944"},{"v":-1006171.2995112985,"d":"-1006171.2995"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23225613.262188893,"d":"$23,225,613.26"},1,{"$nulls":7},787,{"v":904.5423922127811,"d":"904.5424"},{"v":10390772.830631347,"d":"10390772.8306"},{"v":11487.325436691155,"d":"11,487.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":904.5423922127811,"d":"904.5424"},{"v":10390772.830631347,"d":"10390772.8306"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80063466.39064677,"d":"$80,063,466.39"},1]
[null,null,788,495.8221069232786,15370328.33171795,24.57358183804172,5369589.783721924,1199.6614319762812,299406.68994831014,null,null,{"v":495.8221069232786,"d":"495.8221"},{"v":15370328.33171795,"d":"15370328.3317"},{"v":30999.68338865594,"d":"30,999.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":495.8221069232786,"d":"495.8221"},{"v":15370328.33171795,"d":"15370328.3317"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34211882.36060992,"d":"$34,211,882.36"},1,{"$nulls":7},788,{"v":24.57358183804172,"d":"24.5736"},{"v":5369589.783721924,"d":"5369589.7837"},{"v":218510.6680463408,"d":"218,510.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":24.57358183804172,"d":"24.5736"},{"v":5369589.783721924,"d":"5369589.7837"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2912231.5999177517,"d":"$(2,912,231.60)"},0,{"$nulls":7},788,{"v":1199.6614319762812,"d":"1199.6614"},{"v":299406.68994831014,"d":"299406.6899"},{"v":249.57599033177036,"d":"249.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1199.6614319762812,"d":"1199.6614"},{"v":299406.68994831014,"d":"299406.6899"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":119666736.5076798,"d":"$119,666,736.51"},1]
[null,null,789,251.18634987890619,181485.3728601816,95.50179203946755,126370.1140836468,815.6466533283674,652234.41148157,null,null,{"v":251.18634987890619,"d":"251.1863"},{"v":181485.3728601816,"d":"181485.3729"},{"v":722.5128791738622,"d":"722.51"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":251.18634987890619,"d":"251.1863"},{"v":181485.3728601816,"d":"181485.3729"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24937149.615030438,"d":"$24,937,149.62"},1,{"$nulls":7},789,{"v":95.50179203946755,"d":"95.5018"},{"v":126370.1140836468,"d":"126370.1141"},{"v":1323.2224378723956,"d":"1,323.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":95.50179203946755,"d":"95.5018"},{"v":126370.1140836468,"d":"126370.1141"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9423809.089863107,"d":"$9,423,809.09"},1,{"$nulls":7},789,{"v":815.6466533283674,"d":"815.6467"},{"v":652234.41148157,"d":"652234.4115"},{"v":799.6531449249875,"d":"799.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":815.6466533283674,"d":"815.6467"},{"v":652234.41148157,"d":"652234.4115"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80912430.92135516,"d":"$80,912,430.92"},1]
[null,null,790,822.8425323485899,476276.0221092524,-227.9852443513846,23493388.12598674,757.9323950042599,604011.1408258588,null,null,{"v":822.8425323485899,"d":"822.8425"},{"v":476276.0221092524,"d":"476276.0221"},{"v":578.8179431486684,"d":"578.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":822.8425323485899,"d":"822.8425"},{"v":476276.0221092524,"d":"476276.0221"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81807977.21274973,"d":"$81,807,977.21"},1,{"$nulls":7},790,{"v":-227.9852443513846,"d":"-227.9852"},{"v":23493388.12598674,"d":"23493388.1260"},{"v":-103047.84501657184,"d":"(103,047.85)"},{"v":-227.9852443513846,"d":"-227.9852"},{"v":23493388.12598674,"d":"23493388.1260"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-46291912.561125204,"d":"$(46,291,912.56)"},0,{"$nulls":7},790,{"v":757.9323950042599,"d":"757.9324"},{"v":604011.1408258588,"d":"604011.1408"},{"v":796.9195469240552,"d":"796.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":757.9323950042599,"d":"757.9324"},{"v":604011.1408258588,"d":"604011.1408"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75189228.35960014,"d":"$75,189,228.36"},1]
[null,null,791,472.6985360508588,1665392.8381412793,101.90493485130355,6194578.869068734,610.1090919126145,348156.63472472224,null,null,{"v":472.6985360508588,"d":"472.6985"},{"v":1665392.8381412793,"d":"1665392.8381"},{"v":3523.160558216951,"d":"3,523.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":472.6985360508588,"d":"472.6985"},{"v":1665392.8381412793,"d":"1665392.8381"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45604460.7669446,"d":"$45,604,460.77"},1,{"$nulls":7},791,{"v":101.90493485130355,"d":"101.9049"},{"v":6194578.869068734,"d":"6194578.8691"},{"v":60787.82031613746,"d":"60,787.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":101.90493485130355,"d":"101.9049"},{"v":6194578.869068734,"d":"6194578.8691"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3995914.6160616204,"d":"$3,995,914.62"},1,{"$nulls":7},791,{"v":610.1090919126145,"d":"610.1091"},{"v":348156.63472472224,"d":"348156.6347"},{"v":570.6465275468939,"d":"570.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":610.1090919126145,"d":"610.1091"},{"v":348156.63472472224,"d":"348156.6347"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60662752.556536734,"d":"$60,662,752.56"},1]
[null,null,792,1009.14942547397,-1229894.0332059124,43.38320855355414,8694417.671378177,930.167675194687,2035633.1082959273,null,null,{"v":1009.14942547397,"d":"1009.1494"},{"v":-1229894.0332059124,"d":"-1229894.0332"},{"v":-1218.7432328252723,"d":"(1,218.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1009.14942547397,"d":"1009.1494"},{"v":-1229894.0332059124,"d":"-1229894.0332"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":102144836.58060291,"d":"$102,144,836.58"},1,{"$nulls":7},792,{"v":43.38320855355414,"d":"43.3832"},{"v":8694417.671378177,"d":"8694417.6714"},{"v":200409.7428765649,"d":"200,409.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":43.38320855355414,"d":"43.3832"},{"v":8694417.671378177,"d":"8694417.6714"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4356096.816022763,"d":"$(4,356,096.82)"},0,{"$nulls":7},792,{"v":930.167675194687,"d":"930.1677"},{"v":2035633.1082959273,"d":"2035633.1083"},{"v":2188.458234554176,"d":"2,188.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":930.167675194687,"d":"930.1677"},{"v":2035633.1082959273,"d":"2035633.1083"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90981134.41117278,"d":"$90,981,134.41"},1]
[null,null,793,168.11415845353258,23059467.766546234,75.50199597370374,-820824.5303127766,501.1346753626567,253128.53625504207,null,null,{"v":168.11415845353258,"d":"168.1142"},{"v":23059467.766546234,"d":"23059467.7665"},{"v":137165.53072429032,"d":"137,165.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":168.11415845353258,"d":"168.1142"},{"v":23059467.766546234,"d":"23059467.7665"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6248051.921192978,"d":"$(6,248,051.92)"},0,{"$nulls":7},793,{"v":75.50199597370374,"d":"75.5020"},{"v":-820824.5303127766,"d":"-820824.5303"},{"v":-10871.560675013916,"d":"(10,871.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.50199597370374,"d":"75.5020"},{"v":-820824.5303127766,"d":"-820824.5303"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8371024.127683151,"d":"$8,371,024.13"},1,{"$nulls":7},793,{"v":501.1346753626567,"d":"501.1347"},{"v":253128.53625504207,"d":"253128.5363"},{"v":505.1107989521185,"d":"505.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":501.1346753626567,"d":"501.1347"},{"v":253128.53625504207,"d":"253128.5363"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49860339.00001063,"d":"$49,860,339.00"},1]
[null,null,794,388.3477762914663,2723285.5895194616,-10521.47885432671,1003158857.245439,-733.1443455121262,24876569.75615481,null,null,{"v":388.3477762914663,"d":"388.3478"},{"v":2723285.5895194616,"d":"2723285.5895"},{"v":7012.4917812727645,"d":"7,012.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":388.3477762914663,"d":"388.3478"},{"v":2723285.5895194616,"d":"2723285.5895"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36111492.039627165,"d":"$36,111,492.04"},1,{"$nulls":7},794,{"v":-10521.47885432671,"d":"-10521.4789"},{"v":1003158857.245439,"d":"1003158857.2454"},{"v":-95343.90280439652,"d":"(95,343.90)"},{"v":-10521.47885432671,"d":"-10521.4789"},{"v":1003158857.245439,"d":"1003158857.2454"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2055306742.6781101,"d":"$(2,055,306,742.68)"},0,{"$nulls":7},794,{"v":-733.1443455121262,"d":"-733.1443"},{"v":24876569.75615481,"d":"24876569.7562"},{"v":-33931.339590128984,"d":"(33,931.34)"},{"v":-733.1443455121262,"d":"-733.1443"},{"v":24876569.75615481,"d":"24876569.7562"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-98191004.30736743,"d":"$(98,191,004.31)"},0]
[null,null,795,664.2127303672314,-1153254.879849255,96.09072251612815,141931.53700762615,562.6666443077702,670288.1263514976,null,null,{"v":664.2127303672314,"d":"664.2127"},{"v":-1153254.879849255,"d":"-1153254.8798"},{"v":-1736.2733761691693,"d":"(1,736.27)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":664.2127303672314,"d":"664.2127"},{"v":-1153254.879849255,"d":"-1153254.8798"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67574527.91657239,"d":"$67,574,527.92"},1,{"$nulls":7},795,{"v":96.09072251612815,"d":"96.0907"},{"v":141931.53700762615,"d":"141931.5370"},{"v":1477.0576523014897,"d":"1,477.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":96.09072251612815,"d":"96.0907"},{"v":141931.53700762615,"d":"141931.5370"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9467140.71460519,"d":"$9,467,140.71"},1,{"$nulls":7},795,{"v":562.6666443077702,"d":"562.6666"},{"v":670288.1263514976,"d":"670288.1264"},{"v":1191.270414076403,"d":"1,191.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":562.6666443077702,"d":"562.6666"},{"v":670288.1263514976,"d":"670288.1264"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55596376.30442552,"d":"$55,596,376.30"},1]
[null,null,796,435.49437729374404,8497386.953361327,23.073166675574612,7077351.8541496,395.6430866391893,1230503.4413220063,null,null,{"v":435.49437729374404,"d":"435.4944"},{"v":8497386.953361327,"d":"8497386.9534"},{"v":19512.047448616722,"d":"19,512.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":435.49437729374404,"d":"435.4944"},{"v":8497386.953361327,"d":"8497386.9534"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35052050.77601308,"d":"$35,052,050.78"},1,{"$nulls":7},796,{"v":23.073166675574612,"d":"23.0732"},{"v":7077351.8541496,"d":"7077351.8541"},{"v":306735.1765651537,"d":"306,735.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":23.073166675574612,"d":"23.0732"},{"v":7077351.8541496,"d":"7077351.8541"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4770035.186592138,"d":"$(4,770,035.19)"},0,{"$nulls":7},796,{"v":395.6430866391893,"d":"395.6431"},{"v":1230503.4413220063,"d":"1230503.4413"},{"v":3110.1350759710767,"d":"3,110.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":395.6430866391893,"d":"395.6431"},{"v":1230503.4413220063,"d":"1230503.4413"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38333805.22259692,"d":"$38,333,805.22"},1]
[null,null,797,735.7018652498482,-1318735.0711772712,42.08990181893387,1340111.8010522872,835.7862296110106,2715507.3654551543,null,null,{"v":735.7018652498482,"d":"735.7019"},{"v":-1318735.0711772712,"d":"-1318735.0712"},{"v":-1792.4856976262006,"d":"(1,792.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":735.7018652498482,"d":"735.7019"},{"v":-1318735.0711772712,"d":"-1318735.0712"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74888921.5961621,"d":"$74,888,921.60"},1,{"$nulls":7},797,{"v":42.08990181893387,"d":"42.0899"},{"v":1340111.8010522872,"d":"1340111.8011"},{"v":31839.271253644187,"d":"31,839.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":42.08990181893387,"d":"42.0899"},{"v":1340111.8010522872,"d":"1340111.8011"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2868878.3808410997,"d":"$2,868,878.38"},1,{"$nulls":7},797,{"v":835.7862296110106,"d":"835.7862"},{"v":2715507.3654551543,"d":"2715507.3655"},{"v":3249.0453530432037,"d":"3,249.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":835.7862296110106,"d":"835.7862"},{"v":2715507.3654551543,"d":"2715507.3655"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80863115.59564592,"d":"$80,863,115.60"},1]
[null,null,798,678.7545694456676,7145289.748427305,24.85131717567856,6606094.050760957,981.0518417293788,3911577.084618777,null,null,{"v":678.7545694456676,"d":"678.7546"},{"v":7145289.748427305,"d":"7145289.7484"},{"v":10527.059514697332,"d":"10,527.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":678.7545694456676,"d":"678.7546"},{"v":7145289.748427305,"d":"7145289.7484"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60730167.196139455,"d":"$60,730,167.20"},1,{"$nulls":7},798,{"v":24.85131717567856,"d":"24.8513"},{"v":6606094.050760957,"d":"6606094.0508"},{"v":265824.7047454771,"d":"265,824.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":24.85131717567856,"d":"24.8513"},{"v":6606094.050760957,"d":"6606094.0508"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4120962.3331931015,"d":"$(4,120,962.33)"},0,{"$nulls":7},798,{"v":981.0518417293788,"d":"981.0518"},{"v":3911577.084618777,"d":"3911577.0846"},{"v":3987.1257748454213,"d":"3,987.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":981.0518417293788,"d":"981.0518"},{"v":3911577.084618777,"d":"3911577.0846"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94193607.08831911,"d":"$94,193,607.09"},1]
[null,null,799,581.0905287545866,1591829.1042413078,-580.5855983726142,46729305.656270415,986.230995478647,2252408.262745685,null,null,{"v":581.0905287545866,"d":"581.0905"},{"v":1591829.1042413078,"d":"1591829.1042"},{"v":2739.382291521721,"d":"2,739.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":581.0905287545866,"d":"581.0905"},{"v":1591829.1042413078,"d":"1591829.1042"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56517223.771217346,"d":"$56,517,223.77"},1,{"$nulls":7},799,{"v":-580.5855983726142,"d":"-580.5856"},{"v":46729305.656270415,"d":"46729305.6563"},{"v":-80486.50498264685,"d":"(80,486.50)"},{"v":-580.5855983726142,"d":"-580.5856"},{"v":46729305.656270415,"d":"46729305.6563"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-104787865.49353182,"d":"$(104,787,865.49)"},0,{"$nulls":7},799,{"v":986.230995478647,"d":"986.2310"},{"v":2252408.262745685,"d":"2252408.2627"},{"v":2283.8546679954275,"d":"2,283.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":986.230995478647,"d":"986.2310"},{"v":2252408.262745685,"d":"2252408.2627"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96370691.28511901,"d":"$96,370,691.29"},1]
[null,null,800,-240.7213406025403,62728994.22001628,224.1816914391893,-917370.3725648765,1123.0531802904516,1807531.160368801,null,null,{"v":-240.7213406025403,"d":"-240.7213"},{"v":62728994.22001628,"d":"62728994.2200"},{"v":-260587.59087583076,"d":"(260,587.59)"},{"v":-240.7213406025403,"d":"-240.7213"},{"v":62728994.22001628,"d":"62728994.2200"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-86801128.28027031,"d":"$(86,801,128.28)"},0,{"$nulls":7},800,{"v":224.1816914391893,"d":"224.1817"},{"v":-917370.3725648765,"d":"-917370.3726"},{"v":-4092.0842673440125,"d":"(4,092.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":224.1816914391893,"d":"224.1817"},{"v":-917370.3725648765,"d":"-917370.3726"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23335539.516483806,"d":"$23,335,539.52"},1,{"$nulls":7},800,{"v":1123.0531802904516,"d":"1123.0532"},{"v":1807531.160368801,"d":"1807531.1604"},{"v":1609.4795794989202,"d":"1,609.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1123.0531802904516,"d":"1123.0532"},{"v":1807531.160368801,"d":"1807531.1604"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110497786.86867635,"d":"$110,497,786.87"},1]
[null,null,801,485.5572369579895,15295837.129909247,70.28982159014413,-773195.9931366108,705.5294647919582,773371.1378556367,null,null,{"v":485.5572369579895,"d":"485.5572"},{"v":15295837.129909247,"d":"15295837.1299"},{"v":31501.614981042174,"d":"31,501.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":485.5572369579895,"d":"485.5572"},{"v":15295837.129909247,"d":"15295837.1299"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33259886.5658897,"d":"$33,259,886.57"},1,{"$nulls":7},801,{"v":70.28982159014413,"d":"70.2898"},{"v":-773195.9931366108,"d":"-773195.9931"},{"v":-11000.11318345737,"d":"(11,000.11)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":70.28982159014413,"d":"70.2898"},{"v":-773195.9931366108,"d":"-773195.9931"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7802178.152151024,"d":"$7,802,178.15"},1,{"$nulls":7},801,{"v":705.5294647919582,"d":"705.5295"},{"v":773371.1378556367,"d":"773371.1379"},{"v":1096.157108170788,"d":"1,096.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.5294647919582,"d":"705.5295"},{"v":773371.1378556367,"d":"773371.1379"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69779575.34134018,"d":"$69,779,575.34"},1]
[null,null,802,407.9664747599563,113415.55712523684,253.1519095564072,2577622.3695800733,1005.665984412135,1099058.828002141,null,null,{"v":407.9664747599563,"d":"407.9665"},{"v":113415.55712523684,"d":"113415.5571"},{"v":278.0021500344348,"d":"278.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":407.9664747599563,"d":"407.9665"},{"v":113415.55712523684,"d":"113415.5571"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40683231.91887039,"d":"$40,683,231.92"},1,{"$nulls":7},802,{"v":253.1519095564072,"d":"253.1519"},{"v":2577622.3695800733,"d":"2577622.3696"},{"v":10182.117030429623,"d":"10,182.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":253.1519095564072,"d":"253.1519"},{"v":2577622.3695800733,"d":"2577622.3696"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22737568.586060643,"d":"$22,737,568.59"},1,{"$nulls":7},802,{"v":1005.665984412135,"d":"1005.6660"},{"v":1099058.828002141,"d":"1099058.8280"},{"v":1092.8666625277172,"d":"1,092.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1005.665984412135,"d":"1005.6660"},{"v":1099058.828002141,"d":"1099058.8280"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":99467539.61321136,"d":"$99,467,539.61"},1]
[null,null,803,370.4868537831717,30827207.005982712,183.50965640592767,-865300.0500947647,1152.1119472284554,730149.7009629826,null,null,{"v":370.4868537831717,"d":"370.4869"},{"v":30827207.005982712,"d":"30827207.0060"},{"v":83207.28978962479,"d":"83,207.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":370.4868537831717,"d":"370.4869"},{"v":30827207.005982712,"d":"30827207.0060"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6221478.372334458,"d":"$6,221,478.37"},1,{"$nulls":7},803,{"v":183.50965640592767,"d":"183.5097"},{"v":-865300.0500947647,"d":"-865300.0501"},{"v":-4715.283473588445,"d":"(4,715.28)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":183.50965640592767,"d":"183.5097"},{"v":-865300.0500947647,"d":"-865300.0501"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19216265.690687533,"d":"$19,216,265.69"},1,{"$nulls":7},803,{"v":1152.1119472284554,"d":"1152.1119"},{"v":730149.7009629826,"d":"730149.7010"},{"v":633.7489188610933,"d":"633.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1152.1119472284554,"d":"1152.1119"},{"v":730149.7009629826,"d":"730149.7010"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":114481045.02188256,"d":"$114,481,045.02"},1]
[null,null,804,870.9161325149835,2148704.8797824625,226.0686283024079,141118.39733153302,475.5414108045952,2167646.4476239635,null,null,{"v":870.9161325149835,"d":"870.9161"},{"v":2148704.8797824625,"d":"2148704.8798"},{"v":2467.177721897918,"d":"2,467.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":870.9161325149835,"d":"870.9161"},{"v":2148704.8797824625,"d":"2148704.8798"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84942908.37171587,"d":"$84,942,908.37"},1,{"$nulls":7},804,{"v":226.0686283024079,"d":"226.0686"},{"v":141118.39733153302,"d":"141118.3973"},{"v":624.2281310379851,"d":"624.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":226.0686283024079,"d":"226.0686"},{"v":141118.39733153302,"d":"141118.3973"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22465744.432909258,"d":"$22,465,744.43"},1,{"$nulls":7},804,{"v":475.5414108045952,"d":"475.5414"},{"v":2167646.4476239635,"d":"2167646.4476"},{"v":4558.270632953712,"d":"4,558.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":475.5414108045952,"d":"475.5414"},{"v":2167646.4476239635,"d":"2167646.4476"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45386494.63283556,"d":"$45,386,494.63"},1]
[null,null,805,504.1651129980128,-760029.1002000645,140.6255126741671,-157874.44439630583,1065.528061557925,905970.8333670003,null,null,{"v":504.1651129980128,"d":"504.1651"},{"v":-760029.1002000645,"d":"-760029.1002"},{"v":-1507.5003815328655,"d":"(1,507.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":504.1651129980128,"d":"504.1651"},{"v":-760029.1002000645,"d":"-760029.1002"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51176540.40000134,"d":"$51,176,540.40"},1,{"$nulls":7},805,{"v":140.6255126741671,"d":"140.6255"},{"v":-157874.44439630583,"d":"-157874.4444"},{"v":-1122.6586228496456,"d":"(1,122.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":140.6255126741671,"d":"140.6255"},{"v":-157874.44439630583,"d":"-157874.4444"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14220425.711813018,"d":"$14,220,425.71"},1,{"$nulls":7},805,{"v":1065.528061557925,"d":"1065.5281"},{"v":905970.8333670003,"d":"905970.8334"},{"v":850.2552546972498,"d":"850.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1065.528061557925,"d":"1065.5281"},{"v":905970.8333670003,"d":"905970.8334"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":105646835.32242548,"d":"$105,646,835.32"},1]
[null,null,806,410.6966907747883,22246684.026573014,-501.9560989307174,52003920.72884428,699.4063137499616,921200.6858301968,null,null,{"v":410.6966907747883,"d":"410.6967"},{"v":22246684.026573014,"d":"22246684.0266"},{"v":54168.15992503898,"d":"54,168.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":410.6966907747883,"d":"410.6967"},{"v":22246684.026573014,"d":"22246684.0266"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":18822985.050905813,"d":"$18,822,985.05"},1,{"$nulls":7},806,{"v":-501.9560989307174,"d":"-501.9561"},{"v":52003920.72884428,"d":"52003920.7288"},{"v":-103602.5278697174,"d":"(103,602.53)"},{"v":-501.9560989307174,"d":"-501.9561"},{"v":52003920.72884428,"d":"52003920.7288"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-102199530.62191603,"d":"$(102,199,530.62)"},0,{"$nulls":7},806,{"v":699.4063137499616,"d":"699.4063"},{"v":921200.6858301968,"d":"921200.6858"},{"v":1317.1180581585756,"d":"1,317.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":699.4063137499616,"d":"699.4063"},{"v":921200.6858301968,"d":"921200.6858"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69019430.68916596,"d":"$69,019,430.69"},1]
[null,null,807,630.9120123640532,1101899.3762532882,203.6272245936052,718805.7794231661,769.6529824961981,434438.8630236662,null,null,{"v":630.9120123640532,"d":"630.9120"},{"v":1101899.3762532882,"d":"1101899.3763"},{"v":1746.518301536891,"d":"1,746.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":630.9120123640532,"d":"630.9120"},{"v":1101899.3762532882,"d":"1101899.3763"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61989301.860152036,"d":"$61,989,301.86"},1,{"$nulls":7},807,{"v":203.6272245936052,"d":"203.6272"},{"v":718805.7794231661,"d":"718805.7794"},{"v":3530.0082337111016,"d":"3,530.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":203.6272245936052,"d":"203.6272"},{"v":718805.7794231661,"d":"718805.7794"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19643916.679937355,"d":"$19,643,916.68"},1,{"$nulls":7},807,{"v":769.6529824961981,"d":"769.6530"},{"v":434438.8630236662,"d":"434438.8630"},{"v":564.4607022955469,"d":"564.46"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":769.6529824961981,"d":"769.6530"},{"v":434438.8630236662,"d":"434438.8630"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76530859.38659614,"d":"$76,530,859.39"},1]
[null,null,808,953.3673684896348,978056.6468026666,99.57110950142669,11333851.764216896,1495.6273401836952,645273.3232028009,null,null,{"v":953.3673684896348,"d":"953.3674"},{"v":978056.6468026666,"d":"978056.6468"},{"v":1025.8969198328505,"d":"1,025.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":953.3673684896348,"d":"953.3674"},{"v":978056.6468026666,"d":"978056.6468"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94358680.20216082,"d":"$94,358,680.20"},1,{"$nulls":7},808,{"v":99.57110950142669,"d":"99.5711"},{"v":11333851.764216896,"d":"11333851.7642"},{"v":113826.70958441515,"d":"113,826.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":99.57110950142669,"d":"99.5711"},{"v":11333851.764216896,"d":"11333851.7642"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1376740.8140742276,"d":"$(1,376,740.81)"},0,{"$nulls":7},808,{"v":1495.6273401836952,"d":"1495.6273"},{"v":645273.3232028009,"d":"645273.3232"},{"v":431.4399087700199,"d":"431.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1495.6273401836952,"d":"1495.6273"},{"v":645273.3232028009,"d":"645273.3232"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":148917460.69516674,"d":"$148,917,460.70"},1]
[null,null,809,506.1246765788528,-877648.6661897376,226.59277431503142,-1097001.4495614385,926.1842051000349,6074136.108492213,null,null,{"v":506.1246765788528,"d":"506.1247"},{"v":-877648.6661897376,"d":"-877648.6662"},{"v":-1734.0562647966492,"d":"(1,734.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":506.1246765788528,"d":"506.1247"},{"v":-877648.6661897376,"d":"-877648.6662"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51490116.32407502,"d":"$51,490,116.32"},1,{"$nulls":7},809,{"v":226.59277431503142,"d":"226.5928"},{"v":-1097001.4495614385,"d":"-1097001.4496"},{"v":-4841.290517217817,"d":"(4,841.29)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":226.59277431503142,"d":"226.5928"},{"v":-1097001.4495614385,"d":"-1097001.4496"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23756278.881064583,"d":"$23,756,278.88"},1,{"$nulls":7},809,{"v":926.1842051000349,"d":"926.1842"},{"v":6074136.108492213,"d":"6074136.1085"},{"v":6558.237632476318,"d":"6,558.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":926.1842051000349,"d":"926.1842"},{"v":6074136.108492213,"d":"6074136.1085"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86544284.40151128,"d":"$86,544,284.40"},1]
[null,null,810,768.7497381781322,-975155.0242604865,152.67405337061427,3017593.1434682515,703.8825630500287,907421.7707182993,null,null,{"v":768.7497381781322,"d":"768.7497"},{"v":-975155.0242604865,"d":"-975155.0243"},{"v":-1268.4947725270335,"d":"(1,268.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":768.7497381781322,"d":"768.7497"},{"v":-975155.0242604865,"d":"-975155.0243"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77850128.84207371,"d":"$77,850,128.84"},1,{"$nulls":7},810,{"v":152.67405337061427,"d":"152.6741"},{"v":3017593.1434682515,"d":"3017593.1435"},{"v":19764.93763575585,"d":"19,764.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":152.67405337061427,"d":"152.6741"},{"v":3017593.1434682515,"d":"3017593.1435"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12249812.193593176,"d":"$12,249,812.19"},1,{"$nulls":7},810,{"v":703.8825630500287,"d":"703.8826"},{"v":907421.7707182993,"d":"907421.7707"},{"v":1289.1664296758606,"d":"1,289.17"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":703.8825630500287,"d":"703.8826"},{"v":907421.7707182993,"d":"907421.7707"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69480834.53428456,"d":"$69,480,834.53"},1]
[null,null,811,393.57260283415235,13286038.105745707,95.83792395575801,-702593.3786402242,799.8349227212675,56569.729295529425,null,null,{"v":393.57260283415235,"d":"393.5726"},{"v":13286038.105745707,"d":"13286038.1057"},{"v":33757.52786162383,"d":"33,757.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":393.57260283415235,"d":"393.5726"},{"v":13286038.105745707,"d":"13286038.1057"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26071222.17766953,"d":"$26,071,222.18"},1,{"$nulls":7},811,{"v":95.83792395575801,"d":"95.8379"},{"v":-702593.3786402242,"d":"-702593.3786"},{"v":-7331.0579950016945,"d":"(7,331.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":95.83792395575801,"d":"95.8379"},{"v":-702593.3786402242,"d":"-702593.3786"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10286385.774216026,"d":"$10,286,385.77"},1,{"$nulls":7},811,{"v":799.8349227212675,"d":"799.8349"},{"v":56569.729295529425,"d":"56569.7293"},{"v":70.72675584489735,"d":"70.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":799.8349227212675,"d":"799.8349"},{"v":56569.729295529425,"d":"56569.7293"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79926922.54283121,"d":"$79,926,922.54"},1]
[null,null,812,409.7982319880575,8169497.230821526,99.30963513886672,-366387.88466223516,556.8824942836291,3868834.125773354,null,null,{"v":409.7982319880575,"d":"409.7982"},{"v":8169497.230821526,"d":"8169497.2308"},{"v":19935.413559957975,"d":"19,935.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":409.7982319880575,"d":"409.7982"},{"v":8169497.230821526,"d":"8169497.2308"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32810325.967984222,"d":"$32,810,325.97"},1,{"$nulls":7},812,{"v":99.30963513886672,"d":"99.3096"},{"v":-366387.88466223516,"d":"-366387.8847"},{"v":-3689.3488144418957,"d":"(3,689.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":99.30963513886672,"d":"99.3096"},{"v":-366387.88466223516,"d":"-366387.8847"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10297351.398548907,"d":"$10,297,351.40"},1,{"$nulls":7},812,{"v":556.8824942836291,"d":"556.8825"},{"v":3868834.125773354,"d":"3868834.1258"},{"v":6947.307853069081,"d":"6,947.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":556.8824942836291,"d":"556.8825"},{"v":3868834.125773354,"d":"3868834.1258"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51819415.30258955,"d":"$51,819,415.30"},1]
[null,null,813,589.9729964389844,6843560.595277913,-17.64463443854038,6684220.160602195,495.56354134755384,476254.84162332397,null,null,{"v":589.9729964389844,"d":"589.9730"},{"v":6843560.595277913,"d":"6843560.5953"},{"v":11599.786153917099,"d":"11,599.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":589.9729964389844,"d":"589.9730"},{"v":6843560.595277913,"d":"6843560.5953"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52153739.04862053,"d":"$52,153,739.05"},1,{"$nulls":7},813,{"v":-17.64463443854038,"d":"-17.6446"},{"v":6684220.160602195,"d":"6684220.1606"},{"v":-378824.51936789096,"d":"(378,824.52)"},{"v":-17.64463443854038,"d":"-17.6446"},{"v":6684220.160602195,"d":"6684220.1606"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-8448683.604456233,"d":"$(8,448,683.60)"},0,{"$nulls":7},813,{"v":495.56354134755384,"d":"495.5635"},{"v":476254.84162332397,"d":"476254.8416"},{"v":961.0368840457371,"d":"961.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":495.56354134755384,"d":"495.5635"},{"v":476254.84162332397,"d":"476254.8416"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49080099.29313206,"d":"$49,080,099.29"},1]
[null,null,814,539.3283445432317,-1048269.3991856193,-304.01605314207336,51190324.9491398,660.9308787738628,1787891.6368845683,null,null,{"v":539.3283445432317,"d":"539.3283"},{"v":-1048269.3991856193,"d":"-1048269.3992"},{"v":-1943.6571613409646,"d":"(1,943.66)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":539.3283445432317,"d":"539.3283"},{"v":-1048269.3991856193,"d":"-1048269.3992"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54981103.853508785,"d":"$54,981,103.85"},1,{"$nulls":7},814,{"v":-304.01605314207336,"d":"-304.0161"},{"v":51190324.9491398,"d":"51190324.9491"},{"v":-168380.33524899898,"d":"(168,380.34)"},{"v":-304.01605314207336,"d":"-304.0161"},{"v":51190324.9491398,"d":"51190324.9491"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-81591930.26334715,"d":"$(81,591,930.26)"},0,{"$nulls":7},814,{"v":660.9308787738628,"d":"660.9309"},{"v":1787891.6368845683,"d":"1787891.6369"},{"v":2705.111372919065,"d":"2,705.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":660.9308787738628,"d":"660.9309"},{"v":1787891.6368845683,"d":"1787891.6369"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64305196.24050171,"d":"$64,305,196.24"},1]
[null,null,815,360.95121205588293,634037.427862715,256.7828975742341,212852.1818129383,745.6984544447114,749745.2187136495,null,null,{"v":360.95121205588293,"d":"360.9512"},{"v":634037.427862715,"d":"634037.4279"},{"v":1756.5737603467376,"d":"1,756.57"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":360.95121205588293,"d":"360.9512"},{"v":634037.427862715,"d":"634037.4279"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35461083.77772558,"d":"$35,461,083.78"},1,{"$nulls":7},815,{"v":256.7828975742341,"d":"256.7829"},{"v":212852.1818129383,"d":"212852.1818"},{"v":828.9188408718079,"d":"828.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":256.7828975742341,"d":"256.7829"},{"v":212852.1818129383,"d":"212852.1818"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25465437.57561047,"d":"$25,465,437.58"},1,{"$nulls":7},815,{"v":745.6984544447114,"d":"745.6985"},{"v":749745.2187136495,"d":"749745.2187"},{"v":1005.42681058921,"d":"1,005.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":745.6984544447114,"d":"745.6985"},{"v":749745.2187136495,"d":"749745.2187"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73820100.22575748,"d":"$73,820,100.23"},1]
[null,null,816,763.0050059085479,3269456.1927197017,-35.62682370649054,14109697.074596608,-198.87198601549608,18917015.279378213,null,null,{"v":763.0050059085479,"d":"763.0050"},{"v":3269456.1927197017,"d":"3269456.1927"},{"v":4284.973450241782,"d":"4,284.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":763.0050059085479,"d":"763.0050"},{"v":3269456.1927197017,"d":"3269456.1927"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73031044.3981351,"d":"$73,031,044.40"},1,{"$nulls":7},816,{"v":-35.62682370649054,"d":"-35.6268"},{"v":14109697.074596608,"d":"14109697.0746"},{"v":-396041.3982127204,"d":"(396,041.40)"},{"v":-35.62682370649054,"d":"-35.6268"},{"v":14109697.074596608,"d":"14109697.0746"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-17672379.44524566,"d":"$(17,672,379.45)"},0,{"$nulls":7},816,{"v":-198.87198601549608,"d":"-198.8720"},{"v":18917015.279378213,"d":"18917015.2794"},{"v":-95121.56869547328,"d":"(95,121.57)"},{"v":-198.87198601549608,"d":"-198.8720"},{"v":18917015.279378213,"d":"18917015.2794"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-38804213.880927816,"d":"$(38,804,213.88)"},0]
[null,null,817,598.0333359466167,-1668794.8643318452,93.94221012401977,243582.39628772996,1264.4837932585651,2675526.753465274,null,null,{"v":598.0333359466167,"d":"598.0333"},{"v":-1668794.8643318452,"d":"-1668794.8643"},{"v":-2790.4713065707924,"d":"(2,790.47)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":598.0333359466167,"d":"598.0333"},{"v":-1668794.8643318452,"d":"-1668794.8643"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61472128.45899351,"d":"$61,472,128.46"},1,{"$nulls":7},817,{"v":93.94221012401977,"d":"93.9422"},{"v":243582.39628772996,"d":"243582.3963"},{"v":2592.8961642073314,"d":"2,592.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":93.94221012401977,"d":"93.9422"},{"v":243582.39628772996,"d":"243582.3963"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9150638.616114246,"d":"$9,150,638.62"},1,{"$nulls":7},817,{"v":1264.4837932585651,"d":"1264.4838"},{"v":2675526.753465274,"d":"2675526.7535"},{"v":2115.9043458915844,"d":"2,115.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1264.4837932585651,"d":"1264.4838"},{"v":2675526.753465274,"d":"2675526.7535"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":123772852.57239123,"d":"$123,772,852.57"},1]
[null,null,818,390.90018466842776,520210.6547155855,-919.2691633798968,82676645.60867953,709.1728757266319,1124103.260580699,null,null,{"v":390.90018466842776,"d":"390.9002"},{"v":520210.6547155855,"d":"520210.6547"},{"v":1330.801762493007,"d":"1,330.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":390.90018466842776,"d":"390.9002"},{"v":520210.6547155855,"d":"520210.6547"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38569807.812127195,"d":"$38,569,807.81"},1,{"$nulls":7},818,{"v":-919.2691633798968,"d":"-919.2692"},{"v":82676645.60867953,"d":"82676645.6087"},{"v":-89937.3642695688,"d":"(89,937.36)"},{"v":-919.2691633798968,"d":"-919.2692"},{"v":82676645.60867953,"d":"82676645.6087"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-174603561.94666922,"d":"$(174,603,561.95)"},0,{"$nulls":7},818,{"v":709.1728757266319,"d":"709.1729"},{"v":1124103.260580699,"d":"1124103.2606"},{"v":1585.090602103079,"d":"1,585.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":709.1728757266319,"d":"709.1729"},{"v":1124103.260580699,"d":"1124103.2606"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69793184.31208248,"d":"$69,793,184.31"},1]
[null,null,819,473.7868433270596,8091516.277539859,158.41857296665694,-1762454.9309419626,716.428515041036,311467.2275364762,null,null,{"v":473.7868433270596,"d":"473.7868"},{"v":8091516.277539859,"d":"8091516.2775"},{"v":17078.38955746225,"d":"17,078.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":473.7868433270596,"d":"473.7868"},{"v":8091516.277539859,"d":"8091516.2775"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39287168.0551661,"d":"$39,287,168.06"},1,{"$nulls":7},819,{"v":158.41857296665694,"d":"158.4186"},{"v":-1762454.9309419626,"d":"-1762454.9309"},{"v":-11125.304930709824,"d":"(11,125.30)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":158.41857296665694,"d":"158.4186"},{"v":-1762454.9309419626,"d":"-1762454.9309"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17604312.227607656,"d":"$17,604,312.23"},1,{"$nulls":7},819,{"v":716.428515041036,"d":"716.4285"},{"v":311467.2275364762,"d":"311467.2275"},{"v":434.74990316184693,"d":"434.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":716.428515041036,"d":"716.4285"},{"v":311467.2275364762,"d":"311467.2275"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71331384.27656713,"d":"$71,331,384.28"},1]
[null,null,820,449.1125577743733,422447.0160138048,-374.9405200342808,22167639.027433384,1334.4147100822665,478607.72343758214,null,null,{"v":449.1125577743733,"d":"449.1126"},{"v":422447.0160138048,"d":"422447.0160"},{"v":940.6261497280047,"d":"940.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":449.1125577743733,"d":"449.1126"},{"v":422447.0160138048,"d":"422447.0160"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44488808.76142353,"d":"$44,488,808.76"},1,{"$nulls":7},820,{"v":-374.9405200342808,"d":"-374.9405"},{"v":22167639.027433384,"d":"22167639.0274"},{"v":-59123.08177682849,"d":"(59,123.08)"},{"v":-374.9405200342808,"d":"-374.9405"},{"v":22167639.027433384,"d":"22167639.0274"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-59661691.03086147,"d":"$(59,661,691.03)"},0,{"$nulls":7},820,{"v":1334.4147100822665,"d":"1334.4147"},{"v":478607.72343758214,"d":"478607.7234"},{"v":358.6649036625773,"d":"358.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1334.4147100822665,"d":"1334.4147"},{"v":478607.72343758214,"d":"478607.7234"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":132962863.28478907,"d":"$132,962,863.28"},1]
[null,null,821,518.4973174792685,1118992.63343025,139.26325153640937,2198114.129042402,1285.685349051877,1150264.5820418373,null,null,{"v":518.4973174792685,"d":"518.4973"},{"v":1118992.63343025,"d":"1118992.6334"},{"v":2158.1454632597815,"d":"2,158.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":518.4973174792685,"d":"518.4973"},{"v":1118992.63343025,"d":"1118992.6334"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50730739.1144966,"d":"$50,730,739.11"},1,{"$nulls":7},821,{"v":139.26325153640937,"d":"139.2633"},{"v":2198114.129042402,"d":"2198114.1290"},{"v":15783.877690574536,"d":"15,783.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":139.26325153640937,"d":"139.2633"},{"v":2198114.129042402,"d":"2198114.1290"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11728211.024598535,"d":"$11,728,211.02"},1,{"$nulls":7},821,{"v":1285.685349051877,"d":"1285.6853"},{"v":1150264.5820418373,"d":"1150264.5820"},{"v":894.6703661903706,"d":"894.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1285.685349051877,"d":"1285.6853"},{"v":1150264.5820418373,"d":"1150264.5820"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127418270.32314587,"d":"$127,418,270.32"},1]
[null,null,822,680.2530392369663,-2136334.3654089775,210.29212731074585,127343.82790528797,1105.8095227858066,4215176.8593762675,null,null,{"v":680.2530392369663,"d":"680.2530"},{"v":-2136334.3654089775,"d":"-2136334.3654"},{"v":-3140.4995526448283,"d":"(3,140.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":680.2530392369663,"d":"680.2530"},{"v":-2136334.3654089775,"d":"-2136334.3654"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70161638.2891056,"d":"$70,161,638.29"},1,{"$nulls":7},822,{"v":210.29212731074585,"d":"210.2921"},{"v":127343.82790528797,"d":"127343.8279"},{"v":605.556801073745,"d":"605.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":210.29212731074585,"d":"210.2921"},{"v":127343.82790528797,"d":"127343.8279"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20901868.903169297,"d":"$20,901,868.90"},1,{"$nulls":7},822,{"v":1105.8095227858066,"d":"1105.8095"},{"v":4215176.8593762675,"d":"4215176.8594"},{"v":3811.8471332722825,"d":"3,811.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1105.8095227858066,"d":"1105.8095"},{"v":4215176.8593762675,"d":"4215176.8594"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106365775.4192044,"d":"$106,365,775.42"},1]
[null,null,823,700.4024769455245,-1020568.6633951366,171.77191855929414,2344446.1994715473,959.7953214328736,412108.00222862116,null,null,{"v":700.4024769455245,"d":"700.4025"},{"v":-1020568.6633951366,"d":"-1020568.6634"},{"v":-1457.117438884377,"d":"(1,457.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":700.4024769455245,"d":"700.4025"},{"v":-1020568.6633951366,"d":"-1020568.6634"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71060816.35794759,"d":"$71,060,816.36"},1,{"$nulls":7},823,{"v":171.77191855929414,"d":"171.7719"},{"v":2344446.1994715473,"d":"2344446.1995"},{"v":13648.599952397139,"d":"13,648.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":171.77191855929414,"d":"171.7719"},{"v":2344446.1994715473,"d":"2344446.1995"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14832745.656457864,"d":"$14,832,745.66"},1,{"$nulls":7},823,{"v":959.7953214328736,"d":"959.7953"},{"v":412108.00222862116,"d":"412108.0022"},{"v":429.3707137615416,"d":"429.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":959.7953214328736,"d":"959.7953"},{"v":412108.00222862116,"d":"412108.0022"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95567424.14105874,"d":"$95,567,424.14"},1]
[null,null,824,-3379.266845734888,278328238.91194373,103.18928026733192,-1074647.9940926647,1128.8748146692378,2240040.984442947,null,null,{"v":-3379.266845734888,"d":"-3379.2668"},{"v":278328238.91194373,"d":"278328238.9119"},{"v":-82363.49824318646,"d":"(82,363.50)"},{"v":-3379.266845734888,"d":"-3379.2668"},{"v":278328238.91194373,"d":"278328238.9119"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-616254923.4854326,"d":"$(616,254,923.49)"},0,{"$nulls":7},824,{"v":103.18928026733192,"d":"103.1893"},{"v":-1074647.9940926647,"d":"-1074647.9941"},{"v":-10414.337529136552,"d":"(10,414.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":103.18928026733192,"d":"103.1893"},{"v":-1074647.9940926647,"d":"-1074647.9941"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11393576.020825855,"d":"$11,393,576.02"},1,{"$nulls":7},824,{"v":1128.8748146692378,"d":"1128.8748"},{"v":2240040.984442947,"d":"2240040.9844"},{"v":1984.3130126871354,"d":"1,984.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1128.8748146692378,"d":"1128.8748"},{"v":2240040.984442947,"d":"2240040.9844"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110647440.48248084,"d":"$110,647,440.48"},1]
[null,null,825,659.3289834213792,-1483371.0832328359,120.49821802959195,2173472.2473634994,915.615659703275,734135.2788190185,null,null,{"v":659.3289834213792,"d":"659.3290"},{"v":-1483371.0832328359,"d":"-1483371.0832"},{"v":-2249.819317111392,"d":"(2,249.82)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":659.3289834213792,"d":"659.3290"},{"v":-1483371.0832328359,"d":"-1483371.0832"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67416269.42537077,"d":"$67,416,269.43"},1,{"$nulls":7},825,{"v":120.49821802959195,"d":"120.4982"},{"v":2173472.2473634994,"d":"2173472.2474"},{"v":18037.380825247874,"d":"18,037.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":120.49821802959195,"d":"120.4982"},{"v":2173472.2473634994,"d":"2173472.2474"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9876349.555595696,"d":"$9,876,349.56"},1,{"$nulls":7},825,{"v":915.615659703275,"d":"915.6157"},{"v":734135.2788190185,"d":"734135.2788"},{"v":801.794149148706,"d":"801.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":915.615659703275,"d":"915.6157"},{"v":734135.2788190185,"d":"734135.2788"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90827430.69150847,"d":"$90,827,430.69"},1]
[null,null,826,221.89534599545732,35199342.49105331,197.41085522672074,651421.1605640687,842.9993882305134,776195.4839110794,null,null,{"v":221.89534599545732,"d":"221.8953"},{"v":35199342.49105331,"d":"35199342.4911"},{"v":158630.37745628934,"d":"158,630.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":221.89534599545732,"d":"221.8953"},{"v":35199342.49105331,"d":"35199342.4911"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-13009807.89150758,"d":"$(13,009,807.89)"},0,{"$nulls":7},826,{"v":197.41085522672074,"d":"197.4109"},{"v":651421.1605640687,"d":"651421.1606"},{"v":3299.82441855049,"d":"3,299.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":197.41085522672074,"d":"197.4109"},{"v":651421.1605640687,"d":"651421.1606"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19089664.362108007,"d":"$19,089,664.36"},1,{"$nulls":7},826,{"v":842.9993882305134,"d":"842.9994"},{"v":776195.4839110794,"d":"776195.4839"},{"v":920.7545043897862,"d":"920.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":842.9993882305134,"d":"842.9994"},{"v":776195.4839110794,"d":"776195.4839"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83523743.33914027,"d":"$83,523,743.34"},1]
[null,null,827,368.010223852496,5938509.00721027,-108.00308683104231,18570149.789308377,932.3877099285455,1584352.1422974593,null,null,{"v":368.010223852496,"d":"368.0102"},{"v":5938509.00721027,"d":"5938509.0072"},{"v":16136.804420929657,"d":"16,136.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":368.010223852496,"d":"368.0102"},{"v":5938509.00721027,"d":"5938509.0072"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30862513.37803933,"d":"$30,862,513.38"},1,{"$nulls":7},827,{"v":-108.00308683104231,"d":"-108.0031"},{"v":18570149.789308377,"d":"18570149.7893"},{"v":-171940.91700692885,"d":"(171,940.92)"},{"v":-108.00308683104231,"d":"-108.0031"},{"v":18570149.789308377,"d":"18570149.7893"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-29370458.47241261,"d":"$(29,370,458.47)"},0,{"$nulls":7},827,{"v":932.3877099285455,"d":"932.3877"},{"v":1584352.1422974593,"d":"1584352.1423"},{"v":1699.241769734264,"d":"1,699.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":932.3877099285455,"d":"932.3877"},{"v":1584352.1422974593,"d":"1584352.1423"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":91654418.85055709,"d":"$91,654,418.85"},1]
[null,null,828,166.39917196864917,39013616.43325077,86.53211737981474,626323.0840387717,149.90594938800496,11831272.518903518,null,null,{"v":166.39917196864917,"d":"166.3992"},{"v":39013616.43325077,"d":"39013616.4333"},{"v":234457.9962248924,"d":"234,458.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":166.39917196864917,"d":"166.3992"},{"v":39013616.43325077,"d":"39013616.4333"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-22373699.236385852,"d":"$(22,373,699.24)"},0,{"$nulls":7},828,{"v":86.53211737981474,"d":"86.5321"},{"v":626323.0840387717,"d":"626323.0840"},{"v":7238.041816192441,"d":"7,238.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":86.53211737981474,"d":"86.5321"},{"v":626323.0840387717,"d":"626323.0840"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8026888.653942702,"d":"$8,026,888.65"},1,{"$nulls":7},828,{"v":149.90594938800496,"d":"149.9059"},{"v":11831272.518903518,"d":"11831272.5189"},{"v":78924.63619492759,"d":"78,924.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":149.90594938800496,"d":"149.9059"},{"v":11831272.518903518,"d":"11831272.5189"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3159322.419896977,"d":"$3,159,322.42"},1]
[null,null,829,858.2565819369956,-1589038.0689089745,32.88662578691947,702318.4589547087,939.9292931705713,1459297.9542519068,null,null,{"v":858.2565819369956,"d":"858.2566"},{"v":-1589038.0689089745,"d":"-1589038.0689"},{"v":-1851.4720450179143,"d":"(1,851.47)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":858.2565819369956,"d":"858.2566"},{"v":-1589038.0689089745,"d":"-1589038.0689"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87414696.26260854,"d":"$87,414,696.26"},1,{"$nulls":7},829,{"v":32.88662578691947,"d":"32.8866"},{"v":702318.4589547087,"d":"702318.4590"},{"v":21355.746968545896,"d":"21,355.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":32.88662578691947,"d":"32.8866"},{"v":702318.4589547087,"d":"702318.4590"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2586344.119737238,"d":"$2,586,344.12"},1,{"$nulls":7},829,{"v":939.9292931705713,"d":"939.9293"},{"v":1459297.9542519068,"d":"1459297.9543"},{"v":1552.56141590119,"d":"1,552.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":939.9292931705713,"d":"939.9293"},{"v":1459297.9542519068,"d":"1459297.9543"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92533631.36280523,"d":"$92,533,631.36"},1]
[null,null,830,512.0207106172347,2973618.055301478,97.93397067661135,-1298635.1506604683,790.4766789982459,213200.93698956957,null,null,{"v":512.0207106172347,"d":"512.0207"},{"v":2973618.055301478,"d":"2973618.0553"},{"v":5807.612843857073,"d":"5,807.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":512.0207106172347,"d":"512.0207"},{"v":2973618.055301478,"d":"2973618.0553"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48228453.00642199,"d":"$48,228,453.01"},1,{"$nulls":7},830,{"v":97.93397067661135,"d":"97.9340"},{"v":-1298635.1506604683,"d":"-1298635.1507"},{"v":-13260.31347129489,"d":"(13,260.31)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":97.93397067661135,"d":"97.9340"},{"v":-1298635.1506604683,"d":"-1298635.1507"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11092032.218321603,"d":"$11,092,032.22"},1,{"$nulls":7},830,{"v":790.4766789982459,"d":"790.4767"},{"v":213200.93698956957,"d":"213200.9370"},{"v":269.71186203716286,"d":"269.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":790.4766789982459,"d":"790.4767"},{"v":213200.93698956957,"d":"213200.9370"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78834466.96283501,"d":"$78,834,466.96"},1]
[null,null,831,492.20953548600664,-1681430.811463207,244.41403164207077,-249443.16545231268,1672.2067094322192,547591.9982895539,null,null,{"v":492.20953548600664,"d":"492.2095"},{"v":-1681430.811463207,"d":"-1681430.8115"},{"v":-3416.0874388647626,"d":"(3,416.09)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.20953548600664,"d":"492.2095"},{"v":-1681430.811463207,"d":"-1681430.8115"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50902384.36006387,"d":"$50,902,384.36"},1,{"$nulls":7},831,{"v":244.41403164207077,"d":"244.4140"},{"v":-249443.16545231268,"d":"-249443.1655"},{"v":-1020.5762892435192,"d":"(1,020.58)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":244.41403164207077,"d":"244.4140"},{"v":-249443.16545231268,"d":"-249443.1655"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24690846.32965939,"d":"$24,690,846.33"},1,{"$nulls":7},831,{"v":1672.2067094322192,"d":"1672.2067"},{"v":547591.9982895539,"d":"547591.9983"},{"v":327.4666912893103,"d":"327.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1672.2067094322192,"d":"1672.2067"},{"v":547591.9982895539,"d":"547591.9983"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":166673078.94493237,"d":"$166,673,078.94"},1]
[null,null,832,691.8479142276956,2299951.557847813,48.31262434911332,7360337.964263554,301.08598901948426,6627021.103647205,null,null,{"v":691.8479142276956,"d":"691.8479"},{"v":2299951.557847813,"d":"2299951.5578"},{"v":3324.3600371553202,"d":"3,324.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":691.8479142276956,"d":"691.8479"},{"v":2299951.557847813,"d":"2299951.5578"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66884839.86492175,"d":"$66,884,839.86"},1,{"$nulls":7},832,{"v":48.31262434911332,"d":"48.3126"},{"v":7360337.964263554,"d":"7360337.9643"},{"v":152348.12977818784,"d":"152,348.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":48.31262434911332,"d":"48.3126"},{"v":7360337.964263554,"d":"7360337.9643"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2529075.5293522216,"d":"$(2,529,075.53)"},0,{"$nulls":7},832,{"v":301.08598901948426,"d":"301.0860"},{"v":6627021.103647205,"d":"6627021.1036"},{"v":22010.39352654284,"d":"22,010.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":301.08598901948426,"d":"301.0860"},{"v":6627021.103647205,"d":"6627021.1036"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23481577.79830122,"d":"$23,481,577.80"},1]
[null,null,833,478.73319168062153,-973460.2161720004,157.0657823890906,3767145.3566780277,830.6472179062112,1360231.7560574138,null,null,{"v":478.73319168062153,"d":"478.7332"},{"v":-973460.2161720004,"d":"-973460.2162"},{"v":-2033.408656614366,"d":"(2,033.41)"},{"$f":"IF(AND(L847<0,M847>0),L847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L847<0,M847>0),M847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L847>0,M847>0),L847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L847>0,M847>0),M847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L847>0,M847<0),L847,#N/A)","v":{"v":478.73319168062153,"d":"478.7332"}},{"$f":"IF(AND(L847>0,M847<0),M847,#N/A)","v":{"v":-973460.2161720004,"d":"-973460.2162"}},{"$f":"IF(AND(L847<0,M847<0),L847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L847<0,M847<0),M847,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C847 > TotalSimulations,\"\",threshold*L847-M847)","v":{"v":48846779.38423415,"d":"$48,846,779.38"}},1,{"$nulls":7},833,{"v":157.0657823890906,"d":"157.0658"},{"v":3767145.3566780277,"d":"3767145.3567"},{"v":23984.506996857413,"d":"23,984.51"},{"$f":"IF(AND(AH847<0,AI847>0),AH847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH847<0,AI847>0),AI847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH847>0,AI847>0),AH847,#N/A)","v":{"v":157.0657823890906,"d":"157.0658"}},{"$f":"IF(AND(AH847>0,AI847>0),AI847,#N/A)","v":{"v":3767145.3566780277,"d":"3767145.3567"}},{"$f":"IF(AND(AH847>0,AI847<0),AH847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH847>0,AI847<0),AI847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH847<0,AI847<0),AH847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH847<0,AI847<0),AI847,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG847 > TotalSimulations,\"\",threshold_DK*AH847-AI847)","v":{"v":11939432.882231032,"d":"$11,939,432.88"}},1,{"$nulls":7},833,{"v":830.6472179062112,"d":"830.6472"},{"v":1360231.7560574138,"d":"1360231.7561"},{"v":1637.5565062218727,"d":"1,637.56"},{"$f":"IF(AND(BD847<0,BE847>0),BD847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD847<0,BE847>0),BE847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD847>0,BE847>0),BD847,#N/A)","v":{"v":830.6472179062112,"d":"830.6472"}},{"$f":"IF(AND(BD847>0,BE847>0),BE847,#N/A)","v":{"v":1360231.7560574138,"d":"1360231.7561"}},{"$f":"IF(AND(BD847>0,BE847<0),BD847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD847>0,BE847<0),BE847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD847<0,BE847<0),BD847,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD847<0,BE847<0),BE847,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC847 > TotalSimulations,\"\",threshold_UB*BD847-BE847)","v":{"v":81704490.0345637,"d":"$81,704,490.03"}},1]
[null,null,834,708.0567333302606,-725605.918185086,137.77273973340925,2417632.3382353364,487.03799432441883,365771.60193099687,null,null,{"$f":"D848","v":{"v":708.0567333302606,"d":"708.0567"}},{"$f":"E848","v":{"v":-725605.918185086,"d":"-725605.9182"}},{"$f":"IFERROR(M848/L848,\"\")","v":{"v":-1024.7849981911547,"d":"(1,024.78)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":708.0567333302606,"d":"708.0567"},{"v":-725605.918185086,"d":"-725605.9182"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71531279.25121115,"d":"$71,531,279.25"},{"$f":"IF(X848>0,1,0)","v":1},{"$nulls":7},834,{"$f":"F848","v":{"v":137.77273973340925,"d":"137.7727"}},{"$f":"G848","v":{"v":2417632.3382353364,"d":"2417632.3382"}},{"$f":"IFERROR(AI848/AH848,\"\")","v":{"v":17547.97315429354,"d":"17,547.97"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":137.77273973340925,"d":"137.7727"},{"v":2417632.3382353364,"d":"2417632.3382"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11359641.635105588,"d":"$11,359,641.64"},{"$f":"IF(AT848>0,1,0)","v":1},{"$nulls":7},834,{"$f":"H848","v":{"v":487.03799432441883,"d":"487.0380"}},{"$f":"I848","v":{"v":365771.60193099687,"d":"365771.6019"}},{"$f":"IFERROR(BE848/BD848,\"\")","v":{"v":751.012459383927,"d":"751.01"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":487.03799432441883,"d":"487.0380"},{"v":365771.60193099687,"d":"365771.6019"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48338027.830510885,"d":"$48,338,027.83"},{"$f":"IF(BP848>0,1,0)","v":1}]
[null,null,835,1160.6108836690837,6366499.257278452,149.42861674098822,-1498676.1028943462,1320.1699748190003,354754.8341488191,null,null,{"v":1160.6108836690837,"d":"1160.6109"},{"v":6366499.257278452,"d":"6366499.2573"},{"v":5485.472647948805,"d":"5,485.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1160.6108836690837,"d":"1160.6109"},{"v":6366499.257278452,"d":"6366499.2573"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109694589.10962991,"d":"$109,694,589.11"},1,{"$nulls":7},835,{"v":149.42861674098822,"d":"149.4286"},{"v":-1498676.1028943462,"d":"-1498676.1029"},{"v":-10029.378144429145,"d":"(10,029.38)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":149.42861674098822,"d":"149.4286"},{"v":-1498676.1028943462,"d":"-1498676.1029"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16441537.776993167,"d":"$16,441,537.78"},1,{"$nulls":7},835,{"v":1320.1699748190003,"d":"1320.1700"},{"v":354754.8341488191,"d":"354754.8341"},{"v":268.7190596025009,"d":"268.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1320.1699748190003,"d":"1320.1700"},{"v":354754.8341488191,"d":"354754.8341"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":131662242.64775121,"d":"$131,662,242.65"},1]
[null,null,836,333.1747170112794,28886034.178228166,-379.67504713764356,33837932.04395371,1234.4329057079813,506135.54335059645,null,null,{"v":333.1747170112794,"d":"333.1747"},{"v":28886034.178228166,"d":"28886034.1782"},{"v":86699.35833471495,"d":"86,699.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":333.1747170112794,"d":"333.1747"},{"v":28886034.178228166,"d":"28886034.1782"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4431437.522899777,"d":"$4,431,437.52"},1,{"$nulls":7},836,{"v":-379.67504713764356,"d":"-379.6750"},{"v":33837932.04395371,"d":"33837932.0440"},{"v":-89123.40249657346,"d":"(89,123.40)"},{"v":-379.67504713764356,"d":"-379.6750"},{"v":33837932.04395371,"d":"33837932.0440"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-71805436.75771806,"d":"$(71,805,436.76)"},0,{"$nulls":7},836,{"v":1234.4329057079813,"d":"1234.4329"},{"v":506135.54335059645,"d":"506135.5434"},{"v":410.0146237274142,"d":"410.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1234.4329057079813,"d":"1234.4329"},{"v":506135.54335059645,"d":"506135.5434"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":122937155.02744754,"d":"$122,937,155.03"},1]
[null,null,837,-162.41074688230583,75755689.88904516,126.29332717737998,-993225.1775794439,573.2871319967962,282604.91142010037,null,null,{"v":-162.41074688230583,"d":"-162.4107"},{"v":75755689.88904516,"d":"75755689.8890"},{"v":-466445.0557815797,"d":"(466,445.06)"},{"v":-162.41074688230583,"d":"-162.4107"},{"v":75755689.88904516,"d":"75755689.8890"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-91996764.57727575,"d":"$(91,996,764.58)"},0,{"$nulls":7},837,{"v":126.29332717737998,"d":"126.2933"},{"v":-993225.1775794439,"d":"-993225.1776"},{"v":-7864.43116020256,"d":"(7,864.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":126.29332717737998,"d":"126.2933"},{"v":-993225.1775794439,"d":"-993225.1776"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13622557.895317443,"d":"$13,622,557.90"},1,{"$nulls":7},837,{"v":573.2871319967962,"d":"573.2871"},{"v":282604.91142010037,"d":"282604.9114"},{"v":492.9552673470433,"d":"492.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":573.2871319967962,"d":"573.2871"},{"v":282604.91142010037,"d":"282604.9114"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57046108.28825952,"d":"$57,046,108.29"},1]
[null,null,838,-129.1784533049031,104185433.21679792,-495.5754541480055,56781934.83379659,626.6923658726446,501465.58122983994,null,null,{"v":-129.1784533049031,"d":"-129.1785"},{"v":104185433.21679792,"d":"104185433.2168"},{"v":-806523.3059486048,"d":"(806,523.31)"},{"v":-129.1784533049031,"d":"-129.1785"},{"v":104185433.21679792,"d":"104185433.2168"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-117103278.54728822,"d":"$(117,103,278.55)"},0,{"$nulls":7},838,{"v":-495.5754541480055,"d":"-495.5755"},{"v":56781934.83379659,"d":"56781934.8338"},{"v":-114577.77894067862,"d":"(114,577.78)"},{"v":-495.5754541480055,"d":"-495.5755"},{"v":56781934.83379659,"d":"56781934.8338"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-106339480.24859715,"d":"$(106,339,480.25)"},0,{"$nulls":7},838,{"v":626.6923658726446,"d":"626.6924"},{"v":501465.58122983994,"d":"501465.5812"},{"v":800.178219071759,"d":"800.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":626.6923658726446,"d":"626.6924"},{"v":501465.58122983994,"d":"501465.5812"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62167771.00603461,"d":"$62,167,771.01"},1]
[null,null,839,0,0,85.40744532605459,1140580.6796657909,730.6141959549423,797530.0927879186,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$nulls":7},839,{"v":85.40744532605459,"d":"85.4074"},{"v":1140580.6796657909,"d":"1140580.6797"},{"v":13354.58138703796,"d":"13,354.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":85.40744532605459,"d":"85.4074"},{"v":1140580.6796657909,"d":"1140580.6797"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7400163.852939667,"d":"$7,400,163.85"},1,{"$nulls":7},839,{"v":730.6141959549423,"d":"730.6142"},{"v":797530.0927879186,"d":"797530.0928"},{"v":1091.588552759387,"d":"1,091.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":730.6141959549423,"d":"730.6142"},{"v":797530.0927879186,"d":"797530.0928"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72263889.5027063,"d":"$72,263,889.50"},1]
[null,null,840,436.5293346705257,-1207941.1651613656,197.98603156045283,4282783.030757903,858.9443931941205,7467906.821909211,null,null,{"v":436.5293346705257,"d":"436.5293"},{"v":-1207941.1651613656,"d":"-1207941.1652"},{"v":-2767.147747523244,"d":"(2,767.15)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":436.5293346705257,"d":"436.5293"},{"v":-1207941.1651613656,"d":"-1207941.1652"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44860874.632213935,"d":"$44,860,874.63"},1,{"$nulls":7},840,{"v":197.98603156045283,"d":"197.9860"},{"v":4282783.030757903,"d":"4282783.0308"},{"v":21631.743396251684,"d":"21,631.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":197.98603156045283,"d":"197.9860"},{"v":4282783.030757903,"d":"4282783.0308"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15515820.12528738,"d":"$15,515,820.13"},1,{"$nulls":7},840,{"v":858.9443931941205,"d":"858.9444"},{"v":7467906.821909211,"d":"7467906.8219"},{"v":8694.284381016352,"d":"8,694.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":858.9443931941205,"d":"858.9444"},{"v":7467906.821909211,"d":"7467906.8219"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78426532.49750285,"d":"$78,426,532.50"},1]
[null,null,841,484.41023316979044,-768929.2365501262,185.80350370341694,3548780.9371061353,575.3090046462712,988505.9017092367,null,null,{"v":484.41023316979044,"d":"484.4102"},{"v":-768929.2365501262,"d":"-768929.2366"},{"v":-1587.3513478824655,"d":"(1,587.35)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":484.41023316979044,"d":"484.4102"},{"v":-768929.2365501262,"d":"-768929.2366"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49209952.55352917,"d":"$49,209,952.55"},1,{"$nulls":7},841,{"v":185.80350370341694,"d":"185.8035"},{"v":3548780.9371061353,"d":"3548780.9371"},{"v":19099.644874139547,"d":"19,099.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":185.80350370341694,"d":"185.8035"},{"v":3548780.9371061353,"d":"3548780.9371"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15031569.433235556,"d":"$15,031,569.43"},1,{"$nulls":7},841,{"v":575.3090046462712,"d":"575.3090"},{"v":988505.9017092367,"d":"988505.9017"},{"v":1718.2173296887984,"d":"1,718.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":575.3090046462712,"d":"575.3090"},{"v":988505.9017092367,"d":"988505.9017"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56542394.56291788,"d":"$56,542,394.56"},1]
[null,null,842,808.4009307106062,-1531359.898785986,-547.7230897813024,45214200.56767063,1161.9412612203596,6624401.451234684,null,null,{"v":808.4009307106062,"d":"808.4009"},{"v":-1531359.898785986,"d":"-1531359.8988"},{"v":-1894.307441531369,"d":"(1,894.31)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":808.4009307106062,"d":"808.4009"},{"v":-1531359.898785986,"d":"-1531359.8988"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82371452.9698466,"d":"$82,371,452.97"},1,{"$nulls":7},842,{"v":-547.7230897813024,"d":"-547.7231"},{"v":45214200.56767063,"d":"45214200.5677"},{"v":-82549.37834686498,"d":"(82,549.38)"},{"v":-547.7230897813024,"d":"-547.7231"},{"v":45214200.56767063,"d":"45214200.5677"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-99986509.54580086,"d":"$(99,986,509.55)"},0,{"$nulls":7},842,{"v":1161.9412612203596,"d":"1161.9413"},{"v":6624401.451234684,"d":"6624401.4512"},{"v":5701.150025671032,"d":"5,701.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1161.9412612203596,"d":"1161.9413"},{"v":6624401.451234684,"d":"6624401.4512"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109569724.67080128,"d":"$109,569,724.67"},1]
[null,null,843,416.14612005010713,-1462665.1297360053,43.162853655812796,13704191.108948335,587.2187262202206,500466.0075408113,null,null,{"v":416.14612005010713,"d":"416.1461"},{"v":-1462665.1297360053,"d":"-1462665.1297"},{"v":-3514.7873769912585,"d":"(3,514.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":416.14612005010713,"d":"416.1461"},{"v":-1462665.1297360053,"d":"-1462665.1297"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":43077277.134746715,"d":"$43,077,277.13"},1,{"$nulls":7},843,{"v":43.162853655812796,"d":"43.1629"},{"v":13704191.108948335,"d":"13704191.1089"},{"v":317499.6541755013,"d":"317,499.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":43.162853655812796,"d":"43.1629"},{"v":13704191.108948335,"d":"13704191.1089"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9387905.743367055,"d":"$(9,387,905.74)"},0,{"$nulls":7},843,{"v":587.2187262202206,"d":"587.2187"},{"v":500466.0075408113,"d":"500466.0075"},{"v":852.2650678430937,"d":"852.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":587.2187262202206,"d":"587.2187"},{"v":500466.0075408113,"d":"500466.0075"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58221406.61448124,"d":"$58,221,406.61"},1]
[null,null,844,723.8527767068117,-552939.8449128903,157.12120351491467,-679238.2319001593,1502.1005926966754,662776.7246462675,null,null,{"v":723.8527767068117,"d":"723.8528"},{"v":-552939.8449128903,"d":"-552939.8449"},{"v":-763.8844012293571,"d":"(763.88)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":723.8527767068117,"d":"723.8528"},{"v":-552939.8449128903,"d":"-552939.8449"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72938217.51559405,"d":"$72,938,217.52"},1,{"$nulls":7},844,{"v":157.12120351491467,"d":"157.1212"},{"v":-679238.2319001593,"d":"-679238.2319"},{"v":-4323.020806263636,"d":"(4,323.02)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":157.12120351491467,"d":"157.1212"},{"v":-679238.2319001593,"d":"-679238.2319"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16391358.583391625,"d":"$16,391,358.58"},1,{"$nulls":7},844,{"v":1502.1005926966754,"d":"1502.1006"},{"v":662776.7246462675,"d":"662776.7246"},{"v":441.2332488707728,"d":"441.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1502.1005926966754,"d":"1502.1006"},{"v":662776.7246462675,"d":"662776.7246"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":149547282.54502127,"d":"$149,547,282.55"},1]
[null,null,845,607.8403643521051,-1098477.8144705053,161.82706540759318,1514107.3073362866,414.8085404576268,546576.3809896377,null,null,{"v":607.8403643521051,"d":"607.8404"},{"v":-1098477.8144705053,"d":"-1098477.8145"},{"v":-1807.1814227759767,"d":"(1,807.18)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":607.8403643521051,"d":"607.8404"},{"v":-1098477.8144705053,"d":"-1098477.8145"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61882514.24968102,"d":"$61,882,514.25"},1,{"$nulls":7},845,{"v":161.82706540759318,"d":"161.8271"},{"v":1514107.3073362866,"d":"1514107.3073"},{"v":9356.329261256209,"d":"9,356.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":161.82706540759318,"d":"161.8271"},{"v":1514107.3073362866,"d":"1514107.3073"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14668599.233423032,"d":"$14,668,599.23"},1,{"$nulls":7},845,{"v":414.8085404576268,"d":"414.8085"},{"v":546576.3809896377,"d":"546576.3810"},{"v":1317.6594203837785,"d":"1,317.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":414.8085404576268,"d":"414.8085"},{"v":546576.3809896377,"d":"546576.3810"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40934277.66477304,"d":"$40,934,277.66"},1]
[null,null,846,489.2656699322797,-1338136.7692984156,-696.4741593807776,52016652.27265226,1174.9241333219106,8838608.72355577,null,null,{"v":489.2656699322797,"d":"489.2657"},{"v":-1338136.7692984156,"d":"-1338136.7693"},{"v":-2734.990111780436,"d":"(2,734.99)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":489.2656699322797,"d":"489.2657"},{"v":-1338136.7692984156,"d":"-1338136.7693"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50264703.76252639,"d":"$50,264,703.76"},1,{"$nulls":7},846,{"v":-696.4741593807776,"d":"-696.4742"},{"v":52016652.27265226,"d":"52016652.2727"},{"v":-74685.68872519163,"d":"(74,685.69)"},{"v":-696.4741593807776,"d":"-696.4742"},{"v":52016652.27265226,"d":"52016652.2727"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-121664068.21073002,"d":"$(121,664,068.21)"},0,{"$nulls":7},846,{"v":1174.9241333219106,"d":"1174.9241"},{"v":8838608.72355577,"d":"8838608.7236"},{"v":7522.705911713647,"d":"7,522.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1174.9241333219106,"d":"1174.9241"},{"v":8838608.72355577,"d":"8838608.7236"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":108653804.60863529,"d":"$108,653,804.61"},1]
[null,null,847,0,0,84.45846331037683,76604.00561672356,595.9080037941094,2153858.963012364,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$nulls":7},847,{"v":84.45846331037683,"d":"84.4585"},{"v":76604.00561672356,"d":"76604.0056"},{"v":907.0021240525193,"d":"907.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":84.45846331037683,"d":"84.4585"},{"v":76604.00561672356,"d":"76604.0056"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8369242.32542096,"d":"$8,369,242.33"},1,{"$nulls":7},847,{"v":595.9080037941094,"d":"595.9080"},{"v":2153858.963012364,"d":"2153858.9630"},{"v":3614.415227348647,"d":"3,614.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":595.9080037941094,"d":"595.9080"},{"v":2153858.963012364,"d":"2153858.9630"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57436941.41639857,"d":"$57,436,941.42"},1]
[null,null,848,451.1040603865986,-2539934.9111818857,94.23387789514891,5456346.669715619,861.0149721881608,1079948.6263975336,null,null,{"v":451.1040603865986,"d":"451.1041"},{"v":-2539934.9111818857,"d":"-2539934.9112"},{"v":-5630.485589079265,"d":"(5,630.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":451.1040603865986,"d":"451.1041"},{"v":-2539934.9111818857,"d":"-2539934.9112"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47650340.94984174,"d":"$47,650,340.95"},1,{"$nulls":7},848,{"v":94.23387789514891,"d":"94.2339"},{"v":5456346.669715619,"d":"5456346.6697"},{"v":57902.17691971379,"d":"57,902.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":94.23387789514891,"d":"94.2339"},{"v":5456346.669715619,"d":"5456346.6697"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3967041.119799271,"d":"$3,967,041.12"},1,{"$nulls":7},848,{"v":861.0149721881608,"d":"861.0150"},{"v":1079948.6263975336,"d":"1079948.6264"},{"v":1254.2739223836963,"d":"1,254.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":861.0149721881608,"d":"861.0150"},{"v":1079948.6263975336,"d":"1079948.6264"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85021548.59241854,"d":"$85,021,548.59"},1]
[null,null,849,467.39247048163816,9044862.08641591,88.08398733776266,780338.343521609,992.1847698249258,557359.6044779476,null,null,{"v":467.39247048163816,"d":"467.3925"},{"v":9044862.08641591,"d":"9044862.0864"},{"v":19351.749670026493,"d":"19,351.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":467.39247048163816,"d":"467.3925"},{"v":9044862.08641591,"d":"9044862.0864"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37694384.96174791,"d":"$37,694,384.96"},1,{"$nulls":7},849,{"v":88.08398733776266,"d":"88.0840"},{"v":780338.343521609,"d":"780338.3435"},{"v":8859.026107995778,"d":"8,859.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":88.08398733776266,"d":"88.0840"},{"v":780338.343521609,"d":"780338.3435"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8028060.390254657,"d":"$8,028,060.39"},1,{"$nulls":7},849,{"v":992.1847698249258,"d":"992.1848"},{"v":557359.6044779476,"d":"557359.6045"},{"v":561.7498085324324,"d":"561.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":992.1847698249258,"d":"992.1848"},{"v":557359.6044779476,"d":"557359.6045"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98661117.37801464,"d":"$98,661,117.38"},1]
[null,null,850,228.53780450303384,68452735.5636274,193.02738977894842,7689207.315425587,65.91380236933037,13489497.102891052,null,null,{"v":228.53780450303384,"d":"228.5378"},{"v":68452735.5636274,"d":"68452735.5636"},{"v":299524.7797732243,"d":"299,524.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":228.53780450303384,"d":"228.5378"},{"v":68452735.5636274,"d":"68452735.5636"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-45598955.113324024,"d":"$(45,598,955.11)"},0,{"$nulls":7},850,{"v":193.02738977894842,"d":"193.0274"},{"v":7689207.315425587,"d":"7689207.3154"},{"v":39834.79921803394,"d":"39,834.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.02738977894842,"d":"193.0274"},{"v":7689207.315425587,"d":"7689207.3154"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11613531.662469257,"d":"$11,613,531.66"},1,{"$nulls":7},850,{"v":65.91380236933037,"d":"65.9138"},{"v":13489497.102891052,"d":"13489497.1029"},{"v":204653.60240191064,"d":"204,653.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":65.91380236933037,"d":"65.9138"},{"v":13489497.102891052,"d":"13489497.1029"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-6898116.865958015,"d":"$(6,898,116.87)"},0]
[null,null,851,393.43168752523343,5803151.643065916,149.9452324349295,1178581.907114502,-84.97476144067332,15788438.547091173,null,null,{"v":393.43168752523343,"d":"393.4317"},{"v":5803151.643065916,"d":"5803151.6431"},{"v":14750.087059761096,"d":"14,750.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":393.43168752523343,"d":"393.4317"},{"v":5803151.643065916,"d":"5803151.6431"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33540017.109457426,"d":"$33,540,017.11"},1,{"$nulls":7},851,{"v":149.9452324349295,"d":"149.9452"},{"v":1178581.907114502,"d":"1178581.9071"},{"v":7860.082564652142,"d":"7,860.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":149.9452324349295,"d":"149.9452"},{"v":1178581.907114502,"d":"1178581.9071"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13815941.336378448,"d":"$13,815,941.34"},1,{"$nulls":7},851,{"v":-84.97476144067332,"d":"-84.9748"},{"v":15788438.547091173,"d":"15788438.5471"},{"v":-185801.50481639375,"d":"(185,801.50)"},{"v":-84.97476144067332,"d":"-84.9748"},{"v":15788438.547091173,"d":"15788438.5471"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-24285914.691158503,"d":"$(24,285,914.69)"},0]
[null,null,852,413.24311836324705,-1085200.4191712905,54.10384725881886,-958249.0349440062,538.2806565787178,340516.21578104235,null,null,{"v":413.24311836324705,"d":"413.2431"},{"v":-1085200.4191712905,"d":"-1085200.4192"},{"v":-2626.058053838861,"d":"(2,626.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":413.24311836324705,"d":"413.2431"},{"v":-1085200.4191712905,"d":"-1085200.4192"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42409512.255495995,"d":"$42,409,512.26"},1,{"$nulls":7},852,{"v":54.10384725881886,"d":"54.1038"},{"v":-958249.0349440062,"d":"-958249.0349"},{"v":-17711.291959700942,"d":"(17,711.29)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":54.10384725881886,"d":"54.1038"},{"v":-958249.0349440062,"d":"-958249.0349"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6368633.760825892,"d":"$6,368,633.76"},1,{"$nulls":7},852,{"v":538.2806565787178,"d":"538.2807"},{"v":340516.21578104235,"d":"340516.2158"},{"v":632.5997630034575,"d":"632.60"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":538.2806565787178,"d":"538.2807"},{"v":340516.21578104235,"d":"340516.2158"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53487549.442090735,"d":"$53,487,549.44"},1]
[null,null,853,604.1746872633885,14911887.204157699,119.75564279771788,1931739.0683632055,754.2509391525164,1066903.9504297618,null,null,{"v":604.1746872633885,"d":"604.1747"},{"v":14911887.204157699,"d":"14911887.2042"},{"v":24681.41668049873,"d":"24,681.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":604.1746872633885,"d":"604.1747"},{"v":14911887.204157699,"d":"14911887.2042"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45505581.52218115,"d":"$45,505,581.52"},1,{"$nulls":7},853,{"v":119.75564279771788,"d":"119.7556"},{"v":1931739.0683632055,"d":"1931739.0684"},{"v":16130.672619962903,"d":"16,130.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":119.75564279771788,"d":"119.7556"},{"v":1931739.0683632055,"d":"1931739.0684"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10043825.211408582,"d":"$10,043,825.21"},1,{"$nulls":7},853,{"v":754.2509391525164,"d":"754.2509"},{"v":1066903.9504297618,"d":"1066903.9504"},{"v":1414.5212091197996,"d":"1,414.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":754.2509391525164,"d":"754.2509"},{"v":1066903.9504297618,"d":"1066903.9504"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74358189.96482188,"d":"$74,358,189.96"},1]
[null,null,854,256.3234039008312,3098941.4178046566,154.65874897154572,-10540.94535351172,455.5478104884605,114284.29565294879,null,null,{"v":256.3234039008312,"d":"256.3234"},{"v":3098941.4178046566,"d":"3098941.4178"},{"v":12089.966700830815,"d":"12,089.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":256.3234039008312,"d":"256.3234"},{"v":3098941.4178046566,"d":"3098941.4178"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22533398.97227846,"d":"$22,533,398.97"},1,{"$nulls":7},854,{"v":154.65874897154572,"d":"154.6587"},{"v":-10540.94535351172,"d":"-10540.9454"},{"v":-68.15615297296279,"d":"(68.16)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":154.65874897154572,"d":"154.6587"},{"v":-10540.94535351172,"d":"-10540.9454"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15476415.842508083,"d":"$15,476,415.84"},1,{"$nulls":7},854,{"v":455.5478104884605,"d":"455.5478"},{"v":114284.29565294879,"d":"114284.2957"},{"v":250.87223123827025,"d":"250.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":455.5478104884605,"d":"455.5478"},{"v":114284.29565294879,"d":"114284.2957"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45440496.7531931,"d":"$45,440,496.75"},1]
[null,null,855,119.30775488560175,35435734.352684036,-37.81130882444995,12802360.099379422,1066.2959697010374,1892348.76265412,null,null,{"v":119.30775488560175,"d":"119.3078"},{"v":35435734.352684036,"d":"35435734.3527"},{"v":297011.15729368635,"d":"297,011.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":119.30775488560175,"d":"119.3078"},{"v":35435734.352684036,"d":"35435734.3527"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-23504958.86412386,"d":"$(23,504,958.86)"},0,{"$nulls":7},855,{"v":-37.81130882444995,"d":"-37.8113"},{"v":12802360.099379422,"d":"12802360.0994"},{"v":-338585.47872061556,"d":"(338,585.48)"},{"v":-37.81130882444995,"d":"-37.8113"},{"v":12802360.099379422,"d":"12802360.0994"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-16583490.981824417,"d":"$(16,583,490.98)"},0,{"$nulls":7},855,{"v":1066.2959697010374,"d":"1066.2960"},{"v":1892348.76265412,"d":"1892348.7627"},{"v":1774.693721467115,"d":"1,774.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1066.2959697010374,"d":"1066.2960"},{"v":1892348.76265412,"d":"1892348.7627"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":104737248.20744962,"d":"$104,737,248.21"},1]
[null,null,856,570.4286888022834,-269755.4078264702,-98.2523760465483,18166898.96853689,731.5938678431194,397373.15577909537,null,null,{"v":570.4286888022834,"d":"570.4287"},{"v":-269755.4078264702,"d":"-269755.4078"},{"v":-472.8994405819064,"d":"(472.90)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":570.4286888022834,"d":"570.4287"},{"v":-269755.4078264702,"d":"-269755.4078"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57312624.28805481,"d":"$57,312,624.29"},1,{"$nulls":7},856,{"v":-98.2523760465483,"d":"-98.2524"},{"v":18166898.96853689,"d":"18166898.9685"},{"v":-184900.3525363101,"d":"(184,900.35)"},{"v":-98.2523760465483,"d":"-98.2524"},{"v":18166898.96853689,"d":"18166898.9685"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-27992136.57319172,"d":"$(27,992,136.57)"},0,{"$nulls":7},856,{"v":731.5938678431194,"d":"731.5939"},{"v":397373.15577909537,"d":"397373.1558"},{"v":543.1608618462434,"d":"543.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":731.5938678431194,"d":"731.5939"},{"v":397373.15577909537,"d":"397373.1558"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72762013.62853284,"d":"$72,762,013.63"},1]
[null,null,857,790.1159802031725,8921615.741334982,-65.47285699711938,8061372.452314535,749.0654669091964,12954516.301689629,null,null,{"v":790.1159802031725,"d":"790.1160"},{"v":8921615.741334982,"d":"8921615.7413"},{"v":11291.526769324239,"d":"11,291.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":790.1159802031725,"d":"790.1160"},{"v":8921615.741334982,"d":"8921615.7413"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70089982.27898228,"d":"$70,089,982.28"},1,{"$nulls":7},857,{"v":-65.47285699711938,"d":"-65.4729"},{"v":8061372.452314535,"d":"8061372.4523"},{"v":-123125.41138489211,"d":"(123,125.41)"},{"v":-65.47285699711938,"d":"-65.4729"},{"v":8061372.452314535,"d":"8061372.4523"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-14608658.152026473,"d":"$(14,608,658.15)"},0,{"$nulls":7},857,{"v":749.0654669091964,"d":"749.0655"},{"v":12954516.301689629,"d":"12954516.3017"},{"v":17294.237785573965,"d":"17,294.24"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":749.0654669091964,"d":"749.0655"},{"v":12954516.301689629,"d":"12954516.3017"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61952030.38923001,"d":"$61,952,030.39"},1]
[null,null,858,734.4934243392127,1952886.3312959801,131.1576046013506,-500048.0446831174,821.6924839960411,1351108.1526999408,null,null,{"v":734.4934243392127,"d":"734.4934"},{"v":1952886.3312959801,"d":"1952886.3313"},{"v":2658.820714498425,"d":"2,658.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":734.4934243392127,"d":"734.4934"},{"v":1952886.3312959801,"d":"1952886.3313"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71496456.10262528,"d":"$71,496,456.10"},1,{"$nulls":7},858,{"v":131.1576046013506,"d":"131.1576"},{"v":-500048.0446831174,"d":"-500048.0447"},{"v":-3812.573782534361,"d":"(3,812.57)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":131.1576046013506,"d":"131.1576"},{"v":-500048.0446831174,"d":"-500048.0447"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13615808.504818179,"d":"$13,615,808.50"},1,{"$nulls":7},858,{"v":821.6924839960411,"d":"821.6925"},{"v":1351108.1526999408,"d":"1351108.1527"},{"v":1644.2990279395697,"d":"1,644.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":821.6924839960411,"d":"821.6925"},{"v":1351108.1526999408,"d":"1351108.1527"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80818140.24690416,"d":"$80,818,140.25"},1]
[null,null,859,95.55653144897042,4579805.850140702,173.6354456319823,2920227.9977106377,1512.4151449563287,342549.39806917636,null,null,{"v":95.55653144897042,"d":"95.5565"},{"v":4579805.850140702,"d":"4579805.8501"},{"v":47927.71127933241,"d":"47,927.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":95.55653144897042,"d":"95.5565"},{"v":4579805.850140702,"d":"4579805.8501"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4975847.29475634,"d":"$4,975,847.29"},1,{"$nulls":7},859,{"v":173.6354456319823,"d":"173.6354"},{"v":2920227.9977106377,"d":"2920227.9977"},{"v":16818.155919039807,"d":"16,818.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":173.6354456319823,"d":"173.6354"},{"v":2920227.9977106377,"d":"2920227.9977"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14443316.565487593,"d":"$14,443,316.57"},1,{"$nulls":7},859,{"v":1512.4151449563287,"d":"1512.4151"},{"v":342549.39806917636,"d":"342549.3981"},{"v":226.49164762170346,"d":"226.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1512.4151449563287,"d":"1512.4151"},{"v":342549.39806917636,"d":"342549.3981"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":150898965.0975637,"d":"$150,898,965.10"},1]
[null,null,860,612.7974584961266,6121522.818361184,116.95277854521191,-547962.9828460664,895.2804117322376,627068.4730127817,null,null,{"v":612.7974584961266,"d":"612.7975"},{"v":6121522.818361184,"d":"6121522.8184"},{"v":9989.471616582881,"d":"9,989.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":612.7974584961266,"d":"612.7975"},{"v":6121522.818361184,"d":"6121522.8184"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55158223.031251475,"d":"$55,158,223.03"},1,{"$nulls":7},860,{"v":116.95277854521191,"d":"116.9528"},{"v":-547962.9828460664,"d":"-547962.9828"},{"v":-4685.335309363628,"d":"(4,685.34)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":116.95277854521191,"d":"116.9528"},{"v":-547962.9828460664,"d":"-547962.9828"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12243240.837367257,"d":"$12,243,240.84"},1,{"$nulls":7},860,{"v":895.2804117322376,"d":"895.2804"},{"v":627068.4730127817,"d":"627068.4730"},{"v":700.4157186902987,"d":"700.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":895.2804117322376,"d":"895.2804"},{"v":627068.4730127817,"d":"627068.4730"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88900972.70021097,"d":"$88,900,972.70"},1]
[null,null,861,665.0738158578242,13087125.130640082,-262.3584501222722,19047481.462710295,839.0322414714174,1216321.1424419507,null,null,{"v":665.0738158578242,"d":"665.0738"},{"v":13087125.130640082,"d":"13087125.1306"},{"v":19677.703164061677,"d":"19,677.70"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":665.0738158578242,"d":"665.0738"},{"v":13087125.130640082,"d":"13087125.1306"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53420256.45514234,"d":"$53,420,256.46"},1,{"$nulls":7},861,{"v":-262.3584501222722,"d":"-262.3585"},{"v":19047481.462710295,"d":"19047481.4627"},{"v":-72600.98332580183,"d":"(72,600.98)"},{"v":-262.3584501222722,"d":"-262.3585"},{"v":19047481.462710295,"d":"19047481.4627"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-45283326.47493751,"d":"$(45,283,326.47)"},0,{"$nulls":7},861,{"v":839.0322414714174,"d":"839.0322"},{"v":1216321.1424419507,"d":"1216321.1424"},{"v":1449.671517162295,"d":"1,449.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":839.0322414714174,"d":"839.0322"},{"v":1216321.1424419507,"d":"1216321.1424"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82686903.0046998,"d":"$82,686,903.00"},1]
[null,null,862,458.51335415282847,494867.87523794454,127.47132769431482,-1406424.037652894,1105.8231027477814,1734299.8983952804,null,null,{"v":458.51335415282847,"d":"458.5134"},{"v":494867.87523794454,"d":"494867.8752"},{"v":1079.2878130066385,"d":"1,079.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":458.51335415282847,"d":"458.5134"},{"v":494867.87523794454,"d":"494867.8752"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45356467.540044904,"d":"$45,356,467.54"},1,{"$nulls":7},862,{"v":127.47132769431482,"d":"127.4713"},{"v":-1406424.037652894,"d":"-1406424.0377"},{"v":-11033.257934094774,"d":"(11,033.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":127.47132769431482,"d":"127.4713"},{"v":-1406424.037652894,"d":"-1406424.0377"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14153556.807084378,"d":"$14,153,556.81"},1,{"$nulls":7},862,{"v":1105.8231027477814,"d":"1105.8231"},{"v":1734299.8983952804,"d":"1734299.8984"},{"v":1568.33393522512,"d":"1,568.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1105.8231027477814,"d":"1105.8231"},{"v":1734299.8983952804,"d":"1734299.8984"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":108848010.37638286,"d":"$108,848,010.38"},1]
[null,null,863,517.1536562320689,16359441.565256212,183.7787642821022,1541618.7345764833,725.9173643471004,383471.7233709786,null,null,{"v":517.1536562320689,"d":"517.1537"},{"v":16359441.565256212,"d":"16359441.5653"},{"v":31633.618689751722,"d":"31,633.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":517.1536562320689,"d":"517.1537"},{"v":16359441.565256212,"d":"16359441.5653"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35355924.057950675,"d":"$35,355,924.06"},1,{"$nulls":7},863,{"v":183.7787642821022,"d":"183.7788"},{"v":1541618.7345764833,"d":"1541618.7346"},{"v":8388.448690459598,"d":"8,388.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":183.7787642821022,"d":"183.7788"},{"v":1541618.7345764833,"d":"1541618.7346"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16836257.69363374,"d":"$16,836,257.69"},1,{"$nulls":7},863,{"v":725.9173643471004,"d":"725.9174"},{"v":383471.7233709786,"d":"383471.7234"},{"v":528.2580941094833,"d":"528.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":725.9173643471004,"d":"725.9174"},{"v":383471.7233709786,"d":"383471.7234"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72208264.71133906,"d":"$72,208,264.71"},1]
[null,null,864,323.6758290927319,-2597983.8921703864,181.0305803561787,237919.99233340286,552.388506660267,5102607.586239824,null,null,{"v":323.6758290927319,"d":"323.6758"},{"v":-2597983.8921703864,"d":"-2597983.8922"},{"v":-8026.49953644229,"d":"(8,026.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":323.6758290927319,"d":"323.6758"},{"v":-2597983.8921703864,"d":"-2597983.8922"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34965566.80144358,"d":"$34,965,566.80"},1,{"$nulls":7},864,{"v":181.0305803561787,"d":"181.0306"},{"v":237919.99233340286,"d":"237919.9923"},{"v":1314.2530497626087,"d":"1,314.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":181.0305803561787,"d":"181.0306"},{"v":237919.99233340286,"d":"237919.9923"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17865138.04328447,"d":"$17,865,138.04"},1,{"$nulls":7},864,{"v":552.388506660267,"d":"552.3885"},{"v":5102607.586239824,"d":"5102607.5862"},{"v":9237.352922293978,"d":"9,237.35"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":552.388506660267,"d":"552.3885"},{"v":5102607.586239824,"d":"5102607.5862"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50136243.07978688,"d":"$50,136,243.08"},1]
[null,null,865,911.429009192303,7809793.025161777,119.56148091872456,-125727.59693166707,787.3644376908633,795953.9377475069,null,null,{"v":911.429009192303,"d":"911.4290"},{"v":7809793.025161777,"d":"7809793.0252"},{"v":8568.734313254652,"d":"8,568.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":911.429009192303,"d":"911.4290"},{"v":7809793.025161777,"d":"7809793.0252"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83333107.89406854,"d":"$83,333,107.89"},1,{"$nulls":7},865,{"v":119.56148091872456,"d":"119.5615"},{"v":-125727.59693166707,"d":"-125727.5969"},{"v":-1051.5727637827947,"d":"(1,051.57)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":119.56148091872456,"d":"119.5615"},{"v":-125727.59693166707,"d":"-125727.5969"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12081875.688804124,"d":"$12,081,875.69"},1,{"$nulls":7},865,{"v":787.3644376908633,"d":"787.3644"},{"v":795953.9377475069,"d":"795953.9377"},{"v":1010.9091795939304,"d":"1,010.91"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":787.3644376908633,"d":"787.3644"},{"v":795953.9377475069,"d":"795953.9377"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77940489.83133882,"d":"$77,940,489.83"},1]
[null,null,866,614.8203876927691,4823608.830087124,88.73353860347197,-84100.83120402414,-16557.012469450143,302311103.3825492,null,null,{"v":614.8203876927691,"d":"614.8204"},{"v":4823608.830087124,"d":"4823608.8301"},{"v":7845.557705379025,"d":"7,845.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":614.8203876927691,"d":"614.8204"},{"v":4823608.830087124,"d":"4823608.8301"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56658429.93918979,"d":"$56,658,429.94"},1,{"$nulls":7},866,{"v":88.73353860347197,"d":"88.7335"},{"v":-84100.83120402414,"d":"-84100.8312"},{"v":-947.7907962157326,"d":"(947.79)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":88.73353860347197,"d":"88.7335"},{"v":-84100.83120402414,"d":"-84100.8312"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8957454.69155122,"d":"$8,957,454.69"},1,{"$nulls":7},866,{"v":-16557.012469450143,"d":"-16557.0125"},{"v":302311103.3825492,"d":"302311103.3825"},{"v":-18258.79541616296,"d":"(18,258.80)"},{"v":-16557.012469450143,"d":"-16557.0125"},{"v":302311103.3825492,"d":"302311103.3825"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1958012350.3275635,"d":"$(1,958,012,350.33)"},0]
[null,null,867,371.48514450612856,6697216.248638779,-31.49141620998853,8926347.058382817,481.1679078741654,1929301.6260652053,null,null,{"v":371.48514450612856,"d":"371.4851"},{"v":6697216.248638779,"d":"6697216.2486"},{"v":18028.220906497896,"d":"18,028.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":371.48514450612856,"d":"371.4851"},{"v":6697216.248638779,"d":"6697216.2486"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30451298.20197408,"d":"$30,451,298.20"},1,{"$nulls":7},867,{"v":-31.49141620998853,"d":"-31.4914"},{"v":8926347.058382817,"d":"8926347.0584"},{"v":-283453.3384862995,"d":"(283,453.34)"},{"v":-31.49141620998853,"d":"-31.4914"},{"v":8926347.058382817,"d":"8926347.0584"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12075488.679381669,"d":"$(12,075,488.68)"},0,{"$nulls":7},867,{"v":481.1679078741654,"d":"481.1679"},{"v":1929301.6260652053,"d":"1929301.6261"},{"v":4009.622409335235,"d":"4,009.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":481.1679078741654,"d":"481.1679"},{"v":1929301.6260652053,"d":"1929301.6261"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46187489.16135134,"d":"$46,187,489.16"},1]
[null,null,868,0,0,173.41796980259096,-89247.32079534512,1320.8835417142982,1147716.4199340637,null,null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,0,0,{"$nulls":7},868,{"v":173.41796980259096,"d":"173.4180"},{"v":-89247.32079534512,"d":"-89247.3208"},{"v":-514.637098432989,"d":"(514.64)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":173.41796980259096,"d":"173.4180"},{"v":-89247.32079534512,"d":"-89247.3208"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17431044.30105444,"d":"$17,431,044.30"},1,{"$nulls":7},868,{"v":1320.8835417142982,"d":"1320.8835"},{"v":1147716.4199340637,"d":"1147716.4199"},{"v":868.9005379266889,"d":"868.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1320.8835417142982,"d":"1320.8835"},{"v":1147716.4199340637,"d":"1147716.4199"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":130940637.75149575,"d":"$130,940,637.75"},1]
[null,null,869,705.2416180743858,5247698.242004225,-217.7944492108836,21754397.829284858,970.7386696028916,1454090.838476587,null,null,{"v":705.2416180743858,"d":"705.2416"},{"v":5247698.242004225,"d":"5247698.2420"},{"v":7440.99342340673,"d":"7,440.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":705.2416180743858,"d":"705.2416"},{"v":5247698.242004225,"d":"5247698.2420"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65276463.56543436,"d":"$65,276,463.57"},1,{"$nulls":7},869,{"v":-217.7944492108836,"d":"-217.7944"},{"v":21754397.829284858,"d":"21754397.8293"},{"v":-99884.99664755345,"d":"(99,885.00)"},{"v":-217.7944492108836,"d":"-217.7944"},{"v":21754397.829284858,"d":"21754397.8293"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-43533842.750373214,"d":"$(43,533,842.75)"},0,{"$nulls":7},869,{"v":970.7386696028916,"d":"970.7387"},{"v":1454090.838476587,"d":"1454090.8385"},{"v":1497.9220299026765,"d":"1,497.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":970.7386696028916,"d":"970.7387"},{"v":1454090.838476587,"d":"1454090.8385"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":95619776.12181258,"d":"$95,619,776.12"},1]
[null,null,870,577.8891975549086,23789313.863753308,141.62804512656294,1837306.284079885,894.8181451902929,489140.3373966655,null,null,{"v":577.8891975549086,"d":"577.8892"},{"v":23789313.863753308,"d":"23789313.8638"},{"v":41165.873950244495,"d":"41,165.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":577.8891975549086,"d":"577.8892"},{"v":23789313.863753308,"d":"23789313.8638"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33999605.89173755,"d":"$33,999,605.89"},1,{"$nulls":7},870,{"v":141.62804512656294,"d":"141.6280"},{"v":1837306.284079885,"d":"1837306.2841"},{"v":12972.757496144319,"d":"12,972.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":141.62804512656294,"d":"141.6280"},{"v":1837306.284079885,"d":"1837306.2841"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12325498.228576409,"d":"$12,325,498.23"},1,{"$nulls":7},870,{"v":894.8181451902929,"d":"894.8181"},{"v":489140.3373966655,"d":"489140.3374"},{"v":546.6365875857875,"d":"546.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":894.8181451902929,"d":"894.8181"},{"v":489140.3373966655,"d":"489140.3374"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88992674.18163262,"d":"$88,992,674.18"},1]
[null,null,871,282.5156105781971,-2090225.7312409636,-52.36551771766244,7429613.632761458,1080.3231690916728,1382213.8557568812,null,null,{"v":282.5156105781971,"d":"282.5156"},{"v":-2090225.7312409636,"d":"-2090225.7312"},{"v":-7398.620299115872,"d":"(7,398.62)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":282.5156105781971,"d":"282.5156"},{"v":-2090225.7312409636,"d":"-2090225.7312"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30341786.789060675,"d":"$30,341,786.79"},1,{"$nulls":7},871,{"v":-52.36551771766244,"d":"-52.3655"},{"v":7429613.632761458,"d":"7429613.6328"},{"v":-141879.8850193648,"d":"(141,879.89)"},{"v":-52.36551771766244,"d":"-52.3655"},{"v":7429613.632761458,"d":"7429613.6328"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12666165.404527701,"d":"$(12,666,165.40)"},0,{"$nulls":7},871,{"v":1080.3231690916728,"d":"1080.3232"},{"v":1382213.8557568812,"d":"1382213.8558"},{"v":1279.4447951338818,"d":"1,279.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1080.3231690916728,"d":"1080.3232"},{"v":1382213.8557568812,"d":"1382213.8558"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106650103.0534104,"d":"$106,650,103.05"},1]
[null,null,872,681.3490989268976,6544029.9115394885,165.25848839573155,-1034196.8120291689,788.9411091875372,8040884.621989978,null,null,{"v":681.3490989268976,"d":"681.3491"},{"v":6544029.9115394885,"d":"6544029.9115"},{"v":9604.518332593556,"d":"9,604.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":681.3490989268976,"d":"681.3491"},{"v":6544029.9115394885,"d":"6544029.9115"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61590879.98115026,"d":"$61,590,879.98"},1,{"$nulls":7},872,{"v":165.25848839573155,"d":"165.2585"},{"v":-1034196.8120291689,"d":"-1034196.8120"},{"v":-6258.055619827884,"d":"(6,258.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":165.25848839573155,"d":"165.2585"},{"v":-1034196.8120291689,"d":"-1034196.8120"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17560045.651602324,"d":"$17,560,045.65"},1,{"$nulls":7},872,{"v":788.9411091875372,"d":"788.9411"},{"v":8040884.621989978,"d":"8040884.6220"},{"v":10191.995991019652,"d":"10,192.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":788.9411091875372,"d":"788.9411"},{"v":8040884.621989978,"d":"8040884.6220"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70853226.29676375,"d":"$70,853,226.30"},1]
[null,null,873,60.15384600493053,2497087.7773194024,9.506848726712633,5800926.259149054,668.1843340644918,551403.7949908231,null,null,{"v":60.15384600493053,"d":"60.1538"},{"v":2497087.7773194024,"d":"2497087.7773"},{"v":41511.68949554327,"d":"41,511.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":60.15384600493053,"d":"60.1538"},{"v":2497087.7773194024,"d":"2497087.7773"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3518296.8231736505,"d":"$3,518,296.82"},1,{"$nulls":7},873,{"v":9.506848726712633,"d":"9.5068"},{"v":5800926.259149054,"d":"5800926.2591"},{"v":610183.9238116238,"d":"610,183.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":9.506848726712633,"d":"9.5068"},{"v":5800926.259149054,"d":"5800926.2591"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4850241.386477791,"d":"$(4,850,241.39)"},0,{"$nulls":7},873,{"v":668.1843340644918,"d":"668.1843"},{"v":551403.7949908231,"d":"551403.7950"},{"v":825.2270621741376,"d":"825.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":668.1843340644918,"d":"668.1843"},{"v":551403.7949908231,"d":"551403.7950"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66267029.61145836,"d":"$66,267,029.61"},1]
[null,null,874,531.7739665386289,-421132.39680981357,116.65345909517782,8722624.56154557,693.9429679677414,2607475.927059895,null,null,{"v":531.7739665386289,"d":"531.7740"},{"v":-421132.39680981357,"d":"-421132.3968"},{"v":-791.9387245505969,"d":"(791.94)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":531.7739665386289,"d":"531.7740"},{"v":-421132.39680981357,"d":"-421132.3968"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53598529.0506727,"d":"$53,598,529.05"},1,{"$nulls":7},874,{"v":116.65345909517782,"d":"116.6535"},{"v":8722624.56154557,"d":"8722624.5615"},{"v":74773.81836083198,"d":"74,773.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":116.65345909517782,"d":"116.6535"},{"v":8722624.56154557,"d":"8722624.5615"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2942721.3479722124,"d":"$2,942,721.35"},1,{"$nulls":7},874,{"v":693.9429679677414,"d":"693.9430"},{"v":2607475.927059895,"d":"2607475.9271"},{"v":3757.478708511253,"d":"3,757.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":693.9429679677414,"d":"693.9430"},{"v":2607475.927059895,"d":"2607475.9271"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66786820.86971425,"d":"$66,786,820.87"},1]
[null,null,875,519.9957285124765,2091383.9726550896,57.50257832153147,11612431.680991676,577.2309047150484,1249755.0583152869,null,null,{"v":519.9957285124765,"d":"519.9957"},{"v":2091383.9726550896,"d":"2091383.9727"},{"v":4021.925292805381,"d":"4,021.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.9957285124765,"d":"519.9957"},{"v":2091383.9726550896,"d":"2091383.9727"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49908188.87859256,"d":"$49,908,188.88"},1,{"$nulls":7},875,{"v":57.50257832153147,"d":"57.5026"},{"v":11612431.680991676,"d":"11612431.6810"},{"v":201946.27823572696,"d":"201,946.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":57.50257832153147,"d":"57.5026"},{"v":11612431.680991676,"d":"11612431.6810"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-5862173.848838529,"d":"$(5,862,173.85)"},0,{"$nulls":7},875,{"v":577.2309047150484,"d":"577.2309"},{"v":1249755.0583152869,"d":"1249755.0583"},{"v":2165.0868796296204,"d":"2,165.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":577.2309047150484,"d":"577.2309"},{"v":1249755.0583152869,"d":"1249755.0583"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56473335.41318955,"d":"$56,473,335.41"},1]
[null,null,876,519.3847510639134,10642559.752448583,-805.8070028947477,84162196.45665091,574.9724247827471,681520.5895246421,null,null,{"v":519.3847510639134,"d":"519.3848"},{"v":10642559.752448583,"d":"10642559.7524"},{"v":20490.705071044627,"d":"20,490.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.3847510639134,"d":"519.3848"},{"v":10642559.752448583,"d":"10642559.7524"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41295915.35394276,"d":"$41,295,915.35"},1,{"$nulls":7},876,{"v":-805.8070028947477,"d":"-805.8070"},{"v":84162196.45665091,"d":"84162196.4567"},{"v":-104444.60789532744,"d":"(104,444.61)"},{"v":-805.8070028947477,"d":"-805.8070"},{"v":84162196.45665091,"d":"84162196.4567"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-164742896.7461257,"d":"$(164,742,896.75)"},0,{"$nulls":7},876,{"v":574.9724247827471,"d":"574.9724"},{"v":681520.5895246421,"d":"681520.5895"},{"v":1185.3100429679807,"d":"1,185.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":574.9724247827471,"d":"574.9724"},{"v":681520.5895246421,"d":"681520.5895"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56815721.88875007,"d":"$56,815,721.89"},1]
[null,null,877,302.56227366038365,183757.3735379018,118.28166426210737,-1371703.2328667445,841.3864451361078,1564345.548500075,null,null,{"v":302.56227366038365,"d":"302.5623"},{"v":183757.3735379018,"d":"183757.3735"},{"v":607.3373633626362,"d":"607.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":302.56227366038365,"d":"302.5623"},{"v":183757.3735379018,"d":"183757.3735"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30072469.992500465,"d":"$30,072,469.99"},1,{"$nulls":7},877,{"v":118.28166426210737,"d":"118.2817"},{"v":-1371703.2328667445,"d":"-1371703.2329"},{"v":-11596.921986379104,"d":"(11,596.92)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":118.28166426210737,"d":"118.2817"},{"v":-1371703.2328667445,"d":"-1371703.2329"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13199869.65907748,"d":"$13,199,869.66"},1,{"$nulls":7},877,{"v":841.3864451361078,"d":"841.3864"},{"v":1564345.548500075,"d":"1564345.5485"},{"v":1859.2473857206207,"d":"1,859.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":841.3864451361078,"d":"841.3864"},{"v":1564345.548500075,"d":"1564345.5485"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82574298.9651107,"d":"$82,574,298.97"},1]
[null,null,878,-7725.196054009568,847470303.935299,195.9210208689001,3622050.043023918,925.0875361747458,2269009.7432868616,null,null,{"v":-7725.196054009568,"d":"-7725.1961"},{"v":847470303.935299,"d":"847470303.9353"},{"v":-109702.10956593664,"d":"(109,702.11)"},{"v":-7725.196054009568,"d":"-7725.1961"},{"v":847470303.935299,"d":"847470303.9353"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1619989909.3362558,"d":"$(1,619,989,909.34)"},0,{"$nulls":7},878,{"v":195.9210208689001,"d":"195.9210"},{"v":3622050.043023918,"d":"3622050.0430"},{"v":18487.296702315576,"d":"18,487.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":195.9210208689001,"d":"195.9210"},{"v":3622050.043023918,"d":"3622050.0430"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15970052.04386609,"d":"$15,970,052.04"},1,{"$nulls":7},878,{"v":925.0875361747458,"d":"925.0875"},{"v":2269009.7432868616,"d":"2269009.7433"},{"v":2452.7513933105824,"d":"2,452.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":925.0875361747458,"d":"925.0875"},{"v":2269009.7432868616,"d":"2269009.7433"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":90239743.87418771,"d":"$90,239,743.87"},1]
[null,null,879,333.58534597701146,16028134.09973156,-1050.503959505506,99549476.46464418,1345.0784881746004,469733.95255155955,null,null,{"v":333.58534597701146,"d":"333.5853"},{"v":16028134.09973156,"d":"16028134.0997"},{"v":48048.07613112633,"d":"48,048.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":333.58534597701146,"d":"333.5853"},{"v":16028134.09973156,"d":"16028134.0997"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17330400.497969586,"d":"$17,330,400.50"},1,{"$nulls":7},879,{"v":-1050.503959505506,"d":"-1050.5040"},{"v":99549476.46464418,"d":"99549476.4646"},{"v":-94763.5423587591,"d":"(94,763.54)"},{"v":-1050.503959505506,"d":"-1050.5040"},{"v":99549476.46464418,"d":"99549476.4646"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-204599872.41519475,"d":"$(204,599,872.42)"},0,{"$nulls":7},879,{"v":1345.0784881746004,"d":"1345.0785"},{"v":469733.95255155955,"d":"469733.9526"},{"v":349.2241952282155,"d":"349.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1345.0784881746004,"d":"1345.0785"},{"v":469733.95255155955,"d":"469733.9526"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":134038114.86490847,"d":"$134,038,114.86"},1]
[null,null,880,369.89540721931553,26462530.998310484,-5.396019754211011,8712435.846298218,1025.8479951211775,4427970.743997299,null,null,{"v":369.89540721931553,"d":"369.8954"},{"v":26462530.998310484,"d":"26462530.9983"},{"v":71540.57736818702,"d":"71,540.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":369.89540721931553,"d":"369.8954"},{"v":26462530.998310484,"d":"26462530.9983"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10527009.72362107,"d":"$10,527,009.72"},1,{"$nulls":7},880,{"v":-5.396019754211011,"d":"-5.3960"},{"v":8712435.846298218,"d":"8712435.8463"},{"v":-1614604.1421547988,"d":"(1,614,604.14)"},{"v":-5.396019754211011,"d":"-5.3960"},{"v":8712435.846298218,"d":"8712435.8463"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9252037.821719319,"d":"$(9,252,037.82)"},0,{"$nulls":7},880,{"v":1025.8479951211775,"d":"1025.8480"},{"v":4427970.743997299,"d":"4427970.7440"},{"v":4316.400446319777,"d":"4,316.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1025.8479951211775,"d":"1025.8480"},{"v":4427970.743997299,"d":"4427970.7440"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98156828.76812045,"d":"$98,156,828.77"},1]
[null,null,881,280.0508890366,-241161.20146881184,75.32746387152292,579078.1037288681,609.7501728489297,3706561.2864191863,null,null,{"v":280.0508890366,"d":"280.0509"},{"v":-241161.20146881184,"d":"-241161.2015"},{"v":-861.1334971955556,"d":"(861.13)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":280.0508890366,"d":"280.0509"},{"v":-241161.20146881184,"d":"-241161.2015"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28246250.10512881,"d":"$28,246,250.11"},1,{"$nulls":7},881,{"v":75.32746387152292,"d":"75.3275"},{"v":579078.1037288681,"d":"579078.1037"},{"v":7687.476439091758,"d":"7,687.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":75.32746387152292,"d":"75.3275"},{"v":579078.1037288681,"d":"579078.1037"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6953668.283423424,"d":"$6,953,668.28"},1,{"$nulls":7},881,{"v":609.7501728489297,"d":"609.7502"},{"v":3706561.2864191863,"d":"3706561.2864"},{"v":6078.819574746583,"d":"6,078.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":609.7501728489297,"d":"609.7502"},{"v":3706561.2864191863,"d":"3706561.2864"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57268455.99847378,"d":"$57,268,456.00"},1]
[null,null,882,550.9221424498719,-253820.7652204726,-579.0298139997722,63622306.72235376,418.8881846334516,456607.69609167567,null,null,{"v":550.9221424498719,"d":"550.9221"},{"v":-253820.7652204726,"d":"-253820.7652"},{"v":-460.7198470763364,"d":"(460.72)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":550.9221424498719,"d":"550.9221"},{"v":-253820.7652204726,"d":"-253820.7652"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55346035.01020766,"d":"$55,346,035.01"},1,{"$nulls":7},882,{"v":-579.0298139997722,"d":"-579.0298"},{"v":63622306.72235376,"d":"63622306.7224"},{"v":-109877.42804272733,"d":"(109,877.43)"},{"v":-579.0298139997722,"d":"-579.0298"},{"v":63622306.72235376,"d":"63622306.7224"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-121525288.12233096,"d":"$(121,525,288.12)"},0,{"$nulls":7},882,{"v":418.8881846334516,"d":"418.8882"},{"v":456607.69609167567,"d":"456607.6961"},{"v":1090.0467304687302,"d":"1,090.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":418.8881846334516,"d":"418.8882"},{"v":456607.69609167567,"d":"456607.6961"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41432210.76725349,"d":"$41,432,210.77"},1]
[null,null,883,316.5332894833118,222646.37896207348,116.60181364757591,1822432.0842348672,550.9831078172574,3492434.241302154,null,null,{"v":316.5332894833118,"d":"316.5333"},{"v":222646.37896207348,"d":"222646.3790"},{"v":703.3900899507499,"d":"703.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":316.5332894833118,"d":"316.5333"},{"v":222646.37896207348,"d":"222646.3790"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31430682.569369107,"d":"$31,430,682.57"},1,{"$nulls":7},883,{"v":116.60181364757591,"d":"116.6018"},{"v":1822432.0842348672,"d":"1822432.0842"},{"v":15629.534629221907,"d":"15,629.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":116.60181364757591,"d":"116.6018"},{"v":1822432.0842348672,"d":"1822432.0842"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9837749.280522723,"d":"$9,837,749.28"},1,{"$nulls":7},883,{"v":550.9831078172574,"d":"550.9831"},{"v":3492434.241302154,"d":"3492434.2413"},{"v":6338.5504777770375,"d":"6,338.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":550.9831078172574,"d":"550.9831"},{"v":3492434.241302154,"d":"3492434.2413"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51605876.54042359,"d":"$51,605,876.54"},1]
[null,null,884,607.3351762441453,2044575.359714277,51.360647800895094,2564374.4257190414,834.7163719849887,1906852.6451731964,null,null,{"v":607.3351762441453,"d":"607.3352"},{"v":2044575.359714277,"d":"2044575.3597"},{"v":3366.4695207648724,"d":"3,366.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":607.3351762441453,"d":"607.3352"},{"v":2044575.359714277,"d":"2044575.3597"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58688942.26470025,"d":"$58,688,942.26"},1,{"$nulls":7},884,{"v":51.360647800895094,"d":"51.3606"},{"v":2564374.4257190414,"d":"2564374.4257"},{"v":49928.77885146827,"d":"49,928.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":51.360647800895094,"d":"51.3606"},{"v":2564374.4257190414,"d":"2564374.4257"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2571690.3543704683,"d":"$2,571,690.35"},1,{"$nulls":7},884,{"v":834.7163719849887,"d":"834.7164"},{"v":1906852.6451731964,"d":"1906852.6452"},{"v":2284.4318251942577,"d":"2,284.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":834.7163719849887,"d":"834.7164"},{"v":1906852.6451731964,"d":"1906852.6452"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81564784.55332567,"d":"$81,564,784.55"},1]
[null,null,885,65.4240455385916,71158897.95605397,99.18519607265262,-205877.38425446115,613.0491773950926,1896760.3507701005,null,null,{"v":65.4240455385916,"d":"65.4240"},{"v":71158897.95605397,"d":"71158897.9561"},{"v":1087656.6462720432,"d":"1,087,656.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":65.4240455385916,"d":"65.4240"},{"v":71158897.95605397,"d":"71158897.9561"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-64616493.40219481,"d":"$(64,616,493.40)"},0,{"$nulls":7},885,{"v":99.18519607265262,"d":"99.1852"},{"v":-205877.38425446115,"d":"-205877.3843"},{"v":-2075.6866186326547,"d":"(2,075.69)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":99.18519607265262,"d":"99.1852"},{"v":-205877.38425446115,"d":"-205877.3843"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10124396.991519723,"d":"$10,124,396.99"},1,{"$nulls":7},885,{"v":613.0491773950926,"d":"613.0492"},{"v":1896760.3507701005,"d":"1896760.3508"},{"v":3093.977482898885,"d":"3,093.98"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":613.0491773950926,"d":"613.0492"},{"v":1896760.3507701005,"d":"1896760.3508"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59408157.388739154,"d":"$59,408,157.39"},1]
[null,null,886,420.6330633429461,645574.2862544619,71.95379336927726,-836659.1867253361,-123.30369954560592,6450426.138203671,null,null,{"v":420.6330633429461,"d":"420.6331"},{"v":645574.2862544619,"d":"645574.2863"},{"v":1534.7682874090167,"d":"1,534.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":420.6330633429461,"d":"420.6331"},{"v":645574.2862544619,"d":"645574.2863"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41417732.04804015,"d":"$41,417,732.05"},1,{"$nulls":7},886,{"v":71.95379336927726,"d":"71.9538"},{"v":-836659.1867253361,"d":"-836659.1867"},{"v":-11627.728679035452,"d":"(11,627.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":71.95379336927726,"d":"71.9538"},{"v":-836659.1867253361,"d":"-836659.1867"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8032038.523653063,"d":"$8,032,038.52"},1,{"$nulls":7},886,{"v":-123.30369954560592,"d":"-123.3037"},{"v":6450426.138203671,"d":"6450426.1382"},{"v":-52313.32200067423,"d":"(52,313.32)"},{"v":-123.30369954560592,"d":"-123.3037"},{"v":6450426.138203671,"d":"6450426.1382"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18780796.092764266,"d":"$(18,780,796.09)"},0]
[null,null,887,130.14252134807612,39880421.29007323,182.597551217641,477278.22351391986,1329.9860963048923,1443747.7824070547,null,null,{"v":130.14252134807612,"d":"130.1425"},{"v":39880421.29007323,"d":"39880421.2901"},{"v":306436.5195708019,"d":"306,436.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":130.14252134807612,"d":"130.1425"},{"v":39880421.29007323,"d":"39880421.2901"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-26866169.15526562,"d":"$(26,866,169.16)"},0,{"$nulls":7},887,{"v":182.597551217641,"d":"182.5976"},{"v":477278.22351391986,"d":"477278.2235"},{"v":2613.82598140675,"d":"2,613.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":182.597551217641,"d":"182.5976"},{"v":477278.22351391986,"d":"477278.2235"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17782476.89825018,"d":"$17,782,476.90"},1,{"$nulls":7},887,{"v":1329.9860963048923,"d":"1329.9861"},{"v":1443747.7824070547,"d":"1443747.7824"},{"v":1085.5359965177283,"d":"1,085.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1329.9860963048923,"d":"1329.9861"},{"v":1443747.7824070547,"d":"1443747.7824"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":131554861.84808217,"d":"$131,554,861.85"},1]
[null,null,888,500.80487083023036,-952812.7734597493,198.9560369598512,299046.32200264186,692.4567100764398,385739.3241352085,null,null,{"v":500.80487083023036,"d":"500.8049"},{"v":-952812.7734597493,"d":"-952812.7735"},{"v":-1902.5629121381824,"d":"(1,902.56)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":500.80487083023036,"d":"500.8049"},{"v":-952812.7734597493,"d":"-952812.7735"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":51033299.85648278,"d":"$51,033,299.86"},1,{"$nulls":7},888,{"v":198.9560369598512,"d":"198.9560"},{"v":299046.32200264186,"d":"299046.3220"},{"v":1503.0773962540711,"d":"1,503.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":198.9560369598512,"d":"198.9560"},{"v":299046.32200264186,"d":"299046.3220"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19596557.373982478,"d":"$19,596,557.37"},1,{"$nulls":7},888,{"v":692.4567100764398,"d":"692.4567"},{"v":385739.3241352085,"d":"385739.3241"},{"v":557.0591179521201,"d":"557.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":692.4567100764398,"d":"692.4567"},{"v":385739.3241352085,"d":"385739.3241"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68859931.68350877,"d":"$68,859,931.68"},1]
[null,null,889,765.5676283335488,-312677.851437008,133.13007094598288,2428145.6182552855,825.0519387312233,1769611.5932341102,null,null,{"v":765.5676283335488,"d":"765.5676"},{"v":-312677.851437008,"d":"-312677.8514"},{"v":-408.4261662390693,"d":"(408.43)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":765.5676283335488,"d":"765.5676"},{"v":-312677.851437008,"d":"-312677.8514"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76869440.68479188,"d":"$76,869,440.68"},1,{"$nulls":7},889,{"v":133.13007094598288,"d":"133.1301"},{"v":2428145.6182552855,"d":"2428145.6183"},{"v":18238.89674963441,"d":"18,238.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":133.13007094598288,"d":"133.1301"},{"v":2428145.6182552855,"d":"2428145.6183"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10884861.476343002,"d":"$10,884,861.48"},1,{"$nulls":7},889,{"v":825.0519387312233,"d":"825.0519"},{"v":1769611.5932341102,"d":"1769611.5932"},{"v":2144.848718197601,"d":"2,144.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":825.0519387312233,"d":"825.0519"},{"v":1769611.5932341102,"d":"1769611.5932"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80735582.27988823,"d":"$80,735,582.28"},1]
[null,null,890,166.00969829035967,39272619.71008977,35.94967609388914,5953557.378030037,932.8832877640816,690907.2094177227,null,null,{"v":166.00969829035967,"d":"166.0097"},{"v":39272619.71008977,"d":"39272619.7101"},{"v":236568.22531777574,"d":"236,568.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":166.00969829035967,"d":"166.0097"},{"v":39272619.71008977,"d":"39272619.7101"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-22671649.881053805,"d":"$(22,671,649.88)"},0,{"$nulls":7},890,{"v":35.94967609388914,"d":"35.9497"},{"v":5953557.378030037,"d":"5953557.3780"},{"v":165608.0951183325,"d":"165,608.10"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":35.94967609388914,"d":"35.9497"},{"v":5953557.378030037,"d":"5953557.3780"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-2358589.7686411226,"d":"$(2,358,589.77)"},0,{"$nulls":7},890,{"v":932.8832877640816,"d":"932.8833"},{"v":690907.2094177227,"d":"690907.2094"},{"v":740.6148426923554,"d":"740.61"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":932.8832877640816,"d":"932.8833"},{"v":690907.2094177227,"d":"690907.2094"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92597421.56699045,"d":"$92,597,421.57"},1]
[null,null,891,-28.07148018971202,23887380.253375057,-34.161565511902154,9308062.961407814,817.1218235206616,227777.2486210945,null,null,{"v":-28.07148018971202,"d":"-28.0715"},{"v":23887380.253375057,"d":"23887380.2534"},{"v":-850948.3679499594,"d":"(850,948.37)"},{"v":-28.07148018971202,"d":"-28.0715"},{"v":23887380.253375057,"d":"23887380.2534"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-26694528.27234626,"d":"$(26,694,528.27)"},0,{"$nulls":7},891,{"v":-34.161565511902154,"d":"-34.1616"},{"v":9308062.961407814,"d":"9308062.9614"},{"v":-272471.7916737397,"d":"(272,471.79)"},{"v":-34.161565511902154,"d":"-34.1616"},{"v":9308062.961407814,"d":"9308062.9614"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12724219.51259803,"d":"$(12,724,219.51)"},0,{"$nulls":7},891,{"v":817.1218235206616,"d":"817.1218"},{"v":227777.2486210945,"d":"227777.2486"},{"v":278.75555647221677,"d":"278.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":817.1218235206616,"d":"817.1218"},{"v":227777.2486210945,"d":"227777.2486"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81484405.10344507,"d":"$81,484,405.10"},1]
[null,null,892,528.6980008391911,1892998.437349975,-47.497053051723924,4870520.51693969,1180.7823819839468,1240796.4737161514,null,null,{"v":528.6980008391911,"d":"528.6980"},{"v":1892998.437349975,"d":"1892998.4373"},{"v":3580.491006860739,"d":"3,580.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":528.6980008391911,"d":"528.6980"},{"v":1892998.437349975,"d":"1892998.4373"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50976801.64656913,"d":"$50,976,801.65"},1,{"$nulls":7},892,{"v":-47.497053051723924,"d":"-47.4971"},{"v":4870520.51693969,"d":"4870520.5169"},{"v":-102543.6359522291,"d":"(102,543.64)"},{"v":-47.497053051723924,"d":"-47.4971"},{"v":4870520.51693969,"d":"4870520.5169"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-9620225.822112083,"d":"$(9,620,225.82)"},0,{"$nulls":7},892,{"v":1180.7823819839468,"d":"1180.7824"},{"v":1240796.4737161514,"d":"1240796.4737"},{"v":1050.8257005252476,"d":"1,050.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1180.7823819839468,"d":"1180.7824"},{"v":1240796.4737161514,"d":"1240796.4737"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":116837441.72467853,"d":"$116,837,441.72"},1]
[null,null,893,670.7953845289048,1842076.3280985001,-186.30401885433093,26688397.824203137,1726.8733767569138,2960565.8823182876,null,null,{"v":670.7953845289048,"d":"670.7954"},{"v":1842076.3280985001,"d":"1842076.3281"},{"v":2746.1076366710217,"d":"2,746.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":670.7953845289048,"d":"670.7954"},{"v":1842076.3280985001,"d":"1842076.3281"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65237462.12479199,"d":"$65,237,462.12"},1,{"$nulls":7},893,{"v":-186.30401885433093,"d":"-186.3040"},{"v":26688397.824203137,"d":"26688397.8242"},{"v":-143251.8632089762,"d":"(143,251.86)"},{"v":-186.30401885433093,"d":"-186.3040"},{"v":26688397.824203137,"d":"26688397.8242"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-45318799.70963623,"d":"$(45,318,799.71)"},0,{"$nulls":7},893,{"v":1726.8733767569138,"d":"1726.8734"},{"v":2960565.8823182876,"d":"2960565.8823"},{"v":1714.4082028053854,"d":"1,714.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1726.8733767569138,"d":"1726.8734"},{"v":2960565.8823182876,"d":"2960565.8823"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":169726771.79337308,"d":"$169,726,771.79"},1]
[null,null,894,477.2755244495529,390798.3908500746,-367.2925255024602,36554610.15535871,596.8537574337388,161973.71517136088,null,null,{"v":477.2755244495529,"d":"477.2755"},{"v":390798.3908500746,"d":"390798.3909"},{"v":818.8108772197918,"d":"818.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":477.2755244495529,"d":"477.2755"},{"v":390798.3908500746,"d":"390798.3909"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47336754.054105215,"d":"$47,336,754.05"},1,{"$nulls":7},894,{"v":-367.2925255024602,"d":"-367.2925"},{"v":36554610.15535871,"d":"36554610.1554"},{"v":-99524.51416034563,"d":"(99,524.51)"},{"v":-367.2925255024602,"d":"-367.2925"},{"v":36554610.15535871,"d":"36554610.1554"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-73283862.70560473,"d":"$(73,283,862.71)"},0,{"$nulls":7},894,{"v":596.8537574337388,"d":"596.8538"},{"v":161973.71517136088,"d":"161973.7152"},{"v":271.37923344537677,"d":"271.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":596.8537574337388,"d":"596.8538"},{"v":161973.71517136088,"d":"161973.7152"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59523402.02820252,"d":"$59,523,402.03"},1]
[null,null,895,525.7341248620396,-1654488.3547437266,-86.9871156066074,11720247.421904776,781.8111409830162,1079740.9458549349,null,null,{"v":525.7341248620396,"d":"525.7341"},{"v":-1654488.3547437266,"d":"-1654488.3547"},{"v":-3147.0058276660066,"d":"(3,147.01)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":525.7341248620396,"d":"525.7341"},{"v":-1654488.3547437266,"d":"-1654488.3547"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54227900.84094769,"d":"$54,227,900.84"},1,{"$nulls":7},895,{"v":-86.9871156066074,"d":"-86.9871"},{"v":11720247.421904776,"d":"11720247.4219"},{"v":-134735.4414521422,"d":"(134,735.44)"},{"v":-86.9871156066074,"d":"-86.9871"},{"v":11720247.421904776,"d":"11720247.4219"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20418958.982565515,"d":"$(20,418,958.98)"},0,{"$nulls":7},895,{"v":781.8111409830162,"d":"781.8111"},{"v":1079740.9458549349,"d":"1079740.9459"},{"v":1381.0764380989945,"d":"1,381.08"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":781.8111409830162,"d":"781.8111"},{"v":1079740.9458549349,"d":"1079740.9459"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77101373.15244669,"d":"$77,101,373.15"},1]
[null,null,896,367.940640357494,3692024.004661491,-279.11865839142774,22534600.988290984,579.7230882543081,377408.7858363539,null,null,{"v":367.940640357494,"d":"367.9406"},{"v":3692024.004661491,"d":"3692024.0047"},{"v":10034.292490968903,"d":"10,034.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":367.940640357494,"d":"367.9406"},{"v":3692024.004661491,"d":"3692024.0047"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33102040.031087905,"d":"$33,102,040.03"},1,{"$nulls":7},896,{"v":-279.11865839142774,"d":"-279.1187"},{"v":22534600.988290984,"d":"22534600.9883"},{"v":-80734.84273018083,"d":"(80,734.84)"},{"v":-279.11865839142774,"d":"-279.1187"},{"v":22534600.988290984,"d":"22534600.9883"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-50446466.82743376,"d":"$(50,446,466.83)"},0,{"$nulls":7},896,{"v":579.7230882543081,"d":"579.7231"},{"v":377408.7858363539,"d":"377408.7858"},{"v":651.0156201865732,"d":"651.02"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":579.7230882543081,"d":"579.7231"},{"v":377408.7858363539,"d":"377408.7858"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57594900.03959446,"d":"$57,594,900.04"},1]
[null,null,897,474.0587115148119,-1061508.14339397,160.3347658816383,-855259.2872978384,842.457838455739,517491.82404217916,null,null,{"v":474.0587115148119,"d":"474.0587"},{"v":-1061508.14339397,"d":"-1061508.1434"},{"v":-2239.191301857984,"d":"(2,239.19)"},{"$f":"IF(AND(L911<0,M911>0),L911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L911<0,M911>0),M911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L911>0,M911>0),L911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L911>0,M911>0),M911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L911>0,M911<0),L911,#N/A)","v":{"v":474.0587115148119,"d":"474.0587"}},{"$f":"IF(AND(L911>0,M911<0),M911,#N/A)","v":{"v":-1061508.14339397,"d":"-1061508.1434"}},{"$f":"IF(AND(L911<0,M911<0),L911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L911<0,M911<0),M911,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C911 > TotalSimulations,\"\",threshold*L911-M911)","v":{"v":48467379.29487516,"d":"$48,467,379.29"}},1,{"$nulls":7},897,{"v":160.3347658816383,"d":"160.3348"},{"v":-855259.2872978384,"d":"-855259.2873"},{"v":-5334.209848968155,"d":"(5,334.21)"},{"$f":"IF(AND(AH911<0,AI911>0),AH911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH911<0,AI911>0),AI911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH911>0,AI911>0),AH911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH911>0,AI911>0),AI911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH911>0,AI911<0),AH911,#N/A)","v":{"v":160.3347658816383,"d":"160.3348"}},{"$f":"IF(AND(AH911>0,AI911<0),AI911,#N/A)","v":{"v":-855259.2872978384,"d":"-855259.2873"}},{"$f":"IF(AND(AH911<0,AI911<0),AH911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH911<0,AI911<0),AI911,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG911 > TotalSimulations,\"\",threshold_DK*AH911-AI911)","v":{"v":16888735.875461668,"d":"$16,888,735.88"}},1,{"$nulls":7},897,{"v":842.457838455739,"d":"842.4578"},{"v":517491.82404217916,"d":"517491.8240"},{"v":614.2643589034244,"d":"614.26"},{"$f":"IF(AND(BD911<0,BE911>0),BD911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD911<0,BE911>0),BE911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD911>0,BE911>0),BD911,#N/A)","v":{"v":842.457838455739,"d":"842.4578"}},{"$f":"IF(AND(BD911>0,BE911>0),BE911,#N/A)","v":{"v":517491.82404217916,"d":"517491.8240"}},{"$f":"IF(AND(BD911>0,BE911<0),BD911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD911>0,BE911<0),BE911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD911<0,BE911<0),BD911,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD911<0,BE911<0),BE911,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC911 > TotalSimulations,\"\",threshold_UB*BD911-BE911)","v":{"v":83728292.02153172,"d":"$83,728,292.02"}},1]
[null,null,898,796.9463283025398,15654365.832920058,158.80915653531338,-858381.7900313633,413.88228431454627,11606374.115774618,null,null,{"$f":"D912","v":{"v":796.9463283025398,"d":"796.9463"}},{"$f":"E912","v":{"v":15654365.832920058,"d":"15654365.8329"}},{"$f":"IFERROR(M912/L912,\"\")","v":{"v":19642.93613882777,"d":"19,642.94"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":796.9463283025398,"d":"796.9463"},{"v":15654365.832920058,"d":"15654365.8329"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64040266.997333914,"d":"$64,040,267.00"},{"$f":"IF(X912>0,1,0)","v":1},{"$nulls":7},898,{"$f":"F912","v":{"v":158.80915653531338,"d":"158.8092"}},{"$f":"G912","v":{"v":-858381.7900313633,"d":"-858381.7900"}},{"$f":"IFERROR(AI912/AH912,\"\")","v":{"v":-5405.115226088934,"d":"(5,405.12)"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":158.80915653531338,"d":"158.8092"},{"v":-858381.7900313633,"d":"-858381.7900"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16739297.443562701,"d":"$16,739,297.44"},{"$f":"IF(AT912>0,1,0)","v":1},{"$nulls":7},898,{"$f":"H912","v":{"v":413.88228431454627,"d":"413.8823"}},{"$f":"I912","v":{"v":11606374.115774618,"d":"11606374.1158"}},{"$f":"IFERROR(BE912/BD912,\"\")","v":{"v":28042.693673145706,"d":"28,042.69"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":413.88228431454627,"d":"413.8823"},{"v":11606374.115774618,"d":"11606374.1158"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29781854.315680012,"d":"$29,781,854.32"},{"$f":"IF(BP912>0,1,0)","v":1}]
[null,null,899,532.6388248799667,20757241.34363786,46.394211008890125,1102619.6021338245,635.4529730049544,1160151.4432674637,null,null,{"v":532.6388248799667,"d":"532.6388"},{"v":20757241.34363786,"d":"20757241.3436"},{"v":38970.575132812795,"d":"38,970.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":532.6388248799667,"d":"532.6388"},{"v":20757241.34363786,"d":"20757241.3436"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32506641.144358806,"d":"$32,506,641.14"},1,{"$nulls":7},899,{"v":46.394211008890125,"d":"46.3942"},{"v":1102619.6021338245,"d":"1102619.6021"},{"v":23766.318645283976,"d":"23,766.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":46.394211008890125,"d":"46.3942"},{"v":1102619.6021338245,"d":"1102619.6021"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3536801.4987551877,"d":"$3,536,801.50"},1,{"$nulls":7},899,{"v":635.4529730049544,"d":"635.4530"},{"v":1160151.4432674637,"d":"1160151.4433"},{"v":1825.7077904306514,"d":"1,825.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":635.4529730049544,"d":"635.4530"},{"v":1160151.4432674637,"d":"1160151.4433"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":62385145.85722797,"d":"$62,385,145.86"},1]
[null,null,900,999.6798482439262,-13161.536497604102,179.02009099719362,4483849.342681052,824.4960885795736,1531987.1667342023,null,null,{"v":999.6798482439262,"d":"999.6798"},{"v":-13161.536497604102,"d":"-13161.5365"},{"v":-13.165751536078409,"d":"(13.17)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":999.6798482439262,"d":"999.6798"},{"v":-13161.536497604102,"d":"-13161.5365"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":99981146.36089024,"d":"$99,981,146.36"},1,{"$nulls":7},900,{"v":179.02009099719362,"d":"179.0201"},{"v":4483849.342681052,"d":"4483849.3427"},{"v":25046.62643005439,"d":"25,046.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":179.02009099719362,"d":"179.0201"},{"v":4483849.342681052,"d":"4483849.3427"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13418159.757038308,"d":"$13,418,159.76"},1,{"$nulls":7},900,{"v":824.4960885795736,"d":"824.4961"},{"v":1531987.1667342023,"d":"1531987.1667"},{"v":1858.089065496334,"d":"1,858.09"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":824.4960885795736,"d":"824.4961"},{"v":1531987.1667342023,"d":"1531987.1667"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80917621.69122314,"d":"$80,917,621.69"},1]
[null,null,901,193.64330896727188,2653234.3909633514,-696.6237449485998,48288464.43898618,1219.4910622274983,2989298.850743785,null,null,{"v":193.64330896727188,"d":"193.6433"},{"v":2653234.3909633514,"d":"2653234.3910"},{"v":13701.657987117855,"d":"13,701.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.64330896727188,"d":"193.6433"},{"v":2653234.3909633514,"d":"2653234.3910"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16711096.505763838,"d":"$16,711,096.51"},1,{"$nulls":7},901,{"v":-696.6237449485998,"d":"-696.6237"},{"v":48288464.43898618,"d":"48288464.4390"},{"v":-69317.85600065805,"d":"(69,317.86)"},{"v":-696.6237449485998,"d":"-696.6237"},{"v":48288464.43898618,"d":"48288464.4390"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-117950838.93384616,"d":"$(117,950,838.93)"},0,{"$nulls":7},901,{"v":1219.4910622274983,"d":"1219.4911"},{"v":2989298.850743785,"d":"2989298.8507"},{"v":2451.2675355599495,"d":"2,451.27"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1219.4910622274983,"d":"1219.4911"},{"v":2989298.850743785,"d":"2989298.8507"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":118959807.37200604,"d":"$118,959,807.37"},1]
[null,null,902,525.9882861679798,-1078442.3524278682,99.66633968020324,864111.398356488,1121.2595970993716,514376.56812723307,null,null,{"v":525.9882861679798,"d":"525.9883"},{"v":-1078442.3524278682,"d":"-1078442.3524"},{"v":-2050.3162918032294,"d":"(2,050.32)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":525.9882861679798,"d":"525.9883"},{"v":-1078442.3524278682,"d":"-1078442.3524"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53677270.96922585,"d":"$53,677,270.97"},1,{"$nulls":7},902,{"v":99.66633968020324,"d":"99.6663"},{"v":864111.398356488,"d":"864111.3984"},{"v":8670.042475013524,"d":"8,670.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":99.66633968020324,"d":"99.6663"},{"v":864111.398356488,"d":"864111.3984"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9102522.569663836,"d":"$9,102,522.57"},1,{"$nulls":7},902,{"v":1121.2595970993716,"d":"1121.2596"},{"v":514376.56812723307,"d":"514376.5681"},{"v":458.74886552399914,"d":"458.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1121.2595970993716,"d":"1121.2596"},{"v":514376.56812723307,"d":"514376.5681"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":111611583.14180993,"d":"$111,611,583.14"},1]
[null,null,903,398.8731239722001,-258357.64381868578,-12.984099930203229,3752604.5618494125,872.373195844666,566276.2213596385,null,null,{"v":398.8731239722001,"d":"398.8731"},{"v":-258357.64381868578,"d":"-258357.6438"},{"v":-647.7188566775742,"d":"(647.72)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":398.8731239722001,"d":"398.8731"},{"v":-258357.64381868578,"d":"-258357.6438"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":40145670.0410387,"d":"$40,145,670.04"},1,{"$nulls":7},903,{"v":-12.984099930203229,"d":"-12.9841"},{"v":3752604.5618494125,"d":"3752604.5618"},{"v":-289015.3789651769,"d":"(289,015.38)"},{"v":-12.984099930203229,"d":"-12.9841"},{"v":3752604.5618494125,"d":"3752604.5618"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-5051014.554869736,"d":"$(5,051,014.55)"},0,{"$nulls":7},903,{"v":872.373195844666,"d":"872.3732"},{"v":566276.2213596385,"d":"566276.2214"},{"v":649.1215274116115,"d":"649.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":872.373195844666,"d":"872.3732"},{"v":566276.2213596385,"d":"566276.2214"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86671043.36310697,"d":"$86,671,043.36"},1]
[null,null,904,423.4809956864119,-276817.8219678439,19.889401913489564,9660246.964899309,1197.8711415888101,978024.6379905045,null,null,{"v":423.4809956864119,"d":"423.4810"},{"v":-276817.8219678439,"d":"-276817.8220"},{"v":-653.6723602417044,"d":"(653.67)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":423.4809956864119,"d":"423.4810"},{"v":-276817.8219678439,"d":"-276817.8220"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":42624917.39060904,"d":"$42,624,917.39"},1,{"$nulls":7},904,{"v":19.889401913489564,"d":"19.8894"},{"v":9660246.964899309,"d":"9660246.9649"},{"v":485698.21289334254,"d":"485,698.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":19.889401913489564,"d":"19.8894"},{"v":9660246.964899309,"d":"9660246.9649"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7671306.773550352,"d":"$(7,671,306.77)"},0,{"$nulls":7},904,{"v":1197.8711415888101,"d":"1197.8711"},{"v":978024.6379905045,"d":"978024.6380"},{"v":816.468987384812,"d":"816.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1197.8711415888101,"d":"1197.8711"},{"v":978024.6379905045,"d":"978024.6380"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":118809089.5208905,"d":"$118,809,089.52"},1]
[null,null,905,322.0701920796346,33542056.82737669,-44.54974905534618,16118135.16932667,977.8817082883907,322587.5333462041,null,null,{"v":322.0701920796346,"d":"322.0702"},{"v":33542056.82737669,"d":"33542056.8274"},{"v":104145.17596550236,"d":"104,145.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":322.0701920796346,"d":"322.0702"},{"v":33542056.82737669,"d":"33542056.8274"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1335037.6194132306,"d":"$(1,335,037.62)"},0,{"$nulls":7},905,{"v":-44.54974905534618,"d":"-44.5497"},{"v":16118135.16932667,"d":"16118135.1693"},{"v":-361800.80721223314,"d":"(361,800.81)"},{"v":-44.54974905534618,"d":"-44.5497"},{"v":16118135.16932667,"d":"16118135.1693"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20573110.074861288,"d":"$(20,573,110.07)"},0,{"$nulls":7},905,{"v":977.8817082883907,"d":"977.8817"},{"v":322587.5333462041,"d":"322587.5333"},{"v":329.8840039771647,"d":"329.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":977.8817082883907,"d":"977.8817"},{"v":322587.5333462041,"d":"322587.5333"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97465583.29549286,"d":"$97,465,583.30"},1]
[null,null,906,499.0124341591436,672435.0776013043,59.30362050293479,4865999.167572625,637.2595606443356,695789.0125114406,null,null,{"v":499.0124341591436,"d":"499.0124"},{"v":672435.0776013043,"d":"672435.0776"},{"v":1347.531707770739,"d":"1,347.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":499.0124341591436,"d":"499.0124"},{"v":672435.0776013043,"d":"672435.0776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49228808.33831305,"d":"$49,228,808.34"},1,{"$nulls":7},906,{"v":59.30362050293479,"d":"59.3036"},{"v":4865999.167572625,"d":"4865999.1676"},{"v":82052.31192135763,"d":"82,052.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":59.30362050293479,"d":"59.3036"},{"v":4865999.167572625,"d":"4865999.1676"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1064362.8827208541,"d":"$1,064,362.88"},1,{"$nulls":7},906,{"v":637.2595606443356,"d":"637.2596"},{"v":695789.0125114406,"d":"695789.0125"},{"v":1091.8455453346603,"d":"1,091.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":637.2595606443356,"d":"637.2596"},{"v":695789.0125114406,"d":"695789.0125"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":63030167.05192212,"d":"$63,030,167.05"},1]
[null,null,907,703.4751936928587,-141240.33255456202,112.01397008723143,2457957.5131710954,413.16307176418195,153270.21206394956,null,null,{"v":703.4751936928587,"d":"703.4752"},{"v":-141240.33255456202,"d":"-141240.3326"},{"v":-200.77514292028945,"d":"(200.78)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":703.4751936928587,"d":"703.4752"},{"v":-141240.33255456202,"d":"-141240.3326"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70488759.70184043,"d":"$70,488,759.70"},1,{"$nulls":7},907,{"v":112.01397008723143,"d":"112.0140"},{"v":2457957.5131710954,"d":"2457957.5132"},{"v":21943.31217130282,"d":"21,943.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":112.01397008723143,"d":"112.0140"},{"v":2457957.5131710954,"d":"2457957.5132"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8743439.495552048,"d":"$8,743,439.50"},1,{"$nulls":7},907,{"v":413.16307176418195,"d":"413.1631"},{"v":153270.21206394956,"d":"153270.2121"},{"v":370.9678394283758,"d":"370.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":413.16307176418195,"d":"413.1631"},{"v":153270.21206394956,"d":"153270.2121"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41163036.96435425,"d":"$41,163,036.96"},1]
[null,null,908,787.1716091275739,-2562912.655231651,51.02839399554432,4167049.547956948,476.22076452497276,472010.4933032971,null,null,{"v":787.1716091275739,"d":"787.1716"},{"v":-2562912.655231651,"d":"-2562912.6552"},{"v":-3255.849963989605,"d":"(3,255.85)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":787.1716091275739,"d":"787.1716"},{"v":-2562912.655231651,"d":"-2562912.6552"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":81280073.56798905,"d":"$81,280,073.57"},1,{"$nulls":7},908,{"v":51.02839399554432,"d":"51.0284"},{"v":4167049.547956948,"d":"4167049.5480"},{"v":81661.38931044558,"d":"81,661.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":51.02839399554432,"d":"51.0284"},{"v":4167049.547956948,"d":"4167049.5480"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":935789.8515974842,"d":"$935,789.85"},1,{"$nulls":7},908,{"v":476.22076452497276,"d":"476.2208"},{"v":472010.4933032971,"d":"472010.4933"},{"v":991.158992771188,"d":"991.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":476.22076452497276,"d":"476.2208"},{"v":472010.4933032971,"d":"472010.4933"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47150065.959193975,"d":"$47,150,065.96"},1]
[null,null,909,1031.1366535144225,-926190.6905389149,84.91966041376872,1398366.861885149,611.2396050825992,334302.03476037737,null,null,{"v":1031.1366535144225,"d":"1031.1367"},{"v":-926190.6905389149,"d":"-926190.6905"},{"v":-898.2230312366257,"d":"(898.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1031.1366535144225,"d":"1031.1367"},{"v":-926190.6905389149,"d":"-926190.6905"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":104039856.04198116,"d":"$104,039,856.04"},1,{"$nulls":7},909,{"v":84.91966041376872,"d":"84.9197"},{"v":1398366.861885149,"d":"1398366.8619"},{"v":16466.938928766845,"d":"16,466.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":84.91966041376872,"d":"84.9197"},{"v":1398366.861885149,"d":"1398366.8619"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7093599.179491723,"d":"$7,093,599.18"},1,{"$nulls":7},909,{"v":611.2396050825992,"d":"611.2396"},{"v":334302.03476037737,"d":"334302.0348"},{"v":546.9246952922854,"d":"546.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":611.2396050825992,"d":"611.2396"},{"v":334302.03476037737,"d":"334302.0348"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60789658.47349954,"d":"$60,789,658.47"},1]
[null,null,910,474.0769459363437,2910768.5988683645,-1192.0959428555798,129719398.32033922,969.6897887176165,476484.4295110903,null,null,{"v":474.0769459363437,"d":"474.0769"},{"v":2910768.5988683645,"d":"2910768.5989"},{"v":6139.865318950156,"d":"6,139.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":474.0769459363437,"d":"474.0769"},{"v":2910768.5988683645,"d":"2910768.5989"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":44496925.994766004,"d":"$44,496,925.99"},1,{"$nulls":7},910,{"v":-1192.0959428555798,"d":"-1192.0959"},{"v":129719398.32033922,"d":"129719398.3203"},{"v":-108816.24008350013,"d":"(108,816.24)"},{"v":-1192.0959428555798,"d":"-1192.0959"},{"v":129719398.32033922,"d":"129719398.3203"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-248928992.6058972,"d":"$(248,928,992.61)"},0,{"$nulls":7},910,{"v":969.6897887176165,"d":"969.6898"},{"v":476484.4295110903,"d":"476484.4295"},{"v":491.37820677809304,"d":"491.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":969.6897887176165,"d":"969.6898"},{"v":476484.4295110903,"d":"476484.4295"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96492494.44225056,"d":"$96,492,494.44"},1]
[null,null,911,359.7726585134642,-574740.1977178147,106.96153217651226,2448614.6550445547,484.26705230672815,248132.77761939447,null,null,{"v":359.7726585134642,"d":"359.7727"},{"v":-574740.1977178147,"d":"-574740.1977"},{"v":-1597.5093829880502,"d":"(1,597.51)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":359.7726585134642,"d":"359.7727"},{"v":-574740.1977178147,"d":"-574740.1977"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":36552006.049064234,"d":"$36,552,006.05"},1,{"$nulls":7},911,{"v":106.96153217651226,"d":"106.9615"},{"v":2448614.6550445547,"d":"2448614.6550"},{"v":22892.479242011523,"d":"22,892.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":106.96153217651226,"d":"106.9615"},{"v":2448614.6550445547,"d":"2448614.6550"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8247538.562606671,"d":"$8,247,538.56"},1,{"$nulls":7},911,{"v":484.26705230672815,"d":"484.2671"},{"v":248132.77761939447,"d":"248132.7776"},{"v":512.3883122699633,"d":"512.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":484.26705230672815,"d":"484.2671"},{"v":248132.77761939447,"d":"248132.7776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48178572.45305342,"d":"$48,178,572.45"},1]
[null,null,912,176.12904722057465,1643975.5744739282,-450.1774954188804,53974157.331739664,1112.9701748150328,336254.94613901526,null,null,{"v":176.12904722057465,"d":"176.1290"},{"v":1643975.5744739282,"d":"1643975.5745"},{"v":9333.926461403613,"d":"9,333.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":176.12904722057465,"d":"176.1290"},{"v":1643975.5744739282,"d":"1643975.5745"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15968929.147583537,"d":"$15,968,929.15"},1,{"$nulls":7},912,{"v":-450.1774954188804,"d":"-450.1775"},{"v":53974157.331739664,"d":"53974157.3317"},{"v":-119895.28104135432,"d":"(119,895.28)"},{"v":-450.1774954188804,"d":"-450.1775"},{"v":53974157.331739664,"d":"53974157.3317"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-98991906.8736277,"d":"$(98,991,906.87)"},0,{"$nulls":7},912,{"v":1112.9701748150328,"d":"1112.9702"},{"v":336254.94613901526,"d":"336254.9461"},{"v":302.1239506214965,"d":"302.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1112.9701748150328,"d":"1112.9702"},{"v":336254.94613901526,"d":"336254.9461"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":110960762.53536427,"d":"$110,960,762.54"},1]
[null,null,913,780.0246432953318,2489236.12993725,61.18652819775889,3231406.2004346177,1112.9631277381413,1951022.6941613043,null,null,{"v":780.0246432953318,"d":"780.0246"},{"v":2489236.12993725,"d":"2489236.1299"},{"v":3191.2275481721917,"d":"3,191.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":780.0246432953318,"d":"780.0246"},{"v":2489236.12993725,"d":"2489236.1299"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75513228.19959593,"d":"$75,513,228.20"},1,{"$nulls":7},913,{"v":61.18652819775889,"d":"61.1865"},{"v":3231406.2004346177,"d":"3231406.2004"},{"v":52812.380365666446,"d":"52,812.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":61.18652819775889,"d":"61.1865"},{"v":3231406.2004346177,"d":"3231406.2004"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2887246.619341271,"d":"$2,887,246.62"},1,{"$nulls":7},913,{"v":1112.9631277381413,"d":"1112.9631"},{"v":1951022.6941613043,"d":"1951022.6942"},{"v":1752.9985006119107,"d":"1,753.00"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1112.9631277381413,"d":"1112.9631"},{"v":1951022.6941613043,"d":"1951022.6942"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":109345290.07965282,"d":"$109,345,290.08"},1]
[null,null,914,-478.983851175537,132595823.58426201,262.8711945454961,1441518.8200243702,1377.7578526033976,368841.46902356064,null,null,{"v":-478.983851175537,"d":"-478.9839"},{"v":132595823.58426201,"d":"132595823.5843"},{"v":-276827.33615933236,"d":"(276,827.34)"},{"v":-478.983851175537,"d":"-478.9839"},{"v":132595823.58426201,"d":"132595823.5843"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-180494208.70181572,"d":"$(180,494,208.70)"},0,{"$nulls":7},914,{"v":262.8711945454961,"d":"262.8712"},{"v":1441518.8200243702,"d":"1441518.8200"},{"v":5483.745841824754,"d":"5,483.75"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":262.8711945454961,"d":"262.8712"},{"v":1441518.8200243702,"d":"1441518.8200"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24845600.63452524,"d":"$24,845,600.63"},1,{"$nulls":7},914,{"v":1377.7578526033976,"d":"1377.7579"},{"v":368841.46902356064,"d":"368841.4690"},{"v":267.71138943363775,"d":"267.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1377.7578526033976,"d":"1377.7579"},{"v":368841.46902356064,"d":"368841.4690"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137406943.7913162,"d":"$137,406,943.79"},1]
[null,null,915,882.999454022487,207205.5784236705,156.65941528965413,-1226145.3955058753,1041.714697068055,6323152.311032288,null,null,{"v":882.999454022487,"d":"882.9995"},{"v":207205.5784236705,"d":"207205.5784"},{"v":234.66104931294063,"d":"234.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":882.999454022487,"d":"882.9995"},{"v":207205.5784236705,"d":"207205.5784"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88092739.82382505,"d":"$88,092,739.82"},1,{"$nulls":7},915,{"v":156.65941528965413,"d":"156.6594"},{"v":-1226145.3955058753,"d":"-1226145.3955"},{"v":-7826.822238796206,"d":"(7,826.82)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":156.65941528965413,"d":"156.6594"},{"v":-1226145.3955058753,"d":"-1226145.3955"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16892086.92447129,"d":"$16,892,086.92"},1,{"$nulls":7},915,{"v":1041.714697068055,"d":"1041.7147"},{"v":6323152.311032288,"d":"6323152.3110"},{"v":6069.946338310322,"d":"6,069.95"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1041.714697068055,"d":"1041.7147"},{"v":6323152.311032288,"d":"6323152.3110"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":97848317.39577323,"d":"$97,848,317.40"},1]
[null,null,916,260.9057806929559,10170022.836663218,57.00092186785332,2706925.2910188073,877.1800922360198,3762937.1217960776,null,null,{"v":260.9057806929559,"d":"260.9058"},{"v":10170022.836663218,"d":"10170022.8367"},{"v":38979.67614842424,"d":"38,979.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":260.9057806929559,"d":"260.9058"},{"v":10170022.836663218,"d":"10170022.8367"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15920555.23263237,"d":"$15,920,555.23"},1,{"$nulls":7},916,{"v":57.00092186785332,"d":"57.0009"},{"v":2706925.2910188073,"d":"2706925.2910"},{"v":47489.14933857282,"d":"47,489.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":57.00092186785332,"d":"57.0009"},{"v":2706925.2910188073,"d":"2706925.2910"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":2993166.8957665246,"d":"$2,993,166.90"},1,{"$nulls":7},916,{"v":877.1800922360198,"d":"877.1801"},{"v":3762937.1217960776,"d":"3762937.1218"},{"v":4289.811356985969,"d":"4,289.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":877.1800922360198,"d":"877.1801"},{"v":3762937.1217960776,"d":"3762937.1218"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":83955072.10180591,"d":"$83,955,072.10"},1]
[null,null,917,628.2528201225141,2766434.810672421,-63.223450813951786,6634066.259436965,778.2945641637925,399835.50770942075,null,null,{"v":628.2528201225141,"d":"628.2528"},{"v":2766434.810672421,"d":"2766434.8107"},{"v":4403.378261211697,"d":"4,403.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":628.2528201225141,"d":"628.2528"},{"v":2766434.810672421,"d":"2766434.8107"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":60058847.20157899,"d":"$60,058,847.20"},1,{"$nulls":7},917,{"v":-63.223450813951786,"d":"-63.2235"},{"v":6634066.259436965,"d":"6634066.2594"},{"v":-104930.46763548373,"d":"(104,930.47)"},{"v":-63.223450813951786,"d":"-63.2235"},{"v":6634066.259436965,"d":"6634066.2594"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-12956411.340832144,"d":"$(12,956,411.34)"},0,{"$nulls":7},917,{"v":778.2945641637925,"d":"778.2946"},{"v":399835.50770942075,"d":"399835.5077"},{"v":513.7328797086076,"d":"513.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":778.2945641637925,"d":"778.2946"},{"v":399835.50770942075,"d":"399835.5077"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77429620.90866984,"d":"$77,429,620.91"},1]
[null,null,918,646.81321432412,12658533.769151043,223.99718588186443,-957086.7864607051,819.7098979658113,4524695.301452549,null,null,{"v":646.81321432412,"d":"646.8132"},{"v":12658533.769151043,"d":"12658533.7692"},{"v":19570.617125344957,"d":"19,570.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":646.81321432412,"d":"646.8132"},{"v":12658533.769151043,"d":"12658533.7692"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52022787.66326097,"d":"$52,022,787.66"},1,{"$nulls":7},918,{"v":223.99718588186443,"d":"223.9972"},{"v":-957086.7864607051,"d":"-957086.7865"},{"v":-4272.76254696106,"d":"(4,272.76)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":223.99718588186443,"d":"223.9972"},{"v":-957086.7864607051,"d":"-957086.7865"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23356805.374647148,"d":"$23,356,805.37"},1,{"$nulls":7},918,{"v":819.7098979658113,"d":"819.7099"},{"v":4524695.301452549,"d":"4524695.3015"},{"v":5519.873936719581,"d":"5,519.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":819.7098979658113,"d":"819.7099"},{"v":4524695.301452549,"d":"4524695.3015"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77446294.49512857,"d":"$77,446,294.50"},1]
[null,null,919,633.3513438096306,6720117.909604029,64.2812191386547,7353534.12577508,411.40039751106815,8380626.539310904,null,null,{"v":633.3513438096306,"d":"633.3513"},{"v":6720117.909604029,"d":"6720117.9096"},{"v":10610.410754293633,"d":"10,610.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":633.3513438096306,"d":"633.3513"},{"v":6720117.909604029,"d":"6720117.9096"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56615016.47135904,"d":"$56,615,016.47"},1,{"$nulls":7},919,{"v":64.2812191386547,"d":"64.2812"},{"v":7353534.12577508,"d":"7353534.1258"},{"v":114396.30772891059,"d":"114,396.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":64.2812191386547,"d":"64.2812"},{"v":7353534.12577508,"d":"7353534.1258"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-925412.2119096098,"d":"$(925,412.21)"},0,{"$nulls":7},919,{"v":411.40039751106815,"d":"411.4004"},{"v":8380626.539310904,"d":"8380626.5393"},{"v":20370.9733632074,"d":"20,370.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":411.40039751106815,"d":"411.4004"},{"v":8380626.539310904,"d":"8380626.5393"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32759413.21179591,"d":"$32,759,413.21"},1]
[null,null,920,714.2902813618093,2645277.524615571,8.863331416894653,7991148.4148016125,1062.8260231631066,1406167.9401661656,null,null,{"v":714.2902813618093,"d":"714.2903"},{"v":2645277.524615571,"d":"2645277.5246"},{"v":3703.3648554930555,"d":"3,703.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":714.2902813618093,"d":"714.2903"},{"v":2645277.524615571,"d":"2645277.5246"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68783750.61156537,"d":"$68,783,750.61"},1,{"$nulls":7},920,{"v":8.863331416894653,"d":"8.8633"},{"v":7991148.4148016125,"d":"7991148.4148"},{"v":901596.4809314761,"d":"901,596.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":8.863331416894653,"d":"8.8633"},{"v":7991148.4148016125,"d":"7991148.4148"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-7104815.273112147,"d":"$(7,104,815.27)"},0,{"$nulls":7},920,{"v":1062.8260231631066,"d":"1062.8260"},{"v":1406167.9401661656,"d":"1406167.9402"},{"v":1323.0462084295127,"d":"1,323.05"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1062.8260231631066,"d":"1062.8260"},{"v":1406167.9401661656,"d":"1406167.9402"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":104876434.3761445,"d":"$104,876,434.38"},1]
[null,null,921,264.1521861848123,36941929.293098696,180.87669154882315,6446780.591976969,1144.9151931177694,471033.5669593178,null,null,{"v":264.1521861848123,"d":"264.1522"},{"v":36941929.293098696,"d":"36941929.2931"},{"v":139850.93149012412,"d":"139,850.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":264.1521861848123,"d":"264.1522"},{"v":36941929.293098696,"d":"36941929.2931"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-10526710.674617466,"d":"$(10,526,710.67)"},0,{"$nulls":7},921,{"v":180.87669154882315,"d":"180.8767"},{"v":6446780.591976969,"d":"6446780.5920"},{"v":35641.85377769817,"d":"35,641.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":180.87669154882315,"d":"180.8767"},{"v":6446780.591976969,"d":"6446780.5920"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":11640888.562905347,"d":"$11,640,888.56"},1,{"$nulls":7},921,{"v":1144.9151931177694,"d":"1144.9152"},{"v":471033.5669593178,"d":"471033.5670"},{"v":411.41350013587066,"d":"411.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1144.9151931177694,"d":"1144.9152"},{"v":471033.5669593178,"d":"471033.5670"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":114020485.74481761,"d":"$114,020,485.74"},1]
[null,null,922,598.4725405577847,-1542699.1512588058,284.51636403759767,1982884.238809932,1454.9180144337952,1038628.2479863164,null,null,{"v":598.4725405577847,"d":"598.4725"},{"v":-1542699.1512588058,"d":"-1542699.1513"},{"v":-2577.727542555234,"d":"(2,577.73)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":598.4725405577847,"d":"598.4725"},{"v":-1542699.1512588058,"d":"-1542699.1513"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61389953.20703727,"d":"$61,389,953.21"},1,{"$nulls":7},922,{"v":284.51636403759767,"d":"284.5164"},{"v":1982884.238809932,"d":"1982884.2388"},{"v":6969.315264228184,"d":"6,969.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":284.51636403759767,"d":"284.5164"},{"v":1982884.238809932,"d":"1982884.2388"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26468752.164949834,"d":"$26,468,752.16"},1,{"$nulls":7},922,{"v":1454.9180144337952,"d":"1454.9180"},{"v":1038628.2479863164,"d":"1038628.2480"},{"v":713.874072409857,"d":"713.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1454.9180144337952,"d":"1454.9180"},{"v":1038628.2479863164,"d":"1038628.2480"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":144453173.1953932,"d":"$144,453,173.20"},1]
[null,null,923,492.71203968468035,15179375.587393595,-69.47348540659732,11062167.616605043,935.7669914706858,1259569.6023505968,null,null,{"v":492.71203968468035,"d":"492.7120"},{"v":15179375.587393595,"d":"15179375.5874"},{"v":30807.803270055872,"d":"30,807.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.71203968468035,"d":"492.7120"},{"v":15179375.587393595,"d":"15179375.5874"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34091828.381074436,"d":"$34,091,828.38"},1,{"$nulls":7},923,{"v":-69.47348540659732,"d":"-69.4735"},{"v":11062167.616605043,"d":"11062167.6166"},{"v":-159228.6258831425,"d":"(159,228.63)"},{"v":-69.47348540659732,"d":"-69.4735"},{"v":11062167.616605043,"d":"11062167.6166"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18009516.157264777,"d":"$(18,009,516.16)"},0,{"$nulls":7},923,{"v":935.7669914706858,"d":"935.7670"},{"v":1259569.6023505968,"d":"1259569.6024"},{"v":1346.0291010810404,"d":"1,346.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":935.7669914706858,"d":"935.7670"},{"v":1259569.6023505968,"d":"1259569.6024"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":92317129.54471798,"d":"$92,317,129.54"},1]
[null,null,924,649.1798815197617,-1822569.225234991,17.61012168117304,3178230.2387435073,740.5947004903501,3208362.5000443445,null,null,{"v":649.1798815197617,"d":"649.1799"},{"v":-1822569.225234991,"d":"-1822569.2252"},{"v":-2807.4949287834793,"d":"(2,807.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":649.1798815197617,"d":"649.1799"},{"v":-1822569.225234991,"d":"-1822569.2252"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":66740557.37721116,"d":"$66,740,557.38"},1,{"$nulls":7},924,{"v":17.61012168117304,"d":"17.6101"},{"v":3178230.2387435073,"d":"3178230.2387"},{"v":180477.47177927505,"d":"180,477.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":17.61012168117304,"d":"17.6101"},{"v":3178230.2387435073,"d":"3178230.2387"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1417218.0706262032,"d":"$(1,417,218.07)"},0,{"$nulls":7},924,{"v":740.5947004903501,"d":"740.5947"},{"v":3208362.5000443445,"d":"3208362.5000"},{"v":4332.143475939103,"d":"4,332.14"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":740.5947004903501,"d":"740.5947"},{"v":3208362.5000443445,"d":"3208362.5000"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70851107.54899067,"d":"$70,851,107.55"},1]
[null,null,925,408.7696611628344,7070741.963267198,-54.93862393438758,15765925.814301264,286.4001629166596,14321852.402539534,null,null,{"v":408.7696611628344,"d":"408.7697"},{"v":7070741.963267198,"d":"7070741.9633"},{"v":17297.619258613595,"d":"17,297.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":408.7696611628344,"d":"408.7697"},{"v":7070741.963267198,"d":"7070741.9633"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33806224.15301624,"d":"$33,806,224.15"},1,{"$nulls":7},925,{"v":-54.93862393438758,"d":"-54.9386"},{"v":15765925.814301264,"d":"15765925.8143"},{"v":-286973.4384525227,"d":"(286,973.44)"},{"v":-54.93862393438758,"d":"-54.9386"},{"v":15765925.814301264,"d":"15765925.8143"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-21259788.207740024,"d":"$(21,259,788.21)"},0,{"$nulls":7},925,{"v":286.4001629166596,"d":"286.4002"},{"v":14321852.402539534,"d":"14321852.4025"},{"v":50006.43944014477,"d":"50,006.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":286.4001629166596,"d":"286.4002"},{"v":14321852.402539534,"d":"14321852.4025"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14318163.889126426,"d":"$14,318,163.89"},1]
[null,null,926,-428.0058735674611,67526481.30215853,148.05131685188462,2397385.841546255,588.0671351494748,671401.6040809355,null,null,{"v":-428.0058735674611,"d":"-428.0059"},{"v":67526481.30215853,"d":"67526481.3022"},{"v":-157769.98745208854,"d":"(157,769.99)"},{"v":-428.0058735674611,"d":"-428.0059"},{"v":67526481.30215853,"d":"67526481.3022"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-110327068.65890464,"d":"$(110,327,068.66)"},0,{"$nulls":7},926,{"v":148.05131685188462,"d":"148.0513"},{"v":2397385.841546255,"d":"2397385.8415"},{"v":16192.938317088245,"d":"16,192.94"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":148.05131685188462,"d":"148.0513"},{"v":2397385.841546255,"d":"2397385.8415"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":12407745.843642209,"d":"$12,407,745.84"},1,{"$nulls":7},926,{"v":588.0671351494748,"d":"588.0671"},{"v":671401.6040809355,"d":"671401.6041"},{"v":1141.7091076009183,"d":"1,141.71"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.0671351494748,"d":"588.0671"},{"v":671401.6040809355,"d":"671401.6041"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58135311.91086654,"d":"$58,135,311.91"},1]
[null,null,927,510.3812109612154,2444329.0560388304,21.67508362341323,6379236.447431158,304.4498867769289,8081378.432912903,null,null,{"v":510.3812109612154,"d":"510.3812"},{"v":2444329.0560388304,"d":"2444329.0560"},{"v":4789.222258858935,"d":"4,789.22"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":510.3812109612154,"d":"510.3812"},{"v":2444329.0560388304,"d":"2444329.0560"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48593792.04008271,"d":"$48,593,792.04"},1,{"$nulls":7},927,{"v":21.67508362341323,"d":"21.6751"},{"v":6379236.447431158,"d":"6379236.4474"},{"v":294311.96475479176,"d":"294,311.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":21.67508362341323,"d":"21.6751"},{"v":6379236.447431158,"d":"6379236.4474"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4211728.085089835,"d":"$(4,211,728.09)"},0,{"$nulls":7},927,{"v":304.4498867769289,"d":"304.4499"},{"v":8081378.432912903,"d":"8081378.4329"},{"v":26544.199173357374,"d":"26,544.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":304.4498867769289,"d":"304.4499"},{"v":8081378.432912903,"d":"8081378.4329"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22363610.24477999,"d":"$22,363,610.24"},1]
[null,null,928,-209.2580568227786,47203702.3217364,44.561323359619564,10005995.576730508,492.3615124779608,569531.9448588169,null,null,{"v":-209.2580568227786,"d":"-209.2581"},{"v":47203702.3217364,"d":"47203702.3217"},{"v":-225576.51083281054,"d":"(225,576.51)"},{"v":-209.2580568227786,"d":"-209.2581"},{"v":47203702.3217364,"d":"47203702.3217"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-68129508.00401425,"d":"$(68,129,508.00)"},0,{"$nulls":7},928,{"v":44.561323359619564,"d":"44.5613"},{"v":10005995.576730508,"d":"10005995.5767"},{"v":224544.39909649786,"d":"224,544.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":44.561323359619564,"d":"44.5613"},{"v":10005995.576730508,"d":"10005995.5767"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-5549863.240768552,"d":"$(5,549,863.24)"},0,{"$nulls":7},928,{"v":492.3615124779608,"d":"492.3615"},{"v":569531.9448588169,"d":"569531.9449"},{"v":1156.7353061218619,"d":"1,156.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.3615124779608,"d":"492.3615"},{"v":569531.9448588169,"d":"569531.9449"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48666619.30293726,"d":"$48,666,619.30"},1]
[null,null,929,-4606.644960649839,575816703.9026796,-511.2139855161586,44604482.60180254,782.866276464476,1091407.8177235173,null,null,{"v":-4606.644960649839,"d":"-4606.6450"},{"v":575816703.9026796,"d":"575816703.9027"},{"v":-124996.9791076436,"d":"(124,996.98)"},{"v":-4606.644960649839,"d":"-4606.6450"},{"v":575816703.9026796,"d":"575816703.9027"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1036481199.9676635,"d":"$(1,036,481,199.97)"},0,{"$nulls":7},929,{"v":-511.2139855161586,"d":"-511.2140"},{"v":44604482.60180254,"d":"44604482.6018"},{"v":-87252.078122954,"d":"(87,252.08)"},{"v":-511.2139855161586,"d":"-511.2140"},{"v":44604482.60180254,"d":"44604482.6018"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-95725881.15341839,"d":"$(95,725,881.15)"},0,{"$nulls":7},929,{"v":782.866276464476,"d":"782.8663"},{"v":1091407.8177235173,"d":"1091407.8177"},{"v":1394.1178085387128,"d":"1,394.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":782.866276464476,"d":"782.8663"},{"v":1091407.8177235173,"d":"1091407.8177"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77195219.82872409,"d":"$77,195,219.83"},1]
[null,null,930,405.3407149023187,25030702.842100505,105.721743191938,544036.1051187897,-200.6324969615962,9952413.8731871,null,null,{"v":405.3407149023187,"d":"405.3407"},{"v":25030702.842100505,"d":"25030702.8421"},{"v":61752.254145336825,"d":"61,752.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":405.3407149023187,"d":"405.3407"},{"v":25030702.842100505,"d":"25030702.8421"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15503368.648131367,"d":"$15,503,368.65"},1,{"$nulls":7},930,{"v":105.721743191938,"d":"105.7217"},{"v":544036.1051187897,"d":"544036.1051"},{"v":5145.924468262799,"d":"5,145.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":105.721743191938,"d":"105.7217"},{"v":544036.1051187897,"d":"544036.1051"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10028138.21407501,"d":"$10,028,138.21"},1,{"$nulls":7},930,{"v":-200.6324969615962,"d":"-200.6325"},{"v":9952413.8731871,"d":"9952413.8732"},{"v":-49605.193694479756,"d":"(49,605.19)"},{"v":-200.6324969615962,"d":"-200.6325"},{"v":9952413.8731871,"d":"9952413.8732"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-30015663.56934672,"d":"$(30,015,663.57)"},0]
[null,null,931,445.5001824444189,12263220.785478495,204.6873124641279,-48280.251068566926,785.6195100767873,641952.187008461,null,null,{"v":445.5001824444189,"d":"445.5002"},{"v":12263220.785478495,"d":"12263220.7855"},{"v":27526.85917700711,"d":"27,526.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":445.5001824444189,"d":"445.5002"},{"v":12263220.785478495,"d":"12263220.7855"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":32286797.458963394,"d":"$32,286,797.46"},1,{"$nulls":7},931,{"v":204.6873124641279,"d":"204.6873"},{"v":-48280.251068566926,"d":"-48280.2511"},{"v":-235.87319842810575,"d":"(235.87)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":204.6873124641279,"d":"204.6873"},{"v":-48280.251068566926,"d":"-48280.2511"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20517011.497481357,"d":"$20,517,011.50"},1,{"$nulls":7},931,{"v":785.6195100767873,"d":"785.6195"},{"v":641952.187008461,"d":"641952.1870"},{"v":817.1286211383879,"d":"817.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":785.6195100767873,"d":"785.6195"},{"v":641952.187008461,"d":"641952.1870"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77919998.82067028,"d":"$77,919,998.82"},1]
[null,null,932,773.2442738214595,-1037945.2421307974,64.19459297755384,1802819.7164094895,1036.2922179818343,670376.831073984,null,null,{"v":773.2442738214595,"d":"773.2443"},{"v":-1037945.2421307974,"d":"-1037945.2421"},{"v":-1342.3251581303746,"d":"(1,342.33)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":773.2442738214595,"d":"773.2443"},{"v":-1037945.2421307974,"d":"-1037945.2421"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78362372.62427676,"d":"$78,362,372.62"},1,{"$nulls":7},932,{"v":64.19459297755384,"d":"64.1946"},{"v":1802819.7164094895,"d":"1802819.7164"},{"v":28083.669243605298,"d":"28,083.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":64.19459297755384,"d":"64.1946"},{"v":1802819.7164094895,"d":"1802819.7164"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":4616639.581345894,"d":"$4,616,639.58"},1,{"$nulls":7},932,{"v":1036.2922179818343,"d":"1036.2922"},{"v":670376.831073984,"d":"670376.8311"},{"v":646.8994164402144,"d":"646.90"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1036.2922179818343,"d":"1036.2922"},{"v":670376.831073984,"d":"670376.8311"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":102958844.96710944,"d":"$102,958,844.97"},1]
[null,null,933,314.18403853034033,2216453.3323581656,172.17542469956243,885524.5989971897,986.8074178064489,3809460.147830431,null,null,{"v":314.18403853034033,"d":"314.1840"},{"v":2216453.3323581656,"d":"2216453.3324"},{"v":7054.633783199415,"d":"7,054.63"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":314.18403853034033,"d":"314.1840"},{"v":2216453.3323581656,"d":"2216453.3324"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29201950.520675868,"d":"$29,201,950.52"},1,{"$nulls":7},933,{"v":172.17542469956243,"d":"172.1754"},{"v":885524.5989971897,"d":"885524.5990"},{"v":5143.153272555513,"d":"5,143.15"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":172.17542469956243,"d":"172.1754"},{"v":885524.5989971897,"d":"885524.5990"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16332017.870959051,"d":"$16,332,017.87"},1,{"$nulls":7},933,{"v":986.8074178064489,"d":"986.8074"},{"v":3809460.147830431,"d":"3809460.1478"},{"v":3860.3886422929313,"d":"3,860.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":986.8074178064489,"d":"986.8074"},{"v":3809460.147830431,"d":"3809460.1478"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94871281.63281447,"d":"$94,871,281.63"},1]
[null,null,934,163.95775861970833,65404695.24876089,158.50174949603388,-135845.2586694276,1069.1984831876835,1303118.3286338816,null,null,{"v":163.95775861970833,"d":"163.9578"},{"v":65404695.24876089,"d":"65404695.2488"},{"v":398911.86485699494,"d":"398,911.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":163.95775861970833,"d":"163.9578"},{"v":65404695.24876089,"d":"65404695.2488"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-49008919.38679005,"d":"$(49,008,919.39)"},0,{"$nulls":7},934,{"v":158.50174949603388,"d":"158.5017"},{"v":-135845.2586694276,"d":"-135845.2587"},{"v":-857.0584179755492,"d":"(857.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":158.50174949603388,"d":"158.5017"},{"v":-135845.2586694276,"d":"-135845.2587"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15986020.208272815,"d":"$15,986,020.21"},1,{"$nulls":7},934,{"v":1069.1984831876835,"d":"1069.1985"},{"v":1303118.3286338816,"d":"1303118.3286"},{"v":1218.7805623786473,"d":"1,218.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1069.1984831876835,"d":"1069.1985"},{"v":1303118.3286338816,"d":"1303118.3286"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":105616729.99013448,"d":"$105,616,729.99"},1]
[null,null,935,844.9111887355575,-897328.9687095955,-689.3173696214144,55433292.83423498,995.0263625181324,854379.8985620732,null,null,{"v":844.9111887355575,"d":"844.9112"},{"v":-897328.9687095955,"d":"-897328.9687"},{"v":-1062.0393961790035,"d":"(1,062.04)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":844.9111887355575,"d":"844.9112"},{"v":-897328.9687095955,"d":"-897328.9687"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85388447.84226534,"d":"$85,388,447.84"},1,{"$nulls":7},935,{"v":-689.3173696214144,"d":"-689.3174"},{"v":55433292.83423498,"d":"55433292.8342"},{"v":-80417.66431140412,"d":"(80,417.66)"},{"v":-689.3173696214144,"d":"-689.3174"},{"v":55433292.83423498,"d":"55433292.8342"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-124365029.79637642,"d":"$(124,365,029.80)"},0,{"$nulls":7},935,{"v":995.0263625181324,"d":"995.0264"},{"v":854379.8985620732,"d":"854379.8986"},{"v":858.6505149470388,"d":"858.65"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":995.0263625181324,"d":"995.0264"},{"v":854379.8985620732,"d":"854379.8986"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":98648256.35325116,"d":"$98,648,256.35"},1]
[null,null,936,10.968696424894006,33504132.148322854,210.63682984634943,712904.271919976,1080.783881266856,1090808.8130735438,null,null,{"v":10.968696424894006,"d":"10.9687"},{"v":33504132.148322854,"d":"33504132.1483"},{"v":3054522.693533896,"d":"3,054,522.69"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":10.968696424894006,"d":"10.9687"},{"v":33504132.148322854,"d":"33504132.1483"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-32407262.505833454,"d":"$(32,407,262.51)"},0,{"$nulls":7},936,{"v":210.63682984634943,"d":"210.6368"},{"v":712904.271919976,"d":"712904.2719"},{"v":3384.5186164262404,"d":"3,384.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":210.63682984634943,"d":"210.6368"},{"v":712904.271919976,"d":"712904.2719"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20350778.712714966,"d":"$20,350,778.71"},1,{"$nulls":7},936,{"v":1080.783881266856,"d":"1080.7839"},{"v":1090808.8130735438,"d":"1090808.8131"},{"v":1009.2756118780536,"d":"1,009.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1080.783881266856,"d":"1080.7839"},{"v":1090808.8130735438,"d":"1090808.8131"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":106987579.31361206,"d":"$106,987,579.31"},1]
[null,null,937,-292.87550271340297,71430086.7484855,-2534.072826927979,267352402.95796323,540.0044662151486,732530.0126966191,null,null,{"v":-292.87550271340297,"d":"-292.8755"},{"v":71430086.7484855,"d":"71430086.7485"},{"v":-243892.3231431354,"d":"(243,892.32)"},{"v":-292.87550271340297,"d":"-292.8755"},{"v":71430086.7484855,"d":"71430086.7485"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-100717637.0198258,"d":"$(100,717,637.02)"},0,{"$nulls":7},937,{"v":-2534.072826927979,"d":"-2534.0728"},{"v":267352402.95796323,"d":"267352402.9580"},{"v":-105503.04636748377,"d":"(105,503.05)"},{"v":-2534.072826927979,"d":"-2534.0728"},{"v":267352402.95796323,"d":"267352402.9580"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-520759685.6507611,"d":"$(520,759,685.65)"},0,{"$nulls":7},937,{"v":540.0044662151486,"d":"540.0045"},{"v":732530.0126966191,"d":"732530.0127"},{"v":1356.525841037701,"d":"1,356.53"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":540.0044662151486,"d":"540.0045"},{"v":732530.0126966191,"d":"732530.0127"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53267916.60881824,"d":"$53,267,916.61"},1]
[null,null,938,596.4947569542092,3634699.9890666027,252.99324366282963,2188089.7973783445,805.7155300547529,1609242.5869997917,null,null,{"v":596.4947569542092,"d":"596.4948"},{"v":3634699.9890666027,"d":"3634699.9891"},{"v":6093.431579559761,"d":"6,093.43"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":596.4947569542092,"d":"596.4948"},{"v":3634699.9890666027,"d":"3634699.9891"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56014775.70635431,"d":"$56,014,775.71"},1,{"$nulls":7},938,{"v":252.99324366282963,"d":"252.9932"},{"v":2188089.7973783445,"d":"2188089.7974"},{"v":8648.807239668684,"d":"8,648.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":252.99324366282963,"d":"252.9932"},{"v":2188089.7973783445,"d":"2188089.7974"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23111234.568904616,"d":"$23,111,234.57"},1,{"$nulls":7},938,{"v":805.7155300547529,"d":"805.7155"},{"v":1609242.5869997917,"d":"1609242.5870"},{"v":1997.2838141650745,"d":"1,997.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":805.7155300547529,"d":"805.7155"},{"v":1609242.5869997917,"d":"1609242.5870"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":78962310.4184755,"d":"$78,962,310.42"},1]
[null,null,939,837.6582356917279,926769.5012401007,251.22567692992016,-1445319.979832735,1433.0903636814182,417654.71383510856,null,null,{"v":837.6582356917279,"d":"837.6582"},{"v":926769.5012401007,"d":"926769.5012"},{"v":1106.3814115965633,"d":"1,106.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":837.6582356917279,"d":"837.6582"},{"v":926769.5012401007,"d":"926769.5012"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":82839054.06793268,"d":"$82,839,054.07"},1,{"$nulls":7},939,{"v":251.22567692992016,"d":"251.2257"},{"v":-1445319.979832735,"d":"-1445319.9798"},{"v":-5753.07427765797,"d":"(5,753.07)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":251.22567692992016,"d":"251.2257"},{"v":-1445319.979832735,"d":"-1445319.9798"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26567887.67282475,"d":"$26,567,887.67"},1,{"$nulls":7},939,{"v":1433.0903636814182,"d":"1433.0904"},{"v":417654.71383510856,"d":"417654.7138"},{"v":291.43641212003496,"d":"291.44"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1433.0903636814182,"d":"1433.0904"},{"v":417654.71383510856,"d":"417654.7138"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":142891381.6543067,"d":"$142,891,381.65"},1]
[null,null,940,633.2297414027016,-936868.5732080648,136.99715261176243,3027561.48212145,775.1738692706931,337843.66894486174,null,null,{"v":633.2297414027016,"d":"633.2297"},{"v":-936868.5732080648,"d":"-936868.5732"},{"v":-1479.5081657610654,"d":"(1,479.51)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":633.2297414027016,"d":"633.2297"},{"v":-936868.5732080648,"d":"-936868.5732"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64259842.71347822,"d":"$64,259,842.71"},1,{"$nulls":7},940,{"v":136.99715261176243,"d":"136.9972"},{"v":3027561.48212145,"d":"3027561.4821"},{"v":22099.448232338713,"d":"22,099.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":136.99715261176243,"d":"136.9972"},{"v":3027561.48212145,"d":"3027561.4821"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10672153.779054794,"d":"$10,672,153.78"},1,{"$nulls":7},940,{"v":775.1738692706931,"d":"775.1739"},{"v":337843.66894486174,"d":"337843.6689"},{"v":435.82953752390443,"d":"435.83"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":775.1738692706931,"d":"775.1739"},{"v":337843.66894486174,"d":"337843.6689"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77179543.25812444,"d":"$77,179,543.26"},1]
[null,null,941,318.327056158334,7280880.686542982,135.6319491190152,3848085.003146315,1615.0742028944223,555400.5182410758,null,null,{"v":318.327056158334,"d":"318.3271"},{"v":7280880.686542982,"d":"7280880.6865"},{"v":22872.32751878155,"d":"22,872.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":318.327056158334,"d":"318.3271"},{"v":7280880.686542982,"d":"7280880.6865"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24551824.92929042,"d":"$24,551,824.93"},1,{"$nulls":7},941,{"v":135.6319491190152,"d":"135.6319"},{"v":3848085.003146315,"d":"3848085.0031"},{"v":28371.523288879915,"d":"28,371.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":135.6319491190152,"d":"135.6319"},{"v":3848085.003146315,"d":"3848085.0031"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9715109.908755204,"d":"$9,715,109.91"},1,{"$nulls":7},941,{"v":1615.0742028944223,"d":"1615.0742"},{"v":555400.5182410758,"d":"555400.5182"},{"v":343.88544950177896,"d":"343.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1615.0742028944223,"d":"1615.0742"},{"v":555400.5182410758,"d":"555400.5182"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":160952019.77120116,"d":"$160,952,019.77"},1]
[null,null,942,322.3215475875659,-2119563.175851849,-754.3626594594898,75911026.28349777,448.2000837566229,10447082.06082803,null,null,{"v":322.3215475875659,"d":"322.3215"},{"v":-2119563.175851849,"d":"-2119563.1759"},{"v":-6575.927646525159,"d":"(6,575.93)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":322.3215475875659,"d":"322.3215"},{"v":-2119563.175851849,"d":"-2119563.1759"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34351717.93460844,"d":"$34,351,717.93"},1,{"$nulls":7},942,{"v":-754.3626594594898,"d":"-754.3627"},{"v":75911026.28349777,"d":"75911026.2835"},{"v":-100629.3529134766,"d":"(100,629.35)"},{"v":-754.3626594594898,"d":"-754.3627"},{"v":75911026.28349777,"d":"75911026.2835"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-151347292.22944674,"d":"$(151,347,292.23)"},0,{"$nulls":7},942,{"v":448.2000837566229,"d":"448.2001"},{"v":10447082.06082803,"d":"10447082.0608"},{"v":23308.96945235936,"d":"23,308.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":448.2000837566229,"d":"448.2001"},{"v":10447082.06082803,"d":"10447082.0608"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":34372926.31483426,"d":"$34,372,926.31"},1]
[null,null,943,483.80805067284746,2358864.645806959,94.13298506188221,677083.8881826894,955.9389917701337,1474555.9977233005,null,null,{"v":483.80805067284746,"d":"483.8081"},{"v":2358864.645806959,"d":"2358864.6458"},{"v":4875.620904874174,"d":"4,875.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":483.80805067284746,"d":"483.8081"},{"v":2358864.645806959,"d":"2358864.6458"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46021940.42147779,"d":"$46,021,940.42"},1,{"$nulls":7},943,{"v":94.13298506188221,"d":"94.1330"},{"v":677083.8881826894,"d":"677083.8882"},{"v":7192.844120874105,"d":"7,192.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":94.13298506188221,"d":"94.1330"},{"v":677083.8881826894,"d":"677083.8882"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8736214.618005533,"d":"$8,736,214.62"},1,{"$nulls":7},943,{"v":955.9389917701337,"d":"955.9390"},{"v":1474555.9977233005,"d":"1474555.9977"},{"v":1542.5210294987885,"d":"1,542.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":955.9389917701337,"d":"955.9390"},{"v":1474555.9977233005,"d":"1474555.9977"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94119343.17929007,"d":"$94,119,343.18"},1]
[null,null,944,383.416716056674,6533645.261857025,-191.33738123918374,31935504.778379515,425.5381272322702,741283.7447350617,null,null,{"v":383.416716056674,"d":"383.4167"},{"v":6533645.261857025,"d":"6533645.2619"},{"v":17040.585316815628,"d":"17,040.59"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":383.416716056674,"d":"383.4167"},{"v":6533645.261857025,"d":"6533645.2619"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31808026.343810372,"d":"$31,808,026.34"},1,{"$nulls":7},944,{"v":-191.33738123918374,"d":"-191.3374"},{"v":31935504.778379515,"d":"31935504.7784"},{"v":-166906.77258960772,"d":"(166,906.77)"},{"v":-191.33738123918374,"d":"-191.3374"},{"v":31935504.778379515,"d":"31935504.7784"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-51069242.902297884,"d":"$(51,069,242.90)"},0,{"$nulls":7},944,{"v":425.5381272322702,"d":"425.5381"},{"v":741283.7447350617,"d":"741283.7447"},{"v":1741.9913688026572,"d":"1,741.99"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":425.5381272322702,"d":"425.5381"},{"v":741283.7447350617,"d":"741283.7447"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":41812528.978491955,"d":"$41,812,528.98"},1]
[null,null,945,338.3638823244655,2763915.4250289854,132.93948223275947,-1400838.7877809443,1012.2306607341379,4947987.703481523,null,null,{"v":338.3638823244655,"d":"338.3639"},{"v":2763915.4250289854,"d":"2763915.4250"},{"v":8168.470600472063,"d":"8,168.47"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":338.3638823244655,"d":"338.3639"},{"v":2763915.4250289854,"d":"2763915.4250"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31072472.807417564,"d":"$31,072,472.81"},1,{"$nulls":7},945,{"v":132.93948223275947,"d":"132.9395"},{"v":-1400838.7877809443,"d":"-1400838.7878"},{"v":-10537.417208593159,"d":"(10,537.42)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":132.93948223275947,"d":"132.9395"},{"v":-1400838.7877809443,"d":"-1400838.7878"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14694787.011056893,"d":"$14,694,787.01"},1,{"$nulls":7},945,{"v":1012.2306607341379,"d":"1012.2307"},{"v":4947987.703481523,"d":"4947987.7035"},{"v":4888.201766080578,"d":"4,888.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1012.2306607341379,"d":"1012.2307"},{"v":4947987.703481523,"d":"4947987.7035"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":96275078.36993226,"d":"$96,275,078.37"},1]
[null,null,946,993.8843764481135,-527975.8303844128,108.40390873185243,476020.5474522142,282.0753249902773,1343615.9848504728,null,null,{"v":993.8843764481135,"d":"993.8844"},{"v":-527975.8303844128,"d":"-527975.8304"},{"v":-531.2246000598805,"d":"(531.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":993.8843764481135,"d":"993.8844"},{"v":-527975.8303844128,"d":"-527975.8304"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":99916413.47519577,"d":"$99,916,413.48"},1,{"$nulls":7},946,{"v":108.40390873185243,"d":"108.4039"},{"v":476020.5474522142,"d":"476020.5475"},{"v":4391.1751247798375,"d":"4,391.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":108.40390873185243,"d":"108.4039"},{"v":476020.5474522142,"d":"476020.5475"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10364370.325733028,"d":"$10,364,370.33"},1,{"$nulls":7},946,{"v":282.0753249902773,"d":"282.0753"},{"v":1343615.9848504728,"d":"1343615.9849"},{"v":4763.323360158444,"d":"4,763.32"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":282.0753249902773,"d":"282.0753"},{"v":1343615.9848504728,"d":"1343615.9849"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26863916.514177255,"d":"$26,863,916.51"},1]
[null,null,947,503.04317268927116,165250.90782007948,83.36648365937072,-672209.1452501649,767.7706630922476,1284804.5716176503,null,null,{"v":503.04317268927116,"d":"503.0432"},{"v":165250.90782007948,"d":"165250.9078"},{"v":328.502436354811,"d":"328.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":503.04317268927116,"d":"503.0432"},{"v":165250.90782007948,"d":"165250.9078"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50139066.36110704,"d":"$50,139,066.36"},1,{"$nulls":7},947,{"v":83.36648365937072,"d":"83.3665"},{"v":-672209.1452501649,"d":"-672209.1453"},{"v":-8063.302129867463,"d":"(8,063.30)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":83.36648365937072,"d":"83.3665"},{"v":-672209.1452501649,"d":"-672209.1453"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9008857.511187237,"d":"$9,008,857.51"},1,{"$nulls":7},947,{"v":767.7706630922476,"d":"767.7707"},{"v":1284804.5716176503,"d":"1284804.5716"},{"v":1673.4223295834386,"d":"1,673.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":767.7706630922476,"d":"767.7707"},{"v":1284804.5716176503,"d":"1284804.5716"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75492261.7376071,"d":"$75,492,261.74"},1]
[null,null,948,723.2144852853125,-1125949.6641991762,87.0938963225417,-319788.89499204885,869.9624951106671,479703.6512697269,null,null,{"v":723.2144852853125,"d":"723.2145"},{"v":-1125949.6641991762,"d":"-1125949.6642"},{"v":-1556.8682418673932,"d":"(1,556.87)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":723.2144852853125,"d":"723.2145"},{"v":-1125949.6641991762,"d":"-1125949.6642"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73447398.19273043,"d":"$73,447,398.19"},1,{"$nulls":7},948,{"v":87.0938963225417,"d":"87.0939"},{"v":-319788.89499204885,"d":"-319788.8950"},{"v":-3671.7715993294114,"d":"(3,671.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":87.0938963225417,"d":"87.0939"},{"v":-319788.89499204885,"d":"-319788.8950"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9029178.527246218,"d":"$9,029,178.53"},1,{"$nulls":7},948,{"v":869.9624951106671,"d":"869.9625"},{"v":479703.6512697269,"d":"479703.6513"},{"v":551.4072778605292,"d":"551.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":869.9624951106671,"d":"869.9625"},{"v":479703.6512697269,"d":"479703.6513"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":86516545.85979697,"d":"$86,516,545.86"},1]
[null,null,949,651.8245185943924,17631871.403069437,222.90123087775282,2821333.9241287597,1391.505440350411,2015795.9386453177,null,null,{"v":651.8245185943924,"d":"651.8245"},{"v":17631871.403069437,"d":"17631871.4031"},{"v":27050.02788341126,"d":"27,050.03"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":651.8245185943924,"d":"651.8245"},{"v":17631871.403069437,"d":"17631871.4031"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47550580.45636981,"d":"$47,550,580.46"},1,{"$nulls":7},949,{"v":222.90123087775282,"d":"222.9012"},{"v":2821333.9241287597,"d":"2821333.9241"},{"v":12657.327700788168,"d":"12,657.33"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":222.90123087775282,"d":"222.9012"},{"v":2821333.9241287597,"d":"2821333.9241"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19468789.163646523,"d":"$19,468,789.16"},1,{"$nulls":7},949,{"v":1391.505440350411,"d":"1391.5054"},{"v":2015795.9386453177,"d":"2015795.9386"},{"v":1448.6439507830432,"d":"1,448.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1391.505440350411,"d":"1391.5054"},{"v":2015795.9386453177,"d":"2015795.9386"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":137134748.0963958,"d":"$137,134,748.10"},1]
[null,null,950,718.8822123237187,1137486.316559052,193.6516187452362,-240809.09329983592,916.3981646619432,229812.49301657453,null,null,{"v":718.8822123237187,"d":"718.8822"},{"v":1137486.316559052,"d":"1137486.3166"},{"v":1582.298597822076,"d":"1,582.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":718.8822123237187,"d":"718.8822"},{"v":1137486.316559052,"d":"1137486.3166"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70750734.91581282,"d":"$70,750,734.92"},1,{"$nulls":7},950,{"v":193.6516187452362,"d":"193.6516"},{"v":-240809.09329983592,"d":"-240809.0933"},{"v":-1243.5170687451835,"d":"(1,243.52)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":193.6516187452362,"d":"193.6516"},{"v":-240809.09329983592,"d":"-240809.0933"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":19605970.967823453,"d":"$19,605,970.97"},1,{"$nulls":7},950,{"v":916.3981646619432,"d":"916.3982"},{"v":229812.49301657453,"d":"229812.4930"},{"v":250.7779935388148,"d":"250.78"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":916.3981646619432,"d":"916.3982"},{"v":229812.49301657453,"d":"229812.4930"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":91410003.97317775,"d":"$91,410,003.97"},1]
[null,null,951,285.88706430068123,1283741.4470448848,87.7756086357731,299865.70695809834,761.5804855612223,458442.9788394803,null,null,{"v":285.88706430068123,"d":"285.8871"},{"v":1283741.4470448848,"d":"1283741.4470"},{"v":4490.379619606405,"d":"4,490.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":285.88706430068123,"d":"285.8871"},{"v":1283741.4470448848,"d":"1283741.4470"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":27304964.98302324,"d":"$27,304,964.98"},1,{"$nulls":7},951,{"v":87.7756086357731,"d":"87.7756"},{"v":299865.70695809834,"d":"299865.7070"},{"v":3416.276020396486,"d":"3,416.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":87.7756086357731,"d":"87.7756"},{"v":299865.70695809834,"d":"299865.7070"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":8477695.156619212,"d":"$8,477,695.16"},1,{"$nulls":7},951,{"v":761.5804855612223,"d":"761.5805"},{"v":458442.9788394803,"d":"458442.9788"},{"v":601.9626126602304,"d":"601.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":761.5804855612223,"d":"761.5805"},{"v":458442.9788394803,"d":"458442.9788"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75699605.57728274,"d":"$75,699,605.58"},1]
[null,null,952,-3140.579953521552,274035867.03496885,30.852216010836855,9033119.28529637,278.457524162317,5680112.15316895,null,null,{"v":-3140.579953521552,"d":"-3140.5800"},{"v":274035867.03496885,"d":"274035867.0350"},{"v":-87256.45297700213,"d":"(87,256.45)"},{"v":-3140.579953521552,"d":"-3140.5800"},{"v":274035867.03496885,"d":"274035867.0350"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-588093862.3871241,"d":"$(588,093,862.39)"},0,{"$nulls":7},952,{"v":30.852216010836855,"d":"30.8522"},{"v":9033119.28529637,"d":"9033119.2853"},{"v":292786.72501591075,"d":"292,786.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":30.852216010836855,"d":"30.8522"},{"v":9033119.28529637,"d":"9033119.2853"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-5947897.684212684,"d":"$(5,947,897.68)"},0,{"$nulls":7},952,{"v":278.457524162317,"d":"278.4575"},{"v":5680112.15316895,"d":"5680112.1532"},{"v":20398.48687966474,"d":"20,398.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":278.457524162317,"d":"278.4575"},{"v":5680112.15316895,"d":"5680112.1532"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22165640.26306275,"d":"$22,165,640.26"},1]
[null,null,953,399.6283703977824,1281826.7961961515,-168.20729409627893,23204073.53304622,1185.9498453569759,388154.40950033953,null,null,{"v":399.6283703977824,"d":"399.6284"},{"v":1281826.7961961515,"d":"1281826.7962"},{"v":3207.5470390659343,"d":"3,207.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":399.6283703977824,"d":"399.6284"},{"v":1281826.7961961515,"d":"1281826.7962"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":38681010.243582085,"d":"$38,681,010.24"},1,{"$nulls":7},953,{"v":-168.20729409627893,"d":"-168.2073"},{"v":23204073.53304622,"d":"23204073.5330"},{"v":-137949.2706170317,"d":"(137,949.27)"},{"v":-168.20729409627893,"d":"-168.2073"},{"v":23204073.53304622,"d":"23204073.5330"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-40024802.942674115,"d":"$(40,024,802.94)"},0,{"$nulls":7},953,{"v":1185.9498453569759,"d":"1185.9498"},{"v":388154.40950033953,"d":"388154.4095"},{"v":327.2941187352686,"d":"327.29"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1185.9498453569759,"d":"1185.9498"},{"v":388154.40950033953,"d":"388154.4095"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":118206830.12619723,"d":"$118,206,830.13"},1]
[null,null,954,362.37305674303934,2784532.801301779,158.59727106595892,-645718.8418125575,573.1287580820353,233288.28640501946,null,null,{"v":362.37305674303934,"d":"362.3731"},{"v":2784532.801301779,"d":"2784532.8013"},{"v":7684.160699829034,"d":"7,684.16"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":362.37305674303934,"d":"362.3731"},{"v":2784532.801301779,"d":"2784532.8013"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":33452772.873002157,"d":"$33,452,772.87"},1,{"$nulls":7},954,{"v":158.59727106595892,"d":"158.5973"},{"v":-645718.8418125575,"d":"-645718.8418"},{"v":-4071.437279295997,"d":"(4,071.44)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":158.59727106595892,"d":"158.5973"},{"v":-645718.8418125575,"d":"-645718.8418"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16505445.94840845,"d":"$16,505,445.95"},1,{"$nulls":7},954,{"v":573.1287580820353,"d":"573.1288"},{"v":233288.28640501946,"d":"233288.2864"},{"v":407.04341409374456,"d":"407.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":573.1287580820353,"d":"573.1288"},{"v":233288.28640501946,"d":"233288.2864"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":57079587.521798514,"d":"$57,079,587.52"},1]
[null,null,955,148.9970412798175,35701005.65892978,137.50138696112117,-320964.0529631665,519.7782371724315,997869.7302193595,null,null,{"v":148.9970412798175,"d":"148.9970"},{"v":35701005.65892978,"d":"35701005.6589"},{"v":239608.8227811386,"d":"239,608.82"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":148.9970412798175,"d":"148.9970"},{"v":35701005.65892978,"d":"35701005.6589"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-20801301.530948028,"d":"$(20,801,301.53)"},0,{"$nulls":7},955,{"v":137.50138696112117,"d":"137.5014"},{"v":-320964.0529631665,"d":"-320964.0530"},{"v":-2334.260475888289,"d":"(2,334.26)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":137.50138696112117,"d":"137.5014"},{"v":-320964.0529631665,"d":"-320964.0530"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":14071102.749075282,"d":"$14,071,102.75"},1,{"$nulls":7},955,{"v":519.7782371724315,"d":"519.7782"},{"v":997869.7302193595,"d":"997869.7302"},{"v":1919.798981288102,"d":"1,919.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":519.7782371724315,"d":"519.7782"},{"v":997869.7302193595,"d":"997869.7302"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":50979953.9870238,"d":"$50,979,953.99"},1]
[null,null,956,867.8512976759375,-1738364.674926904,-68.69250878630555,12285663.170974024,1626.5655262277724,964330.0369482143,null,null,{"v":867.8512976759375,"d":"867.8513"},{"v":-1738364.674926904,"d":"-1738364.6749"},{"v":-2003.0674374540406,"d":"(2,003.07)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":867.8512976759375,"d":"867.8513"},{"v":-1738364.674926904,"d":"-1738364.6749"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88523494.44252066,"d":"$88,523,494.44"},1,{"$nulls":7},956,{"v":-68.69250878630555,"d":"-68.6925"},{"v":12285663.170974024,"d":"12285663.1710"},{"v":-178850.1160904357,"d":"(178,850.12)"},{"v":-68.69250878630555,"d":"-68.6925"},{"v":12285663.170974024,"d":"12285663.1710"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-19154914.04960458,"d":"$(19,154,914.05)"},0,{"$nulls":7},956,{"v":1626.5655262277724,"d":"1626.5655"},{"v":964330.0369482143,"d":"964330.0369"},{"v":592.8627045137415,"d":"592.86"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1626.5655262277724,"d":"1626.5655"},{"v":964330.0369482143,"d":"964330.0369"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":161692222.58582902,"d":"$161,692,222.59"},1]
[null,null,957,671.4331623658072,-242938.66787309945,217.36689862913408,-201511.35856444295,1241.6447767696955,356025.1798276105,null,null,{"v":671.4331623658072,"d":"671.4332"},{"v":-242938.66787309945,"d":"-242938.6679"},{"v":-361.82107392059777,"d":"(361.82)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":671.4331623658072,"d":"671.4332"},{"v":-242938.66787309945,"d":"-242938.6679"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":67386254.90445383,"d":"$67,386,254.90"},1,{"$nulls":7},957,{"v":217.36689862913408,"d":"217.3669"},{"v":-201511.35856444295,"d":"-201511.3586"},{"v":-927.0563265856617,"d":"(927.06)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":217.36689862913408,"d":"217.3669"},{"v":-201511.35856444295,"d":"-201511.3586"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21938201.22147785,"d":"$21,938,201.22"},1,{"$nulls":7},957,{"v":1241.6447767696955,"d":"1241.6448"},{"v":356025.1798276105,"d":"356025.1798"},{"v":286.7367434620532,"d":"286.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1241.6447767696955,"d":"1241.6448"},{"v":356025.1798276105,"d":"356025.1798"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":123808452.49714193,"d":"$123,808,452.50"},1]
[null,null,958,664.7670564438959,2121944.37760479,167.17058406315118,-591364.8451062618,603.3893761470681,1035632.9436307666,null,null,{"v":664.7670564438959,"d":"664.7671"},{"v":2121944.37760479,"d":"2121944.3776"},{"v":3192.011934159188,"d":"3,192.01"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":664.7670564438959,"d":"664.7671"},{"v":2121944.37760479,"d":"2121944.3776"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64354761.266784795,"d":"$64,354,761.27"},1,{"$nulls":7},958,{"v":167.17058406315118,"d":"167.1706"},{"v":-591364.8451062618,"d":"-591364.8451"},{"v":-3537.4934437201277,"d":"(3,537.49)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":167.17058406315118,"d":"167.1706"},{"v":-591364.8451062618,"d":"-591364.8451"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17308423.25142138,"d":"$17,308,423.25"},1,{"$nulls":7},958,{"v":603.3893761470681,"d":"603.3894"},{"v":1035632.9436307666,"d":"1035632.9436"},{"v":1716.35926082057,"d":"1,716.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":603.3893761470681,"d":"603.3894"},{"v":1035632.9436307666,"d":"1035632.9436"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59303304.671076044,"d":"$59,303,304.67"},1]
[null,null,959,242.63885214958282,18222517.74669887,-162.0843573430866,15534064.5728756,586.0222019454959,350660.41664099693,null,null,{"v":242.63885214958282,"d":"242.6389"},{"v":18222517.74669887,"d":"18222517.7467"},{"v":75101.40105453925,"d":"75,101.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":242.63885214958282,"d":"242.6389"},{"v":18222517.74669887,"d":"18222517.7467"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6041367.468259409,"d":"$6,041,367.47"},1,{"$nulls":7},959,{"v":-162.0843573430866,"d":"-162.0844"},{"v":15534064.5728756,"d":"15534064.5729"},{"v":-95839.38158815901,"d":"(95,839.38)"},{"v":-162.0843573430866,"d":"-162.0844"},{"v":15534064.5728756,"d":"15534064.5729"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-31742500.30718426,"d":"$(31,742,500.31)"},0,{"$nulls":7},959,{"v":586.0222019454959,"d":"586.0222"},{"v":350660.41664099693,"d":"350660.4166"},{"v":598.3739446677325,"d":"598.37"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":586.0222019454959,"d":"586.0222"},{"v":350660.41664099693,"d":"350660.4166"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58251559.77790859,"d":"$58,251,559.78"},1]
[null,null,960,304.0249660926256,1362010.4668582305,230.69648182411765,-1017864.1370458677,937.8895258822304,5658974.282172009,null,null,{"v":304.0249660926256,"d":"304.0250"},{"v":1362010.4668582305,"d":"1362010.4669"},{"v":4479.9296727600795,"d":"4,479.93"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":304.0249660926256,"d":"304.0250"},{"v":1362010.4668582305,"d":"1362010.4669"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29040486.142404333,"d":"$29,040,486.14"},1,{"$nulls":7},960,{"v":230.69648182411765,"d":"230.6965"},{"v":-1017864.1370458677,"d":"-1017864.1370"},{"v":-4412.135499412967,"d":"(4,412.14)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":230.69648182411765,"d":"230.6965"},{"v":-1017864.1370458677,"d":"-1017864.1370"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":24087512.31945763,"d":"$24,087,512.32"},1,{"$nulls":7},960,{"v":937.8895258822304,"d":"937.8895"},{"v":5658974.282172009,"d":"5658974.2822"},{"v":6033.7322531125055,"d":"6,033.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":937.8895258822304,"d":"937.8895"},{"v":5658974.282172009,"d":"5658974.2822"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88129978.30605103,"d":"$88,129,978.31"},1]
[null,null,961,845.4602849869771,10989440.79617026,85.3191972535933,-259963.22576727718,897.1498632974908,10669968.510967024,null,null,{"v":845.4602849869771,"d":"845.4603"},{"v":10989440.79617026,"d":"10989440.7962"},{"v":12998.175066661512,"d":"12,998.18"},{"$f":"IF(AND(L975<0,M975>0),L975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L975<0,M975>0),M975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L975>0,M975>0),L975,#N/A)","v":{"v":845.4602849869771,"d":"845.4603"}},{"$f":"IF(AND(L975>0,M975>0),M975,#N/A)","v":{"v":10989440.79617026,"d":"10989440.7962"}},{"$f":"IF(AND(L975>0,M975<0),L975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L975>0,M975<0),M975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L975<0,M975<0),L975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(L975<0,M975<0),M975,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(C975 > TotalSimulations,\"\",threshold*L975-M975)","v":{"v":73556587.70252745,"d":"$73,556,587.70"}},1,{"$nulls":7},961,{"v":85.3191972535933,"d":"85.3192"},{"v":-259963.22576727718,"d":"-259963.2258"},{"v":-3046.948800919814,"d":"(3,046.95)"},{"$f":"IF(AND(AH975<0,AI975>0),AH975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH975<0,AI975>0),AI975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH975>0,AI975>0),AH975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH975>0,AI975>0),AI975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH975>0,AI975<0),AH975,#N/A)","v":{"v":85.3191972535933,"d":"85.3192"}},{"$f":"IF(AND(AH975>0,AI975<0),AI975,#N/A)","v":{"v":-259963.22576727718,"d":"-259963.2258"}},{"$f":"IF(AND(AH975<0,AI975<0),AH975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH975<0,AI975<0),AI975,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(AG975 > TotalSimulations,\"\",threshold_DK*AH975-AI975)","v":{"v":8791882.951126607,"d":"$8,791,882.95"}},1,{"$nulls":7},961,{"v":897.1498632974908,"d":"897.1499"},{"v":10669968.510967024,"d":"10669968.5110"},{"v":11893.184123942636,"d":"11,893.18"},{"$f":"IF(AND(BD975<0,BE975>0),BD975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD975<0,BE975>0),BE975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD975>0,BE975>0),BD975,#N/A)","v":{"v":897.1498632974908,"d":"897.1499"}},{"$f":"IF(AND(BD975>0,BE975>0),BE975,#N/A)","v":{"v":10669968.510967024,"d":"10669968.5110"}},{"$f":"IF(AND(BD975>0,BE975<0),BD975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD975>0,BE975<0),BE975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD975<0,BE975<0),BD975,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BD975<0,BE975<0),BE975,#N/A)","v":{"$error":"#N/A"}},null,{"$f":"IF(BC975 > TotalSimulations,\"\",threshold_UB*BD975-BE975)","v":{"v":79045017.81878206,"d":"$79,045,017.82"}},1]
[null,null,962,192.729952542526,15614394.177305138,98.14594019872311,111199.84136330895,1000.6800624286407,225098.95238124952,null,null,{"$f":"D976","v":{"v":192.729952542526,"d":"192.7300"}},{"$f":"E976","v":{"v":15614394.177305138,"d":"15614394.1773"}},{"$f":"IFERROR(M976/L976,\"\")","v":{"v":81016.95647883175,"d":"81,016.96"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":192.729952542526,"d":"192.7300"},{"v":15614394.177305138,"d":"15614394.1773"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3658601.0769474637,"d":"$3,658,601.08"},{"$f":"IF(X976>0,1,0)","v":1},{"$nulls":7},962,{"$f":"F976","v":{"v":98.14594019872311,"d":"98.1459"}},{"$f":"G976","v":{"v":111199.84136330895,"d":"111199.8414"}},{"$f":"IFERROR(AI976/AH976,\"\")","v":{"v":1133.0050039579291,"d":"1,133.01"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":98.14594019872311,"d":"98.1459"},{"v":111199.84136330895,"d":"111199.8414"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":9703394.178509003,"d":"$9,703,394.18"},{"$f":"IF(AT976>0,1,0)","v":1},{"$nulls":7},962,{"$f":"H976","v":{"v":1000.6800624286407,"d":"1000.6801"}},{"$f":"I976","v":{"v":225098.95238124952,"d":"225098.9524"}},{"$f":"IFERROR(BE976/BD976,\"\")","v":{"v":224.945975075127,"d":"224.95"}},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1000.6800624286407,"d":"1000.6801"},{"v":225098.95238124952,"d":"225098.9524"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":99842907.29048282,"d":"$99,842,907.29"},{"$f":"IF(BP976>0,1,0)","v":1}]
[null,null,963,552.9015457942369,935262.009860348,-41.94408397140796,18912412.065028194,939.7727022024555,486049.58198243286,null,null,{"v":552.9015457942369,"d":"552.9015"},{"v":935262.009860348,"d":"935262.0099"},{"v":1691.5525322267902,"d":"1,691.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":552.9015457942369,"d":"552.9015"},{"v":935262.009860348,"d":"935262.0099"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54354892.569563344,"d":"$54,354,892.57"},1,{"$nulls":7},963,{"v":-41.94408397140796,"d":"-41.9441"},{"v":18912412.065028194,"d":"18912412.0650"},{"v":-450895.8182975274,"d":"(450,895.82)"},{"v":-41.94408397140796,"d":"-41.9441"},{"v":18912412.065028194,"d":"18912412.0650"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-23106820.46216899,"d":"$(23,106,820.46)"},0,{"$nulls":7},963,{"v":939.7727022024555,"d":"939.7727"},{"v":486049.58198243286,"d":"486049.5820"},{"v":517.1990853142732,"d":"517.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":939.7727022024555,"d":"939.7727"},{"v":486049.58198243286,"d":"486049.5820"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":93491220.63826312,"d":"$93,491,220.64"},1]
[null,null,964,439.19788414259165,-2259621.1425889116,116.82253831935304,-1413962.3726056926,888.2534076508091,3389443.509496009,null,null,{"v":439.19788414259165,"d":"439.1979"},{"v":-2259621.1425889116,"d":"-2259621.1426"},{"v":-5144.881667634115,"d":"(5,144.88)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":439.19788414259165,"d":"439.1979"},{"v":-2259621.1425889116,"d":"-2259621.1426"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":46179409.55684808,"d":"$46,179,409.56"},1,{"$nulls":7},964,{"v":116.82253831935304,"d":"116.8225"},{"v":-1413962.3726056926,"d":"-1413962.3726"},{"v":-12103.506677285173,"d":"(12,103.51)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":116.82253831935304,"d":"116.8225"},{"v":-1413962.3726056926,"d":"-1413962.3726"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13096216.204540998,"d":"$13,096,216.20"},1,{"$nulls":7},964,{"v":888.2534076508091,"d":"888.2534"},{"v":3389443.509496009,"d":"3389443.5095"},{"v":3815.851963304226,"d":"3,815.85"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":888.2534076508091,"d":"888.2534"},{"v":3389443.509496009,"d":"3389443.5095"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":85435897.25558491,"d":"$85,435,897.26"},1]
[null,null,965,129.94133308902656,-151245.94515653746,172.39491405418448,2094617.587060053,1119.5553642737068,353659.46432901546,null,null,{"v":129.94133308902656,"d":"129.9413"},{"v":-151245.94515653746,"d":"-151245.9452"},{"v":-1163.9556218260013,"d":"(1,163.96)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":129.94133308902656,"d":"129.9413"},{"v":-151245.94515653746,"d":"-151245.9452"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13145379.254059192,"d":"$13,145,379.25"},1,{"$nulls":7},965,{"v":172.39491405418448,"d":"172.3949"},{"v":2094617.587060053,"d":"2094617.5871"},{"v":12150.11242386017,"d":"12,150.11"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":172.39491405418448,"d":"172.3949"},{"v":2094617.587060053,"d":"2094617.5871"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":15144873.818358395,"d":"$15,144,873.82"},1,{"$nulls":7},965,{"v":1119.5553642737068,"d":"1119.5554"},{"v":353659.46432901546,"d":"353659.4643"},{"v":315.89278709628286,"d":"315.89"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1119.5553642737068,"d":"1119.5554"},{"v":353659.46432901546,"d":"353659.4643"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":111601876.96304166,"d":"$111,601,876.96"},1]
[null,null,966,754.226135723653,845092.9981600214,229.27474235931368,-448274.40833122004,774.3433052865803,464012.98742071167,null,null,{"v":754.226135723653,"d":"754.2261"},{"v":845092.9981600214,"d":"845092.9982"},{"v":1120.4769473404483,"d":"1,120.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":754.226135723653,"d":"754.2261"},{"v":845092.9981600214,"d":"845092.9982"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74577520.57420528,"d":"$74,577,520.57"},1,{"$nulls":7},966,{"v":229.27474235931368,"d":"229.2747"},{"v":-448274.40833122004,"d":"-448274.4083"},{"v":-1955.1844381911703,"d":"(1,955.18)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":229.27474235931368,"d":"229.2747"},{"v":-448274.40833122004,"d":"-448274.4083"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23375748.644262586,"d":"$23,375,748.64"},1,{"$nulls":7},966,{"v":774.3433052865803,"d":"774.3433"},{"v":464012.98742071167,"d":"464012.9874"},{"v":599.2341952888493,"d":"599.23"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":774.3433052865803,"d":"774.3433"},{"v":464012.98742071167,"d":"464012.9874"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":76970317.54123732,"d":"$76,970,317.54"},1]
[null,null,967,447.9882746717194,-619664.4211896937,195.67239711272487,-520358.20052155573,563.9116101279833,853053.6229011954,null,null,{"v":447.9882746717194,"d":"447.9883"},{"v":-619664.4211896937,"d":"-619664.4212"},{"v":-1383.2157139464791,"d":"(1,383.22)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":447.9882746717194,"d":"447.9883"},{"v":-619664.4211896937,"d":"-619664.4212"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":45418491.88836163,"d":"$45,418,491.89"},1,{"$nulls":7},967,{"v":195.67239711272487,"d":"195.6724"},{"v":-520358.20052155573,"d":"-520358.2005"},{"v":-2659.333703679128,"d":"(2,659.33)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":195.67239711272487,"d":"195.6724"},{"v":-520358.20052155573,"d":"-520358.2005"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":20087597.91179404,"d":"$20,087,597.91"},1,{"$nulls":7},967,{"v":563.9116101279833,"d":"563.9116"},{"v":853053.6229011954,"d":"853053.6229"},{"v":1512.7435001871827,"d":"1,512.74"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":563.9116101279833,"d":"563.9116"},{"v":853053.6229011954,"d":"853053.6229"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55538107.38989714,"d":"$55,538,107.39"},1]
[null,null,968,575.6733993421876,1092910.6087223012,-2192.5418437493936,125014362.4789852,609.0385987424015,1981601.6615922078,null,null,{"v":575.6733993421876,"d":"575.6734"},{"v":1092910.6087223012,"d":"1092910.6087"},{"v":1898.4907240305909,"d":"1,898.49"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":575.6733993421876,"d":"575.6734"},{"v":1092910.6087223012,"d":"1092910.6087"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":56474429.325496465,"d":"$56,474,429.33"},1,{"$nulls":7},968,{"v":-2192.5418437493936,"d":"-2192.5418"},{"v":125014362.4789852,"d":"125014362.4790"},{"v":-57018.00530529545,"d":"(57,018.01)"},{"v":-2192.5418437493936,"d":"-2192.5418"},{"v":125014362.4789852,"d":"125014362.4790"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-344268546.8539246,"d":"$(344,268,546.85)"},0,{"$nulls":7},968,{"v":609.0385987424015,"d":"609.0386"},{"v":1981601.6615922078,"d":"1981601.6616"},{"v":3253.6552948926387,"d":"3,253.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":609.0385987424015,"d":"609.0386"},{"v":1981601.6615922078,"d":"1981601.6616"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":58922258.212647945,"d":"$58,922,258.21"},1]
[null,null,969,717.5159248767959,-1276754.995073676,47.570225821349595,4927161.496043901,1729.602415896421,1158512.5623841216,null,null,{"v":717.5159248767959,"d":"717.5159"},{"v":-1276754.995073676,"d":"-1276754.9951"},{"v":-1779.4099765700764,"d":"(1,779.41)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":717.5159248767959,"d":"717.5159"},{"v":-1276754.995073676,"d":"-1276754.9951"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":73028347.48275326,"d":"$73,028,347.48"},1,{"$nulls":7},969,{"v":47.570225821349595,"d":"47.5702"},{"v":4927161.496043901,"d":"4927161.4960"},{"v":103576.58411267375,"d":"103,576.58"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":47.570225821349595,"d":"47.5702"},{"v":4927161.496043901,"d":"4927161.4960"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-170138.91390894167,"d":"$(170,138.91)"},0,{"$nulls":7},969,{"v":1729.602415896421,"d":"1729.6024"},{"v":1158512.5623841216,"d":"1158512.5624"},{"v":669.8143756833769,"d":"669.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1729.602415896421,"d":"1729.6024"},{"v":1158512.5623841216,"d":"1158512.5624"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":171801729.02725798,"d":"$171,801,729.03"},1]
[null,null,970,492.92685589546454,9829830.09498575,39.335748748279,5840076.243886426,736.5673248335443,912974.2297409838,null,null,{"v":492.92685589546454,"d":"492.9269"},{"v":9829830.09498575,"d":"9829830.0950"},{"v":19941.762104092722,"d":"19,941.76"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.92685589546454,"d":"492.9269"},{"v":9829830.09498575,"d":"9829830.0950"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39462855.4945607,"d":"$39,462,855.49"},1,{"$nulls":7},970,{"v":39.335748748279,"d":"39.3357"},{"v":5840076.243886426,"d":"5840076.2439"},{"v":148467.3974622623,"d":"148,467.40"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":39.335748748279,"d":"39.3357"},{"v":5840076.243886426,"d":"5840076.2439"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1906501.3690585261,"d":"$(1,906,501.37)"},0,{"$nulls":7},970,{"v":736.5673248335443,"d":"736.5673"},{"v":912974.2297409838,"d":"912974.2297"},{"v":1239.4986839082299,"d":"1,239.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":736.5673248335443,"d":"736.5673"},{"v":912974.2297409838,"d":"912974.2297"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":72743758.25361344,"d":"$72,743,758.25"},1]
[null,null,971,933.0019431261826,-1249758.3871376878,300.7918795822334,646418.307220255,978.7110776393602,3410494.6362617,null,null,{"v":933.0019431261826,"d":"933.0019"},{"v":-1249758.3871376878,"d":"-1249758.3871"},{"v":-1339.5024483552077,"d":"(1,339.50)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":933.0019431261826,"d":"933.0019"},{"v":-1249758.3871376878,"d":"-1249758.3871"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94549952.69975594,"d":"$94,549,952.70"},1,{"$nulls":7},971,{"v":300.7918795822334,"d":"300.7919"},{"v":646418.307220255,"d":"646418.3072"},{"v":2149.0550480221027,"d":"2,149.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":300.7918795822334,"d":"300.7919"},{"v":646418.307220255,"d":"646418.3072"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":29432769.651003085,"d":"$29,432,769.65"},1,{"$nulls":7},971,{"v":978.7110776393602,"d":"978.7111"},{"v":3410494.6362617,"d":"3410494.6363"},{"v":3484.6797121043874,"d":"3,484.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":978.7110776393602,"d":"978.7111"},{"v":3410494.6362617,"d":"3410494.6363"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94460613.12767431,"d":"$94,460,613.13"},1]
[null,null,972,477.6190990546929,-526532.5049722409,53.23962917159224,-1428478.7193890335,714.583932058682,516615.6671341779,null,null,{"v":477.6190990546929,"d":"477.6191"},{"v":-526532.5049722409,"d":"-526532.5050"},{"v":-1102.4109086390342,"d":"(1,102.41)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":477.6190990546929,"d":"477.6191"},{"v":-526532.5049722409,"d":"-526532.5050"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":48288442.41044153,"d":"$48,288,442.41"},1,{"$nulls":7},972,{"v":53.23962917159224,"d":"53.2396"},{"v":-1428478.7193890335,"d":"-1428478.7194"},{"v":-26831.117000928425,"d":"(26,831.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":53.23962917159224,"d":"53.2396"},{"v":-1428478.7193890335,"d":"-1428478.7194"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6752441.636548257,"d":"$6,752,441.64"},1,{"$nulls":7},972,{"v":714.583932058682,"d":"714.5839"},{"v":516615.6671341779,"d":"516615.6671"},{"v":722.9600946187427,"d":"722.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":714.583932058682,"d":"714.5839"},{"v":516615.6671341779,"d":"516615.6671"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":70941777.53873402,"d":"$70,941,777.54"},1]
[null,null,973,470.4767849604468,24421209.574581325,45.013379560892645,5969016.657742949,508.2699017419727,1245362.2688696454,null,null,{"v":470.4767849604468,"d":"470.4768"},{"v":24421209.574581325,"d":"24421209.5746"},{"v":51907.3636686121,"d":"51,907.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":470.4767849604468,"d":"470.4768"},{"v":24421209.574581325,"d":"24421209.5746"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":22626468.921463355,"d":"$22,626,468.92"},1,{"$nulls":7},973,{"v":45.013379560892645,"d":"45.0134"},{"v":5969016.657742949,"d":"5969016.6577"},{"v":132605.38790846078,"d":"132,605.39"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":45.013379560892645,"d":"45.0134"},{"v":5969016.657742949,"d":"5969016.6577"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1467678.7016536845,"d":"$(1,467,678.70)"},0,{"$nulls":7},973,{"v":508.2699017419727,"d":"508.2699"},{"v":1245362.2688696454,"d":"1245362.2689"},{"v":2450.198732211894,"d":"2,450.20"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":508.2699017419727,"d":"508.2699"},{"v":1245362.2688696454,"d":"1245362.2689"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49581627.905327626,"d":"$49,581,627.91"},1]
[null,null,974,-1530.7292478787494,203468185.37697372,70.1285575482907,3039848.722730902,-397.4369982500284,15489515.904080631,null,null,{"v":-1530.7292478787494,"d":"-1530.7292"},{"v":203468185.37697372,"d":"203468185.3770"},{"v":-132922.38693350597,"d":"(132,922.39)"},{"v":-1530.7292478787494,"d":"-1530.7292"},{"v":203468185.37697372,"d":"203468185.3770"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-356541110.1648487,"d":"$(356,541,110.16)"},0,{"$nulls":7},974,{"v":70.1285575482907,"d":"70.1286"},{"v":3039848.722730902,"d":"3039848.7227"},{"v":43346.8023442184,"d":"43,346.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":70.1285575482907,"d":"70.1286"},{"v":3039848.722730902,"d":"3039848.7227"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3973007.0320981676,"d":"$3,973,007.03"},1,{"$nulls":7},974,{"v":-397.4369982500284,"d":"-397.4370"},{"v":15489515.904080631,"d":"15489515.9041"},{"v":-38973.512713419164,"d":"(38,973.51)"},{"v":-397.4369982500284,"d":"-397.4370"},{"v":15489515.904080631,"d":"15489515.9041"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-55233215.72908347,"d":"$(55,233,215.73)"},0]
[null,null,975,315.23495428855676,23943215.320805516,71.81578122172505,3439800.307820908,60.655132341125864,5055648.911398202,null,null,{"v":315.23495428855676,"d":"315.2350"},{"v":23943215.320805516,"d":"23943215.3208"},{"v":75953.55462671377,"d":"75,953.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":315.23495428855676,"d":"315.2350"},{"v":23943215.320805516,"d":"23943215.3208"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":7580280.10805016,"d":"$7,580,280.11"},1,{"$nulls":7},975,{"v":71.81578122172505,"d":"71.8158"},{"v":3439800.307820908,"d":"3439800.3078"},{"v":47897.554678139895,"d":"47,897.55"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":71.81578122172505,"d":"71.8158"},{"v":3439800.307820908,"d":"3439800.3078"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3741777.814351597,"d":"$3,741,777.81"},1,{"$nulls":7},975,{"v":60.655132341125864,"d":"60.6551"},{"v":5055648.911398202,"d":"5055648.9114"},{"v":83350.71932520262,"d":"83,350.72"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":60.655132341125864,"d":"60.6551"},{"v":5055648.911398202,"d":"5055648.9114"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1009864.3227143846,"d":"$1,009,864.32"},1]
[null,null,976,37.664442433600925,37878175.758387975,69.6402345951501,-28184.207614219747,762.018626496676,595040.3517550929,null,null,{"v":37.664442433600925,"d":"37.6644"},{"v":37878175.758387975,"d":"37878175.7584"},{"v":1005674.6711480953,"d":"1,005,674.67"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":37.664442433600925,"d":"37.6644"},{"v":37878175.758387975,"d":"37878175.7584"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-34111731.51502788,"d":"$(34,111,731.52)"},0,{"$nulls":7},976,{"v":69.6402345951501,"d":"69.6402"},{"v":-28184.207614219747,"d":"-28184.2076"},{"v":-404.71155472216856,"d":"(404.71)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":69.6402345951501,"d":"69.6402"},{"v":-28184.207614219747,"d":"-28184.2076"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6992207.667129231,"d":"$6,992,207.67"},1,{"$nulls":7},976,{"v":762.018626496676,"d":"762.0186"},{"v":595040.3517550929,"d":"595040.3518"},{"v":780.8737622212027,"d":"780.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":762.018626496676,"d":"762.0186"},{"v":595040.3517550929,"d":"595040.3518"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":75606822.29791251,"d":"$75,606,822.30"},1]
[null,null,977,538.8169761113859,-477712.6794961933,227.25128176474027,-598118.6753043933,425.87652822562086,3171040.725080256,null,null,{"v":538.8169761113859,"d":"538.8170"},{"v":-477712.6794961933,"d":"-477712.6795"},{"v":-886.5954501727487,"d":"(886.60)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":538.8169761113859,"d":"538.8170"},{"v":-477712.6794961933,"d":"-477712.6795"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":54359410.29063478,"d":"$54,359,410.29"},1,{"$nulls":7},977,{"v":227.25128176474027,"d":"227.2513"},{"v":-598118.6753043933,"d":"-598118.6753"},{"v":-2631.9705246969297,"d":"(2,631.97)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":227.25128176474027,"d":"227.2513"},{"v":-598118.6753043933,"d":"-598118.6753"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23323246.85177842,"d":"$23,323,246.85"},1,{"$nulls":7},977,{"v":425.87652822562086,"d":"425.8765"},{"v":3171040.725080256,"d":"3171040.7251"},{"v":7445.915693668617,"d":"7,445.92"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":425.87652822562086,"d":"425.8765"},{"v":3171040.725080256,"d":"3171040.7251"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":39416612.097481824,"d":"$39,416,612.10"},1]
[null,null,978,365.27109316457063,-477439.63296434656,64.53326933088101,-309413.49169473816,1014.8934692987023,641083.4587920373,null,null,{"v":365.27109316457063,"d":"365.2711"},{"v":-477439.63296434656,"d":"-477439.6330"},{"v":-1307.082990958825,"d":"(1,307.08)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":365.27109316457063,"d":"365.2711"},{"v":-477439.63296434656,"d":"-477439.6330"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37004548.949421406,"d":"$37,004,548.95"},1,{"$nulls":7},978,{"v":64.53326933088101,"d":"64.5333"},{"v":-309413.49169473816,"d":"-309413.4917"},{"v":-4794.635308313365,"d":"(4,794.64)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":64.53326933088101,"d":"64.5333"},{"v":-309413.49169473816,"d":"-309413.4917"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":6762740.42478284,"d":"$6,762,740.42"},1,{"$nulls":7},978,{"v":1014.8934692987023,"d":"1014.8935"},{"v":641083.4587920373,"d":"641083.4588"},{"v":631.675617377881,"d":"631.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1014.8934692987023,"d":"1014.8935"},{"v":641083.4587920373,"d":"641083.4588"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100848263.4710782,"d":"$100,848,263.47"},1]
[null,null,979,739.1835208238444,-939443.5397416614,179.0081204284361,1023706.758569072,828.93521262594,5178639.310672909,null,null,{"v":739.1835208238444,"d":"739.1835"},{"v":-939443.5397416614,"d":"-939443.5397"},{"v":-1270.920567458837,"d":"(1,270.92)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":739.1835208238444,"d":"739.1835"},{"v":-939443.5397416614,"d":"-939443.5397"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":74857795.6221261,"d":"$74,857,795.62"},1,{"$nulls":7},979,{"v":179.0081204284361,"d":"179.0081"},{"v":1023706.758569072,"d":"1023706.7586"},{"v":5718.772735666646,"d":"5,718.77"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":179.0081204284361,"d":"179.0081"},{"v":1023706.758569072,"d":"1023706.7586"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":16877105.284274537,"d":"$16,877,105.28"},1,{"$nulls":7},979,{"v":828.93521262594,"d":"828.9352"},{"v":5178639.310672909,"d":"5178639.3107"},{"v":6247.339034214473,"d":"6,247.34"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":828.93521262594,"d":"828.9352"},{"v":5178639.310672909,"d":"5178639.3107"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77714881.95192109,"d":"$77,714,881.95"},1]
[null,null,980,366.9367197267784,-797731.2180002723,60.13930905322559,2771136.2430693116,900.8301942196922,1405258.297761355,null,null,{"v":366.9367197267784,"d":"366.9367"},{"v":-797731.2180002723,"d":"-797731.2180"},{"v":-2174.029403746412,"d":"(2,174.03)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":366.9367197267784,"d":"366.9367"},{"v":-797731.2180002723,"d":"-797731.2180"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":37491403.19067811,"d":"$37,491,403.19"},1,{"$nulls":7},980,{"v":60.13930905322559,"d":"60.1393"},{"v":2771136.2430693116,"d":"2771136.2431"},{"v":46078.61790724516,"d":"46,078.62"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":60.13930905322559,"d":"60.1393"},{"v":2771136.2430693116,"d":"2771136.2431"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3242794.6622532476,"d":"$3,242,794.66"},1,{"$nulls":7},980,{"v":900.8301942196922,"d":"900.8302"},{"v":1405258.297761355,"d":"1405258.2978"},{"v":1559.9591429976472,"d":"1,559.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":900.8301942196922,"d":"900.8302"},{"v":1405258.297761355,"d":"1405258.2978"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":88677761.12420787,"d":"$88,677,761.12"},1]
[null,null,981,614.8977185275144,292996.33745705243,76.66676451284002,8001101.580624975,654.5734087831588,503235.905274278,null,null,{"v":614.8977185275144,"d":"614.8977"},{"v":292996.33745705243,"d":"292996.3375"},{"v":476.49605556951167,"d":"476.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":614.8977185275144,"d":"614.8977"},{"v":292996.33745705243,"d":"292996.3375"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":61196775.51529438,"d":"$61,196,775.52"},1,{"$nulls":7},981,{"v":76.66676451284002,"d":"76.6668"},{"v":8001101.580624975,"d":"8001101.5806"},{"v":104362.06133734735,"d":"104,362.06"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":76.66676451284002,"d":"76.6668"},{"v":8001101.580624975,"d":"8001101.5806"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-334425.1293409737,"d":"$(334,425.13)"},0,{"$nulls":7},981,{"v":654.5734087831588,"d":"654.5734"},{"v":503235.905274278,"d":"503235.9053"},{"v":768.799799261301,"d":"768.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":654.5734087831588,"d":"654.5734"},{"v":503235.905274278,"d":"503235.9053"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":64954104.9730416,"d":"$64,954,104.97"},1]
[null,null,982,259.83158777251083,-428464.0354403164,244.56664761984575,1324484.4642956983,702.0187409990758,441839.6933073425,null,null,{"v":259.83158777251083,"d":"259.8316"},{"v":-428464.0354403164,"d":"-428464.0354"},{"v":-1649.0067243688923,"d":"(1,649.01)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":259.83158777251083,"d":"259.8316"},{"v":-428464.0354403164,"d":"-428464.0354"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26411622.812691398,"d":"$26,411,622.81"},1,{"$nulls":7},982,{"v":244.56664761984575,"d":"244.5666"},{"v":1324484.4642956983,"d":"1324484.4643"},{"v":5415.638138665891,"d":"5,415.64"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":244.56664761984575,"d":"244.5666"},{"v":1324484.4642956983,"d":"1324484.4643"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":23132180.29768888,"d":"$23,132,180.30"},1,{"$nulls":7},982,{"v":702.0187409990758,"d":"702.0187"},{"v":441839.6933073425,"d":"441839.6933"},{"v":629.3844701048005,"d":"629.38"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":702.0187409990758,"d":"702.0187"},{"v":441839.6933073425,"d":"441839.6933"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":69760034.40660024,"d":"$69,760,034.41"},1]
[null,null,983,269.1487468556843,-1661040.9780990193,48.91271995844727,980687.0288874945,602.6640026408932,708105.1976656299,null,null,{"v":269.1487468556843,"d":"269.1487"},{"v":-1661040.9780990193,"d":"-1661040.9781"},{"v":-6171.4609393654655,"d":"(6,171.46)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":269.1487468556843,"d":"269.1487"},{"v":-1661040.9780990193,"d":"-1661040.9781"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":28575915.663667448,"d":"$28,575,915.66"},1,{"$nulls":7},983,{"v":48.91271995844727,"d":"48.9127"},{"v":980687.0288874945,"d":"980687.0289"},{"v":20049.73409208516,"d":"20,049.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":48.91271995844727,"d":"48.9127"},{"v":980687.0288874945,"d":"980687.0289"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":3910584.966957233,"d":"$3,910,584.97"},1,{"$nulls":7},983,{"v":602.6640026408932,"d":"602.6640"},{"v":708105.1976656299,"d":"708105.1977"},{"v":1174.9585084934392,"d":"1,174.96"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":602.6640026408932,"d":"602.6640"},{"v":708105.1976656299,"d":"708105.1977"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59558295.066423684,"d":"$59,558,295.07"},1]
[null,null,984,-532.2317195674586,96640719.64660762,117.98130301694619,1065392.615457369,1012.3475327095584,813128.7407146995,null,null,{"v":-532.2317195674586,"d":"-532.2317"},{"v":96640719.64660762,"d":"96640719.6466"},{"v":-181576.40007842248,"d":"(181,576.40)"},{"v":-532.2317195674586,"d":"-532.2317"},{"v":96640719.64660762,"d":"96640719.6466"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-149863891.6033535,"d":"$(149,863,891.60)"},0,{"$nulls":7},984,{"v":117.98130301694619,"d":"117.9813"},{"v":1065392.615457369,"d":"1065392.6155"},{"v":9030.18180180924,"d":"9,030.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":117.98130301694619,"d":"117.9813"},{"v":1065392.615457369,"d":"1065392.6155"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10732737.68623725,"d":"$10,732,737.69"},1,{"$nulls":7},984,{"v":1012.3475327095584,"d":"1012.3475"},{"v":813128.7407146995,"d":"813128.7407"},{"v":803.2110658069687,"d":"803.21"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1012.3475327095584,"d":"1012.3475"},{"v":813128.7407146995,"d":"813128.7407"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":100421624.53024115,"d":"$100,421,624.53"},1]
[null,null,985,549.5569305816971,2035445.897647732,257.84428129364096,-461679.5435646158,389.532294149707,3421752.426055061,null,null,{"v":549.5569305816971,"d":"549.5569"},{"v":2035445.897647732,"d":"2035445.8976"},{"v":3703.794428528534,"d":"3,703.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":549.5569305816971,"d":"549.5569"},{"v":2035445.897647732,"d":"2035445.8976"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52920247.16052198,"d":"$52,920,247.16"},1,{"$nulls":7},985,{"v":257.84428129364096,"d":"257.8443"},{"v":-461679.5435646158,"d":"-461679.5436"},{"v":-1790.5362928675581,"d":"(1,790.54)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":257.84428129364096,"d":"257.8443"},{"v":-461679.5435646158,"d":"-461679.5436"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":26246107.672928713,"d":"$26,246,107.67"},1,{"$nulls":7},985,{"v":389.532294149707,"d":"389.5323"},{"v":3421752.426055061,"d":"3421752.4261"},{"v":8784.258654405676,"d":"8,784.26"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":389.532294149707,"d":"389.5323"},{"v":3421752.426055061,"d":"3421752.4261"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":35531476.988915645,"d":"$35,531,476.99"},1]
[null,null,986,492.50085033102187,-87262.38566288631,-970.3856190309161,97957455.08350267,574.2001397974964,10174899.17043095,null,null,{"v":492.50085033102187,"d":"492.5009"},{"v":-87262.38566288631,"d":"-87262.3857"},{"v":-177.18220304439095,"d":"(177.18)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":492.50085033102187,"d":"492.5009"},{"v":-87262.38566288631,"d":"-87262.3857"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49337347.41876507,"d":"$49,337,347.42"},1,{"$nulls":7},986,{"v":-970.3856190309161,"d":"-970.3856"},{"v":97957455.08350267,"d":"97957455.0835"},{"v":-100946.93610703826,"d":"(100,946.94)"},{"v":-970.3856190309161,"d":"-970.3856"},{"v":97957455.08350267,"d":"97957455.0835"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-194996016.98659426,"d":"$(194,996,016.99)"},0,{"$nulls":7},986,{"v":574.2001397974964,"d":"574.2001"},{"v":10174899.17043095,"d":"10174899.1704"},{"v":17720.12659909721,"d":"17,720.13"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":574.2001397974964,"d":"574.2001"},{"v":10174899.17043095,"d":"10174899.1704"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47245114.809318684,"d":"$47,245,114.81"},1]
[null,null,987,-725.7798933494414,185800202.54605132,201.70367434657237,-942182.4933807692,1363.0230054715648,283290.16910716286,null,null,{"v":-725.7798933494414,"d":"-725.7799"},{"v":185800202.54605132,"d":"185800202.5461"},{"v":-256000.7575968959,"d":"(256,000.76)"},{"v":-725.7798933494414,"d":"-725.7799"},{"v":185800202.54605132,"d":"185800202.5461"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-258378191.88099545,"d":"$(258,378,191.88)"},0,{"$nulls":7},987,{"v":201.70367434657237,"d":"201.7037"},{"v":-942182.4933807692,"d":"-942182.4934"},{"v":-4671.122112341332,"d":"(4,671.12)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":201.70367434657237,"d":"201.7037"},{"v":-942182.4933807692,"d":"-942182.4934"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21112549.92803801,"d":"$21,112,549.93"},1,{"$nulls":7},987,{"v":1363.0230054715648,"d":"1363.0230"},{"v":283290.16910716286,"d":"283290.1691"},{"v":207.8396094342905,"d":"207.84"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1363.0230054715648,"d":"1363.0230"},{"v":283290.16910716286,"d":"283290.1691"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":136019010.3780493,"d":"$136,019,010.38"},1]
[null,null,988,557.9050769527094,6736934.284595555,248.33101595299013,-213531.09585674666,1048.6104401207558,206242.36946955975,null,null,{"v":557.9050769527094,"d":"557.9051"},{"v":6736934.284595555,"d":"6736934.2846"},{"v":12075.41311757342,"d":"12,075.41"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":557.9050769527094,"d":"557.9051"},{"v":6736934.284595555,"d":"6736934.2846"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":49053573.41067538,"d":"$49,053,573.41"},1,{"$nulls":7},988,{"v":248.33101595299013,"d":"248.3310"},{"v":-213531.09585674666,"d":"-213531.0959"},{"v":-859.8647858677822,"d":"(859.86)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":248.33101595299013,"d":"248.3310"},{"v":-213531.09585674666,"d":"-213531.0959"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":25046632.69115576,"d":"$25,046,632.69"},1,{"$nulls":7},988,{"v":1048.6104401207558,"d":"1048.6104"},{"v":206242.36946955975,"d":"206242.3695"},{"v":196.68159077818194,"d":"196.68"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1048.6104401207558,"d":"1048.6104"},{"v":206242.36946955975,"d":"206242.3695"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":104654801.64260603,"d":"$104,654,801.64"},1]
[null,null,989,450.46482426321745,-2357460.222650172,42.716291612337955,5877482.035277476,853.3108357667807,481303.201765785,null,null,{"v":450.46482426321745,"d":"450.4648"},{"v":-2357460.222650172,"d":"-2357460.2227"},{"v":-5233.394697368537,"d":"(5,233.39)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":450.46482426321745,"d":"450.4648"},{"v":-2357460.222650172,"d":"-2357460.2227"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":47403942.648971915,"d":"$47,403,942.65"},1,{"$nulls":7},989,{"v":42.716291612337955,"d":"42.7163"},{"v":5877482.035277476,"d":"5877482.0353"},{"v":137593.45236747692,"d":"137,593.45"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":42.716291612337955,"d":"42.7163"},{"v":5877482.035277476,"d":"5877482.0353"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-1605852.8740436798,"d":"$(1,605,852.87)"},0,{"$nulls":7},989,{"v":853.3108357667807,"d":"853.3108"},{"v":481303.201765785,"d":"481303.2018"},{"v":564.042060163561,"d":"564.04"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":853.3108357667807,"d":"853.3108"},{"v":481303.201765785,"d":"481303.2018"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":84849780.37491228,"d":"$84,849,780.37"},1]
[null,null,990,773.212766798868,11850163.632594323,302.3407860623083,-394485.797299983,1281.1145339899304,1085421.2575472826,null,null,{"v":773.212766798868,"d":"773.2128"},{"v":11850163.632594323,"d":"11850163.6326"},{"v":15325.87683679161,"d":"15,325.88"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":773.212766798868,"d":"773.2128"},{"v":11850163.632594323,"d":"11850163.6326"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65471113.04729248,"d":"$65,471,113.05"},1,{"$nulls":7},990,{"v":302.3407860623083,"d":"302.3408"},{"v":-394485.797299983,"d":"-394485.7973"},{"v":-1304.7720171590902,"d":"(1,304.77)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":302.3407860623083,"d":"302.3408"},{"v":-394485.797299983,"d":"-394485.7973"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":30628564.403530814,"d":"$30,628,564.40"},1,{"$nulls":7},990,{"v":1281.1145339899304,"d":"1281.1145"},{"v":1085421.2575472826,"d":"1085421.2575"},{"v":847.2476337980677,"d":"847.25"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1281.1145339899304,"d":"1281.1145"},{"v":1085421.2575472826,"d":"1085421.2575"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":127026032.14144574,"d":"$127,026,032.14"},1]
[null,null,991,586.9706491502875,-1250884.4926060606,114.78691320785583,1076163.4126319895,694.5416509789138,578190.8652647794,null,null,{"v":586.9706491502875,"d":"586.9706"},{"v":-1250884.4926060606,"d":"-1250884.4926"},{"v":-2131.0852500322976,"d":"(2,131.09)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":586.9706491502875,"d":"586.9706"},{"v":-1250884.4926060606,"d":"-1250884.4926"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":59947949.40763481,"d":"$59,947,949.41"},1,{"$nulls":7},991,{"v":114.78691320785583,"d":"114.7869"},{"v":1076163.4126319895,"d":"1076163.4126"},{"v":9375.314507179713,"d":"9,375.31"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":114.78691320785583,"d":"114.7869"},{"v":1076163.4126319895,"d":"1076163.4126"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":10402527.908153594,"d":"$10,402,527.91"},1,{"$nulls":7},991,{"v":694.5416509789138,"d":"694.5417"},{"v":578190.8652647794,"d":"578190.8653"},{"v":832.4783178227755,"d":"832.48"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":694.5416509789138,"d":"694.5417"},{"v":578190.8652647794,"d":"578190.8653"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":68875974.2326266,"d":"$68,875,974.23"},1]
[null,null,992,506.4237341700682,44669289.21716291,28.845487652310112,1168943.0553964116,899.0431172273384,2473028.7906004726,null,null,{"v":506.4237341700682,"d":"506.4237"},{"v":44669289.21716291,"d":"44669289.2172"},{"v":88205.36282796331,"d":"88,205.36"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":506.4237341700682,"d":"506.4237"},{"v":44669289.21716291,"d":"44669289.2172"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5973084.199843913,"d":"$5,973,084.20"},1,{"$nulls":7},992,{"v":28.845487652310112,"d":"28.8455"},{"v":1168943.0553964116,"d":"1168943.0554"},{"v":40524.295150988575,"d":"40,524.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":28.845487652310112,"d":"28.8455"},{"v":1168943.0553964116,"d":"1168943.0554"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":1715605.7098345999,"d":"$1,715,605.71"},1,{"$nulls":7},992,{"v":899.0431172273384,"d":"899.0431"},{"v":2473028.7906004726,"d":"2473028.7906"},{"v":2750.7343565760543,"d":"2,750.73"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":899.0431172273384,"d":"899.0431"},{"v":2473028.7906004726,"d":"2473028.7906"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":87431282.93213336,"d":"$87,431,282.93"},1]
[null,null,993,404.82181842133286,8767984.675829541,173.02759855258046,-470505.3288852731,1180.5529456077857,6709221.340485955,null,null,{"v":404.82181842133286,"d":"404.8218"},{"v":8767984.675829541,"d":"8767984.6758"},{"v":21658.873797913595,"d":"21,658.87"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":404.82181842133286,"d":"404.8218"},{"v":8767984.675829541,"d":"8767984.6758"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":31714197.166303743,"d":"$31,714,197.17"},1,{"$nulls":7},993,{"v":173.02759855258046,"d":"173.0276"},{"v":-470505.3288852731,"d":"-470505.3289"},{"v":-2719.250182174225,"d":"(2,719.25)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":173.02759855258046,"d":"173.0276"},{"v":-470505.3288852731,"d":"-470505.3289"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":17773265.18414332,"d":"$17,773,265.18"},1,{"$nulls":7},993,{"v":1180.5529456077857,"d":"1180.5529"},{"v":6709221.340485955,"d":"6709221.3405"},{"v":5683.117699589354,"d":"5,683.12"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1180.5529456077857,"d":"1180.5529"},{"v":6709221.340485955,"d":"6709221.3405"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":111346073.22029261,"d":"$111,346,073.22"},1]
[null,null,994,777.6846805235364,277772.17115376797,-1179.7475434081643,96596933.89643191,942.433104910393,114656.83781041857,null,null,{"v":777.6846805235364,"d":"777.6847"},{"v":277772.17115376797,"d":"277772.1712"},{"v":357.17840162001403,"d":"357.18"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":777.6846805235364,"d":"777.6847"},{"v":277772.17115376797,"d":"277772.1712"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":77490695.88119987,"d":"$77,490,695.88"},1,{"$nulls":7},994,{"v":-1179.7475434081643,"d":"-1179.7475"},{"v":96596933.89643191,"d":"96596933.8964"},{"v":-81879.32616275997,"d":"(81,879.33)"},{"v":-1179.7475434081643,"d":"-1179.7475"},{"v":96596933.89643191,"d":"96596933.8964"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-214571688.23724836,"d":"$(214,571,688.24)"},0,{"$nulls":7},994,{"v":942.433104910393,"d":"942.4331"},{"v":114656.83781041857,"d":"114656.8378"},{"v":121.66045230480331,"d":"121.66"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":942.433104910393,"d":"942.4331"},{"v":114656.83781041857,"d":"114656.8378"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":94128653.6532289,"d":"$94,128,653.65"},1]
[null,null,995,631.1346492354933,-1977071.7083015088,127.45116952194803,-1149340.2061653053,543.1350372694578,727010.4115973576,null,null,{"v":631.1346492354933,"d":"631.1346"},{"v":-1977071.7083015088,"d":"-1977071.7083"},{"v":-3132.56721160275,"d":"(3,132.57)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":631.1346492354933,"d":"631.1346"},{"v":-1977071.7083015088,"d":"-1977071.7083"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":65090536.63185083,"d":"$65,090,536.63"},1,{"$nulls":7},995,{"v":127.45116952194803,"d":"127.4512"},{"v":-1149340.2061653053,"d":"-1149340.2062"},{"v":-9017.886697127407,"d":"(9,017.89)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":127.45116952194803,"d":"127.4512"},{"v":-1149340.2061653053,"d":"-1149340.2062"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":13894457.158360109,"d":"$13,894,457.16"},1,{"$nulls":7},995,{"v":543.1350372694578,"d":"543.1350"},{"v":727010.4115973576,"d":"727010.4116"},{"v":1338.5444902474158,"d":"1,338.54"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":543.1350372694578,"d":"543.1350"},{"v":727010.4115973576,"d":"727010.4116"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53586493.315348424,"d":"$53,586,493.32"},1]
[null,null,996,588.1945028645714,5817489.796609158,218.05282316106604,-152509.25561651727,1387.4436022662412,645888.1430518888,null,null,{"v":588.1945028645714,"d":"588.1945"},{"v":5817489.796609158,"d":"5817489.7966"},{"v":9890.418506594924,"d":"9,890.42"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":588.1945028645714,"d":"588.1945"},{"v":5817489.796609158,"d":"5817489.7966"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":53001960.48984799,"d":"$53,001,960.49"},1,{"$nulls":7},996,{"v":218.05282316106604,"d":"218.0528"},{"v":-152509.25561651727,"d":"-152509.2556"},{"v":-699.4142676330559,"d":"(699.41)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":218.05282316106604,"d":"218.0528"},{"v":-152509.25561651727,"d":"-152509.2556"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":21957791.57172312,"d":"$21,957,791.57"},1,{"$nulls":7},996,{"v":1387.4436022662412,"d":"1387.4436"},{"v":645888.1430518888,"d":"645888.1431"},{"v":465.5238901220196,"d":"465.52"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1387.4436022662412,"d":"1387.4436"},{"v":645888.1430518888,"d":"645888.1431"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":138098472.08357224,"d":"$138,098,472.08"},1]
[null,null,997,114.57547649898697,11172230.136946872,-1374.3133402259155,103018036.02471067,813.8898459277116,701408.3204602478,null,null,{"v":114.57547649898697,"d":"114.5755"},{"v":11172230.136946872,"d":"11172230.1369"},{"v":97509.78549974132,"d":"97,509.79"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":114.57547649898697,"d":"114.5755"},{"v":11172230.136946872,"d":"11172230.1369"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":285317.5129518248,"d":"$285,317.51"},1,{"$nulls":7},997,{"v":-1374.3133402259155,"d":"-1374.3133"},{"v":103018036.02471067,"d":"103018036.0247"},{"v":-74959.64203314517,"d":"(74,959.64)"},{"v":-1374.3133402259155,"d":"-1374.3133"},{"v":103018036.02471067,"d":"103018036.0247"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-240449370.0473022,"d":"$(240,449,370.05)"},0,{"$nulls":7},997,{"v":813.8898459277116,"d":"813.8898"},{"v":701408.3204602478,"d":"701408.3205"},{"v":861.7976056216161,"d":"861.80"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":813.8898459277116,"d":"813.8898"},{"v":701408.3204602478,"d":"701408.3205"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":80687576.27231091,"d":"$80,687,576.27"},1]
[null,null,998,811.0477575035002,1525224.2245268077,-0.2729461220151279,3980258.1798979044,1600.87873814856,633907.6329611382,null,null,{"v":811.0477575035002,"d":"811.0478"},{"v":1525224.2245268077,"d":"1525224.2245"},{"v":1880.5603127756942,"d":"1,880.56"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":811.0477575035002,"d":"811.0478"},{"v":1525224.2245268077,"d":"1525224.2245"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":79579551.5258232,"d":"$79,579,551.53"},1,{"$nulls":7},998,{"v":-0.2729461220151279,"d":"-0.2729"},{"v":3980258.1798979044,"d":"3980258.1799"},{"v":-14582578.241127385,"d":"(14,582,578.24)"},{"v":-0.2729461220151279,"d":"-0.2729"},{"v":3980258.1798979044,"d":"3980258.1799"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-4007552.792099417,"d":"$(4,007,552.79)"},0,{"$nulls":7},998,{"v":1600.87873814856,"d":"1600.8787"},{"v":633907.6329611382,"d":"633907.6330"},{"v":395.97479675085305,"d":"395.97"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":1600.87873814856,"d":"1600.8787"},{"v":633907.6329611382,"d":"633907.6330"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":159453966.18189487,"d":"$159,453,966.18"},1]
[null,null,999,693.7294886817253,-1988046.662720902,-60.431009779091255,12569259.106078738,563.5648400109058,998920.9695458314,null,null,{"v":693.7294886817253,"d":"693.7295"},{"v":-1988046.662720902,"d":"-1988046.6627"},{"v":-2865.737575173186,"d":"(2,865.74)"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":693.7294886817253,"d":"693.7295"},{"v":-1988046.662720902,"d":"-1988046.6627"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":71360995.53089345,"d":"$71,360,995.53"},1,{"$nulls":7},999,{"v":-60.431009779091255,"d":"-60.4310"},{"v":12569259.106078738,"d":"12569259.1061"},{"v":-207993.5310038063,"d":"(207,993.53)"},{"v":-60.431009779091255,"d":"-60.4310"},{"v":12569259.106078738,"d":"12569259.1061"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":-18612360.083987862,"d":"$(18,612,360.08)"},0,{"$nulls":7},999,{"v":563.5648400109058,"d":"563.5648"},{"v":998920.9695458314,"d":"998920.9695"},{"v":1772.5040645305355,"d":"1,772.50"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":563.5648400109058,"d":"563.5648"},{"v":998920.9695458314,"d":"998920.9695"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":55357563.031544745,"d":"$55,357,563.03"},1]
[null,null,1000,556.513292665888,3604431.8091779165,72.76858598279432,2118023.0447332263,533.7465703791531,458116.91534057306,null,null,{"v":556.513292665888,"d":"556.5133"},{"v":3604431.8091779165,"d":"3604431.8092"},{"v":6476.8117072486475,"d":"6,476.81"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":556.513292665888,"d":"556.5133"},{"v":3604431.8091779165,"d":"3604431.8092"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52046897.45741089,"d":"$52,046,897.46"},1,{"$nulls":7},1000,{"v":72.76858598279432,"d":"72.7686"},{"v":2118023.0447332263,"d":"2118023.0447"},{"v":29106.282829709235,"d":"29,106.28"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":72.76858598279432,"d":"72.7686"},{"v":2118023.0447332263,"d":"2118023.0447"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":5158835.553546206,"d":"$5,158,835.55"},1,{"$nulls":7},1000,{"v":533.7465703791531,"d":"533.7466"},{"v":458116.91534057306,"d":"458116.9153"},{"v":858.3041854772844,"d":"858.30"},{"$error":"#N/A"},{"$error":"#N/A"},{"v":533.7465703791531,"d":"533.7466"},{"v":458116.91534057306,"d":"458116.9153"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"v":52916540.12257474,"d":"$52,916,540.12"},1]
[{"$nulls":13},"",{"$f":"COUNT(O15:O1014)/$E$11","v":{"v":0.073,"d":"7%"}},null,{"$f":"COUNT(Q15:Q1014)/$E$11","v":{"v":0.607,"d":"61%"}},null,{"$f":"COUNT(S15:S1014)/$E$11","v":{"v":0.316,"d":"32%"}},null,{"$f":"COUNT(U15:U1014)/$E$11","v":{"v":0,"d":"0%"}},{"$nulls":14},"",{"$f":"COUNT(AK15:AK1014)/$E$11","v":{"v":0.25,"d":"25%"}},null,{"$f":"COUNT(AM15:AM1014)/$E$11","v":{"v":0.461,"d":"46%"}},null,{"$f":"COUNT(AO15:AO1014)/$E$11","v":{"v":0.289,"d":"29%"}},null,{"$f":"COUNT(AQ15:AQ1014)/$E$11","v":{"v":0,"d":"0%"}},{"$nulls":14},"",{"$f":"COUNT(BG15:BG1014)/$E$11","v":{"v":0.042,"d":"4%"}},null,{"$f":"COUNT(BI15:BI1014)/$E$11","v":{"v":0.957,"d":"96%"}},null,{"$f":"COUNT(BK15:BK1014)/$E$11","v":{"v":0,"d":"0%"}},null,{"$f":"COUNT(BM15:BM1014)/$E$11","v":{"v":0,"d":"0%"}}]

{"sheet":"CEAC","index":20,"n_rows":78,"n_cols":28,"rows_kept":78,"merged":[[55,3,55,5],[55,7,55,9],[55,11,55,13]]}
[]
[]
[]
[]
[null,"Cost Effectiveness Acceptability Curve"]
{"$rows_empty":27}
[null,"Select input for CEAC "]
[]
[null,"Select WTP threshold"]
[{"$nulls":6},"Willingness to pay (WTP) threshold interval",{"v":5000,"d":"$5,000.00"},{"$nulls":7},"Willingness to pay (WTP) threshold interval",{"v":5000,"d":"$5,000.00"},{"$nulls":9},"Willingness to pay (WTP) threshold interval",{"v":5000,"d":"$5,000.00"}]
[]
[]
[{"$nulls":4},"No. of PSA Simulations:",1000]
[]
[]
[]
[]
[{"$nulls":27},"$1,624-$4,849 / QALY"]
[{"$nulls":7},"$3,210-$10,122 / QALY",{"$nulls":8},"$73-$1,166 / QALY"]
[]
[{"$nulls":7},{"$f":"10122*50","v":506100},{"$nulls":8},{"$f":"1166*20","v":23320},{"$nulls":10},{"$f":"4849*20","v":96980}]
[{"$nulls":7},{"$f":"H47/20","v":25305},{"$nulls":8},{"$f":"Q47/20","v":1166},{"$nulls":10},{"$f":"AB47/20","v":4849}]
[]
[]
[]
[]
[]
[null,"Graph Data"]
[]
[{"$nulls":3},{"$f":"PSA!C12","v":"Sao Paulo"},{"$nulls":3},{"$f":"PSA!AG12","v":"Dakar"},{"$nulls":3},{"$f":"PSA!BC12","v":"UlaanBaatar"}]
[{"$nulls":3},"Threshold","CARDIO"," No CARDIO",null,"Threshold","CARDIO"," No CARDIO",null,"Threshold","CARDIO"," No CARDIO"]
[{"$nulls":3},{"$f":"PSA!AA15","v":0},{"$f":"PSA!AB15","v":{"v":0.316,"d":"32%"}},{"$f":"PSA!AC15","v":{"v":0.6839999999999999,"d":"68%"}},null,{"$f":"PSA!AW15","v":0},{"$f":"PSA!AX15","v":{"v":0.289,"d":"29%"}},{"$f":"PSA!AY15","v":{"v":0.7110000000000001,"d":"71%"}},null,{"$f":"PSA!BS15","v":0},{"$f":"PSA!BT15","v":{"v":0,"d":"0%"}},{"$f":"PSA!BU15","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},{"$f":"PSA!AA16","v":{"v":5000,"d":"$5,000"}},{"$f":"PSA!AB16","v":{"v":0.501,"d":"50%"}},{"$f":"PSA!AC16","v":{"v":0.499,"d":"50%"}},null,{"$f":"PSA!AW16","v":{"v":5000,"d":"$5,000"}},{"$f":"PSA!AX16","v":{"v":0.377,"d":"38%"}},{"$f":"PSA!AY16","v":{"v":0.623,"d":"62%"}},null,{"$f":"PSA!BS16","v":{"v":5000,"d":"$5,000"}},{"$f":"PSA!BT16","v":{"v":0.788,"d":"79%"}},{"$f":"PSA!BU16","v":{"v":0.21199999999999997,"d":"21%"}}]
[{"$nulls":3},{"$f":"PSA!AA17","v":{"v":10000,"d":"$10,000"}},{"$f":"PSA!AB17","v":{"v":0.599,"d":"60%"}},{"$f":"PSA!AC17","v":{"v":0.401,"d":"40%"}},null,{"$f":"PSA!AW17","v":{"v":10000,"d":"$10,000"}},{"$f":"PSA!AX17","v":{"v":0.436,"d":"44%"}},{"$f":"PSA!AY17","v":{"v":0.5640000000000001,"d":"56%"}},null,{"$f":"PSA!BS17","v":{"v":10000,"d":"$10,000"}},{"$f":"PSA!BT17","v":{"v":0.867,"d":"87%"}},{"$f":"PSA!BU17","v":{"v":0.133,"d":"13%"}}]
[{"$nulls":3},{"$f":"PSA!AA18","v":{"v":15000,"d":"$15,000"}},{"$f":"PSA!AB18","v":{"v":0.659,"d":"66%"}},{"$f":"PSA!AC18","v":{"v":0.34099999999999997,"d":"34%"}},null,{"$f":"PSA!AW18","v":{"v":15000,"d":"$15,000"}},{"$f":"PSA!AX18","v":{"v":0.476,"d":"48%"}},{"$f":"PSA!AY18","v":{"v":0.524,"d":"52%"}},null,{"$f":"PSA!BS18","v":{"v":15000,"d":"$15,000"}},{"$f":"PSA!BT18","v":{"v":0.892,"d":"89%"}},{"$f":"PSA!BU18","v":{"v":0.10799999999999998,"d":"11%"}}]
[{"$nulls":3},{"$f":"PSA!AA19","v":{"v":20000,"d":"$20,000"}},{"$f":"PSA!AB19","v":{"v":0.705,"d":"71%"}},{"$f":"PSA!AC19","v":{"v":0.29500000000000004,"d":"30%"}},null,{"$f":"PSA!AW19","v":{"v":20000,"d":"$20,000"}},{"$f":"PSA!AX19","v":{"v":0.51,"d":"51%"}},{"$f":"PSA!AY19","v":{"v":0.49,"d":"49%"}},null,{"$f":"PSA!BS19","v":{"v":20000,"d":"$20,000"}},{"$f":"PSA!BT19","v":{"v":0.909,"d":"91%"}},{"$f":"PSA!BU19","v":{"v":0.09099999999999997,"d":"9%"}}]
[{"$nulls":3},{"$f":"PSA!AA20","v":{"v":25000,"d":"$25,000"}},{"$f":"PSA!AB20","v":{"v":0.735,"d":"74%"}},{"$f":"PSA!AC20","v":{"v":0.265,"d":"27%"}},null,{"$f":"PSA!AW20","v":{"v":25000,"d":"$25,000"}},{"$f":"PSA!AX20","v":{"v":0.536,"d":"54%"}},{"$f":"PSA!AY20","v":{"v":0.46399999999999997,"d":"46%"}},null,{"$f":"PSA!BS20","v":{"v":25000,"d":"$25,000"}},{"$f":"PSA!BT20","v":{"v":0.926,"d":"93%"}},{"$f":"PSA!BU20","v":{"v":0.07399999999999995,"d":"7%"}}]
[{"$nulls":3},{"$f":"PSA!AA21","v":{"v":30000,"d":"$30,000"}},{"$f":"PSA!AB21","v":{"v":0.76,"d":"76%"}},{"$f":"PSA!AC21","v":{"v":0.24,"d":"24%"}},null,{"$f":"PSA!AW21","v":{"v":30000,"d":"$30,000"}},{"$f":"PSA!AX21","v":{"v":0.555,"d":"56%"}},{"$f":"PSA!AY21","v":{"v":0.44499999999999995,"d":"45%"}},null,{"$f":"PSA!BS21","v":{"v":30000,"d":"$30,000"}},{"$f":"PSA!BT21","v":{"v":0.935,"d":"94%"}},{"$f":"PSA!BU21","v":{"v":0.06499999999999995,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA22","v":{"v":35000,"d":"$35,000"}},{"$f":"PSA!AB22","v":{"v":0.789,"d":"79%"}},{"$f":"PSA!AC22","v":{"v":0.21099999999999997,"d":"21%"}},null,{"$f":"PSA!AW22","v":{"v":35000,"d":"$35,000"}},{"$f":"PSA!AX22","v":{"v":0.569,"d":"57%"}},{"$f":"PSA!AY22","v":{"v":0.43100000000000005,"d":"43%"}},null,{"$f":"PSA!BS22","v":{"v":35000,"d":"$35,000"}},{"$f":"PSA!BT22","v":{"v":0.938,"d":"94%"}},{"$f":"PSA!BU22","v":{"v":0.062000000000000055,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA23","v":{"v":40000,"d":"$40,000"}},{"$f":"PSA!AB23","v":{"v":0.8,"d":"80%"}},{"$f":"PSA!AC23","v":{"v":0.19999999999999996,"d":"20%"}},null,{"$f":"PSA!AW23","v":{"v":40000,"d":"$40,000"}},{"$f":"PSA!AX23","v":{"v":0.583,"d":"58%"}},{"$f":"PSA!AY23","v":{"v":0.41700000000000004,"d":"42%"}},null,{"$f":"PSA!BS23","v":{"v":40000,"d":"$40,000"}},{"$f":"PSA!BT23","v":{"v":0.938,"d":"94%"}},{"$f":"PSA!BU23","v":{"v":0.062000000000000055,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA24","v":{"v":45000,"d":"$45,000"}},{"$f":"PSA!AB24","v":{"v":0.812,"d":"81%"}},{"$f":"PSA!AC24","v":{"v":0.18799999999999994,"d":"19%"}},null,{"$f":"PSA!AW24","v":{"v":45000,"d":"$45,000"}},{"$f":"PSA!AX24","v":{"v":0.593,"d":"59%"}},{"$f":"PSA!AY24","v":{"v":0.40700000000000003,"d":"41%"}},null,{"$f":"PSA!BS24","v":{"v":45000,"d":"$45,000"}},{"$f":"PSA!BT24","v":{"v":0.939,"d":"94%"}},{"$f":"PSA!BU24","v":{"v":0.061000000000000054,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA25","v":{"v":50000,"d":"$50,000"}},{"$f":"PSA!AB25","v":{"v":0.822,"d":"82%"}},{"$f":"PSA!AC25","v":{"v":0.17800000000000005,"d":"18%"}},null,{"$f":"PSA!AW25","v":{"v":50000,"d":"$50,000"}},{"$f":"PSA!AX25","v":{"v":0.608,"d":"61%"}},{"$f":"PSA!AY25","v":{"v":0.392,"d":"39%"}},null,{"$f":"PSA!BS25","v":{"v":50000,"d":"$50,000"}},{"$f":"PSA!BT25","v":{"v":0.94,"d":"94%"}},{"$f":"PSA!BU25","v":{"v":0.06000000000000005,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA26","v":{"v":55000,"d":"$55,000"}},{"$f":"PSA!AB26","v":{"v":0.831,"d":"83%"}},{"$f":"PSA!AC26","v":{"v":0.16900000000000004,"d":"17%"}},null,{"$f":"PSA!AW26","v":{"v":55000,"d":"$55,000"}},{"$f":"PSA!AX26","v":{"v":0.614,"d":"61%"}},{"$f":"PSA!AY26","v":{"v":0.386,"d":"39%"}},null,{"$f":"PSA!BS26","v":{"v":55000,"d":"$55,000"}},{"$f":"PSA!BT26","v":{"v":0.942,"d":"94%"}},{"$f":"PSA!BU26","v":{"v":0.05800000000000005,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA27","v":{"v":60000,"d":"$60,000"}},{"$f":"PSA!AB27","v":{"v":0.834,"d":"83%"}},{"$f":"PSA!AC27","v":{"v":0.16600000000000004,"d":"17%"}},null,{"$f":"PSA!AW27","v":{"v":60000,"d":"$60,000"}},{"$f":"PSA!AX27","v":{"v":0.621,"d":"62%"}},{"$f":"PSA!AY27","v":{"v":0.379,"d":"38%"}},null,{"$f":"PSA!BS27","v":{"v":60000,"d":"$60,000"}},{"$f":"PSA!BT27","v":{"v":0.944,"d":"94%"}},{"$f":"PSA!BU27","v":{"v":0.05600000000000005,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA28","v":{"v":65000,"d":"$65,000"}},{"$f":"PSA!AB28","v":{"v":0.838,"d":"84%"}},{"$f":"PSA!AC28","v":{"v":0.16200000000000003,"d":"16%"}},null,{"$f":"PSA!AW28","v":{"v":65000,"d":"$65,000"}},{"$f":"PSA!AX28","v":{"v":0.625,"d":"63%"}},{"$f":"PSA!AY28","v":{"v":0.375,"d":"38%"}},null,{"$f":"PSA!BS28","v":{"v":65000,"d":"$65,000"}},{"$f":"PSA!BT28","v":{"v":0.945,"d":"95%"}},{"$f":"PSA!BU28","v":{"v":0.05500000000000005,"d":"6%"}}]
[{"$nulls":3},{"$f":"PSA!AA29","v":{"v":70000,"d":"$70,000"}},{"$f":"PSA!AB29","v":{"v":0.84,"d":"84%"}},{"$f":"PSA!AC29","v":{"v":0.16000000000000003,"d":"16%"}},null,{"$f":"PSA!AW29","v":{"v":70000,"d":"$70,000"}},{"$f":"PSA!AX29","v":{"v":0.629,"d":"63%"}},{"$f":"PSA!AY29","v":{"v":0.371,"d":"37%"}},null,{"$f":"PSA!BS29","v":{"v":70000,"d":"$70,000"}},{"$f":"PSA!BT29","v":{"v":0.946,"d":"95%"}},{"$f":"PSA!BU29","v":{"v":0.05400000000000005,"d":"5%"}}]
[{"$nulls":3},{"$f":"PSA!AA30","v":{"v":75000,"d":"$75,000"}},{"$f":"PSA!AB30","v":{"v":0.845,"d":"85%"}},{"$f":"PSA!AC30","v":{"v":0.15500000000000003,"d":"16%"}},null,{"$f":"PSA!AW30","v":{"v":75000,"d":"$75,000"}},{"$f":"PSA!AX30","v":{"v":0.639,"d":"64%"}},{"$f":"PSA!AY30","v":{"v":0.361,"d":"36%"}},null,{"$f":"PSA!BS30","v":{"v":75000,"d":"$75,000"}},{"$f":"PSA!BT30","v":{"v":0.946,"d":"95%"}},{"$f":"PSA!BU30","v":{"v":0.05400000000000005,"d":"5%"}}]
[{"$nulls":3},{"$f":"PSA!AA31","v":{"v":80000,"d":"$80,000"}},{"$f":"PSA!AB31","v":{"v":0.853,"d":"85%"}},{"$f":"PSA!AC31","v":{"v":0.14700000000000002,"d":"15%"}},null,{"$f":"PSA!AW31","v":{"v":80000,"d":"$80,000"}},{"$f":"PSA!AX31","v":{"v":0.644,"d":"64%"}},{"$f":"PSA!AY31","v":{"v":0.356,"d":"36%"}},null,{"$f":"PSA!BS31","v":{"v":80000,"d":"$80,000"}},{"$f":"PSA!BT31","v":{"v":0.947,"d":"95%"}},{"$f":"PSA!BU31","v":{"v":0.05300000000000005,"d":"5%"}}]
[{"$nulls":3},{"$f":"PSA!AA32","v":{"v":85000,"d":"$85,000"}},{"$f":"PSA!AB32","v":{"v":0.859,"d":"86%"}},{"$f":"PSA!AC32","v":{"v":0.14100000000000001,"d":"14%"}},null,{"$f":"PSA!AW32","v":{"v":85000,"d":"$85,000"}},{"$f":"PSA!AX32","v":{"v":0.65,"d":"65%"}},{"$f":"PSA!AY32","v":{"v":0.35,"d":"35%"}},null,{"$f":"PSA!BS32","v":{"v":85000,"d":"$85,000"}},{"$f":"PSA!BT32","v":{"v":0.948,"d":"95%"}},{"$f":"PSA!BU32","v":{"v":0.052000000000000046,"d":"5%"}}]
[{"$nulls":3},{"$f":"PSA!AA33","v":{"v":90000,"d":"$90,000"}},{"$f":"PSA!AB33","v":{"v":0.862,"d":"86%"}},{"$f":"PSA!AC33","v":{"v":0.138,"d":"14%"}},null,{"$f":"PSA!AW33","v":{"v":90000,"d":"$90,000"}},{"$f":"PSA!AX33","v":{"v":0.652,"d":"65%"}},{"$f":"PSA!AY33","v":{"v":0.348,"d":"35%"}},null,{"$f":"PSA!BS33","v":{"v":90000,"d":"$90,000"}},{"$f":"PSA!BT33","v":{"v":0.948,"d":"95%"}},{"$f":"PSA!BU33","v":{"v":0.052000000000000046,"d":"5%"}}]
[{"$nulls":3},{"$f":"PSA!AA34","v":{"v":95000,"d":"$95,000"}},{"$f":"PSA!AB34","v":{"v":0.866,"d":"87%"}},{"$f":"PSA!AC34","v":{"v":0.134,"d":"13%"}},null,{"$f":"PSA!AW34","v":{"v":95000,"d":"$95,000"}},{"$f":"PSA!AX34","v":{"v":0.654,"d":"65%"}},{"$f":"PSA!AY34","v":{"v":0.346,"d":"35%"}},null,{"$f":"PSA!BS34","v":{"v":95000,"d":"$95,000"}},{"$f":"PSA!BT34","v":{"v":0.949,"d":"95%"}},{"$f":"PSA!BU34","v":{"v":0.051000000000000045,"d":"5%"}}]
[{"$nulls":3},{"$f":"PSA!AA35","v":{"v":100000,"d":"$100,000"}},{"$f":"PSA!AB35","v":{"v":0.868,"d":"87%"}},{"$f":"PSA!AC35","v":{"v":0.132,"d":"13%"}},null,{"$f":"PSA!AW35","v":{"v":100000,"d":"$100,000"}},{"$f":"PSA!AX35","v":{"v":0.658,"d":"66%"}},{"$f":"PSA!AY35","v":{"v":0.34199999999999997,"d":"34%"}},null,{"$f":"PSA!BS35","v":{"v":100000,"d":"$100,000"}},{"$f":"PSA!BT35","v":{"v":0.95,"d":"95%"}},{"$f":"PSA!BU35","v":{"v":0.050000000000000044,"d":"5%"}}]

{"sheet":"Sensitivity engine","index":21,"n_rows":45,"n_cols":95,"rows_kept":45}
[]
[{"$nulls":6},"Default",1]
[{"$nulls":6},"Lower",2]
[{"$nulls":6},"Upper 3",3,{"$nulls":20},"Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo",{"$nulls":3},{"$f":"Results!E3","v":"Dakar"},"Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo","Sao Paulo"]
[{"$nulls":7},1]
[{"$nulls":6},6956838.484596612,6963249.256210242,{"$f":"H6/G6-1","v":{"v":9.2150646127908686E-4,"d":"0.092%"}},{"$f":"H6-G6","v":6410.771613630466}]
[null,"One way sensitivity calculation",{"$nulls":9},"Year 2 only",{"$nulls":3},"Deviation",{"$nulls":3},"Lower",{"$nulls":3},"Upper",{"$nulls":3},"Outcome",{"$f":"AC8-AC12","v":{"v":0.004902046290226281,"d":"$0.00"}},{"$f":"AD8-AD12","v":{"v":1.8731022719293833E-3,"d":"$0.00"}},{"$f":"AE8-AE12","v":{"v":-3.6771712484551244E-4,"d":"($0.00)"}},{"$nulls":41},"Standard Error Multiple"]
[{"$nulls":6},"Paramter Value ",{"$nulls":4},"Default Values ",{"$nulls":3},{"$f":"'Result_Sensitivity Results'!E3","v":{"v":0.1,"d":"10%"}},{"$f":"'Result_Sensitivity Results'!F3","v":{"v":0.1,"d":"10%"}},{"$f":"'Result_Sensitivity Results'!G3","v":{"v":0.1,"d":"10%"}},{"$nulls":10},{"$f":"Results!D29","v":{"v":561980.7449020463,"d":"$561,981"}},{"$f":"Results!D30","v":{"v":552736.1918731022,"d":"$552,736"}},{"$f":"Results!I98","v":{"v":784.2196322828752,"d":"$784"}},{"$nulls":12},{"$f":"Results!F29","v":{"v":425305.6696053196,"d":"$425,306"}},{"$f":"Results!F30","v":{"v":423855.1540649314,"d":"$423,855"}},{"$f":"Results!I47","v":{"v":3091.479881553452,"d":"$3,091"}},{"$nulls":12},{"$f":"Results!H29","v":{"v":658827.2653856464,"d":"$658,827"}},{"$f":"Results!H30","v":{"v":657638.6208626069,"d":"$657,639"}},{"$f":"Results!I72","v":{"v":747.7348575711997,"d":"$748"}},{"$nulls":11},{"$f":"P8","v":{"v":0.1,"d":"10%"}},{"$f":"Q8","v":{"v":0.1,"d":"10%"}},{"$f":"R8","v":{"v":0.1,"d":"10%"}},null,null,"PSA ",{"$nulls":16},"Normal"]
[null,"Paremeter included",{"$nulls":25},0,{"$f":"AB9+1","v":1},{"$f":"AC9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,null,null,"SE","SE","SE",null,null,"Distribution used","Distribution used","Distribution used",null,"alpha","alpha","alpha",null,"beta","beta","beta",null,"PSA value","PSA value","PSA value",null,null,"Dirichlet"]
[null,{"$f":"L10","v":"Sao Paulo"},{"$f":"M10","v":"Dakar"},{"$f":"N10","v":"UlaanBaatar"},null,"Variables",{"$f":"L10","v":"Sao Paulo"},{"$f":"M10","v":"Dakar"},{"$f":"N10","v":"UlaanBaatar"},"Sensitivity control variable ",null,{"$f":"'Model Sensitivity control'!D34","v":"Sao Paulo"},{"$f":"'Model Sensitivity control'!F34","v":"Dakar"},{"$f":"'Model Sensitivity control'!H34","v":"UlaanBaatar"},null,{"$f":"L10","v":"Sao Paulo"},{"$f":"M10","v":"Dakar"},{"$f":"N10","v":"UlaanBaatar"},null,{"$f":"P10","v":"Sao Paulo"},{"$f":"Q10","v":"Dakar"},{"$f":"R10","v":"UlaanBaatar"},null,{"$f":"T10","v":"Sao Paulo"},{"$f":"U10","v":"Dakar"},{"$f":"V10","v":"UlaanBaatar"},null,"Parameter","Lower limit -Net Budget Impact (CHD)","Lower limit -Net Budget Impact (Stroke)","Lower limit - ICER","Upper limit -Net Budget Impact (CHD)","Upper limit -Net Budget Impact (Stroke)","Upper limit - ICER","ΔNet Budget Impact (CHD)","Δ Net Budget Impact (Stroke)","Δ ICER",{"$f":"\"Rank \"&AI10","v":"Rank ΔNet Budget Impact (CHD)"},{"$f":"\"Rank \"&AJ10","v":"Rank Δ Net Budget Impact (Stroke)"},{"$f":"\"Rank \"&AK10","v":"Rank Δ ICER"},null,null,"Parameter","Lower limit -Net Budget Impact (CHD)","Lower limit -Net Budget Impact (Stroke)","Lower limit - ICER","Upper limit -Net Budget Impact (CHD)","Upper limit -Net Budget Impact (Stroke)","Upper limit - ICER","ΔNet Budget Impact (CHD)","Δ Net Budget Impact (Stroke)","Δ ICER",{"$f":"\"Rank \"&AX10","v":"Rank ΔNet Budget Impact (CHD)"},{"$f":"\"Rank \"&AY10","v":"Rank Δ Net Budget Impact (Stroke)"},{"$f":"\"Rank \"&AZ10","v":"Rank Δ ICER"},"Rank",null,"Parameter","Lower limit -Net Budget Impact (CHD)","Lower limit -Net Budget Impact (Stroke)","Lower limit - ICER","Upper limit -Net Budget Impact (CHD)","Upper limit -Net Budget Impact (Stroke)","Upper limit - ICER","ΔNet Budget Impact (CHD)","Δ Net Budget Impact (Stroke)","Δ ICER",{"$f":"\"Rank \"&BM10","v":"Rank ΔNet Budget Impact (CHD)"},{"$f":"\"Rank \"&BN10","v":"Rank Δ Net Budget Impact (Stroke)"},{"$f":"\"Rank \"&BO10","v":"Rank Δ ICER"},null,null,{"$f":"T10","v":"Sao Paulo"},{"$f":"U10","v":"Dakar"},{"$f":"V10","v":"UlaanBaatar"},null,null,{"$f":"T10","v":"Sao Paulo"},{"$f":"U10","v":"Dakar"},{"$f":"V10","v":"UlaanBaatar"},null,{"$f":"X10","v":"Sao Paulo"},{"$f":"Y10","v":"Dakar"},{"$f":"Z10","v":"UlaanBaatar"},null,{"$f":"CD10","v":"Sao Paulo"},{"$f":"CE10","v":"Dakar"},{"$f":"CF10","v":"UlaanBaatar"},null,{"$f":"CH10","v":"Sao Paulo"},{"$f":"CI10","v":"Dakar"},{"$f":"CJ10","v":"UlaanBaatar"},null,null,"Beta"]
[null,false,false,false,null,"Population (Total treated patients at last time point)",{"$f":"IF($J11=3,X11,IF($J11=2,T11,IF($J11=1,L11,CL11)))","v":5844},{"$f":"IF($J11=3,Y11,IF($J11=2,U11,IF($J11=1,M11,CM11)))","v":5236},10075,1,null,{"$f":"'Model Specification_Old_input'!D8","v":5844},{"$f":"'Model Specification_Old_input'!E8","v":5236},{"$f":"'Model Specification_Old_input'!F8","v":10075},null,{"$f":"IF(B11=TRUE,P$8,0)","v":{"v":0,"d":"0%"}},{"$f":"IF(C11=TRUE,Q$8,0)","v":{"v":0,"d":"0%"}},{"$f":"IF(D11=TRUE,R$8,0)","v":{"v":0,"d":"0%"}},null,{"$f":"L11*(1-P11)","v":{"v":5844,"d":"5,844"}},{"$f":"M11*(1-Q11)","v":{"v":5236,"d":"5,236"}},{"$f":"N11*(1-R11)","v":{"v":10075,"d":"10,075"}},null,{"$f":"L11*(1+P11)","v":{"v":5844,"d":"5,844"}},{"$f":"M11*(1+Q11)","v":{"v":5236,"d":"5,236"}},{"$f":"N11*(1+R11)","v":{"v":10075,"d":"10,075"}},null,"Population (Total treated patients at last time point)",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"$f":"ABS(AF11-AC11)+(ROW(AF11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"ABS(AG11-AD11)+(ROW(AF11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"ABS(AH11-AE11)+(ROW(AF11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"RANK(AI11,AI$11:AI$43)","v":33},{"$f":"RANK(AJ11,AJ$11:AJ$43)","v":33},{"$f":"RANK(AK11,AK$11:AK$43)","v":33},null,null,{"$f":"AB11","v":"Population (Total treated patients at last time point)"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"$f":"ABS(AU11-AR11)+(ROW(AU11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"ABS(AV11-AS11)+(ROW(AU11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"ABS(AW11-AT11)+(ROW(AU11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"RANK(AX11,AX$11:AX$43)","v":33},{"$f":"RANK(AY11,AY$11:AY$43)","v":33},{"$f":"RANK(AZ11,AZ$11:AZ$43)","v":33},null,null,{"$f":"AB11","v":"Population (Total treated patients at last time point)"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"$f":"ABS(BJ11-BG11)+(ROW(BJ11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"ABS(BK11-BH11)+(ROW(BJ11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"ABS(BL11-BI11)+(ROW(BJ11)/10^7)","v":{"v":1.1e-06,"d":"$0.00"}},{"$f":"RANK(BM11,BM$11:BM$43)","v":33},{"$f":"RANK(BN11,BN$11:BN$43)","v":33},{"$f":"RANK(BO11,BO$11:BO$43)","v":33},null,null,{"$f":"BU$8*L11","v":{"v":584.4,"d":"584.40"}},{"$f":"Q$8*M11","v":{"v":523.6,"d":"523.60"}},{"$f":"R$8*N11","v":{"v":1007.5,"d":"1,007.50"}},null,null,"Normal","Normal","Normal",{"$nulls":9},{"$f":"IF(BZ11=\"\",L11,IFERROR(_xlfn.NORM.INV(RAND(),L11,BU11),\"\"))","v":{"v":5880.110084093268,"d":"5,880.11"}},{"$f":"IF(CA11=\"\",M11,IFERROR(_xlfn.NORM.INV(RAND(),M11,BV11),\"\"))","v":{"v":5083.539602773777,"d":"5,083.54"}},{"v":11362.988452438822,"d":"11,362.99"},null,null,"Log-normal"]
[null,false,false,false,null,{"$f":"'Model Sensitivity control'!C37","v":"<120 and <80 mmHg"},{"$f":"IF($J12=3,X12,IF($J12=2,T12,IF($J12=1,L12,CL12)))","v":{"v":1,"d":"100%"}},{"$f":"IF($J12=3,Y12,IF($J12=2,U12,IF($J12=1,M12,CM12)))","v":{"v":1,"d":"100%"}},{"$f":"IF($J12=3,Z12,IF($J12=2,V12,IF($J12=1,N12,CN12)))","v":{"v":1,"d":"100%"}},1,null,{"$f":"'Model Specification_Old_input'!E38","v":{"v":1,"d":"100%"}},{"$f":"'Model Specification_Old_input'!G38","v":{"v":1,"d":"100%"}},{"$f":"'Model Specification_Old_input'!I38","v":{"v":1,"d":"100%"}},null,{"$f":"IF(B12=TRUE,P$8,0)","v":{"v":0,"d":"0%"}},{"$f":"IF(C12=TRUE,Q$8,0)","v":{"v":0,"d":"0%"}},{"$f":"IF(D12=TRUE,R$8,0)","v":{"v":0,"d":"0%"}},null,{"$f":"L12*(1-P12)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"$f":"L12*(1+P12)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"<120 and <80 mmHg",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"$f":"ABS(AF12-AC12)+(ROW(AF12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"ABS(AG12-AD12)+(ROW(AF12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"ABS(AH12-AE12)+(ROW(AF12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"RANK(AI12,AI$11:AI$43)","v":32},{"$f":"RANK(AJ12,AJ$11:AJ$43)","v":32},{"$f":"RANK(AK12,AK$11:AK$43)","v":32},null,null,"<120 and <80 mmHg",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"$f":"ABS(AU12-AR12)+(ROW(AU12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"ABS(AV12-AS12)+(ROW(AU12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"ABS(AW12-AT12)+(ROW(AU12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"RANK(AX12,AX$11:AX$43)","v":32},{"$f":"RANK(AY12,AY$11:AY$43)","v":32},{"$f":"RANK(AZ12,AZ$11:AZ$43)","v":32},null,null,{"$f":"AB12","v":"<120 and <80 mmHg"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"$f":"ABS(BJ12-BG12)+(ROW(BJ12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"ABS(BK12-BH12)+(ROW(BJ12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"ABS(BL12-BI12)+(ROW(BJ12)/10^7)","v":{"v":1.2e-06,"d":"$0.00"}},{"$f":"RANK(BM12,BM$11:BM$43)","v":32},{"$f":"RANK(BN12,BN$11:BN$43)","v":32},{"$f":"RANK(BO12,BO$11:BO$43)","v":32},null,null,{"$f":"BU$8*L12","v":{"v":0.1,"d":"0.10"}},{"$f":"Q$8*M12","v":{"v":0.1,"d":"0.10"}},{"$f":"R$8*N12","v":{"v":0.1,"d":"0.10"}},{"$nulls":14},{"$f":"IF(BZ12=\"\",L12,IFERROR(_xlfn.NORM.INV(RAND(),L12,BU12),\"\"))","v":{"v":1,"d":"1.00"}},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,null,"Gamma"]
[null,false,false,false,null,{"$f":"'Model Sensitivity control'!C38","v":"120-129 or 80-84"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},1,null,{"$f":"'Model Specification_Old_input'!E39","v":{"v":1,"d":"100%"}},{"$f":"'Model Specification_Old_input'!G39","v":{"v":1,"d":"100%"}},{"$f":"'Model Specification_Old_input'!I39","v":{"v":1,"d":"100%"}},null,{"$f":"IF(B13=TRUE,P$8,0)","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"120-129 or 80-84",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":1.3E-6,"d":"$0.00"},{"v":1.3E-6,"d":"$0.00"},{"v":1.3E-6,"d":"$0.00"},31,31,31,null,null,"120-129 or 80-84",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":1.3E-6,"d":"$0.00"},{"v":1.3E-6,"d":"$0.00"},{"v":1.3E-6,"d":"$0.00"},31,31,31,null,null,"120-129 or 80-84",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":1.3E-6,"d":"$0.00"},{"v":1.3E-6,"d":"$0.00"},{"v":1.3E-6,"d":"$0.00"},31,31,31,null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"$nulls":14},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[null,false,false,true,null,{"$f":"'Model Sensitivity control'!C39","v":"130 - 139 or 85 - 89"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.1715484238581012,"d":"17%"},1,null,{"$f":"'Model Specification_Old_input'!E40","v":{"v":1,"d":"100%"}},{"$f":"'Model Specification_Old_input'!G40","v":{"v":1,"d":"100%"}},{"$f":"'Model Specification_Old_input'!I40","v":{"v":0.1715484238581012,"d":"17%"}},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.1,"d":"10%"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.1543935814722911,"d":"15%"},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.18870326624391134,"d":"19%"},null,"130 - 139 or 85 - 89",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":1.4e-06,"d":"$0.00"},{"v":1.4e-06,"d":"$0.00"},{"v":1.4e-06,"d":"$0.00"},30,30,30,null,null,"130 - 139 or 85 - 89",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":1.4e-06,"d":"$0.00"},{"v":1.4e-06,"d":"$0.00"},{"v":1.4e-06,"d":"$0.00"},30,30,30,null,null,"130 - 139 or 85 - 89",{"v":658909.69,"d":"$658,909.69"},{"v":657729.77,"d":"$657,729.77"},{"v":765,"d":"$765.00"},{"v":658744.84,"d":"$658,744.84"},{"v":657547.47,"d":"$657,547.47"},{"v":731.28,"d":"$731.28"},{"v":164.85000139997672,"d":"$164.85"},{"v":182.30000140004657,"d":"$182.30"},{"v":33.72000140000003,"d":"$33.72"},9,9,13,null,null,{"v":0.1,"d":"0.10"},{"v":0.1,"d":"0.10"},{"v":0.01715484238581012,"d":"0.02"},{"$nulls":8},{"$f":"N14-BW14","v":{"v":0.1543935814722911,"d":"15%"}},{"$nulls":3},{"$f":"N14+BW14","v":{"v":0.18870326624391132,"d":"19%"}},null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"$f":"IFERROR((RANDBETWEEN(CF14*100,CJ14*100)/100)+ROUND(RAND(),3)/100,\"\")","v":{"v":0.18475,"d":"18.5%"}}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C40","v":"140 - 159 or 90 - 99"},{"v":0.21588237171644087,"d":"22%"},{"v":0.07014290588012173,"d":"7%"},{"v":0.1715484238581011,"d":"17%"},1,null,{"$f":"'Model Specification_Old_input'!E41","v":{"v":0.21588237171644087,"d":"22%"}},{"$f":"'Model Specification_Old_input'!G41","v":{"v":0.07014290588012173,"d":"7%"}},{"$f":"'Model Specification_Old_input'!I41","v":{"v":0.1715484238581011,"d":"17%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.1942941345447968,"d":"19%"},{"v":0.06312861529210956,"d":"6%"},{"v":0.15439358147229099,"d":"15%"},null,{"v":0.23747060888808497,"d":"24%"},{"v":0.0771571964681339,"d":"8%"},{"v":0.18870326624391123,"d":"19%"},null,"140 - 159 or 90 - 99",{"v":562724.66,"d":"$562,724.66"},{"v":553796.58,"d":"$553,796.58"},{"v":818.01,"d":"$818.01"},{"v":561236.83,"d":"$561,236.83"},{"v":551675.81,"d":"$551,675.81"},{"v":753.54,"d":"$753.54"},{"v":1487.8300015000746,"d":"$1,487.83"},{"v":2120.7700014999023,"d":"$2,120.77"},{"v":64.47000150000002,"d":"$64.47"},7,7,11,null,null,"140 - 159 or 90 - 99",{"v":425358.69,"d":"$425,358.69"},{"v":423951.65,"d":"$423,951.65"},{"v":3237.14,"d":"$3,237.14"},{"v":425252.65,"d":"$425,252.65"},{"v":423758.66,"d":"$423,758.66"},{"v":2958.4,"d":"$2,958.40"},{"v":106.04000149997904,"d":"$106.04"},{"v":192.9900015000489,"d":"$192.99"},{"v":278.7400014999998,"d":"$278.74"},8,8,10,null,null,"140 - 159 or 90 - 99",{"v":658993.56,"d":"$658,993.56"},{"v":657853.09,"d":"$657,853.09"},{"v":778.44,"d":"$778.44"},{"v":658660.98,"d":"$658,660.98"},{"v":657424.15,"d":"$657,424.15"},{"v":719.45,"d":"$719.45"},{"v":332.5800015000745,"d":"$332.58"},{"v":428.9400014999441,"d":"$428.94"},{"v":58.99000150000001,"d":"$58.99"},6,6,9,null,null,{"v":0.021588237171644088,"d":"0.02"},{"v":0.007014290588012173,"d":"0.01"},{"v":0.01715484238581011,"d":"0.02"},{"$nulls":6},{"$f":"L15-BU15","v":{"v":0.19429413454479677,"d":"19%"}},{"$f":"M15-BV15","v":{"v":0.06312861529210956,"d":"6%"}},{"$f":"N15-BW15","v":{"v":0.15439358147229099,"d":"15%"}},null,{"$f":"L15+BU15","v":{"v":0.23747060888808497,"d":"24%"}},{"$f":"M15+BV15","v":{"v":0.0771571964681339,"d":"8%"}},{"$f":"N15+BW15","v":{"v":0.1887032662439112,"d":"19%"}},null,{"$f":"IFERROR((RANDBETWEEN(CD15*100,CH15*100)/100)+ROUND(RAND(),3)/100,\"\")","v":{"v":0.21173,"d":"21.2%"}},{"$f":"IFERROR((RANDBETWEEN(CE15*100,CI15*100)/100)+ROUND(RAND(),3)/100,\"\")","v":{"v":0.07388,"d":"7.4%"}},{"$f":"IFERROR((RANDBETWEEN(CF15*100,CJ15*100)/100)+ROUND(RAND(),3)/100,\"\")","v":{"v":0.17190000000000003,"d":"17.2%"}}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C41","v":"160 - 179 or 100 - 109"},{"v":0.21588237171644087,"d":"22%"},{"v":0.07014290588012162,"d":"7%"},{"v":0.1715484238581012,"d":"17%"},1,null,{"$f":"'Model Specification_Old_input'!E42","v":{"v":0.21588237171644087,"d":"22%"}},{"$f":"'Model Specification_Old_input'!G42","v":{"v":0.07014290588012162,"d":"7%"}},{"$f":"'Model Specification_Old_input'!I42","v":{"v":0.1715484238581012,"d":"17%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.1942941345447968,"d":"19%"},{"v":0.06312861529210946,"d":"6%"},{"v":0.1543935814722911,"d":"15%"},null,{"v":0.23747060888808497,"d":"24%"},{"v":0.07715719646813379,"d":"8%"},{"v":0.18870326624391134,"d":"19%"},null,"160 - 179 or 100 - 109",{"v":563026.77,"d":"$563,026.77"},{"v":554146.28,"d":"$554,146.28"},{"v":823.73,"d":"$823.73"},{"v":560934.72,"d":"$560,934.72"},{"v":551326.1,"d":"$551,326.10"},{"v":747.63,"d":"$747.63"},{"v":2092.0500016000465,"d":"$2,092.05"},{"v":2820.180001600051,"d":"$2,820.18"},{"v":76.10000160000003,"d":"$76.10"},6,6,9,null,null,"160 - 179 or 100 - 109",{"v":425411.46,"d":"$425,411.46"},{"v":424008.13,"d":"$424,008.13"},{"v":3201.85,"d":"$3,201.85"},{"v":425199.88,"d":"$425,199.88"},{"v":423702.18,"d":"$423,702.18"},{"v":2987.83,"d":"$2,987.83"},{"v":211.5800016000163,"d":"$211.58"},{"v":305.95000160001166,"d":"$305.95"},{"v":214.02000159999997,"d":"$214.02"},6,6,11,null,null,"160 - 179 or 100 - 109",{"v":658972.97,"d":"$658,972.97"},{"v":657824.82,"d":"$657,824.82"},{"v":767.7,"d":"$767.70"},{"v":658681.56,"d":"$658,681.56"},{"v":657452.42,"d":"$657,452.42"},{"v":728.78,"d":"$728.78"},{"v":291.4100015999162,"d":"$291.41"},{"v":372.4000015999069,"d":"$372.40"},{"v":38.92000160000007,"d":"$38.92"},7,7,12,null,null,{"v":0.021588237171644088,"d":"0.02"},{"v":0.007014290588012163,"d":"0.01"},{"v":0.01715484238581012,"d":"0.02"},{"$nulls":6},{"v":0.19429413454479677,"d":"19%"},{"v":0.06312861529210946,"d":"6%"},{"v":0.1543935814722911,"d":"15%"},null,{"v":0.23747060888808497,"d":"24%"},{"v":0.07715719646813378,"d":"8%"},{"v":0.18870326624391132,"d":"19%"},null,{"$f":"IFERROR((RANDBETWEEN(CD16*100,CH16*100)/100)+ROUND(RAND(),3)/100,\"\")","v":{"v":0.23828000000000002,"d":"23.8%"}},{"v":0.07646,"d":"7.6%"},{"v":0.18978,"d":"19.0%"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C42","v":"≥ 180 or ≥ 110"},{"v":0.21588237171644087,"d":"22%"},{"v":0.07014290588012162,"d":"7%"},{"v":0.1715484238581012,"d":"17%"},1,null,{"$f":"'Model Specification_Old_input'!E43","v":{"v":0.21588237171644087,"d":"22%"}},{"$f":"'Model Specification_Old_input'!G43","v":{"v":0.07014290588012162,"d":"7%"}},{"$f":"'Model Specification_Old_input'!I43","v":{"v":0.1715484238581012,"d":"17%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.1942941345447968,"d":"19%"},{"v":0.06312861529210946,"d":"6%"},{"v":0.1543935814722911,"d":"15%"},null,{"v":0.23747060888808497,"d":"24%"},{"v":0.07715719646813379,"d":"8%"},{"v":0.18870326624391134,"d":"19%"},null,"≥ 180 or ≥ 110",{"v":562338.93,"d":"$562,338.93"},{"v":553219.04,"d":"$553,219.04"},{"v":797.4,"d":"$797.40"},{"v":561622.56,"d":"$561,622.56"},{"v":552253.34,"d":"$552,253.34"},{"v":771.38,"d":"$771.38"},{"v":716.3700016999953,"d":"$716.37"},{"v":965.7000017000698,"d":"$965.70"},{"v":26.02000169999998,"d":"$26.02"},9,9,15,null,null,"≥ 180 or ≥ 110",{"v":425384.19,"d":"$425,384.19"},{"v":423968.7,"d":"$423,968.70"},{"v":3172.72,"d":"$3,172.72"},{"v":425227.15,"d":"$425,227.15"},{"v":423741.61,"d":"$423,741.61"},{"v":3013.93,"d":"$3,013.93"},{"v":157.04000169997906,"d":"$157.04"},{"v":227.09000170002562,"d":"$227.09"},{"v":158.79000169999998,"d":"$158.79"},7,7,12,null,null,"≥ 180 or ≥ 110",{"v":658876.46,"d":"$658,876.46"},{"v":657701.49,"d":"$657,701.49"},{"v":754.36,"d":"$754.36"},{"v":658778.07,"d":"$658,778.07"},{"v":657575.75,"d":"$657,575.75"},{"v":741.23,"d":"$741.23"},{"v":98.39000170001397,"d":"$98.39"},{"v":125.74000169999069,"d":"$125.74"},{"v":13.130001699999996,"d":"$13.13"},10,10,14,null,null,{"v":0.021588237171644088,"d":"0.02"},{"v":0.007014290588012163,"d":"0.01"},{"v":0.01715484238581012,"d":"0.02"},{"$nulls":6},{"v":0.19429413454479677,"d":"19%"},{"v":0.06312861529210946,"d":"6%"},{"v":0.1543935814722911,"d":"15%"},null,{"v":0.23747060888808497,"d":"24%"},{"v":0.07715719646813378,"d":"8%"},{"v":0.18870326624391132,"d":"19%"},null,{"v":0.23686000000000001,"d":"23.7%"},{"v":0.07083,"d":"7.1%"},{"v":0.17563,"d":"17.6%"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C52","v":"Mean age"},62,58,61,1,null,{"$f":"'Model Specification_Old_input'!D53","v":62},{"$f":"'Model Specification_Old_input'!E53","v":58},{"$f":"'Model Specification_Old_input'!F53","v":61},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":55.800000000000004,"d":"56"},{"v":52.2,"d":"52"},{"v":54.9,"d":"55"},null,{"v":68.2,"d":"68"},{"v":63.800000000000004,"d":"64"},{"v":67.10000000000001,"d":"67"},null,"Mean age",{"v":561649.9,"d":"$561,649.90"},{"v":552300.07,"d":"$552,300.07"},{"v":926.61,"d":"$926.61"},{"v":562735.54,"d":"$562,735.54"},{"v":553731.17,"d":"$553,731.17"},{"v":693.92,"d":"$693.92"},{"v":1085.640001800014,"d":"$1,085.64"},{"v":1431.1000018000932,"d":"$1,431.10"},{"v":232.69000180000006,"d":"$232.69"},8,8,5,null,null,"Mean age",{"v":425290.82,"d":"$425,290.82"},{"v":423834.28,"d":"$423,834.28"},{"v":4509.17,"d":"$4,509.17"},{"v":425379.93,"d":"$425,379.93"},{"v":423959.54,"d":"$423,959.54"},{"v":2166.5,"d":"$2,166.50"},{"v":89.11000179998604,"d":"$89.11"},{"v":125.26000179995111,"d":"$125.26"},{"v":2342.6700018,"d":"$2,342.67"},9,9,1,null,null,"Mean age",{"v":658786.41,"d":"$658,786.41"},{"v":657587.94,"d":"$657,587.94"},{"v":1017.73,"d":"$1,017.73"},{"v":658986.77,"d":"$658,986.77"},{"v":657836.48,"d":"$657,836.48"},{"v":529.92,"d":"$529.92"},{"v":200.36000179998604,"d":"$200.36"},{"v":248.54000180003726,"d":"$248.54"},{"v":487.81000180000007,"d":"$487.81"},8,8,1,null,null,{"v":6.2,"d":"6.20"},{"v":5.800000000000001,"d":"5.80"},{"v":6.1000000000000005,"d":"6.10"},null,null,"Normal","Normal","Normal",{"$nulls":9},{"$f":"IF(BZ18=\"\",L18,IFERROR(_xlfn.NORM.INV(RAND(),L18,BU18),\"\"))","v":{"v":62.79729693321905,"d":"62.80"}},{"v":67.8052523770277,"d":"67.81"},{"v":62.926786635533816,"d":"62.93"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C53","v":"Male"},{"v":0.26871938418474456,"d":"0"},{"v":0.2248,"d":"0"},{"v":0.36679960119641075,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!D54","v":{"v":0.26871938418474456,"d":"27%"}},{"$f":"'Model Specification_Old_input'!E54","v":{"v":0.2248,"d":"22%"}},{"$f":"'Model Specification_Old_input'!F54","v":{"v":0.36679960119641075,"d":"37%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.2418474457662701,"d":"24%"},{"v":0.20232,"d":"20%"},{"v":0.33011964107676967,"d":"33%"},null,{"v":0.295591322603219,"d":"30%"},{"v":0.24728000000000003,"d":"25%"},{"v":0.40347956131605184,"d":"40%"},null,"Male",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":1.9E-6,"d":"$0.00"},{"v":1.9E-6,"d":"$0.00"},{"v":1.9E-6,"d":"$0.00"},29,29,29,null,null,"Male",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":1.9E-6,"d":"$0.00"},{"v":1.9E-6,"d":"$0.00"},{"v":1.9E-6,"d":"$0.00"},29,29,29,null,null,"Male",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":1.9E-6,"d":"$0.00"},{"v":1.9E-6,"d":"$0.00"},{"v":1.9E-6,"d":"$0.00"},30,30,30,null,null,{"v":0.026871938418474458,"d":"0.03"},{"v":0.02248,"d":"0.02"},{"v":0.03667996011964108,"d":"0.04"},null,null,"Beta","Beta","Beta",null,{"$f":"(((1-L19)/(BU19^2))-(1/L19))*(L19^2)","v":{"v":72.85934219734078,"d":"72.86"}},{"$f":"(((1-M19)/(BV19^2))-(1/M19))*(M19^2)","v":{"v":77.2952,"d":"77.30"}},{"$f":"(((1-N19)/(BW19^2))-(1/N19))*(N19^2)","v":{"v":62.9532402791625,"d":"62.95"}},null,{"$f":"((1/L19)-1)*CD19","v":198.27607446932583},{"$f":"((1/M19)-1)*CE19","v":266.54465765124553},{"$f":"((1/N19)-1)*CF19","v":108.67519135986981},null,{"$f":"IF(BZ19=\"\",L17,IFERROR(_xlfn.BETA.INV(RAND(),CD19,CH19),\"\"))","v":{"v":0.2290565300868813,"d":"0.23"}},{"$f":"IF(CA19=\"\",M17,IFERROR(_xlfn.BETA.INV(RAND(),CE19,CI19),\"\"))","v":{"v":0.19267649341590865,"d":"0.19"}},{"v":0.40074011789708686,"d":"0.40"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C54","v":"Discount (costs)"},{"v":0.05,"d":"0"},{"v":0.03,"d":"0"},{"v":0.03,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!D55","v":{"v":0.05,"d":"5%"}},{"$f":"'Model Specification_Old_input'!E55","v":{"v":0.03,"d":"3%"}},{"$f":"'Model Specification_Old_input'!F55","v":{"v":0.03,"d":"3%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.045000000000000005,"d":"5%"},{"v":0.027,"d":"3%"},{"v":0.027,"d":"3%"},null,{"v":0.05500000000000001,"d":"6%"},{"v":0.033,"d":"3%"},{"v":0.033,"d":"3%"},null,"Discount (costs)",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":2e-06,"d":"$0.00"},{"v":2e-06,"d":"$0.00"},{"v":2e-06,"d":"$0.00"},28,28,28,null,null,"Discount (costs)",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":2e-06,"d":"$0.00"},{"v":2e-06,"d":"$0.00"},{"v":2e-06,"d":"$0.00"},28,28,28,null,null,"Discount (costs)",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":2e-06,"d":"$0.00"},{"v":2e-06,"d":"$0.00"},{"v":2e-06,"d":"$0.00"},29,29,29,null,null,{"v":5.000000000000001E-3,"d":"0.01"},{"v":0.003,"d":"0.00"},{"v":0.003,"d":"0.00"},null,null,"Beta","Beta","Beta",null,{"$f":"(((1-L20)/(BU20^2))-(1/L20))*(L20^2)","v":{"v":94.94999999999996,"d":"94.95"}},{"v":96.96999999999998,"d":"96.97"},{"v":96.96999999999998,"d":"96.97"},null,{"$f":"((1/L20)-1)*CD20","v":1804.0499999999993},3135.3633333333332,3135.3633333333332,null,{"$f":"IF(BZ20=\"\",L18,IFERROR(_xlfn.BETA.INV(RAND(),CD20,CH20),\"\"))","v":{"v":0.0466134236185207,"d":"0.05"}},{"$f":"IF(CA20=\"\",M18,IFERROR(_xlfn.BETA.INV(RAND(),CE20,CI20),\"\"))","v":{"v":0.028041967507914524,"d":"0.03"}},{"v":0.03435559774405017,"d":"0.03"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C55","v":"Discount (benefits)"},{"v":0.05,"d":"0"},{"v":0.03,"d":"0"},{"v":0.03,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!D56","v":{"v":0.05,"d":"5%"}},{"$f":"'Model Specification_Old_input'!E56","v":{"v":0.03,"d":"3%"}},{"$f":"'Model Specification_Old_input'!F56","v":{"v":0.03,"d":"3%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.045000000000000005,"d":"5%"},{"v":0.027,"d":"3%"},{"v":0.027,"d":"3%"},null,{"v":0.05500000000000001,"d":"6%"},{"v":0.033,"d":"3%"},{"v":0.033,"d":"3%"},null,"Discount (benefits)",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":2.1e-06,"d":"$0.00"},{"v":2.1e-06,"d":"$0.00"},{"v":2.1e-06,"d":"$0.00"},27,27,27,null,null,"Discount (benefits)",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":2.1e-06,"d":"$0.00"},{"v":2.1e-06,"d":"$0.00"},{"v":2.1e-06,"d":"$0.00"},27,27,27,null,null,"Discount (benefits)",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":2.1e-06,"d":"$0.00"},{"v":2.1e-06,"d":"$0.00"},{"v":2.1e-06,"d":"$0.00"},28,28,28,null,null,{"v":5.000000000000001E-3,"d":"0.01"},{"v":0.003,"d":"0.00"},{"v":0.003,"d":"0.00"},null,null,"Beta","Beta","Beta",null,{"$f":"(((1-L21)/(BU21^2))-(1/L21))*(L21^2)","v":{"v":94.94999999999996,"d":"94.95"}},{"v":96.96999999999998,"d":"96.97"},{"v":96.96999999999998,"d":"96.97"},null,{"$f":"((1/L21)-1)*CD21","v":1804.0499999999993},3135.3633333333332,3135.3633333333332,null,{"$f":"IF(BZ21=\"\",L19,IFERROR(_xlfn.BETA.INV(RAND(),CD21,CH21),\"\"))","v":{"v":0.05579411749663432,"d":"0.06"}},{"$f":"IF(CA21=\"\",M19,IFERROR(_xlfn.BETA.INV(RAND(),CE21,CI21),\"\"))","v":{"v":0.025359233322981754,"d":"0.03"}},{"v":0.03175282652322031,"d":"0.03"}]
[null,true,true,true,null,{"$f":"\"Risk \"& 'Model Sensitivity control'!C59","v":"Risk Coronary heart disease*(CVD)"},{"v":0.022198749977827337,"d":"0"},{"v":0.019359190555970462,"d":"0"},{"v":0.010735196781848422,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!H60","v":{"v":0.022198749977827337,"d":"2.22%"}},{"$f":"'Model Specification_Old_input'!I60","v":{"v":0.019359190555970462,"d":"1.94%"}},{"$f":"'Model Specification_Old_input'!J60","v":{"v":0.010735196781848422,"d":"1.07%"}},null,{"$f":"-IF(B22=TRUE,P$8,0)","v":{"v":-0.1,"d":"-10%"}},{"$f":"-IF(C22=TRUE,Q$8,0)","v":{"v":-0.1,"d":"-10%"}},{"$f":"-IF(D22=TRUE,R$8,0)","v":{"v":-0.1,"d":"-10%"}},null,{"v":0.024418624975610072,"d":"2.44%"},{"v":0.02129510961156751,"d":"2.13%"},{"v":0.011808716460033265,"d":"1.18%"},null,{"v":0.019978874980044605,"d":"2.00%"},{"v":0.017423271500373417,"d":"1.74%"},{"v":0.00966167710366358,"d":"0.97%"},null,"Risk Coronary heart disease*(CVD)",{"v":566833.48,"d":"$566,833.48"},{"v":552736.19,"d":"$552,736.19"},{"v":994.08,"d":"$994.08"},{"v":557128.01,"d":"$557,128.01"},{"v":552736.19,"d":"$552,736.19"},{"v":575.35,"d":"$575.35"},{"v":9705.470002199972,"d":"$9,705.47"},{"v":2.2e-06,"d":"$0.00"},{"v":418.7300022,"d":"$418.73"},4,26,4,null,null,"Risk Coronary heart disease*(CVD)",{"v":427238.88,"d":"$427,238.88"},{"v":423855.15,"d":"$423,855.15"},{"v":3835.3,"d":"$3,835.30"},{"v":423372.46,"d":"$423,372.46"},{"v":423855.15,"d":"$423,855.15"},{"v":2363.85,"d":"$2,363.85"},{"v":3866.4200021999836,"d":"$3,866.42"},{"v":2.2e-06,"d":"$0.00"},{"v":1471.4500022000002,"d":"$1,471.45"},4,26,3,null,null,"Risk Coronary heart disease*(CVD)",{"v":659284.36,"d":"$659,284.36"},{"v":657638.62,"d":"$657,638.62"},{"v":771.86,"d":"$771.86"},{"v":658370.17,"d":"$658,370.17"},{"v":657638.62,"d":"$657,638.62"},{"v":723.68,"d":"$723.68"},{"v":914.1900021999442,"d":"$914.19"},{"v":2.2e-06,"d":"$0.00"},{"v":48.18000220000006,"d":"$48.18"},5,27,11,null,null,{"$f":"BU$8*L22","v":{"v":2.2198749977827338E-3,"d":"0.22%"}},{"$f":"BV$8*M22","v":{"v":1.9359190555970464E-3,"d":"0.19%"}},{"v":1.0735196781848423E-3,"d":"0.11%"},null,null,"Log-normal","Log-normal","Log-normal",null,{"$f":"LN((L22^2)/SQRT((BU22^2)+(L22^2)))","v":-3.812694464420878},{"$f":"LN((M22^2)/SQRT((BV22^2)+(M22^2)))","v":-3.9495631735598504},-4.539202682379807,null,{"$f":"SQRT(LN(1+(L22^2)/(BU22^2)))","v":2.148283155648077},{"$f":"SQRT(LN(1+(M22^2)/(BV22^2)))","v":2.148283155648077},2.148283155648077,null,{"$f":"IF(BZ22=\"\",L21,IFERROR(_xlfn.LOGNORM.INV(RAND(),CD22,CH22),\"\"))","v":{"v":5.129928848628635E-3,"d":"0.51%"}},{"$f":"IF(CA22=\"\",M21,IFERROR(_xlfn.LOGNORM.INV(RAND(),CE22,CI22),\"\"))","v":{"v":0.008144221359997539,"d":"0.81%"}},{"v":0.014335263572613579,"d":"1.43%"}]
[null,true,true,true,null,{"$f":"\"Risk \"& 'Model Sensitivity control'!C60","v":"Risk Proportion of CHD events that are Stroke"},{"v":0.3,"d":"0"},{"v":0.3,"d":"0"},{"v":0.3,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!H61","v":{"v":0.3,"d":"30.00%"}},{"$f":"'Model Specification_Old_input'!I61","v":{"v":0.3,"d":"30.00%"}},{"$f":"'Model Specification_Old_input'!J61","v":{"v":0.3,"d":"30.00%"}},null,{"$f":"IF(B23=TRUE,P$8,0)","v":{"v":0.1,"d":"10%"}},{"$f":"IF(C23=TRUE,Q$8,0)","v":{"v":0.1,"d":"10%"}},{"$f":"IF(D23=TRUE,R$8,0)","v":{"v":0.1,"d":"10%"}},null,{"v":0.27,"d":"27.00%"},{"v":0.27,"d":"27.00%"},{"v":0.27,"d":"27.00%"},null,{"v":0.33,"d":"33.00%"},{"v":0.33,"d":"33.00%"},{"v":0.33,"d":"33.00%"},null,"Risk Proportion of CHD events that are Stroke",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":2.3E-6,"d":"$0.00"},{"v":2.3E-6,"d":"$0.00"},{"v":2.3E-6,"d":"$0.00"},26,25,26,null,null,"Risk Proportion of CHD events that are Stroke",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":2.3E-6,"d":"$0.00"},{"v":2.3E-6,"d":"$0.00"},{"v":2.3E-6,"d":"$0.00"},26,25,26,null,null,"Risk Proportion of CHD events that are Stroke",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":2.3E-6,"d":"$0.00"},{"v":2.3E-6,"d":"$0.00"},{"v":2.3E-6,"d":"$0.00"},27,26,27,null,null,{"$f":"BU$8*L23","v":{"v":0.03,"d":"3%"}},{"$f":"BV$8*M23","v":{"v":0.03,"d":"3%"}},{"v":0.03,"d":"3%"},null,null,"Beta","Beta","Beta",null,{"$f":"(((1-L23)/(BU23^2))-(1/L23))*(L23^2)","v":{"v":69.69999999999999,"d":"69.70"}},{"$f":"(((1-M23)/(BV23^2))-(1/M23))*(M23^2)","v":{"v":69.69999999999999,"d":"69.70"}},{"v":69.69999999999999,"d":"69.70"},null,{"$f":"((1/L23)-1)*CD23","v":162.63333333333333},{"$f":"((1/M23)-1)*CE23","v":162.63333333333333},162.63333333333333,null,{"$f":"IF(BZ23=\"\",L21,IFERROR(_xlfn.BETA.INV(RAND(),CD23,CH23),\"\"))","v":{"v":0.28331301870145986,"d":"0.28"}},{"$f":"IF(CA23=\"\",M21,IFERROR(_xlfn.BETA.INV(RAND(),CE23,CI23),\"\"))","v":{"v":0.3119422635532956,"d":"0.31"}},{"v":0.2911386429302966,"d":"0.29"}]
[null,true,true,true,null,{"$f":"\"Risk \"& 'Model Sensitivity control'!C61","v":"Risk Stroke"},{"v":0.006659624993348201,"d":"0"},{"v":0.005807757166791138,"d":"0"},{"v":3.2205590345545263E-3,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!H62","v":{"v":0.006659624993348201,"d":"0.67%"}},{"$f":"'Model Specification_Old_input'!I62","v":{"v":0.005807757166791138,"d":"0.58%"}},{"$f":"'Model Specification_Old_input'!J62","v":{"v":3.2205590345545263E-3,"d":"0.32%"}},null,{"$f":"-IF(B24=TRUE,P$8,0)","v":{"v":-0.1,"d":"-10%"}},{"$f":"-IF(C24=TRUE,Q$8,0)","v":{"v":-0.1,"d":"-10%"}},{"$f":"-IF(D24=TRUE,R$8,0)","v":{"v":-0.1,"d":"-10%"}},null,{"v":0.007325587492683022,"d":"0.73%"},{"v":0.006388532883470252,"d":"0.64%"},{"v":0.003542614938009979,"d":"0.35%"},null,{"v":0.005993662494013381,"d":"0.60%"},{"v":0.005226981450112024,"d":"0.52%"},{"v":2.8985031310990736E-3,"d":"0.29%"},null,"Risk Stroke",{"v":561980.74,"d":"$561,980.74"},{"v":557861.54,"d":"$557,861.54"},{"v":1013.95,"d":"$1,013.95"},{"v":561980.74,"d":"$561,980.74"},{"v":547610.85,"d":"$547,610.85"},{"v":555.35,"d":"$555.35"},{"v":2.4e-06,"d":"$0.00"},{"v":10250.69000240006,"d":"$10,250.69"},{"v":458.60000240000005,"d":"$458.60"},25,4,2,null,null,"Risk Stroke",{"v":425305.67,"d":"$425,305.67"},{"v":426016.44,"d":"$426,016.44"},{"v":3908.32,"d":"$3,908.32"},{"v":425305.67,"d":"$425,305.67"},{"v":421693.87,"d":"$421,693.87"},{"v":2288.92,"d":"$2,288.92"},{"v":2.4e-06,"d":"$0.00"},{"v":4322.570002400007,"d":"$4,322.57"},{"v":1619.4000024000002,"d":"$1,619.40"},25,4,2,null,null,"Risk Stroke",{"v":658827.27,"d":"$658,827.27"},{"v":658121.55,"d":"$658,121.55"},{"v":774.03,"d":"$774.03"},{"v":658827.27,"d":"$658,827.27"},{"v":657155.69,"d":"$657,155.69"},{"v":721.5,"d":"$721.50"},{"v":2.4e-06,"d":"$0.00"},{"v":965.8600024001024,"d":"$965.86"},{"v":52.53000239999997,"d":"$52.53"},26,5,10,null,null,{"$f":"BU$8*L24","v":{"v":6.6596249933482011E-4,"d":"0.07%"}},{"v":5.807757166791139E-4,"d":"0.06%"},{"v":3.2205590345545267E-4,"d":"0.03%"},null,null,"Log-normal","Log-normal","Log-normal",null,{"$f":"LN((L24^2)/SQRT((BU24^2)+(L24^2)))","v":-5.016667268746814},{"$f":"LN((M24^2)/SQRT((BV24^2)+(M24^2)))","v":-5.153535977885786},{"$f":"LN((N24^2)/SQRT((BW24^2)+(N24^2)))","v":-5.743175486705743},null,{"$f":"SQRT(LN(1+(L24^2)/(BU24^2)))","v":2.148283155648077},{"$f":"SQRT(LN(1+(M24^2)/(BV24^2)))","v":2.148283155648077},{"$f":"SQRT(LN(1+(N24^2)/(BW24^2)))","v":2.148283155648077},null,{"$f":"IF(BZ24=\"\",L23,IFERROR(_xlfn.LOGNORM.INV(RAND(),CD24,CH24),\"\"))","v":{"v":0.02243957767861876,"d":"2.24%"}},{"$f":"IF(CA24=\"\",M23,IFERROR(_xlfn.LOGNORM.INV(RAND(),CE24,CI24),\"\"))","v":{"v":2.162729162190311E-5,"d":"0.00%"}},{"v":0.004805681159451509,"d":"0.48%"}]
[null,true,true,true,null,{"$f":"\"Programme \"&'Model Sensitivity control'!C65","v":"Programme Direct costs"},1182459,857854,1327543,1,null,{"$f":"'Model Specification_Old_input'!D66","v":{"v":1182459,"d":"1,182,459"}},{"$f":"'Model Specification_Old_input'!E66","v":{"v":857854,"d":"857,854"}},{"$f":"'Model Specification_Old_input'!F66","v":{"v":1327543,"d":"1,327,543"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":1064213.1,"d":"1,064,213"},{"v":772068.6,"d":"772,069"},{"v":1194788.7,"d":"1,194,789"},null,{"v":1300704.9000000001,"d":"1,300,705"},{"v":943639.4,"d":"943,639"},{"v":1460297.3,"d":"1,460,297"},null,"Programme Direct costs",{"v":502857.78,"d":"$502,857.78"},{"v":493613.23,"d":"$493,613.23"},{"v":685.71,"d":"$685.71"},{"v":621103.71,"d":"$621,103.71"},{"v":611859.15,"d":"$611,859.15"},{"v":882.73,"d":"$882.73"},{"v":118245.93000249994,"d":"$118,245.93"},{"v":118245.92000250005,"d":"$118,245.92"},{"v":197.02000249999998,"d":"$197.02"},1,1,6,null,null,"Programme Direct costs",{"v":382412.95,"d":"$382,412.95"},{"v":380962.43,"d":"$380,962.43"},{"v":2748.67,"d":"$2,748.67"},{"v":468198.39,"d":"$468,198.39"},{"v":466747.87,"d":"$466,747.87"},{"v":3434.29,"d":"$3,434.29"},{"v":85785.4400025,"d":"$85,785.44"},{"v":85785.4400025,"d":"$85,785.44"},{"v":685.6200024999999,"d":"$685.62"},1,1,5,null,null,"Programme Direct costs",{"v":592450.09,"d":"$592,450.09"},{"v":591261.45,"d":"$591,261.45"},{"v":674.87,"d":"$674.87"},{"v":725204.44,"d":"$725,204.44"},{"v":724015.79,"d":"$724,015.79"},{"v":820.6,"d":"$820.60"},{"v":132754.35000249997,"d":"$132,754.35"},{"v":132754.34000250007,"d":"$132,754.34"},{"v":145.7300025,"d":"$145.73"},1,1,3,null,null,{"v":118245.90000000001,"d":"118,245.90"},{"v":85785.40000000001,"d":"85,785.40"},{"v":132754.30000000002,"d":"132,754.30"},null,null,"Gamma","Gamma","Gamma",null,{"$f":"(L25^2)/(BU25^2)","v":99.99999999999999},{"$f":"(M25^2)/(BV25^2)","v":99.99999999999997},99.99999999999997,null,{"$f":"(BU25^2)/L25","v":{"v":11824.590000000002,"d":"11,824.59"}},{"$f":"(BV25^2)/M25","v":{"v":8578.540000000003,"d":"8,578.54"}},{"v":13275.430000000004,"d":"13,275.43"},null,{"$f":"IF(BZ25=\"\",L23,IFERROR(_xlfn.GAMMA.INV(RAND(),CD25,CH25),\"\"))","v":{"v":1140722.1382418582,"d":"1,140,722.14"}},{"$f":"IF(CA25=\"\",M23,IFERROR(_xlfn.GAMMA.INV(RAND(),CE25,CI25),\"\"))","v":{"v":859501.1582649961,"d":"859,501.16"}},{"v":1239255.653944289,"d":"1,239,255.65"}]
[null,false,false,false,null,{"$f":"'Model Sensitivity control'!C66","v":"Direct Cost Adjustment factor"},{"v":0.4999998985165659,"d":"0"},{"v":0.49999976686009506,"d":"0"},{"v":0.4999998342803209,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!D67","v":{"v":0.4999998985165659,"d":"50%"}},{"$f":"'Model Specification_Old_input'!E67","v":{"v":0.49999976686009506,"d":"50%"}},{"$f":"'Model Specification_Old_input'!F67","v":{"v":0.4999998342803209,"d":"50%"}},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":0.4999998985165659,"d":"50%"},{"v":0.49999976686009506,"d":"50%"},{"v":0.4999998342803209,"d":"50%"},null,{"v":0.4999998985165659,"d":"50%"},{"v":0.49999976686009506,"d":"50%"},{"v":0.4999998342803209,"d":"50%"},null,"Direct Cost Adjustment factor",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":2.6e-06,"d":"$0.00"},{"v":2.6e-06,"d":"$0.00"},{"v":2.6e-06,"d":"$0.00"},24,24,25,null,null,"Direct Cost Adjustment factor",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":2.6e-06,"d":"$0.00"},{"v":2.6e-06,"d":"$0.00"},{"v":2.6e-06,"d":"$0.00"},24,24,25,null,null,"Direct Cost Adjustment factor",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":2.6e-06,"d":"$0.00"},{"v":2.6e-06,"d":"$0.00"},{"v":2.6e-06,"d":"$0.00"},25,25,26,null,null,{"v":0.049999989851656594,"d":"0.05"},{"v":0.04999997668600951,"d":"0.05"},{"v":0.049999983428032094,"d":"0.05"},{"$nulls":14},{"$f":"IF(BZ26=\"\",L26,IFERROR(_xlfn.NORM.INV(RAND(),L26,BU26),\"\"))","v":{"v":0.4999998985165659,"d":"0.50"}},{"$f":"IF(CA26=\"\",M26,IFERROR(_xlfn.NORM.INV(RAND(),M26,BV26),\"\"))","v":{"v":0.49999976686009506,"d":"0.50"}},{"$f":"IF(CB26=\"\",N26,IFERROR(_xlfn.NORM.INV(RAND(),N26,BW26),\"\"))","v":{"v":0.4999998342803209,"d":"0.50"}}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C69","v":"Post CARDIO running. cost"},{"v":59122.962,"d":"59123"},{"v":42892.72,"d":"42893"},{"v":66377.172,"d":"66377"},1,null,{"$f":"'Model Specification_Old_input'!D70","v":{"v":59122.962,"d":"59,123"}},{"$f":"'Model Specification_Old_input'!E70","v":{"v":42892.72,"d":"42,893"}},{"$f":"'Model Specification_Old_input'!F70","v":{"v":66377.172,"d":"66,377"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":53210.6658,"d":"53,211"},{"v":38603.448000000004,"d":"38,603"},{"v":59739.45480000001,"d":"59,739"},null,{"v":65035.258200000004,"d":"65,035"},{"v":47181.992000000006,"d":"47,182"},{"v":73014.88920000002,"d":"73,015"},null,"Post CARDIO running. cost",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":2.7E-6,"d":"$0.00"},{"v":2.7E-6,"d":"$0.00"},{"v":2.7E-6,"d":"$0.00"},23,23,24,null,null,"Post CARDIO running. cost",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":2.7E-6,"d":"$0.00"},{"v":2.7E-6,"d":"$0.00"},{"v":2.7E-6,"d":"$0.00"},23,23,24,null,null,"Post CARDIO running. cost",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":2.7E-6,"d":"$0.00"},{"v":2.7E-6,"d":"$0.00"},{"v":2.7E-6,"d":"$0.00"},24,24,25,null,null,{"v":5912.296200000001,"d":"5,912.30"},{"v":4289.272,"d":"4,289.27"},{"v":6637.717200000001,"d":"6,637.72"},null,null,"Gamma","Gamma","Gamma",null,{"$f":"(L27^2)/(BU27^2)","v":99.99999999999996},{"$f":"(M27^2)/(BV27^2)","v":100.00000000000001},{"$f":"(N27^2)/(BW27^2)","v":99.99999999999999},null,{"$f":"(BU27^2)/L27","v":{"v":591.2296200000002,"d":"591.23"}},{"$f":"(BV27^2)/M27","v":{"v":428.92719999999997,"d":"428.93"}},{"$f":"(BW27^2)/N27","v":{"v":663.7717200000002,"d":"663.77"}},null,{"$f":"IF(BZ27=\"\",L25,IFERROR(_xlfn.GAMMA.INV(RAND(),CD27,CH27),\"\"))","v":{"v":57451.27799111336,"d":"57,451.28"}},{"$f":"IF(CA27=\"\",M25,IFERROR(_xlfn.GAMMA.INV(RAND(),CE27,CI27),\"\"))","v":{"v":42372.89167954189,"d":"42,372.89"}},{"$f":"IF(CB27=\"\",N25,IFERROR(_xlfn.GAMMA.INV(RAND(),CF27,CJ27),\"\"))","v":{"v":73837.77972669074,"d":"73,837.78"}}]
[null,true,true,true,null,{"$f":"\"Cost \"&'Model Sensitivity control'!C71","v":"Cost Hypertension - controlled"},{"v":1023.1200000000001,"d":"1023"},{"v":746.8029197080292,"d":"747"},{"v":183.68402154398564,"d":"184"},1,null,{"$f":"'Model Specification_Old_input'!H72","v":{"v":1023.1200000000001,"d":"1,023"}},{"$f":"'Model Specification_Old_input'!I72","v":{"v":746.8029197080292,"d":"747"}},{"$f":"'Model Specification_Old_input'!J72","v":{"v":183.68402154398564,"d":"184"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":920.8080000000001,"d":"921"},{"v":672.1226277372263,"d":"672"},{"v":165.31561938958708,"d":"165"},null,{"v":1125.4320000000002,"d":"1,125"},{"v":821.4832116788322,"d":"821"},{"v":202.05242369838422,"d":"202"},null,"Cost Hypertension - controlled",{"v":541531.67,"d":"$541,531.67"},{"v":532287.12,"d":"$532,287.12"},{"v":537.44,"d":"$537.44"},{"v":582429.82,"d":"$582,429.82"},{"v":573185.27,"d":"$573,185.27"},{"v":1031,"d":"$1,031.00"},{"v":40898.150002799906,"d":"$40,898.15"},{"v":40898.15000280002,"d":"$40,898.15"},{"v":493.56000279999995,"d":"$493.56"},3,3,1,null,null,"Cost Hypertension - controlled",{"v":420936.61,"d":"$420,936.61"},{"v":419486.09,"d":"$419,486.09"},{"v":2804.36,"d":"$2,804.36"},{"v":429674.73,"d":"$429,674.73"},{"v":428224.22,"d":"$428,224.22"},{"v":3378.6,"d":"$3,378.60"},{"v":8738.120002799995,"d":"$8,738.12"},{"v":8738.130002799946,"d":"$8,738.13"},{"v":574.2400027999997,"d":"$574.24"},3,3,7,null,null,"Cost Hypertension - controlled",{"v":653248.29,"d":"$653,248.29"},{"v":652059.65,"d":"$652,059.65"},{"v":699.16,"d":"$699.16"},{"v":664406.24,"d":"$664,406.24"},{"v":663217.59,"d":"$663,217.59"},{"v":796.31,"d":"$796.31"},{"v":11157.950002799953,"d":"$11,157.95"},{"v":11157.940002799944,"d":"$11,157.94"},{"v":97.15000279999998,"d":"$97.15"},3,3,4,null,null,{"v":102.31200000000001,"d":"102.31"},{"v":74.68029197080293,"d":"74.68"},{"v":18.368402154398563,"d":"18.37"},null,null,"Gamma","Gamma","Gamma",null,100,99.99999999999999,100.00000000000003,null,{"v":10.231200000000001,"d":"10.23"},{"v":7.468029197080293,"d":"7.47"},{"v":1.8368402154398562,"d":"1.84"},null,{"v":1136.9539952035268,"d":"1,136.95"},{"v":665.811055981803,"d":"665.81"},{"v":180.35261707388514,"d":"180.35"}]
[null,true,true,true,null,{"$f":"\"Cost \"&'Model Sensitivity control'!C72","v":"Cost Hypertension - uncontrolled"},{"v":1023.1200000000001,"d":"1023"},{"v":746.8029197080292,"d":"747"},{"v":183.68402154398564,"d":"184"},1,null,{"$f":"'Model Specification_Old_input'!H73","v":{"v":1023.1200000000001,"d":"1,023"}},{"$f":"'Model Specification_Old_input'!I73","v":{"v":746.8029197080292,"d":"747"}},{"$f":"'Model Specification_Old_input'!J73","v":{"v":183.68402154398564,"d":"184"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":920.8080000000001,"d":"921"},{"v":672.1226277372263,"d":"672"},{"v":165.31561938958708,"d":"165"},null,{"v":1125.4320000000002,"d":"1,125"},{"v":821.4832116788322,"d":"821"},{"v":202.05242369838422,"d":"202"},null,"Cost Hypertension - uncontrolled",{"v":582429.82,"d":"$582,429.82"},{"v":573185.27,"d":"$573,185.27"},{"v":1007.2,"d":"$1,007.20"},{"v":541531.67,"d":"$541,531.67"},{"v":532287.12,"d":"$532,287.12"},{"v":561.24,"d":"$561.24"},{"v":40898.15000289991,"d":"$40,898.15"},{"v":40898.15000290002,"d":"$40,898.15"},{"v":445.96000290000006,"d":"$445.96"},2,2,3,null,null,"Cost Hypertension - uncontrolled",{"v":429674.73,"d":"$429,674.73"},{"v":428224.22,"d":"$428,224.22"},{"v":3361.75,"d":"$3,361.75"},{"v":420936.61,"d":"$420,936.61"},{"v":419486.09,"d":"$419,486.09"},{"v":2821.21,"d":"$2,821.21"},{"v":8738.120002899996,"d":"$8,738.12"},{"v":8738.130002899947,"d":"$8,738.13"},{"v":540.5400029,"d":"$540.54"},2,2,8,null,null,"Cost Hypertension - uncontrolled",{"v":664406.24,"d":"$664,406.24"},{"v":663217.59,"d":"$663,217.59"},{"v":792.02,"d":"$792.02"},{"v":653248.29,"d":"$653,248.29"},{"v":652059.65,"d":"$652,059.65"},{"v":703.45,"d":"$703.45"},{"v":11157.950002899954,"d":"$11,157.95"},{"v":11157.940002899944,"d":"$11,157.94"},{"v":88.57000289999993,"d":"$88.57"},2,2,5,null,null,{"v":102.31200000000001,"d":"102.31"},{"v":74.68029197080293,"d":"74.68"},{"v":18.368402154398563,"d":"18.37"},null,null,"Gamma","Gamma","Gamma",null,100,99.99999999999999,100.00000000000003,null,{"v":10.231200000000001,"d":"10.23"},{"v":7.468029197080293,"d":"7.47"},{"v":1.8368402154398562,"d":"1.84"},null,{"v":981.0279410737976,"d":"981.03"},{"v":811.27122646884,"d":"811.27"},{"v":205.12400898491947,"d":"205.12"}]
[null,true,true,true,null,{"$f":"\"Cost \"&'Model Sensitivity control'!C73","v":"Cost Coronary heart disease/event"},{"v":8169.452568,"d":"8169"},{"v":5963.104064233576,"d":"5963"},{"v":1466.6880732495508,"d":"1467"},1,null,{"$f":"'Model Specification_Old_input'!H74","v":{"v":8169.452568,"d":"8,169"}},{"$f":"'Model Specification_Old_input'!I74","v":{"v":5963.104064233576,"d":"5,963"}},{"$f":"'Model Specification_Old_input'!J74","v":{"v":1466.6880732495508,"d":"1,467"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":7352.5073112,"d":"7,353"},{"v":5366.793657810218,"d":"5,367"},{"v":1320.0192659245959,"d":"1,320"},null,{"v":8986.3978248,"d":"8,986"},{"v":6559.414470656934,"d":"6,559"},{"v":1613.356880574506,"d":"1,613"},null,"Cost Coronary heart disease/event",{"v":564851.82,"d":"$564,851.82"},{"v":552736.19,"d":"$552,736.19"},{"v":801.61,"d":"$801.61"},{"v":559109.67,"d":"$559,109.67"},{"v":552736.19,"d":"$552,736.19"},{"v":766.83,"d":"$766.83"},{"v":5742.150002999907,"d":"$5,742.15"},{"v":3e-06,"d":"$0.00"},{"v":34.78000299999997,"d":"$34.78"},5,22,14,null,null,"Cost Coronary heart disease/event",{"v":425661.16,"d":"$425,661.16"},{"v":423855.15,"d":"$423,855.15"},{"v":3111.83,"d":"$3,111.83"},{"v":424950.18,"d":"$424,950.18"},{"v":423855.15,"d":"$423,855.15"},{"v":3071.13,"d":"$3,071.13"},{"v":710.9800029999814,"d":"$710.98"},{"v":3e-06,"d":"$0.00"},{"v":40.70000299999982,"d":"$40.70"},5,22,14,null,null,"Cost Coronary heart disease/event",{"v":659312.61,"d":"$659,312.61"},{"v":657638.62,"d":"$657,638.62"},{"v":748.65,"d":"$748.65"},{"v":658341.92,"d":"$658,341.92"},{"v":657638.62,"d":"$657,638.62"},{"v":746.82,"d":"$746.82"},{"v":970.6900029999441,"d":"$970.69"},{"v":3e-06,"d":"$0.00"},{"v":1.8300029999999272,"d":"$1.83"},4,23,16,null,null,{"v":816.9452568,"d":"816.95"},{"v":596.3104064233576,"d":"596.31"},{"v":146.66880732495508,"d":"146.67"},null,null,"Gamma","Gamma","Gamma",null,99.99999999999999,100,100,null,{"v":81.69452568000001,"d":"81.69"},{"v":59.63104064233576,"d":"59.63"},{"v":14.666880732495509,"d":"14.67"},null,{"v":9273.726405003617,"d":"9,273.73"},{"v":5859.775242834776,"d":"5,859.78"},{"v":1525.956206443348,"d":"1,525.96"}]
[null,true,true,true,null,{"$f":"\"Cost \"&'Model Sensitivity control'!C74","v":"Cost Stroke/event"},31485,{"v":22981.75182481752,"d":"22982"},{"v":5652.6032315978455,"d":"5653"},1,null,{"$f":"'Model Specification_Old_input'!H75","v":{"v":31485,"d":"31,485"}},{"$f":"'Model Specification_Old_input'!I75","v":{"v":22981.75182481752,"d":"22,982"}},{"$f":"'Model Specification_Old_input'!J75","v":{"v":5652.6032315978455,"d":"5,653"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":28336.5,"d":"28,337"},{"v":20683.576642335767,"d":"20,684"},{"v":5087.342908438061,"d":"5,087"},null,{"v":34633.5,"d":"34,634"},{"v":25279.927007299273,"d":"25,280"},{"v":6217.8635547576305,"d":"6,218"},null,"Cost Stroke/event",{"v":561980.74,"d":"$561,980.74"},{"v":556498.96,"d":"$556,498.96"},{"v":809.67,"d":"$809.67"},{"v":561980.74,"d":"$561,980.74"},{"v":548973.42,"d":"$548,973.42"},{"v":758.77,"d":"$758.77"},{"v":3.1E-6,"d":"$0.00"},{"v":7525.540003099921,"d":"$7,525.54"},{"v":50.90000309999998,"d":"$50.90"},22,5,13,null,null,"Cost Stroke/event",{"v":425305.67,"d":"$425,305.67"},{"v":424349.7,"d":"$424,349.70"},{"v":3120.49,"d":"$3,120.49"},{"v":425305.67,"d":"$425,305.67"},{"v":423360.61,"d":"$423,360.61"},{"v":3062.47,"d":"$3,062.47"},{"v":3.1E-6,"d":"$0.00"},{"v":989.0900031000256,"d":"$989.09"},{"v":58.02000309999998,"d":"$58.02"},22,5,13,null,null,"Cost Stroke/event",{"v":658827.27,"d":"$658,827.27"},{"v":658237.95,"d":"$658,237.95"},{"v":749.13,"d":"$749.13"},{"v":658827.27,"d":"$658,827.27"},{"v":657039.29,"d":"$657,039.29"},{"v":746.34,"d":"$746.34"},{"v":3.1E-6,"d":"$0.00"},{"v":1198.6600030999161,"d":"$1,198.66"},{"v":2.7900030999999634,"d":"$2.79"},23,4,15,null,null,{"v":3148.5,"d":"3,148.50"},{"v":2298.175182481752,"d":"2,298.18"},{"v":565.2603231597845,"d":"565.26"},null,null,"Gamma","Gamma","Gamma",null,100,99.99999999999999,99.99999999999999,null,314.85,{"v":229.81751824817522,"d":"229.82"},{"v":56.52603231597846,"d":"56.53"},null,{"v":34724.92562640478,"d":"34,724.93"},{"v":23102.284917180896,"d":"23,102.28"},{"v":4954.585898556586,"d":"4,954.59"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C81","v":"Annual loss of productivity cost(HTN)"},{"v":153.13098978929764,"d":"153"},{"v":111.7744451016771,"d":"112"},{"v":27.49209870543943,"d":"27"},1,null,{"$f":"'Model Specification_Old_input'!D82","v":{"v":153.13098978929764,"d":"153"}},{"$f":"'Model Specification_Old_input'!E82","v":{"v":111.7744451016771,"d":"112"}},{"$f":"'Model Specification_Old_input'!F82","v":{"v":27.49209870543943,"d":"27"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":137.81789081036789,"d":"138"},{"v":100.5970005915094,"d":"101"},{"v":24.74288883489549,"d":"25"},null,{"v":168.44408876822743,"d":"168"},{"v":122.95188961184482,"d":"123"},{"v":30.24130857598338,"d":"30"},null,"Annual loss of productivity cost(HTN)",{"v":562034.56,"d":"$562,034.56"},{"v":552822.77,"d":"$552,822.77"},{"v":785.27,"d":"$785.27"},{"v":561926.93,"d":"$561,926.93"},{"v":552649.62,"d":"$552,649.62"},{"v":783.17,"d":"$783.17"},{"v":107.63000320000465,"d":"$107.63"},{"v":173.1500032000233,"d":"$173.15"},{"v":2.100003200000023,"d":"$2.10"},11,10,16,null,null,"Annual loss of productivity cost(HTN)",{"v":425312.33,"d":"$425,312.33"},{"v":423867.82,"d":"$423,867.82"},{"v":3092.64,"d":"$3,092.64"},{"v":425299.01,"d":"$425,299.01"},{"v":423842.49,"d":"$423,842.49"},{"v":3090.32,"d":"$3,090.32"},{"v":13.320003200006985,"d":"$13.32"},{"v":25.330003200016296,"d":"$25.33"},{"v":2.320003199999709,"d":"$2.32"},10,10,15,null,null,"Annual loss of productivity cost(HTN)",{"v":658836.36,"d":"$658,836.36"},{"v":657652.6,"d":"$657,652.60"},{"v":747.81,"d":"$747.81"},{"v":658818.17,"d":"$658,818.17"},{"v":657624.64,"d":"$657,624.64"},{"v":747.66,"d":"$747.66"},{"v":18.19000319994412,"d":"$18.19"},{"v":27.960003199962745,"d":"$27.96"},{"v":0.15000319999997727,"d":"$0.15"},12,11,17,null,null,{"v":15.313098978929766,"d":"15.31"},{"v":11.17744451016771,"d":"11.18"},{"v":2.749209870543943,"d":"2.75"},null,null,"Gamma","Gamma","Gamma",null,99.99999999999999,100,100,null,{"v":1.531309897892977,"d":"1.53"},{"v":1.1177444510167711,"d":"1.12"},{"v":0.27492098705439433,"d":"0.27"},null,{"v":159.53991133135477,"d":"159.54"},{"v":104.38336848213943,"d":"104.38"},{"v":32.3714705066657,"d":"32.37"}]
[null,true,true,true,null,{"$f":"\"Utility b/w \" &'Model Sensitivity control'!C85","v":"Utility b/w Age 50-59"},{"v":0.8444042553191489,"d":"1"},{"v":0.8444042553191489,"d":"1"},{"v":0.8444042553191489,"d":"1"},1,null,{"$f":"'Model Specification_Old_input'!D86","v":{"v":0.8444042553191489,"d":"84%"}},{"$f":"'Model Specification_Old_input'!E86","v":{"v":0.8444042553191489,"d":"84%"}},{"$f":"'Model Specification_Old_input'!F86","v":{"v":0.8444042553191489,"d":"84%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.759963829787234,"d":"76%"},{"v":0.759963829787234,"d":"76%"},{"v":0.759963829787234,"d":"76%"},null,{"v":0.9288446808510639,"d":"93%"},{"v":0.9288446808510639,"d":"93%"},{"v":0.9288446808510639,"d":"93%"},null,"Utility b/w Age 50-59",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":3.3e-06,"d":"$0.00"},{"v":3.3e-06,"d":"$0.00"},{"v":3.3e-06,"d":"$0.00"},21,21,23,null,null,"Utility b/w Age 50-59",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":3.3e-06,"d":"$0.00"},{"v":3.3e-06,"d":"$0.00"},{"v":3.3e-06,"d":"$0.00"},21,21,23,null,null,"Utility b/w Age 50-59",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":3.3e-06,"d":"$0.00"},{"v":3.3e-06,"d":"$0.00"},{"v":3.3e-06,"d":"$0.00"},22,22,24,null,null,{"v":0.08444042553191489,"d":"0.08"},{"v":0.08444042553191489,"d":"0.08"},{"v":0.08444042553191489,"d":"0.08"},null,null,"Beta","Beta","Beta",null,{"$f":"(((1-L33)/(BU33^2))-(1/L33))*(L33^2)","v":{"v":14.715170212765964,"d":"14.72"}},{"$f":"(((1-M33)/(BV33^2))-(1/M33))*(M33^2)","v":{"v":14.715170212765964,"d":"14.72"}},{"$f":"(((1-N33)/(BW33^2))-(1/N33))*(N33^2)","v":{"v":14.715170212765964,"d":"14.72"}},null,{"$f":"((1/L33)-1)*CD33","v":{"v":2.71151862740841,"d":"2.71"}},{"$f":"((1/M33)-1)*CE33","v":{"v":2.71151862740841,"d":"2.71"}},{"$f":"((1/N33)-1)*CF33","v":{"v":2.71151862740841,"d":"2.71"}},null,{"$f":"IF(BZ33=\"\",L31,IFERROR(_xlfn.BETA.INV(RAND(),CD33,CH33),\"\"))","v":{"v":0.7786864383578177,"d":"0.78"}},{"$f":"IF(CA33=\"\",M31,IFERROR(_xlfn.BETA.INV(RAND(),CE33,CI33),\"\"))","v":{"v":0.9627364310684714,"d":"0.96"}},{"$f":"IF(CB33=\"\",N31,IFERROR(_xlfn.BETA.INV(RAND(),CF33,CJ33),\"\"))","v":{"v":0.8456018317051938,"d":"0.85"}}]
[null,true,true,true,null,{"$f":"\"Utility b/w \" &'Model Sensitivity control'!C86","v":"Utility b/w Age 60-69"},{"v":0.8199468085106384,"d":"1"},{"v":0.8199468085106384,"d":"1"},{"v":0.8199468085106384,"d":"1"},1,null,{"$f":"'Model Specification_Old_input'!D87","v":{"v":0.8199468085106384,"d":"82%"}},{"$f":"'Model Specification_Old_input'!E87","v":{"v":0.8199468085106384,"d":"82%"}},{"$f":"'Model Specification_Old_input'!F87","v":{"v":0.8199468085106384,"d":"82%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.7379521276595745,"d":"74%"},{"v":0.7379521276595745,"d":"74%"},{"v":0.7379521276595745,"d":"74%"},null,{"v":0.9019414893617023,"d":"90%"},{"v":0.9019414893617023,"d":"90%"},{"v":0.9019414893617023,"d":"90%"},null,"Utility b/w Age 60-69",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":819.92,"d":"$819.92"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":751.5,"d":"$751.50"},{"v":3.4e-06,"d":"$0.00"},{"v":3.4e-06,"d":"$0.00"},{"v":68.42000339999996,"d":"$68.42"},20,20,10,null,null,"Utility b/w Age 60-69",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3432.47,"d":"$3,432.47"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":2812.12,"d":"$2,812.12"},{"v":3.4e-06,"d":"$0.00"},{"v":3.4e-06,"d":"$0.00"},{"v":620.3500033999999,"d":"$620.35"},20,20,6,null,null,"Utility b/w Age 60-69",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":779.65,"d":"$779.65"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":718.33,"d":"$718.33"},{"v":3.4e-06,"d":"$0.00"},{"v":3.4e-06,"d":"$0.00"},{"v":61.32000339999993,"d":"$61.32"},21,21,8,null,null,{"v":0.08199468085106384,"d":"0.08"},{"v":0.08199468085106384,"d":"0.08"},{"v":0.08199468085106384,"d":"0.08"},null,null,"Beta","Beta","Beta",null,{"v":17.18537234042552,"d":"17.19"},{"v":17.18537234042552,"d":"17.19"},{"v":17.18537234042552,"d":"17.19"},null,{"v":3.7737583764087157,"d":"3.77"},{"v":3.7737583764087157,"d":"3.77"},{"v":3.7737583764087157,"d":"3.77"},null,{"v":0.7170204343250974,"d":"0.72"},{"v":0.9203307441581279,"d":"0.92"},{"v":0.6730752518401594,"d":"0.67"}]
[null,true,true,true,null,{"$f":"\"Utility b/w \" &'Model Sensitivity control'!C87","v":"Utility b/w Age 70-79"},{"v":0.780563829787234,"d":"1"},{"v":0.780563829787234,"d":"1"},{"v":0.780563829787234,"d":"1"},1,null,{"$f":"'Model Specification_Old_input'!D88","v":{"v":0.780563829787234,"d":"78%"}},{"$f":"'Model Specification_Old_input'!E88","v":{"v":0.780563829787234,"d":"78%"}},{"$f":"'Model Specification_Old_input'!F88","v":{"v":0.780563829787234,"d":"78%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.7025074468085106,"d":"70%"},{"v":0.7025074468085106,"d":"70%"},{"v":0.7025074468085106,"d":"70%"},null,{"v":0.8586202127659576,"d":"86%"},{"v":0.8586202127659576,"d":"86%"},{"v":0.8586202127659576,"d":"86%"},null,"Utility b/w Age 70-79",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":830.78,"d":"$830.78"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":742.6,"d":"$742.60"},{"v":3.5e-06,"d":"$0.00"},{"v":3.5e-06,"d":"$0.00"},{"v":88.18000349999996,"d":"$88.18"},19,19,8,null,null,"Utility b/w Age 70-79",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":3.5e-06,"d":"$0.00"},{"v":3.5e-06,"d":"$0.00"},{"v":3.5e-06,"d":"$0.00"},19,19,22,null,null,"Utility b/w Age 70-79",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":794.57,"d":"$794.57"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":706.12,"d":"$706.12"},{"v":3.5e-06,"d":"$0.00"},{"v":3.5e-06,"d":"$0.00"},{"v":88.45000350000005,"d":"$88.45"},20,20,6,null,null,{"v":0.07805638297872342,"d":"0.08"},{"v":0.07805638297872342,"d":"0.08"},{"v":0.07805638297872342,"d":"0.08"},null,null,"Beta","Beta","Beta",null,{"v":21.16305319148935,"d":"21.16"},{"v":21.16305319148935,"d":"21.16"},{"v":21.16305319148935,"d":"21.16"},null,{"v":5.949467763085206,"d":"5.95"},{"v":5.949467763085206,"d":"5.95"},{"v":5.949467763085206,"d":"5.95"},null,{"v":0.6820613950537163,"d":"0.68"},{"v":0.768425066819192,"d":"0.77"},{"v":0.7018625118840207,"d":"0.70"}]
[null,true,true,true,null,{"$f":"\"Utility b/w \" &'Model Sensitivity control'!C88","v":"Utility b/w Age 80-100"},{"v":0.7418936170212767,"d":"1"},{"v":0.7418936170212767,"d":"1"},{"v":0.7418936170212767,"d":"1"},1,null,{"$f":"'Model Specification_Old_input'!D89","v":{"v":0.7418936170212767,"d":"74%"}},{"$f":"'Model Specification_Old_input'!E89","v":{"v":0.7418936170212767,"d":"74%"}},{"$f":"'Model Specification_Old_input'!F89","v":{"v":0.7418936170212767,"d":"74%"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":0.667704255319149,"d":"67%"},{"v":0.667704255319149,"d":"67%"},{"v":0.667704255319149,"d":"67%"},null,{"v":0.8160829787234044,"d":"82%"},{"v":0.8160829787234044,"d":"82%"},{"v":0.8160829787234044,"d":"82%"},null,"Utility b/w Age 80-100",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":3.6e-06,"d":"$0.00"},{"v":3.6e-06,"d":"$0.00"},{"v":3.6e-06,"d":"$0.00"},18,18,22,null,null,"Utility b/w Age 80-100",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":3.6e-06,"d":"$0.00"},{"v":3.6e-06,"d":"$0.00"},{"v":3.6e-06,"d":"$0.00"},18,18,21,null,null,"Utility b/w Age 80-100",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":3.6e-06,"d":"$0.00"},{"v":3.6e-06,"d":"$0.00"},{"v":3.6e-06,"d":"$0.00"},19,19,23,null,null,{"v":0.07418936170212767,"d":"0.07"},{"v":0.07418936170212767,"d":"0.07"},{"v":0.07418936170212767,"d":"0.07"},null,null,"Beta","Beta","Beta",null,{"v":25.068744680851054,"d":"25.07"},{"v":25.068744680851054,"d":"25.07"},{"v":25.068744680851054,"d":"25.07"},null,{"v":8.721470123129546,"d":"8.72"},{"v":8.721470123129546,"d":"8.72"},{"v":8.721470123129546,"d":"8.72"},null,{"v":0.8740055073765616,"d":"0.87"},{"v":0.768910710709421,"d":"0.77"},{"v":0.7685528476707439,"d":"0.77"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C$89 &\"- \" &'Model Sensitivity control'!C90","v":"Disutility (annual)- Coronary heart disease"},{"$f":"-IF($J37=3,X37,IF($J37=2,T37,IF($J37=1,L37,CL37)))","v":-0.018},{"$f":"-IF($J37=3,Y37,IF($J37=2,U37,IF($J37=1,M37,CM37)))","v":-0.018},-0.018,1,null,{"$f":"-'Model Specification_Old_input'!D91","v":0.018},{"$f":"-'Model Specification_Old_input'!E91","v":0.018},{"$f":"-'Model Specification_Old_input'!F91","v":0.018},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,0.0162,0.0162,0.0162,null,0.0198,0.0198,0.0198,null,"Disutility (annual)- Coronary heart disease",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.38,"d":"$784.38"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.06,"d":"$784.06"},{"v":3.7e-06,"d":"$0.00"},{"v":3.7e-06,"d":"$0.00"},{"v":0.32000370000005,"d":"$0.32"},17,17,18,null,null,"Disutility (annual)- Coronary heart disease",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3092.5,"d":"$3,092.50"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3090.46,"d":"$3,090.46"},{"v":3.7e-06,"d":"$0.00"},{"v":3.7e-06,"d":"$0.00"},{"v":2.040003699999964,"d":"$2.04"},17,17,16,null,null,"Disutility (annual)- Coronary heart disease",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.78,"d":"$747.78"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.69,"d":"$747.69"},{"v":3.7e-06,"d":"$0.00"},{"v":3.7e-06,"d":"$0.00"},{"v":0.09000369999991814,"d":"$0.09"},18,18,19,null,null,{"$f":"(BU$8*L37)","v":{"v":1.8E-3,"d":"0.0018"}},{"$f":"(BV$8*M37)","v":{"v":1.8E-3,"d":"0.0018"}},{"v":1.8E-3,"d":"0.0018"},null,null,"Beta","Beta","Beta",null,{"v":98.18199999999999,"d":"98.18"},{"v":98.18199999999999,"d":"98.18"},{"v":98.18199999999999,"d":"98.18"},null,{"$f":"((1/L37)-1)*(CD37)","v":{"v":5356.373555555555,"d":"5,356.37"}},{"$f":"((1/M37)-1)*(CE37)","v":{"v":5356.373555555555,"d":"5,356.37"}},{"v":5356.373555555555,"d":"5,356.37"},null,{"v":0.01729454984492904,"d":"0.02"},{"v":0.018068100994608538,"d":"0.02"},{"v":0.014932269593071975,"d":"0.01"}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!C$89 &\"- \" &'Model Sensitivity control'!C91","v":"Disutility (annual)- Stroke"},{"$f":"-IF($J38=3,X38,IF($J38=2,T38,IF($J38=1,L38,CL38)))","v":{"v":-0.0483,"d":"-0.048"}},{"$f":"-IF($J38=3,Y38,IF($J38=2,U38,IF($J38=1,M38,CM38)))","v":{"v":-0.0483,"d":"-0.048"}},{"$f":"-IF($J38=3,Z38,IF($J38=2,V38,IF($J38=1,N38,CN38)))","v":{"v":-0.0483,"d":"-0.048"}},1,null,{"$f":"-'Model Specification_Old_input'!D92","v":0.0483},{"$f":"-'Model Specification_Old_input'!E92","v":0.0483},{"$f":"-'Model Specification_Old_input'!F92","v":0.0483},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,0.04347,0.04347,0.04347,null,0.05313000000000001,0.05313000000000001,0.05313000000000001,null,"Disutility (annual)- Stroke",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.38,"d":"$784.38"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.06,"d":"$784.06"},{"v":3.8E-6,"d":"$0.00"},{"v":3.8E-6,"d":"$0.00"},{"v":0.32000380000005,"d":"$0.32"},16,16,17,null,null,"Disutility (annual)- Stroke",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3092.49,"d":"$3,092.49"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3090.47,"d":"$3,090.47"},{"v":3.8E-6,"d":"$0.00"},{"v":3.8E-6,"d":"$0.00"},{"v":2.020003799999982,"d":"$2.02"},16,16,17,null,null,"Disutility (annual)- Stroke",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.78,"d":"$747.78"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.69,"d":"$747.69"},{"v":3.8E-6,"d":"$0.00"},{"v":3.8E-6,"d":"$0.00"},{"v":0.09000379999991814,"d":"$0.09"},17,17,18,null,null,{"$f":"(BU$8*L38)","v":{"v":4.830000000000001E-3,"d":"0.0048"}},{"$f":"(BV$8*M38)","v":{"v":4.830000000000001E-3,"d":"0.0048"}},{"$f":"(BW$8*N38)","v":{"v":4.830000000000001E-3,"d":"0.0048"}},null,null,"Beta","Beta","Beta",null,{"v":95.12169999999996,"d":"95.12"},{"v":95.12169999999996,"d":"95.12"},{"v":95.12169999999996,"d":"95.12"},null,{"$f":"((1/L38)-1)*(CD38)","v":{"v":1874.2716747412,"d":"1,874.27"}},{"$f":"((1/M38)-1)*(CE38)","v":{"v":1874.2716747412,"d":"1,874.27"}},{"$f":"((1/N38)-1)*(CF38)","v":{"v":1874.2716747412,"d":"1,874.27"}},null,{"v":0.04589806358476274,"d":"0.05"},{"v":0.0439265239165047,"d":"0.04"},{"v":0.05472434791597092,"d":"0.05"}]
[null,false,false,false,null,"Exchange rate (USD-Real)",{"v":0.18624748565894358,"d":"0"},{"v":0.18624748565894358,"d":"0"},{"v":0.18624748565894358,"d":"0"},1,null,{"$f":"'Model Specification_Old_input'!$D95","v":{"v":0.18624748565894358,"d":"0.19"}},{"$f":"'Model Specification_Old_input'!$D95","v":{"v":0.18624748565894358,"d":"0.19"}},{"$f":"'Model Specification_Old_input'!$D95","v":{"v":0.18624748565894358,"d":"0.19"}},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":0.18624748565894358,"d":"0.19"},{"v":0.18624748565894358,"d":"0.19"},{"v":0.18624748565894358,"d":"0.19"},null,{"v":0.18624748565894358,"d":"0.19"},{"v":0.18624748565894358,"d":"0.19"},{"v":0.18624748565894358,"d":"0.19"},null,"Exchange rate (USD-Real)",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":3.9e-06,"d":"$0.00"},{"v":3.9e-06,"d":"$0.00"},{"v":3.9e-06,"d":"$0.00"},15,15,21,null,null,"Exchange rate (USD-Real)",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":3.9e-06,"d":"$0.00"},{"v":3.9e-06,"d":"$0.00"},{"v":3.9e-06,"d":"$0.00"},15,15,20,null,null,"Exchange rate (USD-Real)",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":3.9e-06,"d":"$0.00"},{"v":3.9e-06,"d":"$0.00"},{"v":3.9e-06,"d":"$0.00"},16,16,22,null,null,{"v":0.01862474856589436,"d":"0.02"},{"v":0.01862474856589436,"d":"0.02"},{"v":0.01862474856589436,"d":"0.02"},{"$nulls":14},{"$f":"IF(BZ39=\"\",L39,IFERROR(_xlfn.NORM.INV(RAND(),L39,BU39),\"\"))","v":{"v":0.18624748565894358,"d":"0.19"}},{"$f":"IF(CA39=\"\",M39,IFERROR(_xlfn.NORM.INV(RAND(),M39,BV39),\"\"))","v":{"v":0.18624748565894358,"d":"0.19"}},{"$f":"IF(CB39=\"\",N39,IFERROR(_xlfn.NORM.INV(RAND(),N39,BW39),\"\"))","v":{"v":0.18624748565894358,"d":"0.19"}}]
[null,false,false,false,null,{"$f":"\" PPP \"& 'Model Sensitivity control'!C97","v":" PPP Sao Paulo to Senegal"},{"v":1.37,"d":"1"},{"v":1.37,"d":"1"},{"v":1.37,"d":"1"},1,null,{"$f":"'Model Specification_Old_input'!$D98","v":1.37},{"$f":"'Model Specification_Old_input'!$D98","v":1.37},{"$f":"'Model Specification_Old_input'!$D98","v":1.37},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,1.37,1.37,1.37,null,1.37,1.37,1.37,null," PPP Sao Paulo to Senegal",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":4e-06,"d":"$0.00"},{"v":4e-06,"d":"$0.00"},{"v":4e-06,"d":"$0.00"},14,14,20,null,null," PPP Sao Paulo to Senegal",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":4e-06,"d":"$0.00"},{"v":4e-06,"d":"$0.00"},{"v":4e-06,"d":"$0.00"},14,14,19,null,null," PPP Sao Paulo to Senegal",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":4e-06,"d":"$0.00"},{"v":4e-06,"d":"$0.00"},{"v":4e-06,"d":"$0.00"},15,15,21,null,null,{"v":0.137,"d":"0.14"},{"v":0.137,"d":"0.14"},{"v":0.137,"d":"0.14"},{"$nulls":14},1.37,1.37,1.37]
[null,false,false,false,null,{"$f":"\" PPP \"& 'Model Sensitivity control'!C98","v":" PPP Sao Paulo to Mongolia"},{"v":5.57,"d":"6"},{"v":5.57,"d":"6"},{"v":5.57,"d":"6"},1,null,{"$f":"'Model Specification_Old_input'!$D99","v":5.57},{"$f":"'Model Specification_Old_input'!$D99","v":5.57},{"$f":"'Model Specification_Old_input'!$D99","v":5.57},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5.57,5.57,5.57,null,5.57,5.57,5.57,null," PPP Sao Paulo to Mongolia",{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":561980.74,"d":"$561,980.74"},{"v":552736.19,"d":"$552,736.19"},{"v":784.22,"d":"$784.22"},{"v":4.1e-06,"d":"$0.00"},{"v":4.1e-06,"d":"$0.00"},{"v":4.1e-06,"d":"$0.00"},13,13,19,null,null," PPP Sao Paulo to Mongolia",{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":425305.67,"d":"$425,305.67"},{"v":423855.15,"d":"$423,855.15"},{"v":3091.48,"d":"$3,091.48"},{"v":4.1e-06,"d":"$0.00"},{"v":4.1e-06,"d":"$0.00"},{"v":4.1e-06,"d":"$0.00"},13,13,18,null,null," PPP Sao Paulo to Mongolia",{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.62,"d":"$657,638.62"},{"v":747.73,"d":"$747.73"},{"v":4.1e-06,"d":"$0.00"},{"v":4.1e-06,"d":"$0.00"},{"v":4.1e-06,"d":"$0.00"},14,14,20,null,null,{"v":0.557,"d":"0.56"},{"v":0.557,"d":"0.56"},{"v":0.557,"d":"0.56"},{"$nulls":14},5.57,5.57,5.57]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!$C$100&\"-\"& 'Model Sensitivity control'!C101","v":"Mortality multiplier-HTN - Controlled"},{"v":2.1,"d":"2"},{"v":2.1,"d":"2"},{"v":2.1,"d":"2"},1,null,{"$f":"'Model Specification_Old_input'!$D102","v":{"v":2.1,"d":"2.10"}},{"$f":"'Model Specification_Old_input'!$D102","v":{"v":2.1,"d":"2.10"}},{"$f":"'Model Specification_Old_input'!$D102","v":{"v":2.1,"d":"2.10"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,{"v":1.8900000000000001,"d":"1.89"},{"v":1.8900000000000001,"d":"1.89"},{"v":1.8900000000000001,"d":"1.89"},null,{"v":2.3100000000000005,"d":"2.31"},{"v":2.3100000000000005,"d":"2.31"},{"v":2.3100000000000005,"d":"2.31"},null,"Mortality multiplier-HTN - Controlled",{"v":561980.13,"d":"$561,980.13"},{"v":552735.48,"d":"$552,735.48"},{"v":758.25,"d":"$758.25"},{"v":561981.36,"d":"$561,981.36"},{"v":552736.9,"d":"$552,736.90"},{"v":813.06,"d":"$813.06"},{"v":1.2300041999813736,"d":"$1.23"},{"v":1.4200042000419095,"d":"$1.42"},{"v":54.810004199999945,"d":"$54.81"},12,12,12,null,null,"Mortality multiplier-HTN - Controlled",{"v":425305.61,"d":"$425,305.61"},{"v":423855.09,"d":"$423,855.09"},{"v":2942.98,"d":"$2,942.98"},{"v":425305.72,"d":"$425,305.72"},{"v":423855.22,"d":"$423,855.22"},{"v":3256.32,"d":"$3,256.32"},{"v":0.11000419998603016,"d":"$0.11"},{"v":0.13000419994644896,"d":"$0.13"},{"v":313.3400042000001,"d":"$313.34"},12,12,9,null,null,"Mortality multiplier-HTN - Controlled",{"v":658827.26,"d":"$658,827.26"},{"v":657638.61,"d":"$657,638.61"},{"v":710.89,"d":"$710.89"},{"v":658827.27,"d":"$658,827.27"},{"v":657638.63,"d":"$657,638.63"},{"v":788.66,"d":"$788.66"},{"v":0.010004200009313225,"d":"$0.01"},{"v":0.02000420001862645,"d":"$0.02"},{"v":77.77000419999999,"d":"$77.77"},13,13,7,null,null,{"v":0.21000000000000002,"d":"0.21"},{"v":0.21000000000000002,"d":"0.21"},{"v":0.21000000000000002,"d":"0.21"},null,null,"Gamma","Gamma","Gamma",null,{"$f":"(L42^2)/(BU42^2)","v":99.99999999999999},{"$f":"(M42^2)/(BV42^2)","v":99.99999999999999},{"$f":"(N42^2)/(BW42^2)","v":99.99999999999999},null,{"$f":"(BU42^2)/L42","v":{"v":0.021,"d":"0.02"}},{"$f":"(BV42^2)/M42","v":{"v":0.021,"d":"0.02"}},{"$f":"(BW42^2)/N42","v":{"v":0.021,"d":"0.02"}},null,{"$f":"IF(BZ42=\"\",L40,IFERROR(_xlfn.GAMMA.INV(RAND(),CD42,CH42),\"\"))","v":{"v":1.9308165291786772,"d":"1.93"}},{"$f":"IF(CA42=\"\",M40,IFERROR(_xlfn.GAMMA.INV(RAND(),CE42,CI42),\"\"))","v":{"v":1.7347561648175547,"d":"1.73"}},{"$f":"IF(CB42=\"\",N40,IFERROR(_xlfn.GAMMA.INV(RAND(),CF42,CJ42),\"\"))","v":{"v":2.379527259293682,"d":"2.38"}}]
[null,true,true,true,null,{"$f":"'Model Sensitivity control'!$C$100&'Model Sensitivity control'!C102","v":"Mortality multiplierHTN - Uncontrolled"},{"v":6.1,"d":"6"},{"v":6.1,"d":"6"},{"v":6.1,"d":"6"},1,null,{"$f":"'Model Specification_Old_input'!$D103","v":{"v":6.1,"d":"6.10"}},{"$f":"'Model Specification_Old_input'!$D103","v":{"v":6.1,"d":"6.10"}},{"$f":"'Model Specification_Old_input'!$D103","v":{"v":6.1,"d":"6.10"}},null,{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},null,5.49,5.49,5.49,null,6.71,6.71,6.71,null,"Mortality multiplierHTN - Uncontrolled",{"v":561915.38,"d":"$561,915.38"},{"v":552649.87,"d":"$552,649.87"},{"v":855.09,"d":"$855.09"},{"v":562046.11,"d":"$562,046.11"},{"v":552822.51,"d":"$552,822.51"},{"v":732.08,"d":"$732.08"},{"v":130.73000429998137,"d":"$130.73"},{"v":172.64000430001397,"d":"$172.64"},{"v":123.01000429999999,"d":"$123.01"},10,11,7,null,null,"Mortality multiplierHTN - Uncontrolled",{"v":425302.27,"d":"$425,302.27"},{"v":423850.36,"d":"$423,850.36"},{"v":3578.3,"d":"$3,578.30"},{"v":425309.07,"d":"$425,309.07"},{"v":423859.95,"d":"$423,859.95"},{"v":2732.77,"d":"$2,732.77"},{"v":6.800004299988358,"d":"$6.80"},{"v":9.590004300025612,"d":"$9.59"},{"v":845.5300043000002,"d":"$845.53"},11,11,4,null,null,"Mortality multiplierHTN - Uncontrolled",{"v":658817.46,"d":"$658,817.46"},{"v":657626.46,"d":"$657,626.46"},{"v":864.08,"d":"$864.08"},{"v":658837.07,"d":"$658,837.07"},{"v":657650.79,"d":"$657,650.79"},{"v":662.19,"d":"$662.19"},{"v":19.61000429998603,"d":"$19.61"},{"v":24.330004300074506,"d":"$24.33"},{"v":201.8900043,"d":"$201.89"},11,12,2,null,null,0.61,0.61,0.61,null,null,"Gamma","Gamma","Gamma",null,{"$f":"(L43^2)/(BU43^2)","v":99.99999999999999},{"$f":"(M43^2)/(BV43^2)","v":99.99999999999999},{"$f":"(N43^2)/(BW43^2)","v":99.99999999999999},null,{"$f":"(BU43^2)/L43","v":{"v":0.061,"d":"0.06"}},{"$f":"(BV43^2)/M43","v":{"v":0.061,"d":"0.06"}},{"$f":"(BW43^2)/N43","v":{"v":0.061,"d":"0.06"}},null,{"$f":"IF(BZ43=\"\",L41,IFERROR(_xlfn.GAMMA.INV(RAND(),CD43,CH43),\"\"))","v":{"v":6.688840765419726,"d":"6.69"}},{"v":6.399759306574641,"d":"6.40"},{"v":5.956736718384014,"d":"5.96"}]
[{"$nulls":52},{"$f":"RANK(AX44,AX$11:AX$44)","v":{"$error":"#N/A"}},{"$f":"RANK(AY44,AY$11:AY$44)","v":{"$error":"#N/A"}},{"$f":"RANK(AZ44,AZ$11:AZ$44)","v":{"$error":"#N/A"}},null,null,0]
[{"$nulls":27},"ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ",{"$nulls":3},"ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ","ZZ",{"$nulls":3},"ZZ",null,"ZZ"]

{"sheet":"Model Sensitivity control","index":22,"n_rows":106,"n_cols":32,"rows_kept":106,"merged":[[32,3,32,4],[32,5,32,6],[32,7,32,8]]}
[null,null,"Sensitivity"]
[]
[]
[null,null,"Model Specific Assumptions"]
[]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Population (Total diagnosed at last time point)",{"$f":"'Sensitivity engine'!G11","v":5844},{"$f":"'Sensitivity engine'!H11","v":5236},{"$f":"'Sensitivity engine'!I11","v":10075}]
[]
[null,null,"HTN Defn.","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,{"$f":"'Model Specification_Old_input'!C11","v":"<120 and <80 mmHg"},{"$f":"'Model Specification_Old_input'!D11","v":"Controlled"},{"$f":"'Model Specification_Old_input'!E11","v":"Controlled"},{"$f":"'Model Specification_Old_input'!F11","v":"Controlled"}]
[null,null,{"$f":"'Model Specification_Old_input'!C12","v":"120-129 or 80-84"},{"$f":"'Model Specification_Old_input'!D12","v":"Controlled"},{"$f":"'Model Specification_Old_input'!E12","v":"Controlled"},{"$f":"'Model Specification_Old_input'!F12","v":"Controlled"}]
[null,null,{"$f":"'Model Specification_Old_input'!C13","v":"130 - 139 or 85 - 89"},{"$f":"'Model Specification_Old_input'!D13","v":"Controlled"},{"$f":"'Model Specification_Old_input'!E13","v":"Controlled"},{"$f":"'Model Specification_Old_input'!F13","v":"Uncontrolled"}]
[null,null,{"$f":"'Model Specification_Old_input'!C14","v":"140 - 159 or 90 - 99"},{"$f":"'Model Specification_Old_input'!D14","v":"Uncontrolled"},{"$f":"'Model Specification_Old_input'!E14","v":"Uncontrolled"},{"$f":"'Model Specification_Old_input'!F14","v":"Uncontrolled"}]
[null,null,{"$f":"'Model Specification_Old_input'!C15","v":"160 - 179 or 100 - 109"},{"$f":"'Model Specification_Old_input'!D15","v":"Uncontrolled"},{"$f":"'Model Specification_Old_input'!E15","v":"Uncontrolled"},{"$f":"'Model Specification_Old_input'!F15","v":"Uncontrolled"}]
[null,null,{"$f":"'Model Specification_Old_input'!C16","v":"≥ 180 or ≥ 110"},{"$f":"'Model Specification_Old_input'!D16","v":"Uncontrolled"},{"$f":"'Model Specification_Old_input'!E16","v":"Uncontrolled"},{"$f":"'Model Specification_Old_input'!F16","v":"Uncontrolled"}]
[]
[]
[null,null,"Baseline distribution"]
[null,null,"Scenario","Dashboard Values ","Dashboard Values ","Dashboard Values "]
[]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"BP categories at baseline","Proportion ","Proportion ","Proportion "]
[null,null,{"$f":"'Model Specification_Old_input'!C24","v":"<120 and <80 mmHg"},{"$f":"'Model Specification_Old_input'!D24","v":{"v":0.025260804769001485,"d":"3%"}},{"$f":"'Model Specification_Old_input'!E24","v":{"v":0.01790259485129572,"d":"2%"}},{"$f":"'Model Specification_Old_input'!F24","v":{"v":0.01026910691918951,"d":"1%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C25","v":"120-129 or 80-84"},{"$f":"'Model Specification_Old_input'!D25","v":{"v":0.058345752608047696,"d":"6%"}},{"$f":"'Model Specification_Old_input'!E25","v":{"v":0.03826508823177711,"d":"4%"}},{"$f":"'Model Specification_Old_input'!F25","v":{"v":0.020599521939389107,"d":"2%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C26","v":"130 - 139 or 85 - 89"},{"$f":"'Model Specification_Old_input'!D26","v":{"v":0.039120715350223545,"d":"4%"}},{"$f":"'Model Specification_Old_input'!E26","v":{"v":0.07707682058115103,"d":"8%"}},{"$f":"'Model Specification_Old_input'!F26","v":{"v":0.23399726357021544,"d":"23%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C27","v":"140 - 159 or 90 - 99"},{"$f":"'Model Specification_Old_input'!D27","v":{"v":0.4243218902309812,"d":"42%"}},{"$f":"'Model Specification_Old_input'!E27","v":{"v":0.3928990982444273,"d":"39%"}},{"$f":"'Model Specification_Old_input'!F27","v":{"v":0.39820806371329015,"d":"40%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C28","v":"160 - 179 or 100 - 109"},{"$f":"'Model Specification_Old_input'!D28","v":{"v":0.33741258741258745,"d":"34%"}},{"$f":"'Model Specification_Old_input'!E28","v":{"v":0.27197553644775946,"d":"27%"}},{"$f":"'Model Specification_Old_input'!F28","v":{"v":0.2518816081402533,"d":"25%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C29","v":"≥ 180 or ≥ 110"},{"$f":"'Model Specification_Old_input'!D29","v":{"v":0.11553824962915873,"d":"12%"}},{"$f":"'Model Specification_Old_input'!E29","v":{"v":0.2018808616435894,"d":"20%"}},{"$f":"'Model Specification_Old_input'!F29","v":{"v":0.08504443571766247,"d":"9%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C30","v":"Total "},{"$f":"SUM(D23:D28)","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUM(E23:E28)","v":{"v":1,"d":"100%"}},{"$f":"SUM(F23:F28)","v":{"v":1,"d":"100%"}}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C32","v":"CARDIO Time period"}]
[null,null,{"$f":"'Model Specification_Old_input'!C33","v":"Hypertension control evolution over time (change from baseline)"}]
[null,null,{"$f":"'Model Specification_Old_input'!C34","v":"CARDIO"},{"$f":"'Model Specification_Old_input'!D34","v":"Dashboard Values "},{"$f":"'Model Specification_Old_input'!E34","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!F34","v":"Dashboard Values "},{"$f":"'Model Specification_Old_input'!G34","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!H34","v":"Dashboard Values "},{"$f":"'Model Specification_Old_input'!I34","v":{"v":0,"d":"0.0%"}},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P34","v":"Without CARDIO"}]
[{"$nulls":3},{"$f":"'Model Specification_Old_input'!D35","v":"Sao Paulo"},null,{"$f":"'Model Specification_Old_input'!F35","v":"Dakar"},null,{"$f":"'Model Specification_Old_input'!H35","v":"UlaanBaatar"},{"$nulls":8},{"$f":"'Model Specification_Old_input'!Q35","v":"Sao Paulo"},null,{"$f":"'Model Specification_Old_input'!S35","v":"Dakar"},null,{"$f":"'Model Specification_Old_input'!U35","v":"UlaanBaatar"},{"$nulls":4},{"$f":"D34","v":"Sao Paulo"},null,{"$f":"F34","v":"Dakar"},null,{"$f":"H34","v":"UlaanBaatar"}]
[null,null,{"$f":"'Model Specification_Old_input'!C36","v":"BP categories  Y1,Y2"},{"$f":"'Model Specification_Old_input'!D36","v":"Y1"},{"$f":"'Model Specification_Old_input'!E36","v":"Y2"},{"$f":"'Model Specification_Old_input'!F36","v":"Y1"},{"$f":"'Model Specification_Old_input'!G36","v":"Y2"},{"$f":"'Model Specification_Old_input'!H36","v":"Y1"},{"$f":"'Model Specification_Old_input'!I36","v":"Y2"},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P36","v":"BP categories at baseline"},{"$f":"'Model Specification_Old_input'!Q36","v":"Y1"},{"$f":"'Model Specification_Old_input'!R36","v":"Y2"},{"$f":"'Model Specification_Old_input'!S36","v":"Y1"},{"$f":"'Model Specification_Old_input'!T36","v":"Y2"},{"$f":"'Model Specification_Old_input'!U36","v":"Y1"},{"$f":"'Model Specification_Old_input'!V36","v":"Y2"},{"$nulls":3},{"$f":"D35","v":"Y1"},{"$f":"E35","v":"Y2"},{"$f":"F35","v":"Y1"},{"$f":"G35","v":"Y2"},{"$f":"H35","v":"Y1"},{"$f":"I35","v":"Y2"}]
[null,null,{"$f":"'Model Specification_Old_input'!C37","v":"Total control (N)"},{"$f":"'Model Specification_Old_input'!D37","v":""},{"$f":"'Model Specification_Old_input'!E37","v":1824},{"$f":"'Model Specification_Old_input'!F37","v":0},{"$f":"'Model Specification_Old_input'!G37","v":1016},{"$f":"'Model Specification_Old_input'!H37","v":0},{"$f":"'Model Specification_Old_input'!I37","v":1986},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P37","v":0},{"$f":"'Model Specification_Old_input'!Q37","v":{"v":0,"d":"0%"}},{"$f":"'Model Specification_Old_input'!R37","v":{"v":0,"d":"0%"}},{"$f":"'Model Specification_Old_input'!S37","v":{"v":0,"d":"0%"}},{"$f":"'Model Specification_Old_input'!T37","v":{"v":0,"d":"0%"}},{"$f":"'Model Specification_Old_input'!U37","v":{"v":0,"d":"0%"}},{"$f":"'Model Specification_Old_input'!V37","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$f":"Var_1","v":0}]
[null,null,{"$f":"'Model Specification_Old_input'!C38","v":"<120 and <80 mmHg"},{"$f":"'Model Specification_Old_input'!D38","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!G12","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!F38","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!H12","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!H38","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!I12","v":{"v":1,"d":"100.0%"}},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P38","v":"<120 and <80 mmHg"},{"$f":"'Model Specification_Old_input'!Q38","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!R38","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!S38","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!T38","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!U38","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!V38","v":{"v":1,"d":"100.0%"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C39","v":"120-129 or 80-84"},{"$f":"'Model Specification_Old_input'!D39","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!G13","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!F39","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!H13","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!H39","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!I13","v":{"v":1,"d":"100.0%"}},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P39","v":"120-129 or 80-84"},{"$f":"'Model Specification_Old_input'!Q39","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!R39","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!S39","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!T39","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!U39","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!V39","v":{"v":1,"d":"100.0%"}},{"$nulls":3},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C40","v":"130 - 139 or 85 - 89"},{"$f":"'Model Specification_Old_input'!D40","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!G14","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!F40","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!H14","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!H40","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!I14","v":{"v":0.1715484238581012,"d":"17.2%"}},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P40","v":"130 - 139 or 85 - 89"},{"$f":"'Model Specification_Old_input'!Q40","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!R40","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!S40","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!T40","v":{"v":1,"d":"100.0%"}},{"$f":"'Model Specification_Old_input'!U40","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!V40","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0.0%"},null,{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},null,{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C41","v":"140 - 159 or 90 - 99"},{"$f":"'Model Specification_Old_input'!D41*(1+Z40)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!G15","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"'Model Specification_Old_input'!F41*(1+AB40)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!H15","v":{"v":0.07014290588012173,"d":"7.0%"}},{"$f":"'Model Specification_Old_input'!H41*(1+AD40)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!I15","v":{"v":0.1715484238581011,"d":"17.2%"}},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P41","v":"140 - 159 or 90 - 99"},{"$f":"'Model Specification_Old_input'!Q41","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!R41","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!S41","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!T41","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!U41","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!V41","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0.0%"},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C42","v":"160 - 179 or 100 - 109"},{"$f":"'Model Specification_Old_input'!D42*(1+Z41)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!G16","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"'Model Specification_Old_input'!F42*(1+AB41)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!H16","v":{"v":0.07014290588012162,"d":"7.0%"}},{"$f":"'Model Specification_Old_input'!H42*(1+AD41)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!I16","v":{"v":0.1715484238581012,"d":"17.2%"}},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P42","v":"160 - 179 or 100 - 109"},{"$f":"'Model Specification_Old_input'!Q42","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!R42","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!S42","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!T42","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!U42","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!V42","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0.0%"},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C43","v":"≥ 180 or ≥ 110"},{"$f":"'Model Specification_Old_input'!D43*(1+Z42)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!G17","v":{"v":0.21588237171644087,"d":"21.6%"}},{"$f":"'Model Specification_Old_input'!F43*(1+AB42)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!H17","v":{"v":0.07014290588012162,"d":"7.0%"}},{"$f":"'Model Specification_Old_input'!H43*(1+AD42)","v":{"v":0,"d":"0.0%"}},{"$f":"'Sensitivity engine'!I17","v":{"v":0.1715484238581012,"d":"17.2%"}},{"$nulls":6},{"$f":"'Model Specification_Old_input'!P43","v":"≥ 180 or ≥ 110"},{"$f":"'Model Specification_Old_input'!Q43","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!R43","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!S43","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!T43","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!U43","v":{"v":0,"d":"0.0%"}},{"$f":"'Model Specification_Old_input'!V43","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0.0%"},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[{"$nulls":18},{"$f":"IF(E16=\"Controlled\",100%,0)","v":0},null,{"$f":"IF(F16=\"Controlled\",100%,0)","v":0},{"$f":"IF(G16=\"Controlled\",100%,0)","v":0}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C46","v":"Projected Time period"}]
[{"$nulls":3},"Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Population",{"$f":"population_SP","v":5844},{"$f":"population_Dakar","v":5236},{"$f":"population_UB","v":10075}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C50","v":"Time horizon (in years)"},{"$f":"'Model Specification_Old_input'!D50","v":10}]
[]
[{"$nulls":3},{"$f":"'Model Specification_Old_input'!D52","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!E52","v":"Dakar"},{"$f":"'Model Specification_Old_input'!F52","v":"UlaanBaatar"},{"$nulls":19},{"$f":"D51","v":"Sao Paulo"},{"$f":"E51","v":"Dakar"},{"$f":"F51","v":"UlaanBaatar"}]
[null,null,{"$f":"'Model Specification_Old_input'!C53","v":"Mean age"},{"$f":"'Sensitivity engine'!G18","v":62},{"$f":"'Sensitivity engine'!H18","v":58},{"$f":"'Sensitivity engine'!I18","v":61},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C54","v":"Male"},{"$f":"'Model Specification_Old_input'!D54*(1+Z53)","v":{"v":0.26871938418474456,"d":"27%"}},{"$f":"'Model Specification_Old_input'!E54*(1+AA53)","v":{"v":0.2248,"d":"22%"}},{"$f":"'Model Specification_Old_input'!F54*(1+AB53)","v":{"v":0.36679960119641075,"d":"37%"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C55","v":"Discount (costs)"},{"$f":"'Model Specification_Old_input'!D55*(1+Z54)","v":{"v":0.05,"d":"5%"}},{"$f":"'Model Specification_Old_input'!E55*(1+AA54)","v":{"v":0.03,"d":"3.0%"}},{"$f":"'Model Specification_Old_input'!F55*(1+AB54)","v":{"v":0.03,"d":"3%"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C56","v":"Discount (benefits)"},{"$f":"'Model Specification_Old_input'!D56*(1+Z55)","v":{"v":0.05,"d":"5%"}},{"$f":"'Model Specification_Old_input'!E56*(1+AA55)","v":{"v":0.03,"d":"3.0%"}},{"$f":"'Model Specification_Old_input'!F56*(1+AB55)","v":{"v":0.03,"d":"3%"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C58","v":"Risk of CV (annual)"},{"$f":"'Model Specification_Old_input'!D58","v":"Before CARDIO"},{"$nulls":3},{"$f":"'Model Specification_Old_input'!H58","v":"After CARDIO"},{"$nulls":17},{"$f":"H57","v":"After CARDIO"},{"$nulls":3},{"$f":"D57","v":"Before CARDIO"}]
[{"$nulls":3},{"$f":"'Model Specification_Old_input'!D59","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!E59","v":"Dakar"},{"$f":"'Model Specification_Old_input'!F59","v":"UlaanBaatar"},null,{"$f":"'Model Specification_Old_input'!H59","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!I59","v":"Dakar"},{"$f":"'Model Specification_Old_input'!J59","v":"UlaanBaatar"},{"$nulls":15},{"$f":"H58","v":"Sao Paulo"},{"$f":"I58","v":"Dakar"},{"$f":"J58","v":"UlaanBaatar"},null,{"$f":"D58","v":"Sao Paulo"},{"$f":"E58","v":"Dakar"},{"$f":"F58","v":"UlaanBaatar"}]
[null,null,{"$f":"'Model Specification_Old_input'!C60","v":"Coronary heart disease*(CVD)"},{"$f":"'Model Specification_Old_input'!D60*(1+AD59)","v":{"v":0.022927632124404407,"d":"2.29%"}},{"$f":"'Model Specification_Old_input'!E60*(1+AE59)","v":{"v":0.01957319555356074,"d":"1.96%"}},{"$f":"'Model Specification_Old_input'!F60*(1+AF59)","v":{"v":0.010849105739730858,"d":"1.0849%"}},null,{"$f":"'Sensitivity engine'!G22","v":{"v":0.022198749977827337,"d":"2.22%"}},{"$f":"'Sensitivity engine'!H22","v":{"v":0.019359190555970462,"d":"1.94%"}},{"$f":"'Sensitivity engine'!I22","v":{"v":0.010735196781848422,"d":"1.07%"}},{"$nulls":15},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C61","v":"Proportion of CHD events that are Stroke"},{"$f":"'Model Specification_Old_input'!D61*(1+AD60)","v":{"v":0.3,"d":"30.00%"}},{"$f":"'Model Specification_Old_input'!E61*(1+AE60)","v":{"v":0.3,"d":"30.00%"}},{"$f":"'Model Specification_Old_input'!F61*(1+AF60)","v":{"v":0.3,"d":"30.00%"}},null,{"$f":"'Sensitivity engine'!G23","v":{"v":0.3,"d":"30.00%"}},{"$f":"'Sensitivity engine'!H23","v":{"v":0.3,"d":"30.00%"}},{"$f":"'Sensitivity engine'!I23","v":{"v":0.3,"d":"30.00%"}},{"$nulls":15},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C62","v":"Stroke"},{"$f":"'Model Specification_Old_input'!D62*(1+AD61)","v":{"v":0.006878289637321322,"d":"0.69%"}},{"$f":"'Model Specification_Old_input'!E62*(1+AE61)","v":{"v":0.005871958666068222,"d":"0.59%"}},{"$f":"'Model Specification_Old_input'!F62*(1+AF61)","v":{"v":3.2547317219192573E-3,"d":"0.33%"}},null,{"$f":"'Sensitivity engine'!G24","v":{"v":0.006659624993348201,"d":"0.67%"}},{"$f":"'Sensitivity engine'!H24","v":{"v":0.005807757166791138,"d":"0.58%"}},{"$f":"'Sensitivity engine'!I24","v":{"v":3.2205590345545263E-3,"d":"0.32%"}},{"$nulls":15},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,"Costs",{"$f":"'Model Specification_Old_input'!D64","v":"In USD"},{"$nulls":3},{"$f":"'Model Specification_Old_input'!H64","v":"In Real"}]
[{"$nulls":3},{"$f":"'Model Specification_Old_input'!D65","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!E65","v":"Dakar"},{"$f":"'Model Specification_Old_input'!F65","v":"UlaanBaatar"},null,{"$f":"'Model Specification_Old_input'!H65","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!I65","v":"Dakar"},{"$f":"'Model Specification_Old_input'!J65","v":"UlaanBaatar"},{"$nulls":15},{"$f":"D64","v":"Sao Paulo"},{"$f":"E64","v":"Dakar"},{"$f":"F64","v":"UlaanBaatar"}]
[null,null,{"$f":"'Model Specification_Old_input'!C66","v":"Direct costs"},{"$f":"'Sensitivity engine'!G25","v":{"v":1182459,"d":"$1,182,459"}},{"$f":"'Sensitivity engine'!H25","v":{"v":857854,"d":"$857,854"}},{"$f":"'Sensitivity engine'!I25","v":{"v":1327543,"d":"$1,327,543"}},null,{"$f":"D65/exchange_SP","v":{"v":6348858.8628,"d":"$6,348,859"}},{"$f":"E65/exchange_SP","v":{"v":4605989.6968,"d":"$4,605,990"}},{"$f":"F65/exchange_SP","v":{"v":7127843.875600001,"d":"$7,127,844"}},{"$nulls":15},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"\"Direct Cost \"& 'Model Specification_Old_input'!C67","v":"Direct Cost Adjustment factor"},{"$f":"'Sensitivity engine'!G26","v":{"v":0.4999998985165659,"d":"50%"}},{"$f":"'Sensitivity engine'!H26","v":{"v":0.49999976686009506,"d":"50%"}},{"$f":"'Sensitivity engine'!I26","v":{"v":0.4999998342803209,"d":"50%"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C68","v":"Cost of implementing program"},{"$f":"D65*(1-D66)","v":{"v":591229.62,"d":"$591,230"}},{"$f":"E65*(1-E66)","v":{"v":428927.2,"d":"$428,927"}},{"$f":"F65*(1-F66)","v":{"v":663771.72,"d":"$663,772"}},null,{"$f":"D67/exchange_SP","v":{"v":3174430.0757040004,"d":"$3,174,430"}},{"$f":"E67/exchange_SP","v":{"v":2302995.92224,"d":"$2,302,996"}},{"$f":"F67/exchange_SP","v":{"v":3563923.119024,"d":"$3,563,923"}}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C70","v":"Post CARDIO running. cost"},{"$f":"'Sensitivity engine'!G27","v":{"v":59122.962,"d":"$59,123"}},{"$f":"'Sensitivity engine'!H27","v":{"v":42892.72,"d":"$42,893"}},{"$f":"'Sensitivity engine'!I27","v":{"v":66377.172,"d":"$66,377"}},null,{"$f":"D69/exchange_SP","v":{"v":317443.0075704,"d":"$317,443"}},{"$f":"E69/exchange_SP","v":{"v":230299.59222400002,"d":"$230,300"}},{"$f":"F69/exchange_SP","v":{"v":356392.31190240005,"d":"$356,392"}},{"$nulls":15},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C72","v":"Hypertension - controlled"},{"$f":"'Sensitivity engine'!G28","v":{"v":1023.1200000000001,"d":"R$ 1,023"}},{"$f":"'Sensitivity engine'!H28","v":{"v":746.8029197080292,"d":"R$ 747"}},{"$f":"'Sensitivity engine'!I28","v":{"v":183.68402154398564,"d":"R$ 183.68"}},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C73","v":"Hypertension - uncontrolled"},{"$f":"'Sensitivity engine'!G29","v":{"v":1023.1200000000001,"d":"R$ 1,023"}},{"$f":"'Sensitivity engine'!H29","v":{"v":746.8029197080292,"d":"R$ 747"}},{"$f":"'Sensitivity engine'!I29","v":{"v":183.68402154398564,"d":"R$ 183.68"}},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C74","v":"Coronary heart disease/event"},{"$f":"'Sensitivity engine'!G30","v":{"v":8169.452568,"d":"R$ 8,169"}},{"$f":"'Sensitivity engine'!H30","v":{"v":5963.104064233576,"d":"R$ 5,963"}},{"$f":"'Sensitivity engine'!I30","v":{"v":1466.6880732495508,"d":"R$ 1,466.69"}},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C75","v":"Stroke/event"},{"$f":"'Sensitivity engine'!G31","v":{"v":31485,"d":"R$ 31,485"}},{"$f":"'Sensitivity engine'!H31","v":{"v":22981.75182481752,"d":"R$ 22,982"}},{"$f":"'Sensitivity engine'!I31","v":{"v":5652.6032315978455,"d":"R$ 5,652.60"}},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[]
[null,null,"Fatal event costs","Sao Paulo","Dakar","UlaanBaatar"]
[null,null,"Coronary heart disease",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"}]
[null,null,"Stroke",{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C81","v":"Indirect costs"},{"$f":"'Model Specification_Old_input'!D81","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!E81","v":"Dakar"},{"$f":"'Model Specification_Old_input'!F81","v":"UlaanBaatar"},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C82","v":"Annual loss of productivity cost(HTN)"},{"$f":"'Sensitivity engine'!G32","v":{"v":153.13098978929764,"d":"R$ 153"}},{"$f":"'Sensitivity engine'!H32","v":{"v":111.7744451016771,"d":"R$ 112"}},{"$f":"'Sensitivity engine'!I32","v":{"v":27.49209870543943,"d":"R$ 27.49"}}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C84","v":"Utility of health states"}]
[null,null,{"$f":"'Model Specification_Old_input'!C85","v":"Hypertension utility with age"},{"$f":"'Model Specification_Old_input'!D85","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!E85","v":"Dakar"},{"$f":"'Model Specification_Old_input'!F85","v":"UlaanBaatar"},{"$nulls":19},{"$f":"D84","v":"Sao Paulo"},{"$f":"E84","v":"Dakar"},{"$f":"F84","v":"UlaanBaatar"}]
[null,null,{"$f":"'Model Specification_Old_input'!C86","v":"Age 50-59"},{"$f":"'Sensitivity engine'!G33","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"'Sensitivity engine'!H33","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"'Sensitivity engine'!I33","v":{"v":0.8444042553191489,"d":"0.84"}},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C87","v":"Age 60-69"},{"$f":"'Sensitivity engine'!G34","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"'Sensitivity engine'!H34","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"'Sensitivity engine'!I34","v":{"v":0.8199468085106384,"d":"0.82"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C88","v":"Age 70-79"},{"$f":"'Sensitivity engine'!G35","v":{"v":0.780563829787234,"d":"0.78"}},{"$f":"'Sensitivity engine'!H35","v":{"v":0.780563829787234,"d":"0.78"}},{"$f":"'Sensitivity engine'!I35","v":{"v":0.780563829787234,"d":"0.78"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C89","v":"Age 80-100"},{"$f":"'Sensitivity engine'!G36","v":{"v":0.7418936170212767,"d":"0.74"}},{"$f":"'Sensitivity engine'!H36","v":{"v":0.7418936170212767,"d":"0.74"}},{"$f":"'Sensitivity engine'!I36","v":{"v":0.7418936170212767,"d":"0.74"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C90","v":"Disutility (annual)"}]
[null,null,{"$f":"'Model Specification_Old_input'!C91","v":"Coronary heart disease"},{"$f":"'Sensitivity engine'!G37","v":{"v":-0.018,"d":"-0.02"}},{"$f":"'Sensitivity engine'!H37","v":{"v":-0.018,"d":"-0.02"}},{"$f":"'Sensitivity engine'!I37","v":{"v":-0.018,"d":"-0.02"}},{"$nulls":19},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$f":"'Model Specification_Old_input'!C92","v":"Stroke"},{"$f":"'Sensitivity engine'!G38","v":{"v":-0.0483,"d":"-0.05"}},{"$f":"'Sensitivity engine'!H38","v":{"v":-0.0483,"d":"-0.05"}},{"$f":"'Sensitivity engine'!I38","v":{"v":-0.0483,"d":"-0.05"}},{"$nulls":19},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C94","v":"Exchange rate"}]
[null,null,{"$f":"'Model Specification_Old_input'!C95","v":"Real to USD"},{"$f":"'Sensitivity engine'!G39","v":{"v":0.18624748565894358,"d":"0.19"}},{"$nulls":21},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C97","v":"Purchasing power parity conversion factor"}]
[null,null,{"$f":"'Model Specification_Old_input'!C98","v":"Sao Paulo to Senegal"},{"$f":"'Sensitivity engine'!G40","v":1.37},{"$nulls":21},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C99","v":"Sao Paulo to Mongolia"},{"$f":"'Sensitivity engine'!G41","v":5.57},{"$nulls":21},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[]
[null,null,{"$f":"'Model Specification_Old_input'!C101","v":"Mortality multiplier"}]
[null,null,{"$f":"'Model Specification_Old_input'!C102","v":"HTN - Controlled"},{"$f":"'Sensitivity engine'!G42","v":{"v":2.1,"d":"2.10"}},{"$nulls":21},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[null,null,{"$f":"'Model Specification_Old_input'!C103","v":"HTN - Uncontrolled"},{"$f":"'Sensitivity engine'!G43","v":{"v":6.1,"d":"6.10"}},{"$nulls":21},{"$f":"Var_1","v":{"v":0,"d":"0.0%"}}]
[]
[]
[{"$nulls":3},{"$f":"'Model Specification_Old_input'!D106","v":"Sao Paulo"},{"$f":"'Model Specification_Old_input'!E106","v":"Dakar"},{"$f":"'Model Specification_Old_input'!F106","v":"UlaanBaatar"}]
[null,null,{"$f":"'Model Specification_Old_input'!C107","v":"CARDIO Programme Duration"},{"$f":"'Model Specification_Old_input'!D107","v":"Two Year"},{"$f":"'Model Specification_Old_input'!E107","v":"Two Year"},{"$f":"'Model Specification_Old_input'!F107","v":"Two Year"}]

{"sheet":"Trace_CARDIO_SP","index":23,"n_rows":68,"n_cols":85,"rows_kept":68,"merged":[[6,5,6,10],[6,20,6,22],[7,23,7,28],[7,29,7,34],[14,20,14,22],[14,23,14,28],[14,29,14,34]]}
["Sao Paulo",{"$f":"population_SP","v":5844}]
[{"$nulls":4},"Post intervention",8,8,8,8,8,8,null,9,9,9,9,9,9]
[{"$nulls":4},"During Intervention stage",{"$f":"IF(F4=\"Controlled\",9,8)","v":9},{"$f":"IF(G4=\"Controlled\",9,8)","v":9},9,8,8,8,null,{"$f":"IF(M4=\"Controlled\",9,8)","v":9},{"$f":"IF(N4=\"Controlled\",9,8)","v":9},9,8,8,8]
[{"$nulls":4},"HTN Defn",{"$f":"VLOOKUP(F8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(G8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(H8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(I8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(J8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(K8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},null,{"$f":"VLOOKUP(M8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(N8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(O8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(P8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(Q8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(R8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"}]
[{"$nulls":5},"Controlled"]
[null,null,"CARDIO phase",{"$nulls":56},{"$f":"BH17/AT17-1","v":{"v":-0.04761904761904767,"d":"-5%"}}]
[{"$nulls":5},"HTN - without control-Baseline",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",{"$nulls":17},"Costs (undiscounted)",{"$nulls":8},"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death-Uncontrolled","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","Total Costs","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,0,{"$f":"CEILING(age_SP,1)","v":62},{"$f":"IF(D9<60,1,IF(D9<70,2,IF(D9<80,3,4)))","v":2},{"$f":"population_SP*VLOOKUP(F8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":147.62414307004468,"d":"148"}},{"$f":"population_SP*VLOOKUP(G8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":340.9725782414307,"d":"341"}},{"$f":"population_SP*VLOOKUP(H8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":228.6214605067064,"d":"229"}},{"$f":"population_SP*VLOOKUP(I8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2479.737126509854,"d":"2480"}},{"$f":"population_SP*VLOOKUP(J8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":1971.839160839161,"d":"1972"}},{"$f":"population_SP*VLOOKUP(K8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":675.2055308328037,"d":"675"}},null,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"$f":"IF(SUM(F9:S9)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$nulls":3},"<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":7},"(undiscounted)"]
[null,null,1,{"$f":"D9+1","v":63},{"$f":"IF(D10<60,1,IF(D10<70,2,IF(D10<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$D37))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":145.29279793525,"d":"145.29"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$D38))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":335.58778992124127,"d":"335.59"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$D39))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":225.0109702537058,"d":"225.01"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$D40))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":2404.3644299423136,"d":"2404.36"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$D41))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1911.9042454962976,"d":"1911.90"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$D42))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":654.6823628517625,"d":"654.68"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$D37))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$D38))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$D39))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$D40))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$D41))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$D42))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":167.15740359943,"d":"167.16"}},{"$f":"F9*'Model Sensitivity control'!$D37*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,M$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G9*'Model Sensitivity control'!$D38*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,N$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H9*'Model Sensitivity control'!$D39*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,O$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I9*'Model Sensitivity control'!$D40*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,P$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$D41*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$D42*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,R$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$D37*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$D38*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$D39*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$D40*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$D41*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$D42*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(SUM(F10:S10)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F10:K10)*r_CHD_2y_CARDIO_SP","v":{"v":157.0839590577934,"d":"157.08"}},{"$f":"SUM(F10:K10)*r_Stroke_2y_CARDIO_SP","v":{"v":47.12518771733802,"d":"47.13"}},null,{"$f":"M10*r_CHD_CARDIO_Cat1_SP","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_CHD_CARDIO_Cat2_SP","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_CHD_CARDIO_Cat3_SP","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_CHD_CARDIO_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_CHD_CARDIO_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_CHD_CARDIO_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"M10*r_Stroke_CARDIO_Cat1_SP","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_Stroke_CARDIO_Cat2_SP","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_Stroke_CARDIO_Cat3_SP","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_Stroke_CARDIO_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_Stroke_CARDIO_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_Stroke_CARDIO_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)","v":{"v":157.0839590577934,"d":"157.08"}},{"$f":"SUM(V10,AD10:AI10)","v":{"v":47.12518771733802,"d":"47.13"}},{"$f":"SUM(S10,L10)","v":{"v":167.15740359943,"d":"167.16"}},{"$f":"SUM(F10:K10)*c_HTNuncontrolled_SP","v":{"v":5808091.197229352,"d":"R$ 5,808,091.2"}},{"$f":"SUM(M10:R10)*c_HTN_SP","v":{"v":0,"d":"R$ 0.0"}},{"$f":"SUM(U10,X10:AC10)*c_CHD_SP","v":{"v":1283289.9527162972,"d":"R$ 1,283,290.0"}},{"$f":"SUM(V10,AD10:AI10)*c_Stroke_SP","v":{"v":1483736.5352803876,"d":"R$ 1,483,736.5"}},{"$f":"SUM(U10,X10:AC10)*c_productivity_SP","v":{"v":24054.42213054141,"d":"R$ 24,054.4"}},{"$f":"SUM(U10,AD10:AI10)*c_productivity_SP","v":{"v":24054.42213054141,"d":"R$ 24,054.4"}},null,{"$f":"SUM(AM10:AS10)","v":{"v":8623226.52948712,"d":"R$ 8,623,226.5"}},{"$f":"IF(E10=1,u_HTN_50_59,IF(E10=2,u_HTN_60_59,IF(E10=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F10:K10)*AU10","v":{"v":4654.708969335894,"d":"4654.71"}},{"$f":"SUM(M10:R10)*AU10","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)*u_CHD","v":{"v":-2.827511263040281,"d":"-2.83"}},{"$f":"SUM(V10,AD10:AI10)*u_Stroke","v":{"v":-2.2761465667474265,"d":"-2.28"}},{"$f":"SUM(AV10:AY10)","v":{"v":4649.605311506107,"d":"4649.61"}},{"$f":"AM10/(1+disc_c_SP)^C10","v":{"v":5531515.425932716,"d":"R$ 5,531,515.4"}},{"$f":"AN10/(1+disc_c_SP)^C10","v":{"v":0,"d":"R$ 0.0"}},{"$f":"AO10/(1+disc_c_SP)^C10","v":{"v":1222180.9073488545,"d":"R$ 1,222,180.9"}},{"$f":"AP10/(1+disc_c_SP)^C10","v":{"v":1413082.41455275,"d":"R$ 1,413,082.4"}},{"$f":"AQ10/(1+disc_c_SP)^C10","v":{"v":22908.973457658485,"d":"R$ 22,909.0"}},{"$f":"AR10/(1+disc_c_SP)^C10","v":{"v":22908.973457658485,"d":"R$ 22,909.0"}},null,{"$f":"SUM(BA10:BG10)","v":{"v":8212596.6947496375,"d":"R$ 8,212,596.7"}},{"$f":"AV10/(1+disc_b_SP)^C10","v":{"v":4433.0561612722795,"d":"4433.06"}},{"$f":"AW10/(1+disc_b_SP)^C10","v":{"v":0,"d":"0.00"}},{"$f":"AX10/(1+disc_b_SP)^C10","v":{"v":-2.692867869562172,"d":"-2.69"}},{"$f":"AY10/(1+disc_b_SP)^C10","v":{"v":-2.167758634997549,"d":"-2.17"}},{"$f":"SUM(BI10:BL10)","v":{"v":4428.195534767719,"d":"4428.20"}}]
[null,null,{"$f":"D12-D9","v":1},{"$f":"D9+C11","v":63},{"$f":"IF(D11<60,1,IF(D11<70,2,IF(D11<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$E37))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$E38))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$E39))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$E40))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":1885.3045343357187,"d":"1885.30"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$E41))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1499.1578224838245,"d":"1499.16"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$E42))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":513.3479816384005,"d":"513.35"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$E37))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$E38))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$E39))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$E40))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$E41))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$E42))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":122.1896615420574,"d":"122.19"}},{"$f":"F9*'Model Sensitivity control'!$E37*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,M3,FALSE))","v":{"v":145.29279793525,"d":"145.29"}},{"$f":"G9*'Model Sensitivity control'!$E38*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,N3,FALSE))","v":{"v":335.58778992124127,"d":"335.59"}},{"$f":"H9*'Model Sensitivity control'!$E39*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,O3,FALSE))","v":{"v":225.0109702537058,"d":"225.01"}},{"$f":"I9*'Model Sensitivity control'!$E40*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,P3,FALSE))","v":{"v":519.059895606595,"d":"519.06"}},{"$f":"J9*'Model Sensitivity control'!$E41*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,Q3,FALSE))","v":{"v":412.74642301247314,"d":"412.75"}},{"$f":"K9*'Model Sensitivity control'!$E42*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,R3,FALSE))","v":{"v":141.334381213362,"d":"141.33"}},{"$f":"(F9*'Model Sensitivity control'!$E37*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$E38*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$E39*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$E40*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$E41*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$E42*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":44.9677420573726,"d":"44.97"}},{"$f":"IF(SUM(F11:S11)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F11:K11)*r_CHD_2y_CARDIO_SP","v":{"v":107.85634253970558,"d":"107.86"}},{"$f":"SUM(F11:K11)*r_Stroke_2y_CARDIO_SP","v":{"v":32.35690276191167,"d":"32.36"}},null,{"$f":"M11*r_CHD_CARDIO_Cat1_SP","v":{"v":3.2253184949436027,"d":"3.23"}},{"$f":"N11*r_CHD_CARDIO_Cat2_SP","v":{"v":7.449629444073279,"d":"7.45"}},{"$f":"O11*r_CHD_CARDIO_Cat3_SP","v":{"v":4.795163780093145,"d":"4.80"}},{"$f":"P11*r_CHD_CARDIO_Cat4_SP","v":{"v":9.563659102253007,"d":"9.56"}},{"$f":"Q11*r_CHD_CARDIO_Cat5_SP","v":{"v":4.67285187083519,"d":"4.67"}},{"$f":"R11*r_CHD_CARDIO_Cat6_SP","v":{"v":1.6000977618314438,"d":"1.60"}},{"$f":"M11*r_Stroke_CARDIO_Cat1_SP","v":{"v":0.9675955484830808,"d":"0.97"}},{"$f":"N11*r_Stroke_CARDIO_Cat2_SP","v":{"v":2.2348888332219836,"d":"2.23"}},{"$f":"O11*r_Stroke_CARDIO_Cat3_SP","v":{"v":1.4984886812791078,"d":"1.50"}},{"$f":"P11*r_Stroke_CARDIO_Cat4_SP","v":{"v":2.5579907478315267,"d":"2.56"}},{"$f":"Q11*r_Stroke_CARDIO_Cat5_SP","v":{"v":1.072007193897485,"d":"1.07"}},{"$f":"R11*r_Stroke_CARDIO_Cat6_SP","v":{"v":0.3670812512436842,"d":"0.37"}},{"$f":"SUM(U11,X11:AC11)","v":{"v":139.16306299373525,"d":"139.16"}},{"$f":"SUM(V11,AD11:AI11)","v":{"v":41.05495501786853,"d":"41.05"}},{"$f":"SUM(S11,L11)","v":{"v":167.15740359942998,"d":"167.16"}},{"$f":"SUM(F11:K11)*c_HTNuncontrolled_SP","v":{"v":3987927.7134830914,"d":"R$ 3,987,927.7"}},{"$f":"SUM(M11:R11)*c_HTN_SP","v":{"v":1820163.4837462606,"d":"R$ 1,820,163.5"}},{"$f":"SUM(U11,X11:AC11)*c_CHD_SP","v":{"v":1136886.0423449161,"d":"R$ 1,136,886.0"}},{"$f":"SUM(V11,AD11:AI11)*c_Stroke_SP","v":{"v":1292615.2587375906,"d":"R$ 1,292,615.3"}},{"$f":"SUM(U11,X11:AC11)*c_productivity_SP","v":{"v":21310.17757834106,"d":"R$ 21,310.2"}},{"$f":"SUM(U11,AD11:AI11)*c_productivity_SP","v":{"v":17848.089839352353,"d":"R$ 17,848.1"}},null,{"$f":"SUM(AM11:AS11)","v":{"v":8276750.765729552,"d":"R$ 8,276,750.8"}},{"$f":"IF(E11=1,u_HTN_50_59,IF(E11=2,u_HTN_60_59,IF(E11=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F11:K11)*AU11","v":{"v":3195.997147198362,"d":"3196.00"}},{"$f":"SUM(M11:R11)*AU11","v":{"v":1458.7118221375317,"d":"1458.71"}},{"$f":"SUM(U11,X11:AC11)*u_CHD","v":{"v":-2.5049351338872343,"d":"-2.50"}},{"$f":"SUM(V11,AD11:AI11)*u_Stroke","v":{"v":-1.98295432736305,"d":"-1.98"}},{"$f":"SUM(AV11:AY11)","v":{"v":4650.221079874644,"d":"4650.22"}},{"$f":"AM11/(1+disc_c_SP)^C11","v":{"v":3798026.3937934204,"d":"R$ 3,798,026.4"}},{"$f":"AN11/(1+disc_c_SP)^C11","v":{"v":1733489.0321392957,"d":"R$ 1,733,489.0"}},{"$f":"AO11/(1+disc_c_SP)^C11","v":{"v":1082748.6117570628,"d":"R$ 1,082,748.6"}},{"$f":"AP11/(1+disc_c_SP)^C11","v":{"v":1231062.1511786578,"d":"R$ 1,231,062.2"}},{"$f":"AQ11/(1+disc_c_SP)^C11","v":{"v":20295.407217467673,"d":"R$ 20,295.4"}},{"$f":"AR11/(1+disc_c_SP)^C11","v":{"v":16998.180799383194,"d":"R$ 16,998.2"}},null,{"$f":"SUM(BA11:BG11)","v":{"v":7882619.776885288,"d":"R$ 7,882,619.8"}},{"$f":"AV11/(1+disc_b_SP)^C11","v":{"v":3043.806806855583,"d":"3043.81"}},{"$f":"AW11/(1+disc_b_SP)^C11","v":{"v":1389.2493544166969,"d":"1389.25"}},{"$f":"AX11/(1+disc_b_SP)^C11","v":{"v":-2.3856525084640325,"d":"-2.39"}},{"$f":"AY11/(1+disc_b_SP)^C11","v":{"v":-1.8885279308219525,"d":"-1.89"}},{"$f":"SUM(BI11:BL11)","v":{"v":4428.781980832994,"d":"4428.78"}}]
[{"$nulls":3},{"$f":"IF('Model Specification_Old_input'!D5=\"Two Year\",D9+2,D9+1)","v":{"v":63,"d":"63.00"}},{"$f":"IF($C12=\"Y1\",E10,E11)","v":2},{"$f":"F11","v":{"v":0,"d":"0.00"}},{"$f":"G11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":1885.3045343357187,"d":"1885.30"},{"v":1499.1578224838245,"d":"1499.16"},{"v":513.3479816384005,"d":"513.35"},{"v":122.1896615420574,"d":"122.19"},{"v":145.29279793525,"d":"145.29"},{"v":335.58778992124127,"d":"335.59"},{"v":225.0109702537058,"d":"225.01"},{"v":519.059895606595,"d":"519.06"},{"v":412.74642301247314,"d":"412.75"},{"v":141.334381213362,"d":"141.33"},{"v":44.9677420573726,"d":"44.97"},null,{"$f":"U11","v":{"v":107.85634253970558,"d":"107.86"}},{"$f":"V11","v":{"v":32.35690276191167,"d":"32.36"}},null,{"$f":"X11","v":{"v":3.2253184949436027,"d":"3.23"}},{"v":7.449629444073279,"d":"7.45"},{"v":4.795163780093145,"d":"4.80"},{"v":9.563659102253007,"d":"9.56"},{"v":4.67285187083519,"d":"4.67"},{"v":1.6000977618314438,"d":"1.60"},{"v":0.9675955484830808,"d":"0.97"},{"v":2.2348888332219836,"d":"2.23"},{"v":1.4984886812791078,"d":"1.50"},{"v":2.5579907478315267,"d":"2.56"},{"v":1.072007193897485,"d":"1.07"},{"v":0.3670812512436842,"d":"0.37"},{"v":139.16306299373525,"d":"139.16"},{"v":41.05495501786853,"d":"41.05"},{"v":167.15740359942998,"d":"167.16"},{"v":3987927.7134830914,"d":"3987927.71"},{"v":1820163.4837462606,"d":"1820163.48"},{"v":1136886.0423449161,"d":"1136886.04"},{"v":1292615.2587375906,"d":"1292615.26"},{"v":21310.17757834106,"d":"21310.18"},{"v":17848.089839352353,"d":"17848.09"},null,{"$f":"AT11","v":{"v":8276750.765729552,"d":"8276750.77"}},{"v":0.8199468085106384,"d":"0.82"},{"v":3195.997147198362,"d":"3196.00"},{"v":1458.7118221375317,"d":"1458.71"},{"v":-2.5049351338872343,"d":"-2.50"},{"v":-1.98295432736305,"d":"-1.98"},{"v":4650.221079874644,"d":"4650.22"},{"v":3798026.3937934204,"d":"3798026.39"},{"v":1733489.0321392957,"d":"1733489.03"},{"v":1082748.6117570628,"d":"1082748.61"},{"v":1231062.1511786578,"d":"1231062.15"},{"v":20295.407217467673,"d":"20295.41"},{"v":16998.180799383194,"d":"16998.18"},null,{"$f":"BH11","v":{"v":7882619.776885288,"d":"7882619.78"}},{"v":3043.806806855583,"d":"3043.81"},{"v":1389.2493544166969,"d":"1389.25"},{"v":-2.3856525084640325,"d":"-2.39"},{"v":-1.8885279308219525,"d":"-1.89"},{"v":4428.781980832994,"d":"4428.78"}]
[{"$nulls":17},{"$f":"SUM(M12:R12)/population_SP","v":{"v":0.3044203042338513,"d":"30.4%"}},{"$f":"(S12+L12)/population_SP","v":{"v":0.02860325181372861,"d":"3%"}}]
[{"$nulls":38},"Costs (undiscounted)",{"$nulls":6},"Total Costs",null,"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs ",{"$nulls":15},"Cost Savings"]
[null,null,"Projected phase",null,null,"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",null,null,"CHD",{"$nulls":5},"Stroke",{"$nulls":37},"Progr + Maint. cost",null,"Cost w/o Programme cost","Cumulative Cost CARDIO","Cumulative Cost","Incremental cost","Breakeven","Year",null,"Breakeven Year",{"$f":"IFERROR(VLOOKUP(\"Yes\",$BV$15:$BW$62,2,0),\"Breakeven not reached\")","v":6},null,null,{"$f":"BC16","v":"CHD"},{"$f":"BD16","v":"Stroke"},null,{"$f":"CC15","v":"CHD"},{"$f":"CD15","v":"Stroke"}]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(undiscounted)","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)",null,null,0,null,{"$f":"(BH12-BP16)","v":{"v":7882619.776885288,"d":"7,882,619.8"}},{"$f":"SUM(BR$16:BR16)","v":{"v":7882619.776885288,"d":"7,882,619.8"}},{"$f":"Trace_SoC_SP!BH12","v":{"v":8229021.657337546,"d":"8,229,021.7"}},{"$f":"BT16-BS16","v":{"v":346401.8804522585,"d":"346,401.88"}},null,2,{"$nulls":5},{"$f":"(-BC17+Trace_SoC_SP!BC17)*exchange_SP","v":{"v":16626.240300191723,"d":"16,626.24"}},{"$f":"(-BD17+Trace_SoC_SP!BD17)*exchange_SP","v":{"v":23372.149007401724,"d":"23,372.15"}},"Y1",{"$f":"CC16","v":{"v":16626.240300191723,"d":"16,626.24"}},{"$f":"CD16","v":{"v":23372.149007401724,"d":"23,372.15"}}]
[null,null,1,{"$f":"D12+1","v":64},{"$f":"IF(D17<60,1,IF(D17<70,2,IF(D17<80,3,4)))","v":2},{"$f":"F12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1823.0440097060227,"d":"1823.04"}},{"$f":"J12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1449.6494535011748,"d":"1449.65"}},{"$f":"K12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":496.3951158958568,"d":"496.40"}},{"$f":"(F$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L12","v":{"v":250.911420896947,"d":"250.91"}},{"$f":"M12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":142.79983326228046,"d":"142.80"}},{"$f":"N12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":329.8297033757098,"d":"329.83"}},{"$f":"O12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":221.1501842557441,"d":"221.15"}},{"$f":"P12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":510.1537557201625,"d":"510.15"}},{"$f":"Q12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":405.6644322594064,"d":"405.66"}},{"$f":"R12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":138.90933589488762,"d":"138.91"}},{"$f":"(M12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,R$2,FALSE))+S12","v":{"v":75.49275523180889,"d":"75.49"}},{"$f":"IF(SUM(F17:S17)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F17:K17)*r_CHD_CARDIO_SP","v":{"v":83.66905501179319,"d":"83.67"}},{"$f":"SUM(F17:K17)*r_Stroke_CARDIO_SP","v":{"v":25.100716503537956,"d":"25.10"}},null,{"$f":"M17*r_CHD_CARDIO_Cat1_SP","v":{"v":3.1699777954647956,"d":"3.17"}},{"$f":"N17*r_CHD_CARDIO_Cat2_SP","v":{"v":7.3218071204983355,"d":"7.32"}},{"$f":"O17*r_CHD_CARDIO_Cat3_SP","v":{"v":4.712887341929963,"d":"4.71"}},{"$f":"P17*r_CHD_CARDIO_Cat4_SP","v":{"v":9.399563808989637,"d":"9.40"}},{"$f":"Q17*r_CHD_CARDIO_Cat5_SP","v":{"v":4.592674086378157,"d":"4.59"}},{"$f":"R17*r_CHD_CARDIO_Cat6_SP","v":{"v":1.5726429447294898,"d":"1.57"}},{"$f":"M17*r_Stroke_CARDIO_Cat1_SP","v":{"v":0.9509933386394387,"d":"0.95"}},{"$f":"N17*r_Stroke_CARDIO_Cat2_SP","v":{"v":2.1965421361495006,"d":"2.20"}},{"$f":"O17*r_Stroke_CARDIO_Cat3_SP","v":{"v":1.4727772943531132,"d":"1.47"}},{"$f":"P17*r_Stroke_CARDIO_Cat4_SP","v":{"v":2.5141001995128907,"d":"2.51"}},{"$f":"Q17*r_Stroke_CARDIO_Cat5_SP","v":{"v":1.053613466874989,"d":"1.05"}},{"$f":"R17*r_Stroke_CARDIO_Cat6_SP","v":{"v":0.36078279320264767,"d":"0.36"}},{"$f":"SUM(U17,X17:AC17)","v":{"v":114.43860810978356,"d":"114.44"}},{"$f":"SUM(V17,AD17:AI17)","v":{"v":33.64952573227053,"d":"33.65"}},{"$f":"SUM(S17,L17)","v":{"v":326.40417612875586,"d":"326"}},{"$f":"SUM(F17:K17)*c_HTNuncontrolled_SP","v":{"v":3856229.907051917,"d":"3,856,229.9"}},{"$f":"SUM(M17:R17)*c_HTN_SP","v":{"v":1788932.7322672314,"d":"1,788,932.7"}},{"$f":"SUM(U17,X17:AC17)*c_CHD_SP","v":{"v":934900.7809008169,"d":"934,900.8"}},{"$f":"SUM(V17,AD17:AI17)*c_Stroke_SP","v":{"v":1059455.3176805377,"d":"1,059,455.3"}},{"$f":"SUM(U17,X17:AC17)*c_productivity_SP","v":{"v":17524.0973299607,"d":"17,524.1"}},{"$f":"SUM(U17,AD17:AI17)*c_productivity_SP","v":{"v":14121.412827406788,"d":"14,121.4"}},null,{"$f":"IF(SUM(AM17:AR17)=0,0,IF(program_cost_include=1,SUM(c_program_SP,AM17:AS17),SUM(AM17:AS17)))+IF(program_m_cost_include=1,c_m_program_SP,0)","v":{"v":10845594.323761871,"d":"10,845,594.3"}},{"$f":"IF(E17=1,u_HTN_50_59,IF(E17=2,u_HTN_60_59,IF(E17=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.8"}},{"$f":"SUM(F17:K17)*AU17","v":{"v":3090.452151429446,"d":"3,090.5"}},{"$f":"SUM(M17:R17)*AU17","v":{"v":1433.6829350054077,"d":"1,433.7"}},{"$f":"SUM(U17,X17:AC17)*u_CHD","v":{"v":-2.059894945976104,"d":"(2.1)"}},{"$f":"SUM(V17,AD17:AI17)*u_Stroke","v":{"v":-1.6252720928686668,"d":"(1.6)"}},{"$f":"SUM(AV17:AY17)","v":{"v":4520.449919396008,"d":"4,520.4"}},{"$f":"AM17/(1+disc_c_SP)^C17","v":{"v":3672599.911478016,"d":"3,672,599.9"}},{"$f":"AN17/(1+disc_c_SP)^C17","v":{"v":1703745.459302125,"d":"1,703,745.5"}},{"$f":"AO17/(1+disc_c_SP)^C17","v":{"v":890381.6960960161,"d":"890,381.7"}},{"$f":"AP17/(1+disc_c_SP)^C17","v":{"v":1009005.064457655,"d":"1,009,005.1"}},{"$f":"AQ17/(1+disc_c_SP)^C17","v":{"v":16689.616504724476,"d":"16,689.6"}},{"$f":"AR17/(1+disc_c_SP)^C17","v":{"v":13448.964597530274,"d":"13,449.0"}},null,{"$f":"AT17/(1+disc_c_SP)^C17","v":{"v":10329137.451201782,"d":"10,329,137.5"}},{"$f":"AV17/(1+disc_b_SP)^C17","v":{"v":2943.287763266139,"d":"2,943.3"}},{"$f":"AW17/(1+disc_b_SP)^C17","v":{"v":1365.4123190527691,"d":"1,365.4"}},{"$f":"AX17/(1+disc_b_SP)^C17","v":{"v":-1.9618047104534324,"d":"-1.96"}},{"$f":"AY17/(1+disc_b_SP)^C17","v":{"v":-1.5478781836844444,"d":"-1.55"}},{"$f":"SUM(BI17:BL17)","v":{"v":4305.1903994247705,"d":"4,305.2"}},{"$f":"BM17/Trace_SoC_SP!BM17","v":{"v":1.003188882792357,"d":"1.00"}},null,{"$f":"(IF(program_cost_include=1,c_program_SP,0)+IF(program_m_cost_include=1,c_m_program_SP,0))/(1+disc_c_SP)^C17","v":3023266.7387657147},null,{"$f":"(BH17-BP17)","v":{"v":7305870.712436067,"d":"7,305,870.7"}},{"$f":"SUM(BR$16:BR17)","v":{"v":15188490.489321355,"d":"15,188,490.5"}},{"$f":"BT16+Trace_SoC_SP!BH17","v":{"v":15738054.199351823,"d":"15,738,054.2"}},{"$f":"BT17-BS17","v":{"v":549563.7100304682,"d":"549,563.71"}},{"$f":"IF(SUM(BP$16:BP17)>SUM(BU$16:BU17),\"No\",\"Yes\")","v":"No"},{"$f":"BW16+1","v":3},{"$nulls":5},{"$f":"(-BC18+Trace_SoC_SP!BC18)*exchange_SP","v":{"v":14908.026860612637,"d":"14,908.03"}},{"$f":"(-BD18+Trace_SoC_SP!BD18)*exchange_SP","v":{"v":21114.33041235145,"d":"21,114.33"}},"Y2",{"$f":"CF16+CC17","v":{"v":31534.26716080436,"d":"31,534.27"}},{"$f":"CG16+CD17","v":{"v":44486.479419753174,"d":"44,486.48"}}]
[null,null,2,{"$f":"D17+1","v":65},2,{"$f":"F17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1757.6376687559318,"d":"1757.64"}},{"$f":"J17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1397.6395920227892,"d":"1397.64"}},{"$f":"K17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":478.5856784805309,"d":"478.59"}},{"$f":"(F17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L17","v":{"v":386.1370607407493,"d":"386.14"}},{"$f":"M17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":140.13793670479333,"d":"140.14"}},{"$f":"N17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":323.68142902611567,"d":"323.68"}},{"$f":"O17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":217.0277780826446,"d":"217.03"}},{"$f":"P17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":500.6441050775989,"d":"500.64"}},{"$f":"Q17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":398.1025413870064,"d":"398.10"}},{"$f":"R17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":136.31996114161126,"d":"136.32"}},{"$f":"(M17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,R$2,FALSE))+S17","v":{"v":108.08624858022961,"d":"108.09"}},{"v":1,"d":"1.00"},{"v":80.66721484230891,"d":"80.67"},{"v":24.20016445269267,"d":"24.20"},{"v":0,"d":"0.00"},{"v":3.1108870193183,"d":"3.11"},{"v":7.1853231154166055,"d":"7.19"},{"v":4.625035568544022,"d":"4.63"},{"v":9.22434885268731,"d":"9.22"},{"v":4.507063178711785,"d":"4.51"},{"v":1.543327694528581,"d":"1.54"},{"v":0.9332661057954899,"d":"0.93"},{"v":2.1555969346249815,"d":"2.16"},{"v":1.4453236151700068,"d":"1.45"},{"v":2.467235476260943,"d":"2.47"},{"v":1.0339733174691743,"d":"1.03"},{"v":0.3540575299212627,"d":"0.35"},{"$f":"SUM(U18,X18:AC18)","v":{"v":110.86320027151552,"d":"110.86"}},{"$f":"SUM(V18,AD18:AI18)","v":{"v":32.58961743193453,"d":"32.59"}},{"$f":"SUM(S18,L18)","v":{"v":494.2233093209789,"d":"494"}},{"v":3717877.850414926,"d":"3,717,877.9"},{"v":1755585.6773525954,"d":"1,755,585.7"},{"v":905691.6561548307,"d":"905,691.7"},{"v":1026084.1048444586,"d":"1,026,084.1"},{"v":16976.591588786305,"d":"16,976.6"},{"v":13637.335690850763,"d":"13,637.3"},null,{"$f":"IF(SUM(AM17:AR17)=0,,IF(program_m_cost_include=1,SUM(c_m_program_SP,AM18:AS18),SUM(AM18:AS18)))","v":{"v":7435853.216046447,"d":"7,435,853.2"}},{"v":0.8199468085106384,"d":"0.8"},{"v":2979.5743196107114,"d":"2,979.6"},{"$f":"SUM(M18:R18)*AU18","v":{"v":1406.9580041561574,"d":"1,407.0"}},{"v":-1.9955376048872793,"d":"(2.0)"},{"v":-1.5740785219624378,"d":"(1.6)"},{"$f":"SUM(AV18:AY18)","v":{"v":4382.962707640019,"d":"4,383.0"}},{"v":3372224.807632586,"d":"3,372,224.8"},{"v":1592367.9613175467,"d":"1,592,368.0"},{"v":821489.0305259235,"d":"821,489.0"},{"v":930688.5304711643,"d":"930,688.5"},{"v":15398.269014772159,"d":"15,398.3"},{"v":12369.465479229717,"d":"12,369.5"},null,{"v":6744538.064441222,"d":"6,744,538.1"},{"v":2702.5617411435023,"d":"2,702.6"},{"v":1276.152384722138,"d":"1,276.2"},{"v":-1.8100114330043349,"d":"-1.81"},{"v":-1.427735620827608,"d":"-1.43"},{"$f":"SUM(BI18:BL18)","v":{"v":3975.476378811808,"d":"3,975.5"}},{"$f":"BM18/Trace_SoC_SP!BM18","v":{"v":1.0066034333075733,"d":"1.01"}},null,{"$f":"(IF(program_m_cost_include=1,c_m_program_SP,0))/(1+disc_c_SP)^C18","v":0},null,{"$f":"(BH18-BP18)","v":{"v":6744538.064441222,"d":"6,744,538.1"}},{"$f":"SUM(BR$16:BR18)","v":{"v":21933028.553762577,"d":"21,933,028.6"}},{"$f":"BT17+Trace_SoC_SP!BH18","v":{"v":22648438.263305787,"d":"22,648,438.3"}},{"v":715409.7095432095,"d":"715,409.71"},{"$f":"IF(SUM(BP$16:BP18)>SUM(BU$16:BU18),\"No\",\"Yes\")","v":"No"},{"$f":"BW17+1","v":4},{"$nulls":5},{"$f":"(-BC19+Trace_SoC_SP!BC19)*exchange_SP","v":{"v":13280.054342122006,"d":"13,280.05"}},{"$f":"(-BD19+Trace_SoC_SP!BD19)*exchange_SP","v":{"v":18972.568403624915,"d":"18,972.57"}},"Y3",{"$f":"CF17+CC18","v":{"v":44814.32150292637,"d":"44,814.32"}},{"$f":"CG17+CD18","v":{"v":63459.04782337809,"d":"63,459.05"}}]
[null,null,3,{"$f":"D18+1","v":66},2,{"$f":"F18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1689.0724458498692,"d":"1689.07"}},{"$f":"J18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1343.117848507125,"d":"1343.12"}},{"$f":"K18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":459.9161117615307,"d":"459.92"}},{"$f":"(F18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L18","v":{"v":527.8935938814765,"d":"527.89"}},{"$f":"M18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":137.29759210719843,"d":"137.30"}},{"$f":"N18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":317.1209870794584,"d":"317.12"}},{"$f":"O18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":212.62901432530737,"d":"212.63"}},{"$f":"P18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":490.49694712300163,"d":"490.50"}},{"$f":"Q18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":390.0337169893748,"d":"390.03"}},{"$f":"R18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":133.55700005999802,"d":"133.56"}},{"$f":"(M18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,R$2,FALSE))+S18","v":{"v":142.8647423156612,"d":"142.86"}},{"v":1,"d":"1.00"},{"v":77.5203970053943,"d":"77.52"},{"v":23.25611910161829,"d":"23.26"},{"v":0,"d":"0.00"},{"v":3.047834919745418,"d":"3.05"},{"v":7.0396895048987105,"d":"7.04"},{"v":4.531294393957791,"d":"4.53"},{"v":9.037387848079021,"d":"9.04"},{"v":4.4157130928485975,"d":"4.42"},{"v":1.512047210581489,"d":"1.51"},{"v":0.9143504759236253,"d":"0.91"},{"v":2.1119068514696133,"d":"2.11"},{"v":1.4160294981118096,"d":"1.42"},{"v":2.417229038883786,"d":"2.42"},{"v":1.0130165330652663,"d":"1.01"},{"v":0.3468814188981063,"d":"0.35"},{"v":107.10436397550532,"d":"107.10"},{"v":31.475532917970497,"d":"31.48"},{"v":670.7583361971376,"d":"671"},{"v":3572843.9062279854,"d":"3,572,843.9"},{"v":1720003.1048420009,"d":"1,720,003.1"},{"v":874984.0213236986,"d":"874,984.0"},{"v":991007.1539223011,"d":"991,007.2"},{"v":16400.997266322323,"d":"16,401.0"},{"v":13129.422095481177,"d":"13,129.4"},null,{"v":7188368.605677789,"d":"7,188,368.6"},{"v":0.8199468085106384,"d":"0.8"},{"v":2863.3415026764396,"d":"2,863.3"},{"v":1378.4414892129832,"d":"1,378.4"},{"v":-1.9278785515590957,"d":"(1.9)"},{"v":-1.520268239937975,"d":"(1.5)"},{"v":4238.3348450979265,"d":"4,238.3"},{"v":3086356.899883801,"d":"3,086,356.9"},{"v":1485803.3515533966,"d":"1,485,803.4"},{"v":755844.0957336775,"d":"755,844.1"},{"v":856069.2399717534,"d":"856,069.2"},{"v":14167.798092061179,"d":"14,167.8"},{"v":11341.68845306656,"d":"11,341.7"},null,{"v":6209583.0736877555,"d":"6,209,583.1"},{"v":2473.462047447523,"d":"2,473.5"},{"v":1190.749585757895,"d":"1,190.7"},{"v":-1.6653739782391495,"d":"-1.67"},{"v":-1.313264865511694,"d":"-1.31"},{"v":3661.2329943616674,"d":"3,661.2"},{"$f":"BM19/Trace_SoC_SP!BM19","v":{"v":1.0103768317422754,"d":"1.01"}},null,0,null,{"v":6209583.0736877555,"d":"6,209,583.1"},{"$f":"SUM(BR$16:BR19)","v":{"v":28142611.627450332,"d":"28,142,611.6"}},{"$f":"BT18+Trace_SoC_SP!BH19","v":{"v":28988772.867433704,"d":"28,988,772.9"}},{"v":846161.2399833724,"d":"846,161.24"},{"$f":"IF(SUM(BP$16:BP19)>SUM(BU$16:BU19),\"No\",\"Yes\")","v":"No"},5,{"$nulls":5},{"$f":"(-BC20+Trace_SoC_SP!BC20)*exchange_SP","v":{"v":11738.950175885342,"d":"11,738.95"}},{"$f":"(-BD20+Trace_SoC_SP!BD20)*exchange_SP","v":{"v":16942.280447468696,"d":"16,942.28"}},"Y4",{"v":56553.27167881171,"d":"56,553.27"},{"v":80401.32827084679,"d":"80,401.33"}]
[null,null,4,67,2,{"$f":"F19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1617.2105933894386,"d":"1617.21"}},{"$f":"J19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1285.9746887193128,"d":"1285.97"}},{"$f":"K19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":440.3489085614617,"d":"440.35"}},{"$f":"(F19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L19","v":{"v":676.4658093297882,"d":"676.47"}},{"$f":"M19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":134.26262614248228,"d":"134.26"}},{"$f":"N19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":310.1110214441406,"d":"310.11"}},{"$f":"O19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":207.92884579587968,"d":"207.93"}},{"$f":"P19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":479.6545024925583,"d":"479.65"}},{"$f":"Q19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":381.4120140302271,"d":"381.41"}},{"$f":"R19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":130.60471995580502,"d":"130.60"}},{"$f":"(M19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,R$2,FALSE))+S19","v":{"v":180.02627013890685,"d":"180.03"}},{"v":1,"d":"1.00"},{"v":74.22227954100534,"d":"74.22"},{"v":22.2666838623016,"d":"22.27"},{"v":0,"d":"0.00"},{"v":2.9804624691034682,"d":"2.98"},{"v":6.884077030407129,"d":"6.88"},{"v":4.43113004256091,"d":"4.43"},{"v":8.837616212554313,"d":"8.84"},{"v":4.318103668378258,"d":"4.32"},{"v":1.478623377353767,"d":"1.48"},{"v":0.8941387407310405,"d":"0.89"},{"v":2.0652231091221385,"d":"2.07"},{"v":1.3847281383002843,"d":"1.38"},{"v":2.363796143598864,"d":"2.36"},{"v":0.9906237827456004,"d":"0.99"},{"v":0.3392135983340995,"d":"0.34"},{"v":103.15229234136318,"d":"103.15"},{"v":30.30440737513363,"d":"30.30"},{"v":856.492079468695,"d":"856"},{"v":3420836.701158509,"d":"3,420,836.7"},{"v":1681982.4024954815,"d":"1,681,982.4"},{"v":842697.7595632361,"d":"842,697.8"},{"v":954134.2662060823,"d":"954,134.3"},{"v":15795.81262526793,"d":"15,795.8"},{"v":12596.555687704762,"d":"12,596.6"},null,{"v":6928043.497736282,"d":"6,928,043.5"},{"v":0.8199468085106384,"d":"0.8"},{"v":2741.5201887862418,"d":"2,741.5"},{"v":1347.9710130749334,"d":"1,348.0"},{"v":-1.8567412621445372,"d":"(1.9)"},{"v":-1.4637028762189543,"d":"(1.5)"},{"v":4086.1707577228112,"d":"4,086.2"},{"v":2814330.8199020033,"d":"2,814,330.8"},{"v":1383771.085089428,"d":"1,383,771.1"},{"v":693289.5322942487,"d":"693,289.5"},{"v":784968.6220914802,"d":"784,968.6"},{"v":12995.25413815678,"d":"12,995.3"},{"v":10363.217538128465,"d":"10,363.2"},null,{"v":5699718.531053445,"d":"5,699,718.5"},{"v":2255.4554440063484,"d":"2,255.5"},{"v":1108.979088404468,"d":"1,109.0"},{"v":-1.5275456314145133,"d":"-1.53"},{"v":-1.2041919786253295,"d":"-1.20"},{"v":3361.7027948007767,"d":"3,361.7"},{"$f":"BM20/Trace_SoC_SP!BM20","v":{"v":1.014565803763556,"d":"1.01"}},null,0,null,{"v":5699718.531053445,"d":"5,699,718.5"},{"$f":"SUM(BR$16:BR20)","v":{"v":33842330.15850378,"d":"33,842,330.2"}},{"$f":"BT19+Trace_SoC_SP!BH20","v":{"v":34786312.19910192,"d":"34,786,312.2"}},{"v":943982.0405981392,"d":"943,982.04"},{"$f":"IF(SUM(BP$16:BP20)>SUM(BU$16:BU20),\"No\",\"Yes\")","v":"Yes"},6,{"$nulls":5},{"$f":"(-BC21+Trace_SoC_SP!BC21)*exchange_SP","v":{"v":10282.477886223944,"d":"10,282.48"}},{"$f":"(-BD21+Trace_SoC_SP!BD21)*exchange_SP","v":{"v":15020.281701345044,"d":"15,020.28"}},"Y5",{"v":66835.74956503566,"d":"66,835.75"},{"v":95421.60997219183,"d":"95,421.61"}]
[null,null,5,68,2,{"$f":"F20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1541.9810732406243,"d":"1541.98"}},{"$f":"J20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1226.153624504593,"d":"1226.15"}},{"$f":"K20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":419.86472596672434,"d":"419.86"}},{"$f":"(F20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L20","v":{"v":832.0005762880596,"d":"832.00"}},{"$f":"M20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":131.01760429462712,"d":"131.02"}},{"$f":"N20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":302.61588248582024,"d":"302.62"}},{"$f":"O20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":202.90336948282965,"d":"202.90"}},{"$f":"P20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":468.06163123173053,"d":"468.06"}},{"$f":"Q20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":372.19358628065316,"d":"372.19"}},{"$f":"R20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":127.44810681731457,"d":"127.45"}},{"$f":"(M20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,R$2,FALSE))+S20","v":{"v":219.75981940702462,"d":"219.76"}},{"v":1,"d":"1.00"},{"v":70.76960213643903,"d":"70.77"},{"v":21.23088064093171,"d":"21.23"},{"v":0,"d":"0.00"},{"v":2.9084270404303445,"d":"2.91"},{"v":6.717694314622302,"d":"6.72"},{"v":4.324033122055734,"d":"4.32"},{"v":8.62401799451958,"d":"8.62"},{"v":4.2137385062495145,"d":"4.21"},{"v":1.442886215776349,"d":"1.44"},{"v":0.8725281121291033,"d":"0.87"},{"v":2.0153082943866907,"d":"2.02"},{"v":1.351260350642417,"d":"1.35"},{"v":2.306665053955839,"d":"2.31"},{"v":0.9666811867278299,"d":"0.97"},{"v":0.33101507303104477,"d":"0.33"},{"v":99.00039933009286,"d":"99.00"},{"v":29.074338711804632,"d":"29.07"},{"v":1051.7603956950843,"d":"1052"},{"v":3261705.9703881624,"d":"3,261,706.0"},{"v":1641330.213568285,"d":"1,641,330.2"},{"v":808779.0665402525,"d":"808,779.1"},{"v":915405.5543411688,"d":"915,405.6"},{"v":15160.02913895284,"d":"15,160.0"},{"v":12038.095719911327,"d":"12,038.1"},null,{"v":6654418.929696733,"d":"6,654,418.9"},{"v":0.8199468085106384,"d":"0.8"},{"v":2613.9899530063612,"d":"2,614.0"},{"v":1315.3916161617403,"d":"1,315.4"},{"v":-1.7820071879416715,"d":"(1.8)"},{"v":-1.4042905597801638,"d":"(1.4)"},{"v":3926.1952714203794,"d":"3,926.2"},{"v":2555631.975125522,"d":"2,555,632.0"},{"v":1286025.1701460155,"d":"1,286,025.2"},{"v":633699.5615262227,"d":"633,699.6"},{"v":717244.2047568706,"d":"717,244.2"},{"v":11878.27951479385,"d":"11,878.3"},{"v":9432.162991002486,"d":"9,432.2"},null,{"v":5213911.354060427,"d":"5,213,911.4"},{"v":2048.1295270661412,"d":"2,048.1"},{"v":1030.643750415959,"d":"1,030.6"},{"v":-1.3962492605871766,"d":"-1.40"},{"v":-1.100298398912398,"d":"-1.10"},{"v":3076.276729822601,"d":"3,076.3"},{"$f":"BM21/Trace_SoC_SP!BM21","v":{"v":1.0192356670094842,"d":"1.02"}},null,0,null,{"v":5213911.354060427,"d":"5,213,911.4"},{"$f":"SUM(BR$16:BR21)","v":{"v":39056241.512564205,"d":"39,056,241.5"}},{"$f":"BT20+Trace_SoC_SP!BH21","v":{"v":40067254.27632089,"d":"40,067,254.3"}},{"v":1011012.763756685,"d":"1,011,012.76"},{"$f":"IF(SUM(BP$16:BP21)>SUM(BU$16:BU21),\"No\",\"Yes\")","v":"Yes"},7,{"$nulls":5},{"$f":"(-BC22+Trace_SoC_SP!BC22)*exchange_SP","v":{"v":8909.357996922388,"d":"8,909.36"}},{"$f":"(-BD22+Trace_SoC_SP!BD22)*exchange_SP","v":{"v":13204.567498875991,"d":"13,204.57"}},"Y6",{"v":75745.10756195805,"d":"75,745.11"},{"v":108626.17747106781,"d":"108,626.18"}]
[null,null,6,69,2,{"$f":"F21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1463.3841815928054,"d":"1463.38"}},{"$f":"J21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1163.6548913870504,"d":"1163.65"}},{"$f":"K21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":398.4636446264749,"d":"398.46"}},{"$f":"(F21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L21","v":{"v":994.4972823936704,"d":"994.50"}},{"$f":"M21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":127.54786571455145,"d":"127.55"}},{"$f":"N21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":294.60170753537994,"d":"294.60"}},{"$f":"O21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":197.529880531385,"d":"197.53"}},{"$f":"P21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":455.66595731843114,"d":"455.67"}},{"$f":"Q21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":362.33678533754767,"d":"362.34"}},{"$f":"R21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":124.0728992216451,"d":"124.07"}},{"$f":"(M21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,R$2,FALSE))+S21","v":{"v":262.2449043410595,"d":"262.24"}},{"v":1,"d":"1.00"},{"v":67.16237838538008,"d":"67.16"},{"v":20.148713515614023,"d":"20.15"},{"v":0,"d":"0.00"},{"v":2.8314031812028233,"d":"2.83"},{"v":6.539789648618911,"d":"6.54"},{"v":4.209519773823667,"d":"4.21"},{"v":8.395628167732932,"d":"8.40"},{"v":4.102146089793737,"d":"4.10"},{"v":1.4046742671111885,"d":"1.40"},{"v":0.8494209543608469,"d":"0.85"},{"v":1.9619368945856732,"d":"1.96"},{"v":1.3154749293198957,"d":"1.32"},{"v":2.245577654502061,"d":"2.25"},{"v":0.9410805735409161,"d":"0.94"},{"v":0.3222488024549197,"d":"0.32"},{"v":94.64553951366334,"d":"94.65"},{"v":27.784453324378333,"d":"27.78"},{"v":1256.7421867347298,"d":"1257"},{"v":3095452.340437389,"d":"3,095,452.3"},{"v":1597862.873470575,"d":"1,597,862.9"},{"v":773202.2458296424,"d":"773,202.2"},{"v":874793.5129180518,"d":"874,793.5"},{"v":14493.165144869346,"d":"14,493.2"},{"v":11453.909873446204,"d":"11,453.9"},null,{"v":6367258.047673975,"d":"6,367,258.0"},{"v":0.8199468085106384,"d":"0.8"},{"v":2480.751297441574,"d":"2,480.8"},{"v":1280.556106360775,"d":"1,280.6"},{"v":-1.70361971124594,"d":"(1.7)"},{"v":-1.3419890955674736,"d":"(1.3)"},{"v":3758.261794995535,"d":"3,758.3"},{"v":2309874.1959892637,"d":"2,309,874.2"},{"v":1192349.8778977867,"d":"1,192,349.9"},{"v":576975.4205520978,"d":"576,975.4"},{"v":652784.3882172928,"d":"652,784.4"},{"v":10815.022977098826,"d":"10,815.0"},{"v":8547.083899253845,"d":"8,547.1"},null,{"v":4751345.989532795,"d":"4,751,346.0"},{"v":1851.1748133771928,"d":"1,851.2"},{"v":955.5706828234612,"d":"955.6"},{"v":-1.2712672585453662,"d":"-1.27"},{"v":-1.0014129252309116,"d":"-1.00"},{"v":2804.472816016878,"d":"2,804.5"},{"$f":"BM22/Trace_SoC_SP!BM22","v":{"v":1.0244625297905077,"d":"1.02"}},null,0,null,{"v":4751345.989532795,"d":"4,751,346.0"},{"$f":"SUM(BR$16:BR22)","v":{"v":43807587.502096996,"d":"43,807,587.5"}},{"$f":"BT21+Trace_SoC_SP!BH22","v":{"v":44856987.27601815,"d":"44,856,987.3"}},{"v":1049399.7739211544,"d":"1,049,399.77"},{"$f":"IF(SUM(BP$16:BP22)>SUM(BU$16:BU22),\"No\",\"Yes\")","v":"Yes"},8,{"$nulls":5},{"$f":"(-BC23+Trace_SoC_SP!BC23)*exchange_SP","v":{"v":7622.319756928152,"d":"7,622.32"}},{"$f":"(-BD23+Trace_SoC_SP!BD23)*exchange_SP","v":{"v":11498.130836983832,"d":"11,498.13"}},"Y7",{"v":83367.4273188862,"d":"83,367.43"},{"v":120124.30830805165,"d":"120,124.31"}]
[null,null,7,70,3,{"$f":"F22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1381.8002265986001,"d":"1381.80"}},{"$f":"J22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1098.7809030784051,"d":"1098.78"}},{"$f":"K22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":376.2492183268479,"d":"376.25"}},{"$f":"(F22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L22","v":{"v":1163.1696519961479,"d":"1163.17"}},{"$f":"M22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":123.85332575662977,"d":"123.85"}},{"$f":"N22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":286.0683010838971,"d":"286.07"}},{"$f":"O22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":191.8082478531877,"d":"191.81"}},{"$f":"P22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":442.4671783553621,"d":"442.47"}},{"$f":"Q22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":351.8413707404084,"d":"351.84"}},{"$f":"R22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":120.47901482929136,"d":"120.48"}},{"$f":"(M22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,R$2,FALSE))+S22","v":{"v":307.48256138122343,"d":"307.48"}},{"v":1,"d":"1.00"},{"v":63.41806262440699,"d":"63.42"},{"v":19.0254187873221,"d":"19.03"},{"v":0,"d":"0.00"},{"v":2.749389012393827,"d":"2.75"},{"v":6.350358692343264,"d":"6.35"},{"v":4.087587204266929,"d":"4.09"},{"v":8.152441160535497,"d":"8.15"},{"v":3.9833236966704146,"d":"3.98"},{"v":1.3639865991628994,"d":"1.36"},{"v":0.8248167037181481,"d":"0.82"},{"v":1.9051076077029794,"d":"1.91"},{"v":1.2773710013334152,"d":"1.28"},{"v":2.1805324549866025,"d":"2.18"},{"v":0.9138213186479187,"d":"0.91"},{"v":0.31291457274913576,"d":"0.31"},{"v":90.10514898977982,"d":"90.11"},{"v":26.4399824464603,"d":"26.44"},{"v":1470.6522133773713,"d":"1471"},{"v":2922880.2656497024,"d":"2,922,880.3"},{"v":1551579.3217996426,"d":"1,551,579.3"},{"v":736109.7408045793,"d":"736,109.7"},{"v":832462.8473268026,"d":"832,462.8"},{"v":13797.890649917117,"d":"13,797.9"},{"v":10846.670172174696,"d":"10,846.7"},null,{"v":6067676.736402819,"d":"6,067,676.7"},{"v":0.780563829787234,"d":"0.8"},{"v":2229.9384374902843,"d":"2,229.9"},{"v":1183.7386598273988,"d":"1,183.7"},{"v":-1.6218926818160366,"d":"(1.6)"},{"v":-1.2770511521640324,"d":"(1.3)"},{"v":3410.778153483703,"d":"3,410.8"},{"v":2077236.4350030134,"d":"2,077,236.4"},{"v":1102678.4562189619,"d":"1,102,678.5"},{"v":523139.4497167374,"d":"523,139.4"},{"v":591615.8036221203,"d":"591,615.8"},{"v":9805.903280073062,"d":"9,805.9"},{"v":7708.525985443826,"d":"7,708.5"},null,{"v":4312184.573826349,"d":"4,312,184.6"},{"v":1584.7756148638798,"d":"1,584.8"},{"v":841.2609652925831,"d":"841.3"},{"v":-1.1526488484413309,"d":"-1.15"},{"v":-0.9075764114641387,"d":"-0.91"},{"v":2423.9763548965575,"d":"2,424.0"},{"$f":"BM23/Trace_SoC_SP!BM23","v":{"v":1.030318316386028,"d":"1.03"}},null,0,null,{"v":4312184.573826349,"d":"4,312,184.6"},{"$f":"SUM(BR$16:BR23)","v":{"v":48119772.075923346,"d":"48,119,772.1"}},{"$f":"BT22+Trace_SoC_SP!BH23","v":{"v":49181182.255161166,"d":"49,181,182.3"}},{"v":1061410.1792378202,"d":"1,061,410.18"},{"$f":"IF(SUM(BP$16:BP23)>SUM(BU$16:BU23),\"No\",\"Yes\")","v":"Yes"},9,{"$nulls":5},{"$f":"(-BC24+Trace_SoC_SP!BC24)*exchange_SP","v":{"v":6423.029963010204,"d":"6,423.03"}},{"$f":"(-BD24+Trace_SoC_SP!BD24)*exchange_SP","v":{"v":9902.679325528825,"d":"9,902.68"}},"Y8",{"v":89790.45728189641,"d":"89,790.46"},{"v":130026.98763358047,"d":"130,026.99"}]
[null,null,8,71,3,{"$f":"F23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1297.5974986322071,"d":"1297.60"}},{"$f":"J23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1031.8245169846468,"d":"1031.82"}},{"$f":"K23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":353.3217285432276,"d":"353.32"}},{"$f":"(F23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L23","v":{"v":1337.2562558399197,"d":"1337.26"}},{"$f":"M23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":119.93203226561562,"d":"119.93"}},{"$f":"N23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":277.0111541710237,"d":"277.01"}},{"$f":"O23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":185.73544819896225,"d":"185.74"}},{"$f":"P23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":428.45832024943104,"d":"428.46"}},{"$f":"Q23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":340.7017968248488,"d":"340.70"}},{"$f":"R23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":116.664554670327,"d":"116.66"}},{"$f":"(M23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,R$2,FALSE))+S23","v":{"v":355.4966936197914,"d":"355.50"}},{"v":1,"d":"1.00"},{"v":59.55355763119003,"d":"59.55"},{"v":17.86606728935701,"d":"17.87"},{"v":0,"d":"0.00"},{"v":2.662341198597122,"d":"2.66"},{"v":6.149301352511937,"d":"6.15"},{"v":3.958170985524925,"d":"3.96"},{"v":7.8943284755237055,"d":"7.89"},{"v":3.857208542402787,"d":"3.86"},{"v":1.3208017130045906,"d":"1.32"},{"v":0.7987023595791366,"d":"0.80"},{"v":1.844790405753581,"d":"1.84"},{"v":1.236928432976539,"d":"1.24"},{"v":2.1114950862244126,"d":"2.11"},{"v":0.8848890185512276,"d":"0.88"},{"v":0.3030074518069355,"d":"0.30"},{"v":85.3957098987551,"d":"85.40"},{"v":25.04588004424884,"d":"25.05"},{"v":1692.752949459711,"d":"1693"},{"v":2744768.779525063,"d":"2,744,768.8"},{"v":1502455.102823719,"d":"1,502,455.1"},{"v":697636.2015285678,"d":"697,636.2"},{"v":788569.5331931747,"d":"788,569.5"},{"v":13076.729580556092,"d":"13,076.7"},{"v":10218.947059196522,"d":"10,218.9"},null,{"v":5756725.2937102765,"d":"5,756,725.3"},{"v":0.780563829787234,"d":"0.8"},{"v":2094.0527312793365,"d":"2,094.1"},{"v":1146.2605648833514,"d":"1,146.3"},{"v":-1.5371227781775918,"d":"(1.5)"},{"v":-1.209716006137219,"d":"(1.2)"},{"v":3237.5664573783733,"d":"3,237.6"},{"v":1857767.549650002,"d":"1,857,767.5"},{"v":1016920.7532719515,"d":"1,016,920.8"},{"v":472187.6415707125,"d":"472,187.6"},{"v":533734.899761728,"d":"533,734.9"},{"v":8850.845306725247,"d":"8,850.8"},{"v":6916.585608151503,"d":"6,916.6"},null,{"v":3896378.2751692706,"d":"3,896,378.3"},{"v":1417.337314693536,"d":"1,417.3"},{"v":775.8342694542902,"d":"775.8"},{"v":-1.0403852005414844,"d":"-1.04"},{"v":-0.8187834098298067,"d":"-0.82"},{"v":2191.312415537455,"d":"2,191.3"},{"$f":"BM24/Trace_SoC_SP!BM24","v":{"v":1.0368762508250078,"d":"1.04"}},null,0,null,{"v":3896378.2751692706,"d":"3,896,378.3"},{"$f":"SUM(BR$16:BR24)","v":{"v":52016150.351092614,"d":"52,016,150.4"}},{"$f":"BT23+Trace_SoC_SP!BH24","v":{"v":53065547.63761071,"d":"53,065,547.6"}},{"v":1049397.286518097,"d":"1,049,397.29"},{"$f":"IF(SUM(BP$16:BP24)>SUM(BU$16:BU24),\"No\",\"Yes\")","v":"Yes"},10,{"$nulls":5},{"$f":"(-BC25+Trace_SoC_SP!BC25)*exchange_SP","v":{"v":5311.637630302677,"d":"5,311.64"}},{"$f":"(-BD25+Trace_SoC_SP!BD25)*exchange_SP","v":{"v":8418.050808899154,"d":"8,418.05"}},"Y9",{"v":95102.09491219909,"d":"95,102.09"},{"v":138445.03844247962,"d":"138,445.04"}]
[null,null,9,72,3,{"$f":"F24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1211.0651670773866,"d":"1211.07"}},{"$f":"J24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":963.0156750253919,"d":"963.02"}},{"$f":"K24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":329.7599129632403,"d":"329.76"}},{"$f":"(F24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L24","v":{"v":1516.1592449339826,"d":"1516.16"}},{"$f":"M24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":115.776617561722,"d":"115.78"}},{"$f":"N24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":267.41324941247296,"d":"267.41"}},{"$f":"O24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":179.3000714451447,"d":"179.30"}},{"$f":"P24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":413.61306189487476,"d":"413.61"}},{"$f":"Q24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":328.8971335549607,"d":"328.90"}},{"$f":"R24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":112.6223517930623,"d":"112.62"}},{"$f":"(M24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,R$2,FALSE))+S24","v":{"v":406.3775143377624,"d":"406.38"}},{"v":1,"d":"1.00"},{"v":55.582134906004974,"d":"55.58"},{"v":16.674640471801492,"d":"16.67"},{"v":0,"d":"0.00"},{"v":2.5700961865312,"d":"2.57"},{"v":5.93623986446587,"d":"5.94"},{"v":3.8210279587366522,"d":"3.82"},{"v":7.620805147311397,"d":"7.62"},{"v":3.723563670467436,"d":"3.72"},{"v":1.2750384689782432,"d":"1.28"},{"v":0.7710288559593601,"d":"0.77"},{"v":1.780871959339761,"d":"1.78"},{"v":1.1940712371052038,"d":"1.19"},{"v":2.0383358345820843,"d":"2.04"},{"v":0.8542293126366471,"d":"0.85"},{"v":0.2925088252361852,"d":"0.29"},{"v":80.52890620249578,"d":"80.53"},{"v":23.605686496660738,"d":"23.61"},{"v":1922.536759271745,"d":"1923"},{"v":2561729.5533231455,"d":"2,561,729.6"},{"v":1450397.9175307483,"d":"1,450,397.9"},{"v":657877.0795742102,"d":"657,877.1"},{"v":743225.0393473633,"d":"743,225.0"},{"v":12331.471113437688,"d":"12,331.5"},{"v":9572.705270820685,"d":"9,572.7"},null,{"v":5435133.766159726,"d":"5,435,133.8"},{"v":0.780563829787234,"d":"0.8"},{"v":1954.4075289516916,"d":"1,954.4"},{"v":1106.5448366010141,"d":"1,106.5"},{"v":-1.4495203116449238,"d":"(1.4)"},{"v":-1.1401546577887136,"d":"(1.1)"},{"v":3058.362690583272,"d":"3,058.4"},{"v":1651313.7110107348,"d":"1,651,313.7"},{"v":934939.4297040458,"d":"934,939.4"},{"v":424073.4312688612,"d":"424,073.4"},{"v":479089.4871196336,"d":"479,089.5"},{"v":7948.976229804142,"d":"7,949.0"},{"v":6170.651169896118,"d":"6,170.7"},null,{"v":3503535.686502976,"d":"3,503,535.7"},{"v":1259.828519085453,"d":"1,259.8"},{"v":713.2886678677793,"d":"713.3"},{"v":-0.9343737171251181,"d":"-0.93"},{"v":-0.7349538582778562,"d":"-0.73"},{"v":1971.4478593778294,"d":"1,971.4"},{"$f":"BM25/Trace_SoC_SP!BM25","v":{"v":1.044252668387817,"d":"1.04"}},null,0,null,{"v":3503535.686502976,"d":"3,503,535.7"},{"$f":"SUM(BR$16:BR25)","v":{"v":55519686.03759559,"d":"55,519,686.0"}},{"$f":"BT24+Trace_SoC_SP!BH25","v":{"v":56535440.76018685,"d":"56,535,440.8"}},{"v":1015754.7225912586,"d":"1,015,754.72"},{"$f":"IF(SUM(BP$16:BP25)>SUM(BU$16:BU25),\"No\",\"Yes\")","v":"Yes"},11,{"$nulls":5},{"$f":"(-BC26+Trace_SoC_SP!BC26)*exchange_SP","v":{"v":4288.855039504827,"d":"4,288.86"}},{"$f":"(-BD26+Trace_SoC_SP!BD26)*exchange_SP","v":{"v":7044.81081436948,"d":"7,044.81"}},"Y10",{"v":99390.94995170391,"d":"99,390.95"},{"v":145489.8492568491,"d":"145,489.85"}]
[null,null,10,73,3,{"$f":"F25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1122.6105784483718,"d":"1122.61"}},{"$f":"J25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":892.6782912962958,"d":"892.68"}},{"$f":"K25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":305.6746876257013,"d":"305.67"}},{"$f":"(F25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L25","v":{"v":1699.0364426296323,"d":"1699.04"}},{"$f":"M25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":111.38307857257222,"d":"111.38"}},{"$f":"N25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":257.26534077381723,"d":"257.27"}},{"$f":"O25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":172.49591814336407,"d":"172.50"}},{"$f":"P25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":397.91710227774416,"d":"397.92"}},{"$f":"Q25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":316.416009040134,"d":"316.42"}},{"$f":"R25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":108.34851218647012,"d":"108.35"}},{"$f":"(M25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,R$2,FALSE))+S25","v":{"v":460.174039005898,"d":"460.17"}},{"v":1,"d":"1.00"},{"v":51.52248971771353,"d":"51.52"},{"v":15.45674691531406,"d":"15.46"},{"v":0,"d":"0.00"},{"v":2.472565112993228,"d":"2.47"},{"v":5.710968977798517,"d":"5.71"},{"v":3.676026008697897,"d":"3.68"},{"v":7.331607680253109,"d":"7.33"},{"v":3.5822603355685834,"d":"3.58"},{"v":1.2266527815734847,"d":"1.23"},{"v":0.7417695338979684,"d":"0.74"},{"v":1.713290693339555,"d":"1.71"},{"v":1.1487581277180927,"d":"1.15"},{"v":1.9609842229110723,"d":"1.96"},{"v":0.821812665218675,"d":"0.82"},{"v":0.28140857930215235,"d":"0.28"},{"v":75.52257061459835,"d":"75.52"},{"v":22.124770737701578,"d":"22.12"},{"v":2159.2104816355304,"d":"2159"},{"v":2374624.2348167724,"d":"2,374,624.2"},{"v":1395357.6172122855,"d":"1,395,357.6"},{"v":616978.0584493919,"d":"616,978.1"},{"v":696598.4066765342,"d":"696,598.4"},{"v":11564.84598964557,"d":"11,564.8"},{"v":8910.770934743197,"d":"8,910.8"},null,{"v":5104033.934079373,"d":"5,104,033.9"},{"v":0.780563829787234,"d":"0.8"},{"v":1811.6602031376178,"d":"1,811.7"},{"v":1064.553215276811,"d":"1,064.6"},{"v":-1.3594062710627701,"d":"(1.4)"},{"v":-1.0686264266309862,"d":"(1.1)"},{"v":2873.785385716735,"d":"2,873.8"},{"v":1457813.2899331008,"d":"1,457,813.3"},{"v":856628.5346356756,"d":"856,628.5"},{"v":378771.0072259269,"d":"378,771.0"},{"v":427650.99425410014,"d":"427,651.0"},{"v":7099.8122282011145,"d":"7,099.8"},{"v":5470.44037610463,"d":"5,470.4"},null,{"v":3133434.0786531093,"d":"3,133,434.1"},{"v":1112.2022096185278,"d":"1,112.2"},{"v":653.5433279578634,"d":"653.5"},{"v":-0.8345575267518566,"d":"-0.83"},{"v":-0.6560439263926643,"d":"-0.66"},{"v":1764.2549361232466,"d":"1,764.3"},{"$f":"BM26/Trace_SoC_SP!BM26","v":{"v":1.0525772908754645,"d":"1.05"}},null,0,null,{"v":3133434.0786531093,"d":"3,133,434.1"},{"$f":"SUM(BR$16:BR26)","v":{"v":58653120.116248704,"d":"58,653,120.1"}},{"$f":"BT25+Trace_SoC_SP!BH26","v":{"v":59616050.07592724,"d":"59,616,050.1"}},{"v":962929.9596785381,"d":"962,929.96"},{"$f":"IF(SUM(BP$16:BP26)>SUM(BU$16:BU26),\"No\",\"Yes\")","v":"Yes"},12,{"$nulls":5},{"$f":"(-BC27+Trace_SoC_SP!BC27)*exchange_SP","v":{"v":3355.713838743572,"d":"3,355.71"}},{"$f":"(-BD27+Trace_SoC_SP!BD27)*exchange_SP","v":{"v":5783.962336171651,"d":"5,783.96"}},"Y11",{"v":102746.66379044748,"d":"102,746.66"},{"v":151273.81159302074,"d":"151,273.81"}]
[null,null,11,74,3,{"$f":"F26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1032.7591314813928,"d":"1032.76"}},{"$f":"J26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":821.2301527442403,"d":"821.23"}},{"$f":"K26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":281.20911290939137,"d":"281.21"}},{"$f":"(F26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L26","v":{"v":1884.8016028649768,"d":"1884.80"}},{"$f":"M26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":106.7512131160668,"d":"106.75"}},{"$f":"N26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":246.56696126808345,"d":"246.57"}},{"$f":"O26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":165.32267517974947,"d":"165.32"}},{"$f":"P26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":381.36971910057565,"d":"381.37"}},{"$f":"Q26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":303.2578489233494,"d":"303.26"}},{"$f":"R26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":103.84283917678327,"d":"103.84"}},{"$f":"(M26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,R$2,FALSE))+S26","v":{"v":516.8887432353918,"d":"516.89"}},{"v":1,"d":"1.00"},{"v":47.398735371058095,"d":"47.40"},{"v":14.219620611317428,"d":"14.22"},{"v":0,"d":"0.00"},{"v":2.369743489793329,"d":"2.37"},{"v":5.473478325982821,"d":"5.47"},{"v":3.523158462701587,"d":"3.52"},{"v":7.026722766045174,"d":"7.03"},{"v":3.433292035202216,"d":"3.43"},{"v":1.1756424241753043,"d":"1.18"},{"v":0.7109230469379987,"d":"0.71"},{"v":1.6420434977948464,"d":"1.64"},{"v":1.1009870195942457,"d":"1.10"},{"v":1.8794366916409984,"d":"1.88"},{"v":0.7876375845463908,"d":"0.79"},{"v":0.269706203193158,"d":"0.27"},{"v":70.40077287495852,"d":"70.40"},{"v":20.61035465502507,"d":"20.61"},{"v":2401.6903461003685,"d":"2402"},{"v":2184564.1840767865,"d":"2,184,564.2"},{"v":1337331.669021006,"d":"1,337,331.7"},{"v":575135.7747525146,"d":"575,135.8"},{"v":648917.0163134644,"d":"648,917.0"},{"v":10780.540032273935,"d":"10,780.5"},{"v":8236.834691724229,"d":"8,236.8"},null,{"v":4764966.018887769,"d":"4,764,966.0"},{"v":0.780563829787234,"d":"0.8"},{"v":1666.6586382232783,"d":"1,666.7"},{"v":1020.283768538187,"d":"1,020.3"},{"v":-1.2672139117492534,"d":"(1.3)"},{"v":-0.995480129837711,"d":"(1.0)"},{"v":2684.6797127198784,"d":"2,684.7"},{"v":1277269.4341097088,"d":"1,277,269.4"},{"v":781910.1295159806,"d":"781,910.1"},{"v":336269.9759104776,"d":"336,270.0"},{"v":379408.3397742485,"d":"379,408.3"},{"v":6303.158482037803,"d":"6,303.2"},{"v":4815.906651879827,"d":"4,815.9"},null,{"v":2785976.9444443327,"d":"2,785,976.9"},{"v":974.4607877461563,"d":"974.5"},{"v":596.5387884553385,"d":"596.5"},{"v":-0.7409137290419969,"d":"-0.74"},{"v":-0.5820366146131872,"d":"-0.58"},{"v":1569.6766258578396,"d":"1,569.7"},{"$f":"BM27/Trace_SoC_SP!BM27","v":{"v":1.0620023483130465,"d":"1.06"}},null,0,null,{"v":2785976.9444443327,"d":"2,785,976.9"},{"$f":"SUM(BR$16:BR27)","v":{"v":61439097.06069304,"d":"61,439,097.1"}},{"$f":"BT26+Trace_SoC_SP!BH27","v":{"v":62332526.46783626,"d":"62,332,526.5"}},{"v":893429.4071432203,"d":"893,429.41"},{"$f":"IF(SUM(BP$16:BP27)>SUM(BU$16:BU27),\"No\",\"Yes\")","v":"Yes"},13,{"$nulls":5},{"$f":"(-BC28+Trace_SoC_SP!BC28)*exchange_SP","v":{"v":2514.4974435651015,"d":"2,514.50"}},{"$f":"(-BD28+Trace_SoC_SP!BD28)*exchange_SP","v":{"v":4638.158724706505,"d":"4,638.16"}},"Y12",{"v":105261.16123401257,"d":"105,261.16"},{"v":155911.97031772725,"d":"155,911.97"}]
[null,null,12,75,3,{"$f":"F27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":942.3068838342415,"d":"942.31"}},{"$f":"J27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":749.3042690730115,"d":"749.30"}},{"$f":"K27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":256.57994668257663,"d":"256.58"}},{"$f":"(F27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L27","v":{"v":2071.8089004101716,"d":"2071.81"}},{"$f":"M27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":101.89347708237793,"d":"101.89"}},{"$f":"N27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":235.3468806946959,"d":"235.35"}},{"$f":"O27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":157.79963264970036,"d":"157.80"}},{"$f":"P27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":364.0154111488861,"d":"364.02"}},{"$f":"Q27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":289.45803778104204,"d":"289.46"}},{"$f":"R27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":99.11744930078105,"d":"99.12"}},{"$f":"(M27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,R$2,FALSE))+S27","v":{"v":576.3691113425166,"d":"576.37"}},{"v":1,"d":"1.00"},{"v":43.24740712882315,"d":"43.25"},{"v":12.974222138646944,"d":"12.97"},{"v":0,"d":"0.00"},{"v":2.261907822123187,"d":"2.26"},{"v":5.2244065626031135,"d":"5.22"},{"v":3.36283640811235,"d":"3.36"},{"v":6.706970293141219,"d":"6.71"},{"v":3.2770593709846643,"d":"3.28"},{"v":1.122144572488688,"d":"1.12"},{"v":0.6785723466369562,"d":"0.68"},{"v":1.5673219687809339,"d":"1.57"},{"v":1.0508863775351094,"d":"1.05"},{"v":1.7939125362377717,"d":"1.79"},{"v":0.7517959733435406,"d":"0.75"},{"v":0.25743316662975785,"d":"0.26"},{"v":65.20273215827638,"d":"65.20"},{"v":19.074144507811017,"d":"19.07"},{"v":2648.1780117526882,"d":"2648"},{"v":1993233.2778123468,"d":"1,993,233.3"},{"v":1276476.1148032446,"d":"1,276,476.1"},{"v":532670.6276710471,"d":"532,670.6"},{"v":600549.4398284298,"d":"600,549.4"},{"v":9984.558912363329,"d":"9,984.6"},{"v":7556.605409485386,"d":"7,556.6"},null,{"v":4420470.624436916,"d":"4,420,470.6"},{"v":0.780563829787234,"d":"0.8"},{"v":1520.6875058532403,"d":"1,520.7"},{"v":973.8555446113354,"d":"973.9"},{"v":-1.1736491788489747,"d":"(1.2)"},{"v":-0.9212811797272722,"d":"(0.9)"},{"v":2492.4481201059994,"d":"2,492.4"},{"v":1109906.8722426214,"d":"1,109,906.9"},{"v":710789.6641323607,"d":"710,789.7"},{"v":296610.93705136597,"d":"296,610.9"},{"v":334408.3995620425,"d":"334,408.4"},{"v":5559.776006402138,"d":"5,559.8"},{"v":4207.800646404422,"d":"4,207.8"},null,{"v":2461483.4496411965,"d":"2,461,483.4"},{"v":846.7757046141908,"d":"846.8"},{"v":542.2792071392771,"d":"542.3"},{"v":-0.6535317785964758,"d":"-0.65"},{"v":-0.5130038335349104,"d":"-0.51"},{"v":1387.8883761413365,"d":"1,387.9"},{"$f":"BM28/Trace_SoC_SP!BM28","v":{"v":1.0726874659921735,"d":"1.07"}},null,0,null,{"v":2461483.4496411965,"d":"2,461,483.4"},{"$f":"SUM(BR$16:BR28)","v":{"v":63900580.51033424,"d":"63,900,580.5"}},{"$f":"BT27+Trace_SoC_SP!BH28","v":{"v":64710425.5406995,"d":"64,710,425.5"}},{"v":809845.0303652585,"d":"809,845.03"},{"$f":"IF(SUM(BP$16:BP28)>SUM(BU$16:BU28),\"No\",\"Yes\")","v":"Yes"},14,{"$nulls":5},{"$f":"(-BC29+Trace_SoC_SP!BC29)*exchange_SP","v":{"v":1766.8091141757934,"d":"1,766.81"}},{"$f":"(-BD29+Trace_SoC_SP!BD29)*exchange_SP","v":{"v":3609.298967006008,"d":"3,609.30"}},"Y13",{"v":107027.97034818836,"d":"107,027.97"},{"v":159521.26928473325,"d":"159,521.27"}]
[null,null,13,76,3,{"$f":"F28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":852.1347071638594,"d":"852.13"}},{"$f":"J28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":677.601092443551,"d":"677.60"}},{"$f":"K28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":232.02704074582198,"d":"232.03"}},{"$f":"(F28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L28","v":{"v":2258.2371596467688,"d":"2258.24"}},{"$f":"M28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":96.82745188634384,"d":"96.83"}},{"$f":"N28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":223.6457074542986,"d":"223.65"}},{"$f":"O28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":149.95401840805465,"d":"149.95"}},{"$f":"P28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":345.9169881935672,"d":"345.92"}},{"$f":"Q28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":275.06652073223427,"d":"275.07"}},{"$f":"R28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":94.18944497800747,"d":"94.19"}},{"$f":"(M28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,R$2,FALSE))+S28","v":{"v":638.3998683474938,"d":"638.40"}},{"v":1,"d":"1.00"},{"v":39.10893281322834,"d":"39.11"},{"v":11.732679843968503,"d":"11.73"},{"v":0,"d":"0.00"},{"v":2.1494483954150527,"d":"2.15"},{"v":4.96465514339229,"d":"4.96"},{"v":3.1956400922984862,"d":"3.20"},{"v":6.3735075292134,"d":"6.37"},{"v":3.1141277897129216,"d":"3.11"},{"v":1.0663528492047274,"d":"1.07"},{"v":0.6448345186245158,"d":"0.64"},{"v":1.489396543017687,"d":"1.49"},{"v":0.998637528843277,"d":"1.00"},{"v":1.7047212909462346,"d":"1.70"},{"v":0.7144175517576702,"d":"0.71"},{"v":0.2446338889352022,"d":"0.24"},{"v":59.972664612465216,"d":"59.97"},{"v":17.529321166093087,"d":"17.53"},{"v":2896.6370279942626,"d":"2897"},{"v":1802494.7972221994,"d":"1,802,494.8"},{"v":1213011.206696312,"d":"1,213,011.2"},{"v":489943.83892810665,"d":"489,943.8"},{"v":551910.6769144408,"d":"551,910.7"},{"v":9183.673492408383,"d":"9,183.7"},{"v":6876.435014403278,"d":"6,876.4"},null,{"v":4073420.6282678708,"d":"4,073,420.6"},{"v":0.780563829787234,"d":"0.8"},{"v":1375.1683498429545,"d":"1,375.2"},{"v":925.436579358929,"d":"925.4"},{"v":-1.0795079630243738,"d":"(1.1)"},{"v":-0.8466662123222961,"d":"(0.8)"},{"v":2298.6787550265367,"d":"2,298.7"},{"v":955901.4753939933,"d":"955,901.5"},{"v":643285.7414830668,"d":"643,285.7"},{"v":259827.67840069422,"d":"259,827.7"},{"v":292690.0156168251,"d":"292,690.0"},{"v":4870.298130379404,"d":"4,870.3"},{"v":3646.7203044629427,"d":"3,646.7"},null,{"v":2160221.929329422,"d":"2,160,221.9"},{"v":729.2811366533767,"d":"729.3"},{"v":490.7787767021886,"d":"490.8"},{"v":-0.5724861209834368,"d":"-0.57"},{"v":-0.4490051692644959,"d":"-0.45"},{"v":1219.0384220653175,"d":"1,219.0"},{"$f":"BM29/Trace_SoC_SP!BM29","v":{"v":1.084817201986622,"d":"1.08"}},null,0,null,{"v":2160221.929329422,"d":"2,160,221.9"},{"$f":"SUM(BR$16:BR29)","v":{"v":66060802.43966366,"d":"66,060,802.4"}},{"$f":"BT28+Trace_SoC_SP!BH29","v":{"v":66775627.578335896,"d":"66,775,627.6"}},{"v":714825.1386722326,"d":"714,825.14"},{"$f":"IF(SUM(BP$16:BP29)>SUM(BU$16:BU29),\"No\",\"Yes\")","v":"Yes"},15,{"$nulls":5},{"$f":"(-BC30+Trace_SoC_SP!BC30)*exchange_SP","v":{"v":1112.0662399430862,"d":"1,112.07"}},{"$f":"(-BD30+Trace_SoC_SP!BD30)*exchange_SP","v":{"v":2696.5967776484867,"d":"2,696.60"}},"Y14",{"v":108140.03658813145,"d":"108,140.04"},{"v":162217.86606238174,"d":"162,217.87"}]
[null,null,14,77,3,{"$f":"F29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":762.9870254796517,"d":"762.99"}},{"$f":"J29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":606.7125744777956,"d":"606.71"}},{"$f":"K29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":207.75309368482087,"d":"207.75"}},{"$f":"(F29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L29","v":{"v":2442.547306357733,"d":"2442.55"}},{"$f":"M29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":91.56435850351954,"d":"91.56"}},{"$f":"N29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":211.48935902140354,"d":"211.49"}},{"$f":"O29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":141.80321007182232,"d":"141.80"}},{"$f":"P29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":327.1145372759794,"d":"327.11"}},{"$f":"Q29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":260.1151742194536,"d":"260.12"}},{"$f":"R29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":89.06974147514622,"d":"89.07"}},{"$f":"(M29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,R$2,FALSE))+S29","v":{"v":702.8436194326753,"d":"702.84"}},{"v":1,"d":"1.00"},{"v":35.01747794801498,"d":"35.02"},{"v":10.505243384404492,"d":"10.51"},{"v":0,"d":"0.00"},{"v":2.0326143012997786,"d":"2.03"},{"v":4.6947994038870995,"d":"4.69"},{"v":3.0219398461802025,"d":"3.02"},{"v":6.027073076494782,"d":"6.03"},{"v":2.9448581761476915,"d":"2.94"},{"v":1.0083908300142093,"d":"1.01"},{"v":0.6097842903899336,"d":"0.61"},{"v":1.4084398211661298,"d":"1.41"},{"v":0.9443562019313132,"d":"0.94"},{"v":1.6120605096166765,"d":"1.61"},{"v":0.675585110998588,"d":"0.68"},{"v":0.2313367198267892,"d":"0.23"},{"v":54.74715358203874,"d":"54.75"},{"v":15.986806038333922,"d":"15.99"},{"v":3145.390925790408,"d":"3145"},{"v":1613923.3999192778,"d":"1,613,923.4"},{"v":1147077.5160860412,"d":"1,147,077.5"},{"v":447254.27442147676,"d":"447,254.3"},{"v":503344.58811694355,"d":"503,344.6"},{"v":8383.485816164284,"d":"8,383.5"},{"v":6201.658172892699,"d":"6,201.7"},null,{"v":3726184.9225327964,"d":"3,726,184.9"},{"v":0.780563829787234,"d":"0.8"},{"v":1231.3025158575974,"d":"1,231.3"},{"v":875.1341182060245,"d":"875.1"},{"v":-0.9854487644766973,"d":"(1.0)"},{"v":-0.7721627316515285,"d":"(0.8)"},{"v":2104.679022567494,"d":"2,104.7"},{"v":815140.9878887978,"d":"815,141.0"},{"v":579352.0929767612,"d":"579,352.1"},{"v":225893.8008505513,"d":"225,893.8"},{"v":254223.22077159723,"d":"254,223.2"},{"v":4234.230020137062,"d":"4,234.2"},{"v":3132.258798560845,"d":"3,132.3"},null,{"v":1881976.5913064054,"d":"1,881,976.6"},{"v":621.8914412024292,"d":"621.9"},{"v":442.0021976788552,"d":"442.0"},{"v":-0.4977185902562087,"d":"-0.50"},{"v":-0.3899946502546656,"d":"-0.39"},{"v":1063.0059256407735,"d":"1,063.0"},{"$f":"BM30/Trace_SoC_SP!BM30","v":{"v":1.0986389512611685,"d":"1.10"}},null,0,null,{"v":1881976.5913064054,"d":"1,881,976.6"},{"$f":"SUM(BR$16:BR30)","v":{"v":67942779.03097007,"d":"67,942,779.0"}},{"$f":"BT29+Trace_SoC_SP!BH30","v":{"v":68553786.56435423,"d":"68,553,786.6"}},{"v":611007.5333841592,"d":"611,007.53"},{"$f":"IF(SUM(BP$16:BP30)>SUM(BU$16:BU30),\"No\",\"Yes\")","v":"Yes"},16]
[null,null,15,78,3,{"$f":"F30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":675.6479519410256,"d":"675.65"}},{"$f":"J30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":537.2622268446711,"d":"537.26"}},{"$f":"K30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":183.97161101044796,"d":"183.97"}},{"$f":"(F30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L30","v":{"v":2623.1182102038565,"d":"2623.12"}},{"$f":"M30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":86.11859648898381,"d":"86.12"}},{"$f":"N30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":198.91109454535197,"d":"198.91"}},{"$f":"O30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":133.36950783692185,"d":"133.37"}},{"$f":"P30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":307.6595009429122,"d":"307.66"}},{"$f":"Q30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":244.64490436424353,"d":"244.64"}},{"$f":"R30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":83.77234603987732,"d":"83.77"}},{"$f":"(M30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,R$2,FALSE))+S30","v":{"v":769.5240497817092,"d":"769.52"}},{"v":1,"d":"1.00"},{"v":31.009029600264576,"d":"31.01"},{"v":9.302708880079372,"d":"9.30"},{"v":0,"d":"0.00"},{"v":1.9117251919003508,"d":"1.91"},{"v":4.415577655628243,"d":"4.42"},{"v":2.8422109047722035,"d":"2.84"},{"v":5.668614761979918,"d":"5.67"},{"v":2.7697136433189744,"d":"2.77"},{"v":0.9484170960455881,"d":"0.95"},{"v":0.5735175575701053,"d":"0.57"},{"v":1.324673296688473,"d":"1.32"},{"v":0.8881909077413135,"d":"0.89"},{"v":1.5161837074211346,"d":"1.52"},{"v":0.6354048946437647,"d":"0.64"},{"v":0.2175780396810467,"d":"0.22"},{"v":49.56528885390985,"d":"49.57"},{"v":14.45825728382521,"d":"14.46"},{"v":3392.642259985566,"d":"3393"},{"v":1429177.6967762318,"d":"1,429,177.7"},{"v":1078855.4341873375,"d":"1,078,855.4"},{"v":404921.27631123556,"d":"404,921.3"},{"v":455218.2305812367,"d":"455,218.2"},{"v":7589.981741391657,"d":"7,590.0"},{"v":5537.917625066376,"d":"5,537.9"},null,{"v":3381300.5372224995,"d":"3,381,300.5"},{"v":0.780563829787234,"d":"0.8"},{"v":1090.3553996033247,"d":"1,090.4"},{"v":823.0857861209216,"d":"823.1"},{"v":-0.8921751993703773,"d":"(0.9)"},{"v":-0.6983338268087577,"d":"(0.7)"},{"v":1911.8506766980672,"d":"1,911.9"},{"v":687458.9083596395,"d":"687,458.9"},{"v":518947.9102124668,"d":"518,947.9"},{"v":194774.05728652244,"d":"194,774.1"},{"v":218967.75227229262,"d":"218,967.8"},{"v":3650.9109918076633,"d":"3,650.9"},{"v":2663.8330654762653,"d":"2,663.8"},null,{"v":1626463.3721882051,"d":"1,626,463.4"},{"v":524.4795902050114,"d":"524.5"},{"v":395.91833631981063,"d":"395.9"},{"v":-0.4291515253898716,"d":"-0.43"},{"v":-0.33591051087031076,"d":"-0.34"},{"v":919.6328644885617,"d":"919.6"},{"$f":"BM31/Trace_SoC_SP!BM31","v":{"v":1.11445580475922,"d":"1.11"}},null,0,null,{"v":1626463.3721882051,"d":"1,626,463.4"},{"$f":"SUM(BR$16:BR31)","v":{"v":69569242.40315828,"d":"69,569,242.4"}},{"$f":"BT30+Trace_SoC_SP!BH31","v":{"v":70070236.24452624,"d":"70,070,236.2"}},{"v":500993.84136796,"d":"500,993.84"},{"$f":"IF(SUM(BP$16:BP31)>SUM(BU$16:BU31),\"No\",\"Yes\")","v":"Yes"},17]
[null,null,16,79,3,{"$f":"F31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":590.9726669399042,"d":"590.97"}},{"$f":"J31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":469.93007250643,"d":"469.93"}},{"$f":"K31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":160.91544907038357,"d":"160.92"}},{"$f":"(F31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L31","v":{"v":2798.181811483283,"d":"2798.18"}},{"$f":"M31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":80.51103661938457,"d":"80.51"}},{"$f":"N31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":185.95911997928647,"d":"185.96"}},{"$f":"O31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":124.68523370258676,"d":"124.69"}},{"$f":"P31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":287.62644024145163,"d":"287.63"}},{"$f":"Q31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":228.71500067392546,"d":"228.72"}},{"$f":"R31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":78.31756083682902,"d":"78.32"}},{"$f":"(M31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,R$2,FALSE))+S31","v":{"v":838.1856079465359,"d":"838.19"}},{"v":1,"d":"1.00"},{"v":27.122836485244527,"d":"27.12"},{"v":8.136850945573357,"d":"8.14"},{"v":0,"d":"0.00"},{"v":1.7872443723694191,"d":"1.79"},{"v":4.128060010516976,"d":"4.13"},{"v":2.657142075735066,"d":"2.66"},{"v":5.299506370163958,"d":"5.30"},{"v":2.589365429230932,"d":"2.59"},{"v":0.8866614954639251,"d":"0.89"},{"v":0.5361733117108257,"d":"0.54"},{"v":1.2384180031550929,"d":"1.24"},{"v":0.8303568986672082,"d":"0.83"},{"v":1.4174583303330104,"d":"1.42"},{"v":0.5940308925882727,"d":"0.59"},{"v":0.20341057837113577,"d":"0.20"},{"v":44.47081623872481,"d":"44.47"},{"v":12.956698960398905,"d":"12.96"},{"v":3636.367419429819,"d":"3636"},{"v":1250066.6250352245,"d":"1,250,066.6"},{"v":1008606.4207977401,"d":"1,008,606.4"},{"v":363302.2239225065,"d":"363,302.2"},{"v":407941.66676815954,"d":"407,941.7"},{"v":6809.8601073739,"d":"6,809.9"},{"v":4891.414894022986,"d":"4,891.4"},null,{"v":3041618.2115250276,"d":"3,041,618.2"},{"v":0.780563829787234,"d":"0.8"},{"v":953.70708453231,"d":"953.7"},{"v":769.4910573206256,"d":"769.5"},{"v":-0.8004746922970465,"d":"(0.8)"},{"v":-0.6258085597872671,"d":"(0.6)"},{"v":1721.7718586008514,"d":"1,721.8"},{"v":572669.9241855397,"d":"572,669.9"},{"v":462054.22252195136,"d":"462,054.2"},{"v":166432.93474399994,"d":"166,432.9"},{"v":186882.7778468702,"d":"186,882.8"},{"v":3119.6753783375775,"d":"3,119.7"},{"v":2240.8135217922736,"d":"2,240.8"},null,{"v":1393400.3481984911,"d":"1,393,400.3"},{"v":436.9042040290775,"d":"436.9"},{"v":352.51271942792357,"d":"352.5"},{"v":-0.3667066796037977,"d":"-0.37"},{"v":-0.28669011179939113,"d":"-0.29"},{"v":788.7635266655979,"d":"788.8"},{"$f":"BM32/Trace_SoC_SP!BM32","v":{"v":1.1326311402950566,"d":"1.13"}},null,0,null,{"v":1393400.3481984911,"d":"1,393,400.3"},{"$f":"SUM(BR$16:BR32)","v":{"v":70962642.75135677,"d":"70,962,642.8"}},{"$f":"BT31+Trace_SoC_SP!BH32","v":{"v":71349968.60507992,"d":"71,349,968.6"}},{"v":387325.8537231535,"d":"387,325.85"},{"$f":"IF(SUM(BP$16:BP32)>SUM(BU$16:BU32),\"No\",\"Yes\")","v":"Yes"},18]
[null,null,17,80,4,{"$f":"F32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":516.9092751139538,"d":"516.91"}},{"$f":"J32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":411.03629105446936,"d":"411.04"}},{"$f":"K32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":140.74879057319706,"d":"140.75"}},{"$f":"(F32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L32","v":{"v":2951.3056432583808,"d":"2951.31"}},{"$f":"M32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":75.2686095895334,"d":"75.27"}},{"$f":"N32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":173.85050533511694,"d":"173.85"}},{"$f":"O32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":116.56643078025085,"d":"116.57"}},{"$f":"P32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":268.897820065437,"d":"268.90"}},{"$f":"Q32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":213.82236294360055,"d":"213.82"}},{"$f":"R32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":73.21796064432382,"d":"73.22"}},{"$f":"(M32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,R$2,FALSE))+S32","v":{"v":902.3763106417373,"d":"902.38"}},{"v":1,"d":"1.00"},{"v":23.72367882802224,"d":"23.72"},{"v":7.117103648406672,"d":"7.12"},{"v":0,"d":"0.00"},{"v":1.670869045456749,"d":"1.67"},{"v":3.859263901453198,"d":"3.86"},{"v":2.484123890590565,"d":"2.48"},{"v":4.954432246088814,"d":"4.95"},{"v":2.420760479073153,"d":"2.42"},{"v":0.8289270731371706,"d":"0.83"},{"v":0.5012607136370247,"d":"0.50"},{"v":1.1577791704359595,"d":"1.16"},{"v":0.7762887158095516,"d":"0.78"},{"v":1.3251613959418271,"d":"1.33"},{"v":0.5553509334344293,"d":"0.56"},{"v":0.19016562266088033,"d":"0.19"},{"v":39.94205546382189,"d":"39.94"},{"v":11.623110200326343,"d":"11.62"},{"v":3853.681953900118,"d":"3854"},{"v":1093402.5702694866,"d":"1,093,402.6"},{"v":942931.6290562256,"d":"942,931.6"},{"v":326304.7275801181,"d":"326,304.7"},{"v":365953.6246572749,"d":"365,953.6"},{"v":6116.36648739407,"d":"6,116.4"},{"v":4322.83966367097,"d":"4,322.8"},null,{"v":2739031.7577141705,"d":"2,739,031.8"},{"v":0.7418936170212767,"d":"0.7"},{"v":792.8575218132671,"d":"792.9"},{"v":683.7467324304948,"d":"683.7"},{"v":-0.7189569983487939,"d":"(0.7)"},{"v":-0.5613962226757624,"d":"(0.6)"},{"v":1475.3239010227373,"d":"1,475.3"},{"v":477047.91963377467,"d":"477,047.9"},{"v":411397.9464007408,"d":"411,397.9"},{"v":142365.6717949687,"d":"142,365.7"},{"v":159664.354257156,"d":"159,664.4"},{"v":2668.550438664087,"d":"2,668.6"},{"v":1886.0406263324767,"d":"1,886.0"},null,{"v":1195030.4831516368,"d":"1,195,030.5"},{"v":345.9211105144815,"d":"345.9"},{"v":298.31643452417205,"d":"298.3"},{"v":-0.31367855691422336,"d":"-0.31"},{"v":-0.2449353123906824,"d":"-0.24"},{"v":643.6789311693486,"d":"643.7"},null,null,0,null,{"v":1195030.4831516368,"d":"1,195,030.5"},{"$f":"SUM(BR$16:BR33)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT32+Trace_SoC_SP!BH33","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP33)>SUM(BU$16:BU33),\"No\",\"Yes\")","v":"Yes"},19]
[null,null,18,81,4,{"$f":"F33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L33","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,R$2,FALSE))+S33","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR34)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT33+Trace_SoC_SP!BH34","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP34)>SUM(BU$16:BU34),\"No\",\"Yes\")","v":"Yes"},20]
[null,null,19,82,4,{"$f":"F34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L34","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,R$2,FALSE))+S34","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR35)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT34+Trace_SoC_SP!BH35","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP35)>SUM(BU$16:BU35),\"No\",\"Yes\")","v":"Yes"},21]
[null,null,20,83,4,{"$f":"F35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L35","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,R$2,FALSE))+S35","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR36)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT35+Trace_SoC_SP!BH36","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP36)>SUM(BU$16:BU36),\"No\",\"Yes\")","v":"Yes"},22]
[null,null,21,84,4,{"$f":"F36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L36","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,R$2,FALSE))+S36","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR37)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT36+Trace_SoC_SP!BH37","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP37)>SUM(BU$16:BU37),\"No\",\"Yes\")","v":"Yes"},23]
[null,null,22,85,4,{"$f":"F37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L37","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,R$2,FALSE))+S37","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR38)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT37+Trace_SoC_SP!BH38","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP38)>SUM(BU$16:BU38),\"No\",\"Yes\")","v":"Yes"},24]
[null,null,23,86,4,{"$f":"F38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L38","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,R$2,FALSE))+S38","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR39)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT38+Trace_SoC_SP!BH39","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP39)>SUM(BU$16:BU39),\"No\",\"Yes\")","v":"Yes"},25]
[null,null,24,87,4,{"$f":"F39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L39","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,R$2,FALSE))+S39","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR40)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT39+Trace_SoC_SP!BH40","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP40)>SUM(BU$16:BU40),\"No\",\"Yes\")","v":"Yes"},26]
[null,null,25,88,4,{"$f":"F40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L40","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,R$2,FALSE))+S40","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR41)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT40+Trace_SoC_SP!BH41","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP41)>SUM(BU$16:BU41),\"No\",\"Yes\")","v":"Yes"},27]
[null,null,26,89,4,{"$f":"F41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L41","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,R$2,FALSE))+S41","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR42)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT41+Trace_SoC_SP!BH42","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP42)>SUM(BU$16:BU42),\"No\",\"Yes\")","v":"Yes"},28]
[null,null,27,90,4,{"$f":"F42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L42","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,R$2,FALSE))+S42","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR43)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT42+Trace_SoC_SP!BH43","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP43)>SUM(BU$16:BU43),\"No\",\"Yes\")","v":"Yes"},29]
[null,null,28,91,4,{"$f":"F43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L43","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,R$2,FALSE))+S43","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR44)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT43+Trace_SoC_SP!BH44","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP44)>SUM(BU$16:BU44),\"No\",\"Yes\")","v":"Yes"},30]
[null,null,29,92,4,{"$f":"F44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L44","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,R$2,FALSE))+S44","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR45)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT44+Trace_SoC_SP!BH45","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP45)>SUM(BU$16:BU45),\"No\",\"Yes\")","v":"Yes"},31]
[null,null,30,93,4,{"$f":"F45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L45","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,R$2,FALSE))+S45","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR46)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT45+Trace_SoC_SP!BH46","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP46)>SUM(BU$16:BU46),\"No\",\"Yes\")","v":"Yes"},32]
[null,null,31,94,4,{"$f":"F46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L46","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,R$2,FALSE))+S46","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR47)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT46+Trace_SoC_SP!BH47","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP47)>SUM(BU$16:BU47),\"No\",\"Yes\")","v":"Yes"},33]
[null,null,32,95,4,{"$f":"F47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L47","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,R$2,FALSE))+S47","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR48)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT47+Trace_SoC_SP!BH48","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP48)>SUM(BU$16:BU48),\"No\",\"Yes\")","v":"Yes"},34]
[null,null,33,96,4,{"$f":"F48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L48","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,R$2,FALSE))+S48","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR49)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT48+Trace_SoC_SP!BH49","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP49)>SUM(BU$16:BU49),\"No\",\"Yes\")","v":"Yes"},35]
[null,null,34,97,4,{"$f":"F49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L49","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,R$2,FALSE))+S49","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR50)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT49+Trace_SoC_SP!BH50","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP50)>SUM(BU$16:BU50),\"No\",\"Yes\")","v":"Yes"},36]
[null,null,35,98,4,{"$f":"F50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L50","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,R$2,FALSE))+S50","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR51)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT50+Trace_SoC_SP!BH51","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP51)>SUM(BU$16:BU51),\"No\",\"Yes\")","v":"Yes"},37]
[null,null,36,99,4,{"$f":"F51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L51","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,R$2,FALSE))+S51","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR52)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT51+Trace_SoC_SP!BH52","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP52)>SUM(BU$16:BU52),\"No\",\"Yes\")","v":"Yes"},38]
[null,null,37,100,4,{"$f":"F52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L52","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,R$2,FALSE))+S52","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR53)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT52+Trace_SoC_SP!BH53","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP53)>SUM(BU$16:BU53),\"No\",\"Yes\")","v":"Yes"},39]
[null,null,38,101,4,{"$f":"F53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L53","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,R$2,FALSE))+S53","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR54)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT53+Trace_SoC_SP!BH54","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP54)>SUM(BU$16:BU54),\"No\",\"Yes\")","v":"Yes"},40]
[null,null,39,102,4,{"$f":"F54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L54","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,R$2,FALSE))+S54","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR55)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT54+Trace_SoC_SP!BH55","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP55)>SUM(BU$16:BU55),\"No\",\"Yes\")","v":"Yes"},41]
[null,null,40,103,4,{"$f":"F55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L55","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,R$2,FALSE))+S55","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,{"$f":"SUM(AV56:AY56)","v":0},0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR56)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT55+Trace_SoC_SP!BH56","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP56)>SUM(BU$16:BU56),\"No\",\"Yes\")","v":"Yes"},42]
[null,null,41,104,4,{"$f":"F56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L56","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,R$2,FALSE))+S56","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR57)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT56+Trace_SoC_SP!BH57","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP57)>SUM(BU$16:BU57),\"No\",\"Yes\")","v":"Yes"},43]
[null,null,42,105,4,{"$f":"F57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L57","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,R$2,FALSE))+S57","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR58)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT57+Trace_SoC_SP!BH58","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP58)>SUM(BU$16:BU58),\"No\",\"Yes\")","v":"Yes"},44]
[null,null,43,106,4,{"$f":"F58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L58","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,R$2,FALSE))+S58","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR59)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT58+Trace_SoC_SP!BH59","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP59)>SUM(BU$16:BU59),\"No\",\"Yes\")","v":"Yes"},45]
[null,null,44,107,4,{"$f":"F59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L59","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,R$2,FALSE))+S59","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR60)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT59+Trace_SoC_SP!BH60","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP60)>SUM(BU$16:BU60),\"No\",\"Yes\")","v":"Yes"},46]
[null,null,45,108,4,{"$f":"F60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L60","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,R$2,FALSE))+S60","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR61)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT60+Trace_SoC_SP!BH61","v":{"v":72430701.526456,"d":"72,430,701.5"}},{"v":273028.2919476032,"d":"273,028.29"},{"$f":"IF(SUM(BP$16:BP61)>SUM(BU$16:BU61),\"No\",\"Yes\")","v":"Yes"},47]
[null,null,46,109,4,{"$f":"F61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L61","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,R$2,FALSE))+S61","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR62)","v":{"v":72157673.2345084,"d":"72,157,673.2"}},{"$f":"BT61+Trace_SoC_SP!BH62","v":{"v":72430701.526456,"d":"72,430,701.5"}},"`",{"$f":"IF(SUM(BP$16:BP62)>SUM(BU$16:BU62),\"No\",\"Yes\")","v":"Yes"},48]
[null,null,47,110,4,{"$f":"F62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L62","v":{"v":4020.000000000001,"d":"4020.00"}},{"$f":"M62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,R$2,FALSE))+S62","v":{"v":1823.9999999999998,"d":"1824.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR63)","v":{"v":72157673.2345084,"d":"72,157,673.2"}}]
[{"$nulls":3},"TOTAL",{"$nulls":15},{"$f":"S63+L63=SUM(F9:K9)","v":true},{"$f":"SUM(OFFSET(U17,0,0,time_horizon,1))","v":{"v":684.0871718016364,"d":"684.09"}},{"v":205.22615154049092,"d":"205.23"},{"v":0,"d":"0.00"},{"v":28.503383935780523,"d":"28.50"},{"v":65.83524962158158,"d":"65.84"},{"v":42.376712400098484,"d":"42.38"},{"v":84.51774534818651,"d":"84.52"},{"v":41.29579486746927,"d":"41.30"},{"v":14.140681272800082,"d":"14.14"},{"v":8.551015180734158,"d":"8.55"},{"v":19.750574886474475,"d":"19.75"},{"v":13.242722625030778,"d":"13.24"},{"v":22.605951165418556,"d":"22.61"},{"v":9.473741175478244,"d":"9.47"},{"v":3.2440386449364897,"d":"3.24"},{"v":960.756739247553,"d":"960.76"},{"v":282.09419521856364,"d":"282.09"},{"$f":"VLOOKUP(time_horizon,$C$17:$AL$63,36)","v":{"v":2159.2104816355304,"d":"2159"}},{"v":31528949.508993573,"d":"R$ 31,528,949.51"},{"v":16085486.963362567,"d":"R$ 16,085,486.96"},{"v":7848856.610669227,"d":"R$ 7,848,856.61"},{"v":8881735.736456476,"d":"R$ 8,881,735.74"},{"v":147121.63042771592,"d":"R$ 147,121.63"},{"v":116525.82533173612,"d":"R$ 116,525.83"},{"v":0,"d":"R$ 0.00"},{"v":67783106.3509453,"d":"R$ 67,783,106"},"NA",{"$f":"SUM(OFFSET(AV17,0,0,time_horizon,1))","v":{"v":24859.688313809704,"d":"24859.69"}},{"v":12664.09844056057,"d":"12664.10"},{"v":-17.29362130645595,"d":"-17.29"},{"v":-13.625149629056622,"d":"-13.63"},{"v":37492.867983434764,"d":"37492.87"},{"v":24855149.59560804,"d":"R$ 24,855,149.60"},{"v":12555230.079136934,"d":"R$ 12,555,230.08"},{"v":6169850.866510425,"d":"R$ 6,169,850.87"},{"v":6982851.234723798,"d":"R$ 6,982,851.23"},{"v":115649.77728641083,"d":"R$ 115,649.78"},{"v":91768.7860978074,"d":"R$ 91,768.79"},{"v":0,"d":"R$ 0.00"},{"v":53793767.078129135,"d":"R$ 53,793,767.08"},{"v":19648.214994568243,"d":"19648.21"},{"v":9911.435041749206,"d":"9911.44"},{"v":-13.594217565103762,"d":"-13.59"},{"v":-10.712139578756853,"d":"-10.71"},{"v":29535.343679173588,"d":"29535.34"},{"$f":"BM64/Trace_SoC_SP!BM64","v":{"v":1.0197345277488497,"d":"1.02"}},{"$nulls":3},{"$f":"SUM(BR17:BR63)","v":{"v":64275053.45762311,"d":"64,275,053.5"}},{"$f":"SUM(BS17:BS63)","v":{"v":3033042032.890499,"d":"3,033,042,032.9"}}]
[{"$nulls":54},{"$f":"Trace_SoC_SP!BC64","v":{"v":6703500.754991113,"d":"6703500.75"}},{"$f":"Trace_SoC_SP!BD64","v":{"v":7764015.333353673,"d":"7764015.33"}},{"$f":"Trace_SoC_SP!BE64","v":{"v":125652.69179552855,"d":"125652.69"}},{"$f":"Trace_SoC_SP!BF64","v":{"v":113904.01323542051,"d":"113904.01"}},{"$f":"Trace_SoC_SP!BG64","v":{"v":0,"d":"0.00"}}]
[{"$nulls":54},{"$f":"BC64-BC65","v":{"v":-533649.8884806884,"d":"-R$ 533,649.89"}},{"$f":"BD64-BD65","v":{"v":-781164.0986298751,"d":"-R$ 781,164.10"}},{"$f":"BE64-BE65","v":{"v":-10002.91450911772,"d":"-R$ 10,002.91"}},{"$f":"BF64-BF65","v":{"v":-22135.22713761311,"d":"-R$ 22,135.23"}},{"$f":"BG64-BG65","v":{"v":0,"d":"R$ 0.00"}}]
[{"$nulls":54},{"$f":"BC16","v":"CHD"},{"$f":"BD16","v":"Stroke"}]
[{"$nulls":54},{"$f":"BC66*exchange_SP","v":{"v":-99390.94995170386,"d":"$(99,390.95)"}},{"$f":"BD66*exchange_SP","v":{"v":-145489.84925684927,"d":"$(145,489.85)"}}]

{"sheet":"Trace_SoC_SP","index":24,"n_rows":64,"n_cols":65,"rows_kept":64,"merged":[[6,5,6,10],[6,20,6,22],[7,23,7,28],[7,29,7,34],[14,20,14,22],[14,23,14,28],[14,29,14,34]]}
["Sao Paulo"]
[{"$nulls":4},"Post intervention",8,8,8,8,8,8,null,9,9,9,9,9,9]
[{"$nulls":5},{"$f":"IF(F4=\"Controlled\",9,8)","v":9},{"$f":"IF(G4=\"Controlled\",9,8)","v":9},9,8,8,8,null,{"$f":"IF(M4=\"Controlled\",9,8)","v":9},{"$f":"IF(N4=\"Controlled\",9,8)","v":9},9,8,8,8]
[{"$nulls":4},"HTN Defn",{"$f":"VLOOKUP(F8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(G8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(H8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(I8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(J8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(K8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},null,{"$f":"VLOOKUP(M8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(N8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(O8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(P8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(Q8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(R8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"}]
[{"$nulls":18},{"$f":"SUM(E5:R5)-population_SP","v":{"v":-5844,"d":"-5844.00"}}]
[null,null,"CARDIO phase"]
[{"$nulls":5},"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",{"$nulls":17},"Costs (undiscounted)",{"$nulls":8},"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","Total Costs","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,0,{"$f":"CEILING(age_SP,1)","v":62},{"$f":"IF(D9<60,1,IF(D9<70,2,IF(D9<80,3,4)))","v":2},{"$f":"population_SP*VLOOKUP(F8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":147.62414307004468,"d":"147.62"}},{"$f":"population_SP*VLOOKUP(G8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":340.9725782414307,"d":"340.97"}},{"$f":"population_SP*VLOOKUP(H8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":228.6214605067064,"d":"228.62"}},{"$f":"population_SP*VLOOKUP(I8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2479.737126509854,"d":"2479.74"}},{"$f":"population_SP*VLOOKUP(J8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":1971.839160839161,"d":"1971.84"}},{"$f":"population_SP*VLOOKUP(K8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":675.2055308328037,"d":"675.21"}},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(F9:S9)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$nulls":3},"<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":7},"(undiscounted)"]
[null,null,1,{"$f":"D9+1","v":63},{"$f":"IF(D10<60,1,IF(D10<70,2,IF(D10<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$Q37))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":145.29279793525,"d":"145.29"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$Q38))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":335.58778992124127,"d":"335.59"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$Q39))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":225.0109702537058,"d":"225.01"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$Q40))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":2404.3644299423136,"d":"2404.36"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$Q41))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1911.9042454962976,"d":"1911.90"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$Q42))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":654.6823628517625,"d":"654.68"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$Q37))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$Q38))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$Q39))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$Q40))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$Q41))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$Q42))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":167.15740359943,"d":"167.16"}},{"$f":"F9*'Model Sensitivity control'!$Q37*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,M$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G9*'Model Sensitivity control'!$Q38*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,N$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H9*'Model Sensitivity control'!$Q39*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,O$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I9*'Model Sensitivity control'!$Q40*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,P$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$Q41*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$Q42*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,R$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$Q37*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$Q38*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$Q39*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$Q40*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$Q41*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$Q42*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(SUM(F10:S10)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F10:K10)*r_CHD_SP","v":{"v":130.15655867842102,"d":"130.16"}},{"$f":"SUM(F10:K10)*r_Stroke_2y_SoC_SP","v":{"v":48.66801604233753,"d":"48.67"}},null,{"$f":"M10*r_CHD_SoC_Cat1_SP","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_CHD_SoC_Cat2_SP","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_CHD_SoC_Cat3_SP","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_CHD_SoC_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_CHD_SoC_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_CHD_SoC_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"M10*r_Stroke_SoC_Cat1_SP","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_Stroke_SoC_Cat2_SP","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_Stroke_SoC_Cat3_SP","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_Stroke_SoC_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_Stroke_SoC_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_Stroke_SoC_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)","v":{"v":130.15655867842102,"d":"130.16"}},{"$f":"SUM(V10,AD10:AI10)","v":{"v":48.66801604233753,"d":"48.67"}},{"$f":"SUM(S10,L10)","v":{"v":167.15740359943,"d":"167.16"}},{"$f":"SUM(F10:K10)*c_HTNuncontrolled_SP","v":{"v":5808091.197229352,"d":"R$ 5,808,091.2"}},{"$f":"SUM(M10:R10)*c_HTN_SP","v":{"v":0,"d":"R$ 0.0"}},{"$f":"SUM(U10,X10:AC10)*c_CHD_SP","v":{"v":1063307.8325374692,"d":"R$ 1,063,307.8"}},{"$f":"SUM(V10,AD10:AI10)*c_Stroke_SP","v":{"v":1532312.485092997,"d":"R$ 1,532,312.5"}},{"$f":"SUM(U10,X10:AC10)*c_productivity_SP","v":{"v":19931.00265799541,"d":"R$ 19,931.0"}},{"$f":"SUM(U10,AD10:AI10)*c_productivity_SP","v":{"v":19931.00265799541,"d":"R$ 19,931.0"}},null,{"$f":"SUM(AM10:AS10)","v":{"v":8443573.520175807,"d":"R$ 8,443,573.5"}},{"$f":"IF(E10=1,u_HTN_50_59,IF(E10=2,u_HTN_60_59,IF(E10=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F10:K10)*AU10","v":{"v":4654.708969335894,"d":"4654.71"}},{"$f":"SUM(M10:R10)*AU10","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)*u_CHD","v":{"v":-2.3428180562115783,"d":"-2.34"}},{"$f":"SUM(V10,AD10:AI10)*u_Stroke","v":{"v":-2.350665174844903,"d":"-2.35"}},{"$f":"SUM(AV10:AY10)","v":{"v":4650.015486104838,"d":"4650.02"}},{"$f":"AM10/(1+disc_c_SP)^C10","v":{"v":5531515.425932716,"d":"R$ 5,531,515.4"}},{"$f":"AN10/(1+disc_c_SP)^C10","v":{"v":0,"d":"R$ 0.0"}},{"$f":"AO10/(1+disc_c_SP)^C10","v":{"v":1012674.1262261611,"d":"R$ 1,012,674.1"}},{"$f":"AP10/(1+disc_c_SP)^C10","v":{"v":1459345.2238980923,"d":"R$ 1,459,345.2"}},{"$f":"AQ10/(1+disc_c_SP)^C10","v":{"v":18981.90729332896,"d":"R$ 18,981.9"}},{"$f":"AR10/(1+disc_c_SP)^C10","v":{"v":18981.90729332896,"d":"R$ 18,981.9"}},null,{"$f":"SUM(BA10:BG10)","v":{"v":8041498.590643628,"d":"R$ 8,041,498.6"}},{"$f":"AV10/(1+disc_b_SP)^C10","v":{"v":4433.0561612722795,"d":"4433.06"}},{"$f":"AW10/(1+disc_b_SP)^C10","v":{"v":0,"d":"0.00"}},{"$f":"AX10/(1+disc_b_SP)^C10","v":{"v":-2.2312552916300747,"d":"-2.23"}},{"$f":"AY10/(1+disc_b_SP)^C10","v":{"v":-2.2387287379475262,"d":"-2.24"}},{"$f":"SUM(BI10:BL10)","v":{"v":4428.5861772427015,"d":"4428.59"}}]
[null,null,{"$f":"D12-D9","v":1},{"$f":"D9+C11","v":63},{"$f":"IF(D11<60,1,IF(D11<70,2,IF(D11<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$R37))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$R38))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$R39))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$R40))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":2404.3644299423136,"d":"2404.36"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$R41))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1911.9042454962976,"d":"1911.90"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$R42))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":654.6823628517625,"d":"654.68"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$R37))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$R38))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$R39))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$R40))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$R41))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$R42))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":155.83077989144525,"d":"155.83"}},{"$f":"F9*'Model Sensitivity control'!$R37*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,M3,FALSE))","v":{"v":145.29279793525,"d":"145.29"}},{"$f":"G9*'Model Sensitivity control'!$R38*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,N3,FALSE))","v":{"v":335.58778992124127,"d":"335.59"}},{"$f":"H9*'Model Sensitivity control'!$R39*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,O3,FALSE))","v":{"v":225.0109702537058,"d":"225.01"}},{"$f":"I9*'Model Sensitivity control'!$R40*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,P3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$R41*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,Q3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$R42*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,R3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$R37*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$R38*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$R39*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$R40*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$R41*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$R42*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":11.326623707984732,"d":"11.33"}},{"$f":"IF(SUM(F11:S11)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F11:K11)*r_CHD_2y_SoC_SP","v":{"v":142.05450815833487,"d":"142.05"}},{"$f":"SUM(F11:K11)*r_Stroke_2y_SoC_SP","v":{"v":42.616352447500454,"d":"42.62"}},null,{"$f":"M11*r_CHD_SoC_Cat1_SP","v":{"v":3.3312198213848365,"d":"3.33"}},{"$f":"N11*r_CHD_SoC_Cat2_SP","v":{"v":7.694233392756129,"d":"7.69"}},{"$f":"O11*r_CHD_SoC_Cat3_SP","v":{"v":4.952609999934979,"d":"4.95"}},{"$f":"P11*r_CHD_SoC_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q11*r_CHD_SoC_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R11*r_CHD_SoC_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"M11*r_Stroke_SoC_Cat1_SP","v":{"v":0.9993659464154508,"d":"1.00"}},{"$f":"N11*r_Stroke_SoC_Cat2_SP","v":{"v":2.3082700178268385,"d":"2.31"}},{"$f":"O11*r_Stroke_SoC_Cat3_SP","v":{"v":1.547690624979681,"d":"1.55"}},{"$f":"P11*r_Stroke_SoC_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q11*r_Stroke_SoC_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R11*r_Stroke_SoC_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U11,X11:AC11)","v":{"v":158.03257137241084,"d":"158.03"}},{"$f":"SUM(V11,AD11:AI11)","v":{"v":47.47167903672242,"d":"47.47"}},{"$f":"SUM(S11,L11)","v":{"v":167.15740359942998,"d":"167.16"}},{"$f":"SUM(F11:K11)*c_HTNuncontrolled_SP","v":{"v":5085879.426295647,"d":"R$ 5,085,879.4"}},{"$f":"SUM(M11:R11)*c_HTN_SP","v":{"v":722211.770933705,"d":"R$ 722,211.8"}},{"$f":"SUM(U11,X11:AC11)*c_CHD_SP","v":{"v":1291039.596025985,"d":"R$ 1,291,039.6"}},{"$f":"SUM(V11,AD11:AI11)*c_Stroke_SP","v":{"v":1494645.8144712055,"d":"R$ 1,494,645.8"}},{"$f":"SUM(U11,X11:AC11)*c_productivity_SP","v":{"v":24199.684073205095,"d":"R$ 24,199.7"}},{"$f":"SUM(U11,AD11:AI11)*c_productivity_SP","v":{"v":22496.448404675528,"d":"R$ 22,496.4"}},null,{"$f":"SUM(AM11:AS11)","v":{"v":8640472.740204422,"d":"R$ 8,640,472.7"}},{"$f":"IF(E11=1,u_HTN_50_59,IF(E11=2,u_HTN_60_59,IF(E11=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F11:K11)*AU11","v":{"v":4075.915439108836,"d":"4075.92"}},{"$f":"SUM(M11:R11)*AU11","v":{"v":578.793530227058,"d":"578.79"}},{"$f":"SUM(U11,X11:AC11)*u_CHD","v":{"v":-2.844586284703395,"d":"-2.84"}},{"$f":"SUM(V11,AD11:AI11)*u_Stroke","v":{"v":-2.292882097473693,"d":"-2.29"}},{"$f":"SUM(AV11:AY11)","v":{"v":4649.571500953716,"d":"4649.57"}},{"$f":"AM11/(1+disc_c_SP)^C11","v":{"v":4843694.691710141,"d":"R$ 4,843,694.7"}},{"$f":"AN11/(1+disc_c_SP)^C11","v":{"v":687820.7342225761,"d":"R$ 687,820.7"}},{"$f":"AO11/(1+disc_c_SP)^C11","v":{"v":1229561.5200247476,"d":"R$ 1,229,561.5"}},{"$f":"AP11/(1+disc_c_SP)^C11","v":{"v":1423472.2042582908,"d":"R$ 1,423,472.2"}},{"$f":"AQ11/(1+disc_c_SP)^C11","v":{"v":23047.318164957233,"d":"R$ 23,047.3"}},{"$f":"AR11/(1+disc_c_SP)^C11","v":{"v":21425.188956833834,"d":"R$ 21,425.2"}},null,{"$f":"SUM(BA11:BG11)","v":{"v":8229021.657337546,"d":"R$ 8,229,021.7"}},{"$f":"AV11/(1+disc_b_SP)^C11","v":{"v":3881.824227722701,"d":"3881.82"}},{"$f":"AW11/(1+disc_b_SP)^C11","v":{"v":551.231933549579,"d":"551.23"}},{"$f":"AX11/(1+disc_b_SP)^C11","v":{"v":-2.709129794955614,"d":"-2.71"}},{"$f":"AY11/(1+disc_b_SP)^C11","v":{"v":-2.1836972356892317,"d":"-2.18"}},{"$f":"SUM(BI11:BL11)","v":{"v":4428.163334241634,"d":"4428.16"}}]
[{"$nulls":3},{"$f":"IF('Model Specification_Old_input'!D5=\"Two Year\",D9+2,D9+1)","v":{"v":63,"d":"63.00"}},{"$f":"IF($C12=\"Y1\",E10,E11)","v":2},{"$f":"F11","v":{"v":0,"d":"0.00"}},{"$f":"G11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2404.3644299423136,"d":"2404.36"},{"v":1911.9042454962976,"d":"1911.90"},{"v":654.6823628517625,"d":"654.68"},{"v":155.83077989144525,"d":"155.83"},{"v":145.29279793525,"d":"145.29"},{"v":335.58778992124127,"d":"335.59"},{"v":225.0109702537058,"d":"225.01"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.326623707984732,"d":"11.33"},null,{"$f":"U11","v":{"v":142.05450815833487,"d":"142.05"}},{"$f":"V11","v":{"v":42.616352447500454,"d":"42.62"}},null,{"$f":"X11","v":{"v":3.3312198213848365,"d":"3.33"}},{"v":7.694233392756129,"d":"7.69"},{"v":4.952609999934979,"d":"4.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9993659464154508,"d":"1.00"},{"v":2.3082700178268385,"d":"2.31"},{"v":1.547690624979681,"d":"1.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":158.03257137241084,"d":"158.03"},{"v":47.47167903672242,"d":"47.47"},{"v":167.15740359942998,"d":"167.16"},{"v":5085879.426295647,"d":"5085879.43"},{"v":722211.770933705,"d":"722211.77"},{"v":1291039.596025985,"d":"1291039.60"},{"v":1494645.8144712055,"d":"1494645.81"},{"v":24199.684073205095,"d":"24199.68"},{"v":22496.448404675528,"d":"22496.45"},null,{"$f":"AT11","v":{"v":8640472.740204422,"d":"8640472.74"}},{"v":0.8199468085106384,"d":"0.82"},{"v":4075.915439108836,"d":"4075.92"},{"v":578.793530227058,"d":"578.79"},{"v":-2.844586284703395,"d":"-2.84"},{"v":-2.292882097473693,"d":"-2.29"},{"v":4649.571500953716,"d":"4649.57"},{"v":4843694.691710141,"d":"4843694.69"},{"v":687820.7342225761,"d":"687820.73"},{"v":1229561.5200247476,"d":"1229561.52"},{"v":1423472.2042582908,"d":"1423472.20"},{"v":23047.318164957233,"d":"23047.32"},{"v":21425.188956833834,"d":"21425.19"},null,{"$f":"BH11","v":{"v":8229021.657337546,"d":"8229021.66"}},{"v":3881.824227722701,"d":"3881.82"},{"v":551.231933549579,"d":"551.23"},{"v":-2.709129794955614,"d":"-2.71"},{"v":-2.1836972356892317,"d":"-2.18"},{"v":4428.163334241634,"d":"4428.16"}]
[{"$nulls":17},{"$f":"SUM(M12:R12)/population_SP","v":{"v":0.12078910987511929,"d":"12%"}},{"$f":"(S12+L12)/population_SP","v":{"v":0.02860325181372861,"d":"3%"}}]
[{"$nulls":38},"Costs (undiscounted)",{"$nulls":6},"Total Costs",null,"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Projected phase",null,null,"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",null,null,"CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(undiscounted)","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths"]
[null,null,1,{"$f":"D12+1","v":64},{"$f":"IF(D17<60,1,IF(D17<70,2,IF(D17<80,3,4)))","v":2},{"$f":"F12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2324.962408633362,"d":"2324.96"}},{"$f":"J12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1848.7652887927936,"d":"1848.77"}},{"$f":"K12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":633.0620534351082,"d":"633.06"}},{"$f":"(F$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L12","v":{"v":319.9920673205555,"d":"319.99"}},{"$f":"M12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":142.79983326228046,"d":"142.80"}},{"$f":"N12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":329.8297033757098,"d":"329.83"}},{"$f":"O12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":221.1501842557441,"d":"221.15"}},{"$f":"P12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,R$2,FALSE))+S12","v":{"v":23.4384609244474,"d":"23.44"}},{"$f":"IF(SUM(F17:S17)=population_SP,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F17:K17)*r_CHD_SP","v":{"v":110.20830710710457,"d":"110.21"}},{"$f":"SUM(F17:K17)*r_Stroke_SP","v":{"v":33.06249213213137,"d":"33.06"}},{"v":0,"d":"0.00"},{"$f":"M17*r_CHD_SoC_Cat1_SP","v":{"v":3.274062044463854,"d":"3.27"}},{"$f":"N17*r_CHD_SoC_Cat2_SP","v":{"v":7.562214102699701,"d":"7.56"}},{"$f":"O17*r_CHD_SoC_Cat3_SP","v":{"v":4.867632066105554,"d":"4.87"}},{"$f":"P17*r_CHD_SoC_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q17*r_CHD_SoC_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R17*r_CHD_SoC_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"M17*r_Stroke_SoC_Cat1_SP","v":{"v":0.9822186133391563,"d":"0.98"}},{"$f":"N17*r_Stroke_SoC_Cat2_SP","v":{"v":2.26866423080991,"d":"2.27"}},{"$f":"O17*r_Stroke_SoC_Cat3_SP","v":{"v":1.5211350206579857,"d":"1.52"}},{"$f":"P17*r_Stroke_SoC_Cat4_SP","v":{"v":0,"d":"0.00"}},{"$f":"Q17*r_Stroke_SoC_Cat5_SP","v":{"v":0,"d":"0.00"}},{"$f":"R17*r_Stroke_SoC_Cat6_SP","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U17,X17:AC17)","v":{"v":125.91221532037369,"d":"125.91"}},{"$f":"SUM(V17,AD17:AI17)","v":{"v":37.83450999693842,"d":"37.83"}},{"$f":"SUM(S17,L17)","v":{"v":343.4305282450029,"d":"343"}},{"$f":"SUM(F17:K17)*c_HTNuncontrolled_SP","v":{"v":4917922.729901177,"d":"4,917,922.7"}},{"$f":"SUM(M17:R17)*c_HTN_SP","v":{"v":709819.9080407976,"d":"709,819.9"}},{"$f":"SUM(U17,X17:AC17)*c_CHD_SP","v":{"v":1028633.8707915958,"d":"1,028,633.9"}},{"$f":"SUM(V17,AD17:AI17)*c_Stroke_SP","v":{"v":1191219.5472536061,"d":"1,191,219.5"}},{"$f":"SUM(U17,X17:AC17)*c_productivity_SP","v":{"v":19281.06215857199,"d":"19,281.1"}},{"$f":"SUM(U17,AD17:AI17)*c_productivity_SP","v":{"v":17607.050969243923,"d":"17,607.1"}},null,{"$f":"SUM(AM17:AS17)","v":{"v":7884484.169114991,"d":"7,884,484.2"}},{"$f":"IF(E17=1,u_HTN_50_59,IF(E17=2,u_HTN_60_59,IF(E17=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.8"}},{"$f":"SUM(F17:K17)*AU17","v":{"v":3941.3119154003402,"d":"3,941.3"}},{"$f":"SUM(M17:R17)*AU17","v":{"v":568.862467956219,"d":"568.9"}},{"$f":"SUM(U17,X17:AC17)*u_CHD","v":{"v":-2.266419875766726,"d":"(2.3)"}},{"$f":"SUM(V17,AD17:AI17)*u_Stroke","v":{"v":-1.8274068328521258,"d":"(1.8)"}},{"$f":"SUM(AV17:AY17)","v":{"v":4506.080556647941,"d":"4,506.1"}},{"$f":"AM17/(1+disc_c_SP)^C17","v":{"v":4683735.933239216,"d":"4,683,735.9"}},{"$f":"AN17/(1+disc_c_SP)^C17","v":{"v":676018.9600388549,"d":"676,019.0"}},{"$f":"AO17/(1+disc_c_SP)^C17","v":{"v":979651.3055158055,"d":"979,651.3"}},{"$f":"AP17/(1+disc_c_SP)^C17","v":{"v":1134494.8069081963,"d":"1,134,494.8"}},{"$f":"AQ17/(1+disc_c_SP)^C17","v":{"v":18362.916341497134,"d":"18,362.9"}},{"$f":"AR17/(1+disc_c_SP)^C17","v":{"v":16768.619970708496,"d":"16,768.6"}},null,{"$f":"AT17/(1+disc_c_SP)^C17","v":{"v":7509032.542014277,"d":"7,509,032.5"}},{"$f":"AV17/(1+disc_b_SP)^C17","v":{"v":3753.6303956193715,"d":"3,753.6"}},{"$f":"AW17/(1+disc_b_SP)^C17","v":{"v":541.7737790059228,"d":"541.8"}},{"$f":"AX17/(1+disc_b_SP)^C17","v":{"v":-2.1584951197778346,"d":"-2.16"}},{"$f":"AY17/(1+disc_b_SP)^C17","v":{"v":-1.7403874598591673,"d":"-1.74"}},{"$f":"SUM(BI17:BL17)","v":{"v":4291.505292045657,"d":"4,291.5"}}]
[null,null,2,{"$f":"D17+1","v":65},2,{"$f":"F17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2241.5484684401463,"d":"2241.55"}},{"$f":"J17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1782.4361315307185,"d":"1782.44"}},{"$f":"K17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":610.3493420090037,"d":"610.35"}},{"$f":"(F17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L17","v":{"v":492.44787620195063,"d":"492.45"}},{"$f":"M17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":140.13793670479333,"d":"140.14"}},{"$f":"N17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":323.68142902611567,"d":"323.68"}},{"$f":"O17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":217.0277780826446,"d":"217.03"}},{"$f":"P17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,R$2,FALSE))+S17","v":{"v":36.37103800462816,"d":"36.37"}},{"v":1,"d":"1.00"},{"v":106.25430376335534,"d":"106.25"},{"v":31.8762911290066,"d":"31.88"},{"v":0,"d":"0.00"},{"v":3.213031059440571,"d":"3.21"},{"v":7.4212487302122945,"d":"7.42"},{"v":4.776895734389523,"d":"4.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9639093178321713,"d":"0.96"},{"v":2.226374619063688,"d":"2.23"},{"v":1.4927799169967257,"d":"1.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":121.66547928739773,"d":"121.67"},{"v":36.55935498289919,"d":"36.56"},{"v":528.8189142065788,"d":"529"},{"v":4741479.742718443,"d":"4,741,479.7"},{"v":696588.3297785231,"d":"696,588.3"},{"v":993940.3622013822,"d":"993,940.4"},{"v":1151071.2916365808,"d":"1,151,071.3"},{"v":18630.755266468506,"d":"18,630.8"},{"v":16987.948907848353,"d":"16,987.9"},null,{"v":7618698.430509247,"d":"7,618,698.4"},{"v":0.8199468085106384,"d":"0.8"},{"v":3799.907325298919,"d":"3,799.9"},{"v":558.2584426535069,"d":"558.3"},{"v":-2.189978627173159,"d":"(2.2)"},{"v":-1.7658168456740309,"d":"(1.8)"},{"v":4354.209972479579,"d":"4,354.2"},{"v":4300661.898157318,"d":"4,300,661.9"},{"v":631826.1494589779,"d":"631,826.1"},{"v":901533.2083459249,"d":"901,533.2"},{"v":1044055.5933211617,"d":"1,044,055.6"},{"v":16898.644232624494,"d":"16,898.6"},{"v":15408.57043795769,"d":"15,408.6"},null,{"v":6910384.063953965,"d":"6,910,384.1"},{"v":3446.627959454802,"d":"3,446.6"},{"v":506.3568640848135,"d":"506.4"},{"v":-1.9863751720391465,"d":"-1.99"},{"v":-1.6016479325841548,"d":"-1.60"},{"v":3949.396800434992,"d":"3,949.4"}]
[null,null,3,{"$f":"D18+1","v":66},2,{"$f":"F18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2154.105946511195,"d":"2154.11"}},{"$f":"J18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1712.9035237317933,"d":"1712.90"}},{"$f":"K18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":586.5396914596747,"d":"586.54"}},{"$f":"(F18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L18","v":{"v":673.2326564791567,"d":"673.23"}},{"$f":"M18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":137.29759210719843,"d":"137.30"}},{"$f":"N18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":317.1209870794584,"d":"317.12"}},{"$f":"O18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":212.62901432530737,"d":"212.63"}},{"$f":"P18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,R$2,FALSE))+S18","v":{"v":50.17058830621761,"d":"50.17"}},{"v":1,"d":"1.00"},{"v":102.10933682746828,"d":"102.11"},{"v":30.632801048240484,"d":"30.63"},{"v":0,"d":"0.00"},{"v":3.1479086834003756,"d":"3.15"},{"v":7.270833330685826,"d":"7.27"},{"v":4.680076626648348,"d":"4.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9443726050201127,"d":"0.94"},{"v":2.1812499992057477,"d":"2.18"},{"v":1.4625239458276085,"d":"1.46"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":117.20815546820283,"d":"117.21"},{"v":35.220947598293954,"d":"35.22"},{"v":723.4032447853743,"d":"723"},{"v":4556515.218321229,"d":"4,556,515.2"},{"v":682469.7338739609,"d":"682,469.7"},{"v":957526.4666802528,"d":"957,526.5"},{"v":1108931.5351322852,"d":"1,108,931.5"},{"v":17948.20085822378,"d":"17,948.2"},{"v":16338.691237627037,"d":"16,338.7"},null,{"v":7339729.846103579,"d":"7,339,729.8"},{"v":0.8199468085106384,"d":"0.8"},{"v":3651.6734216833274,"d":"3,651.7"},{"v":546.9435454248367,"d":"546.9"},{"v":-2.109746798427651,"d":"(2.1)"},{"v":-1.701171768997598,"d":"(1.7)"},{"v":4194.8060485407395,"d":"4,194.8"},{"v":3936089.1638667346,"d":"3,936,089.2"},{"v":589543.0159800979,"d":"589,543.0"},{"v":827147.363507399,"d":"827,147.4"},{"v":957936.7542444963,"d":"957,936.8"},{"v":15504.330727328606,"d":"15,504.3"},{"v":14113.97580185901,"d":"14,114.0"},null,{"v":6340334.604127916,"d":"6,340,334.6"},{"v":3154.4527992081435,"d":"3,154.5"},{"v":472.4703988120821,"d":"472.5"},{"v":-1.822478607863212,"d":"-1.82"},{"v":-1.469536135620428,"d":"-1.47"},{"v":3623.6311832767424,"d":"3,623.6"}]
[null,null,4,67,2,{"$f":"F19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2062.4591707363193,"d":"2062.46"}},{"$f":"J19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1640.0277743204465,"d":"1640.03"}},{"$f":"K19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":561.5852681763954,"d":"561.59"}},{"$f":"(F19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L19","v":{"v":862.7096049486582,"d":"862.71"}},{"$f":"M19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":134.26262614248228,"d":"134.26"}},{"$f":"N19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":310.1110214441406,"d":"310.11"}},{"$f":"O19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":207.92884579587968,"d":"207.93"}},{"$f":"P19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,R$2,FALSE))+S19","v":{"v":64.91568843567929,"d":"64.92"}},{"v":1,"d":"1.00"},{"v":97.76507905690482,"d":"97.77"},{"v":29.329523717071446,"d":"29.33"},{"v":0,"d":"0.00"},{"v":3.0783241002512756,"d":"3.08"},{"v":7.110111417394542,"d":"7.11"},{"v":4.576623441081543,"d":"4.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9234972300753826,"d":"0.92"},{"v":2.1330334252183625,"d":"2.13"},{"v":1.4301948253379824,"d":"1.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112.53013801563218,"d":"112.53"},{"v":33.81624919770318,"d":"33.82"},{"v":927.6252933843375,"d":"928"},{"v":4362657.562803112,"d":"4,362,657.6"},{"v":667383.727029506,"d":"667,383.7"},{"v":919309.6249892006,"d":"919,309.6"},{"v":1064704.6059896846,"d":"1,064,704.6"},{"v":17231.851415460027,"d":"17,231.9"},{"v":15657.920036574767,"d":"15,657.9"},null,{"v":7046945.292263538,"d":"7,046,945.3"},{"v":0.8199468085106384,"d":"0.8"},{"v":3496.312402499425,"d":"3,496.3"},{"v":534.8533476325147,"d":"534.9"},{"v":-2.025542484281379,"d":"(2.0)"},{"v":-1.6333248362490635,"d":"(1.6)"},{"v":4027.5068828114095,"d":"4,027.5"},{"v":3589169.1735876403,"d":"3,589,169.2"},{"v":549058.2438630044,"d":"549,058.2"},{"v":756318.3035786123,"d":"756,318.3"},{"v":875935.1142700291,"d":"875,935.1"},{"v":14176.686804744959,"d":"14,176.7"},{"v":12881.809564183457,"d":"12,881.8"},null,{"v":5797539.331668215,"d":"5,797,539.3"},{"v":2876.4248661818274,"d":"2,876.4"},{"v":440.0251727479926,"d":"440.0"},{"v":-1.6664188146143872,"d":"-1.67"},{"v":-1.34374038492115,"d":"-1.34"},{"v":3313.4398797302847,"d":"3,313.4"}]
[null,null,5,68,2,{"$f":"F20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1966.517544843413,"d":"1966.52"}},{"$f":"J20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1563.736842887533,"d":"1563.74"}},{"$f":"K20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":535.4614037766402,"d":"535.46"}},{"$f":"(F20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L20","v":{"v":1061.0660266742334,"d":"1061.07"}},{"$f":"M20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":131.01760429462712,"d":"131.02"}},{"$f":"N20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":302.61588248582024,"d":"302.62"}},{"$f":"O20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":202.90336948282965,"d":"202.90"}},{"$f":"P20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,R$2,FALSE))+S20","v":{"v":80.68132555490484,"d":"80.68"}},{"v":1,"d":"1.00"},{"v":93.21723599006762,"d":"93.22"},{"v":27.965170797020285,"d":"27.97"},{"v":0,"d":"0.00"},{"v":3.0039234330879974,"d":"3.00"},{"v":6.938265628636881,"d":"6.94"},{"v":4.466010059812245,"d":"4.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.9011770299263993,"d":"0.90"},{"v":2.081479688591064,"d":"2.08"},{"v":1.3956281436913265,"d":"1.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":107.62543511160474,"d":"107.63"},{"v":32.34345565922907,"d":"32.34"},{"v":1141.7473522291382,"d":"1142"},{"v":4159715.1406072415,"d":"4,159,715.1"},{"v":651253.5883800841,"d":"651,253.6"},{"v":879240.8872546167,"d":"879,240.9"},{"v":1018333.7014308274,"d":"1,018,333.7"},{"v":16480.789405143863,"d":"16,480.8"},{"v":14944.898707111124,"d":"14,944.9"},null,{"v":6739969.005785026,"d":"6,739,969.0"},{"v":0.8199468085106384,"d":"0.8"},{"v":3333.6706875579493,"d":"3,333.7"},{"v":521.926363792469,"d":"521.9"},{"v":-1.9372578320088853,"d":"(1.9)"},{"v":-1.5621889083407643,"d":"(1.6)"},{"v":3852.0976046100686,"d":"3,852.1"},{"v":3259245.6577207986,"d":"3,259,245.7"},{"v":510274.227502275,"d":"510,274.2"},{"v":688908.2417929363,"d":"688,908.2"},{"v":797891.1012677324,"d":"797,891.1"},{"v":12913.129742986366,"d":"12,913.1"},{"v":11709.719192242208,"d":"11,709.7"},null,{"v":5280942.077218972,"d":"5,280,942.1"},{"v":2612.0182140905517,"d":"2,612.0"},{"v":408.9429630011356,"d":"408.9"},{"v":-1.5178922025749197,"d":"-1.52"},{"v":-1.2240158866517858,"d":"-1.22"},{"v":3018.219269002461,"d":"3,018.2"}]
[null,null,6,69,2,{"$f":"F21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1866.281446568377,"d":"1866.28"}},{"$f":"J21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1484.0310298013599,"d":"1484.03"}},{"$f":"K21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":508.1682011137991,"d":"508.17"}},{"$f":"(F21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L21","v":{"v":1268.301140698283,"d":"1268.30"}},{"$f":"M21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":127.54786571455145,"d":"127.55"}},{"$f":"N21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":294.60170753537994,"d":"294.60"}},{"$f":"O21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":197.529880531385,"d":"197.53"}},{"$f":"P21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,R$2,FALSE))+S21","v":{"v":97.53872803686542,"d":"97.54"}},{"v":1,"d":"1.00"},{"v":88.4658255324652,"d":"88.47"},{"v":26.539747659739557,"d":"26.54"},{"v":0,"d":"0.00"},{"v":2.924370543356169,"d":"2.92"},{"v":6.754519573592569,"d":"6.75"},{"v":4.347736737025102,"d":"4.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8773111630068507,"d":"0.88"},{"v":2.0263558720777706,"d":"2.03"},{"v":1.3586677303203443,"d":"1.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":102.49245238643906,"d":"102.49"},{"v":30.802082425144523,"d":"30.80"},{"v":1365.8398687351485,"d":"1366"},{"v":3947688.750746956,"d":"3,947,688.8"},{"v":634006.4427527405,"d":"634,006.4"},{"v":837307.2283490122,"d":"837,307.2"},{"v":969803.5651556753,"d":"969,803.6"},{"v":15694.770679867874,"d":"15,694.8"},{"v":14199.554967753513,"d":"14,199.6"},null,{"v":6418700.312652006,"d":"6,418,700.3"},{"v":0.8199468085106384,"d":"0.8"},{"v":3163.748917202591,"d":"3,163.7"},{"v":508.10419042760606,"d":"508.1"},{"v":-1.844864142955903,"d":"(1.8)"},{"v":-1.4877405811344806,"d":"(1.5)"},{"v":3668.520502906107,"d":"3,668.5"},{"v":2945826.126936593,"d":"2,945,826.1"},{"v":473105.3691489136,"d":"473,105.4"},{"v":624811.5455091735,"d":"624,811.5"},{"v":723682.3520322578,"d":"723,682.4"},{"v":11711.67952799852,"d":"11,711.7"},{"v":10595.926542325784,"d":"10,595.9"},null,{"v":4789732.999697262,"d":"4,789,733.0"},{"v":2360.838153109033,"d":"2,360.8"},{"v":379.1551699926686,"d":"379.2"},{"v":-1.3766660281765313,"d":"-1.38"},{"v":-1.1101749278436734,"d":"-1.11"},{"v":2737.5064821456813,"d":"2,737.5"}]
[null,null,7,70,3,{"$f":"F22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1762.2358900709503,"d":"1762.24"}},{"$f":"J22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1401.2960089720807,"d":"1401.30"}},{"$f":"K22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":479.8377242843793,"d":"479.84"}},{"$f":"(F22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L22","v":{"v":1483.4121948544087,"d":"1483.41"}},{"$f":"M22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":123.85332575662977,"d":"123.85"}},{"$f":"N22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":286.0683010838971,"d":"286.07"}},{"$f":"O22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":191.8082478531877,"d":"191.81"}},{"$f":"P22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,R$2,FALSE))+S22","v":{"v":115.48830712446724,"d":"115.49"}},{"v":1,"d":"1.00"},{"v":83.53383841688071,"d":"83.53"},{"v":25.060151525064214,"d":"25.06"},{"v":0,"d":"0.00"},{"v":2.8396634903320286,"d":"2.84"},{"v":6.558868769704951,"d":"6.56"},{"v":4.221800587396291,"d":"4.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8518990470996085,"d":"0.85"},{"v":1.9676606309114852,"d":"1.97"},{"v":1.3193126835613407,"d":"1.32"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97.15417126431397,"d":"97.15"},{"v":29.199023886636645,"d":"29.20"},{"v":1598.9005019788758,"d":"1599"},{"v":3727604.3290187404,"d":"3,727,604.3"},{"v":615641.8693966334,"d":"615,641.9"},{"v":793696.3939271616,"d":"793,696.4"},{"v":919331.2670707548,"d":"919,331.3"},{"v":14877.314407863338,"d":"14,877.3"},{"v":13425.408979015352,"d":"13,425.4"},null,{"v":6084576.582800169,"d":"6,084,576.6"},{"v":0.780563829787234,"d":"0.8"},{"v":2843.8825465149157,"d":"2,843.9"},{"v":469.6885754883183,"d":"469.7"},{"v":-1.7487750827576514,"d":"(1.7)"},{"v":-1.41031285372455,"d":"(1.4)"},{"v":3310.412034066752,"d":"3,310.4"},{"v":2649138.8027458373,"d":"2,649,138.8"},{"v":437525.1826265939,"d":"437,525.2"},{"v":564065.208955636,"d":"564,065.2"},{"v":653351.5677120539,"d":"653,351.6"},{"v":10573.029592144338,"d":"10,573.0"},{"v":9541.187510747506,"d":"9,541.2"},null,{"v":4324194.979143013,"d":"4,324,195.0"},{"v":2021.0942308910574,"d":"2,021.1"},{"v":333.79890157496,"d":"333.8"},{"v":-1.242821801912621,"d":"-1.24"},{"v":-1.0022830147845705,"d":"-1.00"},{"v":2352.6480276493203,"d":"2,352.6"}]
[null,null,8,71,3,{"$f":"F23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1654.8505630113946,"d":"1654.85"}},{"$f":"J23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1315.905266972916,"d":"1315.91"}},{"$f":"K23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":450.5978641452714,"d":"450.60"}},{"$f":"(F23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L23","v":{"v":1705.428124052237,"d":"1705.43"}},{"$f":"M23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":119.93203226561562,"d":"119.93"}},{"$f":"N23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":277.0111541710237,"d":"277.01"}},{"$f":"O23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":185.73544819896225,"d":"185.74"}},{"$f":"P23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,R$2,FALSE))+S23","v":{"v":134.53954718258024,"d":"134.54"}},{"v":1,"d":"1.00"},{"v":78.44353886647508,"d":"78.44"},{"v":23.533061659942522,"d":"23.53"},{"v":0,"d":"0.00"},{"v":2.7497575157182346,"d":"2.75"},{"v":6.351209837189905,"d":"6.35"},{"v":4.0881350676164905,"d":"4.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.8249272547154703,"d":"0.82"},{"v":1.9053629511569712,"d":"1.91"},{"v":1.277542208630153,"d":"1.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91.6326412869997,"d":"91.63"},{"v":27.540894074445113,"d":"27.54"},{"v":1839.9676712348173,"d":"1840"},{"v":3500455.3915378577,"d":"3,500,455.4"},{"v":596150.1646683767,"d":"596,150.2"},{"v":748588.5166747025,"d":"748,588.5"},{"v":867125.0499339044,"d":"867,125.0"},{"v":14031.797057285925,"d":"14,031.8"},{"v":12625.860093740983,"d":"12,625.9"},null,{"v":5738976.779965868,"d":"5,738,976.8"},{"v":0.780563829787234,"d":"0.8"},{"v":2670.584942546487,"d":"2,670.6"},{"v":454.81786658636156,"d":"454.8"},{"v":-1.6493875431659946,"d":"(1.6)"},{"v":-1.330225183795699,"d":"(1.3)"},{"v":3122.4231964058868,"d":"3,122.4"},{"v":2369245.994018362,"d":"2,369,246.0"},{"v":403497.8971274409,"d":"403,497.9"},{"v":506674.1740481069,"d":"506,674.2"},{"v":586904.3655963574,"d":"586,904.4"},{"v":9497.272568369415,"d":"9,497.3"},{"v":8545.679090911108,"d":"8,545.7"},null,{"v":3884365.3824495478,"d":"3,884,365.4"},{"v":1807.5570087565825,"d":"1,807.6"},{"v":307.83863465956154,"d":"307.8"},{"v":-1.1163704124545355,"d":"-1.12"},{"v":-0.9003487647547741,"d":"-0.90"},{"v":2113.378924238935,"d":"2,113.4"}]
[null,null,9,72,3,{"$f":"F24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1544.4942485586248,"d":"1544.49"}},{"$f":"J24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1228.1520530707135,"d":"1228.15"}},{"$f":"K24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":420.54903635451717,"d":"420.55"}},{"$f":"(F24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L24","v":{"v":1933.5864801979637,"d":"1933.59"}},{"$f":"M24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":115.776617561722,"d":"115.78"}},{"$f":"N24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":267.41324941247296,"d":"267.41"}},{"$f":"O24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":179.3000714451447,"d":"179.30"}},{"$f":"P24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,R$2,FALSE))+S24","v":{"v":154.72824339884212,"d":"154.73"}},{"v":1,"d":"1.00"},{"v":73.21240801065703,"d":"73.21"},{"v":21.96372240319711,"d":"21.96"},{"v":0,"d":"0.00"},{"v":2.654483696063021,"d":"2.65"},{"v":6.131152607720783,"d":"6.13"},{"v":3.946489034854757,"d":"3.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7963451088189062,"d":"0.80"},{"v":1.839345782316235,"d":"1.84"},{"v":1.2332778233921116,"d":"1.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85.9445333492956,"d":"85.94"},{"v":25.832691117724362,"d":"25.83"},{"v":2088.314723596806,"d":"2088"},{"v":3267022.0141980425,"d":"3,267,022.0"},{"v":575494.7057955948,"d":"575,494.7"},{"v":702119.7886759646,"d":"702,119.8"},{"v":813342.2798415516,"d":"813,342.3"},{"v":13160.771458756935,"d":"13,160.8"},{"v":11803.547512249199,"d":"11,803.5"},null,{"v":5382943.1074821595,"d":"5,382,943.1"},{"v":0.780563829787234,"d":"0.8"},{"v":2492.4927822754194,"d":"2,492.5"},{"v":439.05930054938517,"d":"439.1"},{"v":-1.5470016002873206,"d":"(1.5)"},{"v":-1.2477189809860867,"d":"(1.2)"},{"v":2928.757362243531,"d":"2,928.8"},{"v":2105951.519831885,"d":"2,105,951.5"},{"v":370969.01859197847,"d":"370,969.0"},{"v":452592.67603348236,"d":"452,592.7"},{"v":524287.68552277493,"d":"524,287.7"},{"v":8483.550626619426,"d":"8,483.6"},{"v":7608.671969396233,"d":"7,608.7"},null,{"v":3469893.1225761366,"d":"3,469,893.1"},{"v":1606.6830710632403,"d":"1,606.7"},{"v":283.0215398824833,"d":"283.0"},{"v":-0.9972110249484077,"d":"-1.00"},{"v":-0.8042907800778157,"d":"-0.80"},{"v":1887.9031091406973,"d":"1,887.9"}]
[null,null,10,73,3,{"$f":"F25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1431.686443404897,"d":"1431.69"}},{"$f":"J25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1138.4494610207614,"d":"1138.45"}},{"$f":"K25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":389.83269422832143,"d":"389.83"}},{"$f":"(F25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L25","v":{"v":2166.813219527839,"d":"2166.81"}},{"$f":"M25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":111.38307857257222,"d":"111.38"}},{"$f":"N25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":257.26534077381723,"d":"257.27"}},{"$f":"O25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":172.49591814336407,"d":"172.50"}},{"$f":"P25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,R$2,FALSE))+S25","v":{"v":176.07384432842827,"d":"176.07"}},{"v":1,"d":"1.00"},{"v":67.8650711297273,"d":"67.87"},{"v":20.359521338918185,"d":"20.36"},{"v":0,"d":"0.00"},{"v":2.553750250395567,"d":"2.55"},{"v":5.898485091621619,"d":"5.90"},{"v":3.79672603598633,"d":"3.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.76612507511867,"d":"0.77"},{"v":1.7695455274864855,"d":"1.77"},{"v":1.186476886245728,"d":"1.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80.11403250773081,"d":"80.11"},{"v":24.081668827769068,"d":"24.08"},{"v":2342.887063856267,"d":"2343"},{"v":3028403.0726548606,"d":"3,028,403.1"},{"v":553655.5945725167,"d":"553,655.6"},{"v":654487.788603117,"d":"654,487.8"},{"v":758211.3430423092,"d":"758,211.3"},{"v":12267.941093920786,"d":"12,267.9"},{"v":10962.221643325713,"d":"10,962.2"},null,{"v":5017987.96161005,"d":"5,017,988.0"},{"v":0.780563829787234,"d":"0.8"},{"v":2310.444425415303,"d":"2,310.4"},{"v":422.3976965386775,"d":"422.4"},{"v":-1.4420525851391546,"d":"(1.4)"},{"v":-1.1631446043812461,"d":"(1.2)"},{"v":2730.23692476446,"d":"2,730.2"},{"v":1859176.783366378,"d":"1,859,176.8"},{"v":339896.5074050573,"d":"339,896.5"},{"v":401798.7277040362,"d":"401,798.7"},{"v":465475.99247861275,"d":"465,476.0"},{"v":7531.451631215292,"d":"7,531.5"},{"v":6729.8531550890175,"d":"6,729.9"},null,{"v":3080609.315740389,"d":"3,080,609.3"},{"v":1418.412454331819,"d":"1,418.4"},{"v":259.31554417018185,"d":"259.3"},{"v":-0.8852951943196412,"d":"-0.89"},{"v":-0.7140698884140702,"d":"-0.71"},{"v":1676.128633419267,"d":"1,676.1"}]
[null,null,11,74,3,{"$f":"F26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1317.0971984676744,"d":"1317.10"}},{"$f":"J26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1047.3303023959818,"d":"1047.33"}},{"$f":"K26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":358.63128536589693,"d":"358.63"}},{"$f":"(F26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L26","v":{"v":2403.723031952266,"d":"2403.72"}},{"$f":"M26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":106.7512131160668,"d":"106.75"}},{"$f":"N26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":246.56696126808345,"d":"246.57"}},{"$f":"O26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":165.32267517974947,"d":"165.32"}},{"$f":"P26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,R$2,FALSE))+S26","v":{"v":198.57733225428206,"d":"198.58"}},{"v":1,"d":"1.00"},{"v":62.43329010379837,"d":"62.43"},{"v":18.72998703113951,"d":"18.73"},{"v":0,"d":"0.00"},{"v":2.447552543159074,"d":"2.45"},{"v":5.6531965819868875,"d":"5.65"},{"v":3.6388391792099513,"d":"3.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7342657629477222,"d":"0.73"},{"v":1.6959589745960661,"d":"1.70"},{"v":1.1371372435031097,"d":"1.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":74.17287840815429,"d":"74.17"},{"v":22.297349012186405,"d":"22.30"},{"v":2602.300364206548,"d":"2602"},{"v":2786015.9053671802,"d":"2,786,015.9"},{"v":530631.8260058172,"d":"530,631.8"},{"v":605951.8119874478,"d":"605,951.8"},{"v":702032.0336486889,"d":"702,032.0"},{"v":11358.16628616189,"d":"11,358.2"},{"v":10106.745180491425,"d":"10,106.7"},null,{"v":4646096.488475787,"d":"4,646,096.5"},{"v":0.780563829787234,"d":"0.8"},{"v":2125.5211949151167,"d":"2,125.5"},{"v":404.83228781970223,"d":"404.8"},{"v":-1.335111811346777,"d":"(1.3)"},{"v":-1.0769619572886033,"d":"(1.1)"},{"v":2527.9414089661836,"d":"2,527.9"},{"v":1628925.7989335903,"d":"1,628,925.8"},{"v":310249.4387957193,"d":"310,249.4"},{"v":354287.47465345956,"d":"354,287.5"},{"v":410463.5903496213,"d":"410,463.6"},{"v":6640.884589518674,"d":"6,640.9"},{"v":5909.204587107504,"d":"5,909.2"},null,{"v":2716476.3919090168,"d":"2,716,476.4"},{"v":1242.7482211811252,"d":"1,242.7"},{"v":236.69705424165952,"d":"236.7"},{"v":-0.7806122247091393,"d":"-0.78"},{"v":-0.6296773515606388,"d":"-0.63"},{"v":1478.0349858465152,"d":"1,478.0"}]
[null,null,12,75,3,{"$f":"F27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1201.74174109178,"d":"1201.74"}},{"$f":"J27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":955.601866410331,"d":"955.60"}},{"$f":"K27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":327.2212451647498,"d":"327.22"}},{"$f":"(F27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L27","v":{"v":2642.2169655149582,"d":"2642.22"}},{"$f":"M27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":101.89347708237793,"d":"101.89"}},{"$f":"N27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":235.3468806946959,"d":"235.35"}},{"$f":"O27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":157.79963264970036,"d":"157.80"}},{"$f":"P27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,R$2,FALSE))+S27","v":{"v":222.1781913914076,"d":"222.18"}},{"v":1,"d":"1.00"},{"v":56.965188931170815,"d":"56.97"},{"v":17.089556679351244,"d":"17.09"},{"v":0,"d":"0.00"},{"v":2.336176158421192,"d":"2.34"},{"v":5.395946702194081,"d":"5.40"},{"v":3.473253049688145,"d":"3.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.7008528475263577,"d":"0.70"},{"v":1.6187840106582243,"d":"1.62"},{"v":1.0853915780275452,"d":"1.09"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68.17056484147423,"d":"68.17"},{"v":20.494585115563368,"d":"20.49"},{"v":2864.3951569063656,"d":"2864"},{"v":2542007.992060519,"d":"2,542,008.0"},{"v":506485.31500544125,"d":"506,485.3"},{"v":556916.1960061921,"d":"556,916.2"},{"v":645272.0123635127,"d":"645,272.0"},{"v":10439.026068670444,"d":"10,439.0"},{"v":9244.551139262396,"d":"9,244.6"},null,{"v":4270365.092643598,"d":"4,270,365.1"},{"v":0.780563829787234,"d":"0.8"},{"v":1939.3614567523996,"d":"1,939.4"},{"v":386.4103108253585,"d":"386.4"},{"v":-1.227070167146536,"d":"(1.2)"},{"v":-0.9898884610817107,"d":"(1.0)"},{"v":2323.55480894953,"d":"2,323.6"},{"v":1415485.1672857015,"d":"1,415,485.2"},{"v":282029.97515247785,"d":"282,030.0"},{"v":310111.7767253557,"d":"310,111.8"},{"v":359311.6013867367,"d":"359,311.6"},{"v":5812.840324366689,"d":"5,812.8"},{"v":5147.711988597289,"d":"5,147.7"},null,{"v":2377899.072863236,"d":"2,377,899.1"},{"v":1079.909026491077,"d":"1,079.9"},{"v":215.16771983718093,"d":"215.2"},{"v":-0.6832785837965836,"d":"-0.68"},{"v":-0.5512069349524974,"d":"-0.55"},{"v":1293.8422608095086,"d":"1,293.8"}]
[null,null,13,76,3,{"$f":"F28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1086.7434635147667,"d":"1086.74"}},{"$f":"J28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":864.1574529153565,"d":"864.16"}},{"$f":"K28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":295.908461149804,"d":"295.91"}},{"$f":"(F28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L28","v":{"v":2879.972440601892,"d":"2879.97"}},{"$f":"M28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":96.82745188634384,"d":"96.83"}},{"$f":"N28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":223.6457074542986,"d":"223.65"}},{"$f":"O28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":149.95401840805465,"d":"149.95"}},{"$f":"P28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,R$2,FALSE))+S28","v":{"v":246.7910040694847,"d":"246.79"}},{"v":1,"d":"1.00"},{"v":51.51401886281461,"d":"51.51"},{"v":15.454205658844382,"d":"15.45"},{"v":0,"d":"0.00"},{"v":2.220024196393559,"d":"2.22"},{"v":5.127666506714326,"d":"5.13"},{"v":3.300566946850602,"d":"3.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6660072589180677,"d":"0.67"},{"v":1.538299952014298,"d":"1.54"},{"v":1.031427170890813,"d":"1.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62.1622765127731,"d":"62.16"},{"v":18.689940040667558,"d":"18.69"},{"v":3126.7634446713764,"d":"3127"},{"v":2298755.6103895754,"d":"2,298,755.6"},{"v":481303.45409824705,"d":"481,303.5"},{"v":507831.76949000027,"d":"507,831.8"},{"v":588452.7621804181,"d":"588,452.8"},{"v":9518.970929956953,"d":"9,519.0"},{"v":8383.883905071194,"d":"8,383.9"},null,{"v":3894246.450993269,"d":"3,894,246.5"},{"v":0.780563829787234,"d":"0.8"},{"v":1753.7781325656595,"d":"1,753.8"},{"v":367.19843949952286,"d":"367.2"},{"v":-1.1189209772299156,"d":"(1.1)"},{"v":-0.9027241039642431,"d":"(0.9)"},{"v":2118.9549269839877,"d":"2,119.0"},{"v":1219079.1801052485,"d":"1,219,079.2"},{"v":255245.49784762796,"d":"255,245.5"},{"v":269314.0298965269,"d":"269,314.0"},{"v":312069.06363047374,"d":"312,069.1"},{"v":5048.113520328068,"d":"5,048.1"},{"v":4446.152636190703,"d":"4,446.2"},null,{"v":2065202.0376363958,"d":"2,065,202.0"},{"v":930.0659879944031,"d":"930.1"},{"v":194.7331723902315,"d":"194.7"},{"v":-0.5933876839099218,"d":"-0.59"},{"v":-0.4787338660743808,"d":"-0.48"},{"v":1123.7270388346503,"d":"1,123.7"}]
[null,null,14,77,3,{"$f":"F29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":973.0517437158474,"d":"973.05"}},{"$f":"J29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":773.7519889788664,"d":"773.75"}},{"$f":"K29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":264.9514386503392,"d":"264.95"}},{"$f":"(F29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L29","v":{"v":3115.0266468367663,"d":"3115.03"}},{"$f":"M29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":91.56435850351954,"d":"91.56"}},{"$f":"N29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":211.48935902140354,"d":"211.49"}},{"$f":"O29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":141.80321007182232,"d":"141.80"}},{"$f":"P29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,R$2,FALSE))+S29","v":{"v":272.3612542214364,"d":"272.36"}},{"v":1,"d":"1.00"},{"v":46.124782492967526,"d":"46.12"},{"v":13.837434747890258,"d":"13.84"},{"v":0,"d":"0.00"},{"v":2.0993539274757764,"d":"2.10"},{"v":4.8489502218688285,"d":"4.85"},{"v":3.1211633612029246,"d":"3.12"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.6298061782427329,"d":"0.63"},{"v":1.4546850665606486,"d":"1.45"},{"v":0.9753635503759139,"d":"0.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":56.19425000351505,"d":"56.19"},{"v":16.897289543069554,"d":"16.90"},{"v":3387.3879010582027,"d":"3387"},{"v":2058266.9509065507,"d":"2,058,267.0"},{"v":455142.0197627822,"d":"455,142.0"},{"v":459076.25999805005,"d":"459,076.3"},{"v":532011.1612635449,"d":"532,011.2"},{"v":8605.081123505503,"d":"8,605.1"},{"v":7531.692190361519,"d":"7,531.7"},null,{"v":3520633.1652447954,"d":"3,520,633.2"},{"v":0.780563829787234,"d":"0.8"},{"v":1570.3033211393679,"d":"1,570.3"},{"v":347.23922711229784,"d":"347.2"},{"v":-1.0114965000632707,"d":"(1.0)"},{"v":-0.8161390849302596,"d":"(0.8)"},{"v":1915.7149126666723,"d":"1,915.7"},{"v":1039564.6756126997,"d":"1,039,564.7"},{"v":229877.6482438344,"d":"229,877.6"},{"v":231864.70690605373,"d":"231,864.7"},{"v":268701.7881901475,"d":"268,701.8"},{"v":4346.150708409304,"d":"4,346.2"},{"v":3804.016357178228,"d":"3,804.0"},null,{"v":1778158.986018323,"d":"1,778,159.0"},{"v":793.1098839899254,"d":"793.1"},{"v":175.37940563735435,"d":"175.4"},{"v":-0.5108744667490879,"d":"-0.51"},{"v":-0.4122056969853621,"d":"-0.41"},{"v":967.5662094635453,"d":"967.6"}]
[null,null,15,78,3,{"$f":"F30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":861.6665759957793,"d":"861.67"}},{"$f":"J30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":685.1806507918243,"d":"685.18"}},{"$f":"K30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":234.62246527113993,"d":"234.62"}},{"$f":"(F30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L30","v":{"v":3345.312126123076,"d":"3345.31"}},{"$f":"M30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":86.11859648898381,"d":"86.12"}},{"$f":"N30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":198.91109454535197,"d":"198.91"}},{"$f":"O30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":133.36950783692185,"d":"133.37"}},{"$f":"P30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,R$2,FALSE))+S30","v":{"v":298.81898294692417,"d":"298.82"}},{"v":1,"d":"1.00"},{"v":40.844881740298874,"d":"40.84"},{"v":12.253464522089661,"d":"12.25"},{"v":0,"d":"0.00"},{"v":1.974495499369446,"d":"1.97"},{"v":4.560560401198454,"d":"4.56"},{"v":2.935533131805902,"d":"2.94"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5923486498108337,"d":"0.59"},{"v":1.3681681203595362,"d":"1.37"},{"v":0.9173541036893444,"d":"0.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50.315470772672676,"d":"50.32"},{"v":15.131335395949376,"d":"15.13"},{"v":3644.13110907,"d":"3644"},{"v":1822657.2713391418,"d":"1,822,657.3"},{"v":428072.58834916115,"d":"428,072.6"},{"v":411049.8519139397,"d":"411,049.9"},{"v":476410.0949414661,"d":"476,410.1"},{"v":7704.857841133843,"d":"7,704.9"},{"v":6695.308384118704,"d":"6,695.3"},null,{"v":3152589.9727689615,"d":"3,152,590.0"},{"v":0.780563829787234,"d":"0.8"},{"v":1390.5508054832574,"d":"1,390.6"},{"v":326.5872810508594,"d":"326.6"},{"v":-0.9056784739081081,"d":"(0.9)"},{"v":-0.7308434996243549,"d":"(0.7)"},{"v":1715.5015645605843,"d":"1,715.5"},{"v":876729.31147396,"d":"876,729.3"},{"v":205910.23422000394,"d":"205,910.2"},{"v":197722.0069383663,"d":"197,722.0"},{"v":229161.40136998764,"d":"229,161.4"},{"v":3706.1683599456587,"d":"3,706.2"},{"v":3220.557809752922,"d":"3,220.6"},null,{"v":1516449.6801720166,"d":"1,516,449.7"},{"v":668.8787132016176,"d":"668.9"},{"v":157.0940662045045,"d":"157.1"},{"v":-0.4356468313227366,"d":"-0.44"},{"v":-0.35154821934795627,"d":"-0.35"},{"v":825.1855843554514,"d":"825.2"}]
[null,null,16,79,3,{"$f":"F31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":753.6785880372936,"d":"753.68"}},{"$f":"J31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":599.3106844633899,"d":"599.31"}},{"$f":"K31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":205.21850710413057,"d":"205.22"}},{"$f":"(F31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L31","v":{"v":3568.5740385770055,"d":"3568.57"}},{"$f":"M31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":80.51103661938457,"d":"80.51"}},{"$f":"N31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":185.95911997928647,"d":"185.96"}},{"$f":"O31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":124.68523370258676,"d":"124.69"}},{"$f":"P31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,R$2,FALSE))+S31","v":{"v":326.062791516924,"d":"326.06"}},{"v":1,"d":"1.00"},{"v":35.726014744164196,"d":"35.73"},{"v":10.717804423249259,"d":"10.72"},{"v":0,"d":"0.00"},{"v":1.8459274295637011,"d":"1.85"},{"v":4.2636022930630615,"d":"4.26"},{"v":2.7443876828911673,"d":"2.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5537782288691103,"d":"0.55"},{"v":1.2790806879189185,"d":"1.28"},{"v":0.8576211509034897,"d":"0.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44.57993214968212,"d":"44.58"},{"v":13.408284490940776,"d":"13.41"},{"v":3894.6368300939293,"d":"3895"},{"v":1594233.5434692774,"d":"1,594,233.5"},{"v":400198.90292502294,"d":"400,198.9"},{"v":364193.64118148637,"d":"364,193.6"},{"v":422159.83719727036,"d":"422,159.8"},{"v":6826.569134820555,"d":"6,826.6"},{"v":5882.755874774884,"d":"5,882.8"},null,{"v":2793495.2497826526,"d":"2,793,495.2"},{"v":0.780563829787234,"d":"0.8"},{"v":1216.280632052596,"d":"1,216.3"},{"v":305.3217494954701,"d":"305.3"},{"v":-0.8024387786942782,"d":"(0.8)"},{"v":-0.6476201409124395,"d":"(0.6)"},{"v":1520.1523226284594,"d":"1,520.2"},{"v":730336.7550084539,"d":"730,336.8"},{"v":183335.7285182709,"d":"183,335.7"},{"v":166841.30326124062,"d":"166,841.3"},{"v":193396.28554208326,"d":"193,396.3"},{"v":3127.3299763321606,"d":"3,127.3"},{"v":2694.9582472969732,"d":"2,695.0"},null,{"v":1279732.3605536777,"d":"1,279,732.4"},{"v":557.1921715182771,"d":"557.2"},{"v":139.87141135844684,"d":"139.9"},{"v":-0.36760645021255617,"d":"-0.37"},{"v":-0.29668224842568275,"d":"-0.30"},{"v":696.3992941780857,"d":"696.4"}]
[null,null,17,80,4,{"$f":"F32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":659.2241475880003,"d":"659.22"}},{"$f":"J32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":524.2023342266025,"d":"524.20"}},{"$f":"K32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":179.49958717456397,"d":"179.50"}},{"$f":"(F32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L32","v":{"v":3763.8557491926526,"d":"3763.86"}},{"$f":"M32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":75.2686095895334,"d":"75.27"}},{"$f":"N32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":173.85050533511694,"d":"173.85"}},{"$f":"O32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":116.56643078025085,"d":"116.57"}},{"$f":"P32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,R$2,FALSE))+S32","v":{"v":351.5326361132806,"d":"351.53"}},{"v":1,"d":"1.00"},{"v":31.248667522544235,"d":"31.25"},{"v":9.37460025676327,"d":"9.37"},{"v":0,"d":"0.00"},{"v":1.7257309911842396,"d":"1.73"},{"v":3.9859804309653666,"d":"3.99"},{"v":2.5656885532650646,"d":"2.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5177192973552718,"d":"0.52"},{"v":1.19579412928961,"d":"1.20"},{"v":0.8017776728953326,"d":"0.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39.526067497958906,"d":"39.53"},{"v":11.889891356303483,"d":"11.89"},{"v":4115.388385305933,"d":"4115"},{"v":1394436.9197041963,"d":"1,394,436.9"},{"v":374140.19552159857,"d":"374,140.2"},{"v":322906.3336241417,"d":"322,906.3"},{"v":374353.22935321514,"d":"374,353.2"},{"v":6052.665838441035,"d":"6,052.7"},{"v":5170.308403004682,"d":"5,170.3"},null,{"v":2477059.6524445973,"d":"2,477,059.7"},{"v":0.7418936170212767,"d":"0.7"},{"v":1011.1461510549628,"d":"1,011.1"},{"v":271.29977219540854,"d":"271.3"},{"v":-0.7114692149632602,"d":"(0.7)"},{"v":-0.5742817525094582,"d":"(0.6)"},{"v":1281.1601722828987,"d":"1,281.2"},{"v":608388.2091492278,"d":"608,388.2"},{"v":163236.12800815195,"d":"163,236.1"},{"v":140882.96376877942,"d":"140,883.0"},{"v":163329.0739632353,"d":"163,329.1"},{"v":2640.758056527216,"d":"2,640.8"},{"v":2255.788430157524,"d":"2,255.8"},null,{"v":1080732.9213760793,"d":"1,080,732.9"},{"v":441.15971639574786,"d":"441.2"},{"v":118.3671919584369,"d":"118.4"},{"v":-0.3104116618255674,"d":"-0.31"},{"v":-0.25055722637523475,"d":"-0.25"},{"v":558.965939465984,"d":"559.0"}]
[null,null,18,81,4,{"$f":"F33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L33","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,R$2,FALSE))+S33","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,19,82,4,{"$f":"F34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L34","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,R$2,FALSE))+S34","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,20,83,4,{"$f":"F35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L35","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,R$2,FALSE))+S35","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,21,84,4,{"$f":"F36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L36","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,R$2,FALSE))+S36","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,22,85,4,{"$f":"F37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L37","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,R$2,FALSE))+S37","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,23,86,4,{"$f":"F38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L38","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,R$2,FALSE))+S38","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,24,87,4,{"$f":"F39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L39","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,R$2,FALSE))+S39","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,25,88,4,{"$f":"F40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L40","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,R$2,FALSE))+S40","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,26,89,4,{"$f":"F41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L41","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,R$2,FALSE))+S41","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,27,90,4,{"$f":"F42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L42","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,R$2,FALSE))+S42","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,28,91,4,{"$f":"F43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L43","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,R$2,FALSE))+S43","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,29,92,4,{"$f":"F44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L44","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,R$2,FALSE))+S44","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,30,93,4,{"$f":"F45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L45","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,R$2,FALSE))+S45","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,31,94,4,{"$f":"F46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L46","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,R$2,FALSE))+S46","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,32,95,4,{"$f":"F47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L47","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,R$2,FALSE))+S47","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,33,96,4,{"$f":"F48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L48","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,R$2,FALSE))+S48","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,34,97,4,{"$f":"F49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L49","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,R$2,FALSE))+S49","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,35,98,4,{"$f":"F50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L50","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,R$2,FALSE))+S50","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,36,99,4,{"$f":"F51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L51","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,R$2,FALSE))+S51","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,37,100,4,{"$f":"F52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L52","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,R$2,FALSE))+S52","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,38,101,4,{"$f":"F53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L53","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,R$2,FALSE))+S53","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,39,102,4,{"$f":"F54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L54","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,R$2,FALSE))+S54","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,40,103,4,{"$f":"F55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L55","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,R$2,FALSE))+S55","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,41,104,4,{"$f":"F56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L56","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,R$2,FALSE))+S56","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,42,105,4,{"$f":"F57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L57","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,R$2,FALSE))+S57","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,43,106,4,{"$f":"F58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L58","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,R$2,FALSE))+S58","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,44,107,4,{"$f":"F59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L59","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,R$2,FALSE))+S59","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,45,108,4,{"$f":"F60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L60","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,R$2,FALSE))+S60","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,46,109,4,{"$f":"F61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L61","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,R$2,FALSE))+S61","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,47,110,4,{"$f":"F62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L62","v":{"v":5126.781818181819,"d":"5126.78"}},{"$f":"M62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,R$2,FALSE))+S62","v":{"v":717.2181818181818,"d":"717.22"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5844.000000000001,"d":"5844"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[{"$nulls":3},"TOTAL",{"$nulls":16},{"$f":"SUM(OFFSET(U17,0,0,time_horizon,1))","v":{"v":901.0749447011059,"d":"901.07"}},{"v":270.32248341033176,"d":"270.32"},{"v":0,"d":"0.00"},{"v":29.439274816509094,"d":"29.44"},{"v":67.99690908945908,"d":"68.00"},{"v":43.76812539091618,"d":"43.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8.831782444952726,"d":"8.83"},{"v":20.399072726837723,"d":"20.40"},{"v":13.677539184661306,"d":"13.68"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1042.2792539979903,"d":"1,042.28"},{"v":313.2308777667836,"d":"313.23"},{"$f":"VLOOKUP(time_horizon,$C$17:$AL$63,36)","v":{"v":2342.887063856267,"d":"2343"}},{"$f":"SUM(OFFSET(AM17,0,0,time_horizon,1))","v":{"v":40209463.95250766,"d":"R$ 40,209,463.95"}},{"v":6382464.0642887335,"d":"R$ 6,382,464.06"},{"v":8514850.928147007,"d":"R$ 8,514,850.93"},{"v":9862074.18648718,"d":"R$ 9,862,074.19"},{"v":159605.25380156303,"d":"R$ 159,605.25"},{"v":144553.10305448994,"d":"R$ 144,553.10"},{"v":0,"d":"R$ 0.00"},{"v":65273011.48828663,"d":"R$ 65,273,011"},"NA",{"$f":"SUM(OFFSET(AV17,0,0,time_horizon,1))","v":{"v":31704.02936639468,"d":"31704.03"}},{"v":5024.9117970498955,"d":"5024.91"},{"v":-18.761026571963825,"d":"-18.76"},{"v":-15.129051396135646,"d":"-15.13"},{"v":36695.05108547647,"d":"36695.05"},{"v":31698241.053470764,"d":"R$ 31,698,241.05"},{"v":4981714.571743195,"d":"R$ 4,981,714.57"},{"v":6703500.754991113,"d":"R$ 6,703,500.75"},{"v":7764015.333353673,"d":"R$ 7,764,015.33"},{"v":125652.69179552855,"d":"R$ 125,652.69"},{"v":113904.01323542051,"d":"R$ 113,904.01"},{"v":0,"d":"R$ 0.00"},{"v":51387028.4185897,"d":"R$ 51,387,028.42"},{"v":25057.739152706425,"d":"25057.74"},{"v":3932.698967931802,"d":"3932.70"},{"v":-14.770024378681237,"d":"-14.77"},{"v":-11.910495175511588,"d":"-11.91"},{"v":28963.75760108404,"d":"28963.76"}]

{"sheet":"Trace_CARDIO_UB","index":25,"n_rows":68,"n_cols":85,"rows_kept":68,"merged":[[6,5,6,10],[6,20,6,22],[7,23,7,28],[7,29,7,34],[14,20,14,22],[14,23,14,28],[14,29,14,34]]}
[{"$f":"'Model Sensitivity control'!F21","v":"UlaanBaatar"}]
[{"$nulls":4},"Post intervention",16,16,16,16,16,16,null,{"$f":"F2+1","v":17},17,17,17,17,17]
[{"$nulls":5},{"$f":"IF(F4=\"Controlled\",17,16)","v":17},{"$f":"IF(G4=\"Controlled\",17,16)","v":17},16,16,16,16,null,{"$f":"IF(M4=\"Controlled\",17,16)","v":17},{"$f":"IF(N4=\"Controlled\",17,16)","v":17},16,16,16,16]
[{"$nulls":4},"HTN Defn",{"$f":"VLOOKUP(F8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(G8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(H8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(I8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(J8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(K8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},null,{"$f":"VLOOKUP(M8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(N8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(O8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(P8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(Q8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(R8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"}]
[]
[null,null,"CARDIO phase"]
[{"$nulls":5},"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",{"$nulls":17},"Costs (undiscounted)",{"$nulls":8},"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","Total Costs","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,0,{"$f":"CEILING(age_UB,1)","v":61},{"$f":"IF(D9<60,1,IF(D9<70,2,IF(D9<80,3,4)))","v":2},{"$f":"population_UB*VLOOKUP(F8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":103.4612522108343,"d":"103.46"}},{"$f":"population_UB*VLOOKUP(G8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":207.54018353934526,"d":"207.54"}},{"$f":"population_UB*VLOOKUP(H8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2357.5224304699204,"d":"2357.52"}},{"$f":"population_UB*VLOOKUP(I8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":4011.9462419113984,"d":"4011.95"}},{"$f":"population_UB*VLOOKUP(J8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2537.7072020130518,"d":"2537.71"}},{"$f":"population_UB*VLOOKUP(K8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":856.8226898554494,"d":"856.82"}},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(F9:S9)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$nulls":3},"<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":7},"(undiscounted)"]
[null,null,1,{"$f":"D9+1","v":62},{"$f":"IF(D10<60,1,IF(D10<70,2,IF(D10<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$H37))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":102.04179900423284,"d":"102.04"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$H38))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":204.69280277864027,"d":"204.69"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$H39))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":2295.2696992586516,"d":"2295.27"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$H40))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":3906.0067998073473,"d":"3906.01"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$H41))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":2470.696512189698,"d":"2470.70"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$H42))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":834.1974321196597,"d":"834.20"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$H37))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$H38))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$H39))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$H40))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$H41))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$H42))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":262.09495484177023,"d":"262.09"}},{"$f":"F9*'Model Sensitivity control'!$H37*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,M$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G9*'Model Sensitivity control'!$H38*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,N$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H9*'Model Sensitivity control'!$H39*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,O$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I9*'Model Sensitivity control'!$H40*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,P$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$H41*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$H42*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,R$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$H37*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$H38*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$H39*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$H40*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$H41*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$H42*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(SUM(F10:S10)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F10:K10)*r_CHD_CARDIO_UB","v":{"v":105.34346666136678,"d":"105.34"}},{"$f":"SUM(F10:K10)*r_Stroke_CARDIO_UB","v":{"v":31.60303999841003,"d":"31.60"}},null,{"$f":"M10*r_CHD_CARDIO_Cat1_UB","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_CHD_CARDIO_Cat2_UB","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_CHD_CARDIO_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_CHD_CARDIO_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_CHD_CARDIO_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_CHD_CARDIO_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"M10*r_Stroke_CARDIO_Cat1_UB","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_Stroke_CARDIO_Cat2_UB","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_Stroke_CARDIO_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_Stroke_CARDIO_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_Stroke_CARDIO_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_Stroke_CARDIO_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)","v":{"v":105.34346666136678,"d":"105.34"}},{"$f":"SUM(V10,AD10:AI10)","v":{"v":31.60303999841003,"d":"31.60"}},{"$f":"SUM(S10,L10)","v":{"v":262.09495484177023,"d":"262.09"}},{"$f":"SUM(F10:K10)*c_HTNuncontrolled_UB","v":{"v":1802473.8617239296,"d":"R$ 1,802,473.9"}},{"$f":"SUM(M10:R10)*c_HTN_UB","v":{"v":0,"d":"R$ 0.0"}},{"$f":"SUM(U10,X10:AC10)*c_CHD_UB","v":{"v":154506.00614698834,"d":"R$ 154,506.0"}},{"$f":"SUM(V10,AD10:AI10)*c_Stroke_UB","v":{"v":178639.4460233285,"d":"R$ 178,639.4"}},{"$f":"SUM(U10,X10:AC10)*c_productivity_UB","v":{"v":2896.1129834274634,"d":"R$ 2,896.1"}},{"$f":"SUM(U10,AD10:AI10)*c_productivity_UB","v":{"v":2896.1129834274634,"d":"R$ 2,896.1"}},null,{"$f":"SUM(AM10:AS10)","v":{"v":2141411.5398611017,"d":"R$ 2,141,411.5"}},{"$f":"IF(E10=1,u_HTN_50_59,IF(E10=2,u_HTN_60_59,IF(E10=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F10:K10)*AU10","v":{"v":8046.060173995433,"d":"8046.06"}},{"$f":"SUM(M10:R10)*AU10","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)*u_CHD","v":{"v":-1.896182399904602,"d":"-1.90"}},{"$f":"SUM(V10,AD10:AI10)*u_Stroke","v":{"v":-1.5264268319232044,"d":"-1.53"}},{"$f":"SUM(AV10:AY10)","v":{"v":8042.637564763605,"d":"8042.64"}},{"$f":"AM10/(1+disc_c_UB)^C10","v":{"v":1749974.6230329413,"d":"R$ 1,749,974.6"}},{"$f":"AN10/(1+disc_c_UB)^C10","v":{"v":0,"d":"R$ 0.0"}},{"$f":"AO10/(1+disc_c_UB)^C10","v":{"v":150005.8312106683,"d":"R$ 150,005.8"}},{"$f":"AP10/(1+disc_c_UB)^C10","v":{"v":173436.35536245484,"d":"R$ 173,436.4"}},{"$f":"AQ10/(1+disc_c_UB)^C10","v":{"v":2811.760178084916,"d":"R$ 2,811.8"}},{"$f":"AR10/(1+disc_c_UB)^C10","v":{"v":2811.760178084916,"d":"R$ 2,811.8"}},null,{"$f":"SUM(BA10:BG10)","v":{"v":2079040.3299622342,"d":"R$ 2,079,040.3"}},{"$f":"AV10/(1+disc_b_UB)^C10","v":{"v":7811.708906791682,"d":"7811.71"}},{"$f":"AW10/(1+disc_b_UB)^C10","v":{"v":0,"d":"0.00"}},{"$f":"AX10/(1+disc_b_UB)^C10","v":{"v":-1.8409537863151475,"d":"-1.84"}},{"$f":"AY10/(1+disc_b_UB)^C10","v":{"v":-1.4819677979836936,"d":"-1.48"}},{"$f":"SUM(BI10:BL10)","v":{"v":7808.385985207383,"d":"7808.39"}}]
[null,null,{"$f":"D12-D9","v":2},{"$f":"D9+C11","v":63},{"$f":"IF(D11<60,1,IF(D11<70,2,IF(D11<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$I37))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$I38))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$I39))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":1901.519800021572,"d":"1901.52"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$I40))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":3235.9374897213715,"d":"3235.94"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$I41))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":2046.852419691847,"d":"2046.85"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$I42))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":691.0921774530566,"d":"691.09"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$I37))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$I38))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$I39))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$I40))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$I41))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$I42))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":213.59811311215358,"d":"213.60"}},{"$f":"F9*'Model Sensitivity control'!$I37*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,M3,FALSE))","v":{"v":102.04179900423284,"d":"102.04"}},{"$f":"G9*'Model Sensitivity control'!$I38*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,N3,FALSE))","v":{"v":204.69280277864027,"d":"204.69"}},{"$f":"H9*'Model Sensitivity control'!$I39*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,O3,FALSE))","v":{"v":393.74989923707966,"d":"393.75"}},{"$f":"I9*'Model Sensitivity control'!$I40*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,P3,FALSE))","v":{"v":670.0693100859759,"d":"670.07"}},{"$f":"J9*'Model Sensitivity control'!$I41*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,Q3,FALSE))","v":{"v":423.8440924978506,"d":"423.84"}},{"$f":"K9*'Model Sensitivity control'!$I42*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,R3,FALSE))","v":{"v":143.10525466660297,"d":"143.11"}},{"$f":"(F9*'Model Sensitivity control'!$I37*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$I38*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$I39*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$I40*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$I41*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$I42*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":48.49684172961672,"d":"48.50"}},{"$f":"IF(SUM(F11:S11)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F11:K11)*r_CHD_2y_CARDIO_UB","v":{"v":140.40182452391898,"d":"140.40"}},{"$f":"SUM(F11:K11)*r_Stroke_2y_CARDIO_UB","v":{"v":42.12054735717569,"d":"42.12"}},null,{"$f":"M11*r_CHD_CARDIO_Cat1_UB","v":{"v":1.0954387922842639,"d":"1.10"}},{"$f":"N11*r_CHD_CARDIO_Cat2_UB","v":{"v":2.1974175176567927,"d":"2.20"}},{"$f":"O11*r_CHD_CARDIO_Cat3_UB","v":{"v":4.057903345097316,"d":"4.06"}},{"$f":"P11*r_CHD_CARDIO_Cat4_UB","v":{"v":5.970460498037799,"d":"5.97"}},{"$f":"Q11*r_CHD_CARDIO_Cat5_UB","v":{"v":2.3205253662720793,"d":"2.32"}},{"$f":"R11*r_CHD_CARDIO_Cat6_UB","v":{"v":0.7834941653748827,"d":"0.78"}},{"$f":"M11*r_Stroke_CARDIO_Cat1_UB","v":{"v":0.32863163768527914,"d":"0.33"}},{"$f":"N11*r_Stroke_CARDIO_Cat2_UB","v":{"v":0.6592252552970378,"d":"0.66"}},{"$f":"O11*r_Stroke_CARDIO_Cat3_UB","v":{"v":1.2680947953429114,"d":"1.27"}},{"$f":"P11*r_Stroke_CARDIO_Cat4_UB","v":{"v":1.5969183500775799,"d":"1.60"}},{"$f":"Q11*r_Stroke_CARDIO_Cat5_UB","v":{"v":0.5323558193212417,"d":"0.53"}},{"$f":"R11*r_Stroke_CARDIO_Cat6_UB","v":{"v":0.17974277911541425,"d":"0.18"}},{"$f":"SUM(U11,X11:AC11)","v":{"v":156.8270642086421,"d":"156.83"}},{"$f":"SUM(V11,AD11:AI11)","v":{"v":46.68551599401515,"d":"46.69"}},{"$f":"SUM(S11,L11)","v":{"v":262.0949548417703,"d":"262.09"}},{"$f":"SUM(F11:K11)*c_HTNuncontrolled_UB","v":{"v":1446585.4898586522,"d":"R$ 1,446,585.5"}},{"$f":"SUM(M11:R11)*c_HTN_UB","v":{"v":355888.3718652771,"d":"R$ 355,888.4"}},{"$f":"SUM(U11,X11:AC11)*c_CHD_UB","v":{"v":230016.38463755688,"d":"R$ 230,016.4"}},{"$f":"SUM(V11,AD11:AI11)*c_Stroke_UB","v":{"v":263894.69857658294,"d":"R$ 263,894.7"}},{"$f":"SUM(U11,X11:AC11)*c_productivity_UB","v":{"v":4311.505128908276,"d":"R$ 4,311.5"}},{"$f":"SUM(U11,AD11:AI11)*c_productivity_UB","v":{"v":3985.441386586592,"d":"R$ 3,985.4"}},null,{"$f":"SUM(AM11:AS11)","v":{"v":2304681.891453564,"d":"R$ 2,304,681.9"}},{"$f":"IF(E11=1,u_HTN_50_59,IF(E11=2,u_HTN_60_59,IF(E11=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F11:K11)*AU11","v":{"v":6457.41064289235,"d":"6457.41"}},{"$f":"SUM(M11:R11)*AU11","v":{"v":1588.6495311030822,"d":"1588.65"}},{"$f":"SUM(U11,X11:AC11)*u_CHD","v":{"v":-2.8228871557555575,"d":"-2.82"}},{"$f":"SUM(V11,AD11:AI11)*u_Stroke","v":{"v":-2.2549104225109318,"d":"-2.25"}},{"$f":"SUM(AV11:AY11)","v":{"v":8040.982376417165,"d":"8040.98"}},{"$f":"AM11/(1+disc_c_UB)^C11","v":{"v":1363545.5649530138,"d":"R$ 1,363,545.6"}},{"$f":"AN11/(1+disc_c_UB)^C11","v":{"v":335458.92342848255,"d":"R$ 335,458.9"}},{"$f":"AO11/(1+disc_c_UB)^C11","v":{"v":216812.50319309728,"d":"R$ 216,812.5"}},{"$f":"AP11/(1+disc_c_UB)^C11","v":{"v":248746.06332037228,"d":"R$ 248,746.1"}},{"$f":"AQ11/(1+disc_c_UB)^C11","v":{"v":4064.007096718141,"d":"R$ 4,064.0"}},{"$f":"AR11/(1+disc_c_UB)^C11","v":{"v":3756.66074708888,"d":"R$ 3,756.7"}},null,{"$f":"SUM(BA11:BG11)","v":{"v":2172383.722738773,"d":"R$ 2,172,383.7"}},{"$f":"AV11/(1+disc_b_UB)^C11","v":{"v":6086.7288555870955,"d":"6086.73"}},{"$f":"AW11/(1+disc_b_UB)^C11","v":{"v":1497.4545490650223,"d":"1497.45"}},{"$f":"AX11/(1+disc_b_UB)^C11","v":{"v":-2.6608418849614077,"d":"-2.66"}},{"$f":"AY11/(1+disc_b_UB)^C11","v":{"v":-2.12546933972187,"d":"-2.13"}},{"$f":"SUM(BI11:BL11)","v":{"v":7579.397093427435,"d":"7579.40"}}]
[{"$nulls":3},{"$f":"IF('Model Specification_Old_input'!F5=\"Two Year\",D9+2,D9+1)","v":{"v":63,"d":"63.00"}},{"$f":"IF($C12=\"Y1\",E10,E11)","v":2},{"$f":"F11","v":{"v":0,"d":"0.00"}},{"$f":"G11","v":{"v":0,"d":"0.00"}},{"v":1901.519800021572,"d":"1901.52"},{"v":3235.9374897213715,"d":"3235.94"},{"v":2046.852419691847,"d":"2046.85"},{"v":691.0921774530566,"d":"691.09"},{"v":213.59811311215358,"d":"213.60"},{"v":102.04179900423284,"d":"102.04"},{"v":204.69280277864027,"d":"204.69"},{"v":393.74989923707966,"d":"393.75"},{"v":670.0693100859759,"d":"670.07"},{"v":423.8440924978506,"d":"423.84"},{"v":143.10525466660297,"d":"143.11"},{"v":48.49684172961672,"d":"48.50"},null,{"$f":"U11","v":{"v":140.40182452391898,"d":"140.40"}},{"$f":"V11","v":{"v":42.12054735717569,"d":"42.12"}},null,{"$f":"X11","v":{"v":1.0954387922842639,"d":"1.10"}},{"v":2.1974175176567927,"d":"2.20"},{"v":4.057903345097316,"d":"4.06"},{"v":5.970460498037799,"d":"5.97"},{"v":2.3205253662720793,"d":"2.32"},{"v":0.7834941653748827,"d":"0.78"},{"v":0.32863163768527914,"d":"0.33"},{"v":0.6592252552970378,"d":"0.66"},{"v":1.2680947953429114,"d":"1.27"},{"v":1.5969183500775799,"d":"1.60"},{"v":0.5323558193212417,"d":"0.53"},{"v":0.17974277911541425,"d":"0.18"},{"v":156.8270642086421,"d":"156.83"},{"v":46.68551599401515,"d":"46.69"},{"v":262.0949548417703,"d":"262.09"},{"v":1446585.4898586522,"d":"1446585.49"},{"v":355888.3718652771,"d":"355888.37"},{"v":230016.38463755688,"d":"230016.38"},{"v":263894.69857658294,"d":"263894.70"},{"v":4311.505128908276,"d":"4311.51"},{"v":3985.441386586592,"d":"3985.44"},null,{"$f":"AT11","v":{"v":2304681.891453564,"d":"2304681.89"}},{"v":0.8199468085106384,"d":"0.82"},{"v":6457.41064289235,"d":"6457.41"},{"v":1588.6495311030822,"d":"1588.65"},{"v":-2.8228871557555575,"d":"-2.82"},{"v":-2.2549104225109318,"d":"-2.25"},{"v":8040.982376417165,"d":"8040.98"},{"v":1363545.5649530138,"d":"1363545.56"},{"v":335458.92342848255,"d":"335458.92"},{"v":216812.50319309728,"d":"216812.50"},{"v":248746.06332037228,"d":"248746.06"},{"v":4064.007096718141,"d":"4064.01"},{"v":3756.66074708888,"d":"3756.66"},null,{"$f":"BH11","v":{"v":2172383.722738773,"d":"2172383.72"}},{"v":6086.7288555870955,"d":"6086.73"},{"v":1497.4545490650223,"d":"1497.45"},{"v":-2.6608418849614077,"d":"-2.66"},{"v":-2.12546933972187,"d":"-2.13"},{"v":7579.397093427435,"d":"7579.40"}]
[{"$nulls":17},{"$f":"SUM(M11:R11)/population_UB","v":{"v":0.19230800578366078,"d":"19.2%"}},{"$f":"(S12+L12)/population_UB","v":{"v":0.026014387577346927,"d":"3%"}}]
[{"$nulls":38},"Costs (undiscounted)",{"$nulls":6},"Total Costs",null,"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs ",{"$nulls":15},"Cost Savings"]
[null,null,"Projected phase",null,null,"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",null,null,"CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(undiscounted)","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)",null,null,"Progr + Maint. cost",null,"Cost w/o Programme cost","Cumulative Cost CARDIO","Cumulative Cost","Incremental cost","Breakeven","Year",null,"Breakeven Year",{"$f":"IFERROR(VLOOKUP(\"Yes\",$BV$15:$BW$62,2,0),\"Breakeven not reached\")","v":"Breakeven not reached"},null,null,{"$f":"BC15","v":"CHD"},{"$f":"BD15","v":"Stroke"},null,{"$f":"CC15","v":"CHD"},{"$f":"CD15","v":"Stroke"}]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":29},0,null,{"$f":"(BH12-BP16)","v":{"v":2172383.722738773,"d":"2,172,383.7"}},{"$f":"SUM(BR$16:BR16)","v":{"v":2172383.722738773,"d":"2,172,383.7"}},{"$f":"Trace_SoC_UB!BH12","v":{"v":2228447.0666956757,"d":"2,228,447.1"}},{"$f":"BT16-BS16","v":{"v":56063.34395690262,"d":"56,063.34"}},null,2,{"$nulls":5},{"$f":"(-BC17+Trace_SoC_UB!BC17)*exchange_SP","v":{"v":1374.0126077072784,"d":"1,374.01"}},{"$f":"(-BD17+Trace_SoC_UB!BD17)*exchange_SP","v":{"v":1954.1688920349345,"d":"1,954.17"}},"Y1",{"$f":"CC16","v":{"v":1374.0126077072784,"d":"1,374.01"}},{"$f":"CD16","v":{"v":1954.1688920349345,"d":"1,954.17"}}]
[null,null,1,{"$f":"D12+1","v":64},{"$f":"IF(D17<60,1,IF(D17<70,2,IF(D17<80,3,4)))","v":2},{"$f":"F12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1851.3082730924082,"d":"1851.31"}},{"$f":"I12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3150.489332723799,"d":"3150.49"}},{"$f":"J12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1992.8032399829553,"d":"1992.80"}},{"$f":"K12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":672.8431991998062,"d":"672.84"}},{"$f":"(F$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L12","v":{"v":421.5559550010321,"d":"421.56"}},{"$f":"M12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":100.64182021305433,"d":"100.64"}},{"$f":"N12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":201.88448711394784,"d":"201.88"}},{"$f":"O12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":388.3477844827355,"d":"388.35"}},{"$f":"P12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":660.8761869551197,"d":"660.88"}},{"$f":"Q12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":418.02909564309425,"d":"418.03"}},{"$f":"R12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":141.14189922408343,"d":"141.14"}},{"$f":"(M12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,R$2,FALSE))+S12","v":{"v":75.07872636796378,"d":"75.08"}},{"$f":"IF(SUM(F17:S17)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F17:K17)*r_CHD_CARDIO_UB","v":{"v":82.31152063687577,"d":"82.31"}},{"$f":"SUM(F17:K17)*r_Stroke_CARDIO_UB","v":{"v":24.693456191062733,"d":"24.69"}},{"v":0,"d":"0.00"},{"$f":"M17*r_CHD_CARDIO_Cat1_UB","v":{"v":1.0804097444705483,"d":"1.08"}},{"$f":"N17*r_CHD_CARDIO_Cat2_UB","v":{"v":2.167269696370772,"d":"2.17"}},{"$f":"O17*r_CHD_CARDIO_Cat3_UB","v":{"v":4.002230290768345,"d":"4.00"}},{"$f":"P17*r_CHD_CARDIO_Cat4_UB","v":{"v":5.88854780978271,"d":"5.89"}},{"$f":"Q17*r_CHD_CARDIO_Cat5_UB","v":{"v":2.288688547156043,"d":"2.29"}},{"$f":"R17*r_CHD_CARDIO_Cat6_UB","v":{"v":0.772744891790521,"d":"0.77"}},{"$f":"M17*r_Stroke_CARDIO_Cat1_UB","v":{"v":0.3241229233411645,"d":"0.32"}},{"$f":"N17*r_Stroke_CARDIO_Cat2_UB","v":{"v":0.6501809089112316,"d":"0.65"}},{"$f":"O17*r_Stroke_CARDIO_Cat3_UB","v":{"v":1.250696965865108,"d":"1.25"}},{"$f":"P17*r_Stroke_CARDIO_Cat4_UB","v":{"v":1.5750091732189901,"d":"1.58"}},{"$f":"Q17*r_Stroke_CARDIO_Cat5_UB","v":{"v":0.5250520784652098,"d":"0.53"}},{"$f":"R17*r_Stroke_CARDIO_Cat6_UB","v":{"v":0.17727676929311947,"d":"0.18"}},{"$f":"SUM(U17,X17:AC17)","v":{"v":98.51141161721469,"d":"98.51"}},{"$f":"SUM(V17,AD17:AI17)","v":{"v":29.195795010157553,"d":"29.20"}},{"$f":"SUM(S17,L17)","v":{"v":496.63468136899587,"d":"497"}},{"$f":"SUM(F17:K17)*c_HTNuncontrolled_UB","v":{"v":1408386.957148895,"d":"1,408,387.0"}},{"$f":"SUM(M17:R17)*c_HTN_UB","v":{"v":351005.7043946872,"d":"351,005.7"}},{"$f":"SUM(U17,X17:AC17)*c_CHD_UB","v":{"v":144485.51249794604,"d":"144,485.5"}},{"$f":"SUM(V17,AD17:AI17)*c_Stroke_UB","v":{"v":165032.24522348485,"d":"165,032.2"}},{"$f":"SUM(U17,X17:AC17)*c_productivity_UB","v":{"v":2708.285451792639,"d":"2,708.3"}},{"$f":"SUM(U17,AD17:AI17)*c_productivity_UB","v":{"v":2386.6951931636895,"d":"2,386.7"}},null,{"$f":"IF(SUM(AM17:AR17)=0,0,IF(program_cost_include=1,SUM(c_program_UB,AM17:AS17),SUM(AM17:AS17))+IF(program_m_cost_include=1,c_m_program_UB,0))","v":{"v":5637928.518933969,"d":"5,637,928.5"}},{"$f":"IF(E17=1,u_HTN_50_59,IF(E17=2,u_HTN_60_59,IF(E17=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.8"}},{"$f":"SUM(F17:K17)*AU17","v":{"v":6286.896274130804,"d":"6,286.9"}},{"$f":"SUM(M17:R17)*AU17","v":{"v":1566.8537996296716,"d":"1,566.9"}},{"$f":"SUM(U17,X17:AC17)*u_CHD","v":{"v":-1.7732054091098644,"d":"(1.8)"}},{"$f":"SUM(V17,AD17:AI17)*u_Stroke","v":{"v":-1.41015689899061,"d":"(1.4)"}},{"$f":"SUM(AV17:AY17)","v":{"v":7850.566711452375,"d":"7,850.6"}},{"$f":"AM17/(1+disc_c_UB)^C17","v":{"v":1367365.977814461,"d":"1,367,366.0"}},{"$f":"AN17/(1+disc_c_UB)^C17","v":{"v":340782.2372763953,"d":"340,782.2"}},{"$f":"AO17/(1+disc_c_UB)^C17","v":{"v":140277.1965999476,"d":"140,277.2"}},{"$f":"AP17/(1+disc_c_UB)^C17","v":{"v":160225.48079949984,"d":"160,225.5"}},{"$f":"AQ17/(1+disc_c_UB)^C17","v":{"v":2629.403351254989,"d":"2,629.4"}},{"$f":"AR17/(1+disc_c_UB)^C17","v":{"v":2317.179799188048,"d":"2,317.2"}},null,{"$f":"AT17/(1+disc_c_UB)^C17","v":{"v":5473717.008673755,"d":"5,473,717.0"}},{"$f":"AV17/(1+disc_b_UB)^C17","v":{"v":6103.782790418256,"d":"6,103.8"}},{"$f":"AW17/(1+disc_b_UB)^C17","v":{"v":1521.2172811938558,"d":"1,521.2"}},{"$f":"AX17/(1+disc_b_UB)^C17","v":{"v":-1.7215586496212274,"d":"-1.72"}},{"$f":"AY17/(1+disc_b_UB)^C17","v":{"v":-1.3690843679520484,"d":"-1.37"}},{"$f":"SUM(BI17:BL17)","v":{"v":7621.909428594538,"d":"7,621.9"}},{"$f":"BM17/Trace_SoC_UB!BM17","v":{"v":1.0021892171168991,"d":"1.0022"}},null,{"$f":"(IF(program_cost_include=1,c_program_UB,0)+IF(program_m_cost_include=1,c_m_program_UB,0))/(1+disc_c_UB)^C17","v":{"v":3460119.5330330096,"d":"3,460,120"}},null,{"$f":"(BH17-BP17)","v":{"v":2013597.4756407458,"d":"2,013,597.5"}},{"$f":"SUM(BR$16:BR17)","v":{"v":4185981.198379519,"d":"4,185,981.2"}},{"$f":"BT16+Trace_SoC_UB!BH17","v":{"v":4256752.222259203,"d":"4,256,752.2"}},{"$f":"BT17-BS17","v":{"v":70771.02387968404,"d":"70,771.02"}},{"$f":"IF(SUM(BP$16:BP17)>SUM(BU$16:BU17),\"No\",\"Yes\")","v":"No"},{"$f":"BW16+1","v":3},{"$nulls":5},{"$f":"(-BC18+Trace_SoC_UB!BC18)*exchange_SP","v":{"v":1228.3433719101536,"d":"1,228.34"}},{"$f":"(-BD18+Trace_SoC_UB!BD18)*exchange_SP","v":{"v":1768.4555235984922,"d":"1,768.46"}},"Y2",{"$f":"CF16+CC17","v":{"v":2602.3559796174322,"d":"2,602.36"}},{"$f":"CG16+CD17","v":{"v":3722.624415633427,"d":"3,722.62"}}]
[null,null,2,{"$f":"D17+1","v":65},2,{"$f":"F17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1784.5992745263588,"d":"1784.60"}},{"$f":"I17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3036.9663763185076,"d":"3036.97"}},{"$f":"J17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1920.9956915532262,"d":"1921.00"}},{"$f":"K17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":648.5983467011887,"d":"648.60"}},{"$f":"(F17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L17","v":{"v":697.8403109007197,"d":"697.84"}},{"$f":"M17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":98.7576291683204,"d":"98.76"}},{"$f":"N17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":198.10485612272038,"d":"198.10"}},{"$f":"O17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":381.0772341666183,"d":"381.08"}},{"$f":"P17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":648.5034278923099,"d":"648.50"}},{"$f":"Q17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":410.20285922585214,"d":"410.20"}},{"$f":"R17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":138.49947580614668,"d":"138.50"}},{"$f":"(M17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,R$2,FALSE))+S17","v":{"v":110.854517618031,"d":"110.85"}},{"v":1,"d":"1.00"},{"v":79.34555370854638,"d":"79.35"},{"v":23.803666112563914,"d":"23.80"},{"v":0,"d":"0.00"},{"v":1.060182582830733,"d":"1.06"},{"v":2.1266946139171723,"d":"2.13"},{"v":3.9273015339467308,"d":"3.93"},{"v":5.778303887065571,"d":"5.78"},{"v":2.2458402912758584,"d":"2.25"},{"v":0.758277754750538,"d":"0.76"},{"v":0.3180547748492199,"d":"0.32"},{"v":0.6380083841751517,"d":"0.64"},{"v":1.2272817293583536,"d":"1.23"},{"v":1.5455222444922372,"d":"1.55"},{"v":0.5152221844691675,"d":"0.52"},{"v":0.17395783785453517,"d":"0.17"},{"$f":"SUM(U18,X18:AC18)","v":{"v":95.24215437233298,"d":"95.24"}},{"$f":"SUM(V18,AD18:AI18)","v":{"v":28.221713267762574,"d":"28.22"}},{"$f":"SUM(S18,L18)","v":{"v":808.6948285187507,"d":"809"}},{"v":1357637.9355675504,"d":"1,357,637.9"},{"v":344434.2631839567,"d":"344,434.3"},{"v":139690.53188849334,"d":"139,690.5"},{"v":159526.14761858253,"d":"159,526.1"},{"v":2618.406708922878,"d":"2,618.4"},{"v":2302.8371828691097,"d":"2,302.8"},null,{"$f":"IF(SUM(AM17:AR17)=0,,IF(program_m_cost_include=1,SUM(c_m_program_UB,AM18:AS18),SUM(AM18:AS18)))","v":{"v":2006210.122150375,"d":"2,006,210.1"}},{"v":0.8199468085106384,"d":"0.8"},{"v":6060.357798269437,"d":"6,060.4"},{"v":1537.519553772236,"d":"1,537.5"},{"v":-1.7143587787019934,"d":"(1.7)"},{"v":-1.3631087508329325,"d":"(1.4)"},{"$f":"SUM(AV18:AY18)","v":{"v":7594.799884512137,"d":"7,594.8"}},{"v":1279703.9641507687,"d":"1,279,704.0"},{"v":324662.3274426965,"d":"324,662.3"},{"v":131671.72390281208,"d":"131,671.7"},{"v":150368.69414514332,"d":"150,368.7"},{"v":2468.099452279082,"d":"2,468.1"},{"v":2170.644907973522,"d":"2,170.6"},null,{"v":1891045.4540016733,"d":"1,891,045.5"},{"v":5712.468468535618,"d":"5,712.5"},{"v":1449.259641598865,"d":"1,449.3"},{"v":-1.6159475715920384,"d":"-1.62"},{"v":-1.2848607322395442,"d":"-1.28"},{"$f":"SUM(BI18:BL18)","v":{"v":7158.827301830652,"d":"7,158.8"}},null,null,{"$f":"(IF(program_m_cost_include=1,c_m_program_UB,0))/(1+disc_c_UB)^C18","v":0},null,{"$f":"(BH18-BP18)","v":{"v":1891045.4540016733,"d":"1,891,045.5"}},{"$f":"SUM(BR$16:BR18)","v":{"v":6077026.652381192,"d":"6,077,026.7"}},{"$f":"BT17+Trace_SoC_UB!BH18","v":{"v":6156100.529592779,"d":"6,156,100.5"}},{"v":79073.8772115875,"d":"79,073.88"},{"$f":"IF(SUM(BP$16:BP18)>SUM(BU$16:BU18),\"No\",\"Yes\")","v":"No"},{"$f":"BW17+1","v":4},{"$nulls":5},{"$f":"(-BC19+Trace_SoC_UB!BC19)*exchange_SP","v":{"v":1094.7367501509452,"d":"1,094.74"}},{"$f":"(-BD19+Trace_SoC_UB!BD19)*exchange_SP","v":{"v":1597.5068276380387,"d":"1,597.51"}},"Y3",{"$f":"CF17+CC18","v":{"v":3697.0927297683775,"d":"3,697.09"}},{"v":5320.131243271466,"d":"5,320.13"}]
[null,null,3,{"$f":"D18+1","v":66},2,{"$f":"F18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1720.2940304048634,"d":"1720.29"}},{"$f":"I18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2927.534042121372,"d":"2927.53"}},{"$f":"J18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1851.7756158393343,"d":"1851.78"}},{"$f":"K18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":625.227119548534,"d":"625.23"}},{"$f":"(F18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L18","v":{"v":964.1691920858977,"d":"964.17"}},{"$f":"M18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":96.90871347816115,"d":"96.91"}},{"$f":"N18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":194.39598643977405,"d":"194.40"}},{"$f":"O18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":373.94280127928886,"d":"373.94"}},{"$f":"P18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":636.362308537282,"d":"636.36"}},{"$f":"Q18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":402.52314365392186,"d":"402.52"}},{"$f":"R18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":135.9065231800729,"d":"135.91"}},{"$f":"(M18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,R$2,FALSE))+S18","v":{"v":145.96052343149793,"d":"145.96"}},{"v":1,"d":"1.00"},{"v":76.48646076033397,"d":"76.49"},{"v":22.94593822810019,"d":"22.95"},{"v":0,"d":"0.00"},{"v":1.0403341090638263,"d":"1.04"},{"v":2.0868791680325116,"d":"2.09"},{"v":3.853775574613253,"d":"3.85"},{"v":5.670123923560221,"d":"5.67"},{"v":2.203794229750277,"d":"2.20"},{"v":0.7440814678402126,"d":"0.74"},{"v":0.3121002327191479,"d":"0.31"},{"v":0.6260637504097535,"d":"0.63"},{"v":1.2043048670666416,"d":"1.20"},{"v":1.5165873626871917,"d":"1.52"},{"v":0.5055763232956517,"d":"0.51"},{"v":0.17070104262216637,"d":"0.17"},{"v":92.08544923319427,"d":"92.09"},{"v":27.28127180690074,"d":"27.28"},{"v":1110.1297155173957,"d":"1110"},{"v":1308717.5756181467,"d":"1,308,717.6"},{"v":337985.8508557926,"d":"337,985.9"},{"v":135060.63011015303,"d":"135,060.6"},{"v":154210.20517778632,"d":"154,210.2"},{"v":2531.6222596537086,"d":"2,531.6"},{"v":2221.9607475222124,"d":"2,222.0"},null,{"v":1940727.8447690546,"d":"1,940,727.8"},{"v":0.8199468085106384,"d":"0.8"},{"v":5841.982282127442,"d":"5,842.0"},{"v":1508.734496345928,"d":"1,508.7"},{"v":-1.6575380861974967,"d":"(1.7)"},{"v":-1.317685428273306,"d":"(1.3)"},{"v":7347.7415549588995,"d":"7,347.7"},{"v":1197661.9737758348,"d":"1,197,662.0"},{"v":309304.9323900595,"d":"309,304.9"},{"v":123599.60915228874,"d":"123,599.6"},{"v":141124.18305559058,"d":"141,124.2"},{"v":2316.7929955548902,"d":"2,316.8"},{"v":2033.4088455050644,"d":"2,033.4"},null,{"v":1776040.9002148337,"d":"1,776,040.9"},{"v":5346.241359577865,"d":"5,346.2"},{"v":1380.705790509366,"d":"1,380.7"},{"v":-1.5168821546438376,"d":"-1.52"},{"v":-1.205868829335512,"d":"-1.21"},{"v":6724.224399103252,"d":"6,724.2"},null,null,0,null,{"v":1776040.9002148337,"d":"1,776,040.9"},{"$f":"SUM(BR$16:BR19)","v":{"v":7853067.552596025,"d":"7,853,067.6"}},{"$f":"BT18+Trace_SoC_UB!BH19","v":{"v":7934708.434006678,"d":"7,934,708.4"}},{"v":81640.88141065277,"d":"81,640.88"},{"$f":"IF(SUM(BP$16:BP19)>SUM(BU$16:BU19),\"No\",\"Yes\")","v":"No"},5,{"$nulls":5},{"$f":"(-BC20+Trace_SoC_UB!BC20)*exchange_SP","v":{"v":972.290566469936,"d":"972.29"}},{"$f":"(-BD20+Trace_SoC_UB!BD20)*exchange_SP","v":{"v":1440.2410213443322,"d":"1,440.24"}},"Y4",{"v":4669.383296238313,"d":"4,669.38"},{"v":6760.3722646157985,"d":"6,760.37"}]
[null,null,4,67,2,{"$f":"F19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1658.3059251954762,"d":"1658.31"}},{"$f":"I19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2822.0449309579894,"d":"2822.04"}},{"$f":"J19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1785.0497773082247,"d":"1785.05"}},{"$f":"K19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":602.6980380186659,"d":"602.70"}},{"$f":"(F19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L19","v":{"v":1220.9013285196452,"d":"1220.90"}},{"$f":"M19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":95.09441272619051,"d":"95.09"}},{"$f":"N19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":190.75655328955236,"d":"190.76"}},{"$f":"O19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":366.94193746421087,"d":"366.94"}},{"$f":"P19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":624.4484921892284,"d":"624.45"}},{"$f":"Q19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":394.98720580059904,"d":"394.99"}},{"$f":"R19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":133.36211516604135,"d":"133.36"}},{"$f":"(M19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,R$2,FALSE))+S19","v":{"v":180.40928336417613,"d":"180.41"}},{"v":1,"d":"1.00"},{"v":73.73039075549333,"d":"73.73"},{"v":22.119117226648,"d":"22.12"},{"v":0,"d":"0.00"},{"v":1.020857233469966,"d":"1.02"},{"v":2.0478091369904994,"d":"2.05"},{"v":3.78162614994338,"d":"3.78"},{"v":5.5639692783373205,"d":"5.56"},{"v":2.1625353440967645,"d":"2.16"},{"v":0.7301509602710028,"d":"0.73"},{"v":0.3062571700409898,"d":"0.31"},{"v":0.6143427410971498,"d":"0.61"},{"v":1.1817581718573062,"d":"1.18"},{"v":1.4881941925191386,"d":"1.49"},{"v":0.4961110495280812,"d":"0.50"},{"v":0.1675052202974653,"d":"0.17"},{"v":89.03733885860227,"d":"89.04"},{"v":26.373285771988133,"d":"26.37"},{"v":1401.3106118838214,"d":"1401"},{"v":1261559.9843384167,"d":"1,261,560.0"},{"v":331658.1640941549,"d":"331,658.2"},{"v":130590.00297779072,"d":"130,590.0"},{"v":149077.7203825936,"d":"149,077.7"},{"v":2447.8233083703512,"d":"2,447.8"},{"v":2143.959201798709,"d":"2,144.0"},null,{"v":1877477.654303125,"d":"1,877,477.7"},{"v":0.8199468085106384,"d":"0.8"},{"v":5631.475586216473,"d":"5,631.5"},{"v":1480.488345581979,"d":"1,480.5"},{"v":-1.6026720994548407,"d":"(1.6)"},{"v":-1.273829702787027,"d":"(1.3)"},{"v":7109.08742999621,"d":"7,109.1"},{"v":1120879.7062534026,"d":"1,120,879.7"},{"v":294673.9831331528,"d":"294,674.0"},{"v":116027.52623303831,"d":"116,027.5"},{"v":132453.6236927311,"d":"132,453.6"},{"v":2174.8593050731884,"d":"2,174.9"},{"v":1904.8799820578117,"d":"1,904.9"},null,{"v":1668114.578599456,"d":"1,668,114.6"},{"v":5003.493119006748,"d":"5,003.5"},{"v":1315.3947196397148,"d":"1,315.4"},{"v":-1.4239534024214708,"d":"-1.42"},{"v":-1.131781192176565,"d":"-1.13"},{"v":6316.332104051865,"d":"6,316.3"},null,null,0,null,{"v":1668114.578599456,"d":"1,668,114.6"},{"$f":"SUM(BR$16:BR20)","v":{"v":9521182.131195482,"d":"9,521,182.1"}},{"$f":"BT19+Trace_SoC_UB!BH20","v":{"v":9600268.03562884,"d":"9,600,268.0"}},{"v":79085.90443335846,"d":"79,085.90"},{"$f":"IF(SUM(BP$16:BP20)>SUM(BU$16:BU20),\"No\",\"Yes\")","v":"No"},6,{"$nulls":5},{"$f":"(-BC21+Trace_SoC_UB!BC21)*exchange_SP","v":{"v":860.1665780119887,"d":"860.17"}},{"$f":"(-BD21+Trace_SoC_UB!BD21)*exchange_SP","v":{"v":1295.6520713056095,"d":"1,295.65"}},"Y5",{"v":5529.549874250301,"d":"5,529.55"},{"v":8056.024335921408,"d":"8,056.02"}]
[null,null,5,68,2,{"$f":"F20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1598.551464421015,"d":"1598.55"}},{"$f":"I20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2720.356954952706,"d":"2720.36"}},{"$f":"J20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1720.7283000234759,"d":"1720.73"}},{"$f":"K20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":580.9807567110049,"d":"580.98"}},{"$f":"(F20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L20","v":{"v":1468.3825238917996,"d":"1468.38"}},{"$f":"M20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":93.31407886017325,"d":"93.31"}},{"$f":"N20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":187.18525669861626,"d":"187.19"}},{"$f":"O20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":360.07214207454336,"d":"360.07"}},{"$f":"P20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":612.7577233379718,"d":"612.76"}},{"$f":"Q20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":387.59235389531295,"d":"387.59"}},{"$f":"R20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":130.86534292393878,"d":"130.87"}},{"$f":"(M20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,R$2,FALSE))+S20","v":{"v":214.2131022094422,"d":"214.21"}},{"v":1,"d":"1.00"},{"v":71.07363142336618,"d":"71.07"},{"v":21.322089427009853,"d":"21.32"},{"v":0,"d":"0.00"},{"v":1.0017449990808818,"d":"1.00"},{"v":2.009470565320456,"d":"2.01"},{"v":3.710827488798629,"d":"3.71"},{"v":5.459802033893364,"d":"5.46"},{"v":2.1220488970050693,"d":"2.12"},{"v":0.7164812561884045,"d":"0.72"},{"v":0.3005234997242645,"d":"0.30"},{"v":0.6028411695961368,"d":"0.60"},{"v":1.1596335902495716,"d":"1.16"},{"v":1.4603325921979844,"d":"1.46"},{"v":0.4868229822541041,"d":"0.49"},{"v":0.16436922936086923,"d":"0.16"},{"v":86.09400666365299,"d":"86.09"},{"v":25.496612490392785,"d":"25.50"},{"v":1682.5956261012418,"d":"1683"},{"v":1216101.6431159466,"d":"1,216,101.6"},{"v":325448.94270511204,"d":"325,448.9"},{"v":126273.0527518472,"d":"126,273.1"},{"v":144122.23415799224,"d":"144,122.2"},{"v":2366.9049291439082,"d":"2,366.9"},{"v":2068.7296905518615,"d":"2,068.7"},null,{"v":1816381.5073505936,"d":"1,816,381.5"},{"v":0.8199468085106384,"d":"0.8"},{"v":5428.554169904677,"d":"5,428.6"},{"v":1452.7710122043313,"d":"1,452.8"},{"v":-1.5496921199457536,"d":"(1.5)"},{"v":-1.2314863832859715,"d":"(1.2)"},{"v":6878.544003605777,"d":"6,878.5"},{"v":1049019.9600558311,"d":"1,049,020.0"},{"v":280735.1168459682,"d":"280,735.1"},{"v":108924.24453474833,"d":"108,924.2"},{"v":124321.10520975554,"d":"124,321.1"},{"v":2041.7129836817128,"d":"2,041.7"},{"v":1784.504403586369,"d":"1,784.5"},null,{"v":1566826.6440335712,"d":"1,566,826.6"},{"v":4682.718513465058,"d":"4,682.7"},{"v":1253.1730368261299,"d":"1,253.2"},{"v":-1.3367780357561247,"d":"-1.34"},{"v":-1.0622909720719627,"d":"-1.06"},{"v":5933.49248128336,"d":"5,933.5"},null,null,0,null,{"v":1566826.6440335712,"d":"1,566,826.6"},{"$f":"SUM(BR$16:BR21)","v":{"v":11088008.775229054,"d":"11,088,008.8"}},{"$f":"BT20+Trace_SoC_UB!BH21","v":{"v":11159980.591139738,"d":"11,159,980.6"}},{"v":71971.81591068394,"d":"71,971.82"},{"$f":"IF(SUM(BP$16:BP21)>SUM(BU$16:BU21),\"No\",\"Yes\")","v":"No"},7,{"$nulls":5},{"$f":"(-BC22+Trace_SoC_UB!BC22)*exchange_SP","v":{"v":757.5860879813678,"d":"757.59"}},{"$f":"(-BD22+Trace_SoC_UB!BD22)*exchange_SP","v":{"v":1162.8045346482559,"d":"1,162.80"}},"Y6",{"v":6287.1359622316695,"d":"6,287.14"},{"v":9218.828870569665,"d":"9,218.83"}]
[null,null,6,69,2,{"$f":"F21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1540.950162197215,"d":"1540.95"}},{"$f":"I21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2622.333146144272,"d":"2622.33"}},{"$f":"J21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1658.7245465874878,"d":"1658.72"}},{"$f":"K21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":560.0460236740279,"d":"560.05"}},{"$f":"(F21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L21","v":{"v":1706.9461213969987,"d":"1706.95"}},{"$f":"M21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":91.56707596054636,"d":"91.57"}},{"$f":"N21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":183.68082103130502,"d":"183.68"}},{"$f":"O21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":353.33096127993156,"d":"353.33"}},{"$f":"P21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":601.2858261439344,"d":"601.29"}},{"$f":"Q21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":380.33594656214984,"d":"380.34"}},{"$f":"R21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":128.4153146287298,"d":"128.42"}},{"$f":"(M21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,R$2,FALSE))+S21","v":{"v":247.38405439340164,"d":"247.38"}},{"v":1,"d":"1.00"},{"v":68.51260425916219,"d":"68.51"},{"v":20.55378127774866,"d":"20.55"},{"v":0,"d":"0.00"},{"v":0.9829905791749273,"d":"0.98"},{"v":1.9718497588225414,"d":"1.97"},{"v":3.641354302521341,"d":"3.64"},{"v":5.35758498260689,"d":"5.36"},{"v":2.082320427073185,"d":"2.08"},{"v":0.7030674728946202,"d":"0.70"},{"v":0.29489717375247815,"d":"0.29"},{"v":0.5915549276467624,"d":"0.59"},{"v":1.1379232195379192,"d":"1.14"},{"v":1.4329926098056984,"d":"1.43"},{"v":0.4777088038579659,"d":"0.48"},{"v":0.1612919496640599,"d":"0.16"},{"v":83.25177178225569,"d":"83.25"},{"v":24.65014996201354,"d":"24.65"},{"v":1954.3301757904003,"d":"1954"},{"v":1172281.3221321912,"d":"1,172,281.3"},{"v":319355.96880951914,"d":"319,356.0"},{"v":122104.38074992792,"d":"122,104.4"},{"v":139337.51733464925,"d":"139,337.5"},{"v":2288.765927240491,"d":"2,288.8"},{"v":1996.1730510612783,"d":"1,996.2"},null,{"v":1757364.1280045894,"d":"1,757,364.1"},{"v":0.8199468085106384,"d":"0.8"},{"v":5232.944709503474,"d":"5,232.9"},{"v":1425.572595825835,"d":"1,425.6"},{"v":-1.4985318920806023,"d":"(1.5)"},{"v":-1.190602243165254,"d":"(1.2)"},{"v":6655.8281711940635,"d":"6,655.8"},{"v":981767.1516900097,"d":"981,767.2"},{"v":267455.59615592845,"d":"267,455.6"},{"v":102260.4965501713,"d":"102,260.5"},{"v":116692.97713315453,"d":"116,693.0"},{"v":1916.8054312978775,"d":"1,916.8"},{"v":1671.7635038799972,"d":"1,671.8"},null,{"v":1471764.790464442,"d":"1,471,764.8"},{"v":4382.5088103051785,"d":"4,382.5"},{"v":1193.894605763787,"d":"1,193.9"},{"v":-1.2549968677558734,"d":"-1.25"},{"v":-0.9971106346231444,"d":"-1.00"},{"v":5574.1513085665865,"d":"5,574.2"},null,null,0,null,{"v":1471764.790464442,"d":"1,471,764.8"},{"$f":"SUM(BR$16:BR22)","v":{"v":12559773.565693496,"d":"12,559,773.6"}},{"$f":"BT21+Trace_SoC_UB!BH22","v":{"v":12620587.873104008,"d":"12,620,587.9"}},{"v":60814.30741051212,"d":"60,814.31"},{"$f":"IF(SUM(BP$16:BP22)>SUM(BU$16:BU22),\"No\",\"Yes\")","v":"No"},8,{"$nulls":5},{"$f":"(-BC23+Trace_SoC_UB!BC23)*exchange_SP","v":{"v":620.4312372984384,"d":"620.43"}},{"$f":"(-BD23+Trace_SoC_UB!BD23)*exchange_SP","v":{"v":987.499783524174,"d":"987.50"}},"Y7",{"v":6907.567199530108,"d":"6,907.57"},{"v":10206.328654093839,"d":"10,206.33"}]
[null,null,7,70,3,{"$f":"F22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1451.8163642485597,"d":"1451.82"}},{"$f":"I22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2470.6484787639847,"d":"2470.65"}},{"$f":"J22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1562.7782777106352,"d":"1562.78"}},{"$f":"K22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":527.6510570224589,"d":"527.65"}},{"$f":"(F22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L22","v":{"v":2076.1058222543634,"d":"2076.11"}},{"$f":"M22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":88.8151677855458,"d":"88.82"}},{"$f":"N22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":178.16057537876657,"d":"178.16"}},{"$f":"O22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":342.71214058890064,"d":"342.71"}},{"$f":"P22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":583.2151018893954,"d":"583.22"}},{"$f":"Q22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":368.90553241370714,"d":"368.91"}},{"$f":"R22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":124.5559890969815,"d":"124.56"}},{"$f":"(M22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,R$2,FALSE))+S22","v":{"v":299.63549284670154,"d":"299.64"}},{"v":1,"d":"1.00"},{"v":64.54960222653008,"d":"64.55"},{"v":19.364880667959024,"d":"19.36"},{"v":0,"d":"0.00"},{"v":0.9534483033907188,"d":"0.95"},{"v":1.912588835458398,"d":"1.91"},{"v":3.5319189780003355,"d":"3.53"},{"v":5.196570974490602,"d":"5.20"},{"v":2.019739477030591,"d":"2.02"},{"v":0.6819378571900702,"d":"0.68"},{"v":0.2860344910172156,"d":"0.29"},{"v":0.5737766506375194,"d":"0.57"},{"v":1.1037246806251049,"d":"1.10"},{"v":1.389926212454113,"d":"1.39"},{"v":0.46335199767172375,"d":"0.46"},{"v":0.15644456723772196,"d":"0.16"},{"v":78.84580665209079,"d":"78.85"},{"v":23.338139267602422,"d":"23.34"},{"v":2375.741315101065,"d":"2376"},{"v":1104472.5836867357,"d":"1,104,472.6"},{"v":309758.2144629589,"d":"309,758.2"},{"v":115642.20424236165,"d":"115,642.2"},{"v":131921.24144353002,"d":"131,921.2"},{"v":2167.6366989892726,"d":"2,167.6"},{"v":1883.8372534122504,"d":"1,883.8"},null,{"v":1665845.7177879878,"d":"1,665,845.7"},{"v":0.780563829787234,"d":"0.8"},{"v":4693.447707486497,"d":"4,693.4"},{"v":1316.3151381208388,"d":"1,316.3"},{"v":-1.419224519737634,"d":"(1.4)"},{"v":-1.127232126625197,"d":"(1.1)"},{"v":6007.216388960974,"d":"6,007.2"},{"v":898037.2823071467,"d":"898,037.3"},{"v":251861.77474870597,"d":"251,861.8"},{"v":94027.69462249863,"d":"94,027.7"},{"v":107264.0415836113,"d":"107,264.0"},{"v":1762.486999624506,"d":"1,762.5"},{"v":1531.7320795018793,"d":"1,531.7"},null,{"v":1354485.0123410888,"d":"1,354,485.0"},{"v":3816.202489891195,"d":"3,816.2"},{"v":1070.2846650588083,"d":"1,070.3"},{"v":-1.1539594096890182,"d":"-1.15"},{"v":-0.9165428734724641,"d":"-0.92"},{"v":4884.416652666841,"d":"4,884.4"},null,null,0,null,{"v":1354485.0123410888,"d":"1,354,485.0"},{"$f":"SUM(BR$16:BR23)","v":{"v":13914258.578034585,"d":"13,914,258.6"}},{"$f":"BT22+Trace_SoC_UB!BH23","v":{"v":13957985.685469203,"d":"13,957,985.7"}},{"v":43727.107434617355,"d":"43,727.11"},{"$f":"IF(SUM(BP$16:BP23)>SUM(BU$16:BU23),\"No\",\"Yes\")","v":"No"},9,{"$nulls":5},{"$f":"(-BC24+Trace_SoC_UB!BC24)*exchange_SP","v":{"v":499.20326153420876,"d":"499.20"}},{"$f":"(-BD24+Trace_SoC_UB!BD24)*exchange_SP","v":{"v":831.5848813272991,"d":"831.58"}},"Y8",{"v":7406.770461064317,"d":"7,406.77"},{"v":11037.913535421138,"d":"11,037.91"}]
[null,null,8,71,3,{"$f":"F23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1367.8383683054822,"d":"1367.84"}},{"$f":"I23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2327.737768404413,"d":"2327.74"}},{"$f":"J23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1472.3818673261574,"d":"1472.38"}},{"$f":"K23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":497.1299254130026,"d":"497.13"}},{"$f":"(F23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L23","v":{"v":2423.9120705509467,"d":"2423.91"}},{"$f":"M23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":86.1459639944539,"d":"86.15"}},{"$f":"N23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":172.8062322515613,"d":"172.81"}},{"$f":"O23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":332.41245228428664,"d":"332.41"}},{"$f":"P23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":565.6874655655628,"d":"565.69"}},{"$f":"Q23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":357.8186418495743,"d":"357.82"}},{"$f":"R23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":120.81264968108759,"d":"120.81"}},{"$f":"(M23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,R$2,FALSE))+S23","v":{"v":350.31659437347196,"d":"350.32"}},{"v":1,"d":"1.00"},{"v":60.81583370910983,"d":"60.82"},{"v":18.244750112732948,"d":"18.24"},{"v":0,"d":"0.00"},{"v":0.9247938754424915,"d":"0.92"},{"v":1.8551089083503118,"d":"1.86"},{"v":3.425772564488271,"d":"3.43"},{"v":5.040395995693277,"d":"5.04"},{"v":1.959039301559151,"d":"1.96"},{"v":0.6614432597121261,"d":"0.66"},{"v":0.2774381626327474,"d":"0.28"},{"v":0.5565326725050935,"d":"0.56"},{"v":1.0705539264025847,"d":"1.07"},{"v":1.348154109691455,"d":"1.35"},{"v":0.44942666329886394,"d":"0.45"},{"v":0.15174286546337007,"d":"0.15"},{"v":74.68238761435545,"d":"74.68"},{"v":22.098598512727065,"d":"22.10"},{"v":2774.228664924419,"d":"2774"},{"v":1040586.1332814932,"d":"1,040,586.1"},{"v":300448.90591824264,"d":"300,448.9"},{"v":109535.76719577512,"d":"109,535.8"},{"v":124914.60936682436,"d":"124,914.6"},{"v":2053.1755718517475,"d":"2,053.2"},{"v":1777.9052837928762,"d":"1,777.9"},null,{"v":1579316.49661798,"d":"1,579,316.5"},{"v":0.780563829787234,"d":"0.8"},{"v":4421.962730292186,"d":"4,422.0"},{"v":1276.7553034152672,"d":"1,276.8"},{"v":-1.344282977058398,"d":"(1.3)"},{"v":-1.0673623081647172,"d":"(1.1)"},{"v":5696.30638842223,"d":"5,696.3"},{"v":821448.3027114427,"d":"821,448.3"},{"v":237177.14077137967,"d":"237,177.1"},{"v":86468.54611200636,"d":"86,468.5"},{"v":98608.74613488921,"d":"98,608.7"},{"v":1620.7957560875652,"d":"1,620.8"},{"v":1403.494848761635,"d":"1,403.5"},null,{"v":1246727.0263345672,"d":"1,246,727.0"},{"v":3490.738213084716,"d":"3,490.7"},{"v":1007.8824264753029,"d":"1,007.9"},{"v":-1.061189395620928,"d":"-1.06"},{"v":-0.8425856624238646,"d":"-0.84"},{"v":4496.716864501974,"d":"4,496.7"},null,null,0,null,{"v":1246727.0263345672,"d":"1,246,727.0"},{"$f":"SUM(BR$16:BR24)","v":{"v":15160985.604369152,"d":"15,160,985.6"}},{"$f":"BT23+Trace_SoC_UB!BH24","v":{"v":15182602.74041998,"d":"15,182,602.7"}},{"v":21617.1360508278,"d":"21,617.14"},{"$f":"IF(SUM(BP$16:BP24)>SUM(BU$16:BU24),\"No\",\"Yes\")","v":"No"},10,{"$nulls":5},{"$f":"(-BC25+Trace_SoC_UB!BC25)*exchange_SP","v":{"v":392.2972329136701,"d":"392.30"}},{"$f":"(-BD25+Trace_SoC_UB!BD25)*exchange_SP","v":{"v":693.147354142142,"d":"693.15"}},"Y9",{"v":7799.067693977987,"d":"7,799.07"},{"v":11731.06088956328,"d":"11,731.06"}]
[null,null,9,72,3,{"$f":"F24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1288.7179452457808,"d":"1288.72"}},{"$f":"I24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2193.093499552415,"d":"2193.09"}},{"$f":"J24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1387.2142927445227,"d":"1387.21"}},{"$f":"K24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":468.3742398541587,"d":"468.37"}},{"$f":"(F24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L24","v":{"v":2751.600022603125,"d":"2751.60"}},{"$f":"M24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":83.55697903372645,"d":"83.56"}},{"$f":"N24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":167.6128057034752,"d":"167.61"}},{"$f":"O24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":322.42230533116935,"d":"322.42"}},{"$f":"P24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":548.6865954967624,"d":"548.69"}},{"$f":"Q24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":347.06495079474894,"d":"347.06"}},{"$f":"R24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":117.18181059604228,"d":"117.18"}},{"$f":"(M24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,R$2,FALSE))+S24","v":{"v":399.4745530440738,"d":"399.47"}},{"v":1,"d":"1.00"},{"v":57.298039060788795,"d":"57.30"},{"v":17.189411718236638,"d":"17.19"},{"v":0,"d":"0.00"},{"v":0.8970006124238362,"d":"0.90"},{"v":1.7993564523845318,"d":"1.80"},{"v":3.3228162188038253,"d":"3.32"},{"v":4.888914616602774,"d":"4.89"},{"v":1.9001633768607267,"d":"1.90"},{"v":0.6415645959609203,"d":"0.64"},{"v":0.26910018372715083,"d":"0.27"},{"v":0.5398069357153595,"d":"0.54"},{"v":1.0383800683761955,"d":"1.04"},{"v":1.3076374034768867,"d":"1.31"},{"v":0.4359198335151078,"d":"0.44"},{"v":0.1471824661322111,"d":"0.15"},{"v":70.74785493382541,"d":"70.75"},{"v":20.927438609179546,"d":"20.93"},{"v":3151.074575647199,"d":"3151"},{"v":980395.0924370365,"d":"980,395.1"},{"v":291419.37437873345,"d":"291,419.4"},{"v":103765.03503943111,"d":"103,765.0"},{"v":118294.50711131383,"d":"118,294.5"},{"v":1945.0070110388383,"d":"1,945.0"},{"v":1678.0095497367192,"d":"1,678.0"},null,{"v":1497497.0255272905,"d":"1,497,497.0"},{"v":0.780563829787234,"d":"0.8"},{"v":4166.181367463203,"d":"4,166.2"},{"v":1238.3843789308196,"d":"1,238.4"},{"v":-1.2734613888088573,"d":"(1.3)"},{"v":-1.010795284823372,"d":"(1.0)"},{"v":5402.281489720391,"d":"5,402.3"},{"v":751391.2031513215,"d":"751,391.2"},{"v":223348.68465297297,"d":"223,348.7"},{"v":79527.25908644275,"d":"79,527.3"},{"v":90662.88959445308,"d":"90,662.9"},{"v":1490.6859177858312,"d":"1,490.7"},{"v":1286.054595950617,"d":"1,286.1"},null,{"v":1147706.776998927,"d":"1,147,706.8"},{"v":3193.0311100020513,"d":"3,193.0"},{"v":949.1185090855506,"d":"949.1"},{"v":-0.9760021163766615,"d":"-0.98"},{"v":-0.7746904192626746,"d":"-0.77"},{"v":4140.398926551963,"d":"4,140.4"},null,null,0,null,{"v":1147706.776998927,"d":"1,147,706.8"},{"$f":"SUM(BR$16:BR25)","v":{"v":16308692.381368078,"d":"16,308,692.4"}},{"$f":"BT24+Trace_SoC_UB!BH25","v":{"v":16303982.95602894,"d":"16,303,983.0"}},{"v":-4709.425339138135,"d":"(4,709.43)"},{"$f":"IF(SUM(BP$16:BP25)>SUM(BU$16:BU25),\"No\",\"Yes\")","v":"No"},11,{"$nulls":5},{"$f":"(-BC26+Trace_SoC_UB!BC26)*exchange_SP","v":{"v":298.2594779265266,"d":"298.26"}},{"$f":"(-BD26+Trace_SoC_UB!BD26)*exchange_SP","v":{"v":570.4529230613659,"d":"570.45"}},"Y10",{"v":8097.327171904513,"d":"8,097.33"},{"v":12301.513812624646,"d":"12,301.51"}]
[null,null,10,73,3,{"$f":"F25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1214.17411653392,"d":"1214.17"}},{"$f":"I25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2066.23751311812,"d":"2066.24"}},{"$f":"J25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1306.9731003203176,"d":"1306.97"}},{"$f":"K25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":441.2818809423119,"d":"441.28"}},{"$f":"(F25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L25","v":{"v":3060.333389085333,"d":"3060.33"}},{"$f":"M25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":81.04580204932282,"d":"81.05"}},{"$f":"N25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":162.57545963326854,"d":"162.58"}},{"$f":"O25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":312.7323969384882,"d":"312.73"}},{"$f":"P25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":532.1966605302756,"d":"532.20"}},{"$f":"Q25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":336.63444544848494,"d":"336.63"}},{"$f":"R25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":113.66009081676745,"d":"113.66"}},{"$f":"(M25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,R$2,FALSE))+S25","v":{"v":447.15514458339084,"d":"447.16"}},{"v":1,"d":"1.00"},{"v":53.98372561847977,"d":"53.98"},{"v":16.195117685543927,"d":"16.20"},{"v":0,"d":"0.00"},{"v":0.8700426333422145,"d":"0.87"},{"v":1.7452795510625925,"d":"1.75"},{"v":3.2229540683460494,"d":"3.22"},{"v":4.741985778271125,"d":"4.74"},{"v":1.843056877873331,"d":"1.84"},{"v":0.6222833549919883,"d":"0.62"},{"v":0.26101279000266436,"d":"0.26"},{"v":0.5235838653187777,"d":"0.52"},{"v":1.0071731463581404,"d":"1.01"},{"v":1.2683383647905904,"d":"1.27"},{"v":0.42281893080623467,"d":"0.42"},{"v":0.14275912261580906,"d":"0.14"},{"v":67.02932788236708,"d":"67.03"},{"v":19.820803905436144,"d":"19.82"},{"v":3507.4885336687234,"d":"3507"},{"v":923685.7060967713,"d":"923,685.7"},{"v":282661.21157519566,"d":"282,661.2"},{"v":98311.11576300138,"d":"98,311.1"},{"v":112039.14020873554,"d":"112,039.1"},{"v":1842.7768983012993,"d":"1,842.8"},{"v":1583.8036366228334,"d":"1,583.8"},null,{"v":1420123.7541786279,"d":"1,420,123.8"},{"v":0.780563829787234,"d":"0.8"},{"v":3925.1952685387446,"d":"3,925.2"},{"v":1201.1666337923698,"d":"1,201.2"},{"v":-1.2065279018826074,"d":"(1.2)"},{"v":-0.9573448286325658,"d":"(1.0)"},{"v":5124.1980296005995,"d":"5,124.2"},{"v":687308.9131836925,"d":"687,308.9"},{"v":210326.48751043886,"d":"210,326.5"},{"v":73152.70300595685,"d":"73,152.7"},{"v":83367.64245958113,"d":"83,367.6"},{"v":1371.1990765382582,"d":"1,371.2"},{"v":1178.4986484023545,"d":"1,178.5"},null,{"v":1056705.4438846097,"d":"1,056,705.4"},{"v":2920.713914101097,"d":"2,920.7"},{"v":893.7807829818855,"d":"893.8"},{"v":-0.8977700699439612,"d":"-0.90"},{"v":-0.7123544614433404,"d":"-0.71"},{"v":3812.8845725515953,"d":"3,812.9"},null,null,0,null,{"v":1056705.4438846097,"d":"1,056,705.4"},{"$f":"SUM(BR$16:BR26)","v":{"v":17365397.82525269,"d":"17,365,397.8"}},{"$f":"BT25+Trace_SoC_UB!BH26","v":{"v":17330860.64659759,"d":"17,330,860.6"}},{"v":-34537.178655099124,"d":"(34,537.18)"},{"$f":"IF(SUM(BP$16:BP26)>SUM(BU$16:BU26),\"No\",\"Yes\")","v":"No"},12,{"$nulls":5},{"$f":"(-BC27+Trace_SoC_UB!BC27)*exchange_SP","v":{"v":215.77383931583915,"d":"215.77"}},{"$f":"(-BD27+Trace_SoC_UB!BD27)*exchange_SP","v":{"v":461.92942704101495,"d":"461.93"}},"Y11",{"v":8313.101011220353,"d":"8,313.10"},{"v":12763.443239665661,"d":"12,763.44"}]
[null,null,11,74,3,{"$f":"F26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1143.9421563884298,"d":"1143.94"}},{"$f":"I26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1946.7193083595737,"d":"1946.72"}},{"$f":"J26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1231.3733313555838,"d":"1231.37"}},{"$f":"K26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":415.75663620744643,"d":"415.76"}},{"$f":"(F26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L26","v":{"v":3351.2085676889687,"d":"3351.21"}},{"$f":"M26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":78.6100946417268,"d":"78.61"}},{"$f":"N26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":157.68950328131476,"d":"157.69"}},{"$f":"O26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":303.33370389631483,"d":"303.33"}},{"$f":"P26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":516.2023052944231,"d":"516.20"}},{"$f":"Q26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":326.5174129594752,"d":"326.52"}},{"$f":"R26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":110.24421092971353,"d":"110.24"}},{"$f":"(M26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,R$2,FALSE))+S26","v":{"v":493.40276899703,"d":"493.40"}},{"v":1,"d":"1.00"},{"v":50.861123337214444,"d":"50.86"},{"v":15.258337001164332,"d":"15.26"},{"v":0,"d":"0.00"},{"v":0.8438948350186655,"d":"0.84"},{"v":1.6928278481568464,"d":"1.69"},{"v":3.1260931218181254,"d":"3.13"},{"v":4.599472661060925,"d":"4.60"},{"v":1.7876666272182158,"d":"1.79"},{"v":0.6035815821789405,"d":"0.60"},{"v":0.2531684505055996,"d":"0.25"},{"v":0.5078483544470539,"d":"0.51"},{"v":0.9769041005681642,"d":"0.98"},{"v":1.2302203985006328,"d":"1.23"},{"v":0.41011175565594354,"d":"0.41"},{"v":0.13846871591163926,"d":"0.14"},{"v":63.514660012666155,"d":"63.51"},{"v":18.775058776753365,"d":"18.78"},{"v":3844.6113366859986,"d":"3845"},{"v":870256.5835235306,"d":"870,256.6"},{"v":274166.2619360425,"d":"274,166.3"},{"v":93156.19431707762,"d":"93,156.2"},{"v":106127.95791491556,"d":"106,128.0"},{"v":1746.151302310645,"d":"1,746.2"},{"v":1494.9610852302903,"d":"1,495.0"},null,{"v":1346948.1100791073,"d":"1,346,948.1"},{"v":0.780563829787234,"d":"0.8"},{"v":3698.148625137846,"d":"3,698.1"},{"v":1165.067410961498,"d":"1,165.1"},{"v":-1.1432638802279906,"d":"(1.1)"},{"v":-0.9068353389171876,"d":"(0.9)"},{"v":4861.165936880198,"d":"4,861.2"},{"v":628691.8720375464,"d":"628,691.9"},{"v":198063.5409481465,"d":"198,063.5"},{"v":67298.01682162558,"d":"67,298.0"},{"v":76669.09483971301,"d":"76,669.1"},{"v":1261.4568529498474,"d":"1,261.5"},{"v":1079.9916956575373,"d":"1,080.0"},null,{"v":973063.973195639,"d":"973,064.0"},{"v":2671.6212508240405,"d":"2,671.6"},{"v":841.6694863504201,"d":"841.7"},{"v":-0.8259181518435594,"d":"-0.83"},{"v":-0.6551171432054259,"d":"-0.66"},{"v":3511.809701879411,"d":"3,511.8"},null,null,0,null,{"v":973063.973195639,"d":"973,064.0"},{"$f":"SUM(BR$16:BR27)","v":{"v":18338461.798448328,"d":"18,338,461.8"}},{"$f":"BT26+Trace_SoC_UB!BH27","v":{"v":18271229.316095326,"d":"18,271,229.3"}},{"v":-67232.48235300183,"d":"(67,232.48)"},{"$f":"IF(SUM(BP$16:BP27)>SUM(BU$16:BU27),\"No\",\"Yes\")","v":"No"},13,{"$nulls":5},{"$f":"(-BC28+Trace_SoC_UB!BC28)*exchange_SP","v":{"v":114.68162627305668,"d":"114.68"}},{"$f":"(-BD28+Trace_SoC_UB!BD28)*exchange_SP","v":{"v":329.93263508026666,"d":"329.93"}},"Y12",{"v":8427.78263749341,"d":"8,427.78"},{"v":13093.375874745929,"d":"13,093.38"}]
[null,null,12,75,3,{"$f":"F27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1048.6601501856653,"d":"1048.66"}},{"$f":"I27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1784.5718429669482,"d":"1784.57"}},{"$f":"J27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1128.8089484093691,"d":"1128.81"}},{"$f":"K27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":381.1271523924385,"d":"381.13"}},{"$f":"(F27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L27","v":{"v":3745.8319060455815,"d":"3745.83"}},{"$f":"M27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":75.20816035425916,"d":"75.21"}},{"$f":"N27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":150.8653246509319,"d":"150.87"}},{"$f":"O27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":290.20661974087,"d":"290.21"}},{"$f":"P27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":493.86310916885594,"d":"493.86"}},{"$f":"Q27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":312.38702948055175,"d":"312.39"}},{"$f":"R27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":105.47327708380094,"d":"105.47"}},{"$f":"(M27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,R$2,FALSE))+S27","v":{"v":557.9964795207286,"d":"558.00"}},{"v":1,"d":"1.00"},{"v":46.624764145246246,"d":"46.62"},{"v":13.987429243573873,"d":"13.99"},{"v":0,"d":"0.00"},{"v":0.807374401003783,"d":"0.81"},{"v":1.6195689476852015,"d":"1.62"},{"v":2.990808163500764,"d":"2.99"},{"v":4.40042565798522,"d":"4.40"},{"v":1.7103034791211118,"d":"1.71"},{"v":0.5774609562077236,"d":"0.58"},{"v":0.2422123203011349,"d":"0.24"},{"v":0.48587068430556046,"d":"0.49"},{"v":0.9346275510939889,"d":"0.93"},{"v":1.176981320569541,"d":"1.18"},{"v":0.3923637393277844,"d":"0.39"},{"v":0.1324763370123601,"d":"0.13"},{"v":58.730705750750055,"d":"58.73"},{"v":17.35196119618424,"d":"17.35"},{"v":4303.82838556631,"d":"4304"},{"v":797770.5817390749,"d":"797,770.6"},{"v":262301.42942060146,"d":"262,301.4"},{"v":86139.6256581539,"d":"86,139.6"},{"v":98083.75193211147,"d":"98,083.8"},{"v":1614.6303595397399,"d":"1,614.6"},{"v":1374.3106625377122,"d":"1,374.3"},null,{"v":1247284.3297720193,"d":"1,247,284.3"},{"v":0.780563829787234,"d":"0.8"},{"v":3390.1199208267844,"d":"3,390.1"},{"v":1114.6478968949516,"d":"1,114.6"},{"v":-1.0571527035135009,"d":"(1.1)"},{"v":-0.8380997257756989,"d":"(0.8)"},{"v":4502.872565292447,"d":"4,502.9"},{"v":559540.2350416309,"d":"559,540.2"},{"v":183972.94514146706,"d":"183,972.9"},{"v":60416.60032398355,"d":"60,416.6"},{"v":68793.97017902165,"d":"68,794.0"},{"v":1132.46924812992,"d":"1,132.5"},{"v":963.9138478386262,"d":"963.9"},null,{"v":874820.1337820718,"d":"874,820.1"},{"v":2377.761903909302,"d":"2,377.8"},{"v":781.7916083815308,"d":"781.8"},{"v":-0.741465636535977,"d":"-0.74"},{"v":-0.5878262852543235,"d":"-0.59"},{"v":3158.2242203690425,"d":"3,158.2"},null,null,0,null,{"v":874820.1337820718,"d":"874,820.1"},{"$f":"SUM(BR$16:BR28)","v":{"v":19213281.932230398,"d":"19,213,281.9"}},{"$f":"BT27+Trace_SoC_UB!BH28","v":{"v":19109612.464922324,"d":"19,109,612.5"}},{"v":-103669.46730807424,"d":"(103,669.47)"},{"$f":"IF(SUM(BP$16:BP28)>SUM(BU$16:BU28),\"No\",\"Yes\")","v":"No"},14,{"$nulls":5},{"$f":"(-BC29+Trace_SoC_UB!BC29)*exchange_SP","v":{"v":30.21226946941442,"d":"30.21"}},{"$f":"(-BD29+Trace_SoC_UB!BD29)*exchange_SP","v":{"v":218.23040051881182,"d":"218.23"}},"Y13",{"v":8457.994906962824,"d":"8,457.99"},{"v":13311.606275264741,"d":"13,311.61"}]
[null,null,13,76,3,{"$f":"F28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":961.3144374880603,"d":"961.31"}},{"$f":"I28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1635.930074271505,"d":"1635.93"}},{"$f":"J28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1034.7874276327916,"d":"1034.79"}},{"$f":"K28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":349.3820510378841,"d":"349.38"}},{"$f":"(F28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L28","v":{"v":4107.586009569762,"d":"4107.59"}},{"$f":"M28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":71.95344834083907,"d":"71.95"}},{"$f":"N28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":144.3364695075937,"d":"144.34"}},{"$f":"O28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":277.64762391919976,"d":"277.65"}},{"$f":"P28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":472.4906651837154,"d":"472.49"}},{"$f":"Q28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":298.8681531658303,"d":"298.87"}},{"$f":"R28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":100.90881040355735,"d":"100.91"}},{"$f":"(M28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,R$2,FALSE))+S28","v":{"v":619.7948294792627,"d":"619.79"}},{"v":1,"d":"1.00"},{"v":42.741262657273005,"d":"42.74"},{"v":12.822378797181901,"d":"12.82"},{"v":0,"d":"0.00"},{"v":0.7724344270714723,"d":"0.77"},{"v":1.5494804029612828,"d":"1.55"},{"v":2.8613778036338435,"d":"2.86"},{"v":4.209992622716922,"d":"4.21"},{"v":1.6362883023920294,"d":"1.64"},{"v":0.552470727719255,"d":"0.55"},{"v":0.23173032812144168,"d":"0.23"},{"v":0.46484412088838484,"d":"0.46"},{"v":0.8941805636355762,"d":"0.89"},{"v":1.1260462195700685,"d":"1.13"},{"v":0.3753837870193478,"d":"0.38"},{"v":0.1267432845944173,"d":"0.13"},{"v":54.32330694376781,"d":"54.32"},{"v":16.04130710101114,"d":"16.04"},{"v":4727.380839049025,"d":"4727"},{"v":731322.1331937142,"d":"731,322.1"},{"v":250950.05997543535,"d":"250,950.1"},{"v":79675.34639389876,"d":"79,675.3"},{"v":90675.14435822902,"d":"90,675.1"},{"v":1493.4617165039479,"d":"1,493.5"},{"v":1263.542106423468,"d":"1,263.5"},null,{"v":1155379.687744205,"d":"1,155,379.7"},{"v":0.780563829787234,"d":"0.8"},{"v":3107.747752338703,"d":"3,107.7"},{"v":1066.4103401767863,"d":"1,066.4"},{"v":-0.9778195249878205,"d":"(1.0)"},{"v":-0.7747951329788381,"d":"(0.8)"},{"v":4172.405477857523,"d":"4,172.4"},{"v":497994.786564929,"d":"497,994.8"},{"v":170884.77961164108,"d":"170,884.8"},{"v":54255.03389134597,"d":"54,255.0"},{"v":61745.3610548109,"d":"61,745.4"},{"v":1016.9747570818748,"d":"1,017.0"},{"v":860.4106905068633,"d":"860.4"},null,{"v":786757.3465703158,"d":"786,757.3"},{"v":2116.2249963158265,"d":"2,116.2"},{"v":726.1735501259634,"d":"726.2"},{"v":-0.6658475158119491,"d":"-0.67"},{"v":-0.5275977840221322,"d":"-0.53"},{"v":2841.205101141956,"d":"2,841.2"},null,null,0,null,{"v":786757.3465703158,"d":"786,757.3"},{"$f":"SUM(BR$16:BR29)","v":{"v":20000039.278800715,"d":"20,000,039.3"}},{"$f":"BT28+Trace_SoC_UB!BH29","v":{"v":19857124.73729323,"d":"19,857,124.7"}},{"v":-142914.54150748625,"d":"(142,914.54)"},{"$f":"IF(SUM(BP$16:BP29)>SUM(BU$16:BU29),\"No\",\"Yes\")","v":"No"},15,{"$nulls":5},{"$f":"(-BC30+Trace_SoC_UB!BC30)*exchange_SP","v":{"v":-39.85415110893647,"d":"-39.85"}},{"$f":"(-BD30+Trace_SoC_UB!BD30)*exchange_SP","v":{"v":124.17956206913273,"d":"124.18"}},"Y14",{"v":8418.140755853887,"d":"8,418.14"},{"v":13435.785837333873,"d":"13,435.79"}]
[null,null,14,77,3,{"$f":"F29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":881.2439831525679,"d":"881.24"}},{"$f":"I29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1499.6690766209397,"d":"1499.67"}},{"$f":"J29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":948.5972111540735,"d":"948.60"}},{"$f":"K29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":320.28108420296434,"d":"320.28"}},{"$f":"(F29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L29","v":{"v":4439.208644869457,"d":"4439.21"}},{"$f":"M29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":68.83958740315869,"d":"68.84"}},{"$f":"N29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":138.0901574176796,"d":"138.09"}},{"$f":"O29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":265.6321318128809,"d":"265.63"}},{"$f":"P29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":452.04313612624924,"d":"452.04"}},{"$f":"Q29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":285.9343204014657,"d":"285.93"}},{"$f":"R29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":96.54187580585729,"d":"96.54"}},{"$f":"(M29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,R$2,FALSE))+S29","v":{"v":678.9187910327068,"d":"678.92"}},{"v":1,"d":"1.00"},{"v":39.18122841001562,"d":"39.18"},{"v":11.754368523004686,"d":"11.75"},{"v":0,"d":"0.00"},{"v":0.7390065171541623,"d":"0.74"},{"v":1.482425013515216,"d":"1.48"},{"v":2.7375486783294476,"d":"2.74"},{"v":4.027800776765318,"d":"4.03"},{"v":1.5654762100588535,"d":"1.57"},{"v":0.5285619775769711,"d":"0.53"},{"v":0.22170195514624869,"d":"0.22"},{"v":0.44472750405456474,"d":"0.44"},{"v":0.8554839619779524,"d":"0.86"},{"v":1.0773153884842177,"d":"1.08"},{"v":0.3591386599546781,"d":"0.36"},{"v":0.12125833603236394,"d":"0.12"},{"v":50.26204758341559,"d":"50.26"},{"v":14.833994328654711,"d":"14.83"},{"v":5118.1274359021645,"d":"5118"},{"v":670408.3539068516,"d":"670,408.4"},{"v":240089.93294768673,"d":"240,089.9"},{"v":73718.74572769705,"d":"73,718.7"},{"v":83850.68427965773,"d":"83,850.7"},{"v":1381.8091733007548,"d":"1,381.8"},{"v":1161.839575473266,"d":"1,161.8"},null,{"v":1070611.3656106673,"d":"1,070,611.4"},{"v":0.780563829787234,"d":"0.8"},{"v":2848.895118085037,"d":"2,848.9"},{"v":1020.2603143144369,"d":"1,020.3"},{"v":-0.9047168565014805,"d":"(0.9)"},{"v":-0.7164819260740226,"d":"(0.7)"},{"v":3867.5342336168987,"d":"3,867.5"},{"v":443218.8999373701,"d":"443,218.9"},{"v":158727.72966951408,"d":"158,727.7"},{"v":48736.77542319579,"d":"48,736.8"},{"v":55435.180407357104,"d":"55,435.2"},{"v":913.5386487126352,"d":"913.5"},{"v":768.1128308501217,"d":"768.1"},null,{"v":707800.2369169999,"d":"707,800.2"},{"v":1883.455289475756,"d":"1,883.5"},{"v":674.5122603633753,"d":"674.5"},{"v":-0.5981244230573773,"d":"-0.60"},{"v":-0.473678958874756,"d":"-0.47"},{"v":2556.895746457199,"d":"2,556.9"},null,null,0,null,{"v":707800.2369169999,"d":"707,800.2"},{"$f":"SUM(BR$16:BR30)","v":{"v":20707839.515717715,"d":"20,707,839.5"}},{"$f":"BT29+Trace_SoC_UB!BH30","v":{"v":20523665.575881764,"d":"20,523,665.6"}},{"v":-184173.93983595073,"d":"(184,173.94)"},{"$f":"IF(SUM(BP$16:BP30)>SUM(BU$16:BU30),\"No\",\"Yes\")","v":"No"},16]
[null,null,15,78,3,{"$f":"F30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":807.8428114237583,"d":"807.84"}},{"$f":"I30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1374.7576224335908,"d":"1374.76"}},{"$f":"J30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":869.5860086624527,"d":"869.59"}},{"$f":"K30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":293.6040148413446,"d":"293.60"}},{"$f":"(F30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L30","v":{"v":4743.209542638856,"d":"4743.21"}},{"$f":"M30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":65.86048206319867,"d":"65.86"}},{"$f":"N30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":132.1141610342374,"d":"132.11"}},{"$f":"O30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":254.1366227286355,"d":"254.14"}},{"$f":"P30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":432.48049533296364,"d":"432.48"}},{"$f":"Q30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":273.5602128142555,"d":"273.56"}},{"$f":"R30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":92.36392488266814,"d":"92.36"}},{"$f":"(M30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,R$2,FALSE))+S30","v":{"v":735.4841011440394,"d":"735.48"}},{"v":1,"d":"1.00"},{"v":35.917718950602534,"d":"35.92"},{"v":10.775315685180761,"d":"10.78"},{"v":0,"d":"0.00"},{"v":0.7070252350958361,"d":"0.71"},{"v":1.4182715163713495,"d":"1.42"},{"v":2.619078388287623,"d":"2.62"},{"v":3.853493474019833,"d":"3.85"},{"v":1.4977285852851363,"d":"1.50"},{"v":0.5056879036712473,"d":"0.51"},{"v":0.21210757052875082,"d":"0.21"},{"v":0.4254814549114049,"d":"0.43"},{"v":0.8184619963398823,"d":"0.82"},{"v":1.0306934352197625,"d":"1.03"},{"v":0.3435965578007077,"d":"0.34"},{"v":0.11601075437163907,"d":"0.12"},{"v":46.51900405333356,"d":"46.52"},{"v":13.721667454352907,"d":"13.72"},{"v":5478.693643782895,"d":"5479"},{"v":614568.2464515864,"d":"614,568.2"},{"v":229699.78930655454,"d":"229,699.8"},{"v":68228.86842447185,"d":"68,228.9"},{"v":77563.14179538623,"d":"77,563.1"},{"v":1278.9050511129833,"d":"1,278.9"},{"v":1068.454868323224,"d":"1,068.5"},null,{"v":992407.4058974352,"d":"992,407.4"},{"v":0.780563829787234,"d":"0.8"},{"v":2611.6030130633976,"d":"2,611.6"},{"v":976.1074792208327,"d":"976.1"},{"v":-0.8373420729600041,"d":"(0.8)"},{"v":-0.6627565380452455,"d":"(0.7)"},{"v":3586.210393673225,"d":"3,586.2"},{"v":394467.97147560114,"d":"394,468.0"},{"v":147435.55408092085,"d":"147,435.6"},{"v":43793.51435560592,"d":"43,793.5"},{"v":49784.829238994345,"d":"49,784.8"},{"v":820.8804866428782,"d":"820.9"},{"v":685.8005224874481,"d":"685.8"},null,{"v":636988.5501602526,"d":"636,988.6"},{"v":1676.288595792008,"d":"1,676.3"},{"v":626.5262474811848,"d":"626.5"},{"v":-0.5374580135873127,"d":"-0.54"},{"v":-0.4253982021596281,"d":"-0.43"},{"v":2301.851987057446,"d":"2,301.9"},null,null,0,null,{"v":636988.5501602526,"d":"636,988.6"},{"$f":"SUM(BR$16:BR31)","v":{"v":21344828.065877967,"d":"21,344,828.1"}},{"$f":"BT30+Trace_SoC_UB!BH31","v":{"v":21118052.363860346,"d":"21,118,052.4"}},{"v":-226775.7020176202,"d":"(226,775.70)"},{"$f":"IF(SUM(BP$16:BP31)>SUM(BU$16:BU31),\"No\",\"Yes\")","v":"No"},17]
[null,null,16,79,3,{"$f":"F31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":740.55541988995,"d":"740.56"}},{"$f":"I31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1260.2503778351697,"d":"1260.25"}},{"$f":"J31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":797.1558608542807,"d":"797.16"}},{"$f":"K31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":269.1489500401743,"d":"269.15"}},{"$f":"(F31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L31","v":{"v":5021.889391380428,"d":"5021.89"}},{"$f":"M31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":63.010300631143586,"d":"63.01"}},{"$f":"N31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":126.39678216157765,"d":"126.40"}},{"$f":"O31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":243.1385938558543,"d":"243.14"}},{"$f":"P31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":413.7644483362051,"d":"413.76"}},{"$f":"Q31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":261.72160771015007,"d":"261.72"}},{"$f":"R31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":88.36677916728001,"d":"88.37"}},{"$f":"(M31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,R$2,FALSE))+S31","v":{"v":789.6014881377876,"d":"789.60"}},{"v":1,"d":"1.00"},{"v":32.92603593522601,"d":"32.93"},{"v":9.877810780567803,"d":"9.88"},{"v":0,"d":"0.00"},{"v":0.6764279765587542,"d":"0.68"},{"v":1.3568943290969644,"d":"1.36"},{"v":2.5057350242923366,"d":"2.51"},{"v":3.686729502604356,"d":"3.69"},{"v":1.4329128100234012,"d":"1.43"},{"v":0.48380372930283627,"d":"0.48"},{"v":0.20292839296762624,"d":"0.20"},{"v":0.4070682987290893,"d":"0.41"},{"v":0.7830421950913552,"d":"0.78"},{"v":0.9860890958773098,"d":"0.99"},{"v":0.3287270564171331,"d":"0.33"},{"v":0.11099026731065065,"d":"0.11"},{"v":43.068539307104665,"d":"43.07"},{"v":12.696656086960967,"d":"12.70"},{"v":5811.4908795182155,"d":"5811"},{"v":563379.2111114649,"d":"563,379.2"},{"v":219759.2900280907,"d":"219,759.3"},{"v":63168.112934009885,"d":"63,168.1"},{"v":71769.15922764201,"d":"71,769.2"},{"v":1184.0445337300193,"d":"1,184.0"},{"v":982.7018033088048,"d":"982.7"},null,{"v":920242.5196382463,"d":"920,242.5"},{"v":0.780563829787234,"d":"0.8"},{"v":2394.0756030451494,"d":"2,394.1"},{"v":933.8654043709149,"d":"933.9"},{"v":-0.7752337075278839,"d":"(0.8)"},{"v":-0.6132484890002148,"d":"(0.6)"},{"v":3326.5525252195357,"d":"3,326.6"},{"v":351079.2986085742,"d":"351,079.3"},{"v":136946.7241319907,"d":"136,946.7"},{"v":39364.279593397456,"d":"39,364.3"},{"v":44724.1672862907,"d":"44,724.2"},{"v":737.8574079848436,"d":"737.9"},{"v":612.3872749340347,"d":"612.4"},null,{"v":573464.714303172,"d":"573,464.7"},{"v":1491.9087658111953,"d":"1,491.9"},{"v":581.9540456853774,"d":"582.0"},{"v":-0.48310001670041275,"d":"-0.48"},{"v":-0.3821561838716238,"d":"-0.38"},{"v":2072.9975552960004,"d":"2,073.0"},null,null,0,null,{"v":573464.714303172,"d":"573,464.7"},{"$f":"SUM(BR$16:BR32)","v":{"v":21918292.78018114,"d":"21,918,292.8"}},{"$f":"BT31+Trace_SoC_UB!BH32","v":{"v":21648138.959361624,"d":"21,648,139.0"}},{"v":-270153.82081951573,"d":"(270,153.82)"},{"$f":"IF(SUM(BP$16:BP32)>SUM(BU$16:BU32),\"No\",\"Yes\")","v":"No"},18]
[null,null,17,80,4,{"$f":"F32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":654.8468387200957,"d":"654.85"}},{"$f":"I32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1114.394620248416,"d":"1114.39"}},{"$f":"J32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":704.8965971043681,"d":"704.90"}},{"$f":"K32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":237.99885105807869,"d":"238.00"}},{"$f":"(F32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L32","v":{"v":5376.8630928690445,"d":"5376.86"}},{"$f":"M32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":59.22134895771062,"d":"59.22"}},{"$f":"N32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":118.79625820770613,"d":"118.80"}},{"$f":"O32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":228.51812112617898,"d":"228.52"}},{"$f":"P32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":388.8838576513915,"d":"388.88"}},{"$f":"Q32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":245.98369639130127,"d":"245.98"}},{"$f":"R32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":83.05308517680476,"d":"83.05"}},{"$f":"(M32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,R$2,FALSE))+S32","v":{"v":861.543632488905,"d":"861.54"}},{"v":1,"d":"1.00"},{"v":29.115323397364598,"d":"29.12"},{"v":8.73459701920938,"d":"8.73"},{"v":0,"d":"0.00"},{"v":0.6357528347475374,"d":"0.64"},{"v":1.275301208807001,"d":"1.28"},{"v":2.355059518567492,"d":"2.36"},{"v":3.4650381318527743,"d":"3.47"},{"v":1.346748526802409,"d":"1.35"},{"v":0.45471151848343483,"d":"0.45"},{"v":0.1907258504242612,"d":"0.19"},{"v":0.3825903626421003,"d":"0.38"},{"v":0.7359560995523413,"d":"0.74"},{"v":0.9267933316521879,"d":"0.93"},{"v":0.3089599561487879,"d":"0.31"},{"v":0.10431617188737621,"d":"0.10"},{"v":38.64793513662524,"d":"38.65"},{"v":11.383938791516435,"d":"11.38"},{"v":6238.40672535795,"d":"6238"},{"v":498176.2140796816,"d":"498,176.2"},{"v":206544.66763517944,"d":"206,544.7"},{"v":56684.465520610494,"d":"56,684.5"},{"v":64348.88920123787,"d":"64,348.9"},{"v":1062.512847537522,"d":"1,062.5"},{"v":873.2773101898471,"d":"873.3"},null,{"v":827690.0265944366,"d":"827,690.0"},{"v":0.7418936170212767,"d":"0.7"},{"v":2012.1170598882852,"d":"2,012.1"},{"v":834.2270016754107,"d":"834.2"},{"v":-0.6956628324592543,"d":"(0.7)"},{"v":-0.5498442436302439,"d":"(0.5)"},{"v":2845.0985544876066,"d":"2,845.1"},{"v":301404.80244689283,"d":"301,404.8"},{"v":124962.92072082582,"d":"124,962.9"},{"v":34295.03386389024,"d":"34,295.0"},{"v":38932.13623859192,"d":"38,932.1"},{"v":642.8377466815589,"d":"642.8"},{"v":528.3471344479431,"d":"528.3"},null,{"v":500766.07815133024,"d":"500,766.1"},{"v":1217.363912197241,"d":"1,217.4"},{"v":504.721055581397,"d":"504.7"},{"v":-0.4208874544008046,"d":"-0.42"},{"v":-0.33266481004937665,"d":"-0.33"},{"v":1721.3314155141877,"d":"1,721.3"},null,null,0,null,{"v":500766.07815133024,"d":"500,766.1"},{"$f":"SUM(BR$16:BR33)","v":{"v":22419058.85833247,"d":"22,419,058.9"}},{"$f":"BT32+Trace_SoC_UB!BH33","v":{"v":22104614.660409287,"d":"22,104,614.7"}},{"v":-314444.19792318344,"d":"(314,444.20)"},{"$f":"IF(SUM(BP$16:BP33)>SUM(BU$16:BU33),\"No\",\"Yes\")","v":"No"},19]
[null,null,18,81,4,{"$f":"F33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":579.0577864455145,"d":"579.06"}},{"$f":"I33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":985.4195574786315,"d":"985.42"}},{"$f":"J33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":623.3150090332796,"d":"623.32"}},{"$f":"K33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":210.45392559216995,"d":"210.45"}},{"$f":"(F33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L33","v":{"v":5690.753721450407,"d":"5690.75"}},{"$f":"M33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":55.66023550501,"d":"55.66"}},{"$f":"N33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":111.6527709234828,"d":"111.65"}},{"$f":"O33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":214.77681043922695,"d":"214.78"}},{"$f":"P33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":365.4993930724202,"d":"365.50"}},{"$f":"Q33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":231.19214122106,"d":"231.19"}},{"$f":"R33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":78.05891560591893,"d":"78.06"}},{"$f":"(M33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,R$2,FALSE))+S33","v":{"v":929.1597332328794,"d":"929.16"}},{"v":1,"d":"1.00"},{"v":25.74564573156557,"d":"25.75"},{"v":7.72369371946967,"d":"7.72"},{"v":0,"d":"0.00"},{"v":0.5975235810703086,"d":"0.60"},{"v":1.1986144671022316,"d":"1.20"},{"v":2.213444471273143,"d":"2.21"},{"v":3.256677563871235,"d":"3.26"},{"v":1.2657654965167344,"d":"1.27"},{"v":0.42736868799969163,"d":"0.43"},{"v":0.17925707432109259,"d":"0.18"},{"v":0.3595843401306695,"d":"0.36"},{"v":0.6917013972728573,"d":"0.69"},{"v":0.8710631556378484,"d":"0.87"},{"v":0.29038149625972137,"d":"0.29"},{"v":0.09804340489404688,"d":"0.10"},{"v":34.70503999939891,"d":"34.71"},{"v":10.213724587985906,"d":"10.21"},{"v":6619.913454683287,"d":"6620"},{"v":440519.52109688724,"d":"440,519.5"},{"v":194124.67032940296,"d":"194,124.7"},{"v":50901.468248766985,"d":"50,901.5"},{"v":57734.132612699505,"d":"57,734.1"},{"v":954.1143852396985,"d":"954.1"},{"v":776.2580081043155,"d":"776.3"},null,{"v":745010.1646811006,"d":"745,010.2"},{"v":0.7418936170212767,"d":"0.7"},{"v":1779.2436061009755,"d":"1,779.2"},{"v":784.0630481255886,"d":"784.1"},{"v":-0.6246907199891804,"d":"(0.6)"},{"v":-0.4933228975997193,"d":"(0.5)"},{"v":2562.188640608975,"d":"2,562.2"},{"v":258758.79124201887,"d":"258,758.8"},{"v":114027.7845567799,"d":"114,027.8"},{"v":29899.247969077158,"d":"29,899.2"},{"v":33912.71817210306,"d":"33,912.7"},{"v":560.4416449389236,"d":"560.4"},{"v":455.9697680794317,"d":"456.0"},null,{"v":437614.9533529973,"d":"437,615.0"},{"v":1045.1180998594625,"d":"1,045.1"},{"v":460.5544065001567,"d":"460.6"},{"v":-0.36693996034957777,"d":"-0.37"},{"v":-0.28977520986371474,"d":"-0.29"},{"v":1505.0157911894057,"d":"1,505.0"},null,null,0,null,{"v":437614.9533529973,"d":"437,615.0"},{"$f":"SUM(BR$16:BR34)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT33+Trace_SoC_UB!BH34","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP34)>SUM(BU$16:BU34),\"No\",\"Yes\")","v":"No"},20]
[null,null,19,82,4,{"$f":"F34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L34","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,R$2,FALSE))+S34","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR35)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT34+Trace_SoC_UB!BH35","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP35)>SUM(BU$16:BU35),\"No\",\"Yes\")","v":"No"},21]
[null,null,20,83,4,{"$f":"F35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L35","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,R$2,FALSE))+S35","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR36)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT35+Trace_SoC_UB!BH36","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP36)>SUM(BU$16:BU36),\"No\",\"Yes\")","v":"No"},22]
[null,null,21,84,4,{"$f":"F36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L36","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,R$2,FALSE))+S36","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR37)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT36+Trace_SoC_UB!BH37","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP37)>SUM(BU$16:BU37),\"No\",\"Yes\")","v":"No"},23]
[null,null,22,85,4,{"$f":"F37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L37","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,R$2,FALSE))+S37","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR38)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT37+Trace_SoC_UB!BH38","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP38)>SUM(BU$16:BU38),\"No\",\"Yes\")","v":"No"},24]
[null,null,23,86,4,{"$f":"F38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L38","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,R$2,FALSE))+S38","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR39)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT38+Trace_SoC_UB!BH39","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP39)>SUM(BU$16:BU39),\"No\",\"Yes\")","v":"No"},25]
[null,null,24,87,4,{"$f":"F39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L39","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,R$2,FALSE))+S39","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR40)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT39+Trace_SoC_UB!BH40","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP40)>SUM(BU$16:BU40),\"No\",\"Yes\")","v":"No"},26]
[null,null,25,88,4,{"$f":"F40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L40","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,R$2,FALSE))+S40","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR41)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT40+Trace_SoC_UB!BH41","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP41)>SUM(BU$16:BU41),\"No\",\"Yes\")","v":"No"},27]
[null,null,26,89,4,{"$f":"F41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L41","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,R$2,FALSE))+S41","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR42)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT41+Trace_SoC_UB!BH42","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP42)>SUM(BU$16:BU42),\"No\",\"Yes\")","v":"No"},28]
[null,null,27,90,4,{"$f":"F42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L42","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,R$2,FALSE))+S42","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR43)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT42+Trace_SoC_UB!BH43","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP43)>SUM(BU$16:BU43),\"No\",\"Yes\")","v":"No"},29]
[null,null,28,91,4,{"$f":"F43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L43","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,R$2,FALSE))+S43","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR44)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT43+Trace_SoC_UB!BH44","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP44)>SUM(BU$16:BU44),\"No\",\"Yes\")","v":"No"},30]
[null,null,29,92,4,{"$f":"F44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L44","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,R$2,FALSE))+S44","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR45)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT44+Trace_SoC_UB!BH45","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP45)>SUM(BU$16:BU45),\"No\",\"Yes\")","v":"No"},31]
[null,null,30,93,4,{"$f":"F45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L45","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,R$2,FALSE))+S45","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR46)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT45+Trace_SoC_UB!BH46","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP46)>SUM(BU$16:BU46),\"No\",\"Yes\")","v":"No"},32]
[null,null,31,94,4,{"$f":"F46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L46","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,R$2,FALSE))+S46","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR47)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT46+Trace_SoC_UB!BH47","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP47)>SUM(BU$16:BU47),\"No\",\"Yes\")","v":"No"},33]
[null,null,32,95,4,{"$f":"F47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L47","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,R$2,FALSE))+S47","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR48)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT47+Trace_SoC_UB!BH48","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP48)>SUM(BU$16:BU48),\"No\",\"Yes\")","v":"No"},34]
[null,null,33,96,4,{"$f":"F48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L48","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,R$2,FALSE))+S48","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR49)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT48+Trace_SoC_UB!BH49","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP49)>SUM(BU$16:BU49),\"No\",\"Yes\")","v":"No"},35]
[null,null,34,97,4,{"$f":"F49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L49","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,R$2,FALSE))+S49","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR50)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT49+Trace_SoC_UB!BH50","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP50)>SUM(BU$16:BU50),\"No\",\"Yes\")","v":"No"},36]
[null,null,35,98,4,{"$f":"F50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L50","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,R$2,FALSE))+S50","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR51)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT50+Trace_SoC_UB!BH51","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP51)>SUM(BU$16:BU51),\"No\",\"Yes\")","v":"No"},37]
[null,null,36,99,4,{"$f":"F51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L51","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,R$2,FALSE))+S51","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR52)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT51+Trace_SoC_UB!BH52","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP52)>SUM(BU$16:BU52),\"No\",\"Yes\")","v":"No"},38]
[null,null,37,100,4,{"$f":"F52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L52","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,R$2,FALSE))+S52","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR53)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT52+Trace_SoC_UB!BH53","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP53)>SUM(BU$16:BU53),\"No\",\"Yes\")","v":"No"},39]
[null,null,38,101,4,{"$f":"F53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L53","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,R$2,FALSE))+S53","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR54)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT53+Trace_SoC_UB!BH54","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP54)>SUM(BU$16:BU54),\"No\",\"Yes\")","v":"No"},40]
[null,null,39,102,4,{"$f":"F54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L54","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,R$2,FALSE))+S54","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR55)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT54+Trace_SoC_UB!BH55","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP55)>SUM(BU$16:BU55),\"No\",\"Yes\")","v":"No"},41]
[null,null,40,103,4,{"$f":"F55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L55","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,R$2,FALSE))+S55","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,{"$f":"SUM(AV56:AY56)","v":0},0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR56)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT55+Trace_SoC_UB!BH56","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP56)>SUM(BU$16:BU56),\"No\",\"Yes\")","v":"No"},42]
[null,null,41,104,4,{"$f":"F56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L56","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,R$2,FALSE))+S56","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR57)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT56+Trace_SoC_UB!BH57","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP57)>SUM(BU$16:BU57),\"No\",\"Yes\")","v":"No"},43]
[null,null,42,105,4,{"$f":"F57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L57","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,R$2,FALSE))+S57","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR58)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT57+Trace_SoC_UB!BH58","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP58)>SUM(BU$16:BU58),\"No\",\"Yes\")","v":"No"},44]
[null,null,43,106,4,{"$f":"F58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L58","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,R$2,FALSE))+S58","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR59)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT58+Trace_SoC_UB!BH59","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP59)>SUM(BU$16:BU59),\"No\",\"Yes\")","v":"No"},45]
[null,null,44,107,4,{"$f":"F59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L59","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,R$2,FALSE))+S59","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR60)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT59+Trace_SoC_UB!BH60","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP60)>SUM(BU$16:BU60),\"No\",\"Yes\")","v":"No"},46]
[null,null,45,108,4,{"$f":"F60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L60","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,R$2,FALSE))+S60","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR61)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT60+Trace_SoC_UB!BH61","v":{"v":22497772.96728046,"d":"22,497,773.0"}},{"v":-358900.84440501034,"d":"(358,900.84)"},{"$f":"IF(SUM(BP$16:BP61)>SUM(BU$16:BU61),\"No\",\"Yes\")","v":"No"},47]
[null,null,46,109,4,{"$f":"F61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L61","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,R$2,FALSE))+S61","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR62)","v":{"v":22856673.81168547,"d":"22,856,673.8"}},{"$f":"BT61+Trace_SoC_UB!BH62","v":{"v":22497772.96728046,"d":"22,497,773.0"}},"`",{"$f":"IF(SUM(BP$16:BP62)>SUM(BU$16:BU62),\"No\",\"Yes\")","v":"No"},48]
[null,null,47,110,4,{"$f":"F62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L62","v":{"v":8089.000000000003,"d":"8089.00"}},{"$f":"M62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,R$2,FALSE))+S62","v":{"v":1985.9999999999982,"d":"1986.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR63)","v":{"v":22856673.81168547,"d":"22,856,673.8"}}]
[{"$nulls":3},"TOTAL",{"$nulls":16},{"$f":"SUM(OFFSET(U17,0,0,time_horizon,1))","v":{"v":688.1073621586862,"d":"688.11"}},{"v":206.4322086476059,"d":"206.43"},{"v":0,"d":"0.00"},{"v":9.831804672690144,"d":"9.83"},{"v":19.722306686709786,"d":"19.72"},{"v":36.42057717023015,"d":"36.42"},{"v":53.58619928030386,"d":"53.59"},{"v":20.827226769680998,"d":"20.83"},{"v":7.032032871590404,"d":"7.03"},{"v":2.9495414018070427,"d":"2.95"},{"v":5.916692006012936,"d":"5.92"},{"v":11.381430365696925,"d":"11.38"},{"v":14.332694265334286,"d":"14.33"},{"v":4.778010847162109,"d":"4.78"},{"v":1.6132310705413275,"d":"1.61"},{"v":835.5275096098916,"d":"835.53"},{"v":247.40380860416053,"d":"247.40"},{"$f":"VLOOKUP(time_horizon,$C$17:$AL$63,36)","v":{"v":3507.4885336687234,"d":"3507"}},{"v":11773824.933423184,"d":"R$ 11,773,824.93"},{"v":3194176.6003783536,"d":"R$ 3,194,176.60"},{"v":1225458.2332167276,"d":"R$ 1,225,458.23"},{"v":1398475.5680254926,"d":"R$ 1,398,475.57"},{"v":22970.40476530513,"d":"R$ 22,970.40"},{"v":20043.91079053154,"d":"R$ 20,043.91"},{"v":0,"d":"R$ 0.00"},{"v":21198872.769623592,"d":"R$ 21,198,873"},"NA",{"$f":"SUM(OFFSET(AV17,0,0,time_horizon,1))","v":{"v":51688.99789393294,"d":"51689.00"}},{"v":14004.561257619276,"d":"14004.56"},{"v":-15.039495172978048,"d":"-15.04"},{"v":-11.949603955580955,"d":"-11.95"},{"v":65666.57005242365,"d":"65666.57"},{"v":10154584.435093911,"d":"R$ 10,154,584.44"},{"v":2740328.2809276986,"d":"R$ 2,740,328.28"},{"v":1055936.999799911,"d":"R$ 1,055,937.00"},{"v":1205089.3838084096,"d":"R$ 1,205,089.38"},{"v":19792.8412691779,"d":"R$ 19,792.84"},{"v":17282.161614807294,"d":"R$ 17,282.16"},{"v":0,"d":"R$ 0.00"},{"v":18653133.635546926,"d":"R$ 18,653,133.64"},{"v":44651.89878838778,"d":"44651.90"},{"v":12034.711459133265,"d":"12034.71"},{"v":-12.959037673421145,"d":"-12.96"},{"v":-10.297170145001118,"d":"-10.30"},{"v":56663.35403970263,"d":"56663.35"},{"$f":"BM64/Trace_SoC_UB!BM64","v":{"v":1.0158558316119264,"d":"1.0159"}}]
[{"$nulls":54},{"$f":"Trace_SoC_UB!BC64","v":{"v":1099413.1688513006,"d":"1,099,413.2"}},{"$f":"Trace_SoC_UB!BD64","v":{"v":1271138.6717711538,"d":"1,271,138.7"}}]
[{"$nulls":54},{"$f":"BC64-BC65","v":{"v":-43476.169051389676,"d":"-R$ 43,476.17"}},{"$f":"BD64-BD65","v":{"v":-66049.28796274425,"d":"-R$ 66,049.29"}}]
[{"$nulls":54},{"$f":"BC15","v":"CHD"},{"$f":"BD15","v":"Stroke"}]
[{"$nulls":54},{"$f":"BC66*exchange_SP","v":{"v":-8097.327171904505,"d":"$(8,097.33)"}},{"$f":"BD66*exchange_SP","v":{"v":-12301.513812624644,"d":"$(12,301.51)"}}]

{"sheet":"Trace_SoC_UB","index":26,"n_rows":67,"n_cols":65,"rows_kept":67,"merged":[[6,5,6,10],[6,20,6,22],[7,23,7,28],[7,29,7,34],[14,20,14,22],[14,23,14,28],[14,29,14,34]]}
[{"$f":"Trace_CARDIO_UB!A1","v":"UlaanBaatar"}]
[{"$nulls":4},"Post intervention",16,16,16,16,16,16,null,{"$f":"F2+1","v":17},17,17,17,17,17]
[{"$nulls":5},{"$f":"IF(F4=\"Controlled\",17,16)","v":17},{"$f":"IF(G4=\"Controlled\",17,16)","v":17},16,16,16,16,null,{"$f":"IF(M4=\"Controlled\",17,16)","v":17},{"$f":"IF(N4=\"Controlled\",17,16)","v":17},16,16,16,16]
[{"$nulls":4},"HTN Defn",{"$f":"VLOOKUP(F8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(G8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(H8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(I8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(J8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(K8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},null,{"$f":"VLOOKUP(M8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(N8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(O8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(P8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(Q8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(R8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"}]
[]
[null,null,"No CARDIO phase"]
[{"$nulls":5},"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",{"$nulls":17},"Costs (undiscounted)",{"$nulls":8},"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","Total Costs","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,0,{"$f":"CEILING(age_UB,1)","v":61},{"$f":"IF(D9<60,1,IF(D9<70,2,IF(D9<80,3,4)))","v":2},{"$f":"population_UB*VLOOKUP(F8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":103.4612522108343,"d":"103.46"}},{"$f":"population_UB*VLOOKUP(G8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":207.54018353934526,"d":"207.54"}},{"$f":"population_UB*VLOOKUP(H8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2357.5224304699204,"d":"2357.52"}},{"$f":"population_UB*VLOOKUP(I8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":4011.9462419113984,"d":"4011.95"}},{"$f":"population_UB*VLOOKUP(J8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2537.7072020130518,"d":"2537.71"}},{"$f":"population_UB*VLOOKUP(K8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":856.8226898554494,"d":"856.82"}},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(F9:S9)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$nulls":3},"<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":7},"(undiscounted)"]
[null,null,1,{"$f":"D9+1","v":62},{"$f":"IF(D10<60,1,IF(D10<70,2,IF(D10<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$U37))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":102.04179900423284,"d":"102.04"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$U38))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":204.69280277864027,"d":"204.69"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$U39))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":2295.2696992586516,"d":"2295.27"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$U40))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":3906.0067998073473,"d":"3906.01"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$U41))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":2470.696512189698,"d":"2470.70"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$U42))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":834.1974321196597,"d":"834.20"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$U37))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$U38))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$U39))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$U40))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$U41))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$U42))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":262.09495484177023,"d":"262.09"}},{"$f":"F9*'Model Sensitivity control'!$U37*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,M$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G9*'Model Sensitivity control'!$U38*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,N$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H9*'Model Sensitivity control'!$U39*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,O$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I9*'Model Sensitivity control'!$U40*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,P$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$U41*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$U42*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,R$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$U37*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$U38*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$U39*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$U40*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$U41*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$U42*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(SUM(F10:S10)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F10:K10)*r_CHD_UB","v":{"v":106.46124444886004,"d":"106.46"}},{"$f":"SUM(F10:K10)*r_Stroke_UB","v":{"v":31.938373334658014,"d":"31.94"}},null,{"$f":"M10*r_CHD_SoC_Cat1_UB","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_CHD_SoC_Cat2_UB","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_CHD_SoC_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_CHD_SoC_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_CHD_SoC_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_CHD_SoC_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"M10*r_Stroke_SoC_Cat1_UB","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_Stroke_SoC_Cat2_UB","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_Stroke_SoC_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_Stroke_SoC_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_Stroke_SoC_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_Stroke_SoC_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)","v":{"v":106.46124444886004,"d":"106.46"}},{"$f":"SUM(V10,AD10:AI10)","v":{"v":31.938373334658014,"d":"31.94"}},{"$f":"SUM(S10,L10)","v":{"v":262.09495484177023,"d":"262.09"}},{"$f":"SUM(F10:K10)*c_HTNuncontrolled_UB","v":{"v":1802473.8617239296,"d":"R$ 1,802,473.9"}},{"$f":"SUM(M10:R10)*c_HTN_UB","v":{"v":0,"d":"R$ 0.0"}},{"$f":"SUM(U10,X10:AC10)*c_CHD_UB","v":{"v":156145.43749644796,"d":"R$ 156,145.4"}},{"$f":"SUM(V10,AD10:AI10)*c_Stroke_UB","v":{"v":180534.95232346634,"d":"R$ 180,535.0"}},{"$f":"SUM(U10,X10:AC10)*c_productivity_UB","v":{"v":2926.843040691976,"d":"R$ 2,926.8"}},{"$f":"SUM(U10,AD10:AI10)*c_productivity_UB","v":{"v":2926.843040691976,"d":"R$ 2,926.8"}},null,{"$f":"SUM(AM10:AS10)","v":{"v":2145007.9376252284,"d":"R$ 2,145,007.9"}},{"$f":"IF(E10=1,u_HTN_50_59,IF(E10=2,u_HTN_60_59,IF(E10=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F10:K10)*AU10","v":{"v":8046.060173995433,"d":"8046.06"}},{"$f":"SUM(M10:R10)*AU10","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)*u_CHD","v":{"v":-1.9163024000794806,"d":"-1.92"}},{"$f":"SUM(V10,AD10:AI10)*u_Stroke","v":{"v":-1.5426234320639822,"d":"-1.54"}},{"$f":"SUM(AV10:AY10)","v":{"v":8042.60124816329,"d":"8042.60"}},{"$f":"AM10/(1+disc_c_UB)^C10","v":{"v":1749974.6230329413,"d":"R$ 1,749,974.6"}},{"$f":"AN10/(1+disc_c_UB)^C10","v":{"v":0,"d":"R$ 0.0"}},{"$f":"AO10/(1+disc_c_UB)^C10","v":{"v":151597.51213247376,"d":"R$ 151,597.5"}},{"$f":"AP10/(1+disc_c_UB)^C10","v":{"v":175276.65274122945,"d":"R$ 175,276.7"}},{"$f":"AQ10/(1+disc_c_UB)^C10","v":{"v":2841.595185137841,"d":"R$ 2,841.6"}},{"$f":"AR10/(1+disc_c_UB)^C10","v":{"v":2841.595185137841,"d":"R$ 2,841.6"}},null,{"$f":"SUM(BA10:BG10)","v":{"v":2082531.97827692,"d":"R$ 2,082,532.0"}},{"$f":"AV10/(1+disc_b_UB)^C10","v":{"v":7811.708906791682,"d":"7811.71"}},{"$f":"AW10/(1+disc_b_UB)^C10","v":{"v":0,"d":"0.00"}},{"$f":"AX10/(1+disc_b_UB)^C10","v":{"v":-1.8604877670674569,"d":"-1.86"}},{"$f":"AY10/(1+disc_b_UB)^C10","v":{"v":-1.497692652489303,"d":"-1.50"}},{"$f":"SUM(BI10:BL10)","v":{"v":7808.350726372125,"d":"7808.35"}}]
[null,null,{"$f":"D12-D9","v":2},{"$f":"D9+C11","v":63},{"$f":"IF(D11<60,1,IF(D11<70,2,IF(D11<80,3,4)))","v":2},{"$f":"(F$9*(1-'Model Sensitivity control'!$V37))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$V38))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$V39))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":2295.2696992586516,"d":"2295.27"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$V40))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":3906.0067998073473,"d":"3906.01"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$V41))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":2470.696512189698,"d":"2470.70"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$V42))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":834.1974321196597,"d":"834.20"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$V37))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$V38))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$V39))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$V40))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$V41))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$V42))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":257.8281208744638,"d":"257.83"}},{"$f":"F9*'Model Sensitivity control'!$V37*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,M3,FALSE))","v":{"v":102.04179900423284,"d":"102.04"}},{"$f":"G9*'Model Sensitivity control'!$V38*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,N3,FALSE))","v":{"v":204.69280277864027,"d":"204.69"}},{"$f":"H9*'Model Sensitivity control'!$V39*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,O3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I9*'Model Sensitivity control'!$V40*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,P3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$V41*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,Q3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$V42*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,R3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$V37*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$V38*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$V39*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$V40*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$V41*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$V42*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":4.266833967306446,"d":"4.27"}},{"$f":"IF(SUM(F11:S11)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F11:K11)*r_CHD_2y_SoC_UB","v":{"v":171.2667142109782,"d":"171.27"}},{"$f":"SUM(F11:K11)*r_Stroke_2y_SoC_UB","v":{"v":51.380014263293454,"d":"51.38"}},null,{"$f":"M11*r_CHD_SoC_Cat1_UB","v":{"v":1.1070622672692851,"d":"1.11"}},{"$f":"N11*r_CHD_SoC_Cat2_UB","v":{"v":2.2207338615073424,"d":"2.22"}},{"$f":"O11*r_CHD_SoC_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P11*r_CHD_SoC_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q11*r_CHD_SoC_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R11*r_CHD_SoC_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"M11*r_Stroke_SoC_Cat1_UB","v":{"v":0.3321186801807855,"d":"0.33"}},{"$f":"N11*r_Stroke_SoC_Cat2_UB","v":{"v":0.6662201584522028,"d":"0.67"}},{"$f":"O11*r_Stroke_SoC_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P11*r_Stroke_SoC_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q11*r_Stroke_SoC_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R11*r_Stroke_SoC_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U11,X11:AC11)","v":{"v":174.59451033975483,"d":"174.59"}},{"$f":"SUM(V11,AD11:AI11)","v":{"v":52.37835310192644,"d":"52.38"}},{"$f":"SUM(S11,L11)","v":{"v":262.0949548417703,"d":"262.09"}},{"$f":"SUM(F11:K11)*c_HTNuncontrolled_UB","v":{"v":1746131.6165217585,"d":"R$ 1,746,131.6"}},{"$f":"SUM(M11:R11)*c_HTN_UB","v":{"v":56342.24520217113,"d":"R$ 56,342.2"}},{"$f":"SUM(U11,X11:AC11)*c_CHD_UB","v":{"v":256075.6859701638,"d":"R$ 256,075.7"}},{"$f":"SUM(V11,AD11:AI11)*c_Stroke_UB","v":{"v":296074.04800972244,"d":"R$ 296,074.0"}},{"$f":"SUM(U11,X11:AC11)*c_productivity_UB","v":{"v":4799.969511688405,"d":"R$ 4,800.0"}},{"$f":"SUM(U11,AD11:AI11)*c_productivity_UB","v":{"v":4735.927841937671,"d":"R$ 4,735.9"}},null,{"$f":"SUM(AM11:AS11)","v":{"v":2364159.493057442,"d":"R$ 2,364,159.5"}},{"$f":"IF(E11=1,u_HTN_50_59,IF(E11=2,u_HTN_60_59,IF(E11=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.82"}},{"$f":"SUM(F11:K11)*AU11","v":{"v":7794.554116203784,"d":"7794.55"}},{"$f":"SUM(M11:R11)*AU11","v":{"v":251.5060577916484,"d":"251.51"}},{"$f":"SUM(U11,X11:AC11)*u_CHD","v":{"v":-3.1427011861155867,"d":"-3.14"}},{"$f":"SUM(V11,AD11:AI11)*u_Stroke","v":{"v":-2.529874454823047,"d":"-2.53"}},{"$f":"SUM(AV11:AY11)","v":{"v":8040.387598354494,"d":"8040.39"}},{"$f":"AM11/(1+disc_c_UB)^C11","v":{"v":1645896.518542519,"d":"R$ 1,645,896.5"}},{"$f":"AN11/(1+disc_c_UB)^C11","v":{"v":53107.969838977406,"d":"R$ 53,108.0"}},{"$f":"AO11/(1+disc_c_UB)^C11","v":{"v":241375.89402409634,"d":"R$ 241,375.9"}},{"$f":"AP11/(1+disc_c_UB)^C11","v":{"v":279078.1864546352,"d":"R$ 279,078.2"}},{"$f":"AQ11/(1+disc_c_UB)^C11","v":{"v":4524.431625684235,"d":"R$ 4,524.4"}},{"$f":"AR11/(1+disc_c_UB)^C11","v":{"v":4464.066209763098,"d":"R$ 4,464.1"}},null,{"$f":"SUM(BA11:BG11)","v":{"v":2228447.0666956757,"d":"R$ 2,228,447.1"}},{"$f":"AV11/(1+disc_b_UB)^C11","v":{"v":7347.114823455354,"d":"7347.11"}},{"$f":"AW11/(1+disc_b_UB)^C11","v":{"v":237.0685811967654,"d":"237.07"}},{"$f":"AX11/(1+disc_b_UB)^C11","v":{"v":-2.96229728166235,"d":"-2.96"}},{"$f":"AY11/(1+disc_b_UB)^C11","v":{"v":-2.3846493117381913,"d":"-2.38"}},{"$f":"SUM(BI11:BL11)","v":{"v":7578.836458058719,"d":"7578.84"}}]
[{"$nulls":3},{"$f":"IF('Model Specification_Old_input'!F5=\"Two Year\",D9+2,D9+1)","v":{"v":63,"d":"63.00"}},{"$f":"IF($C12=\"Y1\",E10,E11)","v":2},{"$f":"F11","v":{"v":0,"d":"0.00"}},{"$f":"G11","v":{"v":0,"d":"0.00"}},{"v":2295.2696992586516,"d":"2295.27"},{"v":3906.0067998073473,"d":"3906.01"},{"v":2470.696512189698,"d":"2470.70"},{"v":834.1974321196597,"d":"834.20"},{"v":257.8281208744638,"d":"257.83"},{"v":102.04179900423284,"d":"102.04"},{"v":204.69280277864027,"d":"204.69"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.266833967306446,"d":"4.27"},null,{"$f":"U11","v":{"v":171.2667142109782,"d":"171.27"}},{"$f":"V11","v":{"v":51.380014263293454,"d":"51.38"}},null,{"$f":"X11","v":{"v":1.1070622672692851,"d":"1.11"}},{"v":2.2207338615073424,"d":"2.22"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3321186801807855,"d":"0.33"},{"v":0.6662201584522028,"d":"0.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":174.59451033975483,"d":"174.59"},{"v":52.37835310192644,"d":"52.38"},{"v":262.0949548417703,"d":"262.09"},{"v":1746131.6165217585,"d":"1746131.62"},{"v":56342.24520217113,"d":"56342.25"},{"v":256075.6859701638,"d":"256075.69"},{"v":296074.04800972244,"d":"296074.05"},{"v":4799.969511688405,"d":"4799.97"},{"v":4735.927841937671,"d":"4735.93"},null,{"$f":"AT11","v":{"v":2364159.493057442,"d":"2364159.49"}},{"v":0.8199468085106384,"d":"0.82"},{"v":7794.554116203784,"d":"7794.55"},{"v":251.5060577916484,"d":"251.51"},{"v":-3.1427011861155867,"d":"-3.14"},{"v":-2.529874454823047,"d":"-2.53"},{"v":8040.387598354494,"d":"8040.39"},{"v":1645896.518542519,"d":"1645896.52"},{"v":53107.969838977406,"d":"53107.97"},{"v":241375.89402409634,"d":"241375.89"},{"v":279078.1864546352,"d":"279078.19"},{"v":4524.431625684235,"d":"4524.43"},{"v":4464.066209763098,"d":"4464.07"},null,{"$f":"BH11","v":{"v":2228447.0666956757,"d":"2228447.07"}},{"v":7347.114823455354,"d":"7347.11"},{"v":237.0685811967654,"d":"237.07"},{"v":-2.96229728166235,"d":"-2.96"},{"v":-2.3846493117381913,"d":"-2.38"},{"v":7578.836458058719,"d":"7578.84"}]
[{"$nulls":17},{"$f":"SUM(M11:R11)/population_UB","v":{"v":0.030445121765049443,"d":"3.0%"}},{"$f":"(S12+L12)/population_UB","v":0.026014387577346927}]
[{"$nulls":38},"Costs (undiscounted)",{"$nulls":6},"Total Costs",null,"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Projected phase",null,null,"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",null,null,"CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(undiscounted)","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths"]
[null,null,1,{"$f":"D12+1","v":64},{"$f":"IF(D17<60,1,IF(D17<70,2,IF(D17<80,3,4)))","v":2},{"$f":"F12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":2234.6608135069955,"d":"2234.66"}},{"$f":"I12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3802.8647943379333,"d":"3802.86"}},{"$f":"J12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":2405.4553064687807,"d":"2405.46"}},{"$f":"K12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":812.1696168812169,"d":"812.17"}},{"$f":"(F$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L12","v":{"v":508.8480330548941,"d":"508.85"}},{"$f":"M12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":100.64182021305433,"d":"100.64"}},{"$f":"N12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":201.88448711394784,"d":"201.88"}},{"$f":"O12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,R$2,FALSE))+S12","v":{"v":8.475128423177374,"d":"8.48"}},{"$f":"IF(SUM(F17:S17)=population_UB,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F17:K17)*r_CHD_UB","v":{"v":100.41010675005998,"d":"100.41"}},{"$f":"SUM(F17:K17)*r_Stroke_UB","v":{"v":30.123032025017995,"d":"30.12"}},{"v":0,"d":"0.00"},{"$f":"M17*r_CHD_SoC_Cat1_UB","v":{"v":1.0918737493304087,"d":"1.09"}},{"$f":"N17*r_CHD_SoC_Cat2_UB","v":{"v":2.190266147910552,"d":"2.19"}},{"$f":"O17*r_CHD_SoC_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P17*r_CHD_SoC_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q17*r_CHD_SoC_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R17*r_CHD_SoC_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"M17*r_Stroke_SoC_Cat1_UB","v":{"v":0.3275621247991226,"d":"0.33"}},{"$f":"N17*r_Stroke_SoC_Cat2_UB","v":{"v":0.6570798443731656,"d":"0.66"}},{"$f":"O17*r_Stroke_SoC_Cat3_UB","v":{"v":0,"d":"0.00"}},{"$f":"P17*r_Stroke_SoC_Cat4_UB","v":{"v":0,"d":"0.00"}},{"$f":"Q17*r_Stroke_SoC_Cat5_UB","v":{"v":0,"d":"0.00"}},{"$f":"R17*r_Stroke_SoC_Cat6_UB","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U17,X17:AC17)","v":{"v":103.69224664730093,"d":"103.69"}},{"$f":"SUM(V17,AD17:AI17)","v":{"v":31.107673994190282,"d":"31.11"}},{"$f":"SUM(S17,L17)","v":{"v":517.3231614780715,"d":"517"}},{"$f":"SUM(F17:K17)*c_HTNuncontrolled_UB","v":{"v":1700023.2695648393,"d":"1,700,023.3"}},{"$f":"SUM(M17:R17)*c_HTN_UB","v":{"v":55569.24875267549,"d":"55,569.2"}},{"$f":"SUM(U17,X17:AC17)*c_CHD_UB","v":{"v":152084.181446047,"d":"152,084.2"}},{"$f":"SUM(V17,AD17:AI17)*c_Stroke_UB","v":{"v":175839.33854705223,"d":"175,839.3"}},{"$f":"SUM(U17,X17:AC17)*c_productivity_UB","v":{"v":2850.7174798163683,"d":"2,850.7"}},{"$f":"SUM(U17,AD17:AI17)*c_productivity_UB","v":{"v":2787.5544400023623,"d":"2,787.6"}},null,{"$f":"SUM(AM17:AS17)","v":{"v":2089154.3102304328,"d":"2,089,154.3"}},{"$f":"IF(E17=1,u_HTN_50_59,IF(E17=2,u_HTN_60_59,IF(E17=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.8"}},{"$f":"SUM(F17:K17)*AU17","v":{"v":7588.73114033882,"d":"7,588.7"}},{"$f":"SUM(M17:R17)*AU17","v":{"v":248.055480183284,"d":"248.1"}},{"$f":"SUM(U17,X17:AC17)*u_CHD","v":{"v":-1.8664604396514166,"d":"(1.9)"}},{"$f":"SUM(V17,AD17:AI17)*u_Stroke","v":{"v":-1.5025006539193908,"d":"(1.5)"}},{"$f":"SUM(AV17:AY17)","v":{"v":7833.417659428534,"d":"7,833.4"}},{"$f":"AM17/(1+disc_c_UB)^C17","v":{"v":1650508.0287037275,"d":"1,650,508.0"}},{"$f":"AN17/(1+disc_c_UB)^C17","v":{"v":53950.72694434514,"d":"53,950.7"}},{"$f":"AO17/(1+disc_c_UB)^C17","v":{"v":147654.54509324953,"d":"147,654.5"}},{"$f":"AP17/(1+disc_c_UB)^C17","v":{"v":170717.8044146138,"d":"170,717.8"}},{"$f":"AQ17/(1+disc_c_UB)^C17","v":{"v":2767.6868736081246,"d":"2,767.7"}},{"$f":"AR17/(1+disc_c_UB)^C17","v":{"v":2706.363533982876,"d":"2,706.4"}},null,{"$f":"AT17/(1+disc_c_UB)^C17","v":{"v":2028305.155563527,"d":"2,028,305.2"}},{"$f":"AV17/(1+disc_b_UB)^C17","v":{"v":7367.700136251282,"d":"7,367.7"}},{"$f":"AW17/(1+disc_b_UB)^C17","v":{"v":240.83056328474174,"d":"240.8"}},{"$f":"AX17/(1+disc_b_UB)^C17","v":{"v":-1.8120975142246762,"d":"-1.81"}},{"$f":"AY17/(1+disc_b_UB)^C17","v":{"v":-1.4587384989508647,"d":"-1.46"}},{"$f":"SUM(BI17:BL17)","v":{"v":7605.259863522848,"d":"7,605.3"}}]
[null,null,2,{"$f":"D17+1","v":65},2,{"$f":"F17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":2154.138305629452,"d":"2154.14"}},{"$f":"I17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3665.8345083507083,"d":"3665.83"}},{"$f":"J17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":2318.778486123846,"d":"2318.78"}},{"$f":"K17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":782.9043547985182,"d":"782.90"}},{"$f":"(F17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L17","v":{"v":842.3429093472957,"d":"842.34"}},{"$f":"M17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":98.7576291683204,"d":"98.76"}},{"$f":"N17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":198.10485612272038,"d":"198.10"}},{"$f":"O17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,R$2,FALSE))+S17","v":{"v":14.138950459138755,"d":"14.14"}},{"v":1,"d":"1.00"},{"v":96.79198557350524,"d":"96.79"},{"v":29.037595672051573,"d":"29.04"},{"v":1,"d":"1.00"},{"v":1.0714319614522365,"d":"1.07"},{"v":2.149260531629561,"d":"2.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.32142958843567093,"d":"0.32"},{"v":0.6447781594888684,"d":"0.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(U18,X18:AC18)","v":{"v":100.01267806658704,"d":"100.01"}},{"$f":"SUM(V18,AD18:AI18)","v":{"v":30.003803419976112,"d":"30.00"}},{"$f":"SUM(S18,L18)","v":{"v":856.4818598064345,"d":"856"}},{"v":1638765.5895231366,"d":"1,638,765.6"},{"v":54528.895143800655,"d":"54,528.9"},{"v":146687.40209401015,"d":"146,687.4"},{"v":169599.59617198346,"d":"169,599.6"},{"v":2749.5584172019485,"d":"2,749.6"},{"v":2687.5779000581774,"d":"2,687.6"},null,{"v":2015018.619250191,"d":"2,015,018.6"},{"v":0.8199468085106384,"d":"0.8"},{"v":7315.283080868215,"d":"7,315.3"},{"v":243.41144738092524,"d":"243.4"},{"v":-1.8002282051985665,"d":"(1.8)"},{"v":-1.4491837051848464,"d":"(1.4)"},{"$f":"SUM(AV18:AY18)","v":{"v":7555.445116338757,"d":"7,555.4"}},{"v":1544693.7407136739,"d":"1,544,693.7"},{"v":51398.713492129944,"d":"51,398.7"},{"v":138266.94513527208,"d":"138,266.9"},{"v":159863.88554244835,"d":"159,863.9"},{"v":2591.7225159788372,"d":"2,591.7"},{"v":2533.2999340731244,"d":"2,533.3"},null,{"v":1899348.3073335763,"d":"1,899,348.3"},{"v":6895.355906181747,"d":"6,895.4"},{"v":229.43863453758624,"d":"229.4"},{"v":-1.6968877417273698,"d":"-1.70"},{"v":-1.365994632090533,"d":"-1.37"},{"$f":"SUM(BI18:BL18)","v":{"v":7121.731658345515,"d":"7,121.7"}}]
[null,null,3,{"$f":"D18+1","v":66},2,{"$f":"F18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":2076.5173004030935,"d":"2076.52"}},{"$f":"I18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3533.741894432629,"d":"3533.74"}},{"$f":"J18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":2235.224929455815,"d":"2235.22"}},{"$f":"K18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":754.6936206702852,"d":"754.69"}},{"$f":"(F18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L18","v":{"v":1163.8208192879977,"d":"1163.82"}},{"$f":"M18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":96.90871347816115,"d":"96.91"}},{"$f":"N18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":194.39598643977405,"d":"194.40"}},{"$f":"O18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,R$2,FALSE))+S18","v":{"v":19.696735832244343,"d":"19.70"}},{"v":1,"d":"1.00"},{"v":93.3042377355709,"d":"93.30"},{"v":27.991271320671267,"d":"27.99"},{"v":2,"d":"2.00"},{"v":1.0513728796258512,"d":"1.05"},{"v":2.1090226122643947,"d":"2.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3154118638877554,"d":"0.32"},{"v":0.6327067836793184,"d":"0.63"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":96.46463322746114,"d":"96.46"},{"v":28.93938996823834,"d":"28.94"},{"v":1183.517555120242,"d":"1184"},{"v":1579715.234187673,"d":"1,579,715.2"},{"v":53508.01877559027,"d":"53,508.0"},{"v":141483.52704510957,"d":"141,483.5"},{"v":163582.88925493433,"d":"163,582.9"},{"v":2652.0152182733736,"d":"2,652.0"},{"v":2591.195084905484,"d":"2,591.2"},null,{"v":1943532.879566486,"d":"1,943,532.9"},{"v":0.8199468085106384,"d":"0.8"},{"v":7051.688294605665,"d":"7,051.7"},{"v":238.8543590018602,"d":"238.9"},{"v":-1.7363633980943003,"d":"(1.7)"},{"v":-1.397772535465912,"d":"(1.4)"},{"v":7287.4085176739645,"d":"7,287.4"},{"v":1445663.2207199722,"d":"1,445,663.2"},{"v":48967.4170909937,"d":"48,967.4"},{"v":129477.4697111992,"d":"129,477.5"},{"v":149701.51671454473,"d":"149,701.5"},{"v":2426.969607480527,"d":"2,427.0"},{"v":2371.3105697081555,"d":"2,371.3"},null,{"v":1778607.9044138985,"d":"1,778,607.9"},{"v":6453.29372716668,"d":"6,453.3"},{"v":218.58557444069763,"d":"218.6"},{"v":-1.5890184813721087,"d":"-1.59"},{"v":-1.2791598775045478,"d":"-1.28"},{"v":6669.0111232485,"d":"6,669.0"}]
[null,null,4,67,2,{"$f":"F19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":2001.693246717221,"d":"2001.69"}},{"$f":"I19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3406.40903129216,"d":"3406.41"}},{"$f":"J19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":2154.682094542214,"d":"2154.68"}},{"$f":"K19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":727.4994162307377,"d":"727.50"}},{"$f":"(F19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L19","v":{"v":1473.7147754674882,"d":"1473.71"}},{"$f":"M19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":95.09441272619051,"d":"95.09"}},{"$f":"N19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":190.75655328955236,"d":"190.76"}},{"$f":"O19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,R$2,FALSE))+S19","v":{"v":25.150469734436644,"d":"25.15"}},{"v":1,"d":"1.00"},{"v":89.9421654368761,"d":"89.94"},{"v":26.982649631062827,"d":"26.98"},{"v":3,"d":"3.00"},{"v":1.0316893389240487,"d":"1.03"},{"v":2.0695380171849576,"d":"2.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.30950680167721456,"d":"0.31"},{"v":0.6208614051554873,"d":"0.62"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93.0433927929851,"d":"93.04"},{"v":27.91301783789553,"d":"27.91"},{"v":1498.8652452019248,"d":"1499"},{"v":1522792.666064449,"d":"1,522,792.7"},{"v":52506.25500000482,"d":"52,506.3"},{"v":136465.63450414446,"d":"136,465.6"},{"v":157781.21483413657,"d":"157,781.2"},{"v":2557.958138553718,"d":"2,558.0"},{"v":2498.2766645462075,"d":"2,498.3"},null,{"v":1874602.0052058348,"d":"1,874,602.0"},{"v":0.8199468085106384,"d":"0.8"},{"v":6797.591734259558,"d":"6,797.6"},{"v":234.3825872942913,"d":"234.4"},{"v":-1.6747810702737318,"d":"(1.7)"},{"v":-1.3481987615703541,"d":"(1.3)"},{"v":7028.951341722005,"d":"7,029.0"},{"v":1352981.5604592639,"d":"1,352,981.6"},{"v":46651.12750206267,"d":"46,651.1"},{"v":121247.9487425287,"d":"121,247.9"},{"v":140186.5657845331,"d":"140,186.6"},{"v":2272.712675215504,"d":"2,272.7"},{"v":2219.686458559314,"d":"2,219.7"},null,{"v":1665559.601622163,"d":"1,665,559.6"},{"v":6039.572212908362,"d":"6,039.6"},{"v":208.24589306794616,"d":"208.2"},{"v":-1.488021289032586,"d":"-1.49"},{"v":-1.1978571376712317,"d":"-1.20"},{"v":6245.132227549604,"d":"6,245.1"}]
[null,null,5,68,2,{"$f":"F20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1929.565360796914,"d":"1929.57"}},{"$f":"I20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3283.664408753273,"d":"3283.66"}},{"$f":"J20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":2077.041494732755,"d":"2077.04"}},{"$f":"K20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":701.2851124221814,"d":"701.29"}},{"$f":"(F20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L20","v":{"v":1772.4421875446972,"d":"1772.44"}},{"$f":"M20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":93.31407886017325,"d":"93.31"}},{"$f":"N20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":187.18525669861626,"d":"187.19"}},{"$f":"O20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,R$2,FALSE))+S20","v":{"v":30.50210019138999,"d":"30.50"}},{"v":1,"d":"1.00"},{"v":86.7012401558943,"d":"86.70"},{"v":26.01037204676829,"d":"26.01"},{"v":4,"d":"4.00"},{"v":1.0123743085596035,"d":"1.01"},{"v":2.0307926428419516,"d":"2.03"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.30371229256788107,"d":"0.30"},{"v":0.6092377928525855,"d":"0.61"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":89.74440710729584,"d":"89.74"},{"v":26.923322132188755,"d":"26.92"},{"v":1802.944287736087,"d":"1803"},{"v":1467921.2136686798,"d":"1,467,921.2"},{"v":51523.245995854355,"d":"51,523.2"},{"v":131627.05154512305,"d":"131,627.1"},{"v":152186.85768975996,"d":"152,186.9"},{"v":2467.2620984549176,"d":"2,467.3"},{"v":2408.6979661113737,"d":"2,408.7"},null,{"v":1808134.3289639833,"d":"1,808,134.3"},{"v":0.8199468085106384,"d":"0.8"},{"v":6552.651146112208,"d":"6,552.7"},{"v":229.9945349807841,"d":"230.0"},{"v":-1.615399327931325,"d":"(1.6)"},{"v":-1.300396458984717,"d":"(1.3)"},{"v":6779.7298853060765,"d":"6,779.7"},{"v":1266241.7336944668,"d":"1,266,241.7"},{"v":44444.40459601017,"d":"44,444.4"},{"v":113542.6509254103,"d":"113,542.7"},{"v":131277.72031100962,"d":"131,277.7"},{"v":2128.2819595053184,"d":"2,128.3"},{"v":2077.7640244959407,"d":"2,077.8"},null,{"v":1559712.555510898,"d":"1,559,712.6"},{"v":5652.374439641351,"d":"5,652.4"},{"v":198.39530623477526,"d":"198.4"},{"v":-1.393457650561836,"d":"-1.39"},{"v":-1.1217334087022783,"d":"-1.12"},{"v":5848.254554816863,"d":"5,848.3"}]
[null,null,6,69,2,{"$f":"F21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1860.0364904529772,"d":"1860.04"}},{"$f":"I21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":3165.3426967409296,"d":"3165.34"}},{"$f":"J21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":2002.1985525239422,"d":"2002.20"}},{"$f":"K21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":676.0154000577362,"d":"676.02"}},{"$f":"(F21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L21","v":{"v":2060.4054244742356,"d":"2060.41"}},{"$f":"M21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":91.56707596054636,"d":"91.57"}},{"$f":"N21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":183.68082103130502,"d":"183.68"}},{"$f":"O21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,R$2,FALSE))+S21","v":{"v":35.75353875832812,"d":"35.75"}},{"v":1,"d":"1.00"},{"v":83.57709654929056,"d":"83.58"},{"v":25.073128964787166,"d":"25.07"},{"v":5,"d":"5.00"},{"v":0.993420889373935,"d":"0.99"},{"v":1.9927726497292078,"d":"1.99"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2980262668121805,"d":"0.30"},{"v":0.5978317949187623,"d":"0.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":86.5632900883937,"d":"86.56"},{"v":25.968987026518107,"d":"25.97"},{"v":2096.1589632325636,"d":"2096"},{"v":1415026.9682526386,"d":"1,415,027.0"},{"v":50558.640640987964,"d":"50,558.6"},{"v":126961.34515388809,"d":"126,961.3"},{"v":146792.37998741877,"d":"146,792.4"},{"v":2379.8065153777065,"d":"2,379.8"},{"v":2322.3388061063083,"d":"2,322.3"},null,{"v":1744041.4793564172,"d":"1,744,041.5"},{"v":0.8199468085106384,"d":"0.8"},{"v":6316.536609023439,"d":"6,316.5"},{"v":225.68863468773347,"d":"225.7"},{"v":-1.5581392215910865,"d":"(1.6)"},{"v":-1.2543020733808246,"d":"(1.3)"},{"v":6539.412802416201,"d":"6,539.4"},{"v":1185062.8086943862,"d":"1,185,062.8"},{"v":42342.06557615381,"d":"42,342.1"},{"v":106328.12777376086,"d":"106,328.1"},{"v":122936.30724058795,"d":"122,936.3"},{"v":1993.0504905820164,"d":"1,993.1"},{"v":1944.922188799547,"d":"1,944.9"},null,{"v":1460607.2819642702,"d":"1,460,607.3"},{"v":5289.999966823086,"d":"5,290.0"},{"v":189.0106784634053,"d":"189.0"},{"v":-1.304917067803859,"d":"-1.30"},{"v":-1.0504582395821065,"d":"-1.05"},{"v":5476.655269979105,"d":"5,476.7"}]
[null,null,7,70,3,{"$f":"F22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1752.445654107718,"d":"1752.45"}},{"$f":"I22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2982.248510250654,"d":"2982.25"}},{"$f":"J22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1886.384579034176,"d":"1886.38"}},{"$f":"K22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":636.9123702796622,"d":"636.91"}},{"$f":"(F22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L22","v":{"v":2506.0074505776106,"d":"2506.01"}},{"$f":"M22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":88.8151677855458,"d":"88.82"}},{"$f":"N22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":178.16057537876657,"d":"178.16"}},{"$f":"O22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,R$2,FALSE))+S22","v":{"v":44.02569258586712,"d":"44.03"}},{"v":1,"d":"1.00"},{"v":78.74271305025675,"d":"78.74"},{"v":23.622813915077025,"d":"23.62"},{"v":6,"d":"6.00"},{"v":0.9635651465973241,"d":"0.96"},{"v":1.9328829209355285,"d":"1.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2890695439791972,"d":"0.29"},{"v":0.5798648762806585,"d":"0.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":81.6391611177896,"d":"81.64"},{"v":24.49174833533688,"d":"24.49"},{"v":2550.0331431634777,"d":"2550"},{"v":1333176.9960898228,"d":"1,333,177.0"},{"v":49039.17815911512,"d":"49,039.2"},{"v":119739.18392156047,"d":"119,739.2"},{"v":138442.1357878064,"d":"138,442.1"},{"v":2244.4318756795446,"d":"2,244.4"},{"v":2188.6912703620897,"d":"2,188.7"},null,{"v":1644830.6171043466,"d":"1,644,830.6"},{"v":0.780563829787234,"d":"0.8"},{"v":5665.325340249693,"d":"5,665.3"},{"v":208.3916085446286,"d":"208.4"},{"v":-1.4695049001202127,"d":"(1.5)"},{"v":-1.1829514445967713,"d":"(1.2)"},{"v":5871.064492449605,"d":"5,871.1"},{"v":1083994.8986388664,"d":"1,083,994.9"},{"v":39873.3394844309,"d":"39,873.3"},{"v":97358.9140218014,"d":"97,358.9"},{"v":112566.12542130929,"d":"112,566.1"},{"v":1824.9285059034792,"d":"1,824.9"},{"v":1779.6062928827164,"d":"1,779.6"},null,{"v":1337397.8123651943,"d":"1,337,397.8"},{"v":4606.427943155422,"d":"4,606.4"},{"v":169.44144794282462,"d":"169.4"},{"v":-1.1948419601652078,"d":"-1.19"},{"v":-0.9618477779329924,"d":"-0.96"},{"v":4773.7127013601485,"d":"4,773.7"}]
[null,null,8,71,3,{"$f":"F23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1651.078237638836,"d":"1651.08"}},{"$f":"I23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2809.7451141860256,"d":"2809.75"}},{"$f":"J23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1777.2696796390248,"d":"1777.27"}},{"$f":"K23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":600.0711927281712,"d":"600.07"}},{"$f":"(F23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L23","v":{"v":2925.8343400577633,"d":"2925.83"}},{"$f":"M23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":86.1459639944539,"d":"86.15"}},{"$f":"N23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":172.8062322515613,"d":"172.81"}},{"$f":"O23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,R$2,FALSE))+S23","v":{"v":52.049239504164255,"d":"52.05"}},{"v":1,"d":"1.00"},{"v":74.18796673390426,"d":"74.19"},{"v":22.256390020171278,"d":"22.26"},{"v":7,"d":"7.00"},{"v":0.9346066724268776,"d":"0.93"},{"v":1.8747930861816775,"d":"1.87"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.28038200172806327,"d":"0.28"},{"v":0.5624379258545033,"d":"0.56"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":76.99736649251282,"d":"77.00"},{"v":23.099209947753845,"d":"23.10"},{"v":2977.8835795619275,"d":"2978"},{"v":1256061.5046778056,"d":"1,256,061.5"},{"v":47565.38079411545,"d":"47,565.4"},{"v":112931.11910619316,"d":"112,931.1"},{"v":130570.66879803049,"d":"130,570.7"},{"v":2116.8191996710575,"d":"2,116.8"},{"v":2062.753792844364,"d":"2,062.8"},null,{"v":1551308.2463686601,"d":"1,551,308.2"},{"v":0.780563829787234,"d":"0.8"},{"v":5337.623655549402,"d":"5,337.6"},{"v":202.12871803360503,"d":"202.1"},{"v":-1.3859525968652306,"d":"(1.4)"},{"v":-1.1156918404765108,"d":"(1.1)"},{"v":5537.250729145665,"d":"5,537.3"},{"v":991546.5506589166,"d":"991,546.6"},{"v":37548.55083253347,"d":"37,548.6"},{"v":89148.86826383583,"d":"89,148.9"},{"v":103073.69167971174,"d":"103,073.7"},{"v":1671.036623593368,"d":"1,671.0"},{"v":1628.3568921874362,"d":"1,628.4"},null,{"v":1224617.0549507784,"d":"1,224,617.1"},{"v":4213.569402983205,"d":"4,213.6"},{"v":159.56227653576556,"d":"159.6"},{"v":-1.0940837782867927,"d":"-1.09"},{"v":-0.8807374415208682,"d":"-0.88"},{"v":4371.156858299163,"d":"4,371.2"}]
[null,null,9,72,3,{"$f":"F24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1555.5742572756562,"d":"1555.57"}},{"$f":"I24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2647.219901210951,"d":"2647.22"}},{"$f":"J24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1674.466357110193,"d":"1674.47"}},{"$f":"K24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":565.3610341782181,"d":"565.36"}},{"$f":"(F24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L24","v":{"v":3321.3770144748028,"d":"3321.38"}},{"$f":"M24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":83.55697903372645,"d":"83.56"}},{"$f":"N24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":167.6128057034752,"d":"167.61"}},{"$f":"O24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,R$2,FALSE))+S24","v":{"v":59.83165101297779,"d":"59.83"}},{"v":1,"d":"1.00"},{"v":69.89668243457787,"d":"69.90"},{"v":20.96900473037336,"d":"20.97"},{"v":8,"d":"8.00"},{"v":0.9065185008293726,"d":"0.91"},{"v":1.818449052409966,"d":"1.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.27195555024881174,"d":"0.27"},{"v":0.5455347157229897,"d":"0.55"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":72.62164998781721,"d":"72.62"},{"v":21.786494996345162,"d":"21.79"},{"v":3381.2086654877808,"d":"3381"},{"v":1183406.6355486205,"d":"1,183,406.6"},{"v":46135.87615086639,"d":"46,135.9"},{"v":106513.30789683489,"d":"106,513.3"},{"v":123150.41202153095,"d":"123,150.4"},{"v":1996.521569616945,"d":"1,996.5"},{"v":1944.081015757002,"d":"1,944.1"},null,{"v":1463146.8342032267,"d":"1,463,146.8"},{"v":0.780563829787234,"d":"0.8"},{"v":5028.877350762154,"d":"5,028.9"},{"v":196.0540491013053,"d":"196.1"},{"v":-1.3071896997807095,"d":"(1.3)"},{"v":-1.0522877083234714,"d":"(1.1)"},{"v":5222.571922455355,"d":"5,222.6"},{"v":906982.6466509391,"d":"906,982.6"},{"v":35359.307443357284,"d":"35,359.3"},{"v":81633.58138940283,"d":"81,633.6"},{"v":94384.53636831307,"d":"94,384.5"},{"v":1530.167537439388,"d":"1,530.2"},{"v":1489.9762195077606,"d":"1,490.0"},null,{"v":1121380.2156089596,"d":"1,121,380.2"},{"v":3854.215746528005,"d":"3,854.2"},{"v":150.25910367495942,"d":"150.3"},{"v":-1.0018520582591781,"d":"-1.00"},{"v":-0.8064909068986386,"d":"-0.81"},{"v":4002.666507237807,"d":"4,002.7"}]
[null,null,10,73,3,{"$f":"F25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1465.5945519330558,"d":"1465.59"}},{"$f":"I25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2494.0956992810525,"d":"2494.10"}},{"$f":"J25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1577.6095283768968,"d":"1577.61"}},{"$f":"K25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":532.6586292434408,"d":"532.66"}},{"$f":"(F25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L25","v":{"v":3694.040155415375,"d":"3694.04"}},{"$f":"M25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":81.04580204932282,"d":"81.05"}},{"$f":"N25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":162.57545963326854,"d":"162.58"}},{"$f":"O25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,R$2,FALSE))+S25","v":{"v":67.38017406758809,"d":"67.38"}},{"v":1,"d":"1.00"},{"v":65.85362061321337,"d":"65.85"},{"v":19.75608618396401,"d":"19.76"},{"v":9,"d":"9.00"},{"v":0.879274476194399,"d":"0.88"},{"v":1.763798352246676,"d":"1.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2637823428583197,"d":"0.26"},{"v":0.5291395056740028,"d":"0.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":68.49669344165444,"d":"68.50"},{"v":20.54900803249633,"d":"20.55"},{"v":3761.420329482963,"d":"3761"},{"v":1114954.371139443,"d":"1,114,954.4"},{"v":44749.33307947807,"d":"44,749.3"},{"v":100463.2833279053,"d":"100,463.3"},{"v":116155.38921061884,"d":"116,155.4"},{"v":1883.1178570941897,"d":"1,883.1"},{"v":1832.2533237345726,"d":"1,832.3"},null,{"v":1380037.7479382737,"d":"1,380,037.7"},{"v":0.780563829787234,"d":"0.8"},{"v":4737.98998224904,"d":"4,738.0"},{"v":190.16194503656143,"d":"190.2"},{"v":-1.2329404819497798,"d":"(1.2)"},{"v":-0.9925170879695728,"d":"(1.0)"},{"v":4925.926469715681,"d":"4,925.9"},{"v":829630.7629523645,"d":"829,630.8"},{"v":33297.70644012636,"d":"33,297.7"},{"v":74754.11779483996,"d":"74,754.1"},{"v":86430.51829408221,"d":"86,430.5"},{"v":1401.2165384971474,"d":"1,401.2"},{"v":1363.368548740195,"d":"1,363.4"},null,{"v":1026877.6905686501,"d":"1,026,877.7"},{"v":3525.5095146331532,"d":"3,525.5"},{"v":141.49834614663087,"d":"141.5"},{"v":-0.9174235100486667,"d":"-0.92"},{"v":-0.7385259255891768,"d":"-0.74"},{"v":3665.351911344146,"d":"3,665.4"}]
[null,null,11,74,3,{"$f":"F26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1380.8195787565178,"d":"1380.82"}},{"$f":"I26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2349.8287219458857,"d":"2349.83"}},{"$f":"J26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1486.3552280147655,"d":"1486.36"}},{"$f":"K26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":501.84784262663385,"d":"501.85"}},{"$f":"(F26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L26","v":{"v":4045.147192906018,"d":"4045.15"}},{"$f":"M26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":78.6100946417268,"d":"78.61"}},{"$f":"N26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":157.68950328131476,"d":"157.69"}},{"$f":"O26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,R$2,FALSE))+S26","v":{"v":74.70183782713787,"d":"74.70"}},{"v":1,"d":"1.00"},{"v":62.04442323751373,"d":"62.04"},{"v":18.61332697125412,"d":"18.61"},{"v":10,"d":"10.00"},{"v":0.8528492289783443,"d":"0.85"},{"v":1.7107900951446198,"d":"1.71"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.25585476869350327,"d":"0.26"},{"v":0.5132370285433859,"d":"0.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":64.6080625616367,"d":"64.61"},{"v":19.38241876849101,"d":"19.38"},{"v":4119.849030733156,"d":"4120"},{"v":1050461.6185007668,"d":"1,050,461.6"},{"v":43404.46043573111,"d":"43,404.5"},{"v":94759.87479491337,"d":"94,759.9"},{"v":109561.12296695502,"d":"109,561.1"},{"v":1776.211233111722,"d":"1,776.2"},{"v":1726.8753553709678,"d":"1,726.9"},null,{"v":1301690.1632868492,"d":"1,301,690.2"},{"v":0.780563829787234,"d":"0.8"},{"v":4463.9285284000935,"d":"4,463.9"},{"v":184.44691913199287,"d":"184.4"},{"v":-1.1629451261094605,"d":"(1.2)"},{"v":-0.9361708265181159,"d":"(0.9)"},{"v":4646.276331579459,"d":"4,646.3"},{"v":758875.823455326,"d":"758,875.8"},{"v":31356.30571806134,"d":"31,356.3"},{"v":68456.54971968019,"d":"68,456.5"},{"v":79149.28631938163,"d":"79,149.3"},{"v":1283.172786533632,"d":"1,283.2"},{"v":1247.531498754036,"d":"1,247.5"},null,{"v":940368.669497737,"d":"940,368.7"},{"v":3224.83694613243,"d":"3,224.8"},{"v":133.24837878404296,"d":"133.2"},{"v":-0.8401363026183051,"d":"-0.84"},{"v":-0.6763097236077357,"d":"-0.68"},{"v":3356.568878890247,"d":"3,356.6"}]
[null,null,12,75,3,{"$f":"F27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1265.8074175792851,"d":"1265.81"}},{"$f":"I27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":2154.1051937853786,"d":"2154.11"}},{"$f":"J27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1362.5527199383644,"d":"1362.55"}},{"$f":"K27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":460.0475916375808,"d":"460.05"}},{"$f":"(F27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L27","v":{"v":4521.485641309212,"d":"4521.49"}},{"$f":"M27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":75.20816035425916,"d":"75.21"}},{"$f":"N27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":150.8653246509319,"d":"150.87"}},{"$f":"O27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,R$2,FALSE))+S27","v":{"v":84.92795074498835,"d":"84.93"}},{"v":1,"d":"1.00"},{"v":56.87657704288815,"d":"56.88"},{"v":17.062973112866445,"d":"17.06"},{"v":11,"d":"11.00"},{"v":0.8159412841739918,"d":"0.82"},{"v":1.6367538595967845,"d":"1.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.24478238525219756,"d":"0.24"},{"v":0.4910261578790354,"d":"0.49"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59.32927218665893,"d":"59.33"},{"v":17.798781655997676,"d":"17.80"},{"v":4606.4135920542,"d":"4606"},{"v":962965.8566820459,"d":"962,965.9"},{"v":41526.086890217426,"d":"41,526.1"},{"v":87017.53591074895,"d":"87,017.5"},{"v":100609.45070719691,"d":"100,609.5"},{"v":1631.0862070775097,"d":"1,631.1"},{"v":1583.8853911866809,"d":"1,583.9"},null,{"v":1195333.9017884734,"d":"1,195,333.9"},{"v":0.780563829787234,"d":"0.8"},{"v":4092.115964839588,"d":"4,092.1"},{"v":176.46478526899875,"d":"176.5"},{"v":-1.0679268993598607,"d":"(1.1)"},{"v":-0.8596811539846878,"d":"(0.9)"},{"v":4266.653142055242,"d":"4,266.7"},{"v":675404.8771895771,"d":"675,404.9"},{"v":29125.561847943693,"d":"29,125.6"},{"v":61032.348911768844,"d":"61,032.3"},{"v":70565.44448329462,"d":"70,565.4"},{"v":1144.011048504435,"d":"1,144.0"},{"v":1110.9053459099148,"d":"1,110.9"},null,{"v":838383.1488269987,"d":"838,383.1"},{"v":2870.127805154943,"d":"2,870.1"},{"v":123.76884995024909,"d":"123.8"},{"v":-0.7490224407278725,"d":"-0.75"},{"v":-0.6029630647859373,"d":"-0.60"},{"v":2992.5446695996784,"d":"2,992.5"}]
[null,null,13,76,3,{"$f":"F28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1160.3749273613605,"d":"1160.37"}},{"$f":"I28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1974.6840025219515,"d":"1974.68"}},{"$f":"J28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1249.0620543590485,"d":"1249.06"}},{"$f":"K28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":421.72899551348206,"d":"421.73"}},{"$f":"(F28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L28","v":{"v":4958.148584493979,"d":"4958.15"}},{"$f":"M28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":71.95344834083907,"d":"71.95"}},{"$f":"N28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":144.3364695075937,"d":"144.34"}},{"$f":"O28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,R$2,FALSE))+S28","v":{"v":94.71151790174666,"d":"94.71"}},{"v":1,"d":"1.00"},{"v":52.13917459965454,"d":"52.14"},{"v":15.641752379896362,"d":"15.64"},{"v":12,"d":"12.00"},{"v":0.780630569388025,"d":"0.78"},{"v":1.5659216197873227,"d":"1.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2341891708164075,"d":"0.23"},{"v":0.4697764859361968,"d":"0.47"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54.485726788829886,"d":"54.49"},{"v":16.345718036648964,"d":"16.35"},{"v":5052.860102395725,"d":"5053"},{"v":882757.8512186351,"d":"882,757.9"},{"v":39729.001929818405,"d":"39,729.0"},{"v":79913.56564351034,"d":"79,913.6"},{"v":92395.85859674912,"d":"92,395.9"},{"v":1497.9269789161167,"d":"1,497.9"},{"v":1452.768827834525,"d":"1,452.8"},null,{"v":1097746.9731954637,"d":"1,097,747.0"},{"v":0.780563829787234,"d":"0.8"},{"v":3751.2726655811216,"d":"3,751.3"},{"v":168.82808662013892,"d":"168.8"},{"v":-0.9807430821989379,"d":"(1.0)"},{"v":-0.789498181170145,"d":"(0.8)"},{"v":3918.3305109378916,"d":"3,918.3"},{"v":601115.1416768279,"d":"601,115.1"},{"v":27053.517100701392,"d":"27,053.5"},{"v":54417.24960858115,"d":"54,417.2"},{"v":62917.083721276504,"d":"62,917.1"},{"v":1020.0153835048624,"d":"1,020.0"},{"v":989.2648800142381,"d":"989.3"},null,{"v":747512.2723709061,"d":"747,512.3"},{"v":2554.4341483072453,"d":"2,554.4"},{"v":114.9637118124679,"d":"115.0"},{"v":-0.6678383160124062,"d":"-0.67"},{"v":-0.537609844389987,"d":"-0.54"},{"v":2668.192411959311,"d":"2,668.2"}]
[null,null,14,77,3,{"$f":"F29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":1063.724191649829,"d":"1063.72"}},{"$f":"I29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1810.2072828503767,"d":"1810.21"}},{"$f":"J29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1145.0243302954332,"d":"1145.02"}},{"$f":"K29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":386.60205789518096,"d":"386.60"}},{"$f":"(F29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L29","v":{"v":5358.440701559001,"d":"5358.44"}},{"$f":"M29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":68.83958740315869,"d":"68.84"}},{"$f":"N29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":138.0901574176796,"d":"138.09"}},{"$f":"O29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,R$2,FALSE))+S29","v":{"v":104.07169092934116,"d":"104.07"}},{"v":1,"d":"1.00"},{"v":47.796363094835385,"d":"47.80"},{"v":14.338908928450616,"d":"14.34"},{"v":13,"d":"13.00"},{"v":0.7468479628163129,"d":"0.75"},{"v":1.4981547194404854,"d":"1.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2240543888448939,"d":"0.22"},{"v":0.4494464158321456,"d":"0.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":50.04136577709218,"d":"50.04"},{"v":15.012409733127656,"d":"15.01"},{"v":5462.512392488343,"d":"5463"},{"v":809230.5853637758,"d":"809,230.6"},{"v":38009.687705762306,"d":"38,009.7"},{"v":73395.07435437935,"d":"73,395.1"},{"v":84859.19577154834,"d":"84,859.2"},{"v":1375.742167298817,"d":"1,375.7"},{"v":1332.5382825646109,"d":"1,332.5"},null,{"v":1008202.8236453292,"d":"1,008,202.8"},{"v":0.780563829787234,"d":"0.8"},{"v":3438.8191176512078,"d":"3,438.8"},{"v":161.5218741142486,"d":"161.5"},{"v":-0.9007445839876592,"d":"(0.9)"},{"v":-0.7250993901100659,"d":"(0.7)"},{"v":3598.7151477913585,"d":"3,598.7"},{"v":534996.7489970163,"d":"534,996.7"},{"v":25128.881335884525,"d":"25,128.9"},{"v":48522.790515061686,"d":"48,522.8"},{"v":56101.92531201869,"d":"56,101.9"},{"v":909.5276430167457,"d":"909.5"},{"v":880.9647855384268,"d":"881.0"},null,{"v":666540.8385885364,"d":"666,540.8"},{"v":2273.4645496686867,"d":"2,273.5"},{"v":106.78498700612326,"d":"106.8"},{"v":-0.5954982829689263,"d":"-0.60"},{"v":-0.4793761177899858,"d":"-0.48"},{"v":2379.174662274051,"d":"2,379.2"}]
[null,null,15,78,3,{"$f":"F30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":975.1237545903222,"d":"975.12"}},{"$f":"I30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1659.4302697036799,"d":"1659.43"}},{"$f":"J30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1049.6521869294006,"d":"1049.65"}},{"$f":"K30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":354.4009369970171,"d":"354.40"}},{"$f":"(F30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L30","v":{"v":5725.391416029402,"d":"5725.39"}},{"$f":"M30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":65.86048206319867,"d":"65.86"}},{"$f":"N30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":132.1141610342374,"d":"132.11"}},{"$f":"O30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,R$2,FALSE))+S30","v":{"v":113.02679265274337,"d":"113.03"}},{"v":1,"d":"1.00"},{"v":43.81527599227623,"d":"43.82"},{"v":13.144582797682867,"d":"13.14"},{"v":14,"d":"14.00"},{"v":0.7145273339732899,"d":"0.71"},{"v":1.4333205027762719,"d":"1.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.21435820019198698,"d":"0.21"},{"v":0.42999615083288156,"d":"0.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45.96312382902578,"d":"45.96"},{"v":13.788937148707735,"d":"13.79"},{"v":5838.418208682145,"d":"5838"},{"v":741827.602421414,"d":"741,827.6"},{"v":36364.778607872315,"d":"36,364.8"},{"v":67413.56552932435,"d":"67,413.6"},{"v":77943.39068708492,"d":"77,943.4"},{"v":1263.622737117912,"d":"1,263.6"},{"v":1222.2885458053838,"d":"1,222.3"},null,{"v":926035.2485286188,"d":"926,035.2"},{"v":0.780563829787234,"d":"0.8"},{"v":3152.3906626210305,"d":"3,152.4"},{"v":154.5318456168955,"d":"154.5"},{"v":-0.8273362289224641,"d":"(0.8)"},{"v":-0.6660056642825837,"d":"(0.7)"},{"v":3305.429166344721,"d":"3,305.4"},{"v":476150.9095228468,"d":"476,150.9"},{"v":23341.167613899423,"d":"23,341.2"},{"v":43270.20245160836,"d":"43,270.2"},{"v":50028.89653311551,"d":"50,028.9"},{"v":811.0713508212737,"d":"811.1"},{"v":784.5405062913458,"d":"784.5"},null,{"v":594386.7879785827,"d":"594,386.8"},{"v":2023.3996096651638,"d":"2,023.4"},{"v":99.18811136246948,"d":"99.2"},{"v":-0.5310356430480294,"d":"-0.53"},{"v":-0.42748369265366376,"d":"-0.43"},{"v":2121.629201691931,"d":"2,121.6"}]
[null,null,16,79,3,{"$f":"F31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":893.903085245753,"d":"893.90"}},{"$f":"I31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1521.2118778313613,"d":"1521.21"}},{"$f":"J31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":962.2238448342845,"d":"962.22"}},{"$f":"K31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":324.8819337077028,"d":"324.88"}},{"$f":"(F31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L31","v":{"v":6061.77782263072,"d":"6061.78"}},{"$f":"M31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":63.010300631143586,"d":"63.01"}},{"$f":"N31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":126.39678216157765,"d":"126.40"}},{"$f":"O31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,R$2,FALSE))+S31","v":{"v":121.59435295745823,"d":"121.59"}},{"v":1,"d":"1.00"},{"v":40.16578429765043,"d":"40.17"},{"v":12.049735289295128,"d":"12.05"},{"v":15,"d":"15.00"},{"v":0.6836054142395067,"d":"0.68"},{"v":1.371292054832683,"d":"1.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.20508162427185203,"d":"0.21"},{"v":0.41138761644980487,"d":"0.41"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42.22068176672263,"d":"42.22"},{"v":12.666204530016785,"d":"12.67"},{"v":6183.372175588178,"d":"6183"},{"v":680038.7944641536,"d":"680,038.8"},{"v":34791.05467628168,"d":"34,791.1"},{"v":61924.57039171685,"d":"61,924.6"},{"v":71597.02865845215,"d":"71,597.0"},{"v":1160.7351505416855,"d":"1,160.7"},{"v":1121.1897397071823,"d":"1,121.2"},null,{"v":850633.3730808531,"d":"850,633.4"},{"v":0.780563829787234,"d":"0.8"},{"v":2889.81960079594,"d":"2,889.8"},{"v":147.84431793351422,"d":"147.8"},{"v":-0.7599722718010072,"d":"(0.8)"},{"v":-0.6117776787998107,"d":"(0.6)"},{"v":3036.2921687788535,"d":"3,036.3"},{"v":423777.69409716304,"d":"423,777.7"},{"v":21680.635054858103,"d":"21,680.6"},{"v":38589.344993526705,"d":"38,589.3"},{"v":44616.90120634244,"d":"44,616.9"},{"v":723.3317710082608,"d":"723.3"},{"v":698.6883783783215,"d":"698.7"},null,{"v":530086.5955012769,"d":"530,086.6"},{"v":1800.8400355262986,"d":"1,800.8"},{"v":92.13169108771352,"d":"92.1"},{"v":-0.4735895945103905,"d":"-0.47"},{"v":-0.3812396235808643,"d":"-0.38"},{"v":1892.116897395921,"d":"1,892.1"}]
[null,null,17,80,4,{"$f":"F32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":790.4467292701878,"d":"790.45"}},{"$f":"I32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1345.1536002117998,"d":"1345.15"}},{"$f":"J32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":850.86034887769,"d":"850.86"}},{"$f":"K32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":287.28154778392707,"d":"287.28"}},{"$f":"(F32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L32","v":{"v":6490.256338106217,"d":"6490.26"}},{"$f":"M32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":59.22134895771062,"d":"59.22"}},{"$f":"N32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":118.79625820770613,"d":"118.80"}},{"$f":"O32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,R$2,FALSE))+S32","v":{"v":132.9838285847627,"d":"132.98"}},{"v":1,"d":"1.00"},{"v":35.51717557605385,"d":"35.52"},{"v":10.655152672816156,"d":"10.66"},{"v":16,"d":"16.00"},{"v":0.6424986768917023,"d":"0.64"},{"v":1.2888331667797737,"d":"1.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.19274960306751068,"d":"0.19"},{"v":0.3866499500339321,"d":"0.39"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37.44850741972533,"d":"37.45"},{"v":11.2345522259176,"d":"11.23"},{"v":6623.24016669098,"d":"6623"},{"v":601334.1375964173,"d":"601,334.1"},{"v":32698.98998978118,"d":"32,699.0"},{"v":54925.27919350845,"d":"54,925.3"},{"v":63504.46621777659,"d":"63,504.5"},{"v":1029.5380623544697,"d":"1,029.5"},{"v":992.3706063790476,"d":"992.4"},null,{"v":754484.781666217,"d":"754,484.8"},{"v":0.7418936170212767,"d":"0.7"},{"v":2428.768461348965,"d":"2,428.8"},{"v":132.07012647342376,"d":"132.1"},{"v":-0.6740731335550559,"d":"(0.7)"},{"v":-0.5426288725118201,"d":"(0.5)"},{"v":2559.6218858163224,"d":"2,559.6"},{"v":363817.042693715,"d":"363,817.0"},{"v":19783.426706331164,"d":"19,783.4"},{"v":33230.697204688244,"d":"33,230.7"},{"v":38421.24644634854,"d":"38,421.2"},{"v":622.8874593476137,"d":"622.9"},{"v":600.4005372322719,"d":"600.4"},null,{"v":456475.7010476628,"d":"456,475.7"},{"v":1469.4448622652244,"d":"1,469.4"},{"v":79.90459852122027,"d":"79.9"},{"v":-0.40782533150292777,"d":"-0.41"},{"v":-0.3282993918598569,"d":"-0.33"},{"v":1548.613336063082,"d":"1,548.6"}]
[null,null,18,81,4,{"$f":"F33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":698.9639504848169,"d":"698.96"}},{"$f":"I33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1189.4715223643275,"d":"1189.47"}},{"$f":"J33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":752.3855672241693,"d":"752.39"}},{"$f":"K33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":254.03286281650205,"d":"254.03"}},{"$f":"(F33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L33","v":{"v":6869.1446613600065,"d":"6869.14"}},{"$f":"M33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":55.66023550501,"d":"55.66"}},{"$f":"N33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":111.6527709234828,"d":"111.65"}},{"$f":"O33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,R$2,FALSE))+S33","v":{"v":143.68842932168664,"d":"143.69"}},{"v":1,"d":"1.00"},{"v":31.406576093524176,"d":"31.41"},{"v":9.421972828057253,"d":"9.42"},{"v":17,"d":"17.00"},{"v":0.6038637804921753,"d":"0.60"},{"v":1.211332717882812,"d":"1.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.18115913414765258,"d":"0.18"},{"v":0.36339981536484356,"d":"0.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33.22177259189916,"d":"33.22"},{"v":9.966531777569749,"d":"9.97"},{"v":7012.833090681693,"d":"7013"},{"v":531738.4066651039,"d":"531,738.4"},{"v":30732.725877400277,"d":"30,732.7"},{"v":48725.977632747316,"d":"48,726.0"},{"v":56336.84973371338,"d":"56,336.8"},{"v":913.3362512661541,"d":"913.3"},{"v":878.4037583539889,"d":"878.4"},null,{"v":669325.699918585,"d":"669,325.7"},{"v":0.7418936170212767,"d":"0.7"},{"v":2147.673632763085,"d":"2,147.7"},{"v":124.12845151393863,"d":"124.1"},{"v":-0.5979919066541849,"d":"(0.6)"},{"v":-0.4813834848566189,"d":"(0.5)"},{"v":2270.7227088855134,"d":"2,270.7"},{"v":312340.2727375561,"d":"312,340.3"},{"v":18052.237457734314,"d":"18,052.2"},{"v":28621.37651230738,"d":"28,621.4"},{"v":33091.96174367205,"d":"33,092.0"},{"v":536.4887889342092,"d":"536.5"},{"v":515.9696309670094,"d":"516.0"},null,{"v":393158.30687117105,"d":"393,158.3"},{"v":1261.531910804709,"d":"1,261.5"},{"v":72.91238307104676,"d":"72.9"},{"v":-0.3512572213668477,"d":"-0.35"},{"v":-0.28276206320031244,"d":"-0.28"},{"v":1333.8102745911885,"d":"1,333.8"}]
[null,null,19,82,4,{"$f":"F34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L34","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,R$2,FALSE))+S34","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,20,83,4,{"$f":"F35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L35","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,R$2,FALSE))+S35","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":19,"d":"19.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,21,84,4,{"$f":"F36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L36","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,R$2,FALSE))+S36","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,22,85,4,{"$f":"F37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L37","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,R$2,FALSE))+S37","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":21,"d":"21.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,23,86,4,{"$f":"F38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L38","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,R$2,FALSE))+S38","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,24,87,4,{"$f":"F39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L39","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,R$2,FALSE))+S39","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":23,"d":"23.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,25,88,4,{"$f":"F40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L40","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,R$2,FALSE))+S40","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":24,"d":"24.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,26,89,4,{"$f":"F41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L41","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,R$2,FALSE))+S41","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,27,90,4,{"$f":"F42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L42","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,R$2,FALSE))+S42","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":26,"d":"26.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,28,91,4,{"$f":"F43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L43","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,R$2,FALSE))+S43","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":27,"d":"27.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,29,92,4,{"$f":"F44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L44","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,R$2,FALSE))+S44","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28,"d":"28.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,30,93,4,{"$f":"F45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L45","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,R$2,FALSE))+S45","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":29,"d":"29.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,31,94,4,{"$f":"F46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L46","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,R$2,FALSE))+S46","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,32,95,4,{"$f":"F47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L47","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,R$2,FALSE))+S47","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":31,"d":"31.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,33,96,4,{"$f":"F48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L48","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,R$2,FALSE))+S48","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32,"d":"32.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,34,97,4,{"$f":"F49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L49","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,R$2,FALSE))+S49","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":33,"d":"33.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,35,98,4,{"$f":"F50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L50","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,R$2,FALSE))+S50","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":34,"d":"34.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,36,99,4,{"$f":"F51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L51","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,R$2,FALSE))+S51","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":35,"d":"35.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,37,100,4,{"$f":"F52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L52","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,R$2,FALSE))+S52","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36,"d":"36.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,38,101,4,{"$f":"F53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L53","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,R$2,FALSE))+S53","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37,"d":"37.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,39,102,4,{"$f":"F54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L54","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,R$2,FALSE))+S54","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":38,"d":"38.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,40,103,4,{"$f":"F55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L55","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,R$2,FALSE))+S55","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":39,"d":"39.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,{"$f":"SUM(AV56:AY56)","v":0},0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,41,104,4,{"$f":"F56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L56","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,R$2,FALSE))+S56","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,42,105,4,{"$f":"F57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L57","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,R$2,FALSE))+S57","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41,"d":"41.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,43,106,4,{"$f":"F58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L58","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,R$2,FALSE))+S58","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":42,"d":"42.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,44,107,4,{"$f":"F59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L59","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,R$2,FALSE))+S59","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":43,"d":"43.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,45,108,4,{"$f":"F60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L60","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,R$2,FALSE))+S60","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,46,109,4,{"$f":"F61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L61","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,R$2,FALSE))+S61","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45,"d":"45.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,47,110,4,{"$f":"F62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L62","v":{"v":9763.998564249821,"d":"9764.00"}},{"$f":"M62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,R$2,FALSE))+S62","v":{"v":311.00143575017944,"d":"311.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46,"d":"46.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},10075,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[{"$nulls":3},"TOTAL",{"$nulls":16},{"$f":"SUM(OFFSET(U17,0,0,time_horizon,1))","v":{"v":839.4078150331493,"d":"839.41"}},{"v":251.8223445099448,"d":"251.82"},{"v":45,"d":"45.00"},{"v":9.936127923314055,"d":"9.94"},{"v":19.931576013334475,"d":"19.93"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2.9808383769942166,"d":"2.98"},{"v":5.979472804000341,"d":"5.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":869.2755189697979,"d":"869.28"},{"v":260.78265569093935,"d":"260.78"},{"$f":"VLOOKUP(time_horizon,$C$17:$AL$63,36)","v":{"v":3761.420329482963,"d":"3761"}},{"v":14211844.448717108,"d":"R$ 14,211,844.45"},{"v":505684.0724924886,"d":"R$ 505,684.07"},{"v":1274956.036040816,"d":"R$ 1,274,956.04"},{"v":1474100.8823032721,"d":"R$ 1,474,100.88"},{"v":23898.20836973977,"d":"R$ 23,898.21"},{"v":23323.420264427943,"d":"R$ 23,323.42"},{"v":0,"d":"R$ 0.00"},{"v":17513807.06818785,"d":"R$ 17,513,807"},"NA",{"$f":"SUM(OFFSET(AV17,0,0,time_horizon,1))","v":{"v":62392.29833401819,"d":"62392.30"}},{"v":2217.1233642449783,"d":"2217.12"},{"v":-15.646959341456363,"d":"-15.65"},{"v":-12.59580226987237,"d":"-12.60"},{"v":64581.17893665184,"d":"64581.18"},{"v":12257305.951886578,"d":"R$ 12,257,305.95"},{"v":433833.35940214345,"d":"R$ 433,833.36"},{"v":1099413.1688513006,"d":"R$ 1,099,413.17"},{"v":1271138.6717711538,"d":"R$ 1,271,138.67"},{"v":20607.773327803712,"d":"R$ 20,607.77"},{"v":20114.654662937064,"d":"R$ 20,114.65"},{"v":0,"d":"R$ 0.00"},{"v":15102413.579901915,"d":"R$ 15,102,413.58"},{"v":53898.01899627229,"d":"53898.02"},{"v":1905.267824329333,"d":"1905.27"},{"v":-13.492601051482282,"d":"-13.49"},{"v":-10.861543846443237,"d":"-10.86"},{"v":55778.9326757037,"d":"55778.93"}]
[]
[]
[{"$nulls":54},{"$f":"BC15","v":"CHD"},{"$f":"BD15","v":"Stroke"}]

{"sheet":"Trace_CARDIO_Dakar","index":27,"n_rows":68,"n_cols":85,"rows_kept":68,"merged":[[6,5,6,10],[6,20,6,22],[7,23,7,28],[7,29,7,34],[14,20,14,22],[14,23,14,28],[14,29,14,34]]}
["Dakar"]
[{"$nulls":4},"Post intervention",24,24,24,24,24,24,null,25,25,25,25,25,25]
[{"$nulls":5},{"$f":"IF(F4=\"Controlled\",25,24)","v":25},{"$f":"IF(G4=\"Controlled\",25,24)","v":25},25,24,24,24,null,{"$f":"IF(M4=\"Controlled\",25,24)","v":25},{"$f":"IF(N4=\"Controlled\",25,24)","v":25},25,24,24,24]
[{"$nulls":4},"HTN Defn",{"$f":"VLOOKUP(F8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(G8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(H8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(I8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(J8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(K8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},null,{"$f":"VLOOKUP(M8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(N8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(O8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(P8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(Q8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(R8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"}]
[]
[null,null,"CARDIO phase"]
[{"$nulls":5},"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",{"$nulls":17},"Costs (undiscounted)",{"$nulls":8},"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","Total Costs","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,0,{"$f":"CEILING(age_Dakar,1)","v":58},{"$f":"IF(D9<60,1,IF(D9<70,2,IF(D9<80,3,4)))","v":1},{"$f":"population_Dakar*VLOOKUP(F8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":93.73798664138438,"d":"93.74"}},{"$f":"population_Dakar*VLOOKUP(G8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":200.35600198158494,"d":"200.36"}},{"$f":"population_Dakar*VLOOKUP(H8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":403.57423256290684,"d":"403.57"}},{"$f":"population_Dakar*VLOOKUP(I8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2057.2196784078214,"d":"2057.22"}},{"$f":"population_Dakar*VLOOKUP(J8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":1424.0639088404685,"d":"1424.06"}},{"$f":"population_Dakar*VLOOKUP(K8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":1057.048191565834,"d":"1057.05"}},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(F9:S9)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$nulls":3},"<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":7},"(undiscounted)"]
[null,null,1,{"$f":"D9+1","v":59},{"$f":"IF(D10<60,1,IF(D10<70,2,IF(D10<80,3,4)))","v":1},{"$f":"(F$9*(1-'Model Sensitivity control'!$F37))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":93.09320249122115,"d":"93.09"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$F38))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":198.9778373858162,"d":"198.98"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$F39))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":400.79821530571553,"d":"400.80"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$F40))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":2029.9839729623068,"d":"2029.98"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$F41))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1405.2106062185603,"d":"1405.21"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$F42))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":1043.053841089135,"d":"1043.05"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$F37))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$F38))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$F39))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$F40))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$F41))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$F42))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":64.88232454724518,"d":"64.88"}},{"$f":"F9*'Model Sensitivity control'!$F37*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,M$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G9*'Model Sensitivity control'!$F38*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,N$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H9*'Model Sensitivity control'!$F39*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,O$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I9*'Model Sensitivity control'!$F40*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,P$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$F41*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$F42*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,R$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$F37*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$F38*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$F39*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$F40*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$F41*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$F42*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(SUM(F10:S10)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F10:K10)*r_CHD_CARDIO_Dakar","v":{"v":100.10865246643691,"d":"100.11"}},{"$f":"SUM(F10:K10)*r_Stroke_CARDIO_Dakar","v":{"v":30.03259573993107,"d":"30.03"}},null,{"$f":"M10*r_CHD_CARDIO_Cat1","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_CHD_CARDIO_Cat2","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_CHD_CARDIO_Cat3","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_CHD_CARDIO_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_CHD_CARDIO_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_CHD_CARDIO_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"M10*r_Stroke_CARDIO_Cat1","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_Stroke_CARDIO_Cat2","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_Stroke_CARDIO_Cat3","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_Stroke_CARDIO_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_Stroke_CARDIO_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_Stroke_CARDIO_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)","v":{"v":100.10865246643691,"d":"100.11"}},{"$f":"SUM(V10,AD10:AI10)","v":{"v":30.03259573993107,"d":"30.03"}},{"$f":"SUM(S10,L10)","v":{"v":64.88232454724518,"d":"64.88"}},{"$f":"SUM(F10:K10)*c_HTNuncontrolled_Dakar","v":{"v":3861805.7781819147,"d":"R$ 3,861,805.8"}},{"$f":"SUM(M10:R10)*c_HTN_Dakar","v":{"v":0,"d":"R$ 0.0"}},{"$f":"SUM(U10,X10:AC10)*c_CHD_Dakar","v":{"v":596958.3123875565,"d":"R$ 596,958.3"}},{"$f":"SUM(V10,AD10:AI10)*c_Stroke_Dakar","v":{"v":690201.6619501677,"d":"R$ 690,201.7"}},{"$f":"SUM(U10,X10:AC10)*c_productivity_Dakar","v":{"v":11189.589079312624,"d":"R$ 11,189.6"}},{"$f":"SUM(U10,AD10:AI10)*c_productivity_Dakar","v":{"v":11189.589079312624,"d":"R$ 11,189.6"}},null,{"$f":"SUM(AM10:AS10)","v":{"v":5171344.930678265,"d":"R$ 5,171,344.9"}},{"$f":"IF(E10=1,u_HTN_50_59,IF(E10=2,u_HTN_60_59,IF(E10=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"SUM(F10:K10)*AU10","v":{"v":4366.513769908372,"d":"4366.51"}},{"$f":"SUM(M10:R10)*AU10","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)*u_CHD","v":{"v":-1.8019557443958643,"d":"-1.80"}},{"$f":"SUM(V10,AD10:AI10)*u_Stroke","v":{"v":-1.4505743742386707,"d":"-1.45"}},{"$f":"SUM(AV10:AY10)","v":{"v":4363.261239789737,"d":"4363.26"}},{"$f":"AM10/(1+disc_c_Dakar)^C10","v":{"v":3749325.9982348685,"d":"R$ 3,749,326.0"}},{"$f":"AN10/(1+disc_c_Dakar)^C10","v":{"v":0,"d":"R$ 0.0"}},{"$f":"AO10/(1+disc_c_Dakar)^C10","v":{"v":579571.1770752976,"d":"R$ 579,571.2"}},{"$f":"AP10/(1+disc_c_Dakar)^C10","v":{"v":670098.7009224929,"d":"R$ 670,098.7"}},{"$f":"AQ10/(1+disc_c_Dakar)^C10","v":{"v":10863.678717779247,"d":"R$ 10,863.7"}},{"$f":"AR10/(1+disc_c_Dakar)^C10","v":{"v":10863.678717779247,"d":"R$ 10,863.7"}},null,{"$f":"SUM(BA10:BG10)","v":{"v":5020723.233668217,"d":"R$ 5,020,723.2"}},{"$f":"AV10/(1+disc_b_Dakar)^C10","v":{"v":4239.333757192594,"d":"4239.33"}},{"$f":"AW10/(1+disc_b_Dakar)^C10","v":{"v":0,"d":"0.00"}},{"$f":"AX10/(1+disc_b_Dakar)^C10","v":{"v":-1.749471596500839,"d":"-1.75"}},{"$f":"AY10/(1+disc_b_Dakar)^C10","v":{"v":-1.4083246351831755,"d":"-1.41"}},{"$f":"SUM(BI10:BL10)","v":{"v":4236.17596096091,"d":"4236.18"}}]
[null,null,{"$f":"D12-D9","v":1},{"$f":"D9+C11","v":59},{"$f":"IF(D11<60,1,IF(D11<70,2,IF(D11<80,3,4)))","v":1},{"$f":"(F$9*(1-'Model Sensitivity control'!$G37))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$G38))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$G39))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$G40))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":1887.5949982086559,"d":"1887.59"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$G41))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1306.6450509248232,"d":"1306.65"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$G42))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":969.8910136857204,"d":"969.89"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$G37))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$G38))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$G39))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$G40))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$G41))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$G42))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":55.86893718079998,"d":"55.87"}},{"$f":"F9*'Model Sensitivity control'!$G37*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,M3,FALSE))","v":{"v":93.09320249122115,"d":"93.09"}},{"$f":"G9*'Model Sensitivity control'!$G38*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,N3,FALSE))","v":{"v":198.9778373858162,"d":"198.98"}},{"$f":"H9*'Model Sensitivity control'!$G39*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,O3,FALSE))","v":{"v":400.79821530571553,"d":"400.80"}},{"$f":"I9*'Model Sensitivity control'!$G40*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,P3,FALSE))","v":{"v":142.38897475365067,"d":"142.39"}},{"$f":"J9*'Model Sensitivity control'!$G41*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,Q3,FALSE))","v":{"v":98.5655552937371,"d":"98.57"}},{"$f":"K9*'Model Sensitivity control'!$G42*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,R3,FALSE))","v":{"v":73.16282740341454,"d":"73.16"}},{"$f":"(F9*'Model Sensitivity control'!$G37*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$G38*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$G39*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$G40*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$G41*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$G42*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":9.0133873664452,"d":"9.01"}},{"$f":"IF(SUM(F11:S11)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F11:K11)*r_CHD_2y_CARDIO_DK","v":{"v":80.61420674515269,"d":"80.61"}},{"$f":"SUM(F11:K11)*r_Stroke_2y_CARDIO_DK","v":{"v":24.184262023545806,"d":"24.18"}},null,{"$f":"M11*r_CHD_CARDIO_Cat1","v":{"v":1.8022090464930944,"d":"1.80"}},{"$f":"N11*r_CHD_CARDIO_Cat2","v":{"v":3.8520498703669195,"d":"3.85"}},{"$f":"O11*r_CHD_CARDIO_Cat3","v":{"v":7.448763863612376,"d":"7.45"}},{"$f":"P11*r_CHD_CARDIO_Cat4","v":{"v":2.287924295119908,"d":"2.29"}},{"$f":"Q11*r_CHD_CARDIO_Cat5","v":{"v":0.9731561772651149,"d":"0.97"}},{"$f":"R11*r_CHD_CARDIO_Cat6","v":{"v":0.7223502898313027,"d":"0.72"}},{"$f":"M11*r_Stroke_CARDIO_Cat1","v":{"v":0.5406627139479283,"d":"0.54"}},{"$f":"N11*r_Stroke_CARDIO_Cat2","v":{"v":1.1556149611100757,"d":"1.16"}},{"$f":"O11*r_Stroke_CARDIO_Cat3","v":{"v":2.327738707378867,"d":"2.33"}},{"$f":"P11*r_Stroke_CARDIO_Cat4","v":{"v":0.6119508355621923,"d":"0.61"}},{"$f":"Q11*r_Stroke_CARDIO_Cat5","v":{"v":0.22325347596082049,"d":"0.22"}},{"$f":"R11*r_Stroke_CARDIO_Cat6","v":{"v":0.16571565472600472,"d":"0.17"}},{"$f":"SUM(U11,X11:AC11)","v":{"v":97.70066028784139,"d":"97.70"}},{"$f":"SUM(V11,AD11:AI11)","v":{"v":29.209198372231693,"d":"29.21"}},{"$f":"SUM(S11,L11)","v":{"v":64.88232454724518,"d":"64.88"}},{"$f":"SUM(F11:K11)*c_HTNuncontrolled_Dakar","v":{"v":3109785.235760277,"d":"R$ 3,109,785.2"}},{"$f":"SUM(M11:R11)*c_HTN_Dakar","v":{"v":752020.5424216373,"d":"R$ 752,020.5"}},{"$f":"SUM(U11,X11:AC11)*c_CHD_Dakar","v":{"v":582599.2044407309,"d":"R$ 582,599.2"}},{"$f":"SUM(V11,AD11:AI11)*c_Stroke_Dakar","v":{"v":671278.5479924926,"d":"R$ 671,278.5"}},{"$f":"SUM(U11,X11:AC11)*c_productivity_Dakar","v":{"v":10920.437089740932,"d":"R$ 10,920.4"}},{"$f":"SUM(U11,AD11:AI11)*c_productivity_Dakar","v":{"v":9572.26769829693,"d":"R$ 9,572.3"}},null,{"$f":"SUM(AM11:AS11)","v":{"v":5136176.235403176,"d":"R$ 5,136,176.2"}},{"$f":"IF(E11=1,u_HTN_50_59,IF(E11=2,u_HTN_60_59,IF(E11=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"SUM(F11:K11)*AU11","v":{"v":3516.209989151182,"d":"3516.21"}},{"$f":"SUM(M11:R11)*AU11","v":{"v":850.3037807571894,"d":"850.30"}},{"$f":"SUM(U11,X11:AC11)*u_CHD","v":{"v":-1.7586118851811448,"d":"-1.76"}},{"$f":"SUM(V11,AD11:AI11)*u_Stroke","v":{"v":-1.4108042813787909,"d":"-1.41"}},{"$f":"SUM(AV11:AY11)","v":{"v":4363.344353741812,"d":"4363.34"}},{"$f":"AM11/(1+disc_c_Dakar)^C11","v":{"v":3019208.9667575504,"d":"R$ 3,019,209.0"}},{"$f":"AN11/(1+disc_c_Dakar)^C11","v":{"v":730117.0314773178,"d":"R$ 730,117.0"}},{"$f":"AO11/(1+disc_c_Dakar)^C11","v":{"v":565630.2955735251,"d":"R$ 565,630.3"}},{"$f":"AP11/(1+disc_c_Dakar)^C11","v":{"v":651726.7456237791,"d":"R$ 651,726.7"}},{"$f":"AQ11/(1+disc_c_Dakar)^C11","v":{"v":10602.366106544594,"d":"R$ 10,602.4"}},{"$f":"AR11/(1+disc_c_Dakar)^C11","v":{"v":9293.4637847543,"d":"R$ 9,293.5"}},null,{"$f":"SUM(BA11:BG11)","v":{"v":4986578.869323472,"d":"R$ 4,986,578.9"}},{"$f":"AV11/(1+disc_b_Dakar)^C11","v":{"v":3413.7961059720215,"d":"3413.80"}},{"$f":"AW11/(1+disc_b_Dakar)^C11","v":{"v":825.5376512205722,"d":"825.54"}},{"$f":"AX11/(1+disc_b_Dakar)^C11","v":{"v":-1.707390179787519,"d":"-1.71"}},{"$f":"AY11/(1+disc_b_Dakar)^C11","v":{"v":-1.3697128945425154,"d":"-1.37"}},{"$f":"SUM(BI11:BL11)","v":{"v":4236.256654118264,"d":"4236.26"}}]
[{"$nulls":3},{"$f":"IF('Model Specification_Old_input'!E5=\"Two Year\",D9+2,D9+1)","v":{"v":59,"d":"59.00"}},{"$f":"IF($C12=\"Y1\",E10,E11)","v":1},{"$f":"F11","v":{"v":0,"d":"0.00"}},{"$f":"G11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":1887.5949982086559,"d":"1887.59"},{"v":1306.6450509248232,"d":"1306.65"},{"v":969.8910136857204,"d":"969.89"},{"v":55.86893718079998,"d":"55.87"},{"v":93.09320249122115,"d":"93.09"},{"v":198.9778373858162,"d":"198.98"},{"v":400.79821530571553,"d":"400.80"},{"v":142.38897475365067,"d":"142.39"},{"v":98.5655552937371,"d":"98.57"},{"v":73.16282740341454,"d":"73.16"},{"v":9.0133873664452,"d":"9.01"},null,{"$f":"U11","v":{"v":80.61420674515269,"d":"80.61"}},{"$f":"V11","v":{"v":24.184262023545806,"d":"24.18"}},null,{"$f":"X11","v":{"v":1.8022090464930944,"d":"1.80"}},{"v":3.8520498703669195,"d":"3.85"},{"v":7.448763863612376,"d":"7.45"},{"v":2.287924295119908,"d":"2.29"},{"v":0.9731561772651149,"d":"0.97"},{"v":0.7223502898313027,"d":"0.72"},{"v":0.5406627139479283,"d":"0.54"},{"v":1.1556149611100757,"d":"1.16"},{"v":2.327738707378867,"d":"2.33"},{"v":0.6119508355621923,"d":"0.61"},{"v":0.22325347596082049,"d":"0.22"},{"v":0.16571565472600472,"d":"0.17"},{"v":97.70066028784139,"d":"97.70"},{"v":29.209198372231693,"d":"29.21"},{"v":64.88232454724518,"d":"64.88"},{"v":3109785.235760277,"d":"3109785.24"},{"v":752020.5424216373,"d":"752020.54"},{"v":582599.2044407309,"d":"582599.20"},{"v":671278.5479924926,"d":"671278.55"},{"v":10920.437089740932,"d":"10920.44"},{"v":9572.26769829693,"d":"9572.27"},null,{"$f":"AT11","v":{"v":5136176.235403176,"d":"5136176.24"}},{"v":0.8444042553191489,"d":"0.84"},{"v":3516.209989151182,"d":"3516.21"},{"v":850.3037807571894,"d":"850.30"},{"v":-1.7586118851811448,"d":"-1.76"},{"v":-1.4108042813787909,"d":"-1.41"},{"v":4363.344353741812,"d":"4363.34"},{"v":3019208.9667575504,"d":"3019208.97"},{"v":730117.0314773178,"d":"730117.03"},{"v":565630.2955735251,"d":"565630.30"},{"v":651726.7456237791,"d":"651726.75"},{"v":10602.366106544594,"d":"10602.37"},{"v":9293.4637847543,"d":"9293.46"},null,{"$f":"BH11","v":{"v":4986578.869323472,"d":"4986578.87"}},{"v":3413.7961059720215,"d":"3413.80"},{"v":825.5376512205722,"d":"825.54"},{"v":-1.707390179787519,"d":"-1.71"},{"v":-1.3697128945425154,"d":"-1.37"},{"v":4236.256654118264,"d":"4236.26"}]
[{"$nulls":17},{"$f":"SUM(M11:R11)/population_Dakar","v":{"v":0.1923198267061794,"d":"19%"}}]
[{"$nulls":38},"Costs (undiscounted)",{"$nulls":6},"Total Costs",null,"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Projected phase",null,null,"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",null,null,"CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(undiscounted)","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)",null,null,"Progr + Maint. cost",null,"Cost w/o Programme cost","Cumulative Cost CARDIO","Cumulative Cost","Incremental cost","Breakeven","Year",null,"Breakeven Year",{"$f":"IFERROR(VLOOKUP(\"Yes\",$BV$15:$BW$62,2,0),\"Breakeven not reached\")","v":13},null,null,{"$f":"BC15","v":"CHD"},{"$f":"BD15","v":"Stroke"},null,{"$f":"CC15","v":"CHD"},{"$f":"CD15","v":"Stroke"}]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":29},0,null,{"$f":"(BH12-BP16)","v":{"v":4986578.869323472,"d":"4,986,578.9"}},{"$f":"SUM(BR$16:BR16)","v":{"v":4986578.869323472,"d":"4,986,578.9"}},{"$f":"Trace_SoC_Dakar!BH12","v":{"v":5031896.879061034,"d":"5,031,896.9"}},{"$f":"BT16-BS16","v":{"v":45318.00973756239,"d":"45,318.01"}},null,2,{"$nulls":5},{"$f":"(-BC17+Trace_SoC_Dakar!BC17)*exchange_SP","v":3336.410230227951},{"$f":"(-BD17+Trace_SoC_Dakar!BD17)*exchange_SP","v":4659.568726765015},null,{"$f":"CC16","v":3336.410230227951},{"$f":"CD16","v":4659.568726765015}]
[null,null,1,{"$f":"D12+1","v":60},{"$f":"IF(D17<60,1,IF(D17<70,2,IF(D17<80,3,4)))","v":2},{"$f":"F12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1847.7098689990812,"d":"1847.71"}},{"$f":"J12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1279.035470089609,"d":"1279.04"}},{"$f":"K12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":949.3970897047965,"d":"949.40"}},{"$f":"(F$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L12","v":{"v":143.85757120651266,"d":"143.86"}},{"$f":"M12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":92.07117887938313,"d":"92.07"}},{"$f":"N12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":196.7933594368494,"d":"196.79"}},{"$f":"O12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":396.3980525799396,"d":"396.40"}},{"$f":"P12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":140.8257575651845,"d":"140.83"}},{"$f":"Q12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":97.48345346322348,"d":"97.48"}},{"$f":"R12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":72.35960939056154,"d":"72.36"}},{"$f":"(M12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,R$2,FALSE))+S12","v":{"v":20.068588684858753,"d":"20.07"}},{"$f":"IF(SUM(F17:S17)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F17:K17)*r_CHD_CARDIO_Dakar","v":{"v":78.91081801228938,"d":"78.91"}},{"$f":"SUM(F17:K17)*r_Stroke_CARDIO_Dakar","v":{"v":23.67324540368681,"d":"23.67"}},{"v":0,"d":"0.00"},{"$f":"M17*r_CHD_CARDIO_Cat1","v":{"v":1.7824234966388208,"d":"1.78"}},{"$f":"N17*r_CHD_CARDIO_Cat2","v":{"v":3.809760145487556,"d":"3.81"}},{"$f":"O17*r_CHD_CARDIO_Cat3","v":{"v":7.366987618474224,"d":"7.37"}},{"$f":"P17*r_CHD_CARDIO_Cat4","v":{"v":2.262806320991443,"d":"2.26"}},{"$f":"Q17*r_CHD_CARDIO_Cat5","v":{"v":0.9624723833407973,"d":"0.96"}},{"$f":"R17*r_CHD_CARDIO_Cat6","v":{"v":0.7144199680412101,"d":"0.71"}},{"$f":"M17*r_Stroke_CARDIO_Cat1","v":{"v":0.5347270489916462,"d":"0.53"}},{"$f":"N17*r_Stroke_CARDIO_Cat2","v":{"v":1.1429280436462668,"d":"1.14"}},{"$f":"O17*r_Stroke_CARDIO_Cat3","v":{"v":2.3021836307731944,"d":"2.30"}},{"$f":"P17*r_Stroke_CARDIO_Cat4","v":{"v":0.6052325340483138,"d":"0.61"}},{"$f":"Q17*r_Stroke_CARDIO_Cat5","v":{"v":0.2208024879428888,"d":"0.22"}},{"$f":"R17*r_Stroke_CARDIO_Cat6","v":{"v":0.16389634560945407,"d":"0.16"}},{"$f":"SUM(U17,X17:AC17)","v":{"v":95.80968794526345,"d":"95.81"}},{"$f":"SUM(V17,AD17:AI17)","v":{"v":28.643015494698574,"d":"28.64"}},{"$f":"SUM(S17,L17)","v":{"v":163.9261598913714,"d":"164"}},{"$f":"SUM(F17:K17)*c_HTNuncontrolled_Dakar","v":{"v":3044075.0669687535,"d":"3,044,075.1"}},{"$f":"SUM(M17:R17)*c_HTN_Dakar","v":{"v":743764.4857990859,"d":"743,764.5"}},{"$f":"SUM(U17,X17:AC17)*c_CHD_Dakar","v":{"v":571323.1395793511,"d":"571,323.1"}},{"$f":"SUM(V17,AD17:AI17)*c_Stroke_Dakar","v":{"v":658266.6736135654,"d":"658,266.7"}},{"$f":"SUM(U17,X17:AC17)*c_productivity_Dakar","v":{"v":10709.074705446663,"d":"10,709.1"}},{"$f":"SUM(U17,AD17:AI17)*c_productivity_Dakar","v":{"v":9375.706190048824,"d":"9,375.7"}},null,{"$f":"IF(SUM(AM17:AR17)=0,0,IF(program_cost_include=1,SUM(c_program_Dakar,AM17:AS17),SUM(AM17:AS17)))+IF(program_m_cost_include=1,c_m_program_Dakar,0)","v":{"v":7340510.069096252,"d":"7,340,510.1"}},{"$f":"IF(E17=1,u_HTN_50_59,IF(E17=2,u_HTN_60_59,IF(E17=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.8"}},{"$f":"SUM(F17:K17)*AU17","v":{"v":3342.2199755240217,"d":"3,342.2"}},{"$f":"SUM(M17:R17)*AU17","v":{"v":816.6107822033463,"d":"816.6"}},{"$f":"SUM(U17,X17:AC17)*u_CHD","v":{"v":-1.724574383014742,"d":"(1.7)"}},{"$f":"SUM(V17,AD17:AI17)*u_Stroke","v":{"v":-1.3834576483939411,"d":"(1.4)"}},{"$f":"SUM(AV17:AY17)","v":{"v":4155.7227256959595,"d":"4,155.7"}},{"$f":"AM17/(1+disc_c_Dakar)^C17","v":{"v":2955412.6863774303,"d":"2,955,412.7"}},{"$f":"AN17/(1+disc_c_Dakar)^C17","v":{"v":722101.4425233844,"d":"722,101.4"}},{"$f":"AO17/(1+disc_c_Dakar)^C17","v":{"v":554682.6597857777,"d":"554,682.7"}},{"$f":"AP17/(1+disc_c_Dakar)^C17","v":{"v":639093.857877248,"d":"639,093.9"}},{"$f":"AQ17/(1+disc_c_Dakar)^C17","v":{"v":10397.159908200643,"d":"10,397.2"}},{"$f":"AR17/(1+disc_c_Dakar)^C17","v":{"v":9102.627368979442,"d":"9,102.6"}},null,{"$f":"AT17/(1+disc_c_Dakar)^C17","v":{"v":7126708.804947818,"d":"7,126,708.8"}},{"$f":"AV17/(1+disc_b_Dakar)^C17","v":{"v":3244.8737626446814,"d":"3,244.9"}},{"$f":"AW17/(1+disc_b_Dakar)^C17","v":{"v":792.8260021391711,"d":"792.8"}},{"$f":"AX17/(1+disc_b_Dakar)^C17","v":{"v":-1.6743440611793612,"d":"-1.67"}},{"$f":"AY17/(1+disc_b_Dakar)^C17","v":{"v":-1.3431627654310108,"d":"-1.34"}},{"$f":"SUM(BI17:BL17)","v":{"v":4034.682257957242,"d":"4,034.7"}},{"$f":"BM17/Trace_SoC_Dakar!BM17","v":{"v":1.0006560328010274,"d":"1.00"}},null,{"$f":"(IF(program_cost_include=1,c_program_Dakar,0)+IF(program_m_cost_include=1,c_m_program_Dakar,0))/(1+disc_c_Dakar)^C17","v":2235918.3711067964},null,{"$f":"(BH17-BP17)","v":{"v":4890790.433841022,"d":"4,890,790.4"}},{"$f":"SUM(BR$16:BR17)","v":{"v":9877369.303164493,"d":"9,877,369.3"}},{"$f":"BT16+Trace_SoC_Dakar!BH17","v":{"v":9964288.176913185,"d":"9,964,288.2"}},{"$f":"BT17-BS17","v":{"v":86918.87374869175,"d":"86,918.87"}},{"$f":"IF(SUM(BP$16:BP17)>SUM(BU$16:BU17),\"No\",\"Yes\")","v":"No"},{"$f":"BW16+1","v":3},{"$nulls":5},{"$f":"(-BC18+Trace_SoC_Dakar!BC18)*exchange_SP","v":3130.4417608740464},{"$f":"(-BD18+Trace_SoC_Dakar!BD18)*exchange_SP","v":4389.520194804232},null,{"$f":"CF16+CC17","v":6466.851991101998},{"$f":"CG16+CD17","v":9049.088921569248}]
[null,null,2,{"$f":"D17+1","v":61},2,{"$f":"F17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1808.6675177866796,"d":"1808.67"}},{"$f":"J17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1252.009283308776,"d":"1252.01"}},{"$f":"K17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":929.3362050181947,"d":"929.34"}},{"$f":"(F17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L17","v":{"v":229.98699388634873,"d":"229.99"}},{"$f":"M17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":91.06037555254123,"d":"91.06"}},{"$f":"N17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":194.632863776424,"d":"194.63"}},{"$f":"O17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":392.0461970353684,"d":"392.05"}},{"$f":"P17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":139.27970215474602,"d":"139.28"}},{"$f":"Q17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":96.41323148635763,"d":"96.41"}},{"$f":"R17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":71.56520950569879,"d":"71.57"}},{"$f":"(M17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,R$2,FALSE))+S17","v":{"v":31.00242048886434,"d":"31.00"}},{"v":1,"d":"1.00"},{"v":77.2434221061547,"d":"77.24"},{"v":23.173026631846408,"d":"23.17"},{"v":0,"d":"0.00"},{"v":1.7628551624198798,"d":"1.76"},{"v":3.767934698302033,"d":"3.77"},{"v":7.28610915374519,"d":"7.29"},{"v":2.237964104511806,"d":"2.24"},{"v":0.9519058814352573,"d":"0.95"},{"v":0.7065767092793735,"d":"0.71"},{"v":0.5288565487259639,"d":"0.53"},{"v":1.1303804094906098,"d":"1.13"},{"v":2.2769091105453714,"d":"2.28"},{"v":0.5985879893995434,"d":"0.60"},{"v":0.21837840809397077,"d":"0.22"},{"v":0.16209700977585628,"d":"0.16"},{"$f":"SUM(U18,X18:AC18)","v":{"v":93.95676781584822,"d":"93.96"}},{"$f":"SUM(V18,AD18:AI18)","v":{"v":28.088236107877727,"d":"28.09"}},{"$f":"SUM(S18,L18)","v":{"v":260.9894143752131,"d":"261"}},{"v":2979753.362638685,"d":"2,979,753.4"},{"v":735599.0682842581,"d":"735,599.1"},{"v":560273.9840249349,"d":"560,274.0"},{"v":645516.8714281243,"d":"645,516.9"},{"v":10501.96558616355,"d":"10,502.0"},{"v":9183.235455411967,"d":"9,183.2"},null,{"$f":"IF(SUM(AM18:AR18)=0,,IF(program_m_cost_include=1,SUM(c_m_program_Dakar,AM18:AS18),SUM(AM18:AS18)))","v":{"v":4940828.487417579,"d":"4,940,828.5"}},{"v":0.8199468085106384,"d":"0.8"},{"v":3271.598430278826,"d":"3,271.6"},{"v":807.6456217108598,"d":"807.6"},{"v":-1.6912218206852678,"d":"(1.7)"},{"v":-1.3566618040104943,"d":"(1.4)"},{"$f":"SUM(AV18:AY18)","v":{"v":4076.19616836499,"d":"4,076.2"}},{"v":2808703.329850773,"d":"2,808,703.3"},{"v":693372.6725273429,"d":"693,372.7"},{"v":528111.9653359741,"d":"528,112.0"},{"v":608461.5622849696,"d":"608,461.6"},{"v":9899.109799381233,"d":"9,899.1"},{"v":8656.08017288337,"d":"8,656.1"},null,{"v":4657204.719971325,"d":"4,657,204.7"},{"v":3083.7952967092338,"d":"3,083.8"},{"v":761.2834590544442,"d":"761.3"},{"v":-1.5941387696156735,"d":"-1.59"},{"v":-1.278783866538311,"d":"-1.28"},{"$f":"SUM(BI18:BL18)","v":{"v":3842.205833127524,"d":"3,842.2"}},null,null,{"$f":"(IF(program_m_cost_include=1,c_m_program_Dakar,0))/(1+disc_c_Dakar)^C18","v":0},null,{"$f":"(BH18-BP18)","v":{"v":4657204.719971325,"d":"4,657,204.7"}},{"$f":"SUM(BR$16:BR18)","v":{"v":14534574.023135819,"d":"14,534,574.0"}},{"$f":"BT17+Trace_SoC_Dakar!BH18","v":{"v":14658378.875524132,"d":"14,658,378.9"}},{"v":123804.85238831304,"d":"123,804.85"},{"$f":"IF(SUM(BP$16:BP18)>SUM(BU$16:BU18),\"No\",\"Yes\")","v":"No"},{"$f":"BW17+1","v":4},{"$nulls":5},{"$f":"(-BC19+Trace_SoC_Dakar!BC19)*exchange_SP","v":2936.302918081789},{"$f":"(-BD19+Trace_SoC_Dakar!BD19)*exchange_SP","v":4134.418517450736},null,{"$f":"CF17+CC18","v":9403.154909183786},{"$f":"CG17+CD18","v":13183.507439019984}]
[null,null,3,{"$f":"D18+1","v":62},2,{"$f":"F18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1770.4501365621356,"d":"1770.45"}},{"$f":"J18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1225.5541633896473,"d":"1225.55"}},{"$f":"K18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":909.6992094489847,"d":"909.70"}},{"$f":"(F18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L18","v":{"v":314.29649059923133,"d":"314.30"}},{"$f":"M18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":90.0606693288101,"d":"90.06"}},{"$f":"N18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":192.49608711501395,"d":"192.50"}},{"$f":"O18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":387.742118331671,"d":"387.74"}},{"$f":"P18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":137.7506201117758,"d":"137.75"}},{"$f":"Q18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":95.35475894018053,"d":"95.35"}},{"$f":"R18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":70.77953093901873,"d":"70.78"}},{"$f":"(M18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,R$2,FALSE))+S18","v":{"v":41.81621523353026,"d":"41.82"}},{"v":1,"d":"1.00"},{"v":75.61125849361203,"d":"75.61"},{"v":22.68337754808361,"d":"22.68"},{"v":0,"d":"0.00"},{"v":1.7435016591346792,"d":"1.74"},{"v":3.7265684317382455,"d":"3.73"},{"v":7.206118613144128,"d":"7.21"},{"v":2.2133946182759803,"d":"2.21"},{"v":0.9414553838582074,"d":"0.94"},{"v":0.698819557724442,"d":"0.70"},{"v":0.5230504977404038,"d":"0.52"},{"v":1.1179705295214735,"d":"1.12"},{"v":2.25191206660754,"d":"2.25"},{"v":0.5920163918762261,"d":"0.59"},{"v":0.21598094100276521,"d":"0.22"},{"v":0.16031742794854845,"d":"0.16"},{"v":92.14111675748772,"d":"92.14"},{"v":27.54462540278056,"d":"27.54"},{"v":356.1127058327616,"d":"356"},{"v":2916790.784334389,"d":"2,916,790.8"},{"v":727523.2947958182,"d":"727,523.3"},{"v":549447.0678195955,"d":"549,447.1"},{"v":633023.7451142671,"d":"633,023.7"},{"v":10299.022196617032,"d":"10,299.0"},{"v":8994.769743023424,"d":"8,994.8"},null,{"v":4846078.68400371,"d":"4,846,078.7"},{"v":0.8199468085106384,"d":"0.8"},{"v":3202.4691275219593,"d":"3,202.5"},{"v":798.7788852220818,"d":"798.8"},{"v":-1.658540101634779,"d":"(1.7)"},{"v":-1.3304054069543012,"d":"(1.3)"},{"v":3998.259067235452,"d":"3,998.3"},{"v":2669276.7583617764,"d":"2,669,276.8"},{"v":665786.875217523,"d":"665,786.9"},{"v":502821.9013711526,"d":"502,821.9"},{"v":579306.400513822,"d":"579,306.4"},{"v":9425.064262727134,"d":"9,425.1"},{"v":8231.488508130049,"d":"8,231.5"},null,{"v":4434848.488235131,"d":"4,434,848.5"},{"v":2930.712911387711,"d":"2,930.7"},{"v":730.9958344784029,"d":"731.0"},{"v":-1.5177991407138096,"d":"-1.52"},{"v":-1.2175094117325747,"d":"-1.22"},{"v":3658.973437313667,"d":"3,659.0"},null,null,0,null,{"v":4434848.488235131,"d":"4,434,848.5"},{"$f":"SUM(BR$16:BR19)","v":{"v":18969422.51137095,"d":"18,969,422.5"}},{"$f":"BT18+Trace_SoC_Dakar!BH19","v":{"v":19125737.929598913,"d":"19,125,737.9"}},{"v":156315.41822796315,"d":"156,315.42"},{"$f":"IF(SUM(BP$16:BP19)>SUM(BU$16:BU19),\"No\",\"Yes\")","v":"No"},5,{"$nulls":5},{"$f":"(-BC20+Trace_SoC_Dakar!BC20)*exchange_SP","v":2753.3426070644214},{"$f":"(-BD20+Trace_SoC_Dakar!BD20)*exchange_SP","v":3893.4603947546893},null,12156.497516248208,17076.967833774674]
[null,null,4,63,2,{"$f":"F19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1733.0402936017,"d":"1733.04"}},{"$f":"J19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1199.6580436147394,"d":"1199.66"}},{"$f":"K19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":890.477146164671,"d":"890.48"}},{"$f":"(F19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L19","v":{"v":396.82451661888854,"d":"396.82"}},{"$f":"M19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":89.07193837865657,"d":"89.07"}},{"$f":"N19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":190.38276905361707,"d":"190.38"}},{"$f":"O19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":383.4852919508573,"d":"383.49"}},{"$f":"P19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":136.2383250941794,"d":"136.24"}},{"$f":"Q19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":94.30790683358147,"d":"94.31"}},{"$f":"R19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":70.00247794354014,"d":"70.00"}},{"$f":"(M19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,R$2,FALSE))+S19","v":{"v":52.51129074556841,"d":"52.51"}},{"v":1,"d":"1.00"},{"v":74.01358271168941,"d":"74.01"},{"v":22.20407481350682,"d":"22.20"},{"v":0,"d":"0.00"},{"v":1.7243606282620711,"d":"1.72"},{"v":3.685656304682289,"d":"3.69"},{"v":7.127006248597068,"d":"7.13"},{"v":2.189094868115311,"d":"2.19"},{"v":0.9311196170562664,"d":"0.93"},{"v":0.6911475680485476,"d":"0.69"},{"v":0.5173081884786214,"d":"0.52"},{"v":1.1056968914046867,"d":"1.11"},{"v":2.2271894526865834,"d":"2.23"},{"v":0.5855169406284326,"d":"0.59"},{"v":0.21360979450114348,"d":"0.21"},{"v":0.1585573832581962,"d":"0.16"},{"v":90.36196794645096,"d":"90.36"},{"v":27.011953464464487,"d":"27.01"},{"v":449.33580736445697,"d":"449"},{"v":2855158.613545169,"d":"2,855,158.6"},{"v":719536.1811769302,"d":"719,536.2"},{"v":538837.8183136258,"d":"538,837.8"},{"v":620782.0108238426,"d":"620,782.0"},{"v":10100.158825510089,"d":"10,100.2"},{"v":8810.22510591316,"d":"8,810.2"},null,{"v":4753225.007790991,"d":"4,753,225.0"},{"v":0.8199468085106384,"d":"0.8"},{"v":3134.800535974459,"d":"3,134.8"},{"v":790.0094921892058,"d":"790.0"},{"v":-1.6265154230361172,"d":"(1.6)"},{"v":-1.3046773523336348,"d":"(1.3)"},{"v":3921.878835388295,"d":"3,921.9"},{"v":2536771.4478797987,"d":"2,536,771.4"},{"v":639298.5774824191,"d":"639,298.6"},{"v":478750.4224988037,"d":"478,750.4"},{"v":551556.7761960411,"d":"551,556.8"},{"v":8973.86029835705,"d":"8,973.9"},{"v":7827.770895825472,"d":"7,827.8"},null,{"v":4223178.855251245,"d":"4,223,178.9"},{"v":2785.2296740124666,"d":"2,785.2"},{"v":701.9132015405601,"d":"701.9"},{"v":-1.4451378866026978,"d":"-1.45"},{"v":-1.1591889292573685,"d":"-1.16"},{"v":3484.538548737167,"d":"3,484.5"},null,null,0,null,{"v":4223178.855251245,"d":"4,223,178.9"},{"$f":"SUM(BR$16:BR20)","v":{"v":23192601.366622195,"d":"23,192,601.4"}},{"$f":"BT19+Trace_SoC_Dakar!BH20","v":{"v":23377370.36455095,"d":"23,377,370.4"}},{"v":184768.9979287535,"d":"184,769.00"},{"$f":"IF(SUM(BP$16:BP20)>SUM(BU$16:BU20),\"No\",\"Yes\")","v":"No"},6,{"$nulls":5},{"$f":"(-BC21+Trace_SoC_Dakar!BC21)*exchange_SP","v":2580.944594692506},{"$f":"(-BD21+Trace_SoC_Dakar!BD21)*exchange_SP","v":3665.8848430972466},null,14737.442110940714,20742.85267687192]
[null,null,5,64,2,{"$f":"F20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1696.4209255162255,"d":"1696.42"}},{"$f":"J20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1174.3091122378878,"d":"1174.31"}},{"$f":"K20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":871.6612475918008,"d":"871.66"}},{"$f":"(F20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L20","v":{"v":477.6087146540846,"d":"477.61"}},{"$f":"M20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":88.09406221005281,"d":"88.09"}},{"$f":"N20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":188.29265205202125,"d":"188.29"}},{"$f":"O20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":379.27519913335715,"d":"379.28"}},{"$f":"P20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":134.74263280561894,"d":"134.74"}},{"$f":"Q20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":93.27254759157849,"d":"93.27"}},{"$f":"R20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":69.23395582343996,"d":"69.23"}},{"$f":"(M20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,R$2,FALSE))+S20","v":{"v":63.08895038393174,"d":"63.09"}},{"v":1,"d":"1.00"},{"v":72.44966602801478,"d":"72.45"},{"v":21.734899808404432,"d":"21.73"},{"v":0,"d":"0.00"},{"v":1.7054297371739289,"d":"1.71"},{"v":3.6451933313641223,"d":"3.65"},{"v":7.048762419049252,"d":"7.05"},{"v":2.165061892732621,"d":"2.17"},{"v":0.9208973214577578,"d":"0.92"},{"v":0.6835598053021037,"d":"0.68"},{"v":0.5116289211521786,"d":"0.51"},{"v":1.0935579994092366,"d":"1.09"},{"v":2.202738255952891,"d":"2.20"},{"v":0.5790888435983637,"d":"0.58"},{"v":0.21126467962854445,"d":"0.21"},{"v":0.15681666121636495,"d":"0.16"},{"v":88.61857053509458,"d":"88.62"},{"v":26.48999516936201,"d":"26.49"},{"v":540.6976650380163,"d":"541"},{"v":2794828.738586213,"d":"2,794,828.7"},{"v":711636.7540753226,"d":"711,636.8"},{"v":528441.7581243922,"d":"528,441.8"},{"v":608786.4948228926,"d":"608,786.5"},{"v":9905.291547264029,"d":"9,905.3"},{"v":8629.519363459773,"d":"8,629.5"},null,{"v":4662228.556519545,"d":"4,662,228.6"},{"v":0.8199468085106384,"d":"0.8"},{"v":3068.5617906174084,"d":"3,068.6"},{"v":781.336373927218,"d":"781.3"},{"v":-1.5951342696317024,"d":"(1.6)"},{"v":-1.279466766680185,"d":"(1.3)"},{"v":3847.0235635083145,"d":"3,847.0"},{"v":2410843.8207537797,"d":"2,410,843.8"},{"v":613864.1153560064,"d":"613,864.1"},{"v":455838.5025935125,"d":"455,838.5"},{"v":525144.5782486716,"d":"525,144.6"},{"v":8544.39150055616,"d":"8,544.4"},{"v":7443.89920793364,"d":"7,443.9"},null,{"v":4021679.3076604605,"d":"4,021,679.3"},{"v":2646.9683560121766,"d":"2,647.0"},{"v":673.9876197084882,"d":"674.0"},{"v":-1.3759768332565243,"d":"-1.38"},{"v":-1.1036792722659314,"d":"-1.10"},{"v":3318.4763196151425,"d":"3,318.5"},null,null,0,null,{"v":4021679.3076604605,"d":"4,021,679.3"},{"$f":"SUM(BR$16:BR21)","v":{"v":27214280.674282655,"d":"27,214,280.7"}},{"$f":"BT20+Trace_SoC_Dakar!BH21","v":{"v":27423744.858127486,"d":"27,423,744.9"}},{"v":209464.18384483084,"d":"209,464.18"},{"$f":"IF(SUM(BP$16:BP21)>SUM(BU$16:BU21),\"No\",\"Yes\")","v":"No"},7,{"$nulls":5},{"$f":"(-BC22+Trace_SoC_Dakar!BC22)*exchange_SP","v":2365.695670179692},{"$f":"(-BD22+Trace_SoC_Dakar!BD22)*exchange_SP","v":3385.4885877323154},null,17103.137781120407,24128.341264604234]
[null,null,6,65,2,{"$f":"F21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1638.869715061533,"d":"1638.87"}},{"$f":"J21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1134.4705852303882,"d":"1134.47"}},{"$f":"K21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":842.0900726841993,"d":"842.09"}},{"$f":"(F21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L21","v":{"v":604.5696270238781,"d":"604.57"}},{"$f":"M21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":86.54128820629397,"d":"86.54"}},{"$f":"N21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":184.9737457844451,"d":"184.97"}},{"$f":"O21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":372.58997365152516,"d":"372.59"}},{"$f":"P21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":132.367616236174,"d":"132.37"}},{"$f":"Q21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":91.62849595482656,"d":"91.63"}},{"$f":"R21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":68.01361606292704,"d":"68.01"}},{"$f":"(M21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,R$2,FALSE))+S21","v":{"v":79.88526410380852,"d":"79.89"}},{"v":1,"d":"1.00"},{"v":69.99180553228808,"d":"69.99"},{"v":20.997541659686423,"d":"21.00"},{"v":0,"d":"0.00"},{"v":1.6753692893448042,"d":"1.68"},{"v":3.580941992492711,"d":"3.58"},{"v":6.924518687197334,"d":"6.92"},{"v":2.1268998221091993,"d":"2.13"},{"v":0.9046652919086927,"d":"0.90"},{"v":0.6715111624190373,"d":"0.67"},{"v":0.5026107868034412,"d":"0.50"},{"v":1.0742825977478132,"d":"1.07"},{"v":2.1639120897491666,"d":"2.16"},{"v":0.568881639166557,"d":"0.57"},{"v":0.20754086108493536,"d":"0.21"},{"v":0.15405256079024973,"d":"0.15"},{"v":85.87571177775986,"d":"85.88"},{"v":25.668822195028586,"d":"25.67"},{"v":684.4548911276866,"d":"684"},{"v":2700013.958539656,"d":"2,700,014.0"},{"v":699093.2179489867,"d":"699,093.2"},{"v":512085.80592091096,"d":"512,085.8"},{"v":589914.5013215146,"d":"589,914.5"},{"v":9598.710031670666,"d":"9,598.7"},{"v":8345.42501478813,"d":"8,345.4"},null,{"v":4519051.6187775275,"d":"4,519,051.6"},{"v":0.8199468085106384,"d":"0.8"},{"v":2964.460595714197,"d":"2,964.5"},{"v":767.5642900978617,"d":"767.6"},{"v":-1.5457628119996774,"d":"(1.5)"},{"v":-1.2398041120198808,"d":"(1.2)"},{"v":3729.2393188880387,"d":"3,729.2"},{"v":2261219.1831030753,"d":"2,261,219.2"},{"v":585479.5639865912,"d":"585,479.6"},{"v":428863.8005299242,"d":"428,863.8"},{"v":494044.1076461573,"d":"494,044.1"},{"v":8038.768535995644,"d":"8,038.8"},{"v":6989.162065219013,"d":"6,989.2"},null,{"v":3784634.585866963,"d":"3,784,634.6"},{"v":2482.6890784696875,"d":"2,482.7"},{"v":642.8230089495246,"d":"642.8"},{"v":-1.2945520196167852,"d":"-1.29"},{"v":-1.0383164251883081,"d":"-1.04"},{"v":3123.179218974407,"d":"3,123.2"},null,null,0,null,{"v":3784634.585866963,"d":"3,784,634.6"},{"$f":"SUM(BR$16:BR22)","v":{"v":30998915.260149617,"d":"30,998,915.3"}},{"$f":"BT21+Trace_SoC_Dakar!BH22","v":{"v":31227925.34998832,"d":"31,227,925.3"}},{"v":229010.08983870223,"d":"229,010.09"},{"$f":"IF(SUM(BP$16:BP22)>SUM(BU$16:BU22),\"No\",\"Yes\")","v":"No"},8,{"$nulls":5},{"$f":"(-BC23+Trace_SoC_Dakar!BC23)*exchange_SP","v":2166.3520431809793},{"$f":"(-BD23+Trace_SoC_Dakar!BD23)*exchange_SP","v":3124.9397317853854},null,19269.48982430139,27253.28099638962]
[null,null,7,66,2,{"$f":"F22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1583.2709338506572,"d":"1583.27"}},{"$f":"J22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1095.983583317591,"d":"1095.98"}},{"$f":"K22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":813.5221021611359,"d":"813.52"}},{"$f":"(F22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L22","v":{"v":727.2233806706145,"d":"727.22"}},{"$f":"M22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":85.01588389177707,"d":"85.02"}},{"$f":"N22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":181.713339616012,"d":"181.71"}},{"$f":"O22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":366.0225840836814,"d":"366.02"}},{"$f":"P22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":130.03446246536737,"d":"130.03"}},{"$f":"Q22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":90.01342289595313,"d":"90.01"}},{"$f":"R22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":66.81478639978435,"d":"66.81"}},{"$f":"(M22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,R$2,FALSE))+S22","v":{"v":96.38552064742507,"d":"96.39"}},{"v":1,"d":"1.00"},{"v":67.61732814303585,"d":"67.62"},{"v":20.285198442910755,"d":"20.29"},{"v":0,"d":"0.00"},{"v":1.645838696545172,"d":"1.65"},{"v":3.517823168188153,"d":"3.52"},{"v":6.802464914942122,"d":"6.80"},{"v":2.089410408299495,"d":"2.09"},{"v":0.8887193732833347,"d":"0.89"},{"v":0.6596748927536434,"d":"0.66"},{"v":0.4937516089635515,"d":"0.49"},{"v":1.0553469504564459,"d":"1.06"},{"v":2.1257702859194127,"d":"2.13"},{"v":0.5588543501716723,"d":"0.56"},{"v":0.2038826797532356,"d":"0.20"},{"v":0.15133718127877702,"d":"0.15"},{"v":83.22125959704778,"d":"83.22"},{"v":24.87414149945385,"d":"24.87"},{"v":823.6089013180396,"d":"824"},{"v":2608415.777203124,"d":"2,608,415.8"},{"v":686770.7781862824,"d":"686,770.8"},{"v":496257.0313337931,"d":"496,257.0"},{"v":571651.3467958426,"d":"571,651.3"},{"v":9302.010112122636,"d":"9,302.0"},{"v":8070.815896194144,"d":"8,070.8"},null,{"v":4380467.759527359,"d":"4,380,467.8"},{"v":0.8199468085106384,"d":"0.8"},{"v":2863.8910418597056,"d":"2,863.9"},{"v":754.0349574053164,"d":"754.0"},{"v":-1.49798267274686,"d":"(1.5)"},{"v":-1.201421034423621,"d":"(1.2)"},{"v":3615.226595557852,"d":"3,615.2"},{"v":2120880.726497937,"d":"2,120,880.7"},{"v":558407.4899819355,"d":"558,407.5"},{"v":403502.3796219599,"d":"403,502.4"},{"v":464804.8575276953,"d":"464,804.9"},{"v":7563.385460596954,"d":"7,563.4"},{"v":6562.311894810461,"d":"6,562.3"},null,{"v":3561721.150984935,"d":"3,561,721.2"},{"v":2328.6054955484,"d":"2,328.6"},{"v":613.09942312241,"d":"613.1"},{"v":-1.2179969953499008,"d":"-1.22"},{"v":-0.9768652446391973,"d":"-0.98"},{"v":2939.510056430821,"d":"2,939.5"},null,null,0,null,{"v":3561721.150984935,"d":"3,561,721.2"},{"$f":"SUM(BR$16:BR23)","v":{"v":34560636.41113455,"d":"34,560,636.4"}},{"$f":"BT22+Trace_SoC_Dakar!BH23","v":{"v":34804529.93706611,"d":"34,804,529.9"}},{"v":243893.5259315595,"d":"243,893.53"},{"$f":"IF(SUM(BP$16:BP23)>SUM(BU$16:BU23),\"No\",\"Yes\")","v":"No"},9,{"$nulls":5},{"$f":"(-BC24+Trace_SoC_Dakar!BC24)*exchange_SP","v":1981.8088432410138},{"$f":"(-BD24+Trace_SoC_Dakar!BD24)*exchange_SP","v":2882.893422445058},null,21251.298667542404,30136.17441883468]
[null,null,8,67,2,{"$f":"F23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1529.5583455712426,"d":"1529.56"}},{"$f":"J23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1058.802255906645,"d":"1058.80"}},{"$f":"K23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":785.9233022366583,"d":"785.92"}},{"$f":"(F23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L23","v":{"v":845.7160962854524,"d":"845.72"}},{"$f":"M23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":83.51736683964063,"d":"83.52"}},{"$f":"N23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":178.5104024053387,"d":"178.51"}},{"$f":"O23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":359.57095341646806,"d":"359.57"}},{"$f":"P23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":127.74243360617444,"d":"127.74"}},{"$f":"Q23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":88.42681762931306,"d":"88.43"}},{"$f":"R23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":65.6370876901834,"d":"65.64"}},{"$f":"(M23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,R$2,FALSE))+S23","v":{"v":112.5949384128821,"d":"112.59"}},{"v":1,"d":"1.00"},{"v":65.3234050819538,"d":"65.32"},{"v":19.597021524586136,"d":"19.60"},{"v":0,"d":"0.00"},{"v":1.6168286193814916,"d":"1.62"},{"v":3.45581689638792,"d":"3.46"},{"v":6.682562501358128,"d":"6.68"},{"v":2.0525817948402287,"d":"2.05"},{"v":0.8730545224993992,"d":"0.87"},{"v":0.648047252947934,"d":"0.65"},{"v":0.48504858581444743,"d":"0.49"},{"v":1.036745068916376,"d":"1.04"},{"v":2.088300781674415,"d":"2.09"},{"v":0.5490038053669045,"d":"0.55"},{"v":0.20028897869103862,"d":"0.20"},{"v":0.14866966391158484,"d":"0.15"},{"v":80.6522966693689,"d":"80.65"},{"v":24.1050784089609,"d":"24.11"},{"v":958.3110346983345,"d":"958"},{"v":2519925.07121783,"d":"2,519,925.1"},{"v":674665.537672272,"d":"674,665.5"},{"v":480938.0380588857,"d":"480,938.0"},{"v":553976.9297125065,"d":"553,976.9"},{"v":9014.865706394548,"d":"9,014.9"},{"v":7805.372911925246,"d":"7,805.4"},null,{"v":4246325.8152798135,"d":"4,246,325.8"},{"v":0.8199468085106384,"d":"0.8"},{"v":2766.7333178595604,"d":"2,766.7"},{"v":740.7440970407145,"d":"740.7"},{"v":-1.45174134004864,"d":"(1.5)"},{"v":-1.1642752871528115,"d":"(1.2)"},{"v":3504.8613982730735,"d":"3,504.9"},{"v":1989252.1209985572,"d":"1,989,252.1"},{"v":532587.205511868,"d":"532,587.2"},{"v":379656.9283765115,"d":"379,656.9"},{"v":437314.50391193473,"d":"437,314.5"},{"v":7116.418234727878,"d":"7,116.4"},{"v":6161.633453937644,"d":"6,161.6"},null,{"v":3352088.8104875367,"d":"3,352,088.8"},{"v":2184.084830002371,"d":"2,184.1"},{"v":584.7502304674781,"d":"584.8"},{"v":-1.146018019669684,"d":"-1.15"},{"v":-0.9190896629619386,"d":"-0.92"},{"v":2766.7699527872173,"d":"2,766.8"},null,null,0,null,{"v":3352088.8104875367,"d":"3,352,088.8"},{"$f":"SUM(BR$16:BR24)","v":{"v":37912725.22162209,"d":"37,912,725.2"}},{"$f":"BT23+Trace_SoC_Dakar!BH24","v":{"v":38167288.578247,"d":"38,167,288.6"}},{"v":254563.3566249162,"d":"254,563.36"},{"$f":"IF(SUM(BP$16:BP24)>SUM(BU$16:BU24),\"No\",\"Yes\")","v":"No"},10,{"$nulls":5},{"$f":"(-BC25+Trace_SoC_Dakar!BC25)*exchange_SP","v":1811.0352157421992},{"$f":"(-BD25+Trace_SoC_Dakar!BD25)*exchange_SP","v":2658.0935005444526},null,23062.333883284602,32794.267919379134]
[null,null,9,68,2,{"$f":"F24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1477.667960982928,"d":"1477.67"}},{"$f":"J24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1022.8823078895905,"d":"1022.88"}},{"$f":"K24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":759.2607937236223,"d":"759.26"}},{"$f":"(F24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L24","v":{"v":960.1889374038576,"d":"960.19"}},{"$f":"M24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":82.04526312643274,"d":"82.05"}},{"$f":"N24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":175.3639211862684,"d":"175.36"}},{"$f":"O24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":353.2330412466265,"d":"353.23"}},{"$f":"P24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":125.49080477780237,"d":"125.49"}},{"$f":"Q24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":86.86817837253177,"d":"86.87"}},{"$f":"R24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":64.48014747320558,"d":"64.48"}},{"$f":"(M24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,R$2,FALSE))+S24","v":{"v":128.51864381713307,"d":"128.52"}},{"v":1,"d":"1.00"},{"v":63.10730353725925,"d":"63.11"},{"v":18.93219106117777,"d":"18.93"},{"v":0,"d":"0.00"},{"v":1.5883298830793484,"d":"1.59"},{"v":3.394903566887156,"d":"3.39"},{"v":6.56477352591208,"d":"6.56"},{"v":2.0164023342539186,"d":"2.02"},{"v":0.8576657853655761,"d":"0.86"},{"v":0.6366245656255407,"d":"0.64"},{"v":0.4764989649238045,"d":"0.48"},{"v":1.0184710700661468,"d":"1.02"},{"v":2.051491726847525,"d":"2.05"},{"v":0.5393268894028553,"d":"0.54"},{"v":0.19675862134857333,"d":"0.20"},{"v":0.1460491650552711,"d":"0.15"},{"v":78.16600319838287,"d":"78.17"},{"v":23.36078749882195,"d":"23.36"},{"v":1088.7075812209907,"d":"1089"},{"v":2434436.419243331,"d":"2,434,436.4"},{"v":662773.6679838068,"d":"662,773.7"},{"v":466112.0113571715,"d":"466,112.0"},{"v":536871.8207302256,"d":"536,871.8"},{"v":8736.961633315163,"d":"8,737.0"},{"v":7548.787744137201,"d":"7,548.8"},null,{"v":4116479.668691987,"d":"4,116,479.7"},{"v":0.8199468085106384,"d":"0.8"},{"v":2672.8716771233785,"d":"2,672.9"},{"v":727.6875056148352,"d":"727.7"},{"v":-1.4069880575708915,"d":"(1.4)"},{"v":-1.1283260361931002,"d":"(1.1)"},{"v":3398.02386864445,"d":"3,398.0"},{"v":1865792.8055347938,"d":"1,865,792.8"},{"v":507960.82889954915,"d":"507,960.8"},{"v":357236.0446504789,"d":"357,236.0"},{"v":411467.546531433,"d":"411,467.5"},{"v":6696.153585617045,"d":"6,696.2"},{"v":5785.517236017253,"d":"5,785.5"},null,{"v":3154938.896437889,"d":"3,154,938.9"},{"v":2048.5335767547294,"d":"2,048.5"},{"v":557.7118802206066,"d":"557.7"},{"v":-1.0783391895299896,"d":"-1.08"},{"v":-0.8647679536773528,"d":"-0.86"},{"v":2604.3023498321286,"d":"2,604.3"},null,null,0,null,{"v":3154938.896437889,"d":"3,154,938.9"},{"$f":"SUM(BR$16:BR25)","v":{"v":41067664.11805998,"d":"41,067,664.1"}},{"$f":"BT24+Trace_SoC_Dakar!BH25","v":{"v":41329097.33152637,"d":"41,329,097.3"}},{"v":261433.21346639097,"d":"261,433.21"},{"$f":"IF(SUM(BP$16:BP25)>SUM(BU$16:BU25),\"No\",\"Yes\")","v":"No"},11,{"$nulls":5},{"$f":"(-BC26+Trace_SoC_Dakar!BC26)*exchange_SP","v":1653.0694765176113},{"$f":"(-BD26+Trace_SoC_Dakar!BD26)*exchange_SP","v":2449.366754222486},null,24715.403359802214,35243.63467360162]
[null,null,10,69,2,{"$f":"F25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1427.5379616852558,"d":"1427.54"}},{"$f":"J25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":988.1809468734137,"d":"988.18"}},{"$f":"K25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":733.5028128638378,"d":"733.50"}},{"$f":"(F25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L25","v":{"v":1070.7782785774912,"d":"1070.78"}},{"$f":"M25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":80.59910718222721,"d":"80.60"}},{"$f":"N25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":172.2729008475085,"d":"172.27"}},{"$f":"O25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":347.0068431356959,"d":"347.01"}},{"$f":"P25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":123.27886387643805,"d":"123.28"}},{"$f":"Q25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":85.33701218781063,"d":"85.34"}},{"$f":"R25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":63.34359985304708,"d":"63.34"}},{"$f":"(M25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,R$2,FALSE))+S25","v":{"v":144.1616729172731,"d":"144.16"}},{"v":1,"d":"1.00"},{"v":60.96638340801965,"d":"60.97"},{"v":18.289915022405893,"d":"18.29"},{"v":0,"d":"0.00"},{"v":1.5603334745818243,"d":"1.56"},{"v":3.3350639151367227,"d":"3.34"},{"v":6.4490607364701,"d":"6.45"},{"v":1.9808605843652312,"d":"1.98"},{"v":0.84254829501471,"d":"0.84"},{"v":0.6254032182287034,"d":"0.63"},{"v":0.4681000423745472,"d":"0.47"},{"v":1.0005191745410167,"d":"1.00"},{"v":2.015331480146906,"d":"2.02"},{"v":0.5298205418422667,"d":"0.53"},{"v":0.19329049120925698,"d":"0.19"},{"v":0.14347485594658488,"d":"0.14"},{"v":75.75965363181695,"d":"75.76"},{"v":22.64045160846647,"d":"22.64"},{"v":1214.9399514947643,"d":"1215"},{"v":2351847.9763662745,"d":"2,351,848.0"},{"v":651091.4081787445,"d":"651,091.4"},{"v":451762.6984768156,"d":"451,762.7"},{"v":520317.24006756704,"d":"520,317.2"},{"v":8467.993245791595,"d":"8,468.0"},{"v":7300.762488088955,"d":"7,300.8"},null,{"v":3990788.0788232824,"d":"3,990,788.1"},{"v":0.8199468085106384,"d":"0.8"},{"v":2582.1942997727638,"d":"2,582.2"},{"v":714.8610538287363,"d":"714.9"},{"v":-1.363673765372705,"d":"(1.4)"},{"v":-1.0935338126889307,"d":"(1.1)"},{"v":3294.5981460234384,"d":"3,294.6"},{"v":1749995.767976322,"d":"1,749,995.8"},{"v":484473.15486734366,"d":"484,473.2"},{"v":336153.87491392257,"d":"336,153.9"},{"v":387164.8921501351,"d":"387,164.9"},{"v":6300.982245580095,"d":"6,301.0"},{"v":5432.452941493267,"d":"5,432.5"},null,{"v":2969521.125094797,"d":"2,969,521.1"},{"v":1921.3950655419237,"d":"1,921.4"},{"v":531.923760150623,"d":"531.9"},{"v":-1.0147013507181344,"d":"-1.01"},{"v":-0.8136918557556486,"d":"-0.81"},{"v":2451.490432486073,"d":"2,451.5"},null,null,0,null,{"v":2969521.125094797,"d":"2,969,521.1"},{"$f":"SUM(BR$16:BR26)","v":{"v":44037185.24315477,"d":"44,037,185.2"}},{"$f":"BT25+Trace_SoC_Dakar!BH26","v":{"v":44302069.26588712,"d":"44,302,069.3"}},{"v":264884.02273234725,"d":"264,884.02"},{"$f":"IF(SUM(BP$16:BP26)>SUM(BU$16:BU26),\"No\",\"Yes\")","v":"No"},12,{"$nulls":5},{"$f":"(-BC27+Trace_SoC_Dakar!BC27)*exchange_SP","v":1438.9713629560156},{"$f":"(-BD27+Trace_SoC_Dakar!BD27)*exchange_SP","v":2170.5465765004146},null,26154.374722758228,37414.18125010203]
[null,null,11,70,3,{"$f":"F26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1345.4513851071529,"d":"1345.45"}},{"$f":"J26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":931.358366216584,"d":"931.36"}},{"$f":"K26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":691.3247857749325,"d":"691.32"}},{"$f":"(F26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L26","v":{"v":1251.865462901329,"d":"1251.87"}},{"$f":"M26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":78.19111272943898,"d":"78.19"}},{"$f":"N26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":167.12604247513673,"d":"167.13"}},{"$f":"O26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":336.63959984277557,"d":"336.64"}},{"$f":"P26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":119.59576079082525,"d":"119.60"}},{"$f":"Q26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":82.78746717236557,"d":"82.79"}},{"$f":"R26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":61.451134261326374,"d":"61.45"}},{"$f":"(M26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,R$2,FALSE))+S26","v":{"v":170.208882728132,"d":"170.21"}},{"v":1,"d":"1.00"},{"v":57.460682099450324,"d":"57.46"},{"v":17.238204629835096,"d":"17.24"},{"v":0,"d":"0.00"},{"v":1.513716651112577,"d":"1.51"},{"v":3.2354249031413853,"d":"3.24"},{"v":6.25638735556026,"d":"6.26"},{"v":1.9216800119537525,"d":"1.92"},{"v":0.8173761598443469,"d":"0.82"},{"v":0.6067185512032267,"d":"0.61"},{"v":0.4541149953337731,"d":"0.45"},{"v":0.9706274709424155,"d":"0.97"},{"v":1.9551210486125807,"d":"1.96"},{"v":0.5139915212695579,"d":"0.51"},{"v":0.187515707258409,"d":"0.19"},{"v":0.13918837351132846,"d":"0.14"},{"v":71.81198573226587,"d":"71.81"},{"v":21.458763746763157,"d":"21.46"},{"v":1422.074345629461,"d":"1422"},{"v":2216611.5383915263,"d":"2,216,611.5"},{"v":631639.2758417475,"d":"631,639.3"},{"v":428222.34398075816,"d":"428,222.3"},{"v":493159.9828955022,"d":"493,160.0"},{"v":8026.744856873571,"d":"8,026.7"},{"v":6894.38651014339,"d":"6,894.4"},null,{"v":3784554.272476551,"d":"3,784,554.3"},{"v":0.780563829787234,"d":"0.8"},{"v":2316.8184616014964,"d":"2,316.8"},{"v":660.1939536977533,"d":"660.2"},{"v":-1.2926157431807854,"d":"(1.3)"},{"v":-1.0364582889686607,"d":"(1.0)"},{"v":2974.6833412671003,"d":"2,974.7"},{"v":1601327.337288353,"d":"1,601,327.3"},{"v":456309.652003513,"d":"456,309.7"},{"v":309356.93240669364,"d":"309,356.9"},{"v":356269.26441079244,"d":"356,269.3"},{"v":5798.691266435155,"d":"5,798.7"},{"v":4980.651504023073,"d":"4,980.7"},null,{"v":2734042.52887981,"d":"2,734,042.5"},{"v":1673.7189506777336,"d":"1,673.7"},{"v":476.9381588331151,"d":"476.9"},{"v":-0.9338131153403209,"d":"-0.93"},{"v":-0.7487595202581087,"d":"-0.75"},{"v":2148.97453687525,"d":"2,149.0"},null,null,0,null,{"v":2734042.52887981,"d":"2,734,042.5"},{"$f":"SUM(BR$16:BR27)","v":{"v":46771227.772034585,"d":"46,771,227.8"}},{"$f":"BT26+Trace_SoC_Dakar!BH27","v":{"v":47034431.468815856,"d":"47,034,431.5"}},{"v":263203.6967812702,"d":"263,203.70"},{"$f":"IF(SUM(BP$16:BP27)>SUM(BU$16:BU27),\"No\",\"Yes\")","v":"Yes"},13,{"$nulls":5},{"$f":"(-BC28+Trace_SoC_Dakar!BC28)*exchange_SP","v":1247.3439013169177},{"$f":"(-BD28+Trace_SoC_Dakar!BD28)*exchange_SP","v":1919.5253131583195},null,27401.718624075147,39333.70656326035]
[null,null,12,71,3,{"$f":"F27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1268.0849674566332,"d":"1268.08"}},{"$f":"J27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":877.803209084482,"d":"877.80"}},{"$f":"K27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":651.5720881297776,"d":"651.57"}},{"$f":"(F27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L27","v":{"v":1422.5397353291055,"d":"1422.54"}},{"$f":"M27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":75.85505998279831,"d":"75.86"}},{"$f":"N27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":162.13295263498873,"d":"162.13"}},{"$f":"O27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":326.5820903076203,"d":"326.58"}},{"$f":"P27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":116.0226948025112,"d":"116.02"}},{"$f":"Q27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":80.3140928549463,"d":"80.31"}},{"$f":"R27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":59.61520833618849,"d":"59.62"}},{"$f":"(M27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,R$2,FALSE))+S27","v":{"v":195.4779010809472,"d":"195.48"}},{"v":1,"d":"1.00"},{"v":54.156566336519376,"d":"54.16"},{"v":16.24696990095581,"d":"16.25"},{"v":0,"d":"0.00"},{"v":1.468492560841562,"d":"1.47"},{"v":3.1387627254628803,"d":"3.14"},{"v":6.069470321695081,"d":"6.07"},{"v":1.8642675297241846,"d":"1.86"},{"v":0.7929560722334937,"d":"0.79"},{"v":0.5885921108892175,"d":"0.59"},{"v":0.44054776825246855,"d":"0.44"},{"v":0.941628817638864,"d":"0.94"},{"v":1.8967094755297127,"d":"1.90"},{"v":0.49863541156478197,"d":"0.50"},{"v":0.1819134518653309,"d":"0.18"},{"v":0.13502995485105576,"d":"0.14"},{"v":68.07910765736581,"d":"68.08"},{"v":20.341434780658023,"d":"20.34"},{"v":1618.0176364100528,"d":"1618"},{"v":2089151.4934234188,"d":"2,089,151.5"},{"v":612768.2991577095,"d":"612,768.3"},{"v":405962.8035610332,"d":"405,962.8"},{"v":467481.8058897941,"d":"467,481.8"},{"v":7609.5044814194,"d":"7,609.5"},{"v":6510.97669079364,"d":"6,511.0"},null,{"v":3589484.8832041686,"d":"3,589,484.9"},{"v":0.780563829787234,"d":"0.8"},{"v":2183.5962978691214,"d":"2,183.6"},{"v":640.4698719573161,"d":"640.5"},{"v":-1.2254239378325844,"d":"(1.2)"},{"v":-0.9824912999057825,"d":"(1.0)"},{"v":2821.8582545886993,"d":"2,821.9"},{"v":1465288.8241622886,"d":"1,465,288.8"},{"v":429783.3562492862,"d":"429,783.4"},{"v":284734.142524441,"d":"284,734.1"},{"v":327882.3330073785,"d":"327,882.3"},{"v":5337.153341505831,"d":"5,337.2"},{"v":4566.668051328084,"d":"4,566.7"},null,{"v":2517592.4773362284,"d":"2,517,592.5"},{"v":1531.5305097892642,"d":"1,531.5"},{"v":449.2126820606312,"d":"449.2"},{"v":-0.8594876947026195,"d":"-0.86"},{"v":-0.6890996302185562,"d":"-0.69"},{"v":1979.1946045249742,"d":"1,979.2"},null,null,0,null,{"v":2517592.4773362284,"d":"2,517,592.5"},{"$f":"SUM(BR$16:BR28)","v":{"v":49288820.24937081,"d":"49,288,820.2"}},{"$f":"BT27+Trace_SoC_Dakar!BH28","v":{"v":49545929.63571053,"d":"49,545,929.6"}},{"v":257109.3863397166,"d":"257,109.39"},{"$f":"IF(SUM(BP$16:BP28)>SUM(BU$16:BU28),\"No\",\"Yes\")","v":"Yes"},14,{"$nulls":5},{"$f":"(-BC29+Trace_SoC_Dakar!BC29)*exchange_SP","v":1076.0291923650168},{"$f":"(-BD29+Trace_SoC_Dakar!BD29)*exchange_SP","v":1693.7022987588116},null,28477.747816440165,41027.40886201916]
[null,null,13,72,3,{"$f":"F28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1195.167289200438,"d":"1195.17"}},{"$f":"J28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":827.3275914287851,"d":"827.33"}},{"$f":"K28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":614.1052581442,"d":"614.11"}},{"$f":"(F28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L28","v":{"v":1583.399861226575,"d":"1583.40"}},{"$f":"M28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":73.58879959803348,"d":"73.59"}},{"$f":"N28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":157.2890373087738,"d":"157.29"}},{"$f":"O28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":316.825060864816,"d":"316.83"}},{"$f":"P28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":112.55637842197945,"d":"112.56"}},{"$f":"Q28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":77.91461354510507,"d":"77.91"}},{"$f":"R28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":57.83413288766279,"d":"57.83"}},{"$f":"(M28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,R$2,FALSE))+S28","v":{"v":219.99197737362996,"d":"219.99"}},{"v":1,"d":"1.00"},{"v":51.04244450641286,"d":"51.04"},{"v":15.312733351923859,"d":"15.31"},{"v":0,"d":"0.00"},{"v":1.4246195942034525,"d":"1.42"},{"v":3.0449884456256995,"d":"3.04"},{"v":5.888137657141357,"d":"5.89"},{"v":1.808570313873648,"d":"1.81"},{"v":0.769265563864388,"d":"0.77"},{"v":0.571007219597907,"d":"0.57"},{"v":0.42738587826103575,"d":"0.43"},{"v":0.9134965336877098,"d":"0.91"},{"v":1.8400430178566738,"d":"1.84"},{"v":0.48373808395174683,"d":"0.48"},{"v":0.1764785705335949,"d":"0.18"},{"v":0.13099577390775513,"d":"0.13"},{"v":64.5490333007193,"d":"64.55"},{"v":19.284871210122372,"d":"19.28"},{"v":1803.391838600205,"d":"1803"},{"v":1969020.6817385873,"d":"1,969,020.7"},{"v":594461.1154083885,"d":"594,461.1"},{"v":384912.6028178677,"d":"384,912.6"},{"v":443200.12412460067,"d":"443,200.1"},{"v":7214.9323790375765,"d":"7,214.9"},{"v":6149.224416304948,"d":"6,149.2"},null,{"v":3404958.680884787,"d":"3,404,958.7"},{"v":0.780563829787234,"d":"0.8"},{"v":2058.034701938536,"d":"2,058.0"},{"v":621.3350706826031,"d":"621.3"},{"v":-1.1618825994129474,"d":"(1.2)"},{"v":-0.9314592794489106,"d":"(0.9)"},{"v":2677.276430742277,"d":"2,677.3"},{"v":1340807.2717041718,"d":"1,340,807.3"},{"v":404799.09311118134,"d":"404,799.1"},{"v":262106.7526690889,"d":"262,106.8"},{"v":301797.7184077896,"d":"301,797.7"},{"v":4913.017871465805,"d":"4,913.0"},{"v":4187.322606201622,"d":"4,187.3"},null,{"v":2318611.176369899,"d":"2,318,611.2"},{"v":1401.4214880375064,"d":"1,401.4"},{"v":423.09894896607454,"d":"423.1"},{"v":-0.7911855129850033,"d":"-0.79"},{"v":-0.6342784444898156,"d":"-0.63"},{"v":1823.094973046106,"d":"1,823.1"},null,null,0,null,{"v":2318611.176369899,"d":"2,318,611.2"},{"$f":"SUM(BR$16:BR29)","v":{"v":51607431.42574071,"d":"51,607,431.4"}},{"$f":"BT28+Trace_SoC_Dakar!BH29","v":{"v":51854672.39409939,"d":"51,854,672.4"}},{"v":247240.9683586806,"d":"247,240.97"},{"$f":"IF(SUM(BP$16:BP29)>SUM(BU$16:BU29),\"No\",\"Yes\")","v":"Yes"},15,{"$nulls":5},{"$f":"(-BC30+Trace_SoC_Dakar!BC30)*exchange_SP","v":923.0671293992056},{"$f":"(-BD30+Trace_SoC_Dakar!BD30)*exchange_SP","v":1490.7117001185013},null,29400.81494583937,42518.120562137665]
[null,null,14,73,3,{"$f":"F29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1126.4425380262019,"d":"1126.44"}},{"$f":"J29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":779.754432947715,"d":"779.75"}},{"$f":"K29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":578.7928533937447,"d":"578.79"}},{"$f":"(F29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L29","v":{"v":1735.0101756323365,"d":"1735.01"}},{"$f":"M29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":71.39024644509628,"d":"71.39"}},{"$f":"N29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":152.58983972997675,"d":"152.59"}},{"$f":"O29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":307.35953431323907,"d":"307.36"}},{"$f":"P29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":109.19362237738365,"d":"109.19"}},{"$f":"Q29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":75.58682154136037,"d":"75.59"}},{"$f":"R29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":56.10626919234362,"d":"56.11"}},{"$f":"(M29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,R$2,FALSE))+S29","v":{"v":243.7736664006009,"d":"243.77"}},{"v":1,"d":"1.00"},{"v":48.10739153958114,"d":"48.11"},{"v":14.43221746187434,"d":"14.43"},{"v":0,"d":"0.00"},{"v":1.3820573847683117,"d":"1.38"},{"v":2.9540157842376122,"d":"2.95"},{"v":5.712222522205764,"d":"5.71"},{"v":1.7545371187733736,"d":"1.75"},{"v":0.7462828376870575,"d":"0.75"},{"v":0.5539476979063691,"d":"0.55"},{"v":0.4146172154304935,"d":"0.41"},{"v":0.8862047352712836,"d":"0.89"},{"v":1.785069538189301,"d":"1.79"},{"v":0.46928583176829997,"d":"0.47"},{"v":0.17120606276350142,"d":"0.17"},{"v":0.12708211893146115,"d":"0.13"},{"v":61.21045488515961,"d":"61.21"},{"v":18.28568296422868,"d":"18.29"},{"v":1978.7838420329374,"d":"1979"},{"v":1855797.6562825125,"d":"1,855,797.7"},{"v":576700.8806074583,"d":"576,700.9"},{"v":365004.31229928124,"d":"365,004.3"},{"v":420237.0278311971,"d":"420,237.0"},{"v":6841.764629209956,"d":"6,841.8"},{"v":5807.895962869909,"d":"5,807.9"},null,{"v":3230389.537612529,"d":"3,230,389.5"},{"v":0.780563829787234,"d":"0.8"},{"v":1939.6931742907282,"d":"1,939.7"},{"v":602.7719444169016,"d":"602.8"},{"v":-1.101788187932873,"d":"(1.1)"},{"v":-0.8831984871722454,"d":"(0.9)"},{"v":2540.4801320325246,"d":"2,540.5"},{"v":1226900.8745648307,"d":"1,226,900.9"},{"v":381267.22080086835,"d":"381,267.2"},{"v":241310.85006163488,"d":"241,310.9"},{"v":277826.18176349904,"d":"277,826.2"},{"v":4523.212419590725,"d":"4,523.2"},{"v":3839.7034353953713,"d":"3,839.7"},null,{"v":2135668.0430458193,"d":"2,135,668.0"},{"v":1282.3656953484387,"d":"1,282.4"},{"v":398.5032653019247,"d":"398.5"},{"v":-0.7284117892830535,"d":"-0.73"},{"v":-0.5838982459416387,"d":"-0.58"},{"v":1679.556650615139,"d":"1,679.6"},null,null,0,null,{"v":2135668.0430458193,"d":"2,135,668.0"},{"$f":"SUM(BR$16:BR30)","v":{"v":53743099.46878653,"d":"53,743,099.5"}},{"$f":"BT29+Trace_SoC_Dakar!BH30","v":{"v":53977268.02990303,"d":"53,977,268.0"}},{"v":234168.5611165017,"d":"234,168.56"},{"$f":"IF(SUM(BP$16:BP30)>SUM(BU$16:BU30),\"No\",\"Yes\")","v":"Yes"},16,{"$nulls":5},{"$f":"(-BC31+Trace_SoC_Dakar!BC31)*exchange_SP","v":786.6777538206308},{"$f":"(-BD31+Trace_SoC_Dakar!BD31)*exchange_SP","v":1308.4017586365726},null,30187.49269966,43826.52232077424]
[null,null,15,74,3,{"$f":"F30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1061.6696113928804,"d":"1061.67"}},{"$f":"J30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":734.916835846819,"d":"734.92"}},{"$f":"K30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":545.510989682831,"d":"545.51"}},{"$f":"(F30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L30","v":{"v":1877.902563077468,"d":"1877.90"}},{"$f":"M30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":69.25737768968551,"d":"69.26"}},{"$f":"N30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":148.03103628329723,"d":"148.03"}},{"$f":"O30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":298.1768016563561,"d":"298.18"}},{"$f":"P30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":105.93133268017752,"d":"105.93"}},{"$f":"Q30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":73.32857509994538,"d":"73.33"}},{"$f":"R30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":54.43002748564147,"d":"54.43"}},{"$f":"(M30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,R$2,FALSE))+S30","v":{"v":266.84484910489743,"d":"266.84"}},{"v":1,"d":"1.00"},{"v":45.34111058203328,"d":"45.34"},{"v":13.602333174609983,"d":"13.60"},{"v":0,"d":"0.00"},{"v":1.3407667721014391,"d":"1.34"},{"v":2.8657610396061286,"d":"2.87"},{"v":5.541563061729798,"d":"5.54"},{"v":1.7021182298188697,"d":"1.70"},{"v":0.7239867478643931,"d":"0.72"},{"v":0.537397849771234,"d":"0.54"},{"v":0.40223003163043175,"d":"0.40"},{"v":0.8597283118818385,"d":"0.86"},{"v":1.7317384567905618,"d":"1.73"},{"v":0.4552653578551676,"d":"0.46"},{"v":0.16609107745124313,"d":"0.17"},{"v":0.12328538906516544,"d":"0.12"},{"v":58.05270428292514,"d":"58.05"},{"v":17.34067179928439,"d":"17.34"},{"v":2144.747412182365,"d":"2145"},{"v":1749085.2041344375,"d":"1,749,085.2"},{"v":559471.2540027723,"d":"559,471.3"},{"v":346174.3168492608,"d":"346,174.3"},{"v":398519.0157667657,"d":"398,519.0"},{"v":6488.808807875712,"d":"6,488.8"},{"v":5485.828200975698,"d":"5,485.8"},null,{"v":3065224.4277620874,"d":"3,065,224.4"},{"v":0.780563829787234,"d":"0.8"},{"v":1828.1565450991152,"d":"1,828.2"},{"v":584.763413687515,"d":"584.8"},{"v":-1.0449486770926524,"d":"(1.0)"},{"v":-0.8375544479054361,"d":"(0.8)"},{"v":2411.037455661632,"d":"2,411.0"},{"v":1122671.2352885155,"d":"1,122,671.2"},{"v":359103.30860670307,"d":"359,103.3"},{"v":222196.12115159494,"d":"222,196.1"},{"v":255794.19153467947,"d":"255,794.2"},{"v":4164.919457708079,"d":"4,164.9"},{"v":3521.1443721620935,"d":"3,521.1"},null,{"v":1967450.920411363,"d":"1,967,450.9"},{"v":1173.4241201833734,"d":"1,173.4"},{"v":375.33738347582084,"d":"375.3"},{"v":-0.6707127928083138,"d":"-0.67"},{"v":-0.5375943289833659,"d":"-0.54"},{"v":1547.5531965374025,"d":"1,547.6"},null,null,0,null,{"v":1967450.920411363,"d":"1,967,450.9"},{"$f":"SUM(BR$16:BR31)","v":{"v":55710550.38919789,"d":"55,710,550.4"}},{"$f":"BT30+Trace_SoC_Dakar!BH31","v":{"v":55928949.73483477,"d":"55,928,949.7"}},{"v":218399.34563687444,"d":"218,399.35"},{"$f":"IF(SUM(BP$16:BP31)>SUM(BU$16:BU31),\"No\",\"Yes\")","v":"Yes"},17]
[null,null,16,75,3,{"$f":"F31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":962.101724839279,"d":"962.10"}},{"$f":"J31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":665.9932127604189,"d":"665.99"}},{"$f":"K31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":494.35065152148655,"d":"494.35"}},{"$f":"(F31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L31","v":{"v":2097.554410878814,"d":"2097.55"}},{"$f":"M31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":65.88266566247096,"d":"65.88"}},{"$f":"N31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":140.81791133963253,"d":"140.82"}},{"$f":"O31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":283.6475071269743,"d":"283.65"}},{"$f":"P31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":100.76960472598871,"d":"100.77"}},{"$f":"Q31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":69.7554853789185,"d":"69.76"}},{"$f":"R31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":51.777809418413526,"d":"51.78"}},{"$f":"(M31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,R$2,FALSE))+S31","v":{"v":303.3490163476021,"d":"303.35"}},{"v":1,"d":"1.00"},{"v":41.088828604476,"d":"41.09"},{"v":12.3266485813428,"d":"12.33"},{"v":0,"d":"0.00"},{"v":1.2754350788950672,"d":"1.28"},{"v":2.7261207793177,"d":"2.73"},{"v":5.271538695549202,"d":"5.27"},{"v":1.6191789235163967,"d":"1.62"},{"v":0.6887089642250943,"d":"0.69"},{"v":0.5112120043419127,"d":"0.51"},{"v":0.38263052366852013,"d":"0.38"},{"v":0.8178362337953099,"d":"0.82"},{"v":1.6473558423591255,"d":"1.65"},{"v":0.43308159159113263,"d":"0.43"},{"v":0.15799793885163926,"d":"0.16"},{"v":0.11727804805490938,"d":"0.12"},{"v":53.181023050321365,"d":"53.18"},{"v":15.88282875966344,"d":"15.88"},{"v":2400.903427226416,"d":"2401"},{"v":1585048.5628771288,"d":"1,585,048.6"},{"v":532209.8353244102,"d":"532,209.8"},{"v":317123.9746914708,"d":"317,124.0"},{"v":365015.2288306594,"d":"365,015.2"},{"v":5944.2793413891695,"d":"5,944.3"},{"v":4990.171083256594,"d":"4,990.2"},null,{"v":2810332.0521483147,"d":"2,810,332.1"},{"v":0.780563829787234,"d":"0.8"},{"v":1656.704257559454,"d":"1,656.7"},{"v":556.2695811013557,"d":"556.3"},{"v":-0.9572584149057844,"d":"(1.0)"},{"v":-0.7671406290917442,"d":"(0.8)"},{"v":2211.2494396168117,"d":"2,211.2"},{"v":987749.8614433814,"d":"987,749.9"},{"v":331655.5741019538,"d":"331,655.6"},{"v":197621.17666180086,"d":"197,621.2"},{"v":227465.42291913167,"d":"227,465.4"},{"v":3704.278363042846,"d":"3,704.3"},{"v":3109.7096401377344,"d":"3,109.7"},null,{"v":1751306.023129448,"d":"1,751,306.0"},{"v":1032.4033213762568,"d":"1,032.4"},{"v":346.648812236187,"d":"346.6"},{"v":-0.596531796459536,"d":"-0.60"},{"v":-0.4780566777824952,"d":"-0.48"},{"v":1377.977545138202,"d":"1,378.0"},null,null,0,null,{"v":1751306.023129448,"d":"1,751,306.0"},{"$f":"SUM(BR$16:BR32)","v":{"v":57461856.41232734,"d":"57,461,856.4"}},{"$f":"BT31+Trace_SoC_Dakar!BH32","v":{"v":57660532.97551826,"d":"57,660,533.0"}},{"v":198676.5631909147,"d":"198,676.56"},{"$f":"IF(SUM(BP$16:BP32)>SUM(BU$16:BU32),\"No\",\"Yes\")","v":"Yes"},18]
[null,null,17,76,3,{"$f":"F32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":871.8717376908836,"d":"871.87"}},{"$f":"J32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":603.5335398621818,"d":"603.53"}},{"$f":"K32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":447.98834722249364,"d":"447.99"}},{"$f":"(F32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L32","v":{"v":2296.6063752244395,"d":"2296.61"}},{"$f":"M32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":62.67239360752411,"d":"62.67"}},{"$f":"N32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":133.956261145853,"d":"133.96"}},{"$f":"O32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":269.8261831652184,"d":"269.83"}},{"$f":"P32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":95.85939287000188,"d":"95.86"}},{"$f":"Q32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":66.35650200234338,"d":"66.36"}},{"$f":"R32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":49.25482627905671,"d":"49.25"}},{"$f":"(M32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,R$2,FALSE))+S32","v":{"v":338.0744409300031,"d":"338.07"}},{"v":1,"d":"1.00"},{"v":37.2353436961688,"d":"37.24"},{"v":11.170603108850639,"d":"11.17"},{"v":0,"d":"0.00"},{"v":1.2132868104468442,"d":"1.21"},{"v":2.5932847856879104,"d":"2.59"},{"v":5.014671837010227,"d":"5.01"},{"v":1.5402810101145021,"d":"1.54"},{"v":0.6551501651144105,"d":"0.66"},{"v":0.486302119546115,"d":"0.49"},{"v":0.36398604313405325,"d":"0.36"},{"v":0.7779854357063731,"d":"0.78"},{"v":1.5670849490656957,"d":"1.57"},{"v":0.41197877619930057,"d":"0.41"},{"v":0.15029915552624712,"d":"0.15"},{"v":0.1115634274252852,"d":"0.11"},{"v":48.73832042408882,"d":"48.74"},{"v":14.553500895907593,"d":"14.55"},{"v":2634.6808161544427,"d":"2635"},{"v":1436395.974730197,"d":"1,436,396.0"},{"v":506276.7868581722,"d":"506,276.8"},{"v":290631.6766048023,"d":"290,631.7"},{"v":334464.9457720077,"d":"334,464.9"},{"v":5447.698720590263,"d":"5,447.7"},{"v":4540.08140279348,"d":"4,540.1"},null,{"v":2577757.164088563,"d":"2,577,757.2"},{"v":0.780563829787234,"d":"0.8"},{"v":1501.3314939431607,"d":"1,501.3"},{"v":529.164170698329,"d":"529.2"},{"v":-0.8772897676335987,"d":"(0.9)"},{"v":-0.7029340932723368,"d":"(0.7)"},{"v":2028.915440780584,"d":"2,028.9"},{"v":869043.1874569997,"d":"869,043.2"},{"v":306305.78219864215,"d":"306,305.8"},{"v":175836.94402934445,"d":"175,836.9"},{"v":202356.79275064424,"d":"202,356.8"},{"v":3295.9473179646284,"d":"3,295.9"},{"v":2746.8239141640547,"d":"2,746.8"},null,{"v":1559585.4776677592,"d":"1,559,585.5"},{"v":908.3302445003118,"d":"908.3"},{"v":320.1530258242989,"d":"320.2"},{"v":-0.5307747371896651,"d":"-0.53"},{"v":-0.4252866867747461,"d":"-0.43"},{"v":1227.5272089006462,"d":"1,227.5"},null,null,0,null,{"v":1559585.4776677592,"d":"1,559,585.5"},{"$f":"SUM(BR$16:BR33)","v":{"v":59021441.8899951,"d":"59,021,441.9"}},{"$f":"BT32+Trace_SoC_Dakar!BH33","v":{"v":59197364.278606676,"d":"59,197,364.3"}},{"v":175922.38861157745,"d":"175,922.39"},{"$f":"IF(SUM(BP$16:BP33)>SUM(BU$16:BU33),\"No\",\"Yes\")","v":"Yes"},19]
[null,null,18,77,3,{"$f":"F33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":790.1039020703421,"d":"790.10"}},{"$f":"J33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":546.9316004420157,"d":"546.93"}},{"$f":"K33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":405.97409678627383,"d":"405.97"}},{"$f":"(F33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L33","v":{"v":2476.990400701367,"d":"2476.99"}},{"$f":"M33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":59.61854883983324,"d":"59.62"}},{"$f":"N33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":127.42895935231526,"d":"127.43"}},{"$f":"O33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":256.6783324096638,"d":"256.68"}},{"$f":"P33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":91.18844145902953,"d":"91.19"}},{"$f":"Q33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":63.12314127080436,"d":"63.12"}},{"$f":"R33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":46.85478082271464,"d":"46.85"}},{"$f":"(M33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,R$2,FALSE))+S33","v":{"v":371.1077958456397,"d":"371.11"}},{"v":1,"d":"1.00"},{"v":33.74325497370793,"d":"33.74"},{"v":10.122976492112377,"d":"10.12"},{"v":0,"d":"0.00"},{"v":1.1541668476607634,"d":"1.15"},{"v":2.4669215064504857,"d":"2.47"},{"v":4.770321358759115,"d":"4.77"},{"v":1.4652275642070671,"d":"1.47"},{"v":0.6232265893800021,"d":"0.62"},{"v":0.4626060215066332,"d":"0.46"},{"v":0.34625005429822897,"d":"0.35"},{"v":0.7400764519351456,"d":"0.74"},{"v":1.4907254246122232,"d":"1.49"},{"v":0.3919042400650228,"d":"0.39"},{"v":0.14297551168129458,"d":"0.14"},{"v":0.10612726375740408,"d":"0.11"},{"v":44.685724861671986,"d":"44.69"},{"v":13.341035438461697,"d":"13.34"},{"v":2848.098196547007,"d":"2848"},{"v":1301684.65783534,"d":"1,301,684.7"},{"v":481607.3809594231,"d":"481,607.4"},{"v":266465.62753585953,"d":"266,465.6"},{"v":306600.36553282227,"d":"306,600.4"},{"v":4994.722100379603,"d":"4,994.7"},{"v":4131.330353643292,"d":"4,131.3"},null,{"v":2365484.0843174676,"d":"2,365,484.1"},{"v":0.780563829787234,"d":"0.8"},{"v":1360.530248184452,"d":"1,360.5"},{"v":503.3795286746587,"d":"503.4"},{"v":-0.8043430475100957,"d":"(0.8)"},{"v":-0.6443720116777,"d":"(0.6)"},{"v":1862.4610617999226,"d":"1,862.5"},{"v":764602.5488293248,"d":"764,602.5"},{"v":282893.5785637659,"d":"282,893.6"},{"v":156520.47272965274,"d":"156,520.5"},{"v":180095.401407161,"d":"180,095.4"},{"v":2933.8728283048526,"d":"2,933.9"},{"v":2426.72117201154,"d":"2,426.7"},null,{"v":1389472.5955302208,"d":"1,389,472.6"},{"v":799.1681312823899,"d":"799.2"},{"v":295.6824207279205,"d":"295.7"},{"v":-0.4724667687810777,"d":"-0.47"},{"v":-0.37850064495833735,"d":"-0.38"},{"v":1093.999584596571,"d":"1,094.0"},null,null,0,null,{"v":1389472.5955302208,"d":"1,389,472.6"},{"$f":"SUM(BR$16:BR34)","v":{"v":60410914.48552532,"d":"60,410,914.5"}},{"$f":"BT33+Trace_SoC_Dakar!BH34","v":{"v":60561828.487253755,"d":"60,561,828.5"}},{"v":150914.00172843784,"d":"150,914.00"},{"$f":"IF(SUM(BP$16:BP34)>SUM(BU$16:BU34),\"No\",\"Yes\")","v":"Yes"},20]
[null,null,19,78,3,{"$f":"F34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":716.0046014567679,"d":"716.00"}},{"$f":"J34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":495.63803136835213,"d":"495.64"}},{"$f":"K34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":367.9001212493043,"d":"367.90"}},{"$f":"(F34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L34","v":{"v":2640.457245925574,"d":"2640.46"}},{"$f":"M34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":56.71350910938979,"d":"56.71"}},{"$f":"N34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":121.21971412693996,"d":"121.22"}},{"$f":"O34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":244.17113845569355,"d":"244.17"}},{"$f":"P34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":86.74509202247458,"d":"86.75"}},{"$f":"Q34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":60.047332871060796,"d":"60.05"}},{"$f":"R34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":44.57168265108886,"d":"44.57"}},{"$f":"(M34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,R$2,FALSE))+S34","v":{"v":402.53153076335303,"d":"402.53"}},{"v":1,"d":"1.00"},{"v":30.57866916742917,"d":"30.58"},{"v":9.17360075022875,"d":"9.17"},{"v":0,"d":"0.00"},{"v":1.0979276299464436,"d":"1.10"},{"v":2.346715544923695,"d":"2.35"},{"v":4.537877373726738,"d":"4.54"},{"v":1.393831255994371,"d":"1.39"},{"v":0.592858557308614,"d":"0.59"},{"v":0.44006456589976267,"d":"0.44"},{"v":0.32937828898393307,"d":"0.33"},{"v":0.7040146634771086,"d":"0.70"},{"v":1.4180866792896056,"d":"1.42"},{"v":0.3728078781093378,"d":"0.37"},{"v":0.13600872785315263,"d":"0.14"},{"v":0.10095598864759261,"d":"0.10"},{"v":40.98794409522879,"d":"40.99"},{"v":12.234852976589481,"d":"12.23"},{"v":3042.9887766889274,"d":"3043"},{"v":1179607.1405464415,"d":"1,179,607.1"},{"v":458140.04397474363,"d":"458,140.0"},{"v":244415.37601883739,"d":"244,415.4"},{"v":281178.3547211094,"d":"281,178.4"},{"v":4581.404707102761,"d":"4,581.4"},{"v":3760.0835470549014,"d":"3,760.1"},null,{"v":2171682.403515289,"d":"2,171,682.4"},{"v":0.780563829787234,"d":"0.8"},{"v":1232.9339414330077,"d":"1,232.9"},{"v":478.8512978010695,"d":"478.9"},{"v":-0.7377829937141182,"d":"(0.7)"},{"v":-0.5909433987692719,"d":"(0.6)"},{"v":1710.4565128415938,"d":"1,710.5"},{"v":672713.4693812062,"d":"672,713.5"},{"v":261270.86540179714,"d":"261,270.9"},{"v":139386.67368152543,"d":"139,386.7"},{"v":160352.08673941554,"d":"160,352.1"},{"v":2612.7110876310844,"d":"2,612.7"},{"v":2144.3231065308296,"d":"2,144.3"},null,{"v":1238480.129398106,"d":"1,238,480.1"},{"v":703.1249987813966,"d":"703.1"},{"v":273.0822040567058,"d":"273.1"},{"v":-0.4207473321346319,"d":"-0.42"},{"v":-0.3370067629548631,"d":"-0.34"},{"v":975.4494487430129,"d":"975.4"},null,null,0,null,{"v":1238480.129398106,"d":"1,238,480.1"},{"$f":"SUM(BR$16:BR35)","v":{"v":61649394.614923425,"d":"61,649,394.6"}},{"$f":"BT34+Trace_SoC_Dakar!BH35","v":{"v":61773698.239309736,"d":"61,773,698.2"}},{"v":124303.62438631058,"d":"124,303.62"},{"$f":"IF(SUM(BP$16:BP35)>SUM(BU$16:BU35),\"No\",\"Yes\")","v":"Yes"},21]
[null,null,20,79,3,{"$f":"F35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":648.8546480582033,"d":"648.85"}},{"$f":"J35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":449.15499111801563,"d":"449.15"}},{"$f":"K35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":333.3968848916694,"d":"333.40"}},{"$f":"(F35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L35","v":{"v":2788.59347593211,"d":"2788.59"}},{"$f":"M35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":53.950023576418126,"d":"53.95"}},{"$f":"N35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":115.31302749158068,"d":"115.31"}},{"$f":"O35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":232.273383947327,"d":"232.27"}},{"$f":"P35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":82.51825417334712,"d":"82.52"}},{"$f":"Q35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":57.121399732932396,"d":"57.12"}},{"$f":"R35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":42.39983326069212,"d":"42.40"}},{"$f":"(M35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,R$2,FALSE))+S35","v":{"v":432.4240778177031,"d":"432.42"}},{"v":1,"d":"1.00"},{"v":27.71087166248957,"d":"27.71"},{"v":8.31326149874687,"d":"8.31"},{"v":0,"d":"0.00"},{"v":1.0444287869149775,"d":"1.04"},{"v":2.232366872795371,"d":"2.23"},{"v":4.316759712879739,"d":"4.32"},{"v":1.3259138837169002,"d":"1.33"},{"v":0.5639702717493353,"d":"0.56"},{"v":0.4186214903339078,"d":"0.42"},{"v":0.31332863607449324,"d":"0.31"},{"v":0.6697100618386113,"d":"0.67"},{"v":1.3489874102749182,"d":"1.35"},{"v":0.3546420267290986,"d":"0.35"},{"v":0.12938141528367103,"d":"0.13"},{"v":0.09603669484130824,"d":"0.10"},{"v":37.612932680879794,"d":"37.61"},{"v":11.225347743788971,"d":"11.23"},{"v":3221.017553749813,"d":"3221"},{"v":1068978.5714630203,"d":"1,068,978.6"},{"v":435816.20255704544,"d":"435,816.2"},{"v":224289.83173709817,"d":"224,289.8"},{"v":257978.1559950334,"d":"257,978.2"},{"v":4204.164679052075,"d":"4,204.2"},{"v":3422.864127486368,"d":"3,422.9"},null,{"v":1994689.7905587358,"d":"1,994,689.8"},{"v":0.780563829787234,"d":"0.8"},{"v":1117.3041584088635,"d":"1,117.3"},{"v":455.518256790231,"d":"455.5"},{"v":-0.6770327882558362,"d":"(0.7)"},{"v":-0.5421842960250073,"d":"(0.5)"},{"v":1571.6031981148135,"d":"1,571.6"},{"v":591867.5167638187,"d":"591,867.5"},{"v":241300.86463739665,"d":"241,300.9"},{"v":124183.841743364,"d":"124,183.8"},{"v":142836.2500841501,"d":"142,836.3"},{"v":2327.7440493977087,"d":"2,327.7"},{"v":1895.1568772633661,"d":"1,895.2"},null,{"v":1104411.3741553905,"d":"1,104,411.4"},{"v":618.6242225625558,"d":"618.6"},{"v":252.20941437397576,"d":"252.2"},{"v":-0.37485663964642735,"d":"-0.37"},{"v":-0.300194299009633,"d":"-0.30"},{"v":870.1585859978755,"d":"870.2"},null,null,0,null,{"v":1104411.3741553905,"d":"1,104,411.4"},{"$f":"SUM(BR$16:BR36)","v":{"v":62753805.98907881,"d":"62,753,806.0"}},{"$f":"BT35+Trace_SoC_Dakar!BH36","v":{"v":62850441.93889473,"d":"62,850,441.9"}},{"v":96635.94981591403,"d":"96,635.95"},{"$f":"IF(SUM(BP$16:BP36)>SUM(BU$16:BU36),\"No\",\"Yes\")","v":"Yes"},22]
[null,null,21,80,4,{"$f":"F36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":556.7815880761267,"d":"556.78"}},{"$f":"J36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":385.41949263277,"d":"385.42"}},{"$f":"K36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":286.0875661215361,"d":"286.09"}},{"$f":"(F36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L36","v":{"v":2991.7113531695654,"d":"2991.71"}},{"$f":"M36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":49.97245598027408,"d":"49.97"}},{"$f":"N36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":106.81135629371555,"d":"106.81"}},{"$f":"O36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":215.14858910591292,"d":"215.15"}},{"$f":"P36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":76.43443970706852,"d":"76.43"}},{"$f":"Q36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":52.910016427375965,"d":"52.91"}},{"$f":"R36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":39.27382530592717,"d":"39.27"}},{"$f":"(M36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,R$2,FALSE))+S36","v":{"v":475.44931717972634,"d":"475.45"}},{"v":1,"d":"1.00"},{"v":23.778673971725453,"d":"23.78"},{"v":7.133602191517635,"d":"7.13"},{"v":0,"d":"0.00"},{"v":0.9674262978719715,"d":"0.97"},{"v":2.067781400031694,"d":"2.07"},{"v":3.998498432975577,"d":"4.00"},{"v":1.2281583731622188,"d":"1.23"},{"v":0.5223904960719205,"d":"0.52"},{"v":0.3877578286592629,"d":"0.39"},{"v":0.29022788936159144,"d":"0.29"},{"v":0.6203344200095082,"d":"0.62"},{"v":1.2495307603048675,"d":"1.25"},{"v":0.32849537209881036,"d":"0.33"},{"v":0.11984252556944056,"d":"0.12"},{"v":0.08895620775124266,"d":"0.09"},{"v":32.9506868004981,"d":"32.95"},{"v":9.830989366613098,"d":"9.83"},{"v":3467.1606703492916,"d":"3467"},{"v":917289.5476971915,"d":"917,289.5"},{"v":403684.8281803496,"d":"403,684.8"},{"v":196488.37437933785,"d":"196,488.4"},{"v":225933.35781592218,"d":"225,933.4"},{"v":3683.044732844831,"d":"3,683.0"},{"v":2959.3470431639803,"d":"2,959.3"},null,{"v":1750038.49984881,"d":"1,750,038.5"},{"v":0.7418936170212767,"d":"0.7"},{"v":911.2595069431992,"d":"911.3"},{"v":401.03110126085414,"d":"401.0"},{"v":-0.5931123624089657,"d":"(0.6)"},{"v":-0.47483678640741267,"d":"(0.5)"},{"v":1311.222659055237,"d":"1,311.2"},{"v":493088.3321635773,"d":"493,088.3"},{"v":217000.4870838215,"d":"217,000.5"},{"v":105622.18337216198,"d":"105,622.2"},{"v":121450.31289765224,"d":"121,450.3"},{"v":1979.8180292814277,"d":"1,979.8"},{"v":1590.7948602164247,"d":"1,590.8"},null,{"v":940731.928406711,"d":"940,731.9"},{"v":489.8468881225666,"d":"489.8"},{"v":215.57397809978633,"d":"215.6"},{"v":-0.31882712094565335,"d":"-0.32"},{"v":-0.25524817070829114,"d":"-0.26"},{"v":704.846790930699,"d":"704.8"},null,null,0,null,{"v":940731.928406711,"d":"940,731.9"},{"$f":"SUM(BR$16:BR37)","v":{"v":63694537.91748552,"d":"63,694,537.9"}},{"$f":"BT36+Trace_SoC_Dakar!BH37","v":{"v":63762177.37093428,"d":"63,762,177.4"}},{"v":67639.45344875753,"d":"67,639.45"},{"$f":"IF(SUM(BP$16:BP37)>SUM(BU$16:BU37),\"No\",\"Yes\")","v":"Yes"},23]
[null,null,22,81,4,{"$f":"F37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":477.7737783775043,"d":"477.77"}},{"$f":"J37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":330.72811888729694,"d":"330.73"}},{"$f":"K37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":245.4914823692445,"d":"245.49"}},{"$f":"(F37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L37","v":{"v":3166.0066203659526,"d":"3166.01"}},{"$f":"M37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":46.28814208325929,"d":"46.29"}},{"$f":"N37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":98.936486895516,"d":"98.94"}},{"$f":"O37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":199.2863521752538,"d":"199.29"}},{"$f":"P37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":70.79916597678692,"d":"70.80"}},{"$f":"Q37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":49.00912532665418,"d":"49.01"}},{"$f":"R37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":36.37828820403496,"d":"36.38"}},{"$f":"(M37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,R$2,FALSE))+S37","v":{"v":515.3024393384954,"d":"515.30"}},{"v":1,"d":"1.00"},{"v":20.40445868106681,"d":"20.40"},{"v":6.1213376043200425,"d":"6.12"},{"v":0,"d":"0.00"},{"v":0.8961009630716521,"d":"0.90"},{"v":1.9153303027485686,"d":"1.92"},{"v":3.703701568286378,"d":"3.70"},{"v":1.1376100726391707,"d":"1.14"},{"v":0.48387626805186956,"d":"0.48"},{"v":0.3591696488553819,"d":"0.36"},{"v":0.26883028892149563,"d":"0.27"},{"v":0.5745990908245706,"d":"0.57"},{"v":1.157406740089493,"d":"1.16"},{"v":0.3042764290673445,"d":"0.30"},{"v":0.11100690855307596,"d":"0.11"},{"v":0.08239774297270526,"d":"0.08"},{"v":28.90024750471983,"d":"28.90"},{"v":8.61985480474873,"d":"8.62"},{"v":3681.309059704448,"d":"3681"},{"v":787125.3332636387,"d":"787,125.3"},{"v":373922.4001927001,"d":"373,922.4"},{"v":172335.18335275108,"d":"172,335.2"},{"v":198099.36388869619,"d":"198,099.4"},{"v":3230.309128141187,"d":"3,230.3"},{"v":2559.967420331253,"d":"2,560.0"},null,{"v":1537272.5572462587,"d":"1,537,272.6"},{"v":0.7418936170212767,"d":"0.7"},{"v":781.9509607331819,"d":"782.0"},{"v":371.4643243128941,"d":"371.5"},{"v":-0.5202044550849568,"d":"(0.5)"},{"v":-0.4163389870693637,"d":"(0.4)"},{"v":1152.4787416039217,"d":"1,152.5"},{"v":410794.80868499895,"d":"410,794.8"},{"v":195147.29657258722,"d":"195,147.3"},{"v":89940.43983002618,"d":"89,940.4"},{"v":103386.57244312101,"d":"103,386.6"},{"v":1685.8741095094485,"d":"1,685.9"},{"v":1336.0277991746186,"d":"1,336.0"},null,{"v":802291.0194394176,"d":"802,291.0"},{"v":408.09434246458073,"d":"408.1"},{"v":193.86444520431613,"d":"193.9"},{"v":-0.2714908040345508,"d":"-0.27"},{"v":-0.21728419517655265,"d":"-0.22"},{"v":601.4700126696857,"d":"601.5"},null,null,0,null,{"v":802291.0194394176,"d":"802,291.0"},{"$f":"SUM(BR$16:BR38)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT37+Trace_SoC_Dakar!BH38","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP38)>SUM(BU$16:BU38),\"No\",\"Yes\")","v":"Yes"},24]
[null,null,23,82,4,{"$f":"F38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L38","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,R$2,FALSE))+S38","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR39)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT38+Trace_SoC_Dakar!BH39","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP39)>SUM(BU$16:BU39),\"No\",\"Yes\")","v":"Yes"},25]
[null,null,24,83,4,{"$f":"F39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L39","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,R$2,FALSE))+S39","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR40)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT39+Trace_SoC_Dakar!BH40","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP40)>SUM(BU$16:BU40),\"No\",\"Yes\")","v":"Yes"},26]
[null,null,25,84,4,{"$f":"F40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L40","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,R$2,FALSE))+S40","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR41)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT40+Trace_SoC_Dakar!BH41","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP41)>SUM(BU$16:BU41),\"No\",\"Yes\")","v":"Yes"},27]
[null,null,26,85,4,{"$f":"F41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L41","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,R$2,FALSE))+S41","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR42)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT41+Trace_SoC_Dakar!BH42","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP42)>SUM(BU$16:BU42),\"No\",\"Yes\")","v":"Yes"},28]
[null,null,27,86,4,{"$f":"F42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L42","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,R$2,FALSE))+S42","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR43)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT42+Trace_SoC_Dakar!BH43","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP43)>SUM(BU$16:BU43),\"No\",\"Yes\")","v":"Yes"},29]
[null,null,28,87,4,{"$f":"F43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L43","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,R$2,FALSE))+S43","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR44)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT43+Trace_SoC_Dakar!BH44","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP44)>SUM(BU$16:BU44),\"No\",\"Yes\")","v":"Yes"},30]
[null,null,29,88,4,{"$f":"F44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L44","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,R$2,FALSE))+S44","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR45)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT44+Trace_SoC_Dakar!BH45","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP45)>SUM(BU$16:BU45),\"No\",\"Yes\")","v":"Yes"},31]
[null,null,30,89,4,{"$f":"F45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L45","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,R$2,FALSE))+S45","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR46)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT45+Trace_SoC_Dakar!BH46","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP46)>SUM(BU$16:BU46),\"No\",\"Yes\")","v":"Yes"},32]
[null,null,31,90,4,{"$f":"F46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L46","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,R$2,FALSE))+S46","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR47)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT46+Trace_SoC_Dakar!BH47","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP47)>SUM(BU$16:BU47),\"No\",\"Yes\")","v":"Yes"},33]
[null,null,32,91,4,{"$f":"F47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L47","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,R$2,FALSE))+S47","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR48)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT47+Trace_SoC_Dakar!BH48","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP48)>SUM(BU$16:BU48),\"No\",\"Yes\")","v":"Yes"},34]
[null,null,33,92,4,{"$f":"F48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L48","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,R$2,FALSE))+S48","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR49)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT48+Trace_SoC_Dakar!BH49","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP49)>SUM(BU$16:BU49),\"No\",\"Yes\")","v":"Yes"},35]
[null,null,34,93,4,{"$f":"F49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L49","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,R$2,FALSE))+S49","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR50)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT49+Trace_SoC_Dakar!BH50","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP50)>SUM(BU$16:BU50),\"No\",\"Yes\")","v":"Yes"},36]
[null,null,35,94,4,{"$f":"F50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L50","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,R$2,FALSE))+S50","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR51)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT50+Trace_SoC_Dakar!BH51","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP51)>SUM(BU$16:BU51),\"No\",\"Yes\")","v":"Yes"},37]
[null,null,36,95,4,{"$f":"F51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L51","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,R$2,FALSE))+S51","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR52)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT51+Trace_SoC_Dakar!BH52","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP52)>SUM(BU$16:BU52),\"No\",\"Yes\")","v":"Yes"},38]
[null,null,37,96,4,{"$f":"F52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L52","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,R$2,FALSE))+S52","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR53)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT52+Trace_SoC_Dakar!BH53","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP53)>SUM(BU$16:BU53),\"No\",\"Yes\")","v":"Yes"},39]
[null,null,38,97,4,{"$f":"F53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L53","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,R$2,FALSE))+S53","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR54)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT53+Trace_SoC_Dakar!BH54","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP54)>SUM(BU$16:BU54),\"No\",\"Yes\")","v":"Yes"},40]
[null,null,39,98,4,{"$f":"F54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L54","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,R$2,FALSE))+S54","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR55)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT54+Trace_SoC_Dakar!BH55","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP55)>SUM(BU$16:BU55),\"No\",\"Yes\")","v":"Yes"},41]
[null,null,40,99,4,{"$f":"F55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L55","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,R$2,FALSE))+S55","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,{"$f":"SUM(AV56:AY56)","v":0},0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR56)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT55+Trace_SoC_Dakar!BH56","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP56)>SUM(BU$16:BU56),\"No\",\"Yes\")","v":"Yes"},42]
[null,null,41,100,4,{"$f":"F56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L56","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,R$2,FALSE))+S56","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR57)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT56+Trace_SoC_Dakar!BH57","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP57)>SUM(BU$16:BU57),\"No\",\"Yes\")","v":"Yes"},43]
[null,null,42,101,4,{"$f":"F57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L57","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,R$2,FALSE))+S57","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR58)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT57+Trace_SoC_Dakar!BH58","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP58)>SUM(BU$16:BU58),\"No\",\"Yes\")","v":"Yes"},44]
[null,null,43,102,4,{"$f":"F58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L58","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,R$2,FALSE))+S58","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR59)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT58+Trace_SoC_Dakar!BH59","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP59)>SUM(BU$16:BU59),\"No\",\"Yes\")","v":"Yes"},45]
[null,null,44,103,4,{"$f":"F59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L59","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,R$2,FALSE))+S59","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR60)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT59+Trace_SoC_Dakar!BH60","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP60)>SUM(BU$16:BU60),\"No\",\"Yes\")","v":"Yes"},46]
[null,null,45,104,4,{"$f":"F60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L60","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,R$2,FALSE))+S60","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR61)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT60+Trace_SoC_Dakar!BH61","v":{"v":64534963.68048377,"d":"64,534,963.7"}},{"v":38134.74355883896,"d":"38,134.74"},{"$f":"IF(SUM(BP$16:BP61)>SUM(BU$16:BU61),\"No\",\"Yes\")","v":"Yes"},47]
[null,null,46,105,4,{"$f":"F61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L61","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,R$2,FALSE))+S61","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR62)","v":{"v":64496828.936924934,"d":"64,496,828.9"}},{"$f":"BT61+Trace_SoC_Dakar!BH62","v":{"v":64534963.68048377,"d":"64,534,963.7"}},"`",{"$f":"IF(SUM(BP$16:BP62)>SUM(BU$16:BU62),\"No\",\"Yes\")","v":"Yes"},48]
[null,null,47,106,4,{"$f":"F62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L62","v":{"v":4219.999999999998,"d":"4220.00"}},{"$f":"M62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,R$2,FALSE))+S62","v":{"v":1016.0000000000006,"d":"1016.00"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5235.999999999999,"d":"5236"},0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,null,null,0,null,0,{"$f":"SUM(BR$16:BR63)","v":{"v":64496828.936924934,"d":"64,496,828.9"}}]
[{"$nulls":3},"TOTAL",{"$nulls":16},{"$f":"SUM(OFFSET(U17,0,0,time_horizon,1))","v":{"v":705.2349730543168,"d":"705.23"}},{"v":211.57049191629508,"d":"211.57"},{"v":0,"d":"0.00"},{"v":16.80527064656202,"d":"16.81"},{"v":35.919662450666905,"d":"35.92"},{"v":69.45836441888963,"d":"69.46"},{"v":21.33447674849523,"d":"21.33"},{"v":9.07450385522,"d":"9.07"},{"v":6.735784700370535,"d":"6.74"},{"v":5.0415811939686055,"d":"5.04"},{"v":10.775898735200073,"d":"10.78"},{"v":21.705738880903006,"d":"21.71"},{"v":5.7063299255011355,"d":"5.71"},{"v":2.0817979432563525,"d":"2.08"},{"v":1.5452682547908874,"d":"1.55"},{"$f":"SUM(OFFSET(AJ17,0,0,time_horizon,1))","v":{"v":864.5630358745212,"d":"864.56"}},{"v":258.42710684991516,"d":"258.43"},{"$f":"VLOOKUP(time_horizon,$C$17:$AL$63,36)","v":{"v":1214.9399514947643,"d":"1215"}},{"v":27205245.768643428,"d":"R$ 27,205,245.77"},{"v":7012454.394101507,"d":"R$ 7,012,454.39"},{"v":5155479.353009475,"d":"R$ 5,155,479.35"},{"v":5939107.634430348,"d":"R$ 5,939,107.63"},{"v":96636.05359029597,"d":"R$ 96,636.05"},{"v":84064.61991299082,"d":"R$ 84,064.62"},{"v":0,"d":"R$ 0.00"},{"v":47795983.74592804,"d":"R$ 47,795,984"},"NA",{"$f":"SUM(OFFSET(AV17,0,0,time_horizon,1))","v":{"v":29869.80079224628,"d":"29869.80"}},{"v":7699.273059240177,"d":"7699.27"},{"v":-15.562134645741382,"d":"-15.56"},{"v":-12.4820292608509,"d":"-12.48"},{"v":37541.02968757987,"d":"37541.03"},{"v":23368148.647334244,"d":"R$ 23,368,148.65"},{"v":6003331.926353963,"d":"R$ 6,003,331.93"},{"v":4425618.479678018,"d":"R$ 4,425,618.48"},{"v":5098359.082888108,"d":"R$ 5,098,359.08"},{"v":82955.29383173984,"d":"R$ 82,955.29"},{"v":72192.94374522961,"d":"R$ 72,192.94"},{"v":0,"d":"R$ 0.00"},{"v":41286524.7449381,"d":"R$ 41,286,524.74"},{"v":25656.888047083383,"d":"25656.89"},{"v":6591.314419831709,"d":"6591.31"},{"v":-13.359004266252562,"d":"-13.36"},{"v":-10.715055387447642,"d":"-10.72"},{"v":32224.12840726139,"d":"32224.13"},{"$f":"BM64/Trace_SoC_Dakar!BM64","v":{"v":1.0037839858584963,"d":"1.00"}}]
[{"$nulls":54},{"$f":"Trace_SoC_Dakar!BC64","v":{"v":4558320.4233974675,"d":"4,558,320.4"}},{"$f":"Trace_SoC_Dakar!BD64","v":{"v":5287589.206177609,"d":"5,287,589.2"}}]
[{"$nulls":54},{"$f":"BC64-BC65","v":{"v":-132701.94371944945,"d":"-R$ 132,701.94"}},{"$f":"BD64-BD65","v":{"v":-189230.1232895013,"d":"-R$ 189,230.12"}}]
[{"$nulls":54},{"$f":"BC15","v":"CHD"},{"$f":"BD15","v":"Stroke"}]
[{"$nulls":54},{"$f":"BC66*exchange_SP","v":{"v":-24715.4033598021,"d":"$(24,715.40)"}},{"$f":"BD66*exchange_SP","v":{"v":-35243.63467360152,"d":"$(35,243.63)"}}]

{"sheet":"Trace_SoC_Dakar","index":28,"n_rows":64,"n_cols":65,"rows_kept":64,"merged":[[6,5,6,10],[6,20,6,22],[7,23,7,28],[7,29,7,34],[14,20,14,22],[14,23,14,28],[14,29,14,34]]}
["Dakar",{"$f":"population_Dakar","v":5236}]
[{"$nulls":4},"Post intervention",24,24,24,24,24,24,null,25,25,25,25,25,25]
[{"$nulls":5},{"$f":"IF(F4=\"Controlled\",25,24)","v":25},{"$f":"IF(G4=\"Controlled\",25,24)","v":25},25,24,24,24,null,{"$f":"IF(M4=\"Controlled\",25,24)","v":25},{"$f":"IF(N4=\"Controlled\",25,24)","v":25},25,24,24,24]
[{"$nulls":4},"HTN Defn",{"$f":"VLOOKUP(F8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(G8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(H8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(I8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(J8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(K8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},null,{"$f":"VLOOKUP(M8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(N8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(O8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Controlled"},{"$f":"VLOOKUP(P8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(Q8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"},{"$f":"VLOOKUP(R8,Htn_defn,MATCH($A$1,'Model Sensitivity control'!$C$9:$F$9,0),0)","v":"Uncontrolled"}]
[]
[null,null,"No CARDIO phase"]
[{"$nulls":5},"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",{"$nulls":17},"Costs (undiscounted)",{"$nulls":8},"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death - control","CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","Total Costs","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,0,{"$f":"CEILING(age_Dakar,1)","v":58},{"$f":"IF(D9<60,1,IF(D9<70,2,IF(D9<80,3,4)))","v":1},{"$f":"population_Dakar*VLOOKUP(F8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":93.73798664138438,"d":"93.74"}},{"$f":"population_Dakar*VLOOKUP(G8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":200.35600198158494,"d":"200.36"}},{"$f":"population_Dakar*VLOOKUP(H8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":403.57423256290684,"d":"403.57"}},{"$f":"population_Dakar*VLOOKUP(I8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":2057.2196784078214,"d":"2057.22"}},{"$f":"population_Dakar*VLOOKUP(J8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":1424.0639088404685,"d":"1424.06"}},{"$f":"population_Dakar*VLOOKUP(K8,'Model Sensitivity control'!$C$21:$F$29,MATCH($A$1,'Model Sensitivity control'!$C$21:$F$21,0),0)","v":{"v":1057.048191565834,"d":"1057.05"}},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(F9:S9)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$nulls":3},"<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths",{"$nulls":7},"(undiscounted)"]
[null,null,1,{"$f":"D9+1","v":59},{"$f":"IF(D10<60,1,IF(D10<70,2,IF(D10<80,3,4)))","v":1},{"$f":"(F$9*(1-'Model Sensitivity control'!$S37))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":93.09320249122115,"d":"93.09"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$S38))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":198.9778373858162,"d":"198.98"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$S39))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":400.79821530571553,"d":"400.80"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$S40))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":2029.9839729623068,"d":"2029.98"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$S41))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1405.2106062185603,"d":"1405.21"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$S42))*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":1043.053841089135,"d":"1043.05"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$S37))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$S38))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$S39))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$S40))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$S41))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$S42))*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":64.88232454724518,"d":"64.88"}},{"$f":"F9*'Model Sensitivity control'!$S37*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,M$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G9*'Model Sensitivity control'!$S38*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,N$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H9*'Model Sensitivity control'!$S39*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,O$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I9*'Model Sensitivity control'!$S40*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,P$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$S41*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$S42*(1-VLOOKUP($D10,LifeTables!$D$11:$AB$131,R$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$S37*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$S38*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$S39*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$S40*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$S41*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$S42*(VLOOKUP($D10,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(SUM(F10:S10)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F10:K10)*r_CHD_Dakar","v":{"v":101.21529749211122,"d":"101.22"}},{"$f":"SUM(F10:K10)*r_Stroke_Dakar","v":{"v":30.364589247633365,"d":"30.36"}},null,{"$f":"M10*r_CHD_SoC_Cat1","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_CHD_SoC_Cat2","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_CHD_SoC_Cat3","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_CHD_SoC_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_CHD_SoC_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_CHD_SoC_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"M10*r_Stroke_SoC_Cat1","v":{"v":0,"d":"0.00"}},{"$f":"N10*r_Stroke_SoC_Cat2","v":{"v":0,"d":"0.00"}},{"$f":"O10*r_Stroke_SoC_Cat3","v":{"v":0,"d":"0.00"}},{"$f":"P10*r_Stroke_SoC_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q10*r_Stroke_SoC_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R10*r_Stroke_SoC_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)","v":{"v":101.21529749211122,"d":"101.22"}},{"$f":"SUM(V10,AD10:AI10)","v":{"v":30.364589247633365,"d":"30.36"}},{"$f":"SUM(S10,L10)","v":{"v":64.88232454724518,"d":"64.88"}},{"$f":"SUM(F10:K10)*c_HTNuncontrolled_Dakar","v":{"v":3861805.7781819147,"d":"R$ 3,861,805.8"}},{"$f":"SUM(M10:R10)*c_HTN_Dakar","v":{"v":0,"d":"R$ 0.0"}},{"$f":"SUM(U10,X10:AC10)*c_CHD_Dakar","v":{"v":603557.3518378189,"d":"R$ 603,557.4"}},{"$f":"SUM(V10,AD10:AI10)*c_Stroke_Dakar","v":{"v":697831.4543516325,"d":"R$ 697,831.5"}},{"$f":"SUM(U10,X10:AC10)*c_productivity_Dakar","v":{"v":11313.283712981902,"d":"R$ 11,313.3"}},{"$f":"SUM(U10,AD10:AI10)*c_productivity_Dakar","v":{"v":11313.283712981902,"d":"R$ 11,313.3"}},null,{"$f":"SUM(AM10:AS10)","v":{"v":5185821.151797331,"d":"R$ 5,185,821.2"}},{"$f":"IF(E10=1,u_HTN_50_59,IF(E10=2,u_HTN_60_59,IF(E10=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"SUM(F10:K10)*AU10","v":{"v":4366.513769908372,"d":"4366.51"}},{"$f":"SUM(M10:R10)*AU10","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U10,X10:AC10)*u_CHD","v":{"v":-1.8218753548580018,"d":"-1.82"}},{"$f":"SUM(V10,AD10:AI10)*u_Stroke","v":{"v":-1.4666096606606915,"d":"-1.47"}},{"$f":"SUM(AV10:AY10)","v":{"v":4363.225284892853,"d":"4363.23"}},{"$f":"AM10/(1+disc_c_Dakar)^C10","v":{"v":3749325.9982348685,"d":"R$ 3,749,326.0"}},{"$f":"AN10/(1+disc_c_Dakar)^C10","v":{"v":0,"d":"R$ 0.0"}},{"$f":"AO10/(1+disc_c_Dakar)^C10","v":{"v":585978.011493028,"d":"R$ 585,978.0"}},{"$f":"AP10/(1+disc_c_Dakar)^C10","v":{"v":677506.2663608083,"d":"R$ 677,506.3"}},{"$f":"AQ10/(1+disc_c_Dakar)^C10","v":{"v":10983.77059512806,"d":"R$ 10,983.8"}},{"$f":"AR10/(1+disc_c_Dakar)^C10","v":{"v":10983.77059512806,"d":"R$ 10,983.8"}},null,{"$f":"SUM(BA10:BG10)","v":{"v":5034777.81727896,"d":"R$ 5,034,777.8"}},{"$f":"AV10/(1+disc_b_Dakar)^C10","v":{"v":4239.333757192594,"d":"4239.33"}},{"$f":"AW10/(1+disc_b_Dakar)^C10","v":{"v":0,"d":"0.00"}},{"$f":"AX10/(1+disc_b_Dakar)^C10","v":{"v":-1.7688110241339823,"d":"-1.77"}},{"$f":"AY10/(1+disc_b_Dakar)^C10","v":{"v":-1.4238928744278558,"d":"-1.42"}},{"$f":"SUM(BI10:BL10)","v":{"v":4236.141053294032,"d":"4236.14"}}]
[null,null,{"$f":"D12-D9","v":1},{"$f":"D9+C11","v":59},{"$f":"IF(D11<60,1,IF(D11<70,2,IF(D11<80,3,4)))","v":1},{"$f":"(F$9*(1-'Model Sensitivity control'!$T37))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(G$9*(1-'Model Sensitivity control'!$T38))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(H$9*(1-'Model Sensitivity control'!$T39))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(I$9*(1-'Model Sensitivity control'!$T40))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))","v":{"v":2029.9839729623068,"d":"2029.98"}},{"$f":"(J$9*(1-'Model Sensitivity control'!$T41))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))","v":{"v":1405.2106062185603,"d":"1405.21"}},{"$f":"(K$9*(1-'Model Sensitivity control'!$T42))*(1-VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":1043.053841089135,"d":"1043.05"}},{"$f":"(F$9*(1-'Model Sensitivity control'!$T37))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,F$3,FALSE))+(G$9*(1-'Model Sensitivity control'!$T38))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,G$3,FALSE))+(H$9*(1-'Model Sensitivity control'!$T39))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,H$3,FALSE))+(I$9*(1-'Model Sensitivity control'!$T40))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,I$3,FALSE))+(J$9*(1-'Model Sensitivity control'!$T41))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,J$3,FALSE))+(K$9*(1-'Model Sensitivity control'!$T42))*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,K$3,FALSE))","v":{"v":60.08335854412192,"d":"60.08"}},{"$f":"F9*'Model Sensitivity control'!$T37*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,M3,FALSE))","v":{"v":93.09320249122115,"d":"93.09"}},{"$f":"G9*'Model Sensitivity control'!$T38*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,N3,FALSE))","v":{"v":198.9778373858162,"d":"198.98"}},{"$f":"H9*'Model Sensitivity control'!$T39*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,O3,FALSE))","v":{"v":400.79821530571553,"d":"400.80"}},{"$f":"I9*'Model Sensitivity control'!$T40*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,P3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J9*'Model Sensitivity control'!$T41*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,Q3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K9*'Model Sensitivity control'!$T42*(1-VLOOKUP(D11,LifeTables!$D$11:$AB$131,R3,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F9*'Model Sensitivity control'!$T37*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,M3,FALSE)))+(G9*'Model Sensitivity control'!$T38*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,N3,FALSE)))+(H9*'Model Sensitivity control'!$T39*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,O3,FALSE)))+(I9*'Model Sensitivity control'!$T40*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,P3,FALSE)))+(J9*'Model Sensitivity control'!$T41*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,Q3,FALSE)))+(K9*'Model Sensitivity control'!$T42*(VLOOKUP($D11,LifeTables!$D$11:$AB$131,R3,FALSE)))","v":{"v":4.798966003123251,"d":"4.80"}},{"$f":"IF(SUM(F11:S11)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F11:K11)*r_CHD_2y_SoC_DK","v":{"v":87.6536320673692,"d":"87.65"}},{"$f":"SUM(F11:K11)*r_Stroke_2y_SoC_DK","v":{"v":26.29608962021076,"d":"26.30"}},null,{"$f":"M11*r_CHD_SoC_Cat1","v":{"v":1.8221314570678995,"d":"1.82"}},{"$f":"N11*r_CHD_SoC_Cat2","v":{"v":3.8946321219771898,"d":"3.89"}},{"$f":"O11*r_CHD_SoC_Cat3","v":{"v":7.531105771869035,"d":"7.53"}},{"$f":"P11*r_CHD_SoC_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q11*r_CHD_SoC_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R11*r_CHD_SoC_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"M11*r_Stroke_SoC_Cat1","v":{"v":0.5466394371203699,"d":"0.55"}},{"$f":"N11*r_Stroke_SoC_Cat2","v":{"v":1.168389636593157,"d":"1.17"}},{"$f":"O11*r_Stroke_SoC_Cat3","v":{"v":2.3534705537090734,"d":"2.35"}},{"$f":"P11*r_Stroke_SoC_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q11*r_Stroke_SoC_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R11*r_Stroke_SoC_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U11,X11:AC11)","v":{"v":100.90150141828333,"d":"100.90"}},{"$f":"SUM(V11,AD11:AI11)","v":{"v":30.36458924763336,"d":"30.36"}},{"$f":"SUM(S11,L11)","v":{"v":64.88232454724518,"d":"64.88"}},{"$f":"SUM(F11:K11)*c_HTNuncontrolled_Dakar","v":{"v":3344368.9954355066,"d":"R$ 3,344,369.0"}},{"$f":"SUM(M11:R11)*c_HTN_Dakar","v":{"v":517436.78274640744,"d":"R$ 517,436.8"}},{"$f":"SUM(U11,X11:AC11)*c_CHD_Dakar","v":{"v":601686.1531946352,"d":"R$ 601,686.2"}},{"$f":"SUM(V11,AD11:AI11)*c_Stroke_Dakar","v":{"v":697831.4543516324,"d":"R$ 697,831.5"}},{"$f":"SUM(U11,X11:AC11)*c_productivity_Dakar","v":{"v":11278.209330954705,"d":"R$ 11,278.2"}},{"$f":"SUM(U11,AD11:AI11)*c_productivity_Dakar","v":{"v":10252.190373728305,"d":"R$ 10,252.2"}},null,{"$f":"SUM(AM11:AS11)","v":{"v":5182853.785432865,"d":"R$ 5,182,853.8"}},{"$f":"IF(E11=1,u_HTN_50_59,IF(E11=2,u_HTN_60_59,IF(E11=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8444042553191489,"d":"0.84"}},{"$f":"SUM(F11:K11)*AU11","v":{"v":3781.4520224522453,"d":"3781.45"}},{"$f":"SUM(M11:R11)*AU11","v":{"v":585.0617474561258,"d":"585.06"}},{"$f":"SUM(U11,X11:AC11)*u_CHD","v":{"v":-1.8162270255290998,"d":"-1.82"}},{"$f":"SUM(V11,AD11:AI11)*u_Stroke","v":{"v":-1.4666096606606915,"d":"-1.47"}},{"$f":"SUM(AV11:AY11)","v":{"v":4363.230933222181,"d":"4363.23"}},{"$f":"AM11/(1+disc_c_Dakar)^C11","v":{"v":3246960.18974321,"d":"R$ 3,246,960.2"}},{"$f":"AN11/(1+disc_c_Dakar)^C11","v":{"v":502365.8084916577,"d":"R$ 502,365.8"}},{"$f":"AO11/(1+disc_c_Dakar)^C11","v":{"v":584161.3137811992,"d":"R$ 584,161.3"}},{"$f":"AP11/(1+disc_c_Dakar)^C11","v":{"v":677506.2663608082,"d":"R$ 677,506.3"}},{"$f":"AQ11/(1+disc_c_Dakar)^C11","v":{"v":10949.717797043402,"d":"R$ 10,949.7"}},{"$f":"AR11/(1+disc_c_Dakar)^C11","v":{"v":9953.582887114859,"d":"R$ 9,953.6"}},null,{"$f":"SUM(BA11:BG11)","v":{"v":5031896.879061034,"d":"R$ 5,031,896.9"}},{"$f":"AV11/(1+disc_b_Dakar)^C11","v":{"v":3671.3126431575197,"d":"3671.31"}},{"$f":"AW11/(1+disc_b_Dakar)^C11","v":{"v":568.0211140350735,"d":"568.02"}},{"$f":"AX11/(1+disc_b_Dakar)^C11","v":{"v":-1.763327209251553,"d":"-1.76"}},{"$f":"AY11/(1+disc_b_Dakar)^C11","v":{"v":-1.4238928744278558,"d":"-1.42"}},{"$f":"SUM(BI11:BL11)","v":{"v":4236.146537108913,"d":"4236.15"}}]
[{"$nulls":3},{"$f":"IF('Model Specification_Old_input'!E5=\"Two Year\",D9+2,D9+1)","v":{"v":59,"d":"59.00"}},{"$f":"IF($C12=\"Y1\",E10,E11)","v":1},{"$f":"F11","v":{"v":0,"d":"0.00"}},{"$f":"G11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":2029.9839729623068,"d":"2029.98"},{"v":1405.2106062185603,"d":"1405.21"},{"v":1043.053841089135,"d":"1043.05"},{"v":60.08335854412192,"d":"60.08"},{"v":93.09320249122115,"d":"93.09"},{"v":198.9778373858162,"d":"198.98"},{"v":400.79821530571553,"d":"400.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.798966003123251,"d":"4.80"},null,{"$f":"U11","v":{"v":87.6536320673692,"d":"87.65"}},{"$f":"V11","v":{"v":26.29608962021076,"d":"26.30"}},null,{"$f":"X11","v":{"v":1.8221314570678995,"d":"1.82"}},{"v":3.8946321219771898,"d":"3.89"},{"v":7.531105771869035,"d":"7.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5466394371203699,"d":"0.55"},{"v":1.168389636593157,"d":"1.17"},{"v":2.3534705537090734,"d":"2.35"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100.90150141828333,"d":"100.90"},{"v":30.36458924763336,"d":"30.36"},{"v":64.88232454724518,"d":"64.88"},{"v":3344368.9954355066,"d":"3344369.00"},{"v":517436.78274640744,"d":"517436.78"},{"v":601686.1531946352,"d":"601686.15"},{"v":697831.4543516324,"d":"697831.45"},{"v":11278.209330954705,"d":"11278.21"},{"v":10252.190373728305,"d":"10252.19"},null,{"$f":"AT11","v":{"v":5182853.785432865,"d":"5182853.79"}},{"v":0.8444042553191489,"d":"0.84"},{"v":3781.4520224522453,"d":"3781.45"},{"v":585.0617474561258,"d":"585.06"},{"v":-1.8162270255290998,"d":"-1.82"},{"v":-1.4666096606606915,"d":"-1.47"},{"v":4363.230933222181,"d":"4363.23"},{"v":3246960.18974321,"d":"3246960.19"},{"v":502365.8084916577,"d":"502365.81"},{"v":584161.3137811992,"d":"584161.31"},{"v":677506.2663608082,"d":"677506.27"},{"v":10949.717797043402,"d":"10949.72"},{"v":9953.582887114859,"d":"9953.58"},null,{"$f":"BH11","v":{"v":5031896.879061034,"d":"5031896.88"}},{"v":3671.3126431575197,"d":"3671.31"},{"v":568.0211140350735,"d":"568.02"},{"v":-1.763327209251553,"d":"-1.76"},{"v":-1.4238928744278558,"d":"-1.42"},{"v":4236.146537108913,"d":"4236.15"}]
[{"$nulls":17},{"$f":"SUM(M11:R11)/population_Dakar","v":{"v":0.13232797081412392,"d":"13%"}},{"$f":"(S12+L11)/population_Dakar","v":{"v":0.012391582228274479,"d":"1%"}}]
[{"$nulls":38},"Costs (undiscounted)",{"$nulls":6},"Total Costs",null,"QALYs (undiscounted)",{"$nulls":3},"Total QALYs ","Costs (discounted)",{"$nulls":6},"Total Costs","QALYs (discounted)",{"$nulls":3},"Total QALYs "]
[null,null,"Projected phase",null,null,"HTN - without control",{"$nulls":6},"HTN - with control",{"$nulls":7},"Events - Uncontrolled",null,null,"CHD",{"$nulls":5},"Stroke",{"$nulls":8},"HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(undiscounted)","Active Utility","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(undiscounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","Productivity - CHD","Productivity - Stroke","Death","(discounted)","HTN-uncontrolled","HTN-controlled","CHD","Stroke","(discounted)"]
[null,null,"Year ","Age","Age Category","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Death","Check","CHD","Stroke","Death","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","<120 and <80 mmHg","120-129 or 80-84","130 - 139 or 85 - 89","140 - 159 or 90 - 99","160 - 179 or 100 - 109","≥ 180 or ≥ 110","Total CHD","Total Stroke","Total Deaths"]
[null,null,1,{"$f":"D12+1","v":60},{"$f":"IF(D17<60,1,IF(D17<70,2,IF(D17<80,3,4)))","v":2},{"$f":"F12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1987.0901460917096,"d":"1987.09"}},{"$f":"J12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1375.5183223076149,"d":"1375.52"}},{"$f":"K12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":1021.0139769954791,"d":"1021.01"}},{"$f":"(F$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K$12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L12","v":{"v":154.70933341932044,"d":"154.71"}},{"$f":"M12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":92.07117887938313,"d":"92.07"}},{"$f":"N12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":196.7933594368494,"d":"196.79"}},{"$f":"O12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":396.3980525799396,"d":"396.40"}},{"$f":"P12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R12*(1-VLOOKUP($D17,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R12*VLOOKUP(D17,LifeTables!$D$11:$AB$131,R$2,FALSE))+S12","v":{"v":12.405630289703996,"d":"12.41"}},{"$f":"IF(SUM(F17:S17)=population_Dakar,1,0)","v":{"v":1,"d":"1.00"}},{"$f":"SUM(F17:K17)*r_CHD_Dakar","v":{"v":85.80149935669063,"d":"85.80"}},{"$f":"SUM(F17:K17)*r_Stroke_Dakar","v":{"v":25.740449807007188,"d":"25.74"}},{"v":0,"d":"0.00"},{"$f":"M17*r_CHD_SoC_Cat1","v":{"v":1.8021271890530373,"d":"1.80"}},{"$f":"N17*r_CHD_SoC_Cat2","v":{"v":3.8518749078996217,"d":"3.85"}},{"$f":"O17*r_CHD_SoC_Cat3","v":{"v":7.448425536189898,"d":"7.45"}},{"$f":"P17*r_CHD_SoC_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q17*r_CHD_SoC_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R17*r_CHD_SoC_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"M17*r_Stroke_SoC_Cat1","v":{"v":0.5406381567159112,"d":"0.54"}},{"$f":"N17*r_Stroke_SoC_Cat2","v":{"v":1.1555624723698865,"d":"1.16"}},{"$f":"O17*r_Stroke_SoC_Cat3","v":{"v":2.327632980059343,"d":"2.33"}},{"$f":"P17*r_Stroke_SoC_Cat4","v":{"v":0,"d":"0.00"}},{"$f":"Q17*r_Stroke_SoC_Cat5","v":{"v":0,"d":"0.00"}},{"$f":"R17*r_Stroke_SoC_Cat6","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U17,X17:AC17)","v":{"v":98.9039269898332,"d":"98.90"}},{"$f":"SUM(V17,AD17:AI17)","v":{"v":29.764283416152328,"d":"29.76"}},{"$f":"SUM(S17,L17)","v":{"v":167.11496370902444,"d":"167"}},{"$f":"SUM(F17:K17)*c_HTNuncontrolled_Dakar","v":{"v":3273702.04111849,"d":"3,273,702.0"}},{"$f":"SUM(M17:R17)*c_HTN_Dakar","v":{"v":511756.1036479501,"d":"511,756.1"}},{"$f":"SUM(U17,X17:AC17)*c_CHD_Dakar","v":{"v":589774.4090017352,"d":"589,774.4"}},{"$f":"SUM(V17,AD17:AI17)*c_Stroke_Dakar","v":{"v":684035.3747135445,"d":"684,035.4"}},{"$f":"SUM(U17,X17:AC17)*c_productivity_Dakar","v":{"v":11054.93155766539,"d":"11,054.9"}},{"$f":"SUM(U17,AD17:AI17)*c_productivity_Dakar","v":{"v":10040.176748329677,"d":"10,040.2"}},null,{"$f":"SUM(AM17:AS17)","v":{"v":5080363.036787716,"d":"5,080,363.0"}},{"$f":"IF(E17=1,u_HTN_50_59,IF(E17=2,u_HTN_60_59,IF(E17=3,u_HTN_70_79,u_HTN_80_100)))","v":{"v":0.8199468085106384,"d":"0.8"}},{"$f":"SUM(F17:K17)*AU17","v":{"v":3594.3372338170693,"d":"3,594.3"}},{"$f":"SUM(M17:R17)*AU17","v":{"v":561.8788743970476,"d":"561.9"}},{"$f":"SUM(U17,X17:AC17)*u_CHD","v":{"v":-1.7802706858169974,"d":"(1.8)"}},{"$f":"SUM(V17,AD17:AI17)*u_Stroke","v":{"v":-1.4376148890001574,"d":"(1.4)"}},{"$f":"SUM(AV17:AY17)","v":{"v":4152.9982226392995,"d":"4,153.0"}},{"$f":"AM17/(1+disc_c_Dakar)^C17","v":{"v":3178351.496231544,"d":"3,178,351.5"}},{"$f":"AN17/(1+disc_c_Dakar)^C17","v":{"v":496850.58606597094,"d":"496,850.6"}},{"$f":"AO17/(1+disc_c_Dakar)^C17","v":{"v":572596.5135939176,"d":"572,596.5"}},{"$f":"AP17/(1+disc_c_Dakar)^C17","v":{"v":664112.0142849947,"d":"664,112.0"}},{"$f":"AQ17/(1+disc_c_Dakar)^C17","v":{"v":10732.943259869311,"d":"10,732.9"}},{"$f":"AR17/(1+disc_c_Dakar)^C17","v":{"v":9747.744415854055,"d":"9,747.7"}},null,{"$f":"AT17/(1+disc_c_Dakar)^C17","v":{"v":4932391.297852151,"d":"4,932,391.3"}},{"$f":"AV17/(1+disc_b_Dakar)^C17","v":{"v":3489.6477998223972,"d":"3,489.6"}},{"$f":"AW17/(1+disc_b_Dakar)^C17","v":{"v":545.5134702883958,"d":"545.5"}},{"$f":"AX17/(1+disc_b_Dakar)^C17","v":{"v":-1.7284181415699005,"d":"-1.73"}},{"$f":"AY17/(1+disc_b_Dakar)^C17","v":{"v":-1.3957426106797646,"d":"-1.40"}},{"$f":"SUM(BI17:BL17)","v":{"v":4032.037109358543,"d":"4,032.0"}}]
[null,null,2,{"$f":"D17+1","v":61},2,{"$f":"F17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1945.1026713934007,"d":"1945.10"}},{"$f":"J17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1346.4534402394584,"d":"1346.45"}},{"$f":"K17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":999.4398181129363,"d":"999.44"}},{"$f":"(F17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L17","v":{"v":247.33584906832849,"d":"247.34"}},{"$f":"M17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":91.06037555254123,"d":"91.06"}},{"$f":"N17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":194.632863776424,"d":"194.63"}},{"$f":"O17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":392.0461970353684,"d":"392.05"}},{"$f":"P17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R17*(1-VLOOKUP($D18,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R17*VLOOKUP(D18,LifeTables!$D$11:$AB$131,R$2,FALSE))+S17","v":{"v":19.928784821542514,"d":"19.93"}},{"v":1,"d":"1.00"},{"v":83.98850245244763,"d":"83.99"},{"v":25.19655073573429,"d":"25.20"},{"v":0,"d":"0.00"},{"v":1.7823425378705713,"d":"1.78"},{"v":3.8095871038454954,"d":"3.81"},{"v":7.366653005378947,"d":"7.37"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5347027613611713,"d":"0.53"},{"v":1.1428761311536486,"d":"1.14"},{"v":2.302079064180921,"d":"2.30"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(U18,X18:AC18)","v":{"v":96.94708509954266,"d":"96.95"}},{"$f":"SUM(V18,AD18:AI18)","v":{"v":29.17620869243003,"d":"29.18"}},{"$f":"SUM(S18,L18)","v":{"v":267.264633889871,"d":"267"}},{"v":3204528.2887894292,"d":"3,204,528.3"},{"v":506137.7898781584,"d":"506,137.8"},{"v":578105.5571726812,"d":"578,105.6"},{"v":670520.3873585106,"d":"670,520.4"},{"v":10836.20664122645,"d":"10,836.2"},{"v":9832.59231634732,"d":"9,832.6"},null,{"$f":"SUM(AM18:AS18)","v":{"v":4979960.822156353,"d":"4,979,960.8"}},{"v":0.8199468085106384,"d":"0.8"},{"v":3518.3884179272045,"d":"3,518.4"},{"v":555.7102878487343,"d":"555.7"},{"v":-1.7450475317917677,"d":"(1.7)"},{"v":-1.4092108798443705,"d":"(1.4)"},{"$f":"SUM(AV18:AY18)","v":{"v":4070.9444473643025,"d":"4,070.9"}},{"v":3020575.255716306,"d":"3,020,575.3"},{"v":477083.4101971519,"d":"477,083.4"},{"v":544919.933238459,"d":"544,919.9"},{"v":632029.7741149125,"d":"632,029.8"},{"v":10214.164050548074,"d":"10,214.2"},{"v":9268.16129356897,"d":"9,268.2"},null,{"v":4694090.698610947,"d":"4,694,090.7"},{"v":3316.4185294817653,"d":"3,316.4"},{"v":523.8102439897581,"d":"523.8"},{"v":-1.6448746647108754,"d":"-1.64"},{"v":-1.3283164104480825,"d":"-1.33"},{"$f":"SUM(BI18:BL18)","v":{"v":3837.255582396364,"d":"3,837.3"}}]
[null,null,3,{"$f":"D18+1","v":62},2,{"$f":"F18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1904.0023975274287,"d":"1904.00"}},{"$f":"J18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1318.0027029310886,"d":"1318.00"}},{"$f":"K18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":978.3215240294818,"d":"978.32"}},{"$f":"(F18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L18","v":{"v":338.00515432612474,"d":"338.01"}},{"$f":"M18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":90.0606693288101,"d":"90.06"}},{"$f":"N18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":192.49608711501395,"d":"192.50"}},{"$f":"O18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":387.742118331671,"d":"387.74"}},{"$f":"P18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R18*(1-VLOOKUP($D19,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R18*VLOOKUP(D19,LifeTables!$D$11:$AB$131,R$2,FALSE))+S18","v":{"v":27.369346410381027,"d":"27.37"}},{"v":1,"d":"1.00"},{"v":82.2138144099313,"d":"82.21"},{"v":24.664144322979393,"d":"24.66"},{"v":0,"d":"0.00"},{"v":1.7627750924573702,"d":"1.76"},{"v":3.767763556397432,"d":"3.77"},{"v":7.285778214199378,"d":"7.29"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.528832527737211,"d":"0.53"},{"v":1.1303290669192296,"d":"1.13"},{"v":2.2768056919373056,"d":"2.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":95.03013127298549,"d":"95.03"},{"v":28.60011160957314,"d":"28.60"},{"$f":"SUM(S19,L19)","v":{"v":365.37450073650575,"d":"365"}},{"v":3136816.186895009,"d":"3,136,816.2"},{"v":500581.15675934637,"d":"500,581.2"},{"v":566674.5620185899,"d":"566,674.6"},{"v":657280.6671732923,"d":"657,280.7"},{"v":10621.940190977484,"d":"10,621.9"},{"v":9629.344044759706,"d":"9,629.3"},null,{"v":4881603.857081975,"d":"4,881,603.9"},{"v":0.8199468085106384,"d":"0.8"},{"v":3444.044410451198,"d":"3,444.0"},{"v":549.6094231204393,"d":"549.6"},{"v":-1.7105423629137386,"d":"(1.7)"},{"v":-1.3813853907423828,"d":"(1.4)"},{"v":3990.5619058179814,"d":"3,990.6"},{"v":2870631.1703609494,"d":"2,870,631.2"},{"v":458102.67043767235,"d":"458,102.7"},{"v":518587.49899891735,"d":"518,587.5"},{"v":601504.9204177185,"d":"601,504.9"},{"v":9720.579971921152,"d":"9,720.6"},{"v":8812.213887603863,"d":"8,812.2"},null,{"v":4467359.054074783,"d":"4,467,359.1"},{"v":3151.7885166662836,"d":"3,151.8"},{"v":502.97047947057155,"d":"503.0"},{"v":-1.5653885763907534,"d":"-1.57"},{"v":-1.2641633186901968,"d":"-1.26"},{"v":3651.929444241774,"d":"3,651.9"}]
[null,null,4,63,2,{"$f":"F19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1863.7705778241605,"d":"1863.77"}},{"$f":"J19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1290.1531334234012,"d":"1290.15"}},{"$f":"K19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":957.6494622622835,"d":"957.65"}},{"$f":"(F19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L19","v":{"v":426.7586053042786,"d":"426.76"}},{"$f":"M19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":89.07193837865657,"d":"89.07"}},{"$f":"N19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":190.38276905361707,"d":"190.38"}},{"$f":"O19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":383.4852919508573,"d":"383.49"}},{"$f":"P19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R19*(1-VLOOKUP($D20,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R19*VLOOKUP(D20,LifeTables!$D$11:$AB$131,R$2,FALSE))+S19","v":{"v":34.72822180274515,"d":"34.73"}},{"v":1,"d":"1.00"},{"v":80.47662575788253,"d":"80.48"},{"v":24.14298772736476,"d":"24.14"},{"v":0,"d":"0.00"},{"v":1.7434224682201571,"d":"1.74"},{"v":3.726399168714839,"d":"3.73"},{"v":7.205791306817724,"d":"7.21"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5230267404660471,"d":"0.52"},{"v":1.1179197506144518,"d":"1.12"},{"v":2.251809783380539,"d":"2.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93.15223870163526,"d":"93.15"},{"v":28.035744001825798,"d":"28.04"},{"v":461.48682710702377,"d":"461"},{"v":3070534.8505703597,"d":"3,070,534.9"},{"v":495085.5271305613,"d":"495,085.5"},{"v":555476.4931941774,"d":"555,476.5"},{"v":644310.5108740769,"d":"644,310.5"},{"v":10412.03979085425,"d":"10,412.0"},{"v":9430.340860236609,"d":"9,430.3"},null,{"v":4785249.762420266,"d":"4,785,249.8"},{"v":0.8199468085106384,"d":"0.8"},{"v":3371.2713015773547,"d":"3,371.3"},{"v":543.5755367282428,"d":"543.6"},{"v":-1.6767402966294345,"d":"(1.7)"},{"v":-1.354126435288186,"d":"(1.4)"},{"v":3911.81597157368,"d":"3,911.8"},{"v":2728130.4449055,"d":"2,728,130.4"},{"v":439877.07846601517,"d":"439,877.1"},{"v":493533.669624654,"d":"493,533.7"},{"v":572461.543747558,"d":"572,461.5"},{"v":9250.962496556782,"d":"9,251.0"},{"v":8378.735711750323,"d":"8,378.7"},null,{"v":4251632.434952034,"d":"4,251,632.4"},{"v":2995.3308864613464,"d":"2,995.3"},{"v":482.9598239468626,"d":"483.0"},{"v":-1.4897620362735629,"d":"-1.49"},{"v":-1.2031237989937957,"d":"-1.20"},{"v":3475.597824572942,"d":"3,475.6"}]
[null,null,5,64,2,{"$f":"F20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1824.3888617335442,"d":"1824.39"}},{"$f":"J20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1262.8920289621349,"d":"1262.89"}},{"$f":"K20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":937.4142038641318,"d":"937.41"}},{"$f":"(F20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L20","v":{"v":513.6366842543127,"d":"513.64"}},{"$f":"M20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":88.09406221005281,"d":"88.09"}},{"$f":"N20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":188.29265205202125,"d":"188.29"}},{"$f":"O20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":379.27519913335715,"d":"379.28"}},{"$f":"P20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R20*(1-VLOOKUP($D21,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R20*VLOOKUP(D21,LifeTables!$D$11:$AB$131,R$2,FALSE))+S20","v":{"v":42.00630779044486,"d":"42.01"}},{"v":1,"d":"1.00"},{"v":78.7761441292758,"d":"78.78"},{"v":23.632843238782744,"d":"23.63"},{"v":0,"d":"0.00"},{"v":1.724282306744909,"d":"1.72"},{"v":3.685488899912782,"d":"3.69"},{"v":7.126682535602775,"d":"7.13"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5172846920234727,"d":"0.52"},{"v":1.1056466699738345,"d":"1.11"},{"v":2.2270882923758673,"d":"2.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":91.31259787153627,"d":"91.31"},{"v":27.482862893155918,"d":"27.48"},{"v":555.6429920447576,"d":"556"},{"v":3005654.0475518494,"d":"3,005,654.0"},{"v":489650.23126506095,"d":"489,650.2"},{"v":544506.523483484,"d":"544,506.5"},{"v":631604.3344459956,"d":"631,604.3"},{"v":10206.414957883548,"d":"10,206.4"},{"v":9235.493607797653,"d":"9,235.5"},null,{"v":4690857.045312071,"d":"4,690,857.0"},{"v":0.8199468085106384,"d":"0.8"},{"v":3300.0358980127385,"d":"3,300.0"},{"v":537.6078933505623,"d":"537.6"},{"v":-1.6436267616876528,"d":"(1.6)"},{"v":-1.327422277739431,"d":"(1.3)"},{"v":3834.6727423238735,"d":"3,834.7"},{"v":2592703.5842380435,"d":"2,592,703.6"},{"v":422376.5907649791,"d":"422,376.6"},{"v":469696.1103113355,"d":"469,696.1"},{"v":544827.4471482293,"d":"544,827.4"},{"v":8804.143199740276,"d":"8,804.1"},{"v":7966.617914210051,"d":"7,966.6"},null,{"v":4046374.4935765374,"d":"4,046,374.5"},{"v":2846.6399544088717,"d":"2,846.6"},{"v":463.7452913584599,"d":"463.7"},{"v":-1.4178068828806663,"d":"-1.42"},{"v":-1.1450461173652686,"d":"-1.15"},{"v":3307.8223927670856,"d":"3,307.8"}]
[null,null,6,65,2,{"$f":"F21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1762.496329194267,"d":"1762.50"}},{"$f":"J21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1220.0483196874238,"d":"1220.05"}},{"$f":"K21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":905.612354854644,"d":"905.61"}},{"$f":"(F21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L21","v":{"v":650.1747750777888,"d":"650.17"}},{"$f":"M21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":86.54128820629397,"d":"86.54"}},{"$f":"N21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":184.9737457844451,"d":"184.97"}},{"$f":"O21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":372.58997365152516,"d":"372.59"}},{"$f":"P21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R21*(1-VLOOKUP($D22,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R21*VLOOKUP(D22,LifeTables!$D$11:$AB$131,R$2,FALSE))+S21","v":{"v":53.56321354361186,"d":"53.56"}},{"v":1,"d":"1.00"},{"v":76.10365737707808,"d":"76.10"},{"v":22.83109721312342,"d":"22.83"},{"v":0,"d":"0.00"},{"v":1.6938895575188517,"d":"1.69"},{"v":3.6205272985135757,"d":"3.62"},{"v":7.001065358954252,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.5081668672556555,"d":"0.51"},{"v":1.0861581895540726,"d":"1.09"},{"v":2.1878329246732036,"d":"2.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":88.41913959206477,"d":"88.42"},{"v":26.613255194606353,"d":"26.61"},{"v":703.7379886214006,"d":"704"},{"v":2903687.002673517,"d":"2,903,687.0"},{"v":481019.5003058054,"d":"481,019.5"},{"v":527252.5306574772,"d":"527,252.5"},{"v":611619.2261329788,"d":"611,619.2"},{"v":9883.000264270768,"d":"9,883.0"},{"v":8929.192683198191,"d":"8,929.2"},null,{"v":4542390.452717248,"d":"4,542,390.5"},{"v":0.8199468085106384,"d":"0.8"},{"v":3188.0819262018936,"d":"3,188.1"},{"v":528.1318453619949,"d":"528.1"},{"v":-1.5915445126571657,"d":"(1.6)"},{"v":-1.285420225899487,"d":"(1.3)"},{"v":3713.3368068253317,"d":"3,713.3"},{"v":2431792.151076019,"d":"2,431,792.2"},{"v":402846.2586639503,"d":"402,846.3"},{"v":441565.693722253,"d":"441,565.7"},{"v":512221.4729714097,"d":"512,221.5"},{"v":8276.857130127164,"d":"8,276.9"},{"v":7478.058297073363,"d":"7,478.1"},null,{"v":3804180.491860833,"d":"3,804,180.5"},{"v":2669.968422211786,"d":"2,670.0"},{"v":442.30210594395703,"d":"442.3"},{"v":-1.3328934731616353,"d":"-1.33"},{"v":-1.076519202413567,"d":"-1.08"},{"v":3109.861115480168,"d":"3,109.9"}]
[null,null,7,66,2,{"$f":"F22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1702.703505584634,"d":"1702.70"}},{"$f":"J22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1178.6580865471092,"d":"1178.66"}},{"$f":"K22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":874.8893860202734,"d":"874.89"}},{"$f":"(F22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L22","v":{"v":782.080800662107,"d":"782.08"}},{"$f":"M22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":85.01588389177707,"d":"85.02"}},{"$f":"N22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":181.713339616012,"d":"181.71"}},{"$f":"O22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":366.0225840836814,"d":"366.02"}},{"$f":"P22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R22*(1-VLOOKUP($D23,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R22*VLOOKUP(D23,LifeTables!$D$11:$AB$131,R$2,FALSE))+S22","v":{"v":64.91641359440564,"d":"64.92"}},{"v":1,"d":"1.00"},{"v":73.52183494362323,"d":"73.52"},{"v":22.05655048308697,"d":"22.06"},{"v":0,"d":"0.00"},{"v":1.664032520572567,"d":"1.66"},{"v":3.556710730994799,"d":"3.56"},{"v":6.877662350677944,"d":"6.88"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4992097561717701,"d":"0.50"},{"v":1.0670132192984396,"d":"1.07"},{"v":2.1492694845868576,"d":"2.15"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":85.62024054586854,"d":"85.62"},{"v":25.772042943144033,"d":"25.77"},{"v":846.9972142565126,"d":"847"},{"v":2805179.1976400665,"d":"2,805,179.2"},{"v":472540.89735984325,"d":"472,540.9"},{"v":510562.40437972505,"d":"510,562.4"},{"v":592286.6949378758,"d":"592,286.7"},{"v":9570.154876486571,"d":"9,570.2"},{"v":8633.159411682924,"d":"8,633.2"},null,{"v":4398772.5086056795,"d":"4,398,772.5"},{"v":0.8199468085106384,"d":"0.8"},{"v":3079.92600150071,"d":"3,079.9"},{"v":518.8228252139637,"d":"518.8"},{"v":-1.5411643298256337,"d":"(1.5)"},{"v":-1.2447896741538569,"d":"(1.2)"},{"v":3595.9628727106942,"d":"3,596.0"},{"v":2280867.393398098,"d":"2,280,867.4"},{"v":384218.9924058595,"d":"384,219.0"},{"v":415133.9570122072,"d":"415,134.0"},{"v":481583.2839355974,"d":"481,583.3"},{"v":7781.411692312433,"d":"7,781.4"},{"v":7019.548633713367,"d":"7,019.5"},null,{"v":3576604.5870777876,"d":"3,576,604.6"},{"v":2504.2616873859047,"d":"2,504.3"},{"v":421.85043507265044,"d":"421.9"},{"v":-1.2531076341663914,"d":"-1.25"},{"v":-1.0121279174623603,"d":"-1.01"},{"v":2923.846886906926,"d":"2,923.8"}]
[null,null,8,67,2,{"$f":"F23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1644.9391581176135,"d":"1644.94"}},{"$f":"J23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1138.672020251472,"d":"1138.67"}},{"$f":"K23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":845.2086962680485,"d":"845.21"}},{"$f":"(F23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L23","v":{"v":909.5119041769894,"d":"909.51"}},{"$f":"M23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":83.51736683964063,"d":"83.52"}},{"$f":"N23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":178.5104024053387,"d":"178.51"}},{"$f":"O23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":359.57095341646806,"d":"359.57"}},{"$f":"P23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R23*(1-VLOOKUP($D24,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R23*VLOOKUP(D24,LifeTables!$D$11:$AB$131,R$2,FALSE))+S23","v":{"v":76.06949852442872,"d":"76.07"}},{"v":1,"d":"1.00"},{"v":71.02760103492041,"d":"71.03"},{"v":21.30828031047612,"d":"21.31"},{"v":0,"d":"0.00"},{"v":1.6347017532707553,"d":"1.63"},{"v":3.4940190146245143,"d":"3.49"},{"v":6.756434483136776,"d":"6.76"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4904105259812266,"d":"0.49"},{"v":1.0482057043873543,"d":"1.05"},{"v":2.1113857759802426,"d":"2.11"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":82.91275628595245,"d":"82.91"},{"v":24.958282316824942,"d":"24.96"},{"v":985.5814027014181,"d":"986"},{"v":2710013.277473537,"d":"2,710,013.3"},{"v":464211.74097035045,"d":"464,211.7"},{"v":494417.39398557105,"d":"494,417.4"},{"v":573585.0501790025,"d":"573,585.1"},{"v":9267.527325712927,"d":"9,267.5"},{"v":8347.047641461184,"d":"8,347.0"},null,{"v":4259842.037575634,"d":"4,259,842.0"},{"v":0.8199468085106384,"d":"0.8"},{"v":2975.4392748686932,"d":"2,975.4"},{"v":509.6778888205433,"d":"509.7"},{"v":-1.4924296131471442,"d":"(1.5)"},{"v":-1.2054850359026448,"d":"(1.2)"},{"v":3482.4192490401865,"d":"3,482.4"},{"v":2139309.5063509843,"d":"2,139,309.5"},{"v":366453.03499894345,"d":"366,453.0"},{"v":390297.65641764115,"d":"390,297.7"},{"v":452793.33527572674,"d":"452,793.3"},{"v":7315.871650174518,"d":"7,315.9"},{"v":6589.236487427816,"d":"6,589.2"},null,{"v":3362758.6411808976,"d":"3,362,758.6"},{"v":2348.8392397217076,"d":"2,348.8"},{"v":402.34443196056833,"d":"402.3"},{"v":-1.1781377181819304,"d":"-1.18"},{"v":-0.9516210191688141,"d":"-0.95"},{"v":2749.0539129449253,"d":"2,749.1"}]
[null,null,9,68,2,{"$f":"F24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1589.1344705839558,"d":"1589.13"}},{"$f":"J24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1100.042484332242,"d":"1100.04"}},{"$f":"K24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":816.5349261998937,"d":"816.53"}},{"$f":"(F24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L24","v":{"v":1032.6198976980318,"d":"1032.62"}},{"$f":"M24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":82.04526312643274,"d":"82.05"}},{"$f":"N24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":175.3639211862684,"d":"175.36"}},{"$f":"O24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":353.2330412466265,"d":"353.23"}},{"$f":"P24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R24*(1-VLOOKUP($D25,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R24*VLOOKUP(D25,LifeTables!$D$11:$AB$131,R$2,FALSE))+S24","v":{"v":87.02599562654848,"d":"87.03"}},{"v":1,"d":"1.00"},{"v":68.61798420352655,"d":"68.62"},{"v":20.585395261057965,"d":"20.59"},{"v":0,"d":"0.00"},{"v":1.6058879794170144,"d":"1.61"},{"v":3.432432322418045,"d":"3.43"},{"v":6.637343416607239,"d":"6.64"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.48176639382510433,"d":"0.48"},{"v":1.0297296967254135,"d":"1.03"},{"v":2.0741698176897625,"d":"2.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":80.29364792196886,"d":"80.29"},{"v":24.171061169298248,"d":"24.17"},{"v":1119.6458933245804,"d":"1120"},{"v":2618075.8684726246,"d":"2,618,075.9"},{"v":456029.3969447149,"d":"456,029.4"},{"v":478799.3782556323,"d":"478,799.4"},{"v":555493.3291352958,"d":"555,493.3"},{"v":8974.777941667497,"d":"8,974.8"},{"v":8070.522925558382,"d":"8,070.5"},null,{"v":4125443.2736754934,"d":"4,125,443.3"},{"v":0.8199468085106384,"d":"0.8"},{"v":2874.497268478966,"d":"2,874.5"},{"v":500.6941439892041,"d":"500.7"},{"v":-1.4452856625954393,"d":"(1.4)"},{"v":-1.1674622544771054,"d":"(1.2)"},{"v":3372.5786645510975,"d":"3,372.6"},{"v":2006537.1521424921,"d":"2,006,537.2"},{"v":349508.56025900313,"d":"349,508.6"},{"v":366959.85493084195,"d":"366,959.9"},{"v":425739.3821545563,"d":"425,739.4"},{"v":6878.419983562465,"d":"6,878.4"},{"v":6185.383808910783,"d":"6,185.4"},null,{"v":3161808.7532793665,"d":"3,161,808.8"},{"v":2203.0628036383305,"d":"2,203.1"},{"v":383.74036973979526,"d":"383.7"},{"v":-1.1076911148294903,"d":"-1.11"},{"v":-0.894762606210867,"d":"-0.89"},{"v":2584.8007196570857,"d":"2,584.8"}]
[null,null,10,69,2,{"$f":"F25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1535.2229613696063,"d":"1535.22"}},{"$f":"J25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1062.7234583920012,"d":"1062.72"}},{"$f":"K25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":788.8339159880344,"d":"788.83"}},{"$f":"(F25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L25","v":{"v":1151.5514430644816,"d":"1151.55"}},{"$f":"M25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":80.59910718222721,"d":"80.60"}},{"$f":"N25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":172.2729008475085,"d":"172.27"}},{"$f":"O25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":347.0068431356959,"d":"347.01"}},{"$f":"P25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R25*(1-VLOOKUP($D26,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R25*VLOOKUP(D26,LifeTables!$D$11:$AB$131,R$2,FALSE))+S25","v":{"v":97.78937002044457,"d":"97.79"}},{"v":1,"d":"1.00"},{"v":66.29011380858184,"d":"66.29"},{"v":19.887034142574553,"d":"19.89"},{"v":0,"d":"0.00"},{"v":1.5775820863201353,"d":"1.58"},{"v":3.371931176867464,"d":"3.37"},{"v":6.520351487154001,"d":"6.52"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4732746258960406,"d":"0.47"},{"v":1.0115793530602393,"d":"1.01"},{"v":2.0376098397356257,"d":"2.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77.75997855892344,"d":"77.76"},{"v":23.409497961266457,"d":"23.41"},{"v":1249.3408130849261,"d":"1249"},{"v":2529257.4431475718,"d":"2,529,257.4"},{"v":447991.2775214426,"d":"447,991.3"},{"v":463690.844179432,"d":"463,690.8"},{"v":537991.2724893973,"d":"537,991.3"},{"v":8691.578454541976,"d":"8,691.6"},{"v":7803.26212540628,"d":"7,803.3"},null,{"v":3995425.677917792,"d":"3,995,425.7"},{"v":0.8199468085106384,"d":"0.8"},{"v":2776.979727424507,"d":"2,777.0"},{"v":491.8687495061239,"d":"491.9"},{"v":-1.3996796140606218,"d":"(1.4)"},{"v":-1.1306787515291699,"d":"(1.1)"},{"v":3266.3181185650415,"d":"3,266.3"},{"v":1882005.072653358,"d":"1,882,005.1"},{"v":333347.58353051555,"d":"333,347.6"},{"v":345029.5355472409,"d":"345,029.5"},{"v":400316.0321269065,"d":"400,316.0"},{"v":6467.350638872167,"d":"6,467.4"},{"v":5806.359863858899,"d":"5,806.4"},null,{"v":2972971.934360752,"d":"2,972,971.9"},{"v":2066.333716968142,"d":"2,066.3"},{"v":365.9965434353684,"d":"366.0"},{"v":-1.0414930836275054,"d":"-1.04"},{"v":-0.8413311787158816,"d":"-0.84"},{"v":2430.4474361411676,"d":"2,430.4"}]
[null,null,11,70,3,{"$f":"F26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1446.9442601614394,"d":"1446.94"}},{"$f":"J26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":1001.6145191623522,"d":"1001.61"}},{"$f":"K26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":743.4742286171193,"d":"743.47"}},{"$f":"(F26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L26","v":{"v":1346.2987708732126,"d":"1346.30"}},{"$f":"M26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":78.19111272943898,"d":"78.19"}},{"$f":"N26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":167.12604247513673,"d":"167.13"}},{"$f":"O26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":336.63959984277557,"d":"336.64"}},{"$f":"P26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R26*(1-VLOOKUP($D27,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R26*VLOOKUP(D27,LifeTables!$D$11:$AB$131,R$2,FALSE))+S26","v":{"v":115.71146613852488,"d":"115.71"}},{"v":1,"d":"1.00"},{"v":62.47828627784814,"d":"62.48"},{"v":18.743485883354445,"d":"18.74"},{"v":0,"d":"0.00"},{"v":1.5304499400038218,"d":"1.53"},{"v":3.2711907114585497,"d":"3.27"},{"v":6.325548210043278,"d":"6.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.45913498200114655,"d":"0.46"},{"v":0.9813572134375649,"d":"0.98"},{"v":1.9767338156385246,"d":"1.98"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":73.60547513935379,"d":"73.61"},{"v":22.16071189443168,"d":"22.16"},{"v":1462.0102370117374,"d":"1462"},{"v":2383819.5701346747,"d":"2,383,819.6"},{"v":434607.0038131723,"d":"434,607.0"},{"v":438917.107953324,"d":"438,917.1"},{"v":509291.9810191106,"d":"509,292.0"},{"v":8227.211140146559,"d":"8,227.2"},{"v":7365.434320785378,"d":"7,365.4"},null,{"v":3782228.3083812133,"d":"3,782,228.3"},{"v":0.780563829787234,"d":"0.8"},{"v":2491.5855094856215,"d":"2,491.6"},{"v":454.25439349031177,"d":"454.3"},{"v":-1.324898552508368,"d":"(1.3)"},{"v":-1.0703623845010504,"d":"(1.1)"},{"v":2943.444642038924,"d":"2,943.4"},{"v":1722121.9770378044,"d":"1,722,122.0"},{"v":313969.34651347506,"d":"313,969.3"},{"v":317083.0574486771,"d":"317,083.1"},{"v":367923.36308933847,"d":"367,923.4"},{"v":5943.512374712236,"d":"5,943.5"},{"v":5320.94646472611,"d":"5,320.9"},null,{"v":2732362.2029287335,"d":"2,732,362.2"},{"v":1799.9743845175803,"d":"1,800.0"},{"v":328.1630388458675,"d":"328.2"},{"v":-0.9571349036669475,"d":"-0.96"},{"v":-0.773252560234544,"d":"-0.77"},{"v":2126.4070358995464,"d":"2,126.4"}]
[null,null,12,71,3,{"$f":"F27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1363.741778683629,"d":"1363.74"}},{"$f":"J27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":944.0194785149582,"d":"944.02"}},{"$f":"K27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":700.7228231629497,"d":"700.72"}},{"$f":"(F27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L27","v":{"v":1529.8476984525864,"d":"1529.85"}},{"$f":"M27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":75.85505998279831,"d":"75.86"}},{"$f":"N27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":162.13295263498873,"d":"162.13"}},{"$f":"O27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":326.5820903076203,"d":"326.58"}},{"$f":"P27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R27*(1-VLOOKUP($D28,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R27*VLOOKUP(D28,LifeTables!$D$11:$AB$131,R$2,FALSE))+S27","v":{"v":133.09811826046885,"d":"133.10"}},{"v":1,"d":"1.00"},{"v":58.88564722469071,"d":"58.89"},{"v":17.665694167407214,"d":"17.67"},{"v":0,"d":"0.00"},{"v":1.484725922770391,"d":"1.48"},{"v":3.1734599876008356,"d":"3.17"},{"v":6.136564913166419,"d":"6.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.44541777683111733,"d":"0.45"},{"v":0.9520379962802507,"d":"0.95"},{"v":1.917676535364506,"d":"1.92"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":69.68039804822835,"d":"69.68"},{"v":20.980826475883088,"d":"20.98"},{"v":1662.9458167130554,"d":"1663"},{"v":2246744.695109121,"d":"2,246,744.7"},{"v":421622.6012445568,"d":"421,622.6"},{"v":415511.4647988038,"d":"415,511.5"},{"v":482176.14714830584,"d":"482,176.1"},{"v":7788.4878263047085,"d":"7,788.5"},{"v":6952.457617211448,"d":"6,952.5"},null,{"v":3580795.853744304,"d":"3,580,795.9"},{"v":0.780563829787234,"d":"0.8"},{"v":2348.313855620926,"d":"2,348.3"},{"v":440.68300172282886,"d":"440.7"},{"v":-1.2542471648681104,"d":"(1.3)"},{"v":-1.0133739187851531,"d":"(1.0)"},{"v":2786.729236260102,"d":"2,786.7"},{"v":1575821.5250798333,"d":"1,575,821.5"},{"v":295717.60954755696,"d":"295,717.6"},{"v":291431.3813993918,"d":"291,431.4"},{"v":338188.64831878815,"d":"338,188.6"},{"v":5462.688658498027,"d":"5,462.7"},{"v":4876.31389060649,"d":"4,876.3"},null,{"v":2511498.166894675,"d":"2,511,498.2"},{"v":1647.060090710904,"d":"1,647.1"},{"v":309.0861909514375,"d":"309.1"},{"v":-0.8797037262275715,"d":"-0.88"},{"v":-0.7107600777482145,"d":"-0.71"},{"v":1954.5558178583658,"d":"1,954.6"}]
[null,null,13,72,3,{"$f":"F28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1285.3236231226256,"d":"1285.32"}},{"$f":"J28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":889.7362795428918,"d":"889.74"}},{"$f":"K28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":660.4297176712499,"d":"660.43"}},{"$f":"(F28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L28","v":{"v":1702.842158477356,"d":"1702.84"}},{"$f":"M28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":73.58879959803348,"d":"73.59"}},{"$f":"N28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":157.2890373087738,"d":"157.29"}},{"$f":"O28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":316.825060864816,"d":"316.83"}},{"$f":"P28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R28*(1-VLOOKUP($D29,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R28*VLOOKUP(D29,LifeTables!$D$11:$AB$131,R$2,FALSE))+S28","v":{"v":149.96532341425296,"d":"149.97"}},{"v":1,"d":"1.00"},{"v":55.49959282894324,"d":"55.50"},{"v":16.649877848682973,"d":"16.65"},{"v":0,"d":"0.00"},{"v":1.4403679650841013,"d":"1.44"},{"v":3.078649085675941,"d":"3.08"},{"v":5.953227717672794,"d":"5.95"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4321103895252304,"d":"0.43"},{"v":0.9235947257027822,"d":"0.92"},{"v":1.8603836617727483,"d":"1.86"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":65.97183759737608,"d":"65.97"},{"v":19.865966625683733,"d":"19.87"},{"v":1852.8074818916089,"d":"1853"},{"v":2117551.927269309,"d":"2,117,551.9"},{"v":409026.1231883965,"d":"409,026.1"},{"v":393396.9329018707,"d":"393,396.9"},{"v":456554.71475157107,"d":"456,554.7"},{"v":7373.96553978467,"d":"7,374.0"},{"v":6562.91273027114,"d":"6,562.9"},null,{"v":3390466.576381203,"d":"3,390,466.6"},{"v":0.780563829787234,"d":"0.8"},{"v":2213.2806373720173,"d":"2,213.3"},{"v":427.5170714701842,"d":"427.5"},{"v":-1.1874930767527694,"d":"(1.2)"},{"v":-0.9595261880205244,"d":"(1.0)"},{"v":2638.6506895774282,"d":"2,638.7"},{"v":1441949.8223791723,"d":"1,441,949.8"},{"v":278526.88667735324,"d":"278,526.9"},{"v":267884.16860873514,"d":"267,884.2"},{"v":310891.5447902854,"d":"310,891.5"},{"v":5021.3117153798885,"d":"5,021.3"},{"v":4469.024217936419,"d":"4,469.0"},null,{"v":2308742.7583888625,"d":"2,308,742.8"},{"v":1507.13641579943,"d":"1,507.1"},{"v":291.11832268758116,"d":"291.1"},{"v":-0.8086250018474199,"d":"-0.81"},{"v":-0.6533906434911221,"d":"-0.65"},{"v":1796.7927228416727,"d":"1,796.8"}]
[null,null,14,73,3,{"$f":"F29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1211.4146842019788,"d":"1211.41"}},{"$f":"J29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":838.5744840563513,"d":"838.57"}},{"$f":"K29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":622.4535544804116,"d":"622.45"}},{"$f":"(F29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L29","v":{"v":1865.8890560753816,"d":"1865.89"}},{"$f":"M29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":71.39024644509628,"d":"71.39"}},{"$f":"N29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":152.58983972997675,"d":"152.59"}},{"$f":"O29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":307.35953431323907,"d":"307.36"}},{"$f":"P29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R29*(1-VLOOKUP($D30,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R29*VLOOKUP(D30,LifeTables!$D$11:$AB$131,R$2,FALSE))+S29","v":{"v":166.3286006975642,"d":"166.33"}},{"v":1,"d":"1.00"},{"v":52.3082440178557,"d":"52.31"},{"v":15.69247320535671,"d":"15.69"},{"v":0,"d":"0.00"},{"v":1.397335254286764,"d":"1.40"},{"v":2.986670772521327,"d":"2.99"},{"v":5.775367939549815,"d":"5.78"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4192005762860292,"d":"0.42"},{"v":0.8960012317563981,"d":"0.90"},{"v":1.8048024811093173,"d":"1.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":62.46761798421361,"d":"62.47"},{"v":18.812477494508453,"d":"18.81"},{"v":2032.217656772946,"d":"2032"},{"v":1995788.0280937676,"d":"1,995,788.0"},{"v":396805.9799372277,"d":"396,806.0"},{"v":372500.9066846546,"d":"372,500.9"},{"v":432343.68898875813,"d":"432,343.7"},{"v":6982.283337009021,"d":"6,982.3"},{"v":6195.461697473731,"d":"6,195.5"},null,{"v":3210616.348738891,"d":"3,210,616.3"},{"v":0.780563829787234,"d":"0.8"},{"v":2086.0121265479756,"d":"2,086.0"},{"v":414.7444890860524,"d":"414.7"},{"v":-1.124417123715845,"d":"(1.1)"},{"v":-0.9086426629847584,"d":"(0.9)"},{"v":2498.7235558473276,"d":"2,498.7"},{"v":1319451.0020124204,"d":"1,319,451.0"},{"v":262335.49879180704,"d":"262,335.5"},{"v":246266.9820928051,"d":"246,267.0"},{"v":285830.1110237753,"d":"285,830.1"},{"v":4616.1118393673105,"d":"4,616.1"},{"v":4095.9300434671313,"d":"4,095.9"},null,{"v":2122595.6358036427,"d":"2,122,595.6"},{"v":1379.0997600144296,"d":"1,379.1"},{"v":274.19496659993524,"d":"274.2"},{"v":-0.7433721816559024,"d":"-0.74"},{"v":-0.6007198436256705,"d":"-0.60"},{"v":1651.9506345890832,"d":"1,652.0"}]
[null,null,15,74,3,{"$f":"F30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1141.755672034491,"d":"1141.76"}},{"$f":"J30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":790.3546044808393,"d":"790.35"}},{"$f":"K30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":586.6611043056721,"d":"586.66"}},{"$f":"(F30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L30","v":{"v":2019.5603979931211,"d":"2019.56"}},{"$f":"M30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":69.25737768968551,"d":"69.26"}},{"$f":"N30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":148.03103628329723,"d":"148.03"}},{"$f":"O30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":298.1768016563561,"d":"298.18"}},{"$f":"P30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R30*(1-VLOOKUP($D31,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R30*VLOOKUP(D31,LifeTables!$D$11:$AB$131,R$2,FALSE))+S30","v":{"v":182.2030055565375,"d":"182.20"}},{"v":1,"d":"1.00"},{"v":49.30040479152169,"d":"49.30"},{"v":14.790121437456508,"d":"14.79"},{"v":0,"d":"0.00"},{"v":1.3555881970470294,"d":"1.36"},{"v":2.8974404211692217,"d":"2.90"},{"v":5.602821934420946,"d":"5.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4066764591141088,"d":"0.41"},{"v":0.8692321263507666,"d":"0.87"},{"v":1.7508818545065454,"d":"1.75"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":59.156255344158886,"d":"59.16"},{"v":17.81691187742793,"d":"17.82"},{"v":2201.7634035496585,"d":"2202"},{"v":1881025.821274149,"d":"1,881,025.8"},{"v":384950.92803991906,"d":"384,950.9"},{"v":352754.90666759305,"d":"352,754.9"},{"v":409463.84705169225,"d":"409,463.8"},{"v":6612.15761538648,"d":"6,612.2"},{"v":5848.8432107272665,"d":"5,848.8"},null,{"v":3040656.503859467,"d":"3,040,656.5"},{"v":0.780563829787234,"d":"0.8"},{"v":1966.0618353721213,"d":"1,966.1"},{"v":402.35350283373907,"d":"402.4"},{"v":-1.0648125961948598,"d":"(1.1)"},{"v":-0.860556843679769,"d":"(0.9)"},{"v":2366.489968765986,"d":"2,366.5"},{"v":1207358.8967465356,"d":"1,207,358.9"},{"v":247085.35232387617,"d":"247,085.4"},{"v":226419.95134740867,"d":"226,420.0"},{"v":262819.26225715096,"d":"262,819.3"},{"v":4244.092363506003,"d":"4,244.1"},{"v":3754.149893255474,"d":"3,754.1"},null,{"v":1951681.7049317327,"d":"1,951,681.7"},{"v":1261.9402783543148,"d":"1,261.9"},{"v":258.25540287075455,"d":"258.3"},{"v":-0.6834626866061875,"d":"-0.68"},{"v":-0.5523586915298693,"d":"-0.55"},{"v":1518.9598598469333,"d":"1,519.0"}]
[null,null,16,75,3,{"$f":"F31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":1034.6769744762994,"d":"1034.68"}},{"$f":"J31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":716.2317919301245,"d":"716.23"}},{"$f":"K31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":531.6415335728507,"d":"531.64"}},{"$f":"(F31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L31","v":{"v":2255.781478834849,"d":"2255.78"}},{"$f":"M31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":65.88266566247096,"d":"65.88"}},{"$f":"N31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":140.81791133963253,"d":"140.82"}},{"$f":"O31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":283.6475071269743,"d":"283.65"}},{"$f":"P31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R31*(1-VLOOKUP($D32,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R31*VLOOKUP(D32,LifeTables!$D$11:$AB$131,R$2,FALSE))+S31","v":{"v":207.32013705679853,"d":"207.32"}},{"v":1,"d":"1.00"},{"v":44.67680338233307,"d":"44.68"},{"v":13.40304101469992,"d":"13.40"},{"v":0,"d":"0.00"},{"v":1.2895342986014053,"d":"1.29"},{"v":2.756256516094606,"d":"2.76"},{"v":5.32981260026523,"d":"5.33"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3868602895804216,"d":"0.39"},{"v":0.8268769548283819,"d":"0.83"},{"v":1.6655664375828845,"d":"1.67"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":54.05240679729431,"d":"54.05"},{"v":16.28234469669161,"d":"16.28"},{"v":2463.1016158916477,"d":"2463"},{"v":1704615.22840496,"d":"1,704,615.2"},{"v":366193.38090083364,"d":"366,193.4"},{"v":322320.12665455224,"d":"322,320.1"},{"v":374196.8049455002,"d":"374,196.8"},{"v":6041.677776177691,"d":"6,041.7"},{"v":5315.557478310845,"d":"5,315.6"},null,{"v":2778682.7761603347,"d":"2,778,682.8"},{"v":0.780563829787234,"d":"0.8"},{"v":1781.6762038338222,"d":"1,781.7"},{"v":382.7479784766258,"d":"382.7"},{"v":-0.9729433223512975,"d":"(1.0)"},{"v":-0.7864372488502048,"d":"(0.8)"},{"v":2162.6648017392463,"d":"2,162.7"},{"v":1062259.854433115,"d":"1,062,259.9"},{"v":228199.60833863798,"d":"228,199.6"},{"v":200859.24677635691,"d":"200,859.2"},{"v":233187.07760383352,"d":"233,187.1"},{"v":3764.973847534839,"d":"3,765.0"},{"v":3312.4796840075587,"d":"3,312.5"},null,{"v":1731583.240683486,"d":"1,731,583.2"},{"v":1110.2817066244356,"d":"1,110.3"},{"v":238.5158862399651,"d":"238.5"},{"v":-0.6063061122243072,"d":"-0.61"},{"v":-0.49008169325466955,"d":"-0.49"},{"v":1347.7012050589217,"d":"1,347.7"}]
[null,null,17,76,3,{"$f":"F32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":937.6405720882536,"d":"937.64"}},{"$f":"J32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":649.0605316437726,"d":"649.06"}},{"$f":"K32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":481.7819319284975,"d":"481.78"}},{"$f":"(F32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L32","v":{"v":2469.8487431536,"d":"2469.85"}},{"$f":"M32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":62.67239360752411,"d":"62.67"}},{"$f":"N32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":133.956261145853,"d":"133.96"}},{"$f":"O32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":269.8261831652184,"d":"269.83"}},{"$f":"P32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R32*(1-VLOOKUP($D33,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R32*VLOOKUP(D33,LifeTables!$D$11:$AB$131,R$2,FALSE))+S32","v":{"v":231.21338326728076,"d":"231.21"}},{"v":1,"d":"1.00"},{"v":40.48682295620639,"d":"40.49"},{"v":12.146046886861917,"d":"12.15"},{"v":0,"d":"0.00"},{"v":1.2266990158897995,"d":"1.23"},{"v":2.6219520950316313,"d":"2.62"},{"v":5.07010622262117,"d":"5.07"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.36800970476693984,"d":"0.37"},{"v":0.7865856285094894,"d":"0.79"},{"v":1.5844081945691157,"d":"1.58"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":49.40558028974899,"d":"49.41"},{"v":14.885050414707463,"d":"14.89"},{"v":2701.0621264208808,"d":"2701"},{"v":1544749.1703978067,"d":"1,544,749.2"},{"v":348349.8348695427,"d":"348,349.8"},{"v":294610.61662162043,"d":"294,610.6"},{"v":342084.53453070397,"d":"342,084.5"},{"v":5522.281321813049,"d":"5,522.3"},{"v":4831.542769316283,"d":"4,831.5"},null,{"v":2540147.9805108025,"d":"2,540,148.0"},{"v":0.780563829787234,"d":"0.8"},{"v":1614.5830401651024,"d":"1,614.6"},{"v":364.0977747085225,"d":"364.1"},{"v":-0.8893004452154818,"d":"(0.9)"},{"v":-0.7189479350303705,"d":"(0.7)"},{"v":1977.072566493379,"d":"1,977.1"},{"v":934598.6527957399,"d":"934,598.7"},{"v":210757.37900338368,"d":"210,757.4"},{"v":178244.2681765493,"d":"178,244.3"},{"v":206966.76926022943,"d":"206,966.8"},{"v":3341.071018278296,"d":"3,341.1"},{"v":2923.1628342387407,"d":"2,923.2"},null,{"v":1536831.303088419,"d":"1,536,831.3"},{"v":976.8492924819358,"d":"976.8"},{"v":220.2851415941405,"d":"220.3"},{"v":-0.5380413946524435,"d":"-0.54"},{"v":-0.43497532439951225,"d":"-0.43"},{"v":1196.1614173570242,"d":"1,196.2"}]
[null,null,18,77,3,{"$f":"F33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":849.7046557656107,"d":"849.70"}},{"$f":"J33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":588.188877517457,"d":"588.19"}},{"$f":"K33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":436.59837554988343,"d":"436.60"}},{"$f":"(F33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L33","v":{"v":2663.839869981173,"d":"2663.84"}},{"$f":"M33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":59.61854883983324,"d":"59.62"}},{"$f":"N33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":127.42895935231526,"d":"127.43"}},{"$f":"O33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":256.6783324096638,"d":"256.68"}},{"$f":"P33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R33*(1-VLOOKUP($D34,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R33*VLOOKUP(D34,LifeTables!$D$11:$AB$131,R$2,FALSE))+S33","v":{"v":253.94238058406395,"d":"253.94"}},{"v":1,"d":"1.00"},{"v":36.689796695154705,"d":"36.69"},{"v":11.00693900854641,"d":"11.01"},{"v":0,"d":"0.00"},{"v":1.1669255150615678,"d":"1.17"},{"v":2.4941919405896096,"d":"2.49"},{"v":4.823054586831569,"d":"4.82"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.35007765451847034,"d":"0.35"},{"v":0.7482575821768829,"d":"0.75"},{"v":1.5072045583848654,"d":"1.51"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":45.17396873763745,"d":"45.17"},{"v":13.61247880362663,"d":"13.61"},{"v":2917.7822505652366,"d":"2918"},{"v":1399876.0304855248,"d":"1,399,876.0"},{"v":331375.753311333,"d":"331,375.8"},{"v":269377.0765769664,"d":"269,377.1"},{"v":312838.60958553606,"d":"312,838.6"},{"v":5049.295288689935,"d":"5,049.3"},{"v":4392.214431279693,"d":"4,392.2"},null,{"v":2322908.97967933,"d":"2,322,909.0"},{"v":0.780563829787234,"d":"0.8"},{"v":1463.160583263831,"d":"1,463.2"},{"v":346.35634151571037,"d":"346.4"},{"v":-0.8131314372774741,"d":"(0.8)"},{"v":-0.6574827262151662,"d":"(0.7)"},{"v":1808.046310616049,"d":"1,808.0"},{"v":822279.6316384843,"d":"822,279.6"},{"v":194648.33058986056,"d":"194,648.3"},{"v":158230.64219674852,"d":"158,230.6"},{"v":183759.7123247194,"d":"183,759.7"},{"v":2965.9288248387693,"d":"2,965.9"},{"v":2579.9630724281096,"d":"2,580.0"},null,{"v":1364464.2086470795,"d":"1,364,464.2"},{"v":859.4526366858695,"d":"859.5"},{"v":203.4478473200319,"d":"203.4"},{"v":-0.47762902154006587,"d":"-0.48"},{"v":-0.38620180797964143,"d":"-0.39"},{"v":1062.0366531763818,"d":"1,062.0"}]
[null,null,19,78,3,{"$f":"F34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":770.0157432626522,"d":"770.02"}},{"$f":"J34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":533.0260257222426,"d":"533.03"}},{"$f":"K34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":395.6523250462767,"d":"395.65"}},{"$f":"(F34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L34","v":{"v":2839.6376847829524,"d":"2839.64"}},{"$f":"M34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":56.71350910938979,"d":"56.71"}},{"$f":"N34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":121.21971412693996,"d":"121.22"}},{"$f":"O34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":244.17113845569355,"d":"244.17"}},{"$f":"P34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R34*(1-VLOOKUP($D35,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R34*VLOOKUP(D35,LifeTables!$D$11:$AB$131,R$2,FALSE))+S34","v":{"v":275.56385949385293,"d":"275.56"}},{"v":1,"d":"1.00"},{"v":33.248871688150814,"d":"33.25"},{"v":9.974661506445246,"d":"9.97"},{"v":0,"d":"0.00"},{"v":1.1100646043267348,"d":"1.11"},{"v":2.3726571695533254,"d":"2.37"},{"v":4.588041063867691,"d":"4.59"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.33301938129802044,"d":"0.33"},{"v":0.7117971508659976,"d":"0.71"},{"v":1.4337628324586535,"d":"1.43"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41.31963452589857,"d":"41.32"},{"v":12.453240871067917,"d":"12.45"},{"v":3115.201544276805,"d":"3115"},{"v":1268589.7091132645,"d":"1,268,589.7"},{"v":315228.769733097,"d":"315,228.8"},{"v":246393.28057403176,"d":"246,393.3"},{"v":286197.29111355724,"d":"286,197.3"},{"v":4618.479220936411,"d":"4,618.5"},{"v":3993.4160163210863,"d":"3,993.4"},null,{"v":2125020.945771208,"d":"2,125,020.9"},{"v":0.780563829787234,"d":"0.8"},{"v":1325.9391676739272,"d":"1,325.9"},{"v":329.47939713222155,"d":"329.5"},{"v":-0.7437534214661742,"d":"(0.7)"},{"v":-0.6014915340725805,"d":"(0.6)"},{"v":1654.0733198506098,"d":"1,654.1"},{"v":723458.9848646993,"d":"723,459.0"},{"v":179770.56262789908,"d":"179,770.6"},{"v":140514.64501172042,"d":"140,514.6"},{"v":163214.3160334864,"d":"163,214.3"},{"v":2633.854164821261,"d":"2,633.9"},{"v":2277.3893533548576,"d":"2,277.4"},null,{"v":1211869.7520559814,"d":"1,211,869.8"},{"v":756.1645797270747,"d":"756.2"},{"v":187.897496306923,"d":"187.9"},{"v":-0.42415218365571955,"d":"-0.42"},{"v":-0.34302221712726155,"d":"-0.34"},{"v":943.2949016332149,"d":"943.3"}]
[null,null,20,79,3,{"$f":"F35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":697.800395524597,"d":"697.80"}},{"$f":"J35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":483.036580522243,"d":"483.04"}},{"$f":"K35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":358.54636911409915,"d":"358.55"}},{"$f":"(F35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L35","v":{"v":2998.9484336531846,"d":"2998.95"}},{"$f":"M35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":53.950023576418126,"d":"53.95"}},{"$f":"N35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":115.31302749158068,"d":"115.31"}},{"$f":"O35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":232.273383947327,"d":"232.27"}},{"$f":"P35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R35*(1-VLOOKUP($D36,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R35*VLOOKUP(D36,LifeTables!$D$11:$AB$131,R$2,FALSE))+S35","v":{"v":296.1317861705504,"d":"296.13"}},{"v":1,"d":"1.00"},{"v":30.130651246729553,"d":"30.13"},{"v":9.039195374018867,"d":"9.04"},{"v":0,"d":"0.00"},{"v":1.0559743615804444,"d":"1.06"},{"v":2.2570444369658347,"d":"2.26"},{"v":4.364479071252794,"d":"4.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.3167923084741333,"d":"0.32"},{"v":0.6771133310897504,"d":"0.68"},{"v":1.3638997097664982,"d":"1.36"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":37.808149116528625,"d":"37.81"},{"v":11.397000723349247,"d":"11.40"},{"v":3295.080219823735,"d":"3295"},{"v":1149615.9767161023,"d":"1,149,616.0"},{"v":299868.58203859866,"d":"299,868.6"},{"v":225453.92765792093,"d":"225,453.9"},{"v":261923.04217127815,"d":"261,923.0"},{"v":4225.984887821451,"d":"4,226.0"},{"v":3631.3792082345203,"d":"3,631.4"},null,{"v":1944718.892679956,"d":"1,944,718.9"},{"v":0.780563829787234,"d":"0.8"},{"v":1201.5869594095063,"d":"1,201.6"},{"v":313.42481751467557,"d":"313.4"},{"v":-0.6805466840975152,"d":"(0.7)"},{"v":-0.5504751349377687,"d":"(0.6)"},{"v":1513.7807551051467,"d":"1,513.8"},{"v":636514.492932948,"d":"636,514.5"},{"v":166029.96331700796,"d":"166,030.0"},{"v":124828.37343027077,"d":"124,828.4"},{"v":145020.43791296164,"d":"145,020.4"},{"v":2339.825369944596,"d":"2,339.8"},{"v":2010.606621855824,"d":"2,010.6"},null,{"v":1076743.6995849889,"d":"1,076,743.7"},{"v":665.2895659715235,"d":"665.3"},{"v":173.53572221815242,"d":"173.5"},{"v":-0.37680219857670116,"d":"-0.38"},{"v":-0.3047847354974936,"d":"-0.30"},{"v":838.1437012556017,"d":"838.1"}]
[null,null,21,80,4,{"$f":"F36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":598.7818898162278,"d":"598.78"}},{"$f":"J36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":414.49325393121234,"d":"414.49"}},{"$f":"K36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":307.66831584193244,"d":"307.67"}},{"$f":"(F36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L36","v":{"v":3217.3883192247513,"d":"3217.39"}},{"$f":"M36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":49.97245598027408,"d":"49.97"}},{"$f":"N36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":106.81135629371555,"d":"106.81"}},{"$f":"O36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":215.14858910591292,"d":"215.15"}},{"$f":"P36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R36*(1-VLOOKUP($D37,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R36*VLOOKUP(D37,LifeTables!$D$11:$AB$131,R$2,FALSE))+S36","v":{"v":325.7358198059737,"d":"325.74"}},{"v":1,"d":"1.00"},{"v":25.85508464973985,"d":"25.86"},{"v":7.7565253949219555,"d":"7.76"},{"v":0,"d":"0.00"},{"v":0.9781206531936104,"d":"0.98"},{"v":2.090639564077945,"d":"2.09"},{"v":4.042699591337013,"d":"4.04"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2934361959580831,"d":"0.29"},{"v":0.6271918692233835,"d":"0.63"},{"v":1.2633436222928165,"d":"1.26"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32.96654445834842,"d":"32.97"},{"v":9.940497082396238,"d":"9.94"},{"v":3543.124139030725,"d":"3543"},{"v":986484.4323905685,"d":"986,484.4"},{"v":277760.20328452985,"d":"277,760.2"},{"v":196582.93524331434,"d":"196,582.9"},{"v":228450.03696295296,"d":"228,450.0"},{"v":3684.8172137516635,"d":"3,684.8"},{"v":3134.049963266773,"d":"3,134.0"},null,{"v":1696096.475058384,"d":"1,696,096.5"},{"v":0.7418936170212767,"d":"0.7"},{"v":979.9995211153582,"d":"980.0"},{"v":275.93427454714515,"d":"275.9"},{"v":-0.5933978002502716,"d":"(0.6)"},{"v":-0.48012600907973835,"d":"(0.5)"},{"v":1254.8602718531736,"d":"1,254.9"},{"v":530283.9923271133,"d":"530,284.0"},{"v":149309.7961519532,"d":"149,309.8"},{"v":105673.01449612188,"d":"105,673.0"},{"v":122803.15195083407,"d":"122,803.2"},{"v":1980.7708251094582,"d":"1,980.8"},{"v":1684.7062884168797,"d":"1,684.7"},null,{"v":911735.4320395486,"d":"911,735.4"},{"v":526.7980329667895,"d":"526.8"},{"v":148.3282694813105,"d":"148.3"},{"v":-0.31898055785056434,"d":"-0.32"},{"v":-0.2580913885259216,"d":"-0.26"},{"v":674.5492305017235,"d":"674.5"}]
[null,null,22,81,4,{"$f":"F37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":513.8141994063328,"d":"513.81"}},{"$f":"J37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":355.6762872259799,"d":"355.68"}},{"$f":"K37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":264.009904233301,"d":"264.01"}},{"$f":"(F37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L37","v":{"v":3404.8313879485104,"d":"3404.83"}},{"$f":"M37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":46.28814208325929,"d":"46.29"}},{"$f":"N37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":98.936486895516,"d":"98.94"}},{"$f":"O37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":199.2863521752538,"d":"199.29"}},{"$f":"P37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R37*(1-VLOOKUP($D38,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R37*VLOOKUP(D38,LifeTables!$D$11:$AB$131,R$2,FALSE))+S37","v":{"v":353.15724003184715,"d":"353.16"}},{"v":1,"d":"1.00"},{"v":22.186224810450188,"d":"22.19"},{"v":6.655867443135056,"d":"6.66"},{"v":0,"d":"0.00"},{"v":0.9060068568066385,"d":"0.91"},{"v":1.9365032053882343,"d":"1.94"},{"v":3.7446439125907367,"d":"3.74"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.27180205704199156,"d":"0.27"},{"v":0.5809509616164703,"d":"0.58"},{"v":1.1702012226846052,"d":"1.17"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":28.773378785235796,"d":"28.77"},{"v":8.678821684478123,"d":"8.68"},{"v":3757.9886279803577,"d":"3758"},{"v":846501.4013886325,"d":"846,501.4"},{"v":257281.80659730674,"d":"257,281.8"},{"v":171578.6519759717,"d":"171,578.7"},{"v":199454.52608452097,"d":"199,454.5"},{"v":3216.128447420099,"d":"3,216.1"},{"v":2705.967554881336,"d":"2,706.0"},null,{"v":1480738.4820487334,"d":"1,480,738.5"},{"v":0.7418936170212767,"d":"0.7"},{"v":840.9367048743209,"d":"840.9"},{"v":255.5904979119115,"d":"255.6"},{"v":-0.5179208181342443,"d":"(0.5)"},{"v":-0.41918708736029336,"d":"(0.4)"},{"v":1095.590094880738,"d":"1,095.6"},{"v":441782.73337132676,"d":"441,782.7"},{"v":134273.44547665812,"d":"134,273.4"},{"v":89545.61177780265,"d":"89,545.6"},{"v":104093.82143060154,"d":"104,093.8"},{"v":1678.4733185837024,"d":"1,678.5"},{"v":1412.2241745241556,"d":"1,412.2"},null,{"v":772786.309549497,"d":"772,786.3"},{"v":438.87855999082007,"d":"438.9"},{"v":133.39076415707277,"d":"133.4"},{"v":-0.2702989910352355,"d":"-0.27"},{"v":-0.21877059736015037,"d":"-0.22"},{"v":571.7802545594974,"d":"571.8"}]
[null,null,23,82,4,{"$f":"F38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L38","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R38*(1-VLOOKUP($D39,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R38*VLOOKUP(D39,LifeTables!$D$11:$AB$131,R$2,FALSE))+S38","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,24,83,4,{"$f":"F39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L39","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R39*(1-VLOOKUP($D40,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R39*VLOOKUP(D40,LifeTables!$D$11:$AB$131,R$2,FALSE))+S39","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,25,84,4,{"$f":"F40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L40","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R40*(1-VLOOKUP($D41,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R40*VLOOKUP(D41,LifeTables!$D$11:$AB$131,R$2,FALSE))+S40","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,26,85,4,{"$f":"F41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L41","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R41*(1-VLOOKUP($D42,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R41*VLOOKUP(D42,LifeTables!$D$11:$AB$131,R$2,FALSE))+S41","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,27,86,4,{"$f":"F42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L42","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R42*(1-VLOOKUP($D43,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R42*VLOOKUP(D43,LifeTables!$D$11:$AB$131,R$2,FALSE))+S42","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,28,87,4,{"$f":"F43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L43","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R43*(1-VLOOKUP($D44,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R43*VLOOKUP(D44,LifeTables!$D$11:$AB$131,R$2,FALSE))+S43","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,29,88,4,{"$f":"F44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L44","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R44*(1-VLOOKUP($D45,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R44*VLOOKUP(D45,LifeTables!$D$11:$AB$131,R$2,FALSE))+S44","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,30,89,4,{"$f":"F45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L45","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R45*(1-VLOOKUP($D46,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R45*VLOOKUP(D46,LifeTables!$D$11:$AB$131,R$2,FALSE))+S45","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,31,90,4,{"$f":"F46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L46","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R46*(1-VLOOKUP($D47,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R46*VLOOKUP(D47,LifeTables!$D$11:$AB$131,R$2,FALSE))+S46","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,32,91,4,{"$f":"F47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L47","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R47*(1-VLOOKUP($D48,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R47*VLOOKUP(D48,LifeTables!$D$11:$AB$131,R$2,FALSE))+S47","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,33,92,4,{"$f":"F48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L48","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R48*(1-VLOOKUP($D49,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R48*VLOOKUP(D49,LifeTables!$D$11:$AB$131,R$2,FALSE))+S48","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,34,93,4,{"$f":"F49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L49","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R49*(1-VLOOKUP($D50,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R49*VLOOKUP(D50,LifeTables!$D$11:$AB$131,R$2,FALSE))+S49","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,35,94,4,{"$f":"F50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L50","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R50*(1-VLOOKUP($D51,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R50*VLOOKUP(D51,LifeTables!$D$11:$AB$131,R$2,FALSE))+S50","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,36,95,4,{"$f":"F51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L51","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R51*(1-VLOOKUP($D52,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R51*VLOOKUP(D52,LifeTables!$D$11:$AB$131,R$2,FALSE))+S51","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,37,96,4,{"$f":"F52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L52","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R52*(1-VLOOKUP($D53,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R52*VLOOKUP(D53,LifeTables!$D$11:$AB$131,R$2,FALSE))+S52","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,38,97,4,{"$f":"F53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L53","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R53*(1-VLOOKUP($D54,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R53*VLOOKUP(D54,LifeTables!$D$11:$AB$131,R$2,FALSE))+S53","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,39,98,4,{"$f":"F54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L54","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R54*(1-VLOOKUP($D55,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R54*VLOOKUP(D55,LifeTables!$D$11:$AB$131,R$2,FALSE))+S54","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,40,99,4,{"$f":"F55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L55","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R55*(1-VLOOKUP($D56,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R55*VLOOKUP(D56,LifeTables!$D$11:$AB$131,R$2,FALSE))+S55","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,41,100,4,{"$f":"F56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L56","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R56*(1-VLOOKUP($D57,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R56*VLOOKUP(D57,LifeTables!$D$11:$AB$131,R$2,FALSE))+S56","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2,"d":"2.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,42,101,4,{"$f":"F57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L57","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R57*(1-VLOOKUP($D58,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R57*VLOOKUP(D58,LifeTables!$D$11:$AB$131,R$2,FALSE))+S57","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,43,102,4,{"$f":"F58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L58","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R58*(1-VLOOKUP($D59,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R58*VLOOKUP(D59,LifeTables!$D$11:$AB$131,R$2,FALSE))+S58","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,44,103,4,{"$f":"F59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L59","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R59*(1-VLOOKUP($D60,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R59*VLOOKUP(D60,LifeTables!$D$11:$AB$131,R$2,FALSE))+S59","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,45,104,4,{"$f":"F60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L60","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R60*(1-VLOOKUP($D61,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R60*VLOOKUP(D61,LifeTables!$D$11:$AB$131,R$2,FALSE))+S60","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6,"d":"6.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,46,105,4,{"$f":"F61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L61","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R61*(1-VLOOKUP($D62,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R61*VLOOKUP(D62,LifeTables!$D$11:$AB$131,R$2,FALSE))+S61","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7,"d":"7.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[null,null,47,106,4,{"$f":"F62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,F$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"G62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,G$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"H62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,H$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"I62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,I$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,J$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"K62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,K$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(F62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,F$2,FALSE))+((G62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,G$2,FALSE))+(H62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,H$2,FALSE))+(I62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,I$2,FALSE))+(J62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,J$2,FALSE))+(K62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,K$2,FALSE)))+L62","v":{"v":4538.331778814124,"d":"4538.33"}},{"$f":"M62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,M$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"N62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,N$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"O62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,O$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"P62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,P$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"Q62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"R62*(1-VLOOKUP($D63,LifeTables!$D$11:$AB$131,R$2,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"(M62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,M$2,FALSE))+(N62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,N$2,FALSE))+(O62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,O$2,FALSE))+(P62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,P$2,FALSE))+(Q62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,Q$2,FALSE))+(R62*VLOOKUP(D63,LifeTables!$D$11:$AB$131,R$2,FALSE))+S62","v":{"v":697.6682211858763,"d":"697.67"}},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},5236,0,0,0,0,0,0,null,0,{"v":0.7418936170212767,"d":"0.7"},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0]
[{"$nulls":3},"TOTAL",{"$nulls":16},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(OFFSET(W17,0,0,time_horizon,1))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(OFFSET(AJ17,0,0,time_horizon,1))","v":{"v":890.351742840311,"d":"890.35"}},{"$f":"SUM(OFFSET(AK17,0,0,time_horizon,1))","v":{"v":267.98335019827726,"d":"267.98"}},{"$f":"VLOOKUP(time_horizon,$C$17:$AL$63,36)","v":{"v":1249.3408130849261,"d":"1249"}},{"$f":"SUM(OFFSET(AM17,0,0,time_horizon,1))","v":{"v":29257448.204332456,"d":"R$ 29,257,448.20"}},{"v":4825003.621783234,"d":"R$ 4,825,003.62"},{"v":5309260.096328505,"d":"R$ 5,309,260.10"},{"v":6158726.847439971,"d":"R$ 6,158,726.85"},{"v":99518.57200128687,"d":"R$ 99,518.57"},{"v":89951.13236477792,"d":"R$ 89,951.13"},{"v":0,"d":"R$ 0.00"},{"v":45739908.47425023,"d":"R$ 45,739,908"},"NA",{"$f":"SUM(OFFSET(AV17,0,0,time_horizon,1))","v":{"v":32123.00146026033,"d":"32123.00"}},{"v":5297.577468336856,"d":"5297.58"},{"v":-16.026331371125597,"d":"-16.03"},{"v":-12.94359581457679,"d":"-12.94"},{"v":37391.60900141149,"d":"37391.61"},{"v":25130903.227073293,"d":"R$ 25,130,903.23"},{"v":4130664.7657900616,"d":"R$ 4,130,664.77"},{"v":4558320.4233974675,"d":"R$ 4,558,320.42"},{"v":5287589.206177609,"d":"R$ 5,287,589.21"},{"v":85442.70407368433,"d":"R$ 85,442.70"},{"v":77252.0603139715,"d":"R$ 77,252.06"},{"v":0,"d":"R$ 0.00"},{"v":39270172.38682609,"d":"R$ 39,270,172.39"},{"v":27592.291556766537,"d":"27592.29"},{"v":4535.233195206387,"d":"4535.23"},{"v":-13.759573325792712,"d":"-13.76"},{"v":-11.112754180148597,"d":"-11.11"},{"v":32102.65242446698,"d":"32102.65"}]

{"sheet":"LifeTables","index":29,"n_rows":131,"n_cols":28,"rows_kept":131,"merged":[[7,4,8,7],[7,12,8,15],[7,20,8,23]]}
[]
[]
[]
[]
[{"$nulls":3},"Life Tables",{"$nulls":23},"https://apps.who.int/gho/data/view.main.61450?lang=en"]
[{"$nulls":3},1,{"$f":"D6+1","v":2},{"$f":"E6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[{"$nulls":3},1,2,3,null,4,null,null,5,6,7,8,null,9,null,null,10,11,12,13,null,14,null,null,15,16]
[{"$nulls":3},"Country ","Brazil",{"$nulls":7},"Mongolia",{"$nulls":7},"Senegal"]
[{"$nulls":3},"Mortality-General Population"]
[{"$nulls":3},"Age","Males","Females","% CV","Weighted Mortality","CV death","Non-CV death","Probability of death - UnControlledHTN","Probability of death - ControlledHTN","Males","Females","% CV","Weighted Mortality","CV death","Non-CV death","Probability of death - UnControlledHTN","Probability of death - ControlledHTN","Males","Females","% CV","Weighted Mortality","CV death","Non-CV death","Probability of death - UnControlledHTN","Probability of death - ControlledHTN"]
[{"$nulls":3},0,{"v":0.0013803,"d":"0.14%"},{"v":1.175E-3,"d":"0.12%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*E11)+((1-male_SP)*F11)","v":{"v":1.230168089573128E-3,"d":"0.12%"}},{"$f":"H11*G11","v":{"v":3.8135210776766968E-4,"d":"0.04%"}},{"$f":"H11-I11","v":{"v":8.4881598180545827E-4,"d":"0.08%"}},{"$f":"IF(SUM(I11*mort_uncontrolled,J11)>1,1,SUM(I11*mort_uncontrolled,J11))","v":{"v":3.1750638391882433E-3,"d":"0.32%"}},{"$f":"IF(SUM(I11*mort_control,J11)>1,1,SUM(I11*mort_control,J11))","v":{"v":1.6496554081175648E-3,"d":"0.16%"}},{"v":1.7000000000000001E-3,"d":"0.17%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":0.31,"d":"31%"},{"$f":"(male_UB*M11)+((1-male_UB)*N11)","v":{"v":1.3833998005982054E-3,"d":"0.14%"}},{"$f":"P11*O11","v":{"v":4.2885393818544365E-4,"d":"0.04%"}},{"$f":"P11-Q11","v":{"v":9.5454586241276165E-4,"d":"0.10%"}},{"$f":"IF(SUM(Q11*mort_uncontrolled,R11)>1,1,SUM(Q11*mort_uncontrolled,R11))","v":{"v":0.003570554885343968,"d":"0.36%"}},{"$f":"IF(SUM(Q11*mort_control,R11)>1,1,SUM(Q11*mort_control,R11))","v":{"v":1.8551391326021933E-3,"d":"0.19%"}},{"v":3.6999999999999997E-3,"d":"0.37%"},{"v":0.003,"d":"0.30%"},{"v":0.31,"d":"31%"},{"$f":"(male_Dakar*U11)+((1-male_Dakar)*V11)","v":{"v":0.00315736,"d":"0.32%"}},{"$f":"X11*W11","v":{"v":0.0009787816,"d":"0.10%"}},{"$f":"X11-Y11","v":{"v":0.0021785784,"d":"0.22%"}},{"$f":"IF(SUM(Y11*mort_uncontrolled,Z11)>1,1,SUM(Y11*mort_uncontrolled,Z11))","v":{"v":0.008149146159999999,"d":"0.81%"}},{"$f":"IF(SUM(Y11*mort_control,Z11)>1,1,SUM(Y11*mort_control,Z11))","v":{"v":0.004234019760000001,"d":"0.42%"}}]
[{"$nulls":3},1,{"v":0.00092,"d":"0.09%"},{"v":0.000769,"d":"0.08%"},{"v":0.31,"d":"31%"},{"v":8.095766270118964E-4,"d":"0.08%"},{"$f":"H12*G12","v":{"v":2.5096875437368788E-4,"d":"0.03%"}},{"$f":"H12-I12","v":{"v":5.5860787263820847E-4,"d":"0.06%"}},{"v":2.0895172743177043E-3,"d":"0.21%"},{"v":1.085642256822953E-3,"d":"0.11%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"$f":"P12*O12","v":{"v":7.3370787637088726E-5,"d":"0.01%"}},{"$f":"P12-Q12","v":{"v":1.6330917248255235E-4,"d":"0.02%"}},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1.4E-3,"d":"0.14%"},{"v":1.4E-3,"d":"0.14%"},{"v":0.31,"d":"31.00%"},{"v":1.3999999999999998E-3,"d":"0.14%"},{"$f":"X12*W12","v":{"v":4.3399999999999992E-4,"d":"0.04%"}},{"$f":"X12-Y12","v":{"v":9.6599999999999984E-4,"d":"0.10%"}},{"v":3.6133999999999993E-3,"d":"0.36%"},{"v":1.8773999999999998E-3,"d":"0.19%"}]
[{"$nulls":3},2,{"v":6.11E-4,"d":"0.06%"},{"v":4.8699999999999997E-4,"d":"0.05%"},{"v":0.31,"d":"31%"},{"v":5.2032120363890827E-4,"d":"0.05%"},{"v":1.6129957312806156E-4,"d":"0.02%"},{"v":3.5902163051084672E-4,"d":"0.04%"},{"v":1.342949026592022E-3,"d":"0.13%"},{"v":6.9775073407977594E-4,"d":"0.07%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1.4E-3,"d":"0.14%"},{"v":1.4E-3,"d":"0.14%"},{"v":0.31,"d":"31.00%"},{"v":1.3999999999999998E-3,"d":"0.14%"},{"v":4.3399999999999992E-4,"d":"0.04%"},{"v":9.6599999999999984E-4,"d":"0.10%"},{"v":3.6133999999999993E-3,"d":"0.36%"},{"v":1.8773999999999998E-3,"d":"0.19%"}]
[{"$nulls":3},3,{"v":0.000474,"d":"0.05%"},{"v":0.000366,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":3.9502169349195241E-4,"d":"0.04%"},{"v":1.2245672498250524E-4,"d":"0.01%"},{"v":2.7256496850944716E-4,"d":"0.03%"},{"v":1.0195509909027292E-3,"d":"0.10%"},{"v":5.2972409097270818E-4,"d":"0.05%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1.4E-3,"d":"0.14%"},{"v":1.4E-3,"d":"0.14%"},{"v":0.31,"d":"31.00%"},{"v":1.3999999999999998E-3,"d":"0.14%"},{"v":4.3399999999999992E-4,"d":"0.04%"},{"v":9.6599999999999984E-4,"d":"0.10%"},{"v":3.6133999999999993E-3,"d":"0.36%"},{"v":1.8773999999999998E-3,"d":"0.19%"}]
[{"$nulls":3},4,{"v":3.9400000000000004E-4,"d":"0.04%"},{"v":0.000297,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":3.2306578026592022E-4,"d":"0.03%"},{"v":1.0015039188243527E-4,"d":"0.01%"},{"v":2.2291538838348495E-4,"d":"0.02%"},{"v":8.3383277886634008E-4,"d":"0.08%"},{"v":4.33231211336599E-4,"d":"0.04%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1.4E-3,"d":"0.14%"},{"v":1.4E-3,"d":"0.14%"},{"v":0.31,"d":"31.00%"},{"v":1.3999999999999998E-3,"d":"0.14%"},{"v":4.3399999999999992E-4,"d":"0.04%"},{"v":9.6599999999999984E-4,"d":"0.10%"},{"v":3.6133999999999993E-3,"d":"0.36%"},{"v":1.8773999999999998E-3,"d":"0.19%"}]
[{"$nulls":3},5,{"v":3.4100000000000005E-4,"d":"0.03%"},{"v":0.000253,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":2.7664730580825755E-4,"d":"0.03%"},{"v":8.5760664800559836E-5,"d":"0.01%"},{"v":1.9088664100769772E-4,"d":"0.02%"},{"v":7.1402669629111264E-4,"d":"0.07%"},{"v":3.7098403708887341E-4,"d":"0.04%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1E-3,"d":"0.10%"},{"v":0.0009,"d":"0.09%"},{"v":0.31,"d":"31.00%"},{"v":0.00092248,"d":"0.09%"},{"v":2.859688E-4,"d":"0.03%"},{"v":0.0006365112,"d":"0.06%"},{"v":0.00238092088,"d":"0.24%"},{"v":0.00123704568,"d":"0.12%"}]
[{"$nulls":3},6,{"v":0.000305,"d":"0.03%"},{"v":2.23E-4,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.45034989503149E-4,"d":"0.02%"},{"v":7.5960846745976189E-5,"d":"0.01%"},{"v":1.690741427571728E-4,"d":"0.02%"},{"v":6.3243530790762755E-4,"d":"0.06%"},{"v":3.2859192092372279E-4,"d":"0.03%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1E-3,"d":"0.10%"},{"v":0.0009,"d":"0.09%"},{"v":0.31,"d":"31.00%"},{"v":0.00092248,"d":"0.09%"},{"v":2.859688E-4,"d":"0.03%"},{"v":0.0006365112,"d":"0.06%"},{"v":0.00238092088,"d":"0.24%"},{"v":0.00123704568,"d":"0.12%"}]
[{"$nulls":3},7,{"v":2.8000000000000003E-4,"d":"0.03%"},{"v":2.02E-4,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.2296011196641009E-4,"d":"0.02%"},{"v":6.911763470958713E-5,"d":"0.01%"},{"v":1.5384247725682296E-4,"d":"0.02%"},{"v":5.7546004898530439E-4,"d":"0.06%"},{"v":0.000298989510146956,"d":"0.03%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1E-3,"d":"0.10%"},{"v":0.0009,"d":"0.09%"},{"v":0.31,"d":"31.00%"},{"v":0.00092248,"d":"0.09%"},{"v":2.859688E-4,"d":"0.03%"},{"v":0.0006365112,"d":"0.06%"},{"v":0.00238092088,"d":"0.24%"},{"v":0.00123704568,"d":"0.12%"}]
[{"$nulls":3},8,{"v":0.000265,"d":"0.03%"},{"v":0.000189,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.094226731980406E-4,"d":"0.02%"},{"v":6.4921028691392589E-5,"d":"0.01%"},{"v":0.000144501644506648,"d":"0.01%"},{"v":5.4051991952414275E-4,"d":"0.05%"},{"v":2.8083580475857245E-4,"d":"0.03%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1E-3,"d":"0.10%"},{"v":0.0009,"d":"0.09%"},{"v":0.31,"d":"31.00%"},{"v":0.00092248,"d":"0.09%"},{"v":2.859688E-4,"d":"0.03%"},{"v":0.0006365112,"d":"0.06%"},{"v":0.00238092088,"d":"0.24%"},{"v":0.00123704568,"d":"0.12%"}]
[{"$nulls":3},9,{"v":0.000259,"d":"0.03%"},{"v":1.83E-4,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.0342267319804058E-4,"d":"0.02%"},{"v":6.3061028691392576E-5,"d":"0.01%"},{"v":0.000140361644506648,"d":"0.01%"},{"v":5.2503391952414265E-4,"d":"0.05%"},{"v":2.7278980475857245E-4,"d":"0.03%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.3667996011964107E-4,"d":"0.02%"},{"v":7.3370787637088726E-5,"d":"0.01%"},{"v":1.6330917248255235E-4,"d":"0.02%"},{"v":6.1087097706879351E-4,"d":"0.06%"},{"v":3.1738782652043871E-4,"d":"0.03%"},{"v":1E-3,"d":"0.10%"},{"v":0.0009,"d":"0.09%"},{"v":0.31,"d":"31.00%"},{"v":0.00092248,"d":"0.09%"},{"v":2.859688E-4,"d":"0.03%"},{"v":0.0006365112,"d":"0.06%"},{"v":0.00238092088,"d":"0.24%"},{"v":0.00123704568,"d":"0.12%"}]
[{"$nulls":3},10,{"v":0.000264,"d":"0.03%"},{"v":1.84E-4,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.0549755073477957E-4,"d":"0.02%"},{"v":6.3704240727781661E-5,"d":"0.01%"},{"v":1.4179331000699791E-4,"d":"0.01%"},{"v":0.000530389178446466,"d":"0.05%"},{"v":2.7557221553533944E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":1E-4,"d":"0.01%"},{"v":0.31,"d":"31%"},{"v":1.3667996011964108E-4,"d":"0.01%"},{"v":4.2370787637088739E-5,"d":"0.00%"},{"v":9.4309172482552351E-5,"d":"0.01%"},{"v":3.5277097706879368E-4,"d":"0.04%"},{"v":1.832878265204387E-4,"d":"0.02%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},11,{"v":2.8399999999999996E-4,"d":"0.03%"},{"v":1.95E-4,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.1891602519244225E-4,"d":"0.02%"},{"v":6.7863967809657092E-5,"d":"0.01%"},{"v":1.5105205738278515E-4,"d":"0.02%"},{"v":5.6502226102169339E-4,"d":"0.06%"},{"v":2.9356638978306508E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":1E-4,"d":"0.01%"},{"v":0.31,"d":"31%"},{"v":1.3667996011964108E-4,"d":"0.01%"},{"v":4.2370787637088739E-5,"d":"0.00%"},{"v":9.4309172482552351E-5,"d":"0.01%"},{"v":3.5277097706879368E-4,"d":"0.04%"},{"v":1.832878265204387E-4,"d":"0.02%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},12,{"v":0.000326,"d":"0.03%"},{"v":0.00023,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.5579706088173546E-4,"d":"0.03%"},{"v":7.9297088873337993E-5,"d":"0.01%"},{"v":1.7649997200839748E-4,"d":"0.02%"},{"v":6.6021221413575923E-4,"d":"0.07%"},{"v":3.4302385864240731E-4,"d":"0.03%"},{"v":0.0002,"d":"0.02%"},{"v":1E-4,"d":"0.01%"},{"v":0.31,"d":"31%"},{"v":1.3667996011964108E-4,"d":"0.01%"},{"v":4.2370787637088739E-5,"d":"0.00%"},{"v":9.4309172482552351E-5,"d":"0.01%"},{"v":3.5277097706879368E-4,"d":"0.04%"},{"v":1.832878265204387E-4,"d":"0.02%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},13,{"v":0.0004,"d":"0.04%"},{"v":2.7400000000000005E-4,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":3.0785864240727781E-4,"d":"0.03%"},{"v":9.5436179146256124E-5,"d":"0.01%"},{"v":2.124224632610217E-4,"d":"0.02%"},{"v":0.000794583156053184,"d":"0.08%"},{"v":4.1283843946815957E-4,"d":"0.04%"},{"v":0.0002,"d":"0.02%"},{"v":1E-4,"d":"0.01%"},{"v":0.31,"d":"31%"},{"v":1.3667996011964108E-4,"d":"0.01%"},{"v":4.2370787637088739E-5,"d":"0.00%"},{"v":9.4309172482552351E-5,"d":"0.01%"},{"v":3.5277097706879368E-4,"d":"0.04%"},{"v":1.832878265204387E-4,"d":"0.02%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},14,{"v":0.000526,"d":"0.05%"},{"v":0.000316,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":3.7243107067879631E-4,"d":"0.04%"},{"v":1.1545363191042685E-4,"d":"0.01%"},{"v":2.5697743876836943E-4,"d":"0.03%"},{"v":9.6124459342197322E-4,"d":"0.10%"},{"v":4.9943006578026582E-4,"d":"0.05%"},{"v":0.0002,"d":"0.02%"},{"v":1E-4,"d":"0.01%"},{"v":0.31,"d":"31%"},{"v":1.3667996011964108E-4,"d":"0.01%"},{"v":4.2370787637088739E-5,"d":"0.00%"},{"v":9.4309172482552351E-5,"d":"0.01%"},{"v":3.5277097706879368E-4,"d":"0.04%"},{"v":1.832878265204387E-4,"d":"0.02%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},15,{"v":1.052E-3,"d":"0.11%"},{"v":3.5499999999999996E-4,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":0.000542297410776767,"d":"0.05%"},{"v":1.6811219734079775E-4,"d":"0.02%"},{"v":3.7418521343596917E-4,"d":"0.04%"},{"v":1.3996696172148353E-3,"d":"0.14%"},{"v":7.2722082785164443E-4,"d":"0.07%"},{"v":0.0004,"d":"0.04%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.7335992023928217E-4,"d":"0.03%"},{"v":8.4741575274177477E-5,"d":"0.01%"},{"v":1.886183449651047E-4,"d":"0.02%"},{"v":7.0554195413758737E-4,"d":"0.07%"},{"v":3.665756530408774E-4,"d":"0.04%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},16,{"v":1.3469999999999999E-3,"d":"0.13%"},{"v":0.000404,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":6.5740237928621405E-4,"d":"0.07%"},{"v":2.0379473757872635E-4,"d":"0.02%"},{"v":4.5360764170748768E-4,"d":"0.05%"},{"v":1.6967555409377183E-3,"d":"0.17%"},{"v":0.000881576590622813,"d":"0.09%"},{"v":0.0004,"d":"0.04%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.7335992023928217E-4,"d":"0.03%"},{"v":8.4741575274177477E-5,"d":"0.01%"},{"v":1.886183449651047E-4,"d":"0.02%"},{"v":7.0554195413758737E-4,"d":"0.07%"},{"v":3.665756530408774E-4,"d":"0.04%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},17,{"v":0.001613,"d":"0.16%"},{"v":0.000443,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":7.5740167949615118E-4,"d":"0.08%"},{"v":2.3479452064380685E-4,"d":"0.02%"},{"v":5.2260715885234428E-4,"d":"0.05%"},{"v":0.001954853734779566,"d":"0.20%"},{"v":1.0156756522043387E-3,"d":"0.10%"},{"v":0.0004,"d":"0.04%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.7335992023928217E-4,"d":"0.03%"},{"v":8.4741575274177477E-5,"d":"0.01%"},{"v":1.886183449651047E-4,"d":"0.02%"},{"v":7.0554195413758737E-4,"d":"0.07%"},{"v":3.665756530408774E-4,"d":"0.04%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},18,{"v":0.001829,"d":"0.18%"},{"v":0.000467,"d":"0.05%"},{"v":0.31,"d":"31%"},{"v":0.000832995801259622,"d":"0.08%"},{"v":2.5822869839048281E-4,"d":"0.03%"},{"v":5.7476710286913921E-4,"d":"0.06%"},{"v":2.1499621630510844E-3,"d":"0.21%"},{"v":1.1170473694891532E-3,"d":"0.11%"},{"v":0.0004,"d":"0.04%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.7335992023928217E-4,"d":"0.03%"},{"v":8.4741575274177477E-5,"d":"0.01%"},{"v":1.886183449651047E-4,"d":"0.02%"},{"v":7.0554195413758737E-4,"d":"0.07%"},{"v":3.665756530408774E-4,"d":"0.04%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},19,{"v":0.002002,"d":"0.20%"},{"v":0.000481,"d":"0.05%"},{"v":0.31,"d":"31%"},{"v":8.8972218334499643E-4,"d":"0.09%"},{"v":2.7581387683694888E-4,"d":"0.03%"},{"v":6.1390830650804749E-4,"d":"0.06%"},{"v":2.2963729552134358E-3,"d":"0.23%"},{"v":1.19311744786564E-3,"d":"0.12%"},{"v":0.0004,"d":"0.04%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":2.7335992023928217E-4,"d":"0.03%"},{"v":8.4741575274177477E-5,"d":"0.01%"},{"v":1.886183449651047E-4,"d":"0.02%"},{"v":7.0554195413758737E-4,"d":"0.07%"},{"v":3.665756530408774E-4,"d":"0.04%"},{"v":0.0008,"d":"0.08%"},{"v":6.0000000000000006E-4,"d":"0.06%"},{"v":0.31,"d":"31.00%"},{"v":0.00064496,"d":"0.06%"},{"v":1.9993759999999998E-4,"d":"0.02%"},{"v":0.0004450224,"d":"0.04%"},{"v":1.6646417599999997E-3,"d":"0.17%"},{"v":0.00086489136,"d":"0.09%"}]
[{"$nulls":3},20,{"v":0.002175,"d":"0.22%"},{"v":0.000493,"d":"0.05%"},{"v":0.31,"d":"31%"},{"v":9.4498600419874019E-4,"d":"0.09%"},{"v":2.9294566130160947E-4,"d":"0.03%"},{"v":6.5204034289713072E-4,"d":"0.07%"},{"v":2.4390088768369484E-3,"d":"0.24%"},{"v":1.2672262316305105E-3,"d":"0.13%"},{"v":0.0007,"d":"0.07%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":3.8339980059820539E-4,"d":"0.04%"},{"v":1.1885393818544366E-4,"d":"0.01%"},{"v":2.6454586241276174E-4,"d":"0.03%"},{"v":0.000989554885343968,"d":"0.10%"},{"v":5.1413913260219338E-4,"d":"0.05%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":0.0008,"d":"0.08%"},{"v":0.31,"d":"31.00%"},{"v":0.00088992,"d":"0.09%"},{"v":0.0002758752,"d":"0.03%"},{"v":6.1404480000000006E-4,"d":"0.06%"},{"v":0.00229688352,"d":"0.23%"},{"v":0.00119338272,"d":"0.12%"}]
[{"$nulls":3},21,{"v":2.343E-3,"d":"0.23%"},{"v":0.00051,"d":"0.05%"},{"v":0.31,"d":"31%"},{"v":1.0025626312106367E-3,"d":"0.10%"},{"v":3.1079441567529738E-4,"d":"0.03%"},{"v":6.917682155353393E-4,"d":"0.07%"},{"v":2.5876141511546533E-3,"d":"0.26%"},{"v":0.001344436488453464,"d":"0.13%"},{"v":0.0007,"d":"0.07%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":3.8339980059820539E-4,"d":"0.04%"},{"v":1.1885393818544366E-4,"d":"0.01%"},{"v":2.6454586241276174E-4,"d":"0.03%"},{"v":0.000989554885343968,"d":"0.10%"},{"v":5.1413913260219338E-4,"d":"0.05%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":0.0008,"d":"0.08%"},{"v":0.31,"d":"31.00%"},{"v":0.00088992,"d":"0.09%"},{"v":0.0002758752,"d":"0.03%"},{"v":6.1404480000000006E-4,"d":"0.06%"},{"v":0.00229688352,"d":"0.23%"},{"v":0.00119338272,"d":"0.12%"}]
[{"$nulls":3},22,{"v":0.002453,"d":"0.25%"},{"v":0.000527,"d":"0.05%"},{"v":0.31,"d":"31%"},{"v":0.001044553533939818,"d":"0.10%"},{"v":3.2381159552134358E-4,"d":"0.03%"},{"v":7.2074193841847444E-4,"d":"0.07%"},{"v":2.69599267109867E-3,"d":"0.27%"},{"v":1.400746289013296E-3,"d":"0.14%"},{"v":0.0007,"d":"0.07%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":3.8339980059820539E-4,"d":"0.04%"},{"v":1.1885393818544366E-4,"d":"0.01%"},{"v":2.6454586241276174E-4,"d":"0.03%"},{"v":0.000989554885343968,"d":"0.10%"},{"v":5.1413913260219338E-4,"d":"0.05%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":0.0008,"d":"0.08%"},{"v":0.31,"d":"31.00%"},{"v":0.00088992,"d":"0.09%"},{"v":0.0002758752,"d":"0.03%"},{"v":6.1404480000000006E-4,"d":"0.06%"},{"v":0.00229688352,"d":"0.23%"},{"v":0.00119338272,"d":"0.12%"}]
[{"$nulls":3},23,{"v":0.002491,"d":"0.25%"},{"v":5.4800000000000009E-4,"d":"0.05%"},{"v":0.31,"d":"31%"},{"v":1.0701217634709588E-3,"d":"0.11%"},{"v":3.3173774667599721E-4,"d":"0.03%"},{"v":7.383840167949616E-4,"d":"0.07%"},{"v":2.7619842715185445E-3,"d":"0.28%"},{"v":1.4350332848145557E-3,"d":"0.14%"},{"v":0.0007,"d":"0.07%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":3.8339980059820539E-4,"d":"0.04%"},{"v":1.1885393818544366E-4,"d":"0.01%"},{"v":2.6454586241276174E-4,"d":"0.03%"},{"v":0.000989554885343968,"d":"0.10%"},{"v":5.1413913260219338E-4,"d":"0.05%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":0.0008,"d":"0.08%"},{"v":0.31,"d":"31.00%"},{"v":0.00088992,"d":"0.09%"},{"v":0.0002758752,"d":"0.03%"},{"v":6.1404480000000006E-4,"d":"0.06%"},{"v":0.00229688352,"d":"0.23%"},{"v":0.00119338272,"d":"0.12%"}]
[{"$nulls":3},24,{"v":0.002474,"d":"0.25%"},{"v":5.71E-4,"d":"0.06%"},{"v":0.31,"d":"31%"},{"v":1.0823729881035689E-3,"d":"0.11%"},{"v":3.3553562631210632E-4,"d":"0.03%"},{"v":7.4683736179146254E-4,"d":"0.07%"},{"v":0.002793604682295311,"d":"0.28%"},{"v":1.451462177046886E-3,"d":"0.15%"},{"v":0.0007,"d":"0.07%"},{"v":0.0002,"d":"0.02%"},{"v":0.31,"d":"31%"},{"v":3.8339980059820539E-4,"d":"0.04%"},{"v":1.1885393818544366E-4,"d":"0.01%"},{"v":2.6454586241276174E-4,"d":"0.03%"},{"v":0.000989554885343968,"d":"0.10%"},{"v":5.1413913260219338E-4,"d":"0.05%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":0.0008,"d":"0.08%"},{"v":0.31,"d":"31.00%"},{"v":0.00088992,"d":"0.09%"},{"v":0.0002758752,"d":"0.03%"},{"v":6.1404480000000006E-4,"d":"0.06%"},{"v":0.00229688352,"d":"0.23%"},{"v":0.00119338272,"d":"0.12%"}]
[{"$nulls":3},25,{"v":0.002432,"d":"0.24%"},{"v":0.000596,"d":"0.06%"},{"v":0.31,"d":"31%"},{"v":1.089368789363191E-3,"d":"0.11%"},{"v":3.3770432470258917E-4,"d":"0.03%"},{"v":7.5166446466060186E-4,"d":"0.08%"},{"v":0.002811660845346396,"d":"0.28%"},{"v":1.4608435465360392E-3,"d":"0.15%"},{"v":1E-3,"d":"0.10%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":5.5675972083748756E-4,"d":"0.06%"},{"v":1.7259551345962114E-4,"d":"0.02%"},{"v":3.8416420737786639E-4,"d":"0.04%"},{"v":1.4369968394815553E-3,"d":"0.14%"},{"v":7.4661478564307083E-4,"d":"0.07%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":1E-3,"d":"0.10%"},{"v":0.31,"d":"31.00%"},{"v":0.00104496,"d":"0.10%"},{"v":0.0003239376,"d":"0.03%"},{"v":7.210223999999999E-4,"d":"0.07%"},{"v":2.6970417599999994E-3,"d":"0.27%"},{"v":0.00140129136,"d":"0.14%"}]
[{"$nulls":3},26,{"v":0.002397,"d":"0.24%"},{"v":0.000623,"d":"0.06%"},{"v":0.31,"d":"31%"},{"v":1.0997081875437369E-3,"d":"0.11%"},{"v":3.4090953813855843E-4,"d":"0.03%"},{"v":7.5879864940517848E-4,"d":"0.08%"},{"v":2.8383468320503846E-3,"d":"0.28%"},{"v":0.001474708679496151,"d":"0.15%"},{"v":1E-3,"d":"0.10%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":5.5675972083748756E-4,"d":"0.06%"},{"v":1.7259551345962114E-4,"d":"0.02%"},{"v":3.8416420737786639E-4,"d":"0.04%"},{"v":1.4369968394815553E-3,"d":"0.14%"},{"v":7.4661478564307083E-4,"d":"0.07%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":1E-3,"d":"0.10%"},{"v":0.31,"d":"31.00%"},{"v":0.00104496,"d":"0.10%"},{"v":0.0003239376,"d":"0.03%"},{"v":7.210223999999999E-4,"d":"0.07%"},{"v":2.6970417599999994E-3,"d":"0.27%"},{"v":0.00140129136,"d":"0.14%"}]
[{"$nulls":3},27,{"v":2.379E-3,"d":"0.24%"},{"v":6.5400000000000007E-4,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.1175409377186844E-3,"d":"0.11%"},{"v":3.4643769069279213E-4,"d":"0.03%"},{"v":7.7110324702589223E-4,"d":"0.08%"},{"v":0.002884373160251924,"d":"0.29%"},{"v":1.4986223974807558E-3,"d":"0.15%"},{"v":1E-3,"d":"0.10%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":5.5675972083748756E-4,"d":"0.06%"},{"v":1.7259551345962114E-4,"d":"0.02%"},{"v":3.8416420737786639E-4,"d":"0.04%"},{"v":1.4369968394815553E-3,"d":"0.14%"},{"v":7.4661478564307083E-4,"d":"0.07%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":1E-3,"d":"0.10%"},{"v":0.31,"d":"31.00%"},{"v":0.00104496,"d":"0.10%"},{"v":0.0003239376,"d":"0.03%"},{"v":7.210223999999999E-4,"d":"0.07%"},{"v":2.6970417599999994E-3,"d":"0.27%"},{"v":0.00140129136,"d":"0.14%"}]
[{"$nulls":3},28,{"v":2.3929999999999997E-3,"d":"0.24%"},{"v":6.9199999999999991E-4,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.1490916724982503E-3,"d":"0.11%"},{"v":3.5621841847445761E-4,"d":"0.04%"},{"v":7.9287325402379271E-4,"d":"0.08%"},{"v":0.002965805606717984,"d":"0.30%"},{"v":1.5409319328201537E-3,"d":"0.15%"},{"v":1E-3,"d":"0.10%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":5.5675972083748756E-4,"d":"0.06%"},{"v":1.7259551345962114E-4,"d":"0.02%"},{"v":3.8416420737786639E-4,"d":"0.04%"},{"v":1.4369968394815553E-3,"d":"0.14%"},{"v":7.4661478564307083E-4,"d":"0.07%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":1E-3,"d":"0.10%"},{"v":0.31,"d":"31.00%"},{"v":0.00104496,"d":"0.10%"},{"v":0.0003239376,"d":"0.03%"},{"v":7.210223999999999E-4,"d":"0.07%"},{"v":2.6970417599999994E-3,"d":"0.27%"},{"v":0.00140129136,"d":"0.14%"}]
[{"$nulls":3},29,{"v":2.434E-3,"d":"0.24%"},{"v":0.000734,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.1908229531140658E-3,"d":"0.12%"},{"v":3.6915511546536039E-4,"d":"0.04%"},{"v":8.2166783764870538E-4,"d":"0.08%"},{"v":0.003073514041987404,"d":"0.31%"},{"v":1.5968935801259623E-3,"d":"0.16%"},{"v":1E-3,"d":"0.10%"},{"v":3.0000000000000003E-4,"d":"0.03%"},{"v":0.31,"d":"31%"},{"v":5.5675972083748756E-4,"d":"0.06%"},{"v":1.7259551345962114E-4,"d":"0.02%"},{"v":3.8416420737786639E-4,"d":"0.04%"},{"v":1.4369968394815553E-3,"d":"0.14%"},{"v":7.4661478564307083E-4,"d":"0.07%"},{"v":1.2000000000000001E-3,"d":"0.12%"},{"v":1E-3,"d":"0.10%"},{"v":0.31,"d":"31.00%"},{"v":0.00104496,"d":"0.10%"},{"v":0.0003239376,"d":"0.03%"},{"v":7.210223999999999E-4,"d":"0.07%"},{"v":2.6970417599999994E-3,"d":"0.27%"},{"v":0.00140129136,"d":"0.14%"}]
[{"$nulls":3},30,{"v":2.4820000000000003E-3,"d":"0.25%"},{"v":7.8300000000000006E-4,"d":"0.08%"},{"v":0.31,"d":"31%"},{"v":0.001239554233729881,"d":"0.12%"},{"v":3.8426181245626313E-4,"d":"0.04%"},{"v":8.5529242127361789E-4,"d":"0.09%"},{"v":3.1992894772568227E-3,"d":"0.32%"},{"v":1.6622422274317704E-3,"d":"0.17%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.0004,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":8.0347956131605186E-4,"d":"0.08%"},{"v":2.4907866400797606E-4,"d":"0.02%"},{"v":5.5440089730807575E-4,"d":"0.06%"},{"v":2.0737807477567297E-3,"d":"0.21%"},{"v":1.0774660917248254E-3,"d":"0.11%"},{"v":1.5E-3,"d":"0.15%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31.00%"},{"v":0.00118992,"d":"0.12%"},{"v":3.6887519999999997E-4,"d":"0.04%"},{"v":8.210448E-4,"d":"0.08%"},{"v":3.0711835199999996E-3,"d":"0.31%"},{"v":0.00159568272,"d":"0.16%"}]
[{"$nulls":3},31,{"v":2.5259999999999996E-3,"d":"0.25%"},{"v":8.3499999999999991E-4,"d":"0.08%"},{"v":0.31,"d":"31%"},{"v":1.2894044786564028E-3,"d":"0.13%"},{"v":3.9971538838348486E-4,"d":"0.04%"},{"v":0.000889689090272918,"d":"0.09%"},{"v":3.3279529594121755E-3,"d":"0.33%"},{"v":1.7290914058782363E-3,"d":"0.17%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.0004,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":8.0347956131605186E-4,"d":"0.08%"},{"v":2.4907866400797606E-4,"d":"0.02%"},{"v":5.5440089730807575E-4,"d":"0.06%"},{"v":2.0737807477567297E-3,"d":"0.21%"},{"v":1.0774660917248254E-3,"d":"0.11%"},{"v":1.5E-3,"d":"0.15%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31.00%"},{"v":0.00118992,"d":"0.12%"},{"v":3.6887519999999997E-4,"d":"0.04%"},{"v":8.210448E-4,"d":"0.08%"},{"v":3.0711835199999996E-3,"d":"0.31%"},{"v":0.00159568272,"d":"0.16%"}]
[{"$nulls":3},32,{"v":2.578E-3,"d":"0.26%"},{"v":0.000889,"d":"0.09%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*E43)+((1-male_SP)*F43)","v":{"v":1.3428670398880336E-3,"d":"0.13%"}},{"v":4.162887823652904E-4,"d":"0.04%"},{"v":9.2657825752274321E-4,"d":"0.09%"},{"$f":"IF(SUM(I43*mort_uncontrolled,J43)>1,1,SUM(I43*mort_uncontrolled,J43))","v":{"v":3.4659398299510145E-3,"d":"0.35%"}},{"$f":"IF(SUM(I43*mort_control,J43)>1,1,SUM(I43*mort_control,J43))","v":{"v":1.8007847004898531E-3,"d":"0.18%"}},{"v":1.5E-3,"d":"0.15%"},{"v":0.0004,"d":"0.04%"},{"v":0.31,"d":"31%"},{"$f":"(male_UB*M43)+((1-male_UB)*N43)","v":{"v":8.0347956131605186E-4,"d":"0.08%"}},{"v":2.4907866400797606E-4,"d":"0.02%"},{"v":5.5440089730807575E-4,"d":"0.06%"},{"$f":"IF(SUM(Q43*mort_uncontrolled,R43)>1,1,SUM(Q43*mort_uncontrolled,R43))","v":{"v":2.0737807477567297E-3,"d":"0.21%"}},{"$f":"IF(SUM(Q43*mort_control,R43)>1,1,SUM(Q43*mort_control,R43))","v":{"v":1.0774660917248254E-3,"d":"0.11%"}},{"v":1.5E-3,"d":"0.15%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31.00%"},{"$f":"(male_Dakar*U43)+((1-male_Dakar)*V43)","v":{"v":0.00118992,"d":"0.12%"}},{"v":3.6887519999999997E-4,"d":"0.04%"},{"v":8.210448E-4,"d":"0.08%"},{"$f":"IF(SUM(Y43*mort_uncontrolled,Z43)>1,1,SUM(Y43*mort_uncontrolled,Z43))","v":{"v":3.0711835199999996E-3,"d":"0.31%"}},{"$f":"IF(SUM(Y43*mort_control,Z43)>1,1,SUM(Y43*mort_control,Z43))","v":{"v":0.00159568272,"d":"0.16%"}}]
[{"$nulls":3},33,{"v":0.002639,"d":"0.26%"},{"v":9.4199999999999991E-4,"d":"0.09%"},{"v":0.31,"d":"31%"},{"v":1.3980167949615113E-3,"d":"0.14%"},{"v":4.3338520643806852E-4,"d":"0.04%"},{"v":9.6463158852344274E-4,"d":"0.10%"},{"v":3.6082813477956604E-3,"d":"0.36%"},{"v":1.8747405220433866E-3,"d":"0.19%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.0004,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":8.0347956131605186E-4,"d":"0.08%"},{"v":2.4907866400797606E-4,"d":"0.02%"},{"v":5.5440089730807575E-4,"d":"0.06%"},{"v":2.0737807477567297E-3,"d":"0.21%"},{"v":1.0774660917248254E-3,"d":"0.11%"},{"v":1.5E-3,"d":"0.15%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31.00%"},{"v":0.00118992,"d":"0.12%"},{"v":3.6887519999999997E-4,"d":"0.04%"},{"v":8.210448E-4,"d":"0.08%"},{"v":3.0711835199999996E-3,"d":"0.31%"},{"v":0.00159568272,"d":"0.16%"}]
[{"$nulls":3},34,{"v":0.00271,"d":"0.27%"},{"v":0.000999,"d":"0.10%"},{"v":0.31,"d":"31%"},{"v":1.458778866340098E-3,"d":"0.15%"},{"v":4.5222144856543034E-4,"d":"0.05%"},{"v":1.0065574177746677E-3,"d":"0.10%"},{"v":3.7651082540237925E-3,"d":"0.38%"},{"v":1.9562224597620714E-3,"d":"0.20%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.0004,"d":"0.04%"},{"v":0.31,"d":"31%"},{"v":8.0347956131605186E-4,"d":"0.08%"},{"v":2.4907866400797606E-4,"d":"0.02%"},{"v":5.5440089730807575E-4,"d":"0.06%"},{"v":2.0737807477567297E-3,"d":"0.21%"},{"v":1.0774660917248254E-3,"d":"0.11%"},{"v":1.5E-3,"d":"0.15%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31.00%"},{"v":0.00118992,"d":"0.12%"},{"v":3.6887519999999997E-4,"d":"0.04%"},{"v":8.210448E-4,"d":"0.08%"},{"v":3.0711835199999996E-3,"d":"0.31%"},{"v":0.00159568272,"d":"0.16%"}]
[{"$nulls":3},35,{"v":2.7949999999999997E-3,"d":"0.28%"},{"v":1.062E-3,"d":"0.11%"},{"v":0.31,"d":"31%"},{"v":1.5276906927921621E-3,"d":"0.15%"},{"v":4.7358411476557024E-4,"d":"0.05%"},{"v":1.0541065780265918E-3,"d":"0.11%"},{"v":3.9429696780965695E-3,"d":"0.39%"},{"v":0.002048633219034289,"d":"0.20%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.0007,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.250199401794616E-3,"d":"0.13%"},{"v":0.000387561814556331,"d":"0.04%"},{"v":0.000862637587238285,"d":"0.09%"},{"v":0.003226764656031904,"d":"0.32%"},{"v":1.67651739780658E-3,"d":"0.17%"},{"v":1.8E-3,"d":"0.18%"},{"v":0.0013,"d":"0.13%"},{"v":0.31,"d":"31.00%"},{"v":1.4123999999999999E-3,"d":"0.14%"},{"v":4.3784399999999995E-4,"d":"0.04%"},{"v":9.745559999999999E-4,"d":"0.10%"},{"v":0.0036454044,"d":"0.36%"},{"v":1.8940284E-3,"d":"0.19%"}]
[{"$nulls":3},36,{"v":2.8959999999999997E-3,"d":"0.29%"},{"v":0.001135,"d":"0.11%"},{"v":0.31,"d":"31%"},{"v":1.608214835549335E-3,"d":"0.16%"},{"v":4.9854659902029386E-4,"d":"0.05%"},{"v":1.109668236529041E-3,"d":"0.11%"},{"v":4.150802490552833E-3,"d":"0.42%"},{"v":2.156616094471658E-3,"d":"0.22%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.0007,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.250199401794616E-3,"d":"0.13%"},{"v":0.000387561814556331,"d":"0.04%"},{"v":0.000862637587238285,"d":"0.09%"},{"v":0.003226764656031904,"d":"0.32%"},{"v":1.67651739780658E-3,"d":"0.17%"},{"v":1.8E-3,"d":"0.18%"},{"v":0.0013,"d":"0.13%"},{"v":0.31,"d":"31.00%"},{"v":1.4123999999999999E-3,"d":"0.14%"},{"v":4.3784399999999995E-4,"d":"0.04%"},{"v":9.745559999999999E-4,"d":"0.10%"},{"v":0.0036454044,"d":"0.36%"},{"v":1.8940284E-3,"d":"0.19%"}]
[{"$nulls":3},37,{"v":3.0099999999999997E-3,"d":"0.30%"},{"v":0.001218,"d":"0.12%"},{"v":0.31,"d":"31%"},{"v":1.6995451364590622E-3,"d":"0.17%"},{"v":5.2685899230230928E-4,"d":"0.05%"},{"v":1.172686144156753E-3,"d":"0.12%"},{"v":0.00438652599720084,"d":"0.44%"},{"v":0.002279090027991602,"d":"0.23%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.0007,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.250199401794616E-3,"d":"0.13%"},{"v":0.000387561814556331,"d":"0.04%"},{"v":0.000862637587238285,"d":"0.09%"},{"v":0.003226764656031904,"d":"0.32%"},{"v":1.67651739780658E-3,"d":"0.17%"},{"v":1.8E-3,"d":"0.18%"},{"v":0.0013,"d":"0.13%"},{"v":0.31,"d":"31.00%"},{"v":1.4123999999999999E-3,"d":"0.14%"},{"v":4.3784399999999995E-4,"d":"0.04%"},{"v":9.745559999999999E-4,"d":"0.10%"},{"v":0.0036454044,"d":"0.36%"},{"v":1.8940284E-3,"d":"0.19%"}]
[{"$nulls":3},38,{"v":3.14E-3,"d":"0.31%"},{"v":0.001313,"d":"0.13%"},{"v":0.31,"d":"31%"},{"v":1.8039503149055282E-3,"d":"0.18%"},{"v":5.5922459762071375E-4,"d":"0.06%"},{"v":1.2447257172848144E-3,"d":"0.12%"},{"v":0.004655995762771168,"d":"0.47%"},{"v":2.4190973722883133E-3,"d":"0.24%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.0007,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.250199401794616E-3,"d":"0.13%"},{"v":0.000387561814556331,"d":"0.04%"},{"v":0.000862637587238285,"d":"0.09%"},{"v":0.003226764656031904,"d":"0.32%"},{"v":1.67651739780658E-3,"d":"0.17%"},{"v":1.8E-3,"d":"0.18%"},{"v":0.0013,"d":"0.13%"},{"v":0.31,"d":"31.00%"},{"v":1.4123999999999999E-3,"d":"0.14%"},{"v":4.3784399999999995E-4,"d":"0.04%"},{"v":9.745559999999999E-4,"d":"0.10%"},{"v":0.0036454044,"d":"0.36%"},{"v":1.8940284E-3,"d":"0.19%"}]
[{"$nulls":3},39,{"v":3.287E-3,"d":"0.33%"},{"v":1.4199999999999998E-3,"d":"0.14%"},{"v":0.31,"d":"31%"},{"v":1.9216990902729179E-3,"d":"0.19%"},{"v":5.9572671798460448E-4,"d":"0.06%"},{"v":1.3259723722883134E-3,"d":"0.13%"},{"v":0.0049599053519944,"d":"0.50%"},{"v":0.002576998480055983,"d":"0.26%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.0007,"d":"0.07%"},{"v":0.31,"d":"31%"},{"v":1.250199401794616E-3,"d":"0.13%"},{"v":0.000387561814556331,"d":"0.04%"},{"v":0.000862637587238285,"d":"0.09%"},{"v":0.003226764656031904,"d":"0.32%"},{"v":1.67651739780658E-3,"d":"0.17%"},{"v":1.8E-3,"d":"0.18%"},{"v":0.0013,"d":"0.13%"},{"v":0.31,"d":"31.00%"},{"v":1.4123999999999999E-3,"d":"0.14%"},{"v":4.3784399999999995E-4,"d":"0.04%"},{"v":9.745559999999999E-4,"d":"0.10%"},{"v":0.0036454044,"d":"0.36%"},{"v":1.8940284E-3,"d":"0.19%"}]
[{"$nulls":3},40,{"v":0.003453,"d":"0.35%"},{"v":1.537E-3,"d":"0.15%"},{"v":0.31,"d":"31%"},{"v":2.0518663400979705E-3,"d":"0.21%"},{"v":6.3607856543037081E-4,"d":"0.06%"},{"v":1.4157877746675995E-3,"d":"0.14%"},{"v":5.295867023792861E-3,"d":"0.53%"},{"v":0.002751552762071378,"d":"0.28%"},{"v":3.3E-3,"d":"0.33%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31%"},{"v":1.9069591226321034E-3,"d":"0.19%"},{"v":5.9115732801595211E-4,"d":"0.06%"},{"v":1.3158017946161512E-3,"d":"0.13%"},{"v":0.004921861495513459,"d":"0.49%"},{"v":0.002557232183449651,"d":"0.26%"},{"v":0.0025,"d":"0.25%"},{"v":1.7000000000000001E-3,"d":"0.17%"},{"v":0.31,"d":"31.00%"},{"v":1.87984E-3,"d":"0.19%"},{"v":0.0005827504,"d":"0.06%"},{"v":1.2970896000000002E-3,"d":"0.13%"},{"v":0.004851867039999999,"d":"0.49%"},{"v":0.00252086544,"d":"0.25%"}]
[{"$nulls":3},41,{"v":0.003642,"d":"0.36%"},{"v":0.001667,"d":"0.17%"},{"v":0.31,"d":"31%"},{"v":2.1977207837648705E-3,"d":"0.22%"},{"v":6.8129344296710985E-4,"d":"0.07%"},{"v":1.5164273407977606E-3,"d":"0.15%"},{"v":5.6723173428971305E-3,"d":"0.57%"},{"v":2.9471435710286915E-3,"d":"0.29%"},{"v":3.3E-3,"d":"0.33%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31%"},{"v":1.9069591226321034E-3,"d":"0.19%"},{"v":5.9115732801595211E-4,"d":"0.06%"},{"v":1.3158017946161512E-3,"d":"0.13%"},{"v":0.004921861495513459,"d":"0.49%"},{"v":0.002557232183449651,"d":"0.26%"},{"v":0.0025,"d":"0.25%"},{"v":1.7000000000000001E-3,"d":"0.17%"},{"v":0.31,"d":"31.00%"},{"v":1.87984E-3,"d":"0.19%"},{"v":0.0005827504,"d":"0.06%"},{"v":1.2970896000000002E-3,"d":"0.13%"},{"v":0.004851867039999999,"d":"0.49%"},{"v":0.00252086544,"d":"0.25%"}]
[{"$nulls":3},42,{"v":3.8599999999999997E-3,"d":"0.39%"},{"v":1.8160000000000001E-3,"d":"0.18%"},{"v":0.31,"d":"31%"},{"v":0.002365262421273618,"d":"0.24%"},{"v":7.332313505948215E-4,"d":"0.07%"},{"v":1.6320310706787965E-3,"d":"0.16%"},{"v":0.006104742309307208,"d":"0.61%"},{"v":3.1718169069279217E-3,"d":"0.32%"},{"v":3.3E-3,"d":"0.33%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31%"},{"v":1.9069591226321034E-3,"d":"0.19%"},{"v":5.9115732801595211E-4,"d":"0.06%"},{"v":1.3158017946161512E-3,"d":"0.13%"},{"v":0.004921861495513459,"d":"0.49%"},{"v":0.002557232183449651,"d":"0.26%"},{"v":0.0025,"d":"0.25%"},{"v":1.7000000000000001E-3,"d":"0.17%"},{"v":0.31,"d":"31.00%"},{"v":1.87984E-3,"d":"0.19%"},{"v":0.0005827504,"d":"0.06%"},{"v":1.2970896000000002E-3,"d":"0.13%"},{"v":0.004851867039999999,"d":"0.49%"},{"v":0.00252086544,"d":"0.25%"}]
[{"$nulls":3},43,{"v":0.004112,"d":"0.41%"},{"v":1.9890000000000003E-3,"d":"0.20%"},{"v":0.31,"d":"31%"},{"v":0.002559491252624213,"d":"0.26%"},{"v":0.000793442288313506,"d":"0.08%"},{"v":0.001766048964310707,"d":"0.18%"},{"v":0.006606046923023093,"d":"0.66%"},{"v":3.4322777697690697E-3,"d":"0.34%"},{"v":3.3E-3,"d":"0.33%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31%"},{"v":1.9069591226321034E-3,"d":"0.19%"},{"v":5.9115732801595211E-4,"d":"0.06%"},{"v":1.3158017946161512E-3,"d":"0.13%"},{"v":0.004921861495513459,"d":"0.49%"},{"v":0.002557232183449651,"d":"0.26%"},{"v":0.0025,"d":"0.25%"},{"v":1.7000000000000001E-3,"d":"0.17%"},{"v":0.31,"d":"31.00%"},{"v":1.87984E-3,"d":"0.19%"},{"v":0.0005827504,"d":"0.06%"},{"v":1.2970896000000002E-3,"d":"0.13%"},{"v":0.004851867039999999,"d":"0.49%"},{"v":0.00252086544,"d":"0.25%"}]
[{"$nulls":3},44,{"v":0.004396,"d":"0.44%"},{"v":0.002182,"d":"0.22%"},{"v":0.31,"d":"31%"},{"v":0.002776944716585024,"d":"0.28%"},{"v":8.6085286214135739E-4,"d":"0.09%"},{"v":1.9160918544436664E-3,"d":"0.19%"},{"v":0.007167294313505946,"d":"0.72%"},{"v":0.003723882864940517,"d":"0.37%"},{"v":3.3E-3,"d":"0.33%"},{"v":1.0999999999999998E-3,"d":"0.11%"},{"v":0.31,"d":"31%"},{"v":1.9069591226321034E-3,"d":"0.19%"},{"v":5.9115732801595211E-4,"d":"0.06%"},{"v":1.3158017946161512E-3,"d":"0.13%"},{"v":0.004921861495513459,"d":"0.49%"},{"v":0.002557232183449651,"d":"0.26%"},{"v":0.0025,"d":"0.25%"},{"v":1.7000000000000001E-3,"d":"0.17%"},{"v":0.31,"d":"31.00%"},{"v":1.87984E-3,"d":"0.19%"},{"v":0.0005827504,"d":"0.06%"},{"v":1.2970896000000002E-3,"d":"0.13%"},{"v":0.004851867039999999,"d":"0.49%"},{"v":0.00252086544,"d":"0.25%"}]
[{"$nulls":3},45,{"v":0.004707,"d":"0.47%"},{"v":2.3940000000000003E-3,"d":"0.24%"},{"v":0.31,"d":"31%"},{"v":0.003015547935619314,"d":"0.30%"},{"v":9.3481986004198742E-4,"d":"0.09%"},{"v":2.080728075577327E-3,"d":"0.21%"},{"v":0.00778312922183345,"d":"0.78%"},{"v":0.0040438497816655,"d":"0.40%"},{"v":0.0054,"d":"0.54%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31%"},{"v":0.003373758723828514,"d":"0.34%"},{"v":1.0458652043868395E-3,"d":"0.10%"},{"v":2.3278935194416747E-3,"d":"0.23%"},{"v":0.008707671266201394,"d":"0.87%"},{"v":0.004524210448654038,"d":"0.45%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31.00%"},{"v":2.4697599999999997E-3,"d":"0.25%"},{"v":7.6562559999999991E-4,"d":"0.08%"},{"v":1.7041343999999996E-3,"d":"0.17%"},{"v":0.006374450559999999,"d":"0.64%"},{"v":3.3119481599999997E-3,"d":"0.33%"}]
[{"$nulls":3},46,{"v":0.005046,"d":"0.50%"},{"v":2.6179999999999997E-3,"d":"0.26%"},{"v":0.31,"d":"31%"},{"v":3.2704506648005595E-3,"d":"0.33%"},{"v":1.0138397060881735E-3,"d":"0.10%"},{"v":2.256610958712386E-3,"d":"0.23%"},{"v":0.008441033165850244,"d":"0.84%"},{"v":0.00438567434149755,"d":"0.44%"},{"v":0.0054,"d":"0.54%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31%"},{"v":0.003373758723828514,"d":"0.34%"},{"v":1.0458652043868395E-3,"d":"0.10%"},{"v":2.3278935194416747E-3,"d":"0.23%"},{"v":0.008707671266201394,"d":"0.87%"},{"v":0.004524210448654038,"d":"0.45%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31.00%"},{"v":2.4697599999999997E-3,"d":"0.25%"},{"v":7.6562559999999991E-4,"d":"0.08%"},{"v":1.7041343999999996E-3,"d":"0.17%"},{"v":0.006374450559999999,"d":"0.64%"},{"v":3.3119481599999997E-3,"d":"0.33%"}]
[{"$nulls":3},47,{"v":0.005418999999999999,"d":"0.54%"},{"v":0.00285,"d":"0.29%"},{"v":0.31,"d":"31%"},{"v":3.5403400979706085E-3,"d":"0.35%"},{"v":1.0975054303708886E-3,"d":"0.11%"},{"v":0.00244283466759972,"d":"0.24%"},{"v":0.009137617792862141,"d":"0.91%"},{"v":4.747596071378586E-3,"d":"0.47%"},{"v":0.0054,"d":"0.54%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31%"},{"v":0.003373758723828514,"d":"0.34%"},{"v":1.0458652043868395E-3,"d":"0.10%"},{"v":2.3278935194416747E-3,"d":"0.23%"},{"v":0.008707671266201394,"d":"0.87%"},{"v":0.004524210448654038,"d":"0.45%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31.00%"},{"v":2.4697599999999997E-3,"d":"0.25%"},{"v":7.6562559999999991E-4,"d":"0.08%"},{"v":1.7041343999999996E-3,"d":"0.17%"},{"v":0.006374450559999999,"d":"0.64%"},{"v":3.3119481599999997E-3,"d":"0.33%"}]
[{"$nulls":3},48,{"v":5.829E-3,"d":"0.58%"},{"v":3.0859999999999998E-3,"d":"0.31%"},{"v":0.31,"d":"31%"},{"v":0.003823097270818754,"d":"0.38%"},{"v":1.1851601539538137E-3,"d":"0.12%"},{"v":2.6379371168649404E-3,"d":"0.26%"},{"v":0.009867414055983202,"d":"0.99%"},{"v":0.005126773440167949,"d":"0.51%"},{"v":0.0054,"d":"0.54%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31%"},{"v":0.003373758723828514,"d":"0.34%"},{"v":1.0458652043868395E-3,"d":"0.10%"},{"v":2.3278935194416747E-3,"d":"0.23%"},{"v":0.008707671266201394,"d":"0.87%"},{"v":0.004524210448654038,"d":"0.45%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31.00%"},{"v":2.4697599999999997E-3,"d":"0.25%"},{"v":7.6562559999999991E-4,"d":"0.08%"},{"v":1.7041343999999996E-3,"d":"0.17%"},{"v":0.006374450559999999,"d":"0.64%"},{"v":3.3119481599999997E-3,"d":"0.33%"}]
[{"$nulls":3},49,{"v":0.006275,"d":"0.63%"},{"v":3.3309999999999998E-3,"d":"0.33%"},{"v":0.31,"d":"31%"},{"v":4.1221098670398875E-3,"d":"0.41%"},{"v":1.2778540587823652E-3,"d":"0.13%"},{"v":0.002844255808257522,"d":"0.28%"},{"v":0.01063916556682995,"d":"1.06%"},{"v":5.5277493317004885E-3,"d":"0.55%"},{"v":0.0054,"d":"0.54%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31%"},{"v":0.003373758723828514,"d":"0.34%"},{"v":1.0458652043868395E-3,"d":"0.10%"},{"v":2.3278935194416747E-3,"d":"0.23%"},{"v":0.008707671266201394,"d":"0.87%"},{"v":0.004524210448654038,"d":"0.45%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":2.1999999999999997E-3,"d":"0.22%"},{"v":0.31,"d":"31.00%"},{"v":2.4697599999999997E-3,"d":"0.25%"},{"v":7.6562559999999991E-4,"d":"0.08%"},{"v":1.7041343999999996E-3,"d":"0.17%"},{"v":0.006374450559999999,"d":"0.64%"},{"v":3.3119481599999997E-3,"d":"0.33%"}]
[{"$nulls":3},50,{"v":0.006755,"d":"0.68%"},{"v":3.5960000000000002E-3,"d":"0.36%"},{"v":0.31,"d":"31%"},{"v":0.004444884534639608,"d":"0.44%"},{"v":1.3779142057382785E-3,"d":"0.14%"},{"v":0.00306697032890133,"d":"0.31%"},{"v":0.011472246983904828,"d":"1.15%"},{"v":0.005960590160951715,"d":"0.60%"},{"v":0.0081,"d":"0.81%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":0.31,"d":"31%"},{"v":5.1239581256231305E-3,"d":"0.51%"},{"v":1.5884270189431705E-3,"d":"0.16%"},{"v":3.5355311066799597E-3,"d":"0.35%"},{"v":0.013224935922233299,"d":"1.32%"},{"v":6.8712278464606175E-3,"d":"0.69%"},{"v":0.005,"d":"0.50%"},{"v":0.0031,"d":"0.31%"},{"v":0.31,"d":"31.00%"},{"v":0.00352712,"d":"0.35%"},{"v":1.0934071999999999E-3,"d":"0.11%"},{"v":2.4337128E-3,"d":"0.24%"},{"v":0.00910349672,"d":"0.91%"},{"v":0.00472986792,"d":"0.47%"}]
[{"$nulls":3},51,{"v":0.007269,"d":"0.73%"},{"v":0.003884,"d":"0.39%"},{"v":0.31,"d":"31%"},{"v":4.7936151154653606E-3,"d":"0.48%"},{"v":1.4860206857942617E-3,"d":"0.15%"},{"v":3.3075944296710987E-3,"d":"0.33%"},{"v":0.012372320613016095,"d":"1.24%"},{"v":0.006428237869839048,"d":"0.64%"},{"v":0.0081,"d":"0.81%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":0.31,"d":"31%"},{"v":5.1239581256231305E-3,"d":"0.51%"},{"v":1.5884270189431705E-3,"d":"0.16%"},{"v":3.5355311066799597E-3,"d":"0.35%"},{"v":0.013224935922233299,"d":"1.32%"},{"v":6.8712278464606175E-3,"d":"0.69%"},{"v":0.005,"d":"0.50%"},{"v":0.0031,"d":"0.31%"},{"v":0.31,"d":"31.00%"},{"v":0.00352712,"d":"0.35%"},{"v":1.0934071999999999E-3,"d":"0.11%"},{"v":2.4337128E-3,"d":"0.24%"},{"v":0.00910349672,"d":"0.91%"},{"v":0.00472986792,"d":"0.47%"}]
[{"$nulls":3},52,{"v":7.816E-3,"d":"0.78%"},{"v":0.004190999999999999,"d":"0.42%"},{"v":0.31,"d":"31%"},{"v":0.005165107767669698,"d":"0.52%"},{"v":1.6011834079776065E-3,"d":"0.16%"},{"v":3.5639243596920916E-3,"d":"0.36%"},{"v":0.013331143148355491,"d":"1.33%"},{"v":0.006926409516445065,"d":"0.69%"},{"v":0.0081,"d":"0.81%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":0.31,"d":"31%"},{"v":5.1239581256231305E-3,"d":"0.51%"},{"v":1.5884270189431705E-3,"d":"0.16%"},{"v":3.5355311066799597E-3,"d":"0.35%"},{"v":0.013224935922233299,"d":"1.32%"},{"v":6.8712278464606175E-3,"d":"0.69%"},{"v":0.005,"d":"0.50%"},{"v":0.0031,"d":"0.31%"},{"v":0.31,"d":"31.00%"},{"v":0.00352712,"d":"0.35%"},{"v":1.0934071999999999E-3,"d":"0.11%"},{"v":2.4337128E-3,"d":"0.24%"},{"v":0.00910349672,"d":"0.91%"},{"v":0.00472986792,"d":"0.47%"}]
[{"$nulls":3},53,{"v":0.008396,"d":"0.84%"},{"v":0.004517,"d":"0.45%"},{"v":0.31,"d":"31%"},{"v":5.5593624912526245E-3,"d":"0.56%"},{"v":1.7234023722883136E-3,"d":"0.17%"},{"v":0.003835960118964311,"d":"0.38%"},{"v":0.014348714589923022,"d":"1.43%"},{"v":0.007455105100769769,"d":"0.75%"},{"v":0.0081,"d":"0.81%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":0.31,"d":"31%"},{"v":5.1239581256231305E-3,"d":"0.51%"},{"v":1.5884270189431705E-3,"d":"0.16%"},{"v":3.5355311066799597E-3,"d":"0.35%"},{"v":0.013224935922233299,"d":"1.32%"},{"v":6.8712278464606175E-3,"d":"0.69%"},{"v":0.005,"d":"0.50%"},{"v":0.0031,"d":"0.31%"},{"v":0.31,"d":"31.00%"},{"v":0.00352712,"d":"0.35%"},{"v":1.0934071999999999E-3,"d":"0.11%"},{"v":2.4337128E-3,"d":"0.24%"},{"v":0.00910349672,"d":"0.91%"},{"v":0.00472986792,"d":"0.47%"}]
[{"$nulls":3},54,{"v":0.009012000000000001,"d":"0.90%"},{"v":0.004867,"d":"0.49%"},{"v":0.31,"d":"31%"},{"v":0.005980841847445766,"d":"0.60%"},{"v":1.8540609727081875E-3,"d":"0.19%"},{"v":0.004126780874737578,"d":"0.41%"},{"v":0.015436552808257523,"d":"1.54%"},{"v":0.008020308917424772,"d":"0.80%"},{"v":0.0081,"d":"0.81%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":0.31,"d":"31%"},{"v":5.1239581256231305E-3,"d":"0.51%"},{"v":1.5884270189431705E-3,"d":"0.16%"},{"v":3.5355311066799597E-3,"d":"0.35%"},{"v":0.013224935922233299,"d":"1.32%"},{"v":6.8712278464606175E-3,"d":"0.69%"},{"v":0.005,"d":"0.50%"},{"v":0.0031,"d":"0.31%"},{"v":0.31,"d":"31.00%"},{"v":0.00352712,"d":"0.35%"},{"v":1.0934071999999999E-3,"d":"0.11%"},{"v":2.4337128E-3,"d":"0.24%"},{"v":0.00910349672,"d":"0.91%"},{"v":0.00472986792,"d":"0.47%"}]
[{"$nulls":3},55,{"v":0.009677,"d":"0.97%"},{"v":5.2510000000000005E-3,"d":"0.53%"},{"v":0.31,"d":"31%"},{"v":6.4403519944016795E-3,"d":"0.64%"},{"v":1.9965091182645206E-3,"d":"0.20%"},{"v":0.004443842876137159,"d":"0.44%"},{"v":0.016622548497550734,"d":"1.66%"},{"v":0.008636512024492653,"d":"0.86%"},{"v":0.0111,"d":"1.11%"},{"v":4.8000000000000004E-3,"d":"0.48%"},{"v":0.31,"d":"31%"},{"v":0.007110837487537387,"d":"0.71%"},{"v":2.20435962113659E-3,"d":"0.22%"},{"v":0.004906477866400798,"d":"0.49%"},{"v":0.018353071555333996,"d":"1.84%"},{"v":0.009535633070787638,"d":"0.95%"},{"v":0.007299999999999999,"d":"0.73%"},{"v":0.0045,"d":"0.45%"},{"v":0.31,"d":"31.00%"},{"v":5.129439999999999E-3,"d":"0.51%"},{"v":1.5901263999999998E-3,"d":"0.16%"},{"v":3.539313599999999E-3,"d":"0.35%"},{"v":0.013239084639999996,"d":"1.32%"},{"v":0.006878579039999999,"d":"0.69%"}]
[{"$nulls":3},56,{"v":0.01039,"d":"1.04%"},{"v":5.672E-3,"d":"0.57%"},{"v":0.31,"d":"31%"},{"v":6.9398180545836245E-3,"d":"0.69%"},{"v":2.1513435969209237E-3,"d":"0.22%"},{"v":0.0047884744576627,"d":"0.48%"},{"v":0.017911670398880336,"d":"1.79%"},{"v":0.00930629601119664,"d":"0.93%"},{"v":0.0111,"d":"1.11%"},{"v":4.8000000000000004E-3,"d":"0.48%"},{"v":0.31,"d":"31%"},{"v":0.007110837487537387,"d":"0.71%"},{"v":2.20435962113659E-3,"d":"0.22%"},{"v":0.004906477866400798,"d":"0.49%"},{"v":0.018353071555333996,"d":"1.84%"},{"v":0.009535633070787638,"d":"0.95%"},{"v":0.007299999999999999,"d":"0.73%"},{"v":0.0045,"d":"0.45%"},{"v":0.31,"d":"31.00%"},{"v":5.129439999999999E-3,"d":"0.51%"},{"v":1.5901263999999998E-3,"d":"0.16%"},{"v":3.539313599999999E-3,"d":"0.35%"},{"v":0.013239084639999996,"d":"1.32%"},{"v":0.006878579039999999,"d":"0.69%"}]
[{"$nulls":3},57,{"v":0.011130000000000001,"d":"1.11%"},{"v":0.006126,"d":"0.61%"},{"v":0.31,"d":"31%"},{"v":0.007470671798460462,"d":"0.75%"},{"v":0.002315908257522743,"d":"0.23%"},{"v":0.005154763540937719,"d":"0.52%"},{"v":0.01928180391182645,"d":"1.93%"},{"v":0.01001817088173548,"d":"1.00%"},{"v":0.0111,"d":"1.11%"},{"v":4.8000000000000004E-3,"d":"0.48%"},{"v":0.31,"d":"31%"},{"v":0.007110837487537387,"d":"0.71%"},{"v":2.20435962113659E-3,"d":"0.22%"},{"v":0.004906477866400798,"d":"0.49%"},{"v":0.018353071555333996,"d":"1.84%"},{"v":0.009535633070787638,"d":"0.95%"},{"v":0.007299999999999999,"d":"0.73%"},{"v":0.0045,"d":"0.45%"},{"v":0.31,"d":"31.00%"},{"v":5.129439999999999E-3,"d":"0.51%"},{"v":1.5901263999999998E-3,"d":"0.16%"},{"v":3.539313599999999E-3,"d":"0.35%"},{"v":0.013239084639999996,"d":"1.32%"},{"v":0.006878579039999999,"d":"0.69%"}]
[{"$nulls":3},58,{"v":0.01191,"d":"1.19%"},{"v":0.006613000000000001,"d":"0.66%"},{"v":0.31,"d":"31%"},{"v":0.008036406578026591,"d":"0.80%"},{"v":2.4912860391882435E-3,"d":"0.25%"},{"v":0.005545120538838348,"d":"0.55%"},{"v":0.020741965377886633,"d":"2.07%"},{"v":0.010776821221133659,"d":"1.08%"},{"v":0.0111,"d":"1.11%"},{"v":4.8000000000000004E-3,"d":"0.48%"},{"v":0.31,"d":"31%"},{"v":0.007110837487537387,"d":"0.71%"},{"v":2.20435962113659E-3,"d":"0.22%"},{"v":0.004906477866400798,"d":"0.49%"},{"v":0.018353071555333996,"d":"1.84%"},{"v":0.009535633070787638,"d":"0.95%"},{"v":0.007299999999999999,"d":"0.73%"},{"v":0.0045,"d":"0.45%"},{"v":0.31,"d":"31.00%"},{"v":5.129439999999999E-3,"d":"0.51%"},{"v":1.5901263999999998E-3,"d":"0.16%"},{"v":3.539313599999999E-3,"d":"0.35%"},{"v":0.013239084639999996,"d":"1.32%"},{"v":0.006878579039999999,"d":"0.69%"}]
[{"$nulls":3},59,{"v":0.01273,"d":"1.27%"},{"v":0.007144,"d":"0.71%"},{"v":0.31,"d":"31%"},{"v":0.008645066480055983,"d":"0.86%"},{"v":2.6799706088173544E-3,"d":"0.27%"},{"v":0.005965095871238628,"d":"0.60%"},{"v":0.02231291658502449,"d":"2.23%"},{"v":0.011593034149755072,"d":"1.16%"},{"v":0.0111,"d":"1.11%"},{"v":4.8000000000000004E-3,"d":"0.48%"},{"v":0.31,"d":"31%"},{"v":0.007110837487537387,"d":"0.71%"},{"v":2.20435962113659E-3,"d":"0.22%"},{"v":0.004906477866400798,"d":"0.49%"},{"v":0.018353071555333996,"d":"1.84%"},{"v":0.009535633070787638,"d":"0.95%"},{"v":0.007299999999999999,"d":"0.73%"},{"v":0.0045,"d":"0.45%"},{"v":0.31,"d":"31.00%"},{"v":5.129439999999999E-3,"d":"0.51%"},{"v":1.5901263999999998E-3,"d":"0.16%"},{"v":3.539313599999999E-3,"d":"0.35%"},{"v":0.013239084639999996,"d":"1.32%"},{"v":0.006878579039999999,"d":"0.69%"}]
[{"$nulls":3},60,{"v":0.013609999999999999,"d":"1.36%"},{"v":0.007727,"d":"0.77%"},{"v":0.31,"d":"31%"},{"v":0.009307876137158852,"d":"0.93%"},{"v":2.885441602519244E-3,"d":"0.29%"},{"v":0.006422434534639608,"d":"0.64%"},{"v":0.024023628310006994,"d":"2.40%"},{"v":0.01248186189993002,"d":"1.25%"},{"v":0.014599999999999998,"d":"1.46%"},{"v":0.0077,"d":"0.77%"},{"v":0.31,"d":"31%"},{"v":0.010230917248255235,"d":"1.02%"},{"v":3.1715843469591228E-3,"d":"0.32%"},{"v":0.007059332901296112,"d":"0.71%"},{"v":0.02640599741774676,"d":"2.64%"},{"v":0.01371966002991027,"d":"1.37%"},{"v":0.0109,"d":"1.09%"},{"v":7.3999999999999995E-3,"d":"0.74%"},{"v":0.31,"d":"31.00%"},{"v":0.0081868,"d":"0.82%"},{"v":2.5379079999999997E-3,"d":"0.25%"},{"v":0.005648891999999999,"d":"0.56%"},{"v":0.021130130799999997,"d":"2.11%"},{"v":0.0109784988,"d":"1.10%"}]
[{"$nulls":3},61,{"v":0.01457,"d":"1.46%"},{"v":0.008375,"d":"0.84%"},{"v":0.31,"d":"31%"},{"v":0.010039716585024491,"d":"1.00%"},{"v":0.003112312141357592,"d":"0.31%"},{"v":0.006927404443666899,"d":"0.69%"},{"v":0.02591250850594821,"d":"2.59%"},{"v":0.013463259940517842,"d":"1.35%"},{"v":0.014599999999999998,"d":"1.46%"},{"v":0.0077,"d":"0.77%"},{"v":0.31,"d":"31%"},{"v":0.010230917248255235,"d":"1.02%"},{"v":3.1715843469591228E-3,"d":"0.32%"},{"v":0.007059332901296112,"d":"0.71%"},{"v":0.02640599741774676,"d":"2.64%"},{"v":0.01371966002991027,"d":"1.37%"},{"v":0.0109,"d":"1.09%"},{"v":7.3999999999999995E-3,"d":"0.74%"},{"v":0.31,"d":"31.00%"},{"v":0.0081868,"d":"0.82%"},{"v":2.5379079999999997E-3,"d":"0.25%"},{"v":0.005648891999999999,"d":"0.56%"},{"v":0.021130130799999997,"d":"2.11%"},{"v":0.0109784988,"d":"1.10%"}]
[{"$nulls":3},62,{"v":0.01564,"d":"1.56%"},{"v":0.009101000000000001,"d":"0.91%"},{"v":0.31,"d":"31%"},{"v":0.010858156053184045,"d":"1.09%"},{"v":0.003366028376487054,"d":"0.34%"},{"v":0.007492127676696991,"d":"0.75%"},{"v":0.028024900773268017,"d":"2.80%"},{"v":0.014560787267319804,"d":"1.46%"},{"v":0.014599999999999998,"d":"1.46%"},{"v":0.0077,"d":"0.77%"},{"v":0.31,"d":"31%"},{"v":0.010230917248255235,"d":"1.02%"},{"v":3.1715843469591228E-3,"d":"0.32%"},{"v":0.007059332901296112,"d":"0.71%"},{"v":0.02640599741774676,"d":"2.64%"},{"v":0.01371966002991027,"d":"1.37%"},{"v":0.0109,"d":"1.09%"},{"v":7.3999999999999995E-3,"d":"0.74%"},{"v":0.31,"d":"31.00%"},{"v":0.0081868,"d":"0.82%"},{"v":2.5379079999999997E-3,"d":"0.25%"},{"v":0.005648891999999999,"d":"0.56%"},{"v":0.021130130799999997,"d":"2.11%"},{"v":0.0109784988,"d":"1.10%"}]
[{"$nulls":3},63,{"v":0.01684,"d":"1.68%"},{"v":0.009916000000000001,"d":"0.99%"},{"v":0.31,"d":"31%"},{"v":0.011776613016095172,"d":"1.18%"},{"v":3.6507500349895034E-3,"d":"0.37%"},{"v":0.008125862981105668,"d":"0.81%"},{"v":0.030395438194541637,"d":"3.04%"},{"v":0.015792438054583625,"d":"1.58%"},{"v":0.014599999999999998,"d":"1.46%"},{"v":0.0077,"d":"0.77%"},{"v":0.31,"d":"31%"},{"v":0.010230917248255235,"d":"1.02%"},{"v":3.1715843469591228E-3,"d":"0.32%"},{"v":0.007059332901296112,"d":"0.71%"},{"v":0.02640599741774676,"d":"2.64%"},{"v":0.01371966002991027,"d":"1.37%"},{"v":0.0109,"d":"1.09%"},{"v":7.3999999999999995E-3,"d":"0.74%"},{"v":0.31,"d":"31.00%"},{"v":0.0081868,"d":"0.82%"},{"v":2.5379079999999997E-3,"d":"0.25%"},{"v":0.005648891999999999,"d":"0.56%"},{"v":0.021130130799999997,"d":"2.11%"},{"v":0.0109784988,"d":"1.10%"}]
[{"$nulls":3},64,{"v":0.018170000000000002,"d":"1.82%"},{"v":0.01082,"d":"1.08%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*E75)+((1-male_SP)*F75)","v":{"v":0.012795087473757873,"d":"1.28%"}},{"v":0.003966477116864941,"d":"0.40%"},{"v":0.008828610356892932,"d":"0.88%"},{"$f":"IF(SUM(I75*mort_uncontrolled,J75)>1,1,SUM(I75*mort_uncontrolled,J75))","v":{"v":0.03302412076976907,"d":"3.30%"}},{"$f":"IF(SUM(I75*mort_control,J75)>1,1,SUM(I75*mort_control,J75))","v":{"v":0.01715821230230931,"d":"1.72%"}},{"v":0.014599999999999998,"d":"1.46%"},{"v":0.0077,"d":"0.77%"},{"v":0.31,"d":"31%"},{"$f":"(male_UB*M75)+((1-male_UB)*N75)","v":{"v":0.010230917248255235,"d":"1.02%"}},{"v":3.1715843469591228E-3,"d":"0.32%"},{"v":0.007059332901296112,"d":"0.71%"},{"$f":"IF(SUM(Q75*mort_uncontrolled,R75)>1,1,SUM(Q75*mort_uncontrolled,R75))","v":{"v":0.02640599741774676,"d":"2.64%"}},{"$f":"IF(SUM(Q75*mort_control,R75)>1,1,SUM(Q75*mort_control,R75))","v":{"v":0.01371966002991027,"d":"1.37%"}},{"v":0.0109,"d":"1.09%"},{"v":7.3999999999999995E-3,"d":"0.74%"},{"v":0.31,"d":"31.00%"},{"$f":"(male_Dakar*U75)+((1-male_Dakar)*V75)","v":{"v":0.0081868,"d":"0.82%"}},{"v":2.5379079999999997E-3,"d":"0.25%"},{"v":0.005648891999999999,"d":"0.56%"},{"$f":"IF(SUM(Y75*mort_uncontrolled,Z75)>1,1,SUM(Y75*mort_uncontrolled,Z75))","v":{"v":0.021130130799999997,"d":"2.11%"}},{"$f":"IF(SUM(Y75*mort_control,Z75)>1,1,SUM(Y75*mort_control,Z75))","v":{"v":0.0109784988,"d":"1.10%"}}]
[{"$nulls":3},65,{"v":0.01959,"d":"1.96%"},{"v":0.011810000000000001,"d":"1.18%"},{"v":0.31,"d":"31%"},{"v":0.013900636808957314,"d":"1.39%"},{"$f":"H76*G76","v":{"v":4.3091974107767675E-3,"d":"0.43%"}},{"$f":"H76-I76","v":{"v":9.591439398180546E-3,"d":"0.96%"}},{"v":0.03587754360391883,"d":"3.59%"},{"v":0.01864075396081176,"d":"1.86%"},{"v":0.0189,"d":"1.89%"},{"v":0.0111,"d":"1.11%"},{"v":0.31,"d":"31%"},{"v":0.013961036889332003,"d":"1.40%"},{"$f":"P76*O76","v":{"v":0.004327921435692921,"d":"0.43%"}},{"$f":"P76-Q76","v":{"v":0.009633115453639082,"d":"0.96%"}},{"v":0.0360334362113659,"d":"3.60%"},{"v":0.018721750468594218,"d":"1.87%"},{"v":0.0164,"d":"1.64%"},{"v":0.012199999999999999,"d":"1.22%"},{"v":0.31,"d":"31.00%"},{"v":0.013144159999999998,"d":"1.31%"},{"$f":"X76*W76","v":{"v":0.0040746896,"d":"0.41%"}},{"$f":"X76-Y76","v":{"v":9.069470399999998E-3,"d":"0.91%"}},{"v":0.033925076959999995,"d":"3.39%"},{"v":0.01762631856,"d":"1.76%"}]
[{"$nulls":3},66,{"v":0.02114,"d":"2.11%"},{"v":0.0129,"d":"1.29%"},{"v":0.31,"d":"31%"},{"v":0.015114247725682295,"d":"1.51%"},{"v":0.004685416794961511,"d":"0.47%"},{"v":0.010428830930720783,"d":"1.04%"},{"v":0.039009873379986,"d":"3.90%"},{"v":0.020268206200139957,"d":"2.03%"},{"v":0.0189,"d":"1.89%"},{"v":0.0111,"d":"1.11%"},{"v":0.31,"d":"31%"},{"v":0.013961036889332003,"d":"1.40%"},{"v":0.004327921435692921,"d":"0.43%"},{"v":0.009633115453639082,"d":"0.96%"},{"v":0.0360334362113659,"d":"3.60%"},{"v":0.018721750468594218,"d":"1.87%"},{"v":0.0164,"d":"1.64%"},{"v":0.012199999999999999,"d":"1.22%"},{"v":0.31,"d":"31.00%"},{"v":0.013144159999999998,"d":"1.31%"},{"v":0.0040746896,"d":"0.41%"},{"v":9.069470399999998E-3,"d":"0.91%"},{"v":0.033925076959999995,"d":"3.39%"},{"v":0.01762631856,"d":"1.76%"}]
[{"$nulls":3},67,{"v":0.02289,"d":"2.29%"},{"v":0.01413,"d":"1.41%"},{"v":0.31,"d":"31%"},{"v":0.01648398180545836,"d":"1.65%"},{"v":0.005110034359692092,"d":"0.51%"},{"v":0.01137394744576627,"d":"1.14%"},{"v":0.04254515703988803,"d":"4.25%"},{"v":0.022105019601119665,"d":"2.21%"},{"v":0.0189,"d":"1.89%"},{"v":0.0111,"d":"1.11%"},{"v":0.31,"d":"31%"},{"v":0.013961036889332003,"d":"1.40%"},{"v":0.004327921435692921,"d":"0.43%"},{"v":0.009633115453639082,"d":"0.96%"},{"v":0.0360334362113659,"d":"3.60%"},{"v":0.018721750468594218,"d":"1.87%"},{"v":0.0164,"d":"1.64%"},{"v":0.012199999999999999,"d":"1.22%"},{"v":0.31,"d":"31.00%"},{"v":0.013144159999999998,"d":"1.31%"},{"v":0.0040746896,"d":"0.41%"},{"v":9.069470399999998E-3,"d":"0.91%"},{"v":0.033925076959999995,"d":"3.39%"},{"v":0.01762631856,"d":"1.76%"}]
[{"$nulls":3},68,{"v":0.02489,"d":"2.49%"},{"v":0.0155,"d":"1.55%"},{"v":0.31,"d":"31%"},{"v":0.01802327501749475,"d":"1.80%"},{"v":5.587215255423373E-3,"d":"0.56%"},{"v":0.012436059762071378,"d":"1.24%"},{"v":0.04651807282015395,"d":"4.65%"},{"v":0.02416921179846046,"d":"2.42%"},{"v":0.0189,"d":"1.89%"},{"v":0.0111,"d":"1.11%"},{"v":0.31,"d":"31%"},{"v":0.013961036889332003,"d":"1.40%"},{"v":0.004327921435692921,"d":"0.43%"},{"v":0.009633115453639082,"d":"0.96%"},{"v":0.0360334362113659,"d":"3.60%"},{"v":0.018721750468594218,"d":"1.87%"},{"v":0.0164,"d":"1.64%"},{"v":0.012199999999999999,"d":"1.22%"},{"v":0.31,"d":"31.00%"},{"v":0.013144159999999998,"d":"1.31%"},{"v":0.0040746896,"d":"0.41%"},{"v":9.069470399999998E-3,"d":"0.91%"},{"v":0.033925076959999995,"d":"3.39%"},{"v":0.01762631856,"d":"1.76%"}]
[{"$nulls":3},69,{"v":0.027120000000000002,"d":"2.71%"},{"v":0.01704,"d":"1.70%"},{"v":0.31,"d":"31%"},{"v":0.019748691392582226,"d":"1.97%"},{"v":0.00612209433170049,"d":"0.61%"},{"v":0.013626597060881736,"d":"1.36%"},{"v":0.05097137248425472,"d":"5.10%"},{"v":0.026482995157452765,"d":"2.65%"},{"v":0.0189,"d":"1.89%"},{"v":0.0111,"d":"1.11%"},{"v":0.31,"d":"31%"},{"v":0.013961036889332003,"d":"1.40%"},{"v":0.004327921435692921,"d":"0.43%"},{"v":0.009633115453639082,"d":"0.96%"},{"v":0.0360334362113659,"d":"3.60%"},{"v":0.018721750468594218,"d":"1.87%"},{"v":0.0164,"d":"1.64%"},{"v":0.012199999999999999,"d":"1.22%"},{"v":0.31,"d":"31.00%"},{"v":0.013144159999999998,"d":"1.31%"},{"v":0.0040746896,"d":"0.41%"},{"v":9.069470399999998E-3,"d":"0.91%"},{"v":0.033925076959999995,"d":"3.39%"},{"v":0.01762631856,"d":"1.76%"}]
[{"$nulls":3},70,{"v":0.02952,"d":"2.95%"},{"v":0.018690000000000002,"d":"1.87%"},{"v":0.31,"d":"31%"},{"v":0.021600230930720783,"d":"2.16%"},{"v":0.006696071588523443,"d":"0.67%"},{"v":0.01490415934219734,"d":"1.49%"},{"v":0.05575019603219034,"d":"5.58%"},{"v":0.02896590967809657,"d":"2.90%"},{"v":0.0283,"d":"2.83%"},{"v":0.019,"d":"1.90%"},{"v":0.31,"d":"31%"},{"v":0.02241123629112662,"d":"2.24%"},{"v":0.006947483250249253,"d":"0.69%"},{"v":0.015463753040877368,"d":"1.55%"},{"v":0.05784340086739781,"d":"5.78%"},{"v":0.0300534678664008,"d":"3.01%"},{"v":0.026000000000000002,"d":"2.60%"},{"v":0.0212,"d":"2.12%"},{"v":0.31,"d":"31.00%"},{"v":0.02227904,"d":"2.23%"},{"v":0.0069065024,"d":"0.69%"},{"v":0.0153725376,"d":"1.54%"},{"v":0.05750220224,"d":"5.75%"},{"v":0.02987619264,"d":"2.99%"}]
[{"$nulls":3},71,{"v":0.032100000000000004,"d":"3.21%"},{"v":0.020489999999999998,"d":"2.05%"},{"v":0.31,"d":"31%"},{"v":0.02360983205038488,"d":"2.36%"},{"v":0.007319047935619313,"d":"0.73%"},{"v":0.016290784114765568,"d":"1.63%"},{"v":0.06093697652204338,"d":"6.09%"},{"v":0.031660784779566124,"d":"3.17%"},{"v":0.0283,"d":"2.83%"},{"v":0.019,"d":"1.90%"},{"v":0.31,"d":"31%"},{"v":0.02241123629112662,"d":"2.24%"},{"v":0.006947483250249253,"d":"0.69%"},{"v":0.015463753040877368,"d":"1.55%"},{"v":0.05784340086739781,"d":"5.78%"},{"v":0.0300534678664008,"d":"3.01%"},{"v":0.026000000000000002,"d":"2.60%"},{"v":0.0212,"d":"2.12%"},{"v":0.31,"d":"31.00%"},{"v":0.02227904,"d":"2.23%"},{"v":0.0069065024,"d":"0.69%"},{"v":0.0153725376,"d":"1.54%"},{"v":0.05750220224,"d":"5.75%"},{"v":0.02987619264,"d":"2.99%"}]
[{"$nulls":3},72,{"v":0.03492,"d":"3.49%"},{"v":0.0225,"d":"2.25%"},{"v":0.31,"d":"31%"},{"v":0.025837494751574524,"d":"2.58%"},{"v":0.008009623372988103,"d":"0.80%"},{"v":0.01782787137858642,"d":"1.78%"},{"v":0.06668657395381385,"d":"6.67%"},{"v":0.034648080461861436,"d":"3.46%"},{"v":0.0283,"d":"2.83%"},{"v":0.019,"d":"1.90%"},{"v":0.31,"d":"31%"},{"v":0.02241123629112662,"d":"2.24%"},{"v":0.006947483250249253,"d":"0.69%"},{"v":0.015463753040877368,"d":"1.55%"},{"v":0.05784340086739781,"d":"5.78%"},{"v":0.0300534678664008,"d":"3.01%"},{"v":0.026000000000000002,"d":"2.60%"},{"v":0.0212,"d":"2.12%"},{"v":0.31,"d":"31.00%"},{"v":0.02227904,"d":"2.23%"},{"v":0.0069065024,"d":"0.69%"},{"v":0.0153725376,"d":"1.54%"},{"v":0.05750220224,"d":"5.75%"},{"v":0.02987619264,"d":"2.99%"}]
[{"$nulls":3},73,{"v":0.038009999999999995,"d":"3.80%"},{"v":0.024730000000000002,"d":"2.47%"},{"v":0.31,"d":"31%"},{"v":0.028298593421973408,"d":"2.83%"},{"v":0.008772563960811757,"d":"0.88%"},{"v":0.01952602946116165,"d":"1.95%"},{"v":0.07303866962211336,"d":"7.30%"},{"v":0.03794841377886635,"d":"3.79%"},{"v":0.0283,"d":"2.83%"},{"v":0.019,"d":"1.90%"},{"v":0.31,"d":"31%"},{"v":0.02241123629112662,"d":"2.24%"},{"v":0.006947483250249253,"d":"0.69%"},{"v":0.015463753040877368,"d":"1.55%"},{"v":0.05784340086739781,"d":"5.78%"},{"v":0.0300534678664008,"d":"3.01%"},{"v":0.026000000000000002,"d":"2.60%"},{"v":0.0212,"d":"2.12%"},{"v":0.31,"d":"31.00%"},{"v":0.02227904,"d":"2.23%"},{"v":0.0069065024,"d":"0.69%"},{"v":0.0153725376,"d":"1.54%"},{"v":0.05750220224,"d":"5.75%"},{"v":0.02987619264,"d":"2.99%"}]
[{"$nulls":3},74,{"v":0.04138,"d":"4.14%"},{"v":0.0272,"d":"2.72%"},{"v":0.31,"d":"31%"},{"v":0.03101044086773968,"d":"3.10%"},{"v":0.009613236668999301,"d":"0.96%"},{"v":0.021397204198740378,"d":"2.14%"},{"v":0.08003794787963611,"d":"8.00%"},{"v":0.04158500120363891,"d":"4.16%"},{"v":0.0283,"d":"2.83%"},{"v":0.019,"d":"1.90%"},{"v":0.31,"d":"31%"},{"v":0.02241123629112662,"d":"2.24%"},{"v":0.006947483250249253,"d":"0.69%"},{"v":0.015463753040877368,"d":"1.55%"},{"v":0.05784340086739781,"d":"5.78%"},{"v":0.0300534678664008,"d":"3.01%"},{"v":0.026000000000000002,"d":"2.60%"},{"v":0.0212,"d":"2.12%"},{"v":0.31,"d":"31.00%"},{"v":0.02227904,"d":"2.23%"},{"v":0.0069065024,"d":"0.69%"},{"v":0.0153725376,"d":"1.54%"},{"v":0.05750220224,"d":"5.75%"},{"v":0.02987619264,"d":"2.99%"}]
[{"$nulls":3},75,{"v":0.045020000000000004,"d":"4.50%"},{"v":0.02986,"d":"2.99%"},{"v":0.31,"d":"31%"},{"v":0.03393378586424073,"d":"3.39%"},{"v":0.010519473617914625,"d":"1.05%"},{"v":0.023414312246326105,"d":"2.34%"},{"v":0.08758310131560532,"d":"8.76%"},{"v":0.04550520684394682,"d":"4.55%"},{"v":0.0393,"d":"3.93%"},{"v":0.028199999999999996,"d":"2.82%"},{"v":0.31,"d":"31%"},{"v":0.03227147557328015,"d":"3.23%"},{"v":0.010004157427716848,"d":"1.00%"},{"v":0.022267318145563306,"d":"2.23%"},{"v":0.08329267845463607,"d":"8.33%"},{"v":0.04327604874376868,"d":"4.33%"},{"v":0.040600000000000004,"d":"4.06%"},{"v":0.0351,"d":"3.51%"},{"v":0.31,"d":"31.00%"},{"v":0.036336400000000005,"d":"3.63%"},{"v":0.011264284000000001,"d":"1.13%"},{"v":0.025072116000000005,"d":"2.51%"},{"v":0.0937842484,"d":"9.38%"},{"v":0.04872711240000001,"d":"4.87%"}]
[{"$nulls":3},76,{"v":0.04893,"d":"4.89%"},{"v":0.03272,"d":"3.27%"},{"v":0.31,"d":"31%"},{"v":0.03707594121763471,"d":"3.71%"},{"v":0.01149354177746676,"d":"1.15%"},{"v":0.02558239944016795,"d":"2.56%"},{"v":0.09569300428271518,"d":"9.57%"},{"v":0.04971883717284815,"d":"4.97%"},{"v":0.0393,"d":"3.93%"},{"v":0.028199999999999996,"d":"2.82%"},{"v":0.31,"d":"31%"},{"v":0.03227147557328015,"d":"3.23%"},{"v":0.010004157427716848,"d":"1.00%"},{"v":0.022267318145563306,"d":"2.23%"},{"v":0.08329267845463607,"d":"8.33%"},{"v":0.04327604874376868,"d":"4.33%"},{"v":0.040600000000000004,"d":"4.06%"},{"v":0.0351,"d":"3.51%"},{"v":0.31,"d":"31.00%"},{"v":0.036336400000000005,"d":"3.63%"},{"v":0.011264284000000001,"d":"1.13%"},{"v":0.025072116000000005,"d":"2.51%"},{"v":0.0937842484,"d":"9.38%"},{"v":0.04872711240000001,"d":"4.87%"}]
[{"$nulls":3},77,{"v":0.05317,"d":"5.32%"},{"v":0.03589,"d":"3.59%"},{"v":0.31,"d":"31%"},{"v":0.04053347095871238,"d":"4.05%"},{"v":0.012565375997200838,"d":"1.26%"},{"v":0.027968094961511543,"d":"2.80%"},{"v":0.10461688854443665,"d":"10.46%"},{"v":0.0543553845556333,"d":"5.44%"},{"v":0.0393,"d":"3.93%"},{"v":0.028199999999999996,"d":"2.82%"},{"v":0.31,"d":"31%"},{"v":0.03227147557328015,"d":"3.23%"},{"v":0.010004157427716848,"d":"1.00%"},{"v":0.022267318145563306,"d":"2.23%"},{"v":0.08329267845463607,"d":"8.33%"},{"v":0.04327604874376868,"d":"4.33%"},{"v":0.040600000000000004,"d":"4.06%"},{"v":0.0351,"d":"3.51%"},{"v":0.31,"d":"31.00%"},{"v":0.036336400000000005,"d":"3.63%"},{"v":0.011264284000000001,"d":"1.13%"},{"v":0.025072116000000005,"d":"2.51%"},{"v":0.0937842484,"d":"9.38%"},{"v":0.04872711240000001,"d":"4.87%"}]
[{"$nulls":3},78,{"v":0.05777,"d":"5.78%"},{"v":0.039420000000000004,"d":"3.94%"},{"v":0.31,"d":"31%"},{"v":0.04435100069979006,"d":"4.44%"},{"v":0.013748810216934918,"d":"1.37%"},{"v":0.030602190482855143,"d":"3.06%"},{"v":0.11446993280615814,"d":"11.45%"},{"v":0.05947469193841847,"d":"5.95%"},{"v":0.0393,"d":"3.93%"},{"v":0.028199999999999996,"d":"2.82%"},{"v":0.31,"d":"31%"},{"v":0.03227147557328015,"d":"3.23%"},{"v":0.010004157427716848,"d":"1.00%"},{"v":0.022267318145563306,"d":"2.23%"},{"v":0.08329267845463607,"d":"8.33%"},{"v":0.04327604874376868,"d":"4.33%"},{"v":0.040600000000000004,"d":"4.06%"},{"v":0.0351,"d":"3.51%"},{"v":0.31,"d":"31.00%"},{"v":0.036336400000000005,"d":"3.63%"},{"v":0.011264284000000001,"d":"1.13%"},{"v":0.025072116000000005,"d":"2.51%"},{"v":0.0937842484,"d":"9.38%"},{"v":0.04872711240000001,"d":"4.87%"}]
[{"$nulls":3},79,{"v":0.06278,"d":"6.28%"},{"v":0.04333,"d":"4.33%"},{"v":0.31,"d":"31%"},{"v":0.04855659202239328,"d":"4.86%"},{"v":0.015052543526941915,"d":"1.51%"},{"v":0.03350404849545136,"d":"3.35%"},{"v":0.12532456400979705,"d":"12.53%"},{"v":0.06511438990202939,"d":"6.51%"},{"v":0.0393,"d":"3.93%"},{"v":0.028199999999999996,"d":"2.82%"},{"v":0.31,"d":"31%"},{"v":0.03227147557328015,"d":"3.23%"},{"v":0.010004157427716848,"d":"1.00%"},{"v":0.022267318145563306,"d":"2.23%"},{"v":0.08329267845463607,"d":"8.33%"},{"v":0.04327604874376868,"d":"4.33%"},{"v":0.040600000000000004,"d":"4.06%"},{"v":0.0351,"d":"3.51%"},{"v":0.31,"d":"31.00%"},{"v":0.036336400000000005,"d":"3.63%"},{"v":0.011264284000000001,"d":"1.13%"},{"v":0.025072116000000005,"d":"2.51%"},{"v":0.0937842484,"d":"9.38%"},{"v":0.04872711240000001,"d":"4.87%"}]
[{"$nulls":3},80,{"$f":"E90","v":{"v":0.06278,"d":"6.28%"}},{"$f":"F90","v":{"v":0.04333,"d":"4.33%"}},{"v":0.31,"d":"31%"},{"v":0.04855659202239328,"d":"4.86%"},{"v":0.015052543526941915,"d":"1.51%"},{"v":0.03350404849545136,"d":"3.35%"},{"v":0.12532456400979705,"d":"12.53%"},{"v":0.06511438990202939,"d":"6.51%"},{"v":0.0513,"d":"5.13%"},{"v":0.0411,"d":"4.11%"},{"v":0.31,"d":"31%"},{"v":0.04484135593220338,"d":"4.48%"},{"v":0.01390082033898305,"d":"1.39%"},{"v":0.030940535593220332,"d":"3.09%"},{"v":0.11573553966101693,"d":"11.57%"},{"v":0.060132258305084736,"d":"6.01%"},{"v":0.058699999999999995,"d":"5.87%"},{"v":0.0539,"d":"5.39%"},{"v":0.31,"d":"31.00%"},{"v":0.05497904000000001,"d":"5.50%"},{"v":0.0170435024,"d":"1.70%"},{"v":0.037935537600000006,"d":"3.79%"},{"v":0.14190090224000002,"d":"14.19%"},{"v":0.07372689264000001,"d":"7.37%"}]
[{"$nulls":3},81,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"$f":"H92*G92","v":{"v":0.31,"d":"31.00%"}},{"$f":"H92-I92","v":{"v":0.69,"d":"69.00%"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.0513,"d":"5.13%"},{"v":0.0411,"d":"4.11%"},{"v":0.31,"d":"31%"},{"v":0.04484135593220338,"d":"4.48%"},{"v":0.01390082033898305,"d":"1.39%"},{"v":0.030940535593220332,"d":"3.09%"},{"v":0.11573553966101693,"d":"11.57%"},{"v":0.060132258305084736,"d":"6.01%"},{"v":0.058699999999999995,"d":"5.87%"},{"v":0.0539,"d":"5.39%"},{"v":0.31,"d":"31.00%"},{"v":0.05497904000000001,"d":"5.50%"},{"v":0.0170435024,"d":"1.70%"},{"v":0.037935537600000006,"d":"3.79%"},{"v":0.14190090224000002,"d":"14.19%"},{"v":0.07372689264000001,"d":"7.37%"}]
[{"$nulls":3},82,{"$f":"E92","v":{"v":1,"d":"100.00%"}},{"$f":"F92","v":{"v":1,"d":"100.00%"}},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"$f":"H93*G93","v":{"v":0.31,"d":"31.00%"}},{"$f":"H93-I93","v":{"v":0.69,"d":"69.00%"}},{"$f":"IF(H93*mort_uncontrolled>1,1,H93*mort_uncontrolled)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(H93*mort_control>1,1,H93*mort_control)","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*M93)+((1-male_SP)*N93)","v":{"v":1,"d":"100.00%"}},null,null,{"$f":"IF(P93*mort_uncontrolled>1,1,P93*mort_uncontrolled)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(P93*mort_control>1,1,P93*mort_control)","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"$f":"(male_SP*U93)+((1-male_SP)*V93)","v":{"v":1,"d":"100.00%"}},null,null,{"$f":"IF(X93*mort_uncontrolled>1,1,X93*mort_uncontrolled)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(X93*mort_control>1,1,X93*mort_control)","v":{"v":1,"d":"100.00%"}}]
[{"$nulls":3},83,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},84,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},85,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*M96)+((1-male_SP)*N96)","v":{"v":1,"d":"100.00%"}},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},86,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},87,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},88,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},89,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},90,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},91,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},92,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},93,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},94,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},95,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},96,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*E107)+((1-male_SP)*F107)","v":{"v":1,"d":"100.00%"}},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"$f":"IF(X107*mort_uncontrolled>1,1,X107*mort_uncontrolled)","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"}]
[{"$nulls":3},97,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*E108)+((1-male_SP)*F108)","v":{"v":1,"d":"100.00%"}},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"$f":"IF(X108*mort_uncontrolled>1,1,X108*mort_uncontrolled)","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"}]
[{"$nulls":3},98,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*E109)+((1-male_SP)*F109)","v":{"v":1,"d":"100.00%"}},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"$f":"IF(X109*mort_uncontrolled>1,1,X109*mort_uncontrolled)","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"}]
[{"$nulls":3},99,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"$f":"(male_SP*E110)+((1-male_SP)*F110)","v":{"v":1,"d":"100.00%"}},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"$f":"IF(X110*mort_uncontrolled>1,1,X110*mort_uncontrolled)","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"}]
[{"$nulls":3},{"$f":"D110+1","v":100},{"$f":"E110","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"$f":"H110","v":{"v":1,"d":"100.00%"}},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},{"$f":"D111+1","v":101},{"$f":"E111","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},102,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},103,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},104,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},105,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},106,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},107,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},108,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},109,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},110,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},111,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},112,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},113,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},114,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},115,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},116,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},117,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},118,{"$f":"E128","v":{"v":1,"d":"100.00%"}},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},119,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]
[{"$nulls":3},120,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":0.69,"d":"69.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"},{"v":0.31,"d":"31.00%"},{"v":1,"d":"100.00%"},null,null,{"v":1,"d":"100.00%"},{"v":1,"d":"100.00%"}]