{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Info","Model","Output","Histogram","P(x)","F(x)","Stock Performance Data","2001 CSO S&U ANB Male NS","2001 CSO S&U ANB Male S","2001 CSO S&U ANB Female NS","2001 CSO S&U ANB Female S","Monthly 60_30 5% flat","Monthly 60_30 No cap or floor","Monthly 60_30 0_13 (2)","Monthly 90_15 0_13","Monthly 70_20 0_13","Average SP 60_30 (1)","Monthly 60_30 0_13","Deposits Analysis","Monthly 60_30 0_13 (3)","SP 60_30 0_13","Summary (monthly deposits)","Summary (single premium)","Summary (combined)","Iteration Comparison"],"not_rendered":{"charts":19,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Info","index":0,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
["John Hancock MQP 2012-2013"]
["Universal Variable Life Model"]
["Andrew St. Jean, Hairan Li, Sergey Tsitlenko"]
[]
["Summary of workbook"]
["1. Random Walk - this sheet is the primary area where the simulation is run. The user controls the parameters of the model."]
[null,"a. Parameters:"]
[null,null,"Timespan - the number of years over which the simulation takes place (max = 60 years)"]
[null,null,null,"- cells in every column are set to null string if they go beyond the given timespan"]
[null,null,"Mean - the mean used to calculate the market's random return. Dependent on expected stock performance"]
[null,null,"Volatility - the volatility used to calculate the market's random return. Dependent on \"Expected stock performance\""]
[null,null,"Iterations - the number of projections"]
[null,null,"Bin size - the size of the \"bins\" used to graph the results of all the simulations"]
[null,null,"Expected stock performance - determines the mean and the volatility of the stock return based on the expectations of the market conditions (\"Poor\", \"Average\", or \"Great\")"]
[null,null,"Customer type - determines the pattern of cash flows based on customer behavior (\"Saver\", \"Spender\", or \"Lottery Winner\")"]
[null,null,"Floor - the guaranteed minimum annual return for the policy"]
[null,null,"Ceiling - the maximum annual return for the policy"]
[null,"b. Columns:"]
[null,null,"Time - each row represents 1 month. Dependent on the given timespan."]
[null,null,null,"- t = 0 represents January 1st of the issue year. T = 12 represents January 1st of the next year after issue. "]
[null,null,"Monthly return - calculates a random return based on the normal distribution with the given mean and volatility"]
[null,null,"Annual return - annualizes the monthly returns for the previous 12 months. Used to compare to floor and ceiling"]
[null,null,"Adjusted annual return - compares the actual annual return with the floor and ceiling; activates floor or ceiling if necessary"]
[null,null,"Guarantee adjustment - amount added to or taken away from the fund to satisfy the 12-month guarantee "]
[null,null,null,"-the amount is added to the bin that corresponds to the current month"]
[null,null,"Deposits - each monthly deposit is based on the customer type  (\"Saver\", \"Spender\", or \"Lottery Winner\")"]
[null,null,"Withdrawals - each monthly withdrawal is based on the customer type  (\"Saver\", \"Spender\", or \"Lottery Winner\")"]
[null,null,"% Withdrawal - if the withdrawal is larger than the funds available in the current bin, funds are withdrawn from each of the remaining 11 bins based on this rate"]
[null,null,"Fund value (month) - the fund is divided into 12 bins to facilitate the 12-month guarantee; each bin corresponds to a month. Each bin is subject to the monthly return, the guarantee adjustment, deposits, withdrawals, and the % withdrawal."]
[null,null,"Pre-Withdrawal total fund value - the total value of the fund before withdrawals. Used to calculate the % Withdrawal."]
[null,null,"Cash flow - the difference between deposits and withdrawals. The final cash flow includes a withdrawal of the final fund value"]
[null,null,"Total fund value - the total value of the fund after withdrawals"]
[null,"c. Results:"]
[null,null,"Annual IRR - calculates the annual internal rate of return based on the cash flow pattern of the fund "]
[null,"d. Simulation Macro:"]
[null,null,"- this macro runs the simulation in \"Random Walk\" multiple times based on the input number of iterations. It stores the IRR for each simulation in \"Output\", groups the IRR's into bins (based on the given bin size), and creates a Histogram, Probability Distribution graph, and Cumulative Distribution graph of the IRR's."]
[]
["2. Output - stores the annual IRR for each iteration and the bins "]
["3. Histogram - contains a chart and a graph of the frequency of each bin"]
["4. P(x) - contains a chart and graph of the probability distribution of the bins"]
["5. F(x) - contains a chart and graph of the cumulative distribution of the bins"]
["6. Data - contains the means and volatilies for each type of expected stock performance as well as the deposits/withdrawals for each type of customer"]

{"sheet":"Model","index":1,"n_rows":1479,"n_cols":42,"rows_kept":1479,"cut":false,"hidden":false,"merged":[[25,0,25,2],[25,3,25,4]]}
[null,null,null,null,null,"Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Premium Type",{"$f":"$L$5 & \" Amount\"","v":"Monthly Premiums Amount"},"Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,null,null,null,null,null,"Poor"]
[null,null,null,null,null,null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,null,null,null,null,null,"Great","Single Premium"]
[null,null,null,null,null,{"$f":"121 - $H$25","v":81},{"$f":"VLOOKUP($K$5,'Stock Performance Data'!$A$2:$C$5,2,FALSE)","v":6.0258123997793114E-3},{"$f":"VLOOKUP($K$5,'Stock Performance Data'!$A$2:$C$5,3,FALSE)","v":4.3432405656636322E-2},100000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,60,30]
[]
[null,null,null,null,null,null,"January"]
[null,null,null,null,null,null,"February"]
[null,null,null,null,null,null,"March"]
[null,null,null,null,null,null,"April"]
[null,null,null,null,null,null,"May"]
[null,null,null,null,null,null,"June"]
[null,null,null,null,null,null,"July"]
[null,null,null,null,null,null,"August"]
[null,null,null,null,null,null,"September"]
[null,null,null,null,null,null,"October"]
[null,null,null,null,null,null,"November"]
[null,null,null,null,null,null,"December"]
[null,null,null,null,null,"Floor","Cap","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Adjustment Factor","Monthly Discount Rate (for charges)",{"$f":"\"Present value of future charges (at age \" &$N$5+$O$5 & \")\"","v":"Present value of future charges (at age 90)"}]
[null,null,null,null,null,0,0.13,1000000,0.05,10,{"$f":"0.1/1000*$H$20","v":100},1E-4,0.9,{"$f":"2.5/1200","v":2.0833333333333333E-3},{"$f":"-(NPV($N$20,INDIRECT(\"$L$\" & MATCH($N$5+$O$5, $C$1:$C$1479,0) & \":$L$\" & MATCH($N$25, $D$1:$D$1479, 0))) + NPV($N$20,INDIRECT(\"$M$\" & MATCH($N$5+$O$5, $C$1:$C$1479,0) & \":$M$\" & MATCH($N$25, $D$1:$D$1479, 0)))  + NPV($N$20, INDIRECT(\"$U$\" & MATCH($N$5+$O$5, $C$1:$C$1479,0) & \":$U$\" & MATCH($N$25, $D$1:$D$1479, 0))))","v":0}]
[]
[null,null,null,null,null,"Male","Smoker",null,null,null,"Mortality Table Cell Location"]
[null,null,null,null,null,"Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
[null,null,null,null,null,"Customer Gender","Smoking Preference","Issue Age","Issue Month","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
[null,null,null,null,null,"Male","Nonsmoker",40,"January",{"$f":"\"2001 CSO S&U ANB \" &$F$25 &\" \" &IF($G$25=\"Smoker\", \"S\", \"NS\")","v":"2001 CSO S&U ANB Male NS"},null,{"$f":"MIN((1+IRR(Model!$AM$28:$AM$1479,0))^12 - 1, 0.5)","v":6.4534176724404535E-2},null,{"$f":"VLOOKUP(\"Yes\", $P$27:$R$1480, 2,FALSE)","v":589},{"$f":"VLOOKUP(\"Yes\", $P$27:$R$1480, 3,FALSE)","v":89}]
["Last simulation:",null,null,"4/24/2013; 8:59:13 PM"]
[null,"Year","Age","Time","Month","Monthly Return","Annual Return","Annual Return (Adjusted)","Interest Credited","Premiums","Issue Charge","Premium Load Charge","Unit Charge","Index Charge","Mortality Rate","Died during Current Year?","Time","Age","Death Benefit","Net Amount at Risk","Mortality Charge","Total Charges","Withdrawals","% Withdrawal",{"$f":"\"Fund Value - \"&$E$28","v":"Fund Value - Jan"},{"$f":"\"Fund Value - \"&$E$29","v":"Fund Value - Feb"},{"$f":"\"Fund Value - \"&$E$30","v":"Fund Value - Mar"},{"$f":"\"Fund Value - \"&$E$31","v":"Fund Value - Apr"},{"$f":"\"Fund Value - \"&$E$32","v":"Fund Value - May"},{"$f":"\"Fund Value - \"&$E$33","v":"Fund Value - Jun"},{"$f":"\"Fund Value - \"&$E$34","v":"Fund Value - Jul"},{"$f":"\"Fund Value - \"&$E$35","v":"Fund Value - Aug"},{"$f":"\"Fund Value - \"&$E$36","v":"Fund Value - Sep"},{"$f":"\"Fund Value - \"&$E$37","v":"Fund Value - Oct"},{"$f":"\"Fund Value - \"&$E$38","v":"Fund Value - Nov"},{"$f":"\"Fund Value - \"&$E$39","v":"Fund Value - Dec"},"Pre-Cash Flow Total Account Value","Interest Credited","Cash Flow","Total Charges","Total Fund Value","Check"]
[null,1,{"$f":"$H$25","v":40},1,{"$f":"IF($D28 = \"\", \"\", LEFT($I$25,3))","v":"Jan"},{"$f":"IF($D28 = \"\", \"\",IF(D28>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":2.8683744259149171E-2},null,null,0,{"$f":"IF(D28=\"\",\"\",IF(D28>=$N$25, 0, IF($L$5=\"Single Premium\",$M$5,IF(C28<$N$5,$M$5,0))))","v":2000},{"$f":"IF(D28=\"\",\"\",IF(D28>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D28=\"\",\"\",IF(D28>=$N$25, 0,-$I$20*J28))","v":-100},{"$f":"IF(D28=\"\",\"\",-$K$20)","v":-100},{"$f":"IF(D28=\"\",\"\",IF(D28>=$N$25, 0,-$L$20*(AK28+AL28)))","v":0},{"$f":"IF(D28=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B28+1))","v":5.8999999999999992E-4},{"$f":"IF(D28=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O28, \"No\", \"Yes\"))","v":"No"},{"$f":"D28","v":1},{"$f":"C28","v":40},{"$f":"IF(D28=\"\",\"\",IF(D28>$N$25, 0,$H$20+AK28))","v":1000000},{"$f":"IF(D28=\"\",\"\",IF(D28>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D28=\"\",\"\",IF(D28>=$N$25, 0,-$M$20*O28*T28/12))","v":-44.249999999999993},{"$f":"IF(D28=\"\",\"\",IF(D28>=$N$25, 0,SUM(L28:N28)+U28))","v":-244.25},{"$f":"IF(D28=\"\",\"\",IF(D28=$N$25,-(AK28+AL28+J28+V28),IF(OR(C28<$N$5,C28>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D28+120))*(AK28+AL28+V28-$O$20)))))","v":0},{"$f":"IF($D28=\"\",\"\",IFERROR(MIN(MAX(-(J28+W28+V28)/AO27,0),1),0))","v":0},{"$f":"MAX($J28+$W28 + $V28, 0)","v":1755.75},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"I28","v":0},{"$f":"IF($D28=\"\",\"\",IF(D28=$N$25,$J28+$W28-$AO28-$H$20,$J28+$W28))","v":2000},{"$f":"V28","v":-244.25},{"$f":"SUM(Y28:AJ28)","v":1755.75},{"$f":"IF(D28=\"\",\"\",IF(D28=$N$25,AO28-SUM(AK28:AN28)-$H$20,AO28-SUM(AK28:AN28)))","v":0}]
[null,1,40,{"$f":"IF($C29=\"\", \"\", $D28+1)","v":2},{"$f":"IF($D29=\"\",\"\",LEFT(OFFSET($A$1,IF(4 + D29 + MATCH($I$25,$G$7:$G$18,0)<=17,4 + D29+MATCH($I$25,$G$7:$G$18,0),4 + D29 + MATCH($I$25,$G$7:$G$18,0) - 12),6),3))","v":"Feb"},{"$f":"IF($D29 = \"\", \"\",IF(D29>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":-7.3890719857874293E-2},null,null,0,{"$f":"IF(D29=\"\",\"\",IF(D29>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C29<$N$5,$M$5,0))))","v":2000},-10,-100,{"$f":"IF(D29=\"\",\"\", IF(D29>=$N$25, 0, -$K$20))","v":-100},-0.17557500000000001,{"$f":"IF(D29=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B29+1))","v":5.8999999999999992E-4},null,2,40,1001755.75,1000000,-44.249999999999993,-244.42557500000001,0,0,{"$f":"IF($D29=\"\", \"\", MAX(Y28*(1-$X29),0))","v":1755.75},{"$f":"MAX($J29+$W29 + $V29, 0)","v":1755.574425},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D29 = \"\", \"\", $Y28)","v":1755.75},0,{"$f":"IF($D29=\"\",\"\",IF(D29=$N$25,$J29+$W29-$AO29-$H$20,$J29+$W29))","v":2000},-244.42557500000001,{"$f":"IF(D29 = \"\", \"\", SUM(Y29:AJ29))","v":3511.3244249999998},0]
[null,1,40,{"$f":"IF($C30=\"\", \"\", $D29+1)","v":3},"Mar",4.8865766506587298E-2,null,null,0,2000,-10,-100,-100,-0.35113244249999997,{"$f":"IF(D30=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B30+1))","v":5.8999999999999992E-4},null,3,40,1003511.324425,1000000,-44.249999999999993,-244.60113244249999,0,0,1755.75,{"$f":"IF($D30=\"\", \"\", MAX(Z29*(1-$X30),0))","v":1755.574425},{"$f":"MAX($J30+$W30+$V30, 0)","v":1755.3988675575001},0,0,0,0,0,0,0,0,0,{"$f":"IF(D30 = \"\", \"\",Y29+Z29)","v":3511.3244249999998},0,2000,-244.60113244249999,5266.7232925574999,0]
[null,1,40,4,"Apr",-4.0951123267813595E-3,null,null,0,2000,-10,-100,-100,-0.52667232925575003,{"$f":"IF(D31=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B31+1))","v":5.8999999999999992E-4},null,4,40,1005266.7232925575,1000000,-44.249999999999993,-244.77667232925575,0,0,1755.75,1755.574425,{"$f":"IF($D31=\"\", \"\", MAX(AA30*(1-$X31),0))","v":1755.3988675575001},{"$f":"MAX($J31+$W31+$V31, 0)","v":1755.2233276707443},0,0,0,0,0,0,0,0,{"$f":"IF(D31 = \"\", \"\",Y30 + Z30+AA30 )","v":5266.7232925574999},0,2000,-244.77667232925575,7021.9466202282438,0]
[null,1,40,5,"May",-7.3550669183576932E-3,null,null,0,2000,-10,-100,-100,-0.70219466202282443,{"$f":"IF(D32=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B32+1))","v":5.8999999999999992E-4},null,5,40,1007021.9466202282,1000000,-44.249999999999993,-244.95219466202283,0,0,1755.75,1755.574425,1755.3988675575001,{"$f":"IF($D32=\"\", \"\", MAX(AB31*(1-$X32),0))","v":1755.2233276707443},{"$f":"MAX($J32+$W32+$V32, 0)","v":1755.0478053379773},0,0,0,0,0,0,0,{"$f":"IF(D32 = \"\", \"\",Y31 + Z31+AA31 + AB31)","v":7021.9466202282438},0,2000,-244.95219466202283,8776.9944255662213,0]
[null,1,40,6,"Jun",2.7907548687724638E-2,null,null,0,2000,-10,-100,-100,-0.87769944255662213,{"$f":"IF(D33=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B33+1))","v":5.8999999999999992E-4},null,6,40,1008776.9944255662,1000000,-44.249999999999993,-245.12769944255663,0,0,1755.75,1755.574425,1755.3988675575001,1755.2233276707443,{"$f":"IF($D33=\"\", \"\", MAX(AC32*(1-$X33),0))","v":1755.0478053379773},{"$f":"MAX($J33+$W33+$V33, 0)","v":1754.8723005574434},0,0,0,0,0,0,{"$f":"IF(D33 = \"\", \"\",Y32 + Z32+AA32 + AB32+ AC32)","v":8776.9944255662213},0,2000,-245.12769944255663,10531.866726123664,0]
[null,1,40,7,"Jul",-5.3901597752060833E-2,null,null,0,2000,-10,-100,-100,-1.0531866726123664,{"$f":"IF(D34=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B34+1))","v":5.8999999999999992E-4},null,7,40,1010531.8667261236,1000000,-44.249999999999993,-245.30318667261236,0,0,1755.75,1755.574425,1755.3988675575001,1755.2233276707443,1755.0478053379773,{"$f":"IF($D34=\"\", \"\", MAX(AD33*(1-$X34),0))","v":1754.8723005574434},{"$f":"MAX($J34+$W34+$V34, 0)","v":1754.6968133273876},0,0,0,0,0,{"$f":"IF(D34 = \"\", \"\",Y33+ Z33+AA33 + AB33+ AC33+AD33)","v":10531.866726123664},0,2000,-245.30318667261236,12286.563539451052,0]
[null,1,40,8,"Aug",4.2098533255523443E-2,null,null,0,2000,-10,-100,-100,-1.2286563539451052,{"$f":"IF(D35=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B35+1))","v":5.8999999999999992E-4},null,8,40,1012286.5635394511,1000000,-44.249999999999993,-245.4786563539451,0,0,1755.75,1755.574425,1755.3988675575001,1755.2233276707443,1755.0478053379773,1754.8723005574434,{"$f":"IF($D35=\"\", \"\", MAX(AE34*(1-$X35),0))","v":1754.6968133273876},{"$f":"MAX($J35+$W35+$V35, 0)","v":1754.5213436460549},0,0,0,0,{"$f":"IF(D35 = \"\", \"\",Y34 + Z34+AA34 + AB34+ AC34+AD34+AE34)","v":12286.563539451052},0,2000,-245.4786563539451,14041.084883097106,0]
[null,1,40,9,"Sep",-3.759600194742959E-2,null,null,0,2000,-10,-100,-100,-1.4041084883097108,{"$f":"IF(D36=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B36+1))","v":5.8999999999999992E-4},null,9,40,1014041.0848830971,1000000,-44.249999999999993,-245.6541084883097,0,0,1755.75,1755.574425,1755.3988675575001,1755.2233276707443,1755.0478053379773,1754.8723005574434,1754.6968133273876,{"$f":"IF($D36=\"\", \"\", MAX(AF35*(1-$X36),0))","v":1754.5213436460549},{"$f":"MAX($J36+$W36+$V36, 0)","v":1754.3458915116903},0,0,0,{"$f":"IF(D36 = \"\", \"\",Y35 + Z35+AA35 + AB35+ AC35+AD35+AE35+AF35)","v":14041.084883097106},0,2000,-245.6541084883097,15795.430774608796,0]
[null,1,40,10,"Oct",-1.5323296504140969E-2,null,null,0,2000,-10,-100,-100,-1.5795430774608796,{"$f":"IF(D37=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B37+1))","v":5.8999999999999992E-4},null,10,40,1015795.4307746087,1000000,-44.249999999999993,-245.82954307746087,0,0,1755.75,1755.574425,1755.3988675575001,1755.2233276707443,1755.0478053379773,1754.8723005574434,1754.6968133273876,1754.5213436460549,{"$f":"IF($D37=\"\", \"\", MAX(AG36*(1-$X37),0))","v":1754.3458915116903},{"$f":"MAX($J37+$W37+$V37, 0)","v":1754.1704569225392},0,0,{"$f":"IF(D37 = \"\", \"\",Y36 + Z36+AA36 + AB36+ AC36+AD36+AE36+AF36+AG36)","v":15795.430774608796},0,2000,-245.82954307746087,17549.601231531335,0]
[null,1,40,11,"Nov",-7.1652841815925674E-3,null,null,0,2000,-10,-100,-100,-1.7549601231531335,{"$f":"IF(D38=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B38+1))","v":5.8999999999999992E-4},null,11,40,1017549.6012315314,1000000,-44.249999999999993,-246.00496012315313,0,0,1755.75,1755.574425,1755.3988675575001,1755.2233276707443,1755.0478053379773,1754.8723005574434,1754.6968133273876,1754.5213436460549,1754.3458915116903,{"$f":"IF($D38=\"\", \"\", MAX(AH37*(1-$X38),0))","v":1754.1704569225392},{"$f":"MAX($J38+$W38+$V38, 0)","v":1753.9950398768469},0,{"$f":"IF(D38 = \"\", \"\",Y37 + Z37+AA37 + AB37+ AC37+AD37+AE37+AF37+AG37+AH37 + AI37)","v":17549.601231531335},0,2000,-246.00496012315313,19303.596271408183,3.637978807091713E-12]
[null,1,40,12,"Dec",3.257442355238558E-2,null,null,0,2000,-10,-100,-100,-1.9303596271408183,{"$f":"IF(D39=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B39+1))","v":5.8999999999999992E-4},null,12,40,1019303.5962714081,1000000,-44.249999999999993,-246.18035962714083,0,0,1755.75,1755.574425,1755.3988675575001,1755.2233276707443,1755.0478053379773,1754.8723005574434,1754.6968133273876,1754.5213436460549,1754.3458915116903,1754.1704569225392,{"$f":"IF($D39=\"\", \"\", MAX(AI38*(1-$X39),0))","v":1753.9950398768469},{"$f":"MAX($J39+$W39+$V39, 0)","v":1753.8196403728591},{"$f":"IF(D39 = \"\", \"\",Y38 + Z38+AA38 + AB38+ AC38+AD38+AE38+AF38+AG38+AH38 + AI38)","v":19303.596271408183},0,2000,-246.18035962714083,21057.415911781041,0]
[null,{"$f":"IF(D40=\"\",\"\", B39+1)","v":2},{"$f":"IF(C39=\"\",\"\",IF(C28+1<=120, C28 + 1, \"\"))","v":41},{"$f":"IF($C40=\"\", \"\", $D39+1)","v":13},{"$f":"IF($D40 = \"\", \"\",E28)","v":"Jan"},-4.5181659532483973E-2,{"$f":"IF($D40 = \"\", \"\",IF(D40>=$N$25, 0,((1+F28)*(1+F29)*(1+F30)*(1+F31)*(1+F32)*(1+F33)*(1+F34)*(1+F35)*(1+F36)*(1+F37)*(1+F38)*(1+F39))-1))","v":-2.7422167927954488E-2},{"$f":"IF($D40 = \"\", \"\", IF(D40>=$N$25, 0,IF(G40<$G$20, IF(G40>$F$20, G40, $F$20), $G$20)))","v":0},{"$f":"IF(D40=\"\", \"\", IF(D40>=$N$25,0, H40*AVERAGE(Y28:Y39)))","v":0},{"$f":"IF(D40=\"\",\"\",IF(D40>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C40<$N$5,$M$5,0))))","v":2000},-10,-100,{"$f":"IF(D40=\"\",\"\",IF(D40>=$N$25, 0,-$K$20))","v":-100},-2.1057415911781043,{"$f":"IF(D40=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B40+1))","v":7.1999999999999994E-4},{"$f":"IF(D40=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O40, \"No\", \"Yes\"))","v":"No"},13,41,1021057.415911781,1000000,-53.999999999999993,-256.10574159117812,0,{"$f":"IF($D40=\"\",\"\",IFERROR(MIN(MAX(-(Y39+J40+I40+W40+V40)/(AO39-Y39),0),1),0))","v":0},{"$f":"IF($D40=\"\", \"\", MAX($Y39 + $I40 + $J40 + $W40+ $V40, 0))","v":3499.6442584088218},1755.574425,1755.3988675575001,1755.2233276707443,1755.0478053379773,1754.8723005574434,1754.6968133273876,1754.5213436460549,1754.3458915116903,1754.1704569225392,1753.9950398768469,{"$f":"IF($D40=\"\", \"\", MAX(AJ39*(1-$X40),0))","v":1753.8196403728591},{"$f":"IF(D40 = \"\", \"\",Y39 + Z39+AA39 + AB39+ AC39+AD39+AE39+AF39+AG39+AH39 + AI39+AJ39)","v":21057.415911781041},0,2000,-256.10574159117812,22801.310170189863,0]
[null,{"$f":"IF(D41=\"\",\"\",B40)","v":2},{"$f":"IF(C40=\"\",\"\",IF(C29+1<=120, C29 + 1, \"\"))","v":41},14,{"$f":"IF($D41 = \"\", \"\",E29)","v":"Feb"},3.5819280328864028E-2,{"$f":"IF($D41 = \"\", \"\",IF(D41>=$N$25, 0,((1+F29)*(1+F30)*(1+F31)*(1+F32)*(1+F33)*(1+F34)*(1+F35)*(1+F36)*(1+F37)*(1+F38)*(1+F39)*(1+F40))-1))","v":-9.7258844832508129E-2},0,{"$f":"IF(D41=\"\", \"\", IF(D41>=$N$25,0, H41*AVERAGE(Z29:Z40)))","v":0},{"$f":"IF(D41=\"\",\"\",IF(D41>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C41<$N$5,$M$5,0))))","v":2000},-10,-100,-100,-2.2801310170189866,{"$f":"IF(D41=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B41+1))","v":7.1999999999999994E-4},null,14,41,1022801.3101701898,1000000,-53.999999999999993,-256.28013101701896,0,{"$f":"IF($D41=\"\",\"\",IFERROR(MIN(MAX(-(Z40+J41+I41+W41+V41)/(AO40-Z40),0),1),0))","v":0},{"$f":"IF($D41=\"\", \"\", MAX(Y40*(1-$X41),0))","v":3499.6442584088218},{"$f":"IF($D41=\"\", \"\", MAX(Z40 + $I41 + $J41 + $W41 +$V41, 0))","v":3499.2942939829809},1755.3988675575001,1755.2233276707443,1755.0478053379773,1754.8723005574434,1754.6968133273876,1754.5213436460549,1754.3458915116903,1754.1704569225392,1753.9950398768469,1753.8196403728591,22801.310170189863,0,2000,-256.28013101701896,24545.030039172845,0]
[null,{"$f":"IF(D42=\"\",\"\",B41)","v":2},41,15,"Mar",5.4356273627862529E-2,9.6828891784097593E-3,9.6828891784097593E-3,{"$f":"IF(D42=\"\", \"\", IF(D42>=$N$25,0, H42*AVERAGE(AA30:AA41)))","v":16.997332698465264},2000,-10,-100,-100,-2.4562027371871311,{"$f":"IF(D42=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B42+1))","v":7.1999999999999994E-4},null,15,41,1024545.0300391729,1000000,-53.999999999999993,-256.45620273718714,0,{"$f":"IF($D42=\"\",\"\",IFERROR(MIN(MAX(-(AA41+J42+I42+W42+V42)/(AO41-AA41),0),1),0))","v":0},3499.6442584088218,{"$f":"IF($D42=\"\", \"\", MAX(Z41*(1-$X42),0))","v":3499.2942939829809},{"$f":"IF($D42=\"\", \"\", MAX(AA41 + $I42 + $J42 + $W42+$V42, 0))","v":3515.9399975187785},1755.2233276707443,1755.0478053379773,1754.8723005574434,1754.6968133273876,1754.5213436460549,1754.3458915116903,1754.1704569225392,1753.9950398768469,1753.8196403728591,24545.030039172845,16.997332698465264,2000,-256.45620273718714,26305.57116913412,-3.637978807091713E-12]
[null,2,41,16,"Apr",3.0612327704722678E-2,1.4968285337088938E-2,1.4968285337088938E-2,{"$f":"IF(D43=\"\", \"\", IF(D43>=$N$25,0, H43*AVERAGE(AB31:AB42)))","v":26.272683598890456},2000,-10,-100,-100,-2.6331843852733012,{"$f":"IF(D43=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B43+1))","v":7.1999999999999994E-4},null,16,41,1026305.5711691341,1000000,-53.999999999999993,-256.6331843852733,0,{"$f":"IF($D43=\"\",\"\",IFERROR(MIN(MAX(-(AB42+J43+I43+W43+V43)/(AO42-AB42),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,{"$f":"IF($D43=\"\", \"\", MAX(AA42*(1-$X43),0))","v":3515.9399975187785},{"$f":"IF($D43=\"\", \"\", MAX(AB42 + $I43 + $J43 + $W43+$V43, 0))","v":3524.8628268843613},1755.0478053379773,1754.8723005574434,1754.6968133273876,1754.5213436460549,1754.3458915116903,1754.1704569225392,1753.9950398768469,1753.8196403728591,26305.57116913412,26.272683598890456,2000,-256.6331843852733,28075.21066834774,3.637978807091713E-12]
[null,2,41,17,"May",9.8384557598360962E-3,5.034008773833798E-2,5.034008773833798E-2,{"$f":"IF(D44=\"\", \"\", IF(D44>=$N$25,0, H44*AVERAGE(AC32:AC43)))","v":88.349260505691291},2000,-10,-100,-100,-2.8163559928853434,{"$f":"IF(D44=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B44+1))","v":7.1999999999999994E-4},null,17,41,1028075.2106683478,1000000,-53.999999999999993,-256.81635599288535,0,{"$f":"IF($D44=\"\",\"\",IFERROR(MIN(MAX(-(AC43+J44+I44+W44+V44)/(AO43-AC43),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,{"$f":"IF($D44=\"\", \"\", MAX(AB43*(1-$X44),0))","v":3524.8628268843613},{"$f":"IF($D44=\"\", \"\", MAX(AC43 + $I44 + $J44 +$W44+$V44, 0))","v":3586.580709850783},1754.8723005574434,1754.6968133273876,1754.5213436460549,1754.3458915116903,1754.1704569225392,1753.9950398768469,1753.8196403728591,28075.21066834774,88.349260505691291,2000,-256.81635599288535,29906.743572860549,3.637978807091713E-12]
[null,2,41,18,"Jun",2.7414695827385451E-2,6.8532943528455625E-2,6.8532943528455625E-2,{"$f":"IF(D45=\"\", \"\", IF(D45>=$N$25,0, H45*AVERAGE(AD33:AD44)))","v":120.26656427375426},2000,-10,-100,-100,-3.0027010137134305,{"$f":"IF(D45=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B45+1))","v":7.1999999999999994E-4},null,18,41,1029906.7435728605,1000000,-53.999999999999993,-257.00270101371342,0,{"$f":"IF($D45=\"\",\"\",IFERROR(MIN(MAX(-(AD44+J45+I45+W45+V45)/(AO44-AD44),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,3524.8628268843613,{"$f":"IF($D45=\"\", \"\", MAX(AC44*(1-$X45),0))","v":3586.580709850783},{"$f":"IF($D45=\"\", \"\", MAX(AD44+ $I45 + $J45 + $W45 +$V45, 0))","v":3618.1361638174844},1754.6968133273876,1754.5213436460549,1754.3458915116903,1754.1704569225392,1753.9950398768469,1753.8196403728591,29906.743572860549,120.26656427375426,2000,-257.00270101371342,31770.007436120592,0]
[null,2,41,19,"Jul",2.2838407059509749E-2,6.8020611929902053E-2,6.8020611929902053E-2,{"$f":"IF(D46=\"\", \"\", IF(D46>=$N$25,0, H46*AVERAGE(AE34:AE45)))","v":119.35555099397801},2000,-10,-100,-100,-3.1889362987114573,{"$f":"IF(D46=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B46+1))","v":7.1999999999999994E-4},null,19,41,1031770.0074361206,1000000,-53.999999999999993,-257.18893629871144,0,{"$f":"IF($D46=\"\",\"\",IFERROR(MIN(MAX(-(AE45+J46+I46+W46+V46)/(AO45-AE45),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,3524.8628268843613,3586.580709850783,{"$f":"IF($D46=\"\", \"\", MAX(AD45*(1-$X46),0))","v":3618.1361638174844},{"$f":"IF($D46=\"\", \"\", MAX(AE45 + $I46 + $J46 + $W46+$V46, 0))","v":3616.8634280226543},1754.5213436460549,1754.3458915116903,1754.1704569225392,1753.9950398768469,1753.8196403728591,31770.007436120592,119.35555099397801,2000,-257.18893629871144,33632.174050815855,0]
[null,2,41,20,"Aug",-5.498811136455656E-3,0.15464998018971499,0.13,{"$f":"IF(D47=\"\", \"\", IF(D47>=$N$25,0, H47*AVERAGE(AF35:AF46)))","v":228.08777467398713},2000,-10,-100,-100,-3.3860261825489841,{"$f":"IF(D47=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B47+1))","v":7.1999999999999994E-4},null,20,41,1033632.1740508159,1000000,-53.999999999999993,-257.38602618254896,0,{"$f":"IF($D47=\"\",\"\",IFERROR(MIN(MAX(-(AF46+J47+I47+W47+V47)/(AO46-AF46),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,3524.8628268843613,3586.580709850783,3618.1361638174844,{"$f":"IF($D47=\"\", \"\", MAX(AE46*(1-$X47),0))","v":3616.8634280226543},{"$f":"IF($D47=\"\", \"\", MAX(AF46 + $I47 + $J47 + $W47 +$V47, 0))","v":3725.223092137493},1754.3458915116903,1754.1704569225392,1753.9950398768469,1753.8196403728591,33632.174050815855,228.08777467398713,2000,-257.38602618254896,35602.875799307294,0]
[null,2,41,21,"Sep",8.7335873750369358E-2,0.10191190312171261,0.10191190312171261,{"$f":"IF(D48=\"\", \"\", IF(D48>=$N$25,0, H48*AVERAGE(AG36:AG47)))","v":178.78872853771389},2000,-10,-100,-100,-3.578166452784501,{"$f":"IF(D48=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B48+1))","v":7.1999999999999994E-4},null,21,41,1035602.8757993073,1000000,-53.999999999999993,-257.5781664527845,0,{"$f":"IF($D48=\"\",\"\",IFERROR(MIN(MAX(-(AG47+J48+I48+W48+V48)/(AO47-AG47),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,3524.8628268843613,3586.580709850783,3618.1361638174844,3616.8634280226543,{"$f":"IF($D48=\"\", \"\", MAX(AF47*(1-$X48),0))","v":3725.223092137493},{"$f":"IF($D48=\"\", \"\", MAX(AG47 + $I48 + $J48 + $W48+$V48, 0))","v":3675.55645359662},1754.1704569225392,1753.9950398768469,1753.8196403728591,35602.875799307294,178.78872853771389,2000,-257.5781664527845,37524.086361392227,0]
[null,2,41,22,"Oct",6.3630597224240235E-2,0.24495362072605653,0.13,{"$f":"IF(D49=\"\", \"\", IF(D49>=$N$25,0, H49*AVERAGE(AH37:AH48)))","v":228.04215939993011},2000,-10,-100,-100,-3.7752128520792154,{"$f":"IF(D49=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B49+1))","v":7.1999999999999994E-4},null,22,41,1037524.0863613922,1000000,-53.999999999999993,-257.77521285207922,0,{"$f":"IF($D49=\"\",\"\",IFERROR(MIN(MAX(-(AH48+J49+I49+W49+V49)/(AO48-AH48),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,3524.8628268843613,3586.580709850783,3618.1361638174844,3616.8634280226543,3725.223092137493,{"$f":"IF($D49=\"\", \"\", MAX(AG48*(1-$X49),0))","v":3675.55645359662},{"$f":"IF($D49=\"\", \"\", MAX(AH48 + $I49 + $J49 + $W49+$V49, 0))","v":3724.4374034703901},1753.9950398768469,1753.8196403728591,37524.086361392227,228.04215939993011,2000,-257.77521285207922,39494.353307940073,0]
[null,2,41,23,"Nov",2.7280868130390431E-2,0.3447771826307906,0.13,{"$f":"IF(D50=\"\", \"\", IF(D50>=$N$25,0, H50*AVERAGE(AI38:AI49)))","v":228.01935518399011},2000,-10,-100,-100,-3.9722372663124066,{"$f":"IF(D50=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B50+1))","v":7.1999999999999994E-4},null,23,41,1039494.3533079401,1000000,-53.999999999999993,-257.97223726631239,0,{"$f":"IF($D50=\"\",\"\",IFERROR(MIN(MAX(-(AI49+J50+I50+W50+V50)/(AO49-AI49),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,3524.8628268843613,3586.580709850783,3618.1361638174844,3616.8634280226543,3725.223092137493,3675.55645359662,{"$f":"IF($D50=\"\", \"\", MAX(AH49*(1-$X50),0))","v":3724.4374034703901},{"$f":"IF($D50=\"\", \"\", MAX(AI49 + $I50 + $J50 + $W50 +$V50, 0))","v":3724.0421577945249},1753.8196403728591,39494.353307940073,228.01935518399011,2000,-257.97223726631239,41464.400425857748,-7.2759576141834259E-12]
[null,2,41,24,"Dec",-3.5763626312220818E-2,0.39143389086282987,0.13,{"$f":"IF(D51=\"\", \"\", IF(D51>=$N$25,0, H51*AVERAGE(AJ39:AJ50)))","v":227.99655324847168},2000,-10,-100,-100,-4.1692396979106219,{"$f":"IF(D51=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B51+1))","v":7.1999999999999994E-4},null,24,41,1041464.4004258577,1000000,-53.999999999999993,-258.1692396979106,0,{"$f":"IF($D51=\"\",\"\",IFERROR(MIN(MAX(-(AJ50+J51+I51+W51+V51)/(AO50-AJ50),0),1),0))","v":0},3499.6442584088218,3499.2942939829809,3515.9399975187785,3524.8628268843613,3586.580709850783,3618.1361638174844,3616.8634280226543,3725.223092137493,3675.55645359662,3724.4374034703901,{"$f":"IF($D51=\"\", \"\", MAX(AI50*(1-$X51),0))","v":3724.0421577945249},{"$f":"IF($D51=\"\", \"\", MAX(AJ50 + $I51 + $J51 + $W51+$V51, 0))","v":3723.6469539234204},41464.400425857748,227.99655324847168,2000,-258.1692396979106,43434.227739408307,0]
[null,{"$f":"IF(D52=\"\",\"\", B51+1)","v":3},42,25,"Jan",-5.6766768858927882E-2,0.29934573097024342,0.13,{"$f":"IF(D52=\"\", \"\", IF(D52>=$N$25,0, H52*AVERAGE(Y40:Y51)))","v":454.95375359314687},2000,-10,-100,-100,-4.388918149300145,{"$f":"IF(D52=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B52+1))","v":8.3000000000000001E-4},{"$f":"IF(D52=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O52, \"No\", \"Yes\"))","v":"No"},25,42,1043434.2277394083,1000000,-62.25,-266.63891814930014,0,{"$f":"IF($D52=\"\",\"\",IFERROR(MIN(MAX(-(Y51+J52+I52+W52+V52)/(AO51-Y51),0),1),0))","v":0},{"$f":"IF($D52=\"\", \"\", MAX($Y51 + $I52 + $J52 + $W52+ $V52, 0))","v":5687.959093852668},3499.2942939829809,3515.9399975187785,3524.8628268843613,3586.580709850783,3618.1361638174844,3616.8634280226543,3725.223092137493,3675.55645359662,3724.4374034703901,3724.0421577945249,{"$f":"IF($D52=\"\", \"\", MAX(AJ51*(1-$X52),0))","v":3723.6469539234204},43434.227739408307,454.95375359314687,2000,-266.63891814930014,45622.542574852152,0]
[null,{"$f":"IF(D53=\"\",\"\",B52)","v":3},42,26,"Feb",2.2756084336524086E-2,0.28358036314250845,0.13,{"$f":"IF(D53=\"\", \"\", IF(D53>=$N$25,0, H53*AVERAGE(Z41:Z52)))","v":454.90825821778753},2000,-10,-100,-100,-4.6077450833069937,{"$f":"IF(D53=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B53+1))","v":8.3000000000000001E-4},null,26,42,1045622.5425748521,1000000,-62.25,-266.85774508330701,0,{"$f":"IF($D53=\"\",\"\",IFERROR(MIN(MAX(-(Z52+J53+I53+W53+V53)/(AO52-Z52),0),1),0))","v":0},{"$f":"IF($D53=\"\", \"\", MAX(Y52*(1-$X53),0))","v":5687.959093852668},{"$f":"IF($D53=\"\", \"\", MAX(Z52 + $I53 + $J53 + $W53 +$V53, 0))","v":5687.3448071174607},3515.9399975187785,3524.8628268843613,3586.580709850783,3618.1361638174844,3616.8634280226543,3725.223092137493,3675.55645359662,3724.4374034703901,3724.0421577945249,3723.6469539234204,45622.542574852152,454.90825821778753,2000,-266.85774508330701,47810.593087986636,0]
[null,3,42,27,"Mar",0.13825027227183537,0.26739253754968262,0.13,{"$f":"IF(D54=\"\", \"\", IF(D54>=$N$25,0, H54*AVERAGE(AA42:AA53)))","v":457.07219967744112},2000,-10,-100,-100,-4.8267665287664085,{"$f":"IF(D54=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B54+1))","v":8.3000000000000001E-4},null,27,42,1047810.5930879866,1000000,-62.25,-267.07676652876637,0,{"$f":"IF($D54=\"\",\"\",IFERROR(MIN(MAX(-(AA53+J54+I54+W54+V54)/(AO53-AA53),0),1),0))","v":0},5687.959093852668,{"$f":"IF($D54=\"\", \"\", MAX(Z53*(1-$X54),0))","v":5687.3448071174607},{"$f":"IF($D54=\"\", \"\", MAX(AA53 + $I54 + $J54 + $W54+$V54, 0))","v":5705.9354306674531},3524.8628268843613,3586.580709850783,3618.1361638174844,3616.8634280226543,3725.223092137493,3675.55645359662,3724.4374034703901,3724.0421577945249,3723.6469539234204,47810.593087986636,457.07219967744112,2000,-267.07676652876637,50000.588521135302,-1.4551915228366852E-11]
[null,3,42,28,"Apr",3.078339332539903E-2,0.36823760338376044,0.13,{"$f":"IF(D55=\"\", \"\", IF(D55>=$N$25,0, H55*AVERAGE(AB43:AB54)))","v":458.23216749496692},2000,-10,-100,-100,-5.045882068863027,{"$f":"IF(D55=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B55+1))","v":8.3000000000000001E-4},null,28,42,1050000.5885211353,1000000,-62.25,-267.29588206886302,0,{"$f":"IF($D55=\"\",\"\",IFERROR(MIN(MAX(-(AB54+J55+I55+W55+V55)/(AO54-AB54),0),1),0))","v":0},5687.959093852668,5687.3448071174607,{"$f":"IF($D55=\"\", \"\", MAX(AA54*(1-$X55),0))","v":5705.9354306674531},{"$f":"IF($D55=\"\", \"\", MAX(AB54 + $I55 + $J55 + $W55+$V55, 0))","v":5715.7991123104657},3586.580709850783,3618.1361638174844,3616.8634280226543,3725.223092137493,3675.55645359662,3724.4374034703901,3724.0421577945249,3723.6469539234204,50000.588521135302,458.23216749496692,2000,-267.29588206886302,52191.524806561414,1.4551915228366852E-11]
[null,3,42,29,"May",-6.6348802517316646E-2,0.36846470955022403,0.13,{"$f":"IF(D56=\"\", \"\", IF(D56>=$N$25,0, H56*AVERAGE(AC44:AC55)))","v":466.2554922806018},2000,-10,-100,-100,-5.2657780298842018,{"$f":"IF(D56=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B56+1))","v":8.3000000000000001E-4},null,29,42,1052191.5248065614,1000000,-62.25,-267.51577802988419,0,{"$f":"IF($D56=\"\",\"\",IFERROR(MIN(MAX(-(AC55+J56+I56+W56+V56)/(AO55-AC55),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,{"$f":"IF($D56=\"\", \"\", MAX(AB55*(1-$X56),0))","v":5715.7991123104657},{"$f":"IF($D56=\"\", \"\", MAX(AC55 + $I56 + $J56 +$W56+$V56, 0))","v":5785.3204241015001},3618.1361638174844,3616.8634280226543,3725.223092137493,3675.55645359662,3724.4374034703901,3724.0421577945249,3723.6469539234204,52191.524806561414,466.2554922806018,2000,-267.51577802988419,54390.264520812125,-7.2759576141834259E-12]
[null,3,42,30,"Jun",2.9398154890684803E-2,0.26522089498265222,0.13,{"$f":"IF(D57=\"\", \"\", IF(D57>=$N$25,0, H57*AVERAGE(AD45:AD56)))","v":470.35770129627309},2000,-10,-100,-100,-5.4860622222108395,{"$f":"IF(D57=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B57+1))","v":8.3000000000000001E-4},null,30,42,1054390.2645208121,1000000,-62.25,-267.73606222221088,0,{"$f":"IF($D57=\"\",\"\",IFERROR(MIN(MAX(-(AD56+J57+I57+W57+V57)/(AO56-AD56),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,5715.7991123104657,{"$f":"IF($D57=\"\", \"\", MAX(AC56*(1-$X57),0))","v":5785.3204241015001},{"$f":"IF($D57=\"\", \"\", MAX(AD56+ $I57 + $J57 + $W57 +$V57, 0))","v":5820.7578028915468},3616.8634280226543,3725.223092137493,3675.55645359662,3724.4374034703901,3724.0421577945249,3723.6469539234204,54390.264520812125,470.35770129627309,2000,-267.73606222221088,56592.886159886199,1.4551915228366852E-11]
[null,3,42,31,"Jul",-3.8173739830794293E-2,0.26766344701292866,0.13,{"$f":"IF(D58=\"\", \"\", IF(D58>=$N$25,0, H58*AVERAGE(AE46:AE57)))","v":470.19224564294507},2000,-10,-100,-100,-5.7063078405529151,{"$f":"IF(D58=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B58+1))","v":8.3000000000000001E-4},null,31,42,1056592.8861598861,1000000,-62.25,-267.95630784055288,0,{"$f":"IF($D58=\"\",\"\",IFERROR(MIN(MAX(-(AE57+J58+I58+W58+V58)/(AO57-AE57),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,5715.7991123104657,5785.3204241015001,{"$f":"IF($D58=\"\", \"\", MAX(AD57*(1-$X58),0))","v":5820.7578028915468},{"$f":"IF($D58=\"\", \"\", MAX(AE57 + $I58 + $J58 + $W58+$V58, 0))","v":5819.0993658250472},3725.223092137493,3675.55645359662,3724.4374034703901,3724.0421577945249,3723.6469539234204,56592.886159886199,470.19224564294507,2000,-267.95630784055288,58795.122097688582,-7.2759576141834259E-12]
[null,3,42,32,"Aug",3.942680421384271E-2,0.19204752576592554,0.13,{"$f":"IF(D59=\"\", \"\", IF(D59>=$N$25,0, H59*AVERAGE(AF47:AF58)))","v":484.27900197787415},2000,-10,-100,-100,-5.927940109966646,{"$f":"IF(D59=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B59+1))","v":8.3000000000000001E-4},null,32,42,1058795.1220976885,1000000,-62.25,-268.17794010996664,0,{"$f":"IF($D59=\"\",\"\",IFERROR(MIN(MAX(-(AF58+J59+I59+W59+V59)/(AO58-AF58),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,5715.7991123104657,5785.3204241015001,5820.7578028915468,{"$f":"IF($D59=\"\", \"\", MAX(AE58*(1-$X59),0))","v":5819.0993658250472},{"$f":"IF($D59=\"\", \"\", MAX(AF58 + $I59 + $J59 + $W59 +$V59, 0))","v":5941.3241540054005},3675.55645359662,3724.4374034703901,3724.0421577945249,3723.6469539234204,58795.122097688582,484.27900197787415,2000,-268.17794010996664,61011.223159556495,7.2759576141834259E-12]
[null,3,42,33,"Sep",-1.0112465161982873E-2,0.24589710304298462,0.13,{"$f":"IF(D60=\"\", \"\", IF(D60>=$N$25,0, H60*AVERAGE(AG48:AG59)))","v":477.82233896756048},2000,-10,-100,-100,-6.1489045498524062,{"$f":"IF(D60=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B60+1))","v":8.3000000000000001E-4},null,33,42,1061011.2231595565,1000000,-62.25,-268.39890454985243,{"$f":"IF(D60=\"\",\"\",IF(D60=$N$25,-(AK60+AL60+J60+V60),IF(OR(C60<$N$5,C60>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D60+120))*(AK60+AL60+V60-$O$20)))))","v":0},{"$f":"IF($D60=\"\",\"\",IFERROR(MIN(MAX(-(AG59+J60+I60+W60+V60)/(AO59-AG59),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,5715.7991123104657,5785.3204241015001,5820.7578028915468,5819.0993658250472,{"$f":"IF($D60=\"\", \"\", MAX(AF59*(1-$X60),0))","v":5941.3241540054005},{"$f":"IF($D60=\"\", \"\", MAX(AG59 + $I60 + $J60 + $W60+$V60, 0))","v":5884.979888014328},3724.4374034703901,3724.0421577945249,3723.6469539234204,61011.223159556495,477.82233896756048,2000,-268.39890454985243,63220.646593974205,0]
[null,3,42,34,"Oct",4.448313955387663E-2,0.13423831749359483,0.13,{"$f":"IF(D61=\"\", \"\", IF(D61>=$N$25,0, H61*AVERAGE(AH49:AH60)))","v":484.17686245115061},2000,-10,-100,-100,-6.3704823456425359,{"$f":"IF(D61=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B61+1))","v":8.3000000000000001E-4},null,34,42,1063220.6465939742,1000000,-62.25,-268.62048234564253,0,{"$f":"IF($D61=\"\",\"\",IFERROR(MIN(MAX(-(AH60+J61+I61+W61+V61)/(AO60-AH60),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,5715.7991123104657,5785.3204241015001,5820.7578028915468,5819.0993658250472,5941.3241540054005,{"$f":"IF($D61=\"\", \"\", MAX(AG60*(1-$X61),0))","v":5884.979888014328},{"$f":"IF($D61=\"\", \"\", MAX(AH60 + $I61 + $J61 + $W61+$V61, 0))","v":5939.9937835758983},3724.0421577945249,3723.6469539234204,63220.646593974205,484.17686245115061,2000,-268.62048234564253,65436.202974079715,-7.2759576141834259E-12]
[null,3,42,35,"Nov",-1.1527506891395789E-3,0.11381978099324463,0.11381978099324463,{"$f":"IF(D62=\"\", \"\", IF(D62>=$N$25,0, H62*AVERAGE(AI50:AI61)))","v":423.86966280978288},2000,-10,-100,-100,-6.5860072636889502,{"$f":"IF(D62=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B62+1))","v":8.3000000000000001E-4},null,35,42,1065436.2029740796,1000000,-62.25,-268.83600726368894,0,{"$f":"IF($D62=\"\",\"\",IFERROR(MIN(MAX(-(AI61+J62+I62+W62+V62)/(AO61-AI61),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,5715.7991123104657,5785.3204241015001,5820.7578028915468,5819.0993658250472,5941.3241540054005,5884.979888014328,{"$f":"IF($D62=\"\", \"\", MAX(AH61*(1-$X62),0))","v":5939.9937835758983},{"$f":"IF($D62=\"\", \"\", MAX(AI61 + $I62 + $J62 + $W62 +$V62, 0))","v":5879.0758133406189},3723.6469539234204,65436.202974079715,423.86966280978288,2000,-268.83600726368894,67591.236629625811,0]
[null,3,42,36,"Dec",6.3061989918190842E-4,8.2990892741824362E-2,8.2990892741824362E-2,{"$f":"IF(D63=\"\", \"\", IF(D63>=$N$25,0, H63*AVERAGE(AJ51:AJ62)))","v":309.02878496147969},2000,-10,-100,-100,-6.7900265414587295,{"$f":"IF(D63=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B63+1))","v":8.3000000000000001E-4},null,36,42,1067591.2366296258,1000000,-62.25,-269.0400265414587,0,{"$f":"IF($D63=\"\",\"\",IFERROR(MIN(MAX(-(AJ62+J63+I63+W63+V63)/(AO62-AJ62),0),1),0))","v":0},5687.959093852668,5687.3448071174607,5705.9354306674531,5715.7991123104657,5785.3204241015001,5820.7578028915468,5819.0993658250472,5941.3241540054005,5884.979888014328,5939.9937835758983,{"$f":"IF($D63=\"\", \"\", MAX(AI62*(1-$X63),0))","v":5879.0758133406189},{"$f":"IF($D63=\"\", \"\", MAX(AJ62 + $I63 + $J63 + $W63+$V63, 0))","v":5763.6357123434409},67591.236629625811,309.02878496147969,2000,-269.0400265414587,69631.22538804583,0]
[null,{"$f":"IF(D64=\"\",\"\", B63+1)","v":4},43,37,"Jan",9.7529820752626437E-2,0.12386742288599328,0.12386742288599328,{"$f":"IF(D64=\"\", \"\", IF(D64>=$N$25,0, H64*AVERAGE(Y52:Y63)))","v":704.55283443647954},2000,-10,-100,-100,-7.0335778222482324,{"$f":"IF(D64=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B64+1))","v":9.3000000000000005E-4},{"$f":"IF(D64=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O64, \"No\", \"Yes\"))","v":"No"},37,43,1069631.2253880459,1000000,-69.750000000000014,-276.78357782224822,0,{"$f":"IF($D64=\"\",\"\",IFERROR(MIN(MAX(-(Y63+J64+I64+W64+V64)/(AO63-Y63),0),1),0))","v":0},{"$f":"IF($D64=\"\", \"\", MAX($Y63 + $I64 + $J64 + $W64+ $V64, 0))","v":8115.7283504668985},5687.3448071174607,5705.9354306674531,5715.7991123104657,5785.3204241015001,5820.7578028915468,5819.0993658250472,5941.3241540054005,5884.979888014328,5939.9937835758983,5879.0758133406189,{"$f":"IF($D64=\"\", \"\", MAX(AJ63*(1-$X64),0))","v":5763.6357123434409},69631.22538804583,704.55283443647954,2000,-276.78357782224822,72058.994644660052,-1.4551915228366852E-11]
[null,{"$f":"IF(D65=\"\",\"\",B64)","v":4},43,38,"Feb",-8.890437889386614E-2,0.30771263189867248,0.13,{"$f":"IF(D65=\"\", \"\", IF(D65>=$N$25,0, H65*AVERAGE(Z53:Z64)))","v":739.35482492527001},2000,-10,-100,-100,-7.2798349469585322,{"$f":"IF(D65=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B65+1))","v":9.3000000000000005E-4},null,38,43,1072058.99464466,1000000,-69.750000000000014,-277.02983494695854,0,{"$f":"IF($D65=\"\",\"\",IFERROR(MIN(MAX(-(Z64+J65+I65+W65+V65)/(AO64-Z64),0),1),0))","v":0},{"$f":"IF($D65=\"\", \"\", MAX(Y64*(1-$X65),0))","v":8115.7283504668985},{"$f":"IF($D65=\"\", \"\", MAX(Z64 + $I65 + $J65 + $W65 +$V65, 0))","v":8149.669797095773},5705.9354306674531,5715.7991123104657,5785.3204241015001,5820.7578028915468,5819.0993658250472,5941.3241540054005,5884.979888014328,5939.9937835758983,5879.0758133406189,5763.6357123434409,72058.994644660052,739.35482492527001,2000,-277.02983494695854,74521.319634638363,0]
[null,4,43,39,"Mar",-3.9505788759544594E-2,0.16494174010313367,0.13,{"$f":"IF(D66=\"\", \"\", IF(D66>=$N$25,0, H66*AVERAGE(AA54:AA65)))","v":741.77160598676869},2000,-10,-100,-100,-7.5263091240625135,{"$f":"IF(D66=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B66+1))","v":9.3000000000000005E-4},null,39,43,1074521.3196346383,1000000,-69.750000000000014,-277.27630912406255,0,{"$f":"IF($D66=\"\",\"\",IFERROR(MIN(MAX(-(AA65+J66+I66+W66+V66)/(AO65-AA65),0),1),0))","v":0},8115.7283504668985,{"$f":"IF($D66=\"\", \"\", MAX(Z65*(1-$X66),0))","v":8149.669797095773},{"$f":"IF($D66=\"\", \"\", MAX(AA65 + $I66 + $J66 + $W66+$V66, 0))","v":8170.4307275301589},5715.7991123104657,5785.3204241015001,5820.7578028915468,5819.0993658250472,5941.3241540054005,5884.979888014328,5939.9937835758983,5879.0758133406189,5763.6357123434409,74521.319634638363,741.77160598676869,2000,-277.27630912406255,76985.814931501067,0]
[null,4,43,40,"Apr",5.9908999930890244E-2,-1.6982622311883966E-2,0,{"$f":"IF(D67=\"\", \"\", IF(D67>=$N$25,0, H67*AVERAGE(AB55:AB66)))","v":0},2000,-10,-100,-100,-7.6985814931501073,{"$f":"IF(D67=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B67+1))","v":9.3000000000000005E-4},null,40,43,1076985.8149315012,1000000,-69.750000000000014,-277.44858149315013,0,{"$f":"IF($D67=\"\",\"\",IFERROR(MIN(MAX(-(AB66+J67+I67+W67+V67)/(AO66-AB66),0),1),0))","v":0},8115.7283504668985,8149.669797095773,{"$f":"IF($D67=\"\", \"\", MAX(AA66*(1-$X67),0))","v":8170.4307275301589},{"$f":"IF($D67=\"\", \"\", MAX(AB66 + $I67 + $J67 + $W67+$V67, 0))","v":7438.3505308173153},5785.3204241015001,5820.7578028915468,5819.0993658250472,5941.3241540054005,5884.979888014328,5939.9937835758983,5879.0758133406189,5763.6357123434409,76985.814931501067,0,2000,-277.44858149315013,78708.366350007927,1.4551915228366852E-11]
[null,4,43,41,"May",-9.7360482161092318E-3,1.0793317438696937E-2,1.0793317438696937E-2,{"$f":"IF(D68=\"\", \"\", IF(D68>=$N$25,0, H68*AVERAGE(AC56:AC67)))","v":62.442799821904259},2000,-10,-100,-100,-7.8770809149829839,{"$f":"IF(D68=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B68+1))","v":9.3000000000000005E-4},null,41,43,1078708.3663500079,1000000,-69.750000000000014,-277.62708091498303,0,{"$f":"IF($D68=\"\",\"\",IFERROR(MIN(MAX(-(AC67+J68+I68+W68+V68)/(AO67-AC67),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,{"$f":"IF($D68=\"\", \"\", MAX(AB67*(1-$X68),0))","v":7438.3505308173153},{"$f":"IF($D68=\"\", \"\", MAX(AC67 + $I68 + $J68 +$W68+$V68, 0))","v":7570.1361430084216},5820.7578028915468,5819.0993658250472,5941.3241540054005,5884.979888014328,5939.9937835758983,5879.0758133406189,5763.6357123434409,78708.366350007927,62.442799821904259,2000,-277.62708091498303,80493.182068914844,0]
[null,4,43,42,"Jun",3.9908796549489187E-2,7.2083651434675655E-2,7.2083651434675655E-2,{"$f":"IF(D69=\"\", \"\", IF(D69>=$N$25,0, H69*AVERAGE(AD57:AD68)))","v":419.58147654930269},2000,-10,-100,-100,-8.0912763545464141,{"$f":"IF(D69=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B69+1))","v":9.3000000000000005E-4},null,42,43,1080493.1820689149,1000000,-69.750000000000014,-277.84127635454644,0,{"$f":"IF($D69=\"\",\"\",IFERROR(MIN(MAX(-(AD68+J69+I69+W69+V69)/(AO68-AD68),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,7438.3505308173153,{"$f":"IF($D69=\"\", \"\", MAX(AC68*(1-$X69),0))","v":7570.1361430084216},{"$f":"IF($D69=\"\", \"\", MAX(AD68+ $I69 + $J69 + $W69 +$V69, 0))","v":7962.4980030863035},5819.0993658250472,5941.3241540054005,5884.979888014328,5939.9937835758983,5879.0758133406189,5763.6357123434409,80493.182068914844,419.58147654930269,2000,-277.84127635454644,82634.922269109607,1.4551915228366852E-11]
[null,4,43,43,"Jul",-3.1185335653668718E-2,8.3030132186517225E-2,8.3030132186517225E-2,{"$f":"IF(D70=\"\", \"\", IF(D70>=$N$25,0, H70*AVERAGE(AE58:AE69)))","v":483.16058955093206},2000,-10,-100,-100,-8.3118082858660536,{"$f":"IF(D70=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B70+1))","v":9.3000000000000005E-4},null,43,43,1082634.9222691096,1000000,-69.750000000000014,-278.06180828586605,0,{"$f":"IF($D70=\"\",\"\",IFERROR(MIN(MAX(-(AE69+J70+I70+W70+V70)/(AO69-AE69),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,7438.3505308173153,7570.1361430084216,{"$f":"IF($D70=\"\", \"\", MAX(AD69*(1-$X70),0))","v":7962.4980030863035},{"$f":"IF($D70=\"\", \"\", MAX(AE69 + $I70 + $J70 + $W70+$V70, 0))","v":8024.1981470901128},5941.3241540054005,5884.979888014328,5939.9937835758983,5879.0758133406189,5763.6357123434409,82634.922269109607,483.16058955093206,2000,-278.06180828586605,84840.021050374678,1.4551915228366852E-11]
[null,4,43,44,"Aug",-2.9307701738253013E-2,9.0899175290407364E-2,9.0899175290407364E-2,{"$f":"IF(D71=\"\", \"\", IF(D71>=$N$25,0, H71*AVERAGE(AF59:AF70)))","v":540.06146573206809},2000,-10,-100,-100,-8.538008251610675,{"$f":"IF(D71=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B71+1))","v":9.3000000000000005E-4},null,44,43,1084840.0210503747,1000000,-69.750000000000014,-278.28800825161068,0,{"$f":"IF($D71=\"\",\"\",IFERROR(MIN(MAX(-(AF70+J71+I71+W71+V71)/(AO70-AF70),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,7438.3505308173153,7570.1361430084216,7962.4980030863035,{"$f":"IF($D71=\"\", \"\", MAX(AE70*(1-$X71),0))","v":8024.1981470901128},{"$f":"IF($D71=\"\", \"\", MAX(AF70 + $I71 + $J71 + $W71 +$V71, 0))","v":8203.0976114858586},5884.979888014328,5939.9937835758983,5879.0758133406189,5763.6357123434409,84840.021050374678,540.06146573206809,2000,-278.28800825161068,87101.794507855142,0]
[null,4,43,45,"Sep",-3.6569646050671756E-2,1.8760939530894527E-2,1.8760939530894527E-2,{"$f":"IF(D72=\"\", \"\", IF(D72>=$N$25,0, H72*AVERAGE(AG60:AG71)))","v":110.40775181956725},2000,-10,-100,-100,-8.7212202259674712,{"$f":"IF(D72=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B72+1))","v":9.3000000000000005E-4},null,45,43,1087101.7945078551,1000000,-69.750000000000014,-278.4712202259675,0,{"$f":"IF($D72=\"\",\"\",IFERROR(MIN(MAX(-(AG71+J72+I72+W72+V72)/(AO71-AG71),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,7438.3505308173153,7570.1361430084216,7962.4980030863035,8024.1981470901128,{"$f":"IF($D72=\"\", \"\", MAX(AF71*(1-$X72),0))","v":8203.0976114858586},{"$f":"IF($D72=\"\", \"\", MAX(AG71 + $I72 + $J72 + $W72+$V72, 0))","v":7716.9164196079273},5939.9937835758983,5879.0758133406189,5763.6357123434409,87101.794507855142,110.40775181956725,2000,-278.4712202259675,88933.731039448729,-1.4551915228366852E-11]
[null,4,43,46,"Oct",-3.5852968994016667E-2,-8.4679541675289904E-3,0,{"$f":"IF(D73=\"\", \"\", IF(D73>=$N$25,0, H73*AVERAGE(AH61:AH72)))","v":0},2000,-10,-100,-100,-8.8933731039448727,{"$f":"IF(D73=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B73+1))","v":9.3000000000000005E-4},null,46,43,1088933.7310394486,1000000,-69.750000000000014,-278.6433731039449,0,{"$f":"IF($D73=\"\",\"\",IFERROR(MIN(MAX(-(AH72+J73+I73+W73+V73)/(AO72-AH72),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,7438.3505308173153,7570.1361430084216,7962.4980030863035,8024.1981470901128,8203.0976114858586,{"$f":"IF($D73=\"\", \"\", MAX(AG72*(1-$X73),0))","v":7716.9164196079273},{"$f":"IF($D73=\"\", \"\", MAX(AH72 + $I73 + $J73 + $W73+$V73, 0))","v":7661.3504104719532},5879.0758133406189,5763.6357123434409,88933.731039448729,0,2000,-278.6433731039449,90655.087666344771,-1.4551915228366852E-11]
[null,4,43,47,"Nov",9.5145947147507098E-2,-8.4731345165621197E-2,0,{"$f":"IF(D74=\"\", \"\", IF(D74>=$N$25,0, H74*AVERAGE(AI62:AI73)))","v":0},2000,-10,-100,-100,-9.065508766634478,{"$f":"IF(D74=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B74+1))","v":9.3000000000000005E-4},null,47,43,1090655.0876663448,1000000,-69.750000000000014,-278.81550876663448,0,{"$f":"IF($D74=\"\",\"\",IFERROR(MIN(MAX(-(AI73+J74+I74+W74+V74)/(AO73-AI73),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,7438.3505308173153,7570.1361430084216,7962.4980030863035,8024.1981470901128,8203.0976114858586,7716.9164196079273,{"$f":"IF($D74=\"\", \"\", MAX(AH73*(1-$X74),0))","v":7661.3504104719532},{"$f":"IF($D74=\"\", \"\", MAX(AI73 + $I74 + $J74 + $W74 +$V74, 0))","v":7600.2603045739843},5763.6357123434409,90655.087666344771,0,2000,-278.81550876663448,92376.272157578132,0]
[null,4,43,48,"Dec",6.8122806258694893E-2,3.5095542232090882E-3,3.5095542232090882E-3,{"$f":"IF(D75=\"\", \"\", IF(D75>=$N$25,0, H75*AVERAGE(AJ63:AJ74)))","v":20.227792055293648},2000,-10,-100,-100,-9.2396499949633419,{"$f":"IF(D75=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B75+1))","v":9.3000000000000005E-4},null,48,43,1092376.272157578,1000000,-69.750000000000014,-278.98964999496337,0,{"$f":"IF($D75=\"\",\"\",IFERROR(MIN(MAX(-(AJ74+J75+I75+W75+V75)/(AO74-AJ74),0),1),0))","v":0},8115.7283504668985,8149.669797095773,8170.4307275301589,7438.3505308173153,7570.1361430084216,7962.4980030863035,8024.1981470901128,8203.0976114858586,7716.9164196079273,7661.3504104719532,{"$f":"IF($D75=\"\", \"\", MAX(AI74*(1-$X75),0))","v":7600.2603045739843},{"$f":"IF($D75=\"\", \"\", MAX(AJ74 + $I75 + $J75 + $W75+$V75, 0))","v":7504.8738544037706},92376.272157578132,20.227792055293648,2000,-278.98964999496337,94117.510299638467,1.4551915228366852E-11]
[null,{"$f":"IF(D76=\"\",\"\", B75+1)","v":5},44,49,"Jan",-2.8351618432613558E-2,7.1195923698899488E-2,7.1195923698899488E-2,{"$f":"IF(D76=\"\", \"\", IF(D76>=$N$25,0, H76*AVERAGE(Y64:Y75)))","v":577.80677640083672},2000,-10,-100,-100,-9.4695317076039309,{"$f":"IF(D76=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B76+1))","v":1.06E-3},{"$f":"IF(D76=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O76, \"No\", \"Yes\"))","v":"No"},49,44,1094117.5102996384,1000000,-79.5,-288.96953170760389,0,{"$f":"IF($D76=\"\",\"\",IFERROR(MIN(MAX(-(Y75+J76+I76+W76+V76)/(AO75-Y75),0),1),0))","v":0},{"$f":"IF($D76=\"\", \"\", MAX($Y75 + $I76 + $J76 + $W76+ $V76, 0))","v":10404.565595160131},8149.669797095773,8170.4307275301589,7438.3505308173153,7570.1361430084216,7962.4980030863035,8024.1981470901128,8203.0976114858586,7716.9164196079273,7661.3504104719532,7600.2603045739843,{"$f":"IF($D76=\"\", \"\", MAX(AJ75*(1-$X76),0))","v":7504.8738544037706},94117.510299638467,577.80677640083672,2000,-288.96953170760389,96406.3475443317,1.4551915228366852E-11]
[null,{"$f":"IF(D77=\"\",\"\",B76)","v":5},44,50,"Feb",-9.3304946488025536E-2,-5.1665143011899728E-2,0,{"$f":"IF(D77=\"\", \"\", IF(D77>=$N$25,0, H77*AVERAGE(Z65:Z76)))","v":0},2000,-10,-100,-100,-9.6406347544331705,{"$f":"IF(D77=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B77+1))","v":1.06E-3},null,50,44,1096406.3475443318,1000000,-79.5,-289.14063475443317,0,{"$f":"IF($D77=\"\",\"\",IFERROR(MIN(MAX(-(Z76+J77+I77+W77+V77)/(AO76-Z76),0),1),0))","v":0},{"$f":"IF($D77=\"\", \"\", MAX(Y76*(1-$X77),0))","v":10404.565595160131},{"$f":"IF($D77=\"\", \"\", MAX(Z76 + $I77 + $J77 + $W77 +$V77, 0))","v":9860.5291623413395},8170.4307275301589,7438.3505308173153,7570.1361430084216,7962.4980030863035,8024.1981470901128,8203.0976114858586,7716.9164196079273,7661.3504104719532,7600.2603045739843,7504.8738544037706,96406.3475443317,0,2000,-289.14063475443317,98117.206909577275,1.4551915228366852E-11]
[null,5,44,51,"Mar",-2.4155617996414219E-2,-5.6245575123961999E-2,0,{"$f":"IF(D78=\"\", \"\", IF(D78>=$N$25,0, H78*AVERAGE(AA66:AA77)))","v":0},2000,-10,-100,-100,-9.8117206909577277,{"$f":"IF(D78=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B78+1))","v":1.06E-3},null,51,44,1098117.2069095774,1000000,-79.5,-289.31172069095771,0,{"$f":"IF($D78=\"\",\"\",IFERROR(MIN(MAX(-(AA77+J78+I78+W78+V78)/(AO77-AA77),0),1),0))","v":0},10404.565595160131,{"$f":"IF($D78=\"\", \"\", MAX(Z77*(1-$X78),0))","v":9860.5291623413395},{"$f":"IF($D78=\"\", \"\", MAX(AA77 + $I78 + $J78 + $W78+$V78, 0))","v":9881.1190068392007},7438.3505308173153,7570.1361430084216,7962.4980030863035,8024.1981470901128,8203.0976114858586,7716.9164196079273,7661.3504104719532,7600.2603045739843,7504.8738544037706,98117.206909577275,0,2000,-289.31172069095771,99827.895188886323,0]
[null,5,44,52,"Apr",-3.6440227723659293E-3,-4.1162931823490623E-2,0,{"$f":"IF(D79=\"\", \"\", IF(D79>=$N$25,0, H79*AVERAGE(AB67:AB78)))","v":0},2000,-10,-100,-100,-9.982789518888632,{"$f":"IF(D79=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B79+1))","v":1.06E-3},null,52,44,1099827.8951888862,1000000,-79.5,-289.48278951888864,0,{"$f":"IF($D79=\"\",\"\",IFERROR(MIN(MAX(-(AB78+J79+I79+W79+V79)/(AO78-AB78),0),1),0))","v":0},10404.565595160131,9860.5291623413395,{"$f":"IF($D79=\"\", \"\", MAX(AA78*(1-$X79),0))","v":9881.1190068392007},{"$f":"IF($D79=\"\", \"\", MAX(AB78 + $I79 + $J79 + $W79+$V79, 0))","v":9148.8677412984271},7570.1361430084216,7962.4980030863035,8024.1981470901128,8203.0976114858586,7716.9164196079273,7661.3504104719532,7600.2603045739843,7504.8738544037706,99827.895188886323,0,2000,-289.48278951888864,101538.41239936743,0]
[null,5,44,53,"May",-2.0566511205031238E-2,-9.8655597671708617E-2,0,{"$f":"IF(D80=\"\", \"\", IF(D80>=$N$25,0, H80*AVERAGE(AC68:AC79)))","v":0},2000,-10,-100,-100,-10.153841239936744,{"$f":"IF(D80=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B80+1))","v":1.06E-3},null,53,44,1101538.4123993674,1000000,-79.5,-289.65384123993675,0,{"$f":"IF($D80=\"\",\"\",IFERROR(MIN(MAX(-(AC79+J80+I80+W80+V80)/(AO79-AC79),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,{"$f":"IF($D80=\"\", \"\", MAX(AB79*(1-$X80),0))","v":9148.8677412984271},{"$f":"IF($D80=\"\", \"\", MAX(AC79 + $I80 + $J80 +$W80+$V80, 0))","v":9280.4823017684848},7962.4980030863035,8024.1981470901128,8203.0976114858586,7716.9164196079273,7661.3504104719532,7600.2603045739843,7504.8738544037706,101538.41239936743,0,2000,-289.65384123993675,103248.75855812749,0]
[null,5,44,54,"Jun",-4.0569931366306336E-2,-0.10851355238378635,0,{"$f":"IF(D81=\"\", \"\", IF(D81>=$N$25,0, H81*AVERAGE(AD69:AD80)))","v":0},2000,-10,-100,-100,-10.324875855812749,{"$f":"IF(D81=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B81+1))","v":1.06E-3},null,54,44,1103248.7585581276,1000000,-79.5,-289.82487585581276,0,{"$f":"IF($D81=\"\",\"\",IFERROR(MIN(MAX(-(AD80+J81+I81+W81+V81)/(AO80-AD80),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,9148.8677412984271,{"$f":"IF($D81=\"\", \"\", MAX(AC80*(1-$X81),0))","v":9280.4823017684848},{"$f":"IF($D81=\"\", \"\", MAX(AD80+ $I81 + $J81 + $W81 +$V81, 0))","v":9672.6731272304914},8024.1981470901128,8203.0976114858586,7716.9164196079273,7661.3504104719532,7600.2603045739843,7504.8738544037706,103248.75855812749,0,2000,-289.82487585581276,104958.93368227167,0]
[null,5,44,55,"Jul",-3.0594666474605334E-2,-0.17750584814701365,0,{"$f":"IF(D82=\"\", \"\", IF(D82>=$N$25,0, H82*AVERAGE(AE70:AE81)))","v":0},2000,-10,-100,-100,-10.495893368227168,{"$f":"IF(D82=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B82+1))","v":1.06E-3},null,55,44,1104958.9336822717,1000000,-79.5,-289.99589336822714,0,{"$f":"IF($D82=\"\",\"\",IFERROR(MIN(MAX(-(AE81+J82+I82+W82+V82)/(AO81-AE81),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,9148.8677412984271,9280.4823017684848,{"$f":"IF($D82=\"\", \"\", MAX(AD81*(1-$X82),0))","v":9672.6731272304914},{"$f":"IF($D82=\"\", \"\", MAX(AE81 + $I82 + $J82 + $W82+$V82, 0))","v":9734.2022537218854},8203.0976114858586,7716.9164196079273,7661.3504104719532,7600.2603045739843,7504.8738544037706,104958.93368227167,0,2000,-289.99589336822714,106668.93778890345,0]
[null,5,44,56,"Aug",-2.3448622030279864E-2,-0.17700438799850593,0,{"$f":"IF(D83=\"\", \"\", IF(D83>=$N$25,0, H83*AVERAGE(AF71:AF82)))","v":0},2000,-10,-100,-100,-10.666893778890346,{"$f":"IF(D83=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B83+1))","v":1.06E-3},null,56,44,1106668.9377889035,1000000,-79.5,-290.16689377889031,0,{"$f":"IF($D83=\"\",\"\",IFERROR(MIN(MAX(-(AF82+J83+I83+W83+V83)/(AO82-AF82),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,9148.8677412984271,9280.4823017684848,9672.6731272304914,{"$f":"IF($D83=\"\", \"\", MAX(AE82*(1-$X83),0))","v":9734.2022537218854},{"$f":"IF($D83=\"\", \"\", MAX(AF82 + $I83 + $J83 + $W83 +$V83, 0))","v":9912.9307177069677},7716.9164196079273,7661.3504104719532,7600.2603045739843,7504.8738544037706,106668.93778890345,0,2000,-290.16689377889031,108378.77089512456,0]
[null,5,44,57,"Sep",5.059552652959922E-2,-0.1720368025971758,0,{"$f":"IF(D84=\"\", \"\", IF(D84>=$N$25,0, H84*AVERAGE(AG72:AG83)))","v":0},2000,-10,-100,-100,-10.837877089512457,{"$f":"IF(D84=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B84+1))","v":1.06E-3},null,57,44,1108378.7708951246,1000000,-79.5,-290.33787708951246,0,{"$f":"IF($D84=\"\",\"\",IFERROR(MIN(MAX(-(AG83+J84+I84+W84+V84)/(AO83-AG83),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,9148.8677412984271,9280.4823017684848,9672.6731272304914,9734.2022537218854,{"$f":"IF($D84=\"\", \"\", MAX(AF83*(1-$X84),0))","v":9912.9307177069677},{"$f":"IF($D84=\"\", \"\", MAX(AG83 + $I84 + $J84 + $W84+$V84, 0))","v":9426.5785425184149},7661.3504104719532,7600.2603045739843,7504.8738544037706,108378.77089512456,0,2000,-290.33787708951246,110088.43301803505,0]
[null,5,44,58,"Oct",7.6714363183177561E-3,-9.7127853864254821E-2,0,{"$f":"IF(D85=\"\", \"\", IF(D85>=$N$25,0, H85*AVERAGE(AH73:AH84)))","v":0},2000,-10,-100,-100,-11.008843301803505,{"$f":"IF(D85=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B85+1))","v":1.06E-3},null,58,44,1110088.433018035,1000000,-79.5,-290.50884330180349,0,{"$f":"IF($D85=\"\",\"\",IFERROR(MIN(MAX(-(AH84+J85+I85+W85+V85)/(AO84-AH84),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,9148.8677412984271,9280.4823017684848,9672.6731272304914,9734.2022537218854,9912.9307177069677,{"$f":"IF($D85=\"\", \"\", MAX(AG84*(1-$X85),0))","v":9426.5785425184149},{"$f":"IF($D85=\"\", \"\", MAX(AH84 + $I85 + $J85 + $W85+$V85, 0))","v":9370.8415671701514},7600.2603045739843,7504.8738544037706,110088.43301803505,0,2000,-290.50884330180349,111797.92417473326,1.4551915228366852E-11]
[null,5,44,59,"Nov",1.1944003655809806E-2,-5.6369575334239252E-2,0,{"$f":"IF(D86=\"\", \"\", IF(D86>=$N$25,0, H86*AVERAGE(AI74:AI85)))","v":0},2000,-10,-100,-100,-11.179792417473326,{"$f":"IF(D86=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B86+1))","v":1.06E-3},null,59,44,1111797.9241747332,1000000,-79.5,-290.67979241747332,0,{"$f":"IF($D86=\"\",\"\",IFERROR(MIN(MAX(-(AI85+J86+I86+W86+V86)/(AO85-AI85),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,9148.8677412984271,9280.4823017684848,9672.6731272304914,9734.2022537218854,9912.9307177069677,9426.5785425184149,{"$f":"IF($D86=\"\", \"\", MAX(AH85*(1-$X86),0))","v":9370.8415671701514},{"$f":"IF($D86=\"\", \"\", MAX(AI85 + $I86 + $J86 + $W86 +$V86, 0))","v":9309.5805121565118},7504.8738544037706,111797.92417473326,0,2000,-290.67979241747332,113507.24438231578,0]
[null,5,44,60,"Dec",4.1618023954522083E-2,-0.12806037186650432,0,{"$f":"IF(D87=\"\", \"\", IF(D87>=$N$25,0, H87*AVERAGE(AJ75:AJ86)))","v":0},2000,-10,-100,-100,-11.350724438231579,{"$f":"IF(D87=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B87+1))","v":1.06E-3},null,60,44,1113507.2443823158,1000000,-79.5,-290.85072443823157,0,{"$f":"IF($D87=\"\",\"\",IFERROR(MIN(MAX(-(AJ86+J87+I87+W87+V87)/(AO86-AJ86),0),1),0))","v":0},10404.565595160131,9860.5291623413395,9881.1190068392007,9148.8677412984271,9280.4823017684848,9672.6731272304914,9734.2022537218854,9912.9307177069677,9426.5785425184149,9370.8415671701514,{"$f":"IF($D87=\"\", \"\", MAX(AI86*(1-$X87),0))","v":9309.5805121565118},{"$f":"IF($D87=\"\", \"\", MAX(AJ86 + $I87 + $J87 + $W87+$V87, 0))","v":9214.0231299655388},113507.24438231578,0,2000,-290.85072443823157,115216.39365787755,0]
[null,{"$f":"IF(D88=\"\",\"\", B87+1)","v":6},45,61,"Jan",-8.2229313052740241E-3,-0.14969699444458517,0,{"$f":"IF(D88=\"\", \"\", IF(D88>=$N$25,0, H88*AVERAGE(Y76:Y87)))","v":0},2000,-10,-100,-100,-11.521639365787756,{"$f":"IF(D88=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B88+1))","v":1.25E-3},{"$f":"IF(D88=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O88, \"No\", \"Yes\"))","v":"No"},61,45,1115216.3936578776,1000000,-93.750000000000014,-305.27163936578779,0,{"$f":"IF($D88=\"\",\"\",IFERROR(MIN(MAX(-(Y87+J88+I88+W88+V88)/(AO87-Y87),0),1),0))","v":0},{"$f":"IF($D88=\"\", \"\", MAX($Y87 + $I88 + $J88 + $W88+ $V88, 0))","v":12099.293955794343},9860.5291623413395,9881.1190068392007,9148.8677412984271,9280.4823017684848,9672.6731272304914,9734.2022537218854,9912.9307177069677,9426.5785425184149,9370.8415671701514,9309.5805121565118,{"$f":"IF($D88=\"\", \"\", MAX(AJ87*(1-$X88),0))","v":9214.0231299655388},115216.39365787755,0,2000,-305.27163936578779,116911.12201851176,0]
[null,{"$f":"IF(D89=\"\",\"\",B88)","v":6},45,62,"Feb",-5.7891752888441575E-2,-0.13208210053136538,0,{"$f":"IF(D89=\"\", \"\", IF(D89>=$N$25,0, H89*AVERAGE(Z77:Z88)))","v":0},2000,-10,-100,-100,-11.691112201851176,{"$f":"IF(D89=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B89+1))","v":1.25E-3},null,62,45,1116911.1220185119,1000000,-93.750000000000014,-305.44111220185118,0,{"$f":"IF($D89=\"\",\"\",IFERROR(MIN(MAX(-(Z88+J89+I89+W89+V89)/(AO88-Z88),0),1),0))","v":0},{"$f":"IF($D89=\"\", \"\", MAX(Y88*(1-$X89),0))","v":12099.293955794343},{"$f":"IF($D89=\"\", \"\", MAX(Z88 + $I89 + $J89 + $W89 +$V89, 0))","v":11555.088050139488},9881.1190068392007,9148.8677412984271,9280.4823017684848,9672.6731272304914,9734.2022537218854,9912.9307177069677,9426.5785425184149,9370.8415671701514,9309.5805121565118,9214.0231299655388,116911.12201851176,0,2000,-305.44111220185118,118605.68090630991,0]
[null,6,45,63,"Mar",-2.9361175980801542E-3,-9.8183443553613303E-2,0,{"$f":"IF(D90=\"\", \"\", IF(D90>=$N$25,0, H90*AVERAGE(AA78:AA89)))","v":0},2000,-10,-100,-100,-11.860568090630991,{"$f":"IF(D90=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B90+1))","v":1.25E-3},null,63,45,1118605.68090631,1000000,-93.750000000000014,-305.61056809063098,0,{"$f":"IF($D90=\"\",\"\",IFERROR(MIN(MAX(-(AA89+J90+I90+W90+V90)/(AO89-AA89),0),1),0))","v":0},12099.293955794343,{"$f":"IF($D90=\"\", \"\", MAX(Z89*(1-$X90),0))","v":11555.088050139488},{"$f":"IF($D90=\"\", \"\", MAX(AA89 + $I90 + $J90 + $W90+$V90, 0))","v":11575.508438748569},9148.8677412984271,9280.4823017684848,9672.6731272304914,9734.2022537218854,9912.9307177069677,9426.5785425184149,9370.8415671701514,9309.5805121565118,9214.0231299655388,118605.68090630991,0,2000,-305.61056809063098,120300.07033821927,0]
[null,6,45,64,"Apr",5.5037197495448699E-2,-7.857366034263813E-2,0,{"$f":"IF(D91=\"\", \"\", IF(D91>=$N$25,0, H91*AVERAGE(AB79:AB90)))","v":0},2000,-10,-100,-100,-12.030007033821928,{"$f":"IF(D91=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B91+1))","v":1.25E-3},null,64,45,1120300.0703382192,1000000,-93.750000000000014,-305.78000703382196,0,{"$f":"IF($D91=\"\",\"\",IFERROR(MIN(MAX(-(AB90+J91+I91+W91+V91)/(AO90-AB90),0),1),0))","v":0},12099.293955794343,11555.088050139488,{"$f":"IF($D91=\"\", \"\", MAX(AA90*(1-$X91),0))","v":11575.508438748569},{"$f":"IF($D91=\"\", \"\", MAX(AB90 + $I91 + $J91 + $W91+$V91, 0))","v":10843.087734264605},9280.4823017684848,9672.6731272304914,9734.2022537218854,9912.9307177069677,9426.5785425184149,9370.8415671701514,9309.5805121565118,9214.0231299655388,120300.07033821927,0,2000,-305.78000703382196,121994.29033118545,0]
[null,6,45,65,"May",-3.6642846833334478E-2,-2.4305483873770628E-2,0,{"$f":"IF(D92=\"\", \"\", IF(D92>=$N$25,0, H92*AVERAGE(AC80:AC91)))","v":0},2000,{"$f":"IF(D92=\"\",\"\",IF(D92>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D92=\"\",\"\",IF(D92>=$N$25, 0,-$I$20*J92))","v":-100},-100,{"$f":"IF(D92=\"\",\"\",IF(D92>=$N$25, 0,-$L$20*(AK92+AL92)))","v":-12.199429033118545},{"$f":"IF(D92=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B92+1))","v":1.25E-3},null,{"$f":"D92","v":65},{"$f":"C92","v":45},{"$f":"IF(D92=\"\",\"\",IF(D92>$N$25, 0,$H$20+AK92))","v":1121994.2903311853},{"$f":"IF(D92=\"\",\"\",IF(D92>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D92=\"\",\"\",IF(D92>=$N$25, 0,-$M$20*O92*T92/12))","v":-93.750000000000014},{"$f":"IF(D92=\"\",\"\",IF(D92>=$N$25, 0,SUM(L92:N92)+U92))","v":-305.94942903311858},{"$f":"IF(D92=\"\",\"\",IF(D92=$N$25,-(AK92+AL92+J92+V92),IF(OR(C92<$N$5,C92>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D92+120))*(AK92+AL92+V92-$O$20)))))","v":0},{"$f":"IF($D92=\"\",\"\",IFERROR(MIN(MAX(-(AC91+J92+I92+W92+V92)/(AO91-AC91),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,{"$f":"IF($D92=\"\", \"\", MAX(AB91*(1-$X92),0))","v":10843.087734264605},{"$f":"IF($D92=\"\", \"\", MAX(AC91 + $I92 + $J92 +$W92+$V92, 0))","v":10974.532872735366},9672.6731272304914,9734.2022537218854,9912.9307177069677,9426.5785425184149,9370.8415671701514,9309.5805121565118,9214.0231299655388,121994.29033118545,{"$f":"I92","v":0},2000,{"$f":"V92","v":-305.94942903311858},123688.34090215234,{"$f":"IF(D92=\"\",\"\",IF(D92=$N$25,AO92-SUM(AK92:AN92)-$H$20,AO92-SUM(AK92:AN92)))","v":1.4551915228366852E-11}]
[null,6,45,66,"Jun",{"$f":"IF($D93 = \"\", \"\",IF(D93>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":6.6492057546262529E-2},-4.0320448331682912E-2,0,{"$f":"IF(D93=\"\", \"\", IF(D93>=$N$25,0, H93*AVERAGE(AD81:AD92)))","v":0},2000,-10,-100,-100,-12.368834090215234,{"$f":"IF(D93=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B93+1))","v":1.25E-3},null,66,45,1123688.3409021522,1000000,-93.750000000000014,-306.11883409021527,0,{"$f":"IF($D93=\"\",\"\",IFERROR(MIN(MAX(-(AD92+J93+I93+W93+V93)/(AO92-AD92),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,10843.087734264605,{"$f":"IF($D93=\"\", \"\", MAX(AC92*(1-$X93),0))","v":10974.532872735366},{"$f":"IF($D93=\"\", \"\", MAX(AD92+ $I93 + $J93 + $W93 +$V93, 0))","v":11366.554293140276},9734.2022537218854,9912.9307177069677,9426.5785425184149,9370.8415671701514,9309.5805121565118,9214.0231299655388,123688.34090215234,0,{"$f":"IF($D93=\"\",\"\",IF(D93=$N$25,$J93+$W93-$AO93-$H$20,$J93+$W93))","v":2000},-306.11883409021527,{"$f":"IF(D93 = \"\", \"\", SUM(Y93:AJ93))","v":125382.22206806212},0]
[null,6,45,{"$f":"IF($C94=\"\", \"\", $D93+1)","v":67},"Jul",3.7051203501903267E-2,6.6769380181457061E-2,6.6769380181457061E-2,{"$f":"IF(D94=\"\", \"\", IF(D94>=$N$25,0, H94*AVERAGE(AE82:AE93)))","v":649.94665104195269},2000,-10,-100,-100,-12.603216871910409,{"$f":"IF(D94=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B94+1))","v":1.25E-3},null,67,45,1125382.2220680621,1000000,-93.750000000000014,-306.35321687191043,0,{"$f":"IF($D94=\"\",\"\",IFERROR(MIN(MAX(-(AE93+J94+I94+W94+V94)/(AO93-AE93),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,10843.087734264605,10974.532872735366,{"$f":"IF($D94=\"\", \"\", MAX(AD93*(1-$X94),0))","v":11366.554293140276},{"$f":"IF($D94=\"\", \"\", MAX(AE93 + $I94 + $J94 + $W94+$V94, 0))","v":12077.795687891929},9912.9307177069677,9426.5785425184149,9370.8415671701514,9309.5805121565118,9214.0231299655388,125382.22206806212,649.94665104195269,2000,-306.35321687191043,127725.81550223216,-1.4551915228366852E-11]
[null,6,45,68,"Aug",-6.332146169509909E-3,0.14120939024850077,0.13,{"$f":"IF(D95=\"\", \"\", IF(D95>=$N$25,0, H95*AVERAGE(AF83:AF94)))","v":1288.680993301906},2000,-10,-100,-100,-12.901449649553408,{"$f":"IF(D95=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B95+1))","v":1.25E-3},null,68,45,1127725.8155022322,1000000,-93.750000000000014,-306.6514496495534,0,{"$f":"IF($D95=\"\",\"\",IFERROR(MIN(MAX(-(AF94+J95+I95+W95+V95)/(AO94-AF94),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,10843.087734264605,10974.532872735366,11366.554293140276,{"$f":"IF($D95=\"\", \"\", MAX(AE94*(1-$X95),0))","v":12077.795687891929},{"$f":"IF($D95=\"\", \"\", MAX(AF94 + $I95 + $J95 + $W95 +$V95, 0))","v":12894.960261359322},9426.5785425184149,9370.8415671701514,9309.5805121565118,9214.0231299655388,127725.81550223216,1288.680993301906,2000,-306.6514496495534,130707.8450458845,-1.4551915228366852E-11]
[null,6,45,69,"Sep",-1.7203539348964736E-3,0.16121190462811552,0.13,{"$f":"IF(D96=\"\", \"\", IF(D96>=$N$25,0, H96*AVERAGE(AG84:AG95)))","v":1225.455210527394},2000,-10,-100,-100,-13.19333002564119,{"$f":"IF(D96=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B96+1))","v":1.25E-3},null,69,45,1130707.8450458846,1000000,-93.750000000000014,-306.94333002564122,0,{"$f":"IF($D96=\"\",\"\",IFERROR(MIN(MAX(-(AG95+J96+I96+W96+V96)/(AO95-AG95),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,10843.087734264605,10974.532872735366,11366.554293140276,12077.795687891929,{"$f":"IF($D96=\"\", \"\", MAX(AF95*(1-$X96),0))","v":12894.960261359322},{"$f":"IF($D96=\"\", \"\", MAX(AG95 + $I96 + $J96 + $W96+$V96, 0))","v":12345.090423020169},9370.8415671701514,9309.5805121565118,9214.0231299655388,130707.8450458845,1225.455210527394,2000,-306.94333002564122,133626.35692638624,0]
[null,6,45,70,"Oct",1.1114290040282384E-2,0.10338772618605874,0.10338772618605874,{"$f":"IF(D97=\"\", \"\", IF(D97>=$N$25,0, H97*AVERAGE(AH85:AH96)))","v":968.83000207952512},2000,-10,-100,-100,-13.459518692846576,{"$f":"IF(D97=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B97+1))","v":1.25E-3},null,70,45,1133626.3569263862,1000000,-93.750000000000014,-307.20951869284659,0,{"$f":"IF($D97=\"\",\"\",IFERROR(MIN(MAX(-(AH96+J97+I97+W97+V97)/(AO96-AH96),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,10843.087734264605,10974.532872735366,11366.554293140276,12077.795687891929,12894.960261359322,{"$f":"IF($D97=\"\", \"\", MAX(AG96*(1-$X97),0))","v":12345.090423020169},{"$f":"IF($D97=\"\", \"\", MAX(AH96 + $I97 + $J97 + $W97+$V97, 0))","v":12032.462050556829},9309.5805121565118,9214.0231299655388,133626.35692638624,968.83000207952512,2000,-307.20951869284659,136287.97740977292,0]
[null,6,45,71,"Nov",-1.5252599207626439E-2,0.10715760831524723,0.10715760831524723,{"$f":"IF(D98=\"\", \"\", IF(D98>=$N$25,0, H98*AVERAGE(AI86:AI97)))","v":997.59238210092599},2000,-10,-100,-100,-13.728556979187386,{"$f":"IF(D98=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B98+1))","v":1.25E-3},null,71,45,1136287.977409773,1000000,-93.750000000000014,-307.47855697918737,0,{"$f":"IF($D98=\"\",\"\",IFERROR(MIN(MAX(-(AI97+J98+I98+W98+V98)/(AO97-AI97),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,10843.087734264605,10974.532872735366,11366.554293140276,12077.795687891929,12894.960261359322,12345.090423020169,{"$f":"IF($D98=\"\", \"\", MAX(AH97*(1-$X98),0))","v":12032.462050556829},{"$f":"IF($D98=\"\", \"\", MAX(AI97 + $I98 + $J98 + $W98 +$V98, 0))","v":11999.69433727825},9214.0231299655388,136287.97740977292,997.59238210092599,2000,-307.47855697918737,138978.09123489467,0]
[null,6,45,72,"Dec",-6.5608347810073861E-3,7.7402082642086034E-2,7.7402082642086034E-2,{"$f":"IF(D99=\"\", \"\", IF(D99>=$N$25,0, H99*AVERAGE(AJ87:AJ98)))","v":713.18457977168498},2000,-10,-100,-100,-13.969127581466637,{"$f":"IF(D99=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B99+1))","v":1.25E-3},null,72,45,1138978.0912348947,1000000,-93.750000000000014,-307.71912758146664,0,{"$f":"IF($D99=\"\",\"\",IFERROR(MIN(MAX(-(AJ98+J99+I99+W99+V99)/(AO98-AJ98),0),1),0))","v":0},12099.293955794343,11555.088050139488,11575.508438748569,10843.087734264605,10974.532872735366,11366.554293140276,12077.795687891929,12894.960261359322,12345.090423020169,12032.462050556829,{"$f":"IF($D99=\"\", \"\", MAX(AI98*(1-$X99),0))","v":11999.69433727825},{"$f":"IF($D99=\"\", \"\", MAX(AJ98 + $I99 + $J99 + $W99+$V99, 0))","v":11619.488582155758},138978.09123489467,713.18457977168498,2000,-307.71912758146664,141383.5566870849,0]
[null,{"$f":"IF(D100=\"\",\"\", B99+1)","v":7},46,73,"Jan",-8.4116101021584205E-3,2.7568072911812624E-2,2.7568072911812624E-2,{"$f":"IF(D100=\"\", \"\", IF(D100>=$N$25,0, H100*AVERAGE(Y88:Y99)))","v":333.55421795479231},2000,-10,-100,-100,-14.171711090503971,{"$f":"IF(D100=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B100+1))","v":1.4399999999999999E-3},{"$f":"IF(D100=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O100, \"No\", \"Yes\"))","v":"No"},73,46,1141383.556687085,1000000,-107.99999999999999,-322.17171109050395,0,{"$f":"IF($D100=\"\",\"\",IFERROR(MIN(MAX(-(Y99+J100+I100+W100+V100)/(AO99-Y99),0),1),0))","v":0},{"$f":"IF($D100=\"\", \"\", MAX($Y99 + $I100 + $J100 + $W100+ $V100, 0))","v":14110.67646265863},11555.088050139488,11575.508438748569,10843.087734264605,10974.532872735366,11366.554293140276,12077.795687891929,12894.960261359322,12345.090423020169,12032.462050556829,11999.69433727825,{"$f":"IF($D100=\"\", \"\", MAX(AJ99*(1-$X100),0))","v":11619.488582155758},141383.5566870849,333.55421795479231,2000,-322.17171109050395,143394.93919394919,0]
[null,{"$f":"IF(D101=\"\",\"\",B100)","v":7},46,74,"Feb",-3.4013656697423206E-2,2.7372585121427484E-2,2.7372585121427484E-2,{"$f":"IF(D101=\"\", \"\", IF(D101>=$N$25,0, H101*AVERAGE(Z89:Z100)))","v":316.29263123803264},2000,-10,-100,-100,-14.371123182518723,{"$f":"IF(D101=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B101+1))","v":1.4399999999999999E-3},null,74,46,1143394.9391939491,1000000,-107.99999999999999,-322.37112318251872,0,{"$f":"IF($D101=\"\",\"\",IFERROR(MIN(MAX(-(Z100+J101+I101+W101+V101)/(AO100-Z100),0),1),0))","v":0},{"$f":"IF($D101=\"\", \"\", MAX(Y100*(1-$X101),0))","v":14110.67646265863},{"$f":"IF($D101=\"\", \"\", MAX(Z100 + $I101 + $J101 + $W101 +$V101, 0))","v":13549.009558195003},11575.508438748569,10843.087734264605,10974.532872735366,11366.554293140276,12077.795687891929,12894.960261359322,12345.090423020169,12032.462050556829,11999.69433727825,11619.488582155758,143394.93919394919,316.29263123803264,2000,-322.37112318251872,145388.86070200469,0]
[null,7,46,75,"Mar",1.1714760509580553E-2,5.341173878212091E-2,5.341173878212091E-2,{"$f":"IF(D102=\"\", \"\", IF(D102>=$N$25,0, H102*AVERAGE(AA90:AA101)))","v":618.26803300067479},2000,-10,-100,-100,-14.600712873500537,{"$f":"IF(D102=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B102+1))","v":1.4399999999999999E-3},null,75,46,1145388.8607020047,1000000,-107.99999999999999,-322.60071287350053,0,{"$f":"IF($D102=\"\",\"\",IFERROR(MIN(MAX(-(AA101+J102+I102+W102+V102)/(AO101-AA101),0),1),0))","v":0},14110.67646265863,{"$f":"IF($D102=\"\", \"\", MAX(Z101*(1-$X102),0))","v":13549.009558195003},{"$f":"IF($D102=\"\", \"\", MAX(AA101 + $I102 + $J102 + $W102+$V102, 0))","v":13871.175758875745},10843.087734264605,10974.532872735366,11366.554293140276,12077.795687891929,12894.960261359322,12345.090423020169,12032.462050556829,11999.69433727825,11619.488582155758,145388.86070200469,618.26803300067479,2000,-322.60071287350053,147684.52802213188,2.9103830456733704E-11]
[null,7,46,76,"Apr",-2.9073774608262486E-2,6.8890593501937714E-2,6.8890593501937714E-2,{"$f":"IF(D103=\"\", \"\", IF(D103>=$N$25,0, H103*AVERAGE(AB91:AB102)))","v":746.98674940706985},2000,-10,-100,-100,-14.843151477153897,{"$f":"IF(D103=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B103+1))","v":1.4399999999999999E-3},null,76,46,1147684.5280221319,1000000,-107.99999999999999,-322.84315147715387,0,{"$f":"IF($D103=\"\",\"\",IFERROR(MIN(MAX(-(AB102+J103+I103+W103+V103)/(AO102-AB102),0),1),0))","v":0},14110.67646265863,13549.009558195003,{"$f":"IF($D103=\"\", \"\", MAX(AA102*(1-$X103),0))","v":13871.175758875745},{"$f":"IF($D103=\"\", \"\", MAX(AB102 + $I103 + $J103 + $W103+$V103, 0))","v":13267.23133219452},10974.532872735366,11366.554293140276,12077.795687891929,12894.960261359322,12345.090423020169,12032.462050556829,11999.69433727825,11619.488582155758,147684.52802213188,746.98674940706985,2000,-322.84315147715387,150108.6716200618,0]
[null,7,46,77,"May",2.6633306088219153E-2,-1.632481606408287E-2,{"$f":"IF($D104 = \"\", \"\", IF(D104>=$N$25, 0,IF(G104<$G$20, IF(G104>$F$20, G104, $F$20), $G$20)))","v":0},{"$f":"IF(D104=\"\", \"\", IF(D104>=$N$25,0, H104*AVERAGE(AC92:AC103)))","v":0},2000,-10,-100,{"$f":"IF(D104=\"\",\"\",IF(D104>=$N$25, 0,-$K$20))","v":-100},-15.01086716200618,{"$f":"IF(D104=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B104+1))","v":1.4399999999999999E-3},null,77,46,1150108.6716200619,1000000,-107.99999999999999,-323.01086716200615,0,{"$f":"IF($D104=\"\",\"\",IFERROR(MIN(MAX(-(AC103+J104+I104+W104+V104)/(AO103-AC103),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,{"$f":"IF($D104=\"\", \"\", MAX(AB103*(1-$X104),0))","v":13267.23133219452},{"$f":"IF($D104=\"\", \"\", MAX(AC103 + $I104 + $J104 +$W104+$V104, 0))","v":12651.522005573361},11366.554293140276,12077.795687891929,12894.960261359322,12345.090423020169,12032.462050556829,11999.69433727825,11619.488582155758,{"$f":"IF(D104 = \"\", \"\",Y103 + Z103+AA103 + AB103+ AC103+AD103+AE103+AF103+AG103+AH103 + AI103+AJ103)","v":150108.6716200618},0,2000,-323.01086716200615,151785.6607528998,0]
[null,7,{"$f":"IF(C104=\"\",\"\",IF(C93+1<=120, C93 + 1, \"\"))","v":46},78,{"$f":"IF($D105 = \"\", \"\",E93)","v":"Jun"},2.1734888038184984E-2,{"$f":"IF($D105 = \"\", \"\",IF(D105>=$N$25, 0,((1+F93)*(1+F94)*(1+F95)*(1+F96)*(1+F97)*(1+F98)*(1+F99)*(1+F100)*(1+F101)*(1+F102)*(1+F103)*(1+F104))-1))","v":4.8285885334943046E-2},4.8285885334943046E-2,{"$f":"IF(D105=\"\", \"\", IF(D105>=$N$25,0, H105*AVERAGE(AD93:AD104)))","v":548.84413725197601},{"$f":"IF(D105=\"\",\"\",IF(D105>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C105<$N$5,$M$5,0))))","v":2000},-10,-100,-100,-15.23345048901518,{"$f":"IF(D105=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B105+1))","v":1.4399999999999999E-3},null,78,46,1151785.6607528997,1000000,-107.99999999999999,-323.23345048901518,0,{"$f":"IF($D105=\"\",\"\",IFERROR(MIN(MAX(-(AD104+J105+I105+W105+V105)/(AO104-AD104),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,13267.23133219452,{"$f":"IF($D105=\"\", \"\", MAX(AC104*(1-$X105),0))","v":12651.522005573361},{"$f":"IF($D105=\"\", \"\", MAX(AD104+ $I105 + $J105 + $W105 +$V105, 0))","v":13592.164979903237},12077.795687891929,12894.960261359322,12345.090423020169,12032.462050556829,11999.69433727825,11619.488582155758,151785.6607528998,548.84413725197601,2000,-323.23345048901518,154011.27143966276,-2.9103830456733704E-11]
[null,7,46,79,"Jul",7.8038135474587204E-3,4.2927690891367831E-3,4.2927690891367831E-3,{"$f":"IF(D106=\"\", \"\", IF(D106>=$N$25,0, H106*AVERAGE(AE94:AE105)))","v":51.847187993891993},2000,-10,-100,-100,-15.406311862765667,{"$f":"IF(D106=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B106+1))","v":1.4399999999999999E-3},null,79,46,1154011.2714396627,1000000,-107.99999999999999,-323.40631186276568,0,{"$f":"IF($D106=\"\",\"\",IFERROR(MIN(MAX(-(AE105+J106+I106+W106+V106)/(AO105-AE105),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,13267.23133219452,12651.522005573361,{"$f":"IF($D106=\"\", \"\", MAX(AD105*(1-$X106),0))","v":13592.164979903237},{"$f":"IF($D106=\"\", \"\", MAX(AE105 + $I106 + $J106 + $W106+$V106, 0))","v":13806.236564023055},12894.960261359322,12345.090423020169,12032.462050556829,11999.69433727825,11619.488582155758,154011.27143966276,51.847187993891993,2000,-323.40631186276568,155739.71231579388,-2.9103830456733704E-11]
[null,7,46,80,"Aug",4.9307674270168994E-2,-2.403075259117371E-2,0,{"$f":"IF(D107=\"\", \"\", IF(D107>=$N$25,0, H107*AVERAGE(AF95:AF106)))","v":0},2000,-10,-100,-100,-15.573971231579389,{"$f":"IF(D107=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B107+1))","v":1.4399999999999999E-3},null,80,46,1155739.7123157938,1000000,-107.99999999999999,-323.57397123157938,0,{"$f":"IF($D107=\"\",\"\",IFERROR(MIN(MAX(-(AF106+J107+I107+W107+V107)/(AO106-AF106),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,13267.23133219452,12651.522005573361,13592.164979903237,{"$f":"IF($D107=\"\", \"\", MAX(AE106*(1-$X107),0))","v":13806.236564023055},{"$f":"IF($D107=\"\", \"\", MAX(AF106 + $I107 + $J107 + $W107 +$V107, 0))","v":14571.386290127743},12345.090423020169,12032.462050556829,11999.69433727825,11619.488582155758,155739.71231579388,0,2000,-323.57397123157938,157416.13834456229,0]
[null,7,46,81,"Sep",2.4151177569973332E-2,3.0618045265317306E-2,3.0618045265317306E-2,{"$f":"IF(D108=\"\", \"\", IF(D108>=$N$25,0, H108*AVERAGE(AG96:AG107)))","v":377.98253737646672},2000,-10,-100,-100,-15.779412088193876,{"$f":"IF(D108=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B108+1))","v":1.4399999999999999E-3},null,81,46,1157416.1383445624,1000000,-107.99999999999999,-323.77941208819385,0,{"$f":"IF($D108=\"\",\"\",IFERROR(MIN(MAX(-(AG107+J108+I108+W108+V108)/(AO107-AG107),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,13267.23133219452,12651.522005573361,13592.164979903237,13806.236564023055,{"$f":"IF($D108=\"\", \"\", MAX(AF107*(1-$X108),0))","v":14571.386290127743},{"$f":"IF($D108=\"\", \"\", MAX(AG107 + $I108 + $J108 + $W108+$V108, 0))","v":14399.293548308442},12032.462050556829,11999.69433727825,11619.488582155758,157416.13834456229,377.98253737646672,2000,-323.77941208819385,159470.34146985057,0]
[null,7,46,82,"Oct",4.4429185685171173E-2,5.7327662487974829E-2,5.7327662487974829E-2,{"$f":"IF(D109=\"\", \"\", IF(D109>=$N$25,0, H109*AVERAGE(AH97:AH108)))","v":689.79292333368744},2000,-10,-100,-100,-16.016013439318424,{"$f":"IF(D109=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B109+1))","v":1.4399999999999999E-3},null,82,46,1159470.3414698506,1000000,-107.99999999999999,-324.01601343931839,0,{"$f":"IF($D109=\"\",\"\",IFERROR(MIN(MAX(-(AH108+J109+I109+W109+V109)/(AO108-AH108),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,13267.23133219452,12651.522005573361,13592.164979903237,13806.236564023055,14571.386290127743,{"$f":"IF($D109=\"\", \"\", MAX(AG108*(1-$X109),0))","v":14399.293548308442},{"$f":"IF($D109=\"\", \"\", MAX(AH108 + $I109 + $J109 + $W109+$V109, 0))","v":14398.238960451197},11999.69433727825,11619.488582155758,159470.34146985057,689.79292333368744,2000,-324.01601343931839,161836.11837974493,0]
[null,7,46,83,"Nov",-5.4914128192271219E-2,9.216522841421404E-2,9.216522841421404E-2,{"$f":"IF(D110=\"\", \"\", IF(D110>=$N$25,0, H110*AVERAGE(AI98:AI109)))","v":1105.9545694960009},2000,-10,-100,-100,-16.294207294924096,{"$f":"IF(D110=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B110+1))","v":1.4399999999999999E-3},null,83,46,1161836.1183797449,1000000,-107.99999999999999,-324.29420729492409,0,{"$f":"IF($D110=\"\",\"\",IFERROR(MIN(MAX(-(AI109+J110+I110+W110+V110)/(AO109-AI109),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,13267.23133219452,12651.522005573361,13592.164979903237,13806.236564023055,14571.386290127743,14399.293548308442,{"$f":"IF($D110=\"\", \"\", MAX(AH109*(1-$X110),0))","v":14398.238960451197},{"$f":"IF($D110=\"\", \"\", MAX(AI109 + $I110 + $J110 + $W110 +$V110, 0))","v":14781.354699479327},11619.488582155758,161836.11837974493,1105.9545694960009,2000,-324.29420729492409,164617.77874194601,0]
[null,7,46,84,"Dec",-7.1457315401468172E-2,4.8177356166044794E-2,4.8177356166044794E-2,{"$f":"IF(D111=\"\", \"\", IF(D111>=$N$25,0, H111*AVERAGE(AJ99:AJ110)))","v":559.7962398898087},2000,-10,-100,-100,-16.517757498183581,{"$f":"IF(D111=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B111+1))","v":1.4399999999999999E-3},null,84,46,1164617.778741946,1000000,-107.99999999999999,-324.51775749818358,0,{"$f":"IF($D111=\"\",\"\",IFERROR(MIN(MAX(-(AJ110+J111+I111+W111+V111)/(AO110-AJ110),0),1),0))","v":0},14110.67646265863,13549.009558195003,13871.175758875745,13267.23133219452,12651.522005573361,13592.164979903237,13806.236564023055,14571.386290127743,14399.293548308442,14398.238960451197,{"$f":"IF($D111=\"\", \"\", MAX(AI110*(1-$X111),0))","v":14781.354699479327},{"$f":"IF($D111=\"\", \"\", MAX(AJ110 + $I111 + $J111 + $W111+$V111, 0))","v":13854.767064547383},164617.77874194601,559.7962398898087,2000,-324.51775749818358,166853.05722433762,0]
[null,{"$f":"IF(D112=\"\",\"\", B111+1)","v":8},47,85,"Jan",4.3827757220004137E-3,-2.0294900478115774E-2,0,{"$f":"IF(D112=\"\", \"\", IF(D112>=$N$25,0, H112*AVERAGE(Y100:Y111)))","v":0},2000,-10,-100,-100,-16.685305722433764,{"$f":"IF(D112=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B112+1))","v":1.64E-3},{"$f":"IF(D112=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O112, \"No\", \"Yes\"))","v":"No"},85,47,1166853.0572243377,1000000,-123,-339.68530572243378,{"$f":"IF(D112=\"\",\"\",IF(D112=$N$25,-(AK112+AL112+J112+V112),IF(OR(C112<$N$5,C112>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D112+120))*(AK112+AL112+V112-$O$20)))))","v":0},{"$f":"IF($D112=\"\",\"\",IFERROR(MIN(MAX(-(Y111+J112+I112+W112+V112)/(AO111-Y111),0),1),0))","v":0},{"$f":"IF($D112=\"\", \"\", MAX($Y111 + $I112 + $J112 + $W112+ $V112, 0))","v":15770.991156936196},13549.009558195003,13871.175758875745,13267.23133219452,12651.522005573361,13592.164979903237,13806.236564023055,14571.386290127743,14399.293548308442,14398.238960451197,14781.354699479327,{"$f":"IF($D112=\"\", \"\", MAX(AJ111*(1-$X112),0))","v":13854.767064547383},166853.05722433762,0,2000,-339.68530572243378,168513.37191861519,0]
[null,{"$f":"IF(D113=\"\",\"\",B112)","v":8},47,86,"Feb",-2.1743749221064163E-2,-7.6538438008885157E-3,0,{"$f":"IF(D113=\"\", \"\", IF(D113>=$N$25,0, H113*AVERAGE(Z101:Z112)))","v":0},2000,-10,-100,-100,-16.851337191861518,{"$f":"IF(D113=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B113+1))","v":1.64E-3},null,86,47,1168513.3719186152,1000000,-123,-339.85133719186149,0,{"$f":"IF($D113=\"\",\"\",IFERROR(MIN(MAX(-(Z112+J113+I113+W113+V113)/(AO112-Z112),0),1),0))","v":0},{"$f":"IF($D113=\"\", \"\", MAX(Y112*(1-$X113),0))","v":15770.991156936196},{"$f":"IF($D113=\"\", \"\", MAX(Z112 + $I113 + $J113 + $W113 +$V113, 0))","v":15209.158221003141},13871.175758875745,13267.23133219452,12651.522005573361,13592.164979903237,13806.236564023055,14571.386290127743,14399.293548308442,14398.238960451197,14781.354699479327,13854.767064547383,168513.37191861519,0,2000,-339.85133719186149,170173.52058142333,0]
[null,8,47,87,"Mar",8.1898890513318057E-3,4.950884625659846E-3,4.950884625659846E-3,{"$f":"IF(D114=\"\", \"\", IF(D114>=$N$25,0, H114*AVERAGE(AA102:AA113)))","v":68.674590804443454},2000,-10,-100,-100,-17.024219517222779,{"$f":"IF(D114=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B114+1))","v":1.64E-3},null,87,47,1170173.5205814233,1000000,-123,-340.02421951722278,0,{"$f":"IF($D114=\"\",\"\",IFERROR(MIN(MAX(-(AA113+J114+I114+W114+V114)/(AO113-AA113),0),1),0))","v":0},15770.991156936196,{"$f":"IF($D114=\"\", \"\", MAX(Z113*(1-$X114),0))","v":15209.158221003141},{"$f":"IF($D114=\"\", \"\", MAX(AA113 + $I114 + $J114 + $W114+$V114, 0))","v":15599.826130162965},13267.23133219452,12651.522005573361,13592.164979903237,13806.236564023055,14571.386290127743,14399.293548308442,14398.238960451197,14781.354699479327,13854.767064547383,170173.52058142333,68.674590804443454,2000,-340.02421951722278,171902.17095271056,0]
[null,8,47,88,"Apr",8.818492860564385E-2,1.4495788936228493E-3,1.4495788936228493E-3,{"$f":"IF(D115=\"\", \"\", IF(D115>=$N$25,0, H115*AVERAGE(AB103:AB114)))","v":19.231898515960939},2000,-10,-100,-100,-17.192140285122651,{"$f":"IF(D115=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B115+1))","v":1.64E-3},null,88,47,1171902.1709527106,1000000,-123,-340.19214028512266,0,{"$f":"IF($D115=\"\",\"\",IFERROR(MIN(MAX(-(AB114+J115+I115+W115+V115)/(AO114-AB114),0),1),0))","v":0},15770.991156936196,15209.158221003141,{"$f":"IF($D115=\"\", \"\", MAX(AA114*(1-$X115),0))","v":15599.826130162965},{"$f":"IF($D115=\"\", \"\", MAX(AB114 + $I115 + $J115 + $W115+$V115, 0))","v":14946.27109042536},12651.522005573361,13592.164979903237,13806.236564023055,14571.386290127743,14399.293548308442,14398.238960451197,14781.354699479327,13854.767064547383,171902.17095271056,19.231898515960939,2000,-340.19214028512266,173581.21071094141,2.9103830456733704E-11]
[null,8,47,89,"May",1.2602729197623883E-2,0.1223945857171842,0.1223945857171842,{"$f":"IF(D116=\"\", \"\", IF(D116>=$N$25,0, H116*AVERAGE(AC104:AC115)))","v":1548.477794563991},2000,-10,-100,-100,-17.512968850550539,{"$f":"IF(D116=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B116+1))","v":1.64E-3},null,89,47,1173581.2107109413,1000000,-123,-340.51296885055058,0,{"$f":"IF($D116=\"\",\"\",IFERROR(MIN(MAX(-(AC115+J116+I116+W116+V116)/(AO115-AC115),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,{"$f":"IF($D116=\"\", \"\", MAX(AB115*(1-$X116),0))","v":14946.27109042536},{"$f":"IF($D116=\"\", \"\", MAX(AC115 + $I116 + $J116 +$W116+$V116, 0))","v":15859.4868312868},13592.164979903237,13806.236564023055,14571.386290127743,14399.293548308442,14398.238960451197,14781.354699479327,13854.767064547383,173581.21071094141,1548.477794563991,2000,-340.51296885055058,176789.17553665483,0]
[null,{"$f":"IF(D117=\"\",\"\",B116)","v":8},47,90,"Jun",-6.9335246508124377E-3,0.10705527864122644,0.10705527864122644,{"$f":"IF(D117=\"\", \"\", IF(D117>=$N$25,0, H117*AVERAGE(AD105:AD116)))","v":1455.1130092610606},2000,-10,-100,-100,-17.824428854591588,{"$f":"IF(D117=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B117+1))","v":1.64E-3},null,90,47,1176789.1755366549,1000000,-123,-340.82442885459159,0,{"$f":"IF($D117=\"\",\"\",IFERROR(MIN(MAX(-(AD116+J117+I117+W117+V117)/(AO116-AD116),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,14946.27109042536,{"$f":"IF($D117=\"\", \"\", MAX(AC116*(1-$X117),0))","v":15859.4868312868},{"$f":"IF($D117=\"\", \"\", MAX(AD116+ $I117 + $J117 + $W117 +$V117, 0))","v":16706.453560309707},13806.236564023055,14571.386290127743,14399.293548308442,14398.238960451197,14781.354699479327,13854.767064547383,176789.17553665483,1455.1130092610606,2000,-340.82442885459159,179903.46411706129,0]
[null,8,47,91,"Jul",-4.3534302845188534E-2,7.5992898400342401E-2,7.5992898400342401E-2,{"$f":"IF(D118=\"\", \"\", IF(D118>=$N$25,0, H118*AVERAGE(AE106:AE117)))","v":1049.1759325008961},2000,-10,-100,-100,-18.095264004956217,{"$f":"IF(D118=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B118+1))","v":1.64E-3},null,91,47,1179903.4641170613,1000000,-123,-341.09526400495622,0,{"$f":"IF($D118=\"\",\"\",IFERROR(MIN(MAX(-(AE117+J118+I118+W118+V118)/(AO117-AE117),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,14946.27109042536,15859.4868312868,{"$f":"IF($D118=\"\", \"\", MAX(AD117*(1-$X118),0))","v":16706.453560309707},{"$f":"IF($D118=\"\", \"\", MAX(AE117 + $I118 + $J118 + $W118+$V118, 0))","v":16514.317232518995},14571.386290127743,14399.293548308442,14398.238960451197,14781.354699479327,13854.767064547383,179903.46411706129,1049.1759325008961,2000,-341.09526400495622,182611.54478555723,0]
[null,8,47,92,"Aug",6.3909328709844462E-2,2.1181190096425162E-2,2.1181190096425162E-2,{"$f":"IF(D119=\"\", \"\", IF(D119>=$N$25,0, H119*AVERAGE(AF107:AF118)))","v":308.63930297963907},2000,-10,-100,-100,-18.292018408853686,{"$f":"IF(D119=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B119+1))","v":1.64E-3},null,92,47,1182611.5447855573,1000000,-123,-341.29201840885366,0,{"$f":"IF($D119=\"\",\"\",IFERROR(MIN(MAX(-(AF118+J119+I119+W119+V119)/(AO118-AF118),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,14946.27109042536,15859.4868312868,16706.453560309707,{"$f":"IF($D119=\"\", \"\", MAX(AE118*(1-$X119),0))","v":16514.317232518995},{"$f":"IF($D119=\"\", \"\", MAX(AF118 + $I119 + $J119 + $W119 +$V119, 0))","v":16538.733574698526},14399.293548308442,14398.238960451197,14781.354699479327,13854.767064547383,182611.54478555723,308.63930297963907,2000,-341.29201840885366,184578.892070128,0]
[null,8,47,93,"Sep",2.3824189840023286E-2,3.5391450083759768E-2,3.5391450083759768E-2,{"$f":"IF(D120=\"\", \"\", IF(D120>=$N$25,0, H120*AVERAGE(AG108:AG119)))","v":509.61187885636218},2000,-10,-100,-100,-18.508850394898438,{"$f":"IF(D120=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B120+1))","v":1.64E-3},null,93,47,1184578.8920701281,1000000,-123,-341.50885039489845,0,{"$f":"IF($D120=\"\",\"\",IFERROR(MIN(MAX(-(AG119+J120+I120+W120+V120)/(AO119-AG119),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,14946.27109042536,15859.4868312868,16706.453560309707,16514.317232518995,{"$f":"IF($D120=\"\", \"\", MAX(AF119*(1-$X120),0))","v":16538.733574698526},{"$f":"IF($D120=\"\", \"\", MAX(AG119 + $I120 + $J120 + $W120+$V120, 0))","v":16567.396576769908},14398.238960451197,14781.354699479327,13854.767064547383,184578.892070128,509.61187885636218,2000,-341.50885039489845,186746.99509858948,0]
[null,8,47,94,"Oct",-9.3338018153086288E-2,3.5060873595359254E-2,3.5060873595359254E-2,{"$f":"IF(D121=\"\", \"\", IF(D121>=$N$25,0, H121*AVERAGE(AH109:AH120)))","v":504.81483618815611},2000,-10,-100,-100,-18.725180993477764,{"$f":"IF(D121=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B121+1))","v":1.64E-3},null,94,47,1186746.9950985895,1000000,-123,-341.72518099347775,0,{"$f":"IF($D121=\"\",\"\",IFERROR(MIN(MAX(-(AH120+J121+I121+W121+V121)/(AO120-AH120),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,14946.27109042536,15859.4868312868,16706.453560309707,16514.317232518995,16538.733574698526,{"$f":"IF($D121=\"\", \"\", MAX(AG120*(1-$X121),0))","v":16567.396576769908},{"$f":"IF($D121=\"\", \"\", MAX(AH120 + $I121 + $J121 + $W121+$V121, 0))","v":16561.328615645874},14781.354699479327,13854.767064547383,186746.99509858948,504.81483618815611,2000,-341.72518099347775,188910.08475378418,0]
[null,8,47,95,"Nov",-2.7973976927488264E-2,-0.10147058714131996,0,{"$f":"IF(D122=\"\", \"\", IF(D122>=$N$25,0, H122*AVERAGE(AI110:AI121)))","v":0},2000,-10,-100,-100,-18.891008475378417,{"$f":"IF(D122=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B122+1))","v":1.64E-3},null,95,47,1188910.0847537841,1000000,-123,-341.89100847537838,0,{"$f":"IF($D122=\"\",\"\",IFERROR(MIN(MAX(-(AI121+J122+I122+W122+V122)/(AO121-AI121),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,14946.27109042536,15859.4868312868,16706.453560309707,16514.317232518995,16538.733574698526,16567.396576769908,{"$f":"IF($D122=\"\", \"\", MAX(AH121*(1-$X122),0))","v":16561.328615645874},{"$f":"IF($D122=\"\", \"\", MAX(AI121 + $I122 + $J122 + $W122 +$V122, 0))","v":16439.463691003952},13854.767064547383,188910.08475378418,0,2000,-341.89100847537838,190568.19374530879,0]
[null,8,47,96,"Dec",-4.1196722562725302E-2,-7.5857551310017035E-2,0,{"$f":"IF(D123=\"\", \"\", IF(D123>=$N$25,0, H123*AVERAGE(AJ111:AJ122)))","v":0},2000,-10,-100,-100,-19.056819374530878,{"$f":"IF(D123=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B123+1))","v":1.64E-3},null,96,47,1190568.1937453088,1000000,-123,-342.05681937453085,0,{"$f":"IF($D123=\"\",\"\",IFERROR(MIN(MAX(-(AJ122+J123+I123+W123+V123)/(AO122-AJ122),0),1),0))","v":0},15770.991156936196,15209.158221003141,15599.826130162965,14946.27109042536,15859.4868312868,16706.453560309707,16514.317232518995,16538.733574698526,16567.396576769908,16561.328615645874,{"$f":"IF($D123=\"\", \"\", MAX(AI122*(1-$X123),0))","v":16439.463691003952},{"$f":"IF($D123=\"\", \"\", MAX(AJ122 + $I123 + $J123 + $W123+$V123, 0))","v":15512.710245172852},190568.19374530879,0,2000,-342.05681937453085,192226.13692593426,0]
[null,{"$f":"IF(D124=\"\",\"\", B123+1)","v":9},48,97,"Jan",3.1083241662242807E-2,-4.5740359253415352E-2,0,{"$f":"IF(D124=\"\", \"\", IF(D124>=$N$25,0, H124*AVERAGE(Y112:Y123)))","v":0},2000,-10,-100,-100,-19.222613692593427,{"$f":"IF(D124=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B124+1))","v":1.8E-3},{"$f":"IF(D124=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O124, \"No\", \"Yes\"))","v":"No"},97,48,1192226.1369259343,1000000,-135,-354.22261369259343,0,{"$f":"IF($D124=\"\",\"\",IFERROR(MIN(MAX(-(Y123+J124+I124+W124+V124)/(AO123-Y123),0),1),0))","v":0},{"$f":"IF($D124=\"\", \"\", MAX($Y123 + $I124 + $J124 + $W124+ $V124, 0))","v":17416.768543243601},15209.158221003141,15599.826130162965,14946.27109042536,15859.4868312868,16706.453560309707,16514.317232518995,16538.733574698526,16567.396576769908,16561.328615645874,16439.463691003952,{"$f":"IF($D124=\"\", \"\", MAX(AJ123*(1-$X124),0))","v":15512.710245172852},192226.13692593426,0,2000,-354.22261369259343,193871.91431224166,0]
[null,{"$f":"IF(D125=\"\",\"\",B124)","v":9},48,98,"Feb",1.7214386586002429E-2,-2.0372364449257274E-2,0,{"$f":"IF(D125=\"\", \"\", IF(D125>=$N$25,0, H125*AVERAGE(Z113:Z124)))","v":0},2000,-10,-100,-100,-19.387191431224167,{"$f":"IF(D125=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B125+1))","v":1.8E-3},null,98,48,1193871.9143122416,1000000,-135,-354.38719143122415,0,{"$f":"IF($D125=\"\",\"\",IFERROR(MIN(MAX(-(Z124+J125+I125+W125+V125)/(AO124-Z124),0),1),0))","v":0},{"$f":"IF($D125=\"\", \"\", MAX(Y124*(1-$X125),0))","v":17416.768543243601},{"$f":"IF($D125=\"\", \"\", MAX(Z124 + $I125 + $J125 + $W125 +$V125, 0))","v":16854.771029571915},15599.826130162965,14946.27109042536,15859.4868312868,16706.453560309707,16514.317232518995,16538.733574698526,16567.396576769908,16561.328615645874,16439.463691003952,15512.710245172852,193871.91431224166,0,2000,-354.38719143122415,195517.52712081044,0]
[null,9,48,99,"Mar",6.6466898961549434E-2,1.8640385467498355E-2,1.8640385467498355E-2,{"$f":"IF(D126=\"\", \"\", IF(D126>=$N$25,0, H126*AVERAGE(AA114:AA125)))","v":290.78677229219079},2000,-10,-100,-100,-19.580831389310266,{"$f":"IF(D126=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B126+1))","v":1.8E-3},null,99,48,1195517.5271208105,1000000,-135,-354.58083138931028,0,{"$f":"IF($D126=\"\",\"\",IFERROR(MIN(MAX(-(AA125+J126+I126+W126+V126)/(AO125-AA125),0),1),0))","v":0},17416.768543243601,{"$f":"IF($D126=\"\", \"\", MAX(Z125*(1-$X126),0))","v":16854.771029571915},{"$f":"IF($D126=\"\", \"\", MAX(AA125 + $I126 + $J126 + $W126+$V126, 0))","v":17536.032071065845},14946.27109042536,15859.4868312868,16706.453560309707,16514.317232518995,16538.733574698526,16567.396576769908,16561.328615645874,16439.463691003952,15512.710245172852,195517.52712081044,290.78677229219079,2000,-354.58083138931028,197453.73306171331,0]
[null,9,48,100,"Apr",8.4381702815444784E-2,7.7521471742520776E-2,7.7521471742520776E-2,{"$f":"IF(D127=\"\", \"\", IF(D127>=$N$25,0, H127*AVERAGE(AB115:AB126)))","v":1158.6569319924645},2000,-10,-100,-100,-19.861238999370581,{"$f":"IF(D127=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B127+1))","v":1.8E-3},null,100,48,1197453.7330617134,1000000,-135,-354.86123899937058,0,{"$f":"IF($D127=\"\",\"\",IFERROR(MIN(MAX(-(AB126+J127+I127+W127+V127)/(AO126-AB126),0),1),0))","v":0},17416.768543243601,16854.771029571915,{"$f":"IF($D127=\"\", \"\", MAX(AA126*(1-$X127),0))","v":17536.032071065845},{"$f":"IF($D127=\"\", \"\", MAX(AB126 + $I127 + $J127 + $W127+$V127, 0))","v":17750.06678341845},15859.4868312868,16706.453560309707,16514.317232518995,16538.733574698526,16567.396576769908,16561.328615645874,16439.463691003952,15512.710245172852,197453.73306171331,1158.6569319924645,2000,-354.86123899937058,200257.52875470641,0]
[null,9,48,101,"May",-1.1717931382107579E-2,7.3755514924799481E-2,7.3755514924799481E-2,{"$f":"IF(D128=\"\", \"\", IF(D128>=$N$25,0, H128*AVERAGE(AC116:AC127)))","v":1169.7246176846347},2000,-10,-100,-100,-20.142725337239106,{"$f":"IF(D128=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B128+1))","v":1.8E-3},null,101,48,1200257.5287547065,1000000,-135,-355.14272533723909,0,{"$f":"IF($D128=\"\",\"\",IFERROR(MIN(MAX(-(AC127+J128+I128+W128+V128)/(AO127-AC127),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,{"$f":"IF($D128=\"\", \"\", MAX(AB127*(1-$X128),0))","v":17750.06678341845},{"$f":"IF($D128=\"\", \"\", MAX(AC127 + $I128 + $J128 +$W128+$V128, 0))","v":18674.068723634198},16706.453560309707,16514.317232518995,16538.733574698526,16567.396576769908,16561.328615645874,16439.463691003952,15512.710245172852,200257.52875470641,1169.7246176846347,2000,-355.14272533723909,203072.11064705381,0]
[null,9,48,102,"Jun",-8.9497035486207938E-2,4.7966088656124617E-2,4.7966088656124617E-2,{"$f":"IF(D129=\"\", \"\", IF(D129>=$N$25,0, H129*AVERAGE(AD117:AD128)))","v":801.34323260324436},2000,-10,-100,-100,-20.387345387965706,{"$f":"IF(D129=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B129+1))","v":1.8E-3},null,102,48,1203072.1106470539,1000000,-135,-355.38734538796569,0,{"$f":"IF($D129=\"\",\"\",IFERROR(MIN(MAX(-(AD128+J129+I129+W129+V129)/(AO128-AD128),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,17750.06678341845,{"$f":"IF($D129=\"\", \"\", MAX(AC128*(1-$X129),0))","v":18674.068723634198},{"$f":"IF($D129=\"\", \"\", MAX(AD128+ $I129 + $J129 + $W129 +$V129, 0))","v":19152.409447524988},16514.317232518995,16538.733574698526,16567.396576769908,16561.328615645874,16439.463691003952,15512.710245172852,203072.11064705381,801.34323260324436,2000,-355.38734538796569,205518.06653426908,0]
[null,9,48,103,"Jul",4.5124034747880903E-2,-3.9161774043563025E-2,0,{"$f":"IF(D130=\"\", \"\", IF(D130>=$N$25,0, H130*AVERAGE(AE118:AE129)))","v":0},2000,-10,-100,-100,-20.551806653426908,{"$f":"IF(D130=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B130+1))","v":1.8E-3},null,103,48,1205518.0665342691,1000000,-135,-355.55180665342692,0,{"$f":"IF($D130=\"\",\"\",IFERROR(MIN(MAX(-(AE129+J130+I130+W130+V130)/(AO129-AE129),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,17750.06678341845,18674.068723634198,{"$f":"IF($D130=\"\", \"\", MAX(AD129*(1-$X130),0))","v":19152.409447524988},{"$f":"IF($D130=\"\", \"\", MAX(AE129 + $I130 + $J130 + $W130+$V130, 0))","v":18158.765425865568},16538.733574698526,16567.396576769908,16561.328615645874,16439.463691003952,15512.710245172852,205518.06653426908,0,2000,-355.55180665342692,207162.51472761566,0]
[null,9,48,104,"Aug",4.016581960893563E-2,4.990186939140262E-2,4.990186939140262E-2,{"$f":"IF(D131=\"\", \"\", IF(D131>=$N$25,0, H131*AVERAGE(AF119:AF130)))","v":825.31372274381147},2000,-10,-100,-100,-20.798782845035948,{"$f":"IF(D131=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B131+1))","v":1.8E-3},null,104,48,1207162.5147276158,1000000,-135,-355.79878284503593,0,{"$f":"IF($D131=\"\",\"\",IFERROR(MIN(MAX(-(AF130+J131+I131+W131+V131)/(AO130-AF130),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,17750.06678341845,18674.068723634198,19152.409447524988,{"$f":"IF($D131=\"\", \"\", MAX(AE130*(1-$X131),0))","v":18158.765425865568},{"$f":"IF($D131=\"\", \"\", MAX(AF130 + $I131 + $J131 + $W131 +$V131, 0))","v":19008.248514597304},16567.396576769908,16561.328615645874,16439.463691003952,15512.710245172852,207162.51472761566,825.31372274381147,2000,-355.79878284503593,209632.02966751443,0]
[null,9,48,105,"Sep",2.4806438808033819E-3,2.6470967980672944E-2,2.6470967980672944E-2,{"$f":"IF(D132=\"\", \"\", IF(D132>=$N$25,0, H132*AVERAGE(AG120:AG131)))","v":438.55502430678678},2000,-10,-100,-100,-21.007058469182123,{"$f":"IF(D132=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B132+1))","v":1.8E-3},null,105,48,1209632.0296675144,1000000,-135,-356.00705846918208,0,{"$f":"IF($D132=\"\",\"\",IFERROR(MIN(MAX(-(AG131+J132+I132+W132+V132)/(AO131-AG131),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,17750.06678341845,18674.068723634198,19152.409447524988,18158.765425865568,{"$f":"IF($D132=\"\", \"\", MAX(AF131*(1-$X132),0))","v":19008.248514597304},{"$f":"IF($D132=\"\", \"\", MAX(AG131 + $I132 + $J132 + $W132+$V132, 0))","v":18649.944542607514},16561.328615645874,16439.463691003952,15512.710245172852,209632.02966751443,438.55502430678678,2000,-356.00705846918208,211714.57763335205,0]
[null,9,48,106,"Oct",6.8846359537308485E-2,5.0722449398312719E-3,5.0722449398312719E-3,{"$f":"IF(D133=\"\", \"\", IF(D133>=$N$25,0, H133*AVERAGE(AH121:AH132)))","v":84.003115267592634},2000,-10,-100,-100,-21.179858074861965,{"$f":"IF(D133=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B133+1))","v":1.8E-3},null,106,48,1211714.577633352,1000000,-135,-356.17985807486195,0,{"$f":"IF($D133=\"\",\"\",IFERROR(MIN(MAX(-(AH132+J133+I133+W133+V133)/(AO132-AH132),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,17750.06678341845,18674.068723634198,19152.409447524988,18158.765425865568,19008.248514597304,{"$f":"IF($D133=\"\", \"\", MAX(AG132*(1-$X133),0))","v":18649.944542607514},{"$f":"IF($D133=\"\", \"\", MAX(AH132 + $I133 + $J133 + $W133+$V133, 0))","v":18289.151872838604},16439.463691003952,15512.710245172852,211714.57763335205,84.003115267592634,2000,-356.17985807486195,213442.40089054478,2.9103830456733704E-11]
[null,9,48,107,"Nov",4.1186787119656676E-2,0.18486032455843593,0.13,{"$f":"IF(D134=\"\", \"\", IF(D134>=$N$25,0, H134*AVERAGE(AI122:AI133)))","v":2137.1302798305132},2000,-10,-100,-100,-21.557953117037531,{"$f":"IF(D134=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B134+1))","v":1.8E-3},null,107,48,1213442.4008905448,1000000,-135,-356.55795311703753,0,{"$f":"IF($D134=\"\",\"\",IFERROR(MIN(MAX(-(AI133+J134+I134+W134+V134)/(AO133-AI133),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,17750.06678341845,18674.068723634198,19152.409447524988,18158.765425865568,19008.248514597304,18649.944542607514,{"$f":"IF($D134=\"\", \"\", MAX(AH133*(1-$X134),0))","v":18289.151872838604},{"$f":"IF($D134=\"\", \"\", MAX(AI133 + $I134 + $J134 + $W134 +$V134, 0))","v":20220.03601771743},15512.710245172852,213442.40089054478,2137.1302798305132,2000,-356.55795311703753,217222.97321725829,2.9103830456733704E-11]
[null,9,48,108,"Dec",-2.5201375723506707E-2,0.26916449274992504,0.13,{"$f":"IF(D135=\"\", \"\", IF(D135>=$N$25,0, H135*AVERAGE(AJ123:AJ134)))","v":2016.6523318724705},2000,-10,-100,-100,-21.923962554913075,{"$f":"IF(D135=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B135+1))","v":1.8E-3},null,108,48,1217222.9732172582,1000000,-135,-356.92396255491309,0,{"$f":"IF($D135=\"\",\"\",IFERROR(MIN(MAX(-(AJ134+J135+I135+W135+V135)/(AO134-AJ134),0),1),0))","v":0},17416.768543243601,16854.771029571915,17536.032071065845,17750.06678341845,18674.068723634198,19152.409447524988,18158.765425865568,19008.248514597304,18649.944542607514,18289.151872838604,{"$f":"IF($D135=\"\", \"\", MAX(AI134*(1-$X135),0))","v":20220.03601771743},{"$f":"IF($D135=\"\", \"\", MAX(AJ134 + $I135 + $J135 + $W135+$V135, 0))","v":19172.438614490409},217222.97321725829,2016.6523318724705,2000,-356.92396255491309,220882.70158657586,2.9103830456733704E-11]
[null,{"$f":"IF(D136=\"\",\"\", B135+1)","v":10},49,109,"Jan",-2.6383281743839068E-2,0.29033747654678588,0.13,{"$f":"IF(D136=\"\", \"\", IF(D136>=$N$25,0, H136*AVERAGE(Y124:Y135)))","v":2264.1799106216686},2000,-10,-100,-100,-22.314688149719753,{"$f":"IF(D136=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B136+1))","v":1.97E-3},{"$f":"IF(D136=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O136, \"No\", \"Yes\"))","v":"No"},109,49,1220882.7015865759,1000000,-147.75,-370.06468814971976,0,{"$f":"IF($D136=\"\",\"\",IFERROR(MIN(MAX(-(Y135+J136+I136+W136+V136)/(AO135-Y135),0),1),0))","v":0},{"$f":"IF($D136=\"\", \"\", MAX($Y135 + $I136 + $J136 + $W136+ $V136, 0))","v":21310.883765715549},16854.771029571915,17536.032071065845,17750.06678341845,18674.068723634198,19152.409447524988,18158.765425865568,19008.248514597304,18649.944542607514,18289.151872838604,20220.03601771743,{"$f":"IF($D136=\"\", \"\", MAX(AJ135*(1-$X136),0))","v":19172.438614490409},220882.70158657586,2264.1799106216686,2000,-370.06468814971976,224776.8168090478,0]
[null,{"$f":"IF(D137=\"\",\"\",B136)","v":10},49,110,"Feb",-7.2386034611707931E-3,0.21842164492277516,0.13,{"$f":"IF(D137=\"\", \"\", IF(D137>=$N$25,0, H137*AVERAGE(Z125:Z136)))","v":2191.1202338443491},2000,-10,-100,-100,-22.696793704289217,{"$f":"IF(D137=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B137+1))","v":1.97E-3},null,110,49,1224776.8168090477,1000000,-147.75,-370.44679370428923,0,{"$f":"IF($D137=\"\",\"\",IFERROR(MIN(MAX(-(Z136+J137+I137+W137+V137)/(AO136-Z136),0),1),0))","v":0},{"$f":"IF($D137=\"\", \"\", MAX(Y136*(1-$X137),0))","v":21310.883765715549},{"$f":"IF($D137=\"\", \"\", MAX(Z136 + $I137 + $J137 + $W137 +$V137, 0))","v":20675.444469711972},17536.032071065845,17750.06678341845,18674.068723634198,19152.409447524988,18158.765425865568,19008.248514597304,18649.944542607514,18289.151872838604,20220.03601771743,19172.438614490409,224776.8168090478,2191.1202338443491,2000,-370.44679370428923,228597.49024918789,2.9103830456733704E-11]
[null,10,49,111,"Mar",3.3798008797498627E-2,0.18913179929195167,0.13,{"$f":"IF(D138=\"\", \"\", IF(D138>=$N$25,0, H138*AVERAGE(AA126:AA137)))","v":2279.6841692385606},2000,-10,-100,-100,-23.087717441842646,{"$f":"IF(D138=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B138+1))","v":1.97E-3},null,111,49,1228597.4902491879,1000000,-147.75,-370.83771744184264,0,{"$f":"IF($D138=\"\",\"\",IFERROR(MIN(MAX(-(AA137+J138+I138+W138+V138)/(AO137-AA137),0),1),0))","v":0},21310.883765715549,{"$f":"IF($D138=\"\", \"\", MAX(Z137*(1-$X138),0))","v":20675.444469711972},{"$f":"IF($D138=\"\", \"\", MAX(AA137 + $I138 + $J138 + $W138+$V138, 0))","v":21444.878522862564},17750.06678341845,18674.068723634198,19152.409447524988,18158.765425865568,19008.248514597304,18649.944542607514,18289.151872838604,20220.03601771743,19172.438614490409,228597.49024918789,2279.6841692385606,2000,-370.83771744184264,232506.3367009846,0]
[null,10,49,112,"Apr",8.5706404961925636E-3,0.15270533713032663,0.13,{"$f":"IF(D139=\"\", \"\", IF(D139>=$N$25,0, H139*AVERAGE(AB127:AB138)))","v":2307.5086818443979},2000,-10,-100,-100,-23.481384538282899,{"$f":"IF(D139=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B139+1))","v":1.97E-3},null,112,49,1232506.3367009845,1000000,-147.75,-371.2313845382829,0,{"$f":"IF($D139=\"\",\"\",IFERROR(MIN(MAX(-(AB138+J139+I139+W139+V139)/(AO138-AB138),0),1),0))","v":0},21310.883765715549,20675.444469711972,{"$f":"IF($D139=\"\", \"\", MAX(AA138*(1-$X139),0))","v":21444.878522862564},{"$f":"IF($D139=\"\", \"\", MAX(AB138 + $I139 + $J139 + $W139+$V139, 0))","v":21686.344080724564},18674.068723634198,19152.409447524988,18158.765425865568,19008.248514597304,18649.944542607514,18289.151872838604,20220.03601771743,19172.438614490409,232506.3367009846,2307.5086818443979,2000,-371.2313845382829,236442.6139982907,0]
[null,10,49,113,"May",6.2587725709926281E-2,7.2117647461613199E-2,7.2117647461613199E-2,{"$f":"IF(D140=\"\", \"\", IF(D140>=$N$25,0, H140*AVERAGE(AC128:AC139)))","v":1346.7299048849886},2000,-10,-100,-100,-23.77893439031757,{"$f":"IF(D140=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B140+1))","v":1.97E-3},null,113,49,1236442.6139982906,1000000,-147.75,-371.52893439031754,0,{"$f":"IF($D140=\"\",\"\",IFERROR(MIN(MAX(-(AC139+J140+I140+W140+V140)/(AO139-AC139),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,{"$f":"IF($D140=\"\", \"\", MAX(AB139*(1-$X140),0))","v":21686.344080724564},{"$f":"IF($D140=\"\", \"\", MAX(AC139 + $I140 + $J140 +$W140+$V140, 0))","v":21649.26969412887},19152.409447524988,18158.765425865568,19008.248514597304,18649.944542607514,18289.151872838604,20220.03601771743,19172.438614490409,236442.6139982907,1346.7299048849886,2000,-371.52893439031754,239417.81496878536,-2.9103830456733704E-11]
[null,10,49,114,"Jun",-2.0474875902470449E-2,0.1527266241943499,0.13,{"$f":"IF(D141=\"\", \"\", IF(D141>=$N$25,0, H141*AVERAGE(AD129:AD140)))","v":2489.8132281782487},2000,-10,-100,-100,-24.19076281969636,{"$f":"IF(D141=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B141+1))","v":1.97E-3},null,114,49,1239417.8149687853,1000000,-147.75,-371.94076281969637,0,{"$f":"IF($D141=\"\",\"\",IFERROR(MIN(MAX(-(AD140+J141+I141+W141+V141)/(AO140-AD140),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,21686.344080724564,{"$f":"IF($D141=\"\", \"\", MAX(AC140*(1-$X141),0))","v":21649.26969412887},{"$f":"IF($D141=\"\", \"\", MAX(AD140+ $I141 + $J141 + $W141 +$V141, 0))","v":23270.28191288354},18158.765425865568,19008.248514597304,18649.944542607514,18289.151872838604,20220.03601771743,19172.438614490409,239417.81496878536,2489.8132281782487,2000,-371.94076281969637,243535.68743414394,2.9103830456733704E-11]
[null,10,49,115,"Jul",2.6743722751568107E-2,0.24011094265623734,0.13,{"$f":"IF(D142=\"\", \"\", IF(D142>=$N$25,0, H142*AVERAGE(AE130:AE141)))","v":2360.6395053625238},2000,-10,-100,-100,-24.589632693950648,{"$f":"IF(D142=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B142+1))","v":1.97E-3},null,115,49,1243535.6874341439,1000000,-147.75,-372.33963269395065,0,{"$f":"IF($D142=\"\",\"\",IFERROR(MIN(MAX(-(AE141+J142+I142+W142+V142)/(AO141-AE141),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,21686.344080724564,21649.26969412887,{"$f":"IF($D142=\"\", \"\", MAX(AD141*(1-$X142),0))","v":23270.28191288354},{"$f":"IF($D142=\"\", \"\", MAX(AE141 + $I142 + $J142 + $W142+$V142, 0))","v":22147.06529853414},19008.248514597304,18649.944542607514,18289.151872838604,20220.03601771743,19172.438614490409,243535.68743414394,2360.6395053625238,2000,-372.33963269395065,247523.98730681246,-5.8207660913467407E-11]
[null,10,49,116,"Aug",-3.1410743460165466E-2,0.21830144897105774,0.13,{"$f":"IF(D143=\"\", \"\", IF(D143>=$N$25,0, H143*AVERAGE(AF131:AF142)))","v":2471.0723068976495},2000,-10,-100,-100,-24.99950596137101,{"$f":"IF(D143=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B143+1))","v":1.97E-3},null,116,49,1247523.9873068125,1000000,-147.75,-372.74950596137103,0,{"$f":"IF($D143=\"\",\"\",IFERROR(MIN(MAX(-(AF142+J143+I143+W143+V143)/(AO142-AF142),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,21686.344080724564,21649.26969412887,23270.28191288354,{"$f":"IF($D143=\"\", \"\", MAX(AE142*(1-$X143),0))","v":22147.06529853414},{"$f":"IF($D143=\"\", \"\", MAX(AF142 + $I143 + $J143 + $W143 +$V143, 0))","v":23106.571315533583},18649.944542607514,18289.151872838604,20220.03601771743,19172.438614490409,247523.98730681246,2471.0723068976495,2000,-372.74950596137103,251622.31010774875,2.9103830456733704E-11]
[null,10,49,117,"Sep",3.8814743128657701E-2,0.13446690177142062,0.13,{"$f":"IF(D144=\"\", \"\", IF(D144>=$N$25,0, H144*AVERAGE(AG132:AG143)))","v":2424.4927905389773},2000,-10,-100,-100,-25.404680289828772,{"$f":"IF(D144=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B144+1))","v":1.97E-3},null,117,49,1251622.3101077487,1000000,-147.75,-373.15468028982878,0,{"$f":"IF($D144=\"\",\"\",IFERROR(MIN(MAX(-(AG143+J144+I144+W144+V144)/(AO143-AG143),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,21686.344080724564,21649.26969412887,23270.28191288354,22147.06529853414,{"$f":"IF($D144=\"\", \"\", MAX(AF143*(1-$X144),0))","v":23106.571315533583},{"$f":"IF($D144=\"\", \"\", MAX(AG143 + $I144 + $J144 + $W144+$V144, 0))","v":22701.282652856662},18289.151872838604,20220.03601771743,19172.438614490409,251622.31010774875,2424.4927905389773,2000,-373.15468028982878,255673.64821799789,0]
[null,10,49,118,"Oct",6.8641834633679039E-2,0.17558473606974534,0.13,{"$f":"IF(D145=\"\", \"\", IF(D145>=$N$25,0, H145*AVERAGE(AH133:AH144)))","v":2377.5897434690191},2000,-10,-100,-100,-25.805123796146692,{"$f":"IF(D145=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B145+1))","v":1.97E-3},null,118,49,1255673.648217998,1000000,-147.75,-373.55512379614669,0,{"$f":"IF($D145=\"\",\"\",IFERROR(MIN(MAX(-(AH144+J145+I145+W145+V145)/(AO144-AH144),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,21686.344080724564,21649.26969412887,23270.28191288354,22147.06529853414,23106.571315533583,{"$f":"IF($D145=\"\", \"\", MAX(AG144*(1-$X145),0))","v":22701.282652856662},{"$f":"IF($D145=\"\", \"\", MAX(AH144 + $I145 + $J145 + $W145+$V145, 0))","v":22293.186492511475},20220.03601771743,19172.438614490409,255673.64821799789,2377.5897434690191,2000,-373.55512379614669,259677.68283767076,-2.9103830456733704E-11]
[null,10,49,119,"Nov",5.0099429397370693E-2,0.17535978666265084,0.13,{"$f":"IF(D146=\"\", \"\", IF(D146>=$N$25,0, H146*AVERAGE(AI134:AI145)))","v":2628.6046823032666},2000,-10,-100,-100,-26.230628751997408,{"$f":"IF(D146=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B146+1))","v":1.97E-3},null,119,49,1259677.6828376707,1000000,-147.75,-373.98062875199741,0,{"$f":"IF($D146=\"\",\"\",IFERROR(MIN(MAX(-(AI145+J146+I146+W146+V146)/(AO145-AI145),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,21686.344080724564,21649.26969412887,23270.28191288354,22147.06529853414,23106.571315533583,22701.282652856662,{"$f":"IF($D146=\"\", \"\", MAX(AH145*(1-$X146),0))","v":22293.186492511475},{"$f":"IF($D146=\"\", \"\", MAX(AI145 + $I146 + $J146 + $W146 +$V146, 0))","v":24474.6600712687},19172.438614490409,259677.68283767076,2628.6046823032666,2000,-373.98062875199741,263932.30689122202,-5.8207660913467407E-11]
[null,10,49,120,"Dec",2.5521282040064416E-2,0.18542096056124979,0.13,{"$f":"IF(D147=\"\", \"\", IF(D147>=$N$25,0, H147*AVERAGE(AJ135:AJ146)))","v":2492.4170198837533},2000,-10,-100,-100,-26.64247239111058,{"$f":"IF(D147=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B147+1))","v":1.97E-3},null,120,49,1263932.306891222,1000000,-147.75,-374.39247239111057,0,{"$f":"IF($D147=\"\",\"\",IFERROR(MIN(MAX(-(AJ146+J147+I147+W147+V147)/(AO146-AJ146),0),1),0))","v":0},21310.883765715549,20675.444469711972,21444.878522862564,21686.344080724564,21649.26969412887,23270.28191288354,22147.06529853414,23106.571315533583,22701.282652856662,22293.186492511475,{"$f":"IF($D147=\"\", \"\", MAX(AI146*(1-$X147),0))","v":24474.6600712687},{"$f":"IF($D147=\"\", \"\", MAX(AJ146 + $I147 + $J147 + $W147+$V147, 0))","v":23290.463161983051},263932.30689122202,2492.4170198837533,2000,-374.39247239111057,268050.33143871464,0]
[null,{"$f":"IF(D148=\"\",\"\", B147+1)","v":11},50,121,"Jan",2.3743762208088368E-2,0.24710313797808725,0.13,{"$f":"IF(D148=\"\", \"\", IF(D148>=$N$25,0, H148*AVERAGE(Y136:Y147)))","v":2770.4148895430217},2000,-10,-100,-100,-27.082074632825769,{"$f":"IF(D148=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B148+1))","v":2.1700000000000001E-3},{"$f":"IF(D148=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O148, \"No\", \"Yes\"))","v":"No"},121,50,1268050.3314387146,1000000,-162.75,-389.83207463282577,0,{"$f":"IF($D148=\"\",\"\",IFERROR(MIN(MAX(-(Y147+J148+I148+W148+V148)/(AO147-Y147),0),1),0))","v":0},{"$f":"IF($D148=\"\", \"\", MAX($Y147 + $I148 + $J148 + $W148+ $V148, 0))","v":25691.466580625747},20675.444469711972,21444.878522862564,21686.344080724564,21649.26969412887,23270.28191288354,22147.06529853414,23106.571315533583,22701.282652856662,22293.186492511475,24474.6600712687,{"$f":"IF($D148=\"\", \"\", MAX(AJ147*(1-$X148),0))","v":23290.463161983051},268050.33143871464,2770.4148895430217,2000,-389.83207463282577,272430.91425362485,0]
[null,{"$f":"IF(D149=\"\",\"\",B148)","v":11},50,122,"Feb",2.585738662713858E-2,0.31131073901639117,0.13,{"$f":"IF(D149=\"\", \"\", IF(D149>=$N$25,0, H149*AVERAGE(Z137:Z148)))","v":2687.8077810625564},2000,-10,-100,-100,-27.511872203468741,{"$f":"IF(D149=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B149+1))","v":2.1700000000000001E-3},null,122,50,1272430.9142536249,1000000,-162.75,-390.26187220346873,0,{"$f":"IF($D149=\"\",\"\",IFERROR(MIN(MAX(-(Z148+J149+I149+W149+V149)/(AO148-Z148),0),1),0))","v":0},{"$f":"IF($D149=\"\", \"\", MAX(Y148*(1-$X149),0))","v":25691.466580625747},{"$f":"IF($D149=\"\", \"\", MAX(Z148 + $I149 + $J149 + $W149 +$V149, 0))","v":24972.990378571063},21444.878522862564,21686.344080724564,21649.26969412887,23270.28191288354,22147.06529853414,23106.571315533583,22701.282652856662,22293.186492511475,24474.6600712687,23290.463161983051,272430.91425362485,2687.8077810625564,2000,-390.26187220346873,276728.46016248397,5.8207660913467407E-11]
[null,11,50,123,"Mar",2.0222212654585955E-2,0.35502630589125861,0.13,{"$f":"IF(D150=\"\", \"\", IF(D150>=$N$25,0, H150*AVERAGE(AA138:AA149)))","v":2787.8342079721333},2000,-10,-100,-100,-27.951629437045614,{"$f":"IF(D150=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B150+1))","v":2.1700000000000001E-3},null,123,50,1276728.4601624841,1000000,-162.75,-390.70162943704565,0,{"$f":"IF($D150=\"\",\"\",IFERROR(MIN(MAX(-(AA149+J150+I150+W150+V150)/(AO149-AA149),0),1),0))","v":0},25691.466580625747,{"$f":"IF($D150=\"\", \"\", MAX(Z149*(1-$X150),0))","v":24972.990378571063},{"$f":"IF($D150=\"\", \"\", MAX(AA149 + $I150 + $J150 + $W150+$V150, 0))","v":25842.011101397653},21686.344080724564,21649.26969412887,23270.28191288354,22147.06529853414,23106.571315533583,22701.282652856662,22293.186492511475,24474.6600712687,23290.463161983051,276728.46016248397,2787.8342079721333,2000,-390.70162943704565,281125.59274101903,-5.8207660913467407E-11]
[null,11,50,124,"Apr",-3.7229426750991059E-3,0.33723215196513356,0.13,{"$f":"IF(D151=\"\", \"\", IF(D151>=$N$25,0, H151*AVERAGE(AB139:AB150)))","v":2819.2247304941939},2000,-10,-100,-100,-28.394481747151325,{"$f":"IF(D151=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B151+1))","v":2.1700000000000001E-3},null,124,50,1281125.5927410191,1000000,-162.75,-391.1444817471513,0,{"$f":"IF($D151=\"\",\"\",IFERROR(MIN(MAX(-(AB150+J151+I151+W151+V151)/(AO150-AB150),0),1),0))","v":0},25691.466580625747,24972.990378571063,{"$f":"IF($D151=\"\", \"\", MAX(AA150*(1-$X151),0))","v":25842.011101397653},{"$f":"IF($D151=\"\", \"\", MAX(AB150 + $I151 + $J151 + $W151+$V151, 0))","v":26114.424329471603},21649.26969412887,23270.28191288354,22147.06529853414,23106.571315533583,22701.282652856662,22293.186492511475,24474.6600712687,23290.463161983051,281125.59274101903,2819.2247304941939,2000,-391.1444817471513,285553.67298976606,0]
[null,11,50,125,"May",3.7410462538343354E-2,0.32093247594896424,0.13,{"$f":"IF(D152=\"\", \"\", IF(D152>=$N$25,0, H152*AVERAGE(AC140:AC151)))","v":2814.4050602367529},2000,-10,-100,-100,-28.836807805000284,{"$f":"IF(D152=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B152+1))","v":2.1700000000000001E-3},null,125,50,1285553.6729897661,1000000,-162.75,-391.58680780500026,0,{"$f":"IF($D152=\"\",\"\",IFERROR(MIN(MAX(-(AC151+J152+I152+W152+V152)/(AO151-AC151),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,{"$f":"IF($D152=\"\", \"\", MAX(AB151*(1-$X152),0))","v":26114.424329471603},{"$f":"IF($D152=\"\", \"\", MAX(AC151 + $I152 + $J152 +$W152+$V152, 0))","v":26072.087946560623},23270.28191288354,22147.06529853414,23106.571315533583,22701.282652856662,22293.186492511475,24474.6600712687,23290.463161983051,285553.67298976606,2814.4050602367529,2000,-391.58680780500026,289976.49124219781,0]
[null,11,50,126,"Jun",-1.6290913059793709E-2,0.289633916993149,0.13,{"$f":"IF(D153=\"\", \"\", IF(D153>=$N$25,0, H153*AVERAGE(AD141:AD152)))","v":3025.1366486748602},2000,-10,-100,-100,-29.300162789087267,{"$f":"IF(D153=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B153+1))","v":2.1700000000000001E-3},null,126,50,1289976.4912421978,1000000,-162.75,-392.05016278908727,0,{"$f":"IF($D153=\"\",\"\",IFERROR(MIN(MAX(-(AD152+J153+I153+W153+V153)/(AO152-AD152),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,26114.424329471603,{"$f":"IF($D153=\"\", \"\", MAX(AC152*(1-$X153),0))","v":26072.087946560623},{"$f":"IF($D153=\"\", \"\", MAX(AD152+ $I153 + $J153 + $W153 +$V153, 0))","v":27903.368398769311},22147.06529853414,23106.571315533583,22701.282652856662,22293.186492511475,24474.6600712687,23290.463161983051,289976.49124219781,3025.1366486748602,2000,-392.05016278908727,294609.57772808359,0]
[null,11,50,127,"Jul",1.8989395441457012E-2,0.29514248462108594,0.13,{"$f":"IF(D154=\"\", \"\", IF(D154>=$N$25,0, H154*AVERAGE(AE142:AE153)))","v":2879.1184888094385},2000,-10,-100,-100,-29.748869621689305,{"$f":"IF(D154=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B154+1))","v":2.1700000000000001E-3},null,127,50,1294609.5777280836,1000000,-162.75,-392.49886962168932,0,{"$f":"IF($D154=\"\",\"\",IFERROR(MIN(MAX(-(AE153+J154+I154+W154+V154)/(AO153-AE153),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,26114.424329471603,26072.087946560623,{"$f":"IF($D154=\"\", \"\", MAX(AD153*(1-$X154),0))","v":27903.368398769311},{"$f":"IF($D154=\"\", \"\", MAX(AE153 + $I154 + $J154 + $W154+$V154, 0))","v":26633.68491772189},23106.571315533583,22701.282652856662,22293.186492511475,24474.6600712687,23290.463161983051,294609.57772808359,2879.1184888094385,2000,-392.49886962168932,299096.19734727137,0]
[null,11,50,128,"Aug",-1.9839556050074106E-2,0.28536111609022408,0.13,{"$f":"IF(D155=\"\", \"\", IF(D155>=$N$25,0, H155*AVERAGE(AF143:AF154)))","v":3003.8542710193665},2000,-10,-100,-100,-30.210005161829073,{"$f":"IF(D155=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B155+1))","v":2.1700000000000001E-3},null,128,50,1299096.1973472713,1000000,-162.75,-392.96000516182909,0,{"$f":"IF($D155=\"\",\"\",IFERROR(MIN(MAX(-(AF154+J155+I155+W155+V155)/(AO154-AF154),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,26114.424329471603,26072.087946560623,27903.368398769311,{"$f":"IF($D155=\"\", \"\", MAX(AE154*(1-$X155),0))","v":26633.68491772189},{"$f":"IF($D155=\"\", \"\", MAX(AF154 + $I155 + $J155 + $W155 +$V155, 0))","v":27717.465581391119},22701.282652856662,22293.186492511475,24474.6600712687,23290.463161983051,299096.19734727137,3003.8542710193665,2000,-392.96000516182909,303707.0916131289,0]
[null,11,50,129,"Sep",0.10550669797277175,0.30071659754276103,0.13,{"$f":"IF(D156=\"\", \"\", IF(D156>=$N$25,0, H156*AVERAGE(AG144:AG155)))","v":2951.1667448713661},2000,{"$f":"IF(D156=\"\",\"\",IF(D156>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D156=\"\",\"\",IF(D156>=$N$25, 0,-$I$20*J156))","v":-100},-100,{"$f":"IF(D156=\"\",\"\",IF(D156>=$N$25, 0,-$L$20*(AK156+AL156)))","v":-30.665825835800028},{"$f":"IF(D156=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B156+1))","v":2.1700000000000001E-3},null,{"$f":"D156","v":129},{"$f":"C156","v":50},{"$f":"IF(D156=\"\",\"\",IF(D156>$N$25, 0,$H$20+AK156))","v":1303707.0916131288},{"$f":"IF(D156=\"\",\"\",IF(D156>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D156=\"\",\"\",IF(D156>=$N$25, 0,-$M$20*O156*T156/12))","v":-162.75},{"$f":"IF(D156=\"\",\"\",IF(D156>=$N$25, 0,SUM(L156:N156)+U156))","v":-393.41582583580004},0,{"$f":"IF($D156=\"\",\"\",IFERROR(MIN(MAX(-(AG155+J156+I156+W156+V156)/(AO155-AG155),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,26114.424329471603,26072.087946560623,27903.368398769311,26633.68491772189,{"$f":"IF($D156=\"\", \"\", MAX(AF155*(1-$X156),0))","v":27717.465581391119},{"$f":"IF($D156=\"\", \"\", MAX(AG155 + $I156 + $J156 + $W156+$V156, 0))","v":27259.033571892229},22293.186492511475,24474.6600712687,23290.463161983051,303707.0916131289,{"$f":"I156","v":2951.1667448713661},2000,{"$f":"V156","v":-393.41582583580004},308264.84253216448,{"$f":"IF(D156=\"\",\"\",IF(D156=$N$25,AO156-SUM(AK156:AN156)-$H$20,AO156-SUM(AK156:AN156)))","v":0}]
[null,11,50,130,"Oct",{"$f":"IF($D157 = \"\", \"\",IF(D157>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":-6.8712483613185646E-2},0.38422266362635371,0.13,{"$f":"IF(D157=\"\", \"\", IF(D157>=$N$25,0, H157*AVERAGE(AH145:AH156)))","v":2898.1142440264916},2000,-10,-100,-100,-31.116295677619096,{"$f":"IF(D157=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B157+1))","v":2.1700000000000001E-3},null,130,50,1308264.8425321644,1000000,-162.75,-393.86629567761906,0,{"$f":"IF($D157=\"\",\"\",IFERROR(MIN(MAX(-(AH156+J157+I157+W157+V157)/(AO156-AH156),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,26114.424329471603,26072.087946560623,27903.368398769311,26633.68491772189,27717.465581391119,{"$f":"IF($D157=\"\", \"\", MAX(AG156*(1-$X157),0))","v":27259.033571892229},{"$f":"IF($D157=\"\", \"\", MAX(AH156 + $I157 + $J157 + $W157+$V157, 0))","v":26797.434440860347},24474.6600712687,23290.463161983051,308264.84253216448,2898.1142440264916,{"$f":"IF($D157=\"\",\"\",IF(D157=$N$25,$J157+$W157-$AO157-$H$20,$J157+$W157))","v":2000},-393.86629567761906,{"$f":"IF(D157 = \"\", \"\", SUM(Y157:AJ157))","v":312769.09048051335},0]
[null,11,50,{"$f":"IF($C158=\"\", \"\", $D157+1)","v":131},"Nov",2.138795436919317E-2,0.20630621481969458,0.13,{"$f":"IF(D158=\"\", \"\", IF(D158>=$N$25,0, H158*AVERAGE(AI146:AI157)))","v":3181.7058092649313},2000,-10,-100,-100,-31.595079628977828,{"$f":"IF(D158=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B158+1))","v":2.1700000000000001E-3},null,131,50,1312769.0904805134,1000000,-162.75,-394.34507962897783,0,{"$f":"IF($D158=\"\",\"\",IFERROR(MIN(MAX(-(AI157+J158+I158+W158+V158)/(AO157-AI157),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,26114.424329471603,26072.087946560623,27903.368398769311,26633.68491772189,27717.465581391119,27259.033571892229,{"$f":"IF($D158=\"\", \"\", MAX(AH157*(1-$X158),0))","v":26797.434440860347},{"$f":"IF($D158=\"\", \"\", MAX(AI157 + $I158 + $J158 + $W158 +$V158, 0))","v":29262.020800904655},23290.463161983051,312769.09048051335,3181.7058092649313,2000,-394.34507962897783,317556.45121014933,5.8207660913467407E-11]
[null,11,50,132,"Dec",-3.4156107172635196E-2,0.1733237849720688,0.13,{"$f":"IF(D159=\"\", \"\", IF(D159>=$N$25,0, H159*AVERAGE(AJ147:AJ158)))","v":3027.7602110577977},2000,-10,-100,-100,-32.058421142120714,{"$f":"IF(D159=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B159+1))","v":2.1700000000000001E-3},null,132,50,1317556.4512101493,1000000,-162.75,-394.80842114212072,0,{"$f":"IF($D159=\"\",\"\",IFERROR(MIN(MAX(-(AJ158+J159+I159+W159+V159)/(AO158-AJ158),0),1),0))","v":0},25691.466580625747,24972.990378571063,25842.011101397653,26114.424329471603,26072.087946560623,27903.368398769311,26633.68491772189,27717.465581391119,27259.033571892229,26797.434440860347,{"$f":"IF($D159=\"\", \"\", MAX(AI158*(1-$X159),0))","v":29262.020800904655},{"$f":"IF($D159=\"\", \"\", MAX(AJ158 + $I159 + $J159 + $W159+$V159, 0))","v":27923.414951898729},317556.45121014933,3027.7602110577977,2000,-394.80842114212072,322189.40300006501,0]
[null,{"$f":"IF(D160=\"\",\"\", B159+1)","v":12},51,133,"Jan",-9.0716167702829448E-2,0.10504543579046643,0.10504543579046643,{"$f":"IF(D160=\"\", \"\", IF(D160>=$N$25,0, H160*AVERAGE(Y148:Y159)))","v":2698.7713030580358},2000,-10,-100,-100,-32.488817430312302,{"$f":"IF(D160=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B160+1))","v":2.4199999999999998E-3},{"$f":"IF(D160=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O160, \"No\", \"Yes\"))","v":"No"},133,51,1322189.4030000651,1000000,-181.5,-413.98881743031234,0,{"$f":"IF($D160=\"\",\"\",IFERROR(MIN(MAX(-(Y159+J160+I160+W160+V160)/(AO159-Y159),0),1),0))","v":0},{"$f":"IF($D160=\"\", \"\", MAX($Y159 + $I160 + $J160 + $W160+ $V160, 0))","v":29976.249066253469},24972.990378571063,25842.011101397653,26114.424329471603,26072.087946560623,27903.368398769311,26633.68491772189,27717.465581391119,27259.033571892229,26797.434440860347,29262.020800904655,{"$f":"IF($D160=\"\", \"\", MAX(AJ159*(1-$X160),0))","v":27923.414951898729},322189.40300006501,2698.7713030580358,2000,-413.98881743031234,326474.18548569275,5.8207660913467407E-11]
[null,{"$f":"IF(D161=\"\",\"\",B160)","v":12},51,134,"Feb",3.8732291574411375E-2,-1.8504448270509011E-2,0,{"$f":"IF(D161=\"\", \"\", IF(D161>=$N$25,0, H161*AVERAGE(Z149:Z160)))","v":0},2000,-10,-100,-100,-32.647418548569277,{"$f":"IF(D161=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B161+1))","v":2.4199999999999998E-3},null,134,51,1326474.1854856927,1000000,-181.5,-414.14741854856925,0,{"$f":"IF($D161=\"\",\"\",IFERROR(MIN(MAX(-(Z160+J161+I161+W161+V161)/(AO160-Z160),0),1),0))","v":0},{"$f":"IF($D161=\"\", \"\", MAX(Y160*(1-$X161),0))","v":29976.249066253469},{"$f":"IF($D161=\"\", \"\", MAX(Z160 + $I161 + $J161 + $W161 +$V161, 0))","v":26558.842960022495},25842.011101397653,26114.424329471603,26072.087946560623,27903.368398769311,26633.68491772189,27717.465581391119,27259.033571892229,26797.434440860347,29262.020800904655,27923.414951898729,326474.18548569275,0,2000,-414.14741854856925,328060.03806714417,0]
[null,12,51,135,"Mar",2.9477693080314081E-2,-6.1863014214277312E-3,0,{"$f":"IF(D162=\"\", \"\", IF(D162>=$N$25,0, H162*AVERAGE(AA150:AA161)))","v":0},2000,-10,-100,-100,-32.806003806714415,{"$f":"IF(D162=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B162+1))","v":2.4199999999999998E-3},null,135,51,1328060.0380671441,1000000,-181.5,-414.30600380671444,0,{"$f":"IF($D162=\"\",\"\",IFERROR(MIN(MAX(-(AA161+J162+I162+W162+V162)/(AO161-AA161),0),1),0))","v":0},29976.249066253469,{"$f":"IF($D162=\"\", \"\", MAX(Z161*(1-$X162),0))","v":26558.842960022495},{"$f":"IF($D162=\"\", \"\", MAX(AA161 + $I162 + $J162 + $W162+$V162, 0))","v":27427.705097590937},26114.424329471603,26072.087946560623,27903.368398769311,26633.68491772189,27717.465581391119,27259.033571892229,26797.434440860347,29262.020800904655,27923.414951898729,328060.03806714417,0,2000,-414.30600380671444,329645.73206333746,0]
[null,12,51,136,"Apr",1.3685021470505931E-2,2.829600330094717E-3,2.829600330094717E-3,{"$f":"IF(D163=\"\", \"\", IF(D163>=$N$25,0, H163*AVERAGE(AB151:AB162)))","v":73.893383702906362},2000,-10,-100,-100,-32.971962544704041,{"$f":"IF(D163=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B163+1))","v":2.4199999999999998E-3},null,136,51,1329645.7320633375,1000000,-181.5,-414.47196254470407,0,{"$f":"IF($D163=\"\",\"\",IFERROR(MIN(MAX(-(AB162+J163+I163+W163+V163)/(AO162-AB162),0),1),0))","v":0},29976.249066253469,26558.842960022495,{"$f":"IF($D163=\"\", \"\", MAX(AA162*(1-$X163),0))","v":27427.705097590937},{"$f":"IF($D163=\"\", \"\", MAX(AB162 + $I163 + $J163 + $W163+$V163, 0))","v":27773.845750629807},26072.087946560623,27903.368398769311,26633.68491772189,27717.465581391119,27259.033571892229,26797.434440860347,29262.020800904655,27923.414951898729,329645.73206333746,73.893383702906362,2000,-414.47196254470407,331305.15348449565,0]
[null,12,51,137,"May",9.0893182212228116E-3,2.0352057159093828E-2,2.0352057159093828E-2,{"$f":"IF(D164=\"\", \"\", IF(D164>=$N$25,0, H164*AVERAGE(AC152:AC163)))","v":530.62062414532306},2000,-10,-100,-100,-33.183577410864096,{"$f":"IF(D164=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B164+1))","v":2.4199999999999998E-3},null,137,51,1331305.1534844956,1000000,-181.5,-414.68357741086413,0,{"$f":"IF($D164=\"\",\"\",IFERROR(MIN(MAX(-(AC163+J164+I164+W164+V164)/(AO163-AC163),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,{"$f":"IF($D164=\"\", \"\", MAX(AB163*(1-$X164),0))","v":27773.845750629807},{"$f":"IF($D164=\"\", \"\", MAX(AC163 + $I164 + $J164 +$W164+$V164, 0))","v":28188.024993295079},27903.368398769311,26633.68491772189,27717.465581391119,27259.033571892229,26797.434440860347,29262.020800904655,27923.414951898729,331305.15348449565,530.62062414532306,2000,-414.68357741086413,333421.09053123009,0]
[null,12,51,138,"Jun",2.7078541081278884E-2,-7.5033953436375311E-3,0,{"$f":"IF(D165=\"\", \"\", IF(D165>=$N$25,0, H165*AVERAGE(AD153:AD164)))","v":0},2000,-10,-100,-100,-33.342109053123011,{"$f":"IF(D165=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B165+1))","v":2.4199999999999998E-3},null,138,51,1333421.09053123,1000000,-181.5,-414.84210905312301,0,{"$f":"IF($D165=\"\",\"\",IFERROR(MIN(MAX(-(AD164+J165+I165+W165+V165)/(AO164-AD164),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,27773.845750629807,{"$f":"IF($D165=\"\", \"\", MAX(AC164*(1-$X165),0))","v":28188.024993295079},{"$f":"IF($D165=\"\", \"\", MAX(AD164+ $I165 + $J165 + $W165 +$V165, 0))","v":29488.526289716188},26633.68491772189,27717.465581391119,27259.033571892229,26797.434440860347,29262.020800904655,27923.414951898729,333421.09053123009,0,2000,-414.84210905312301,335006.24842217698,0]
[null,12,51,139,"Jul",4.9551295472341904E-2,3.6253480090644885E-2,3.6253480090644885E-2,{"$f":"IF(D166=\"\", \"\", IF(D166>=$N$25,0, H166*AVERAGE(AE154:AE165)))","v":965.56376590513958},2000,-10,-100,-100,-33.597181218808217,{"$f":"IF(D166=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B166+1))","v":2.4199999999999998E-3},null,139,51,1335006.248422177,1000000,-181.5,-415.0971812188082,0,{"$f":"IF($D166=\"\",\"\",IFERROR(MIN(MAX(-(AE165+J166+I166+W166+V166)/(AO165-AE165),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,27773.845750629807,28188.024993295079,{"$f":"IF($D166=\"\", \"\", MAX(AD165*(1-$X166),0))","v":29488.526289716188},{"$f":"IF($D166=\"\", \"\", MAX(AE165 + $I166 + $J166 + $W166+$V166, 0))","v":29184.151502408222},27717.465581391119,27259.033571892229,26797.434440860347,29262.020800904655,27923.414951898729,335006.24842217698,965.56376590513958,2000,-415.0971812188082,337556.71500686329,-5.8207660913467407E-11]
[null,12,51,140,"Aug",-4.6807689202468618E-2,6.7333170818403953E-2,6.7333170818403953E-2,{"$f":"IF(D167=\"\", \"\", IF(D167>=$N$25,0, H167*AVERAGE(AF155:AF166)))","v":1866.3048446450405},2000,-10,-100,-100,-33.942301985150834,{"$f":"IF(D167=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B167+1))","v":2.4199999999999998E-3},null,140,51,1337556.7150068632,1000000,-181.5,-415.44230198515083,0,{"$f":"IF($D167=\"\",\"\",IFERROR(MIN(MAX(-(AF166+J167+I167+W167+V167)/(AO166-AF166),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,27773.845750629807,28188.024993295079,29488.526289716188,{"$f":"IF($D167=\"\", \"\", MAX(AE166*(1-$X167),0))","v":29184.151502408222},{"$f":"IF($D167=\"\", \"\", MAX(AF166 + $I167 + $J167 + $W167 +$V167, 0))","v":31168.328124051011},27259.033571892229,26797.434440860347,29262.020800904655,27923.414951898729,337556.71500686329,1866.3048446450405,2000,-415.44230198515083,341007.57754952321,5.8207660913467407E-11]
[null,12,51,141,"Sep",-3.5607774835561948E-2,3.7966567374785987E-2,{"$f":"IF($D168 = \"\", \"\", IF(D168>=$N$25, 0,IF(G168<$G$20, IF(G168>$F$20, G168, $F$20), $G$20)))","v":3.7966567374785987E-2},{"$f":"IF(D168=\"\", \"\", IF(D168>=$N$25,0, H168*AVERAGE(AG156:AG167)))","v":1034.9319346787997},2000,-10,-100,{"$f":"IF(D168=\"\",\"\",IF(D168>=$N$25, 0,-$K$20))","v":-100},-34.204250948420203,{"$f":"IF(D168=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B168+1))","v":2.4199999999999998E-3},null,141,51,1341007.5775495232,1000000,-181.5,-415.70425094842017,0,{"$f":"IF($D168=\"\",\"\",IFERROR(MIN(MAX(-(AG167+J168+I168+W168+V168)/(AO167-AG167),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,27773.845750629807,28188.024993295079,29488.526289716188,29184.151502408222,{"$f":"IF($D168=\"\", \"\", MAX(AF167*(1-$X168),0))","v":31168.328124051011},{"$f":"IF($D168=\"\", \"\", MAX(AG167 + $I168 + $J168 + $W168+$V168, 0))","v":29878.261255622609},26797.434440860347,29262.020800904655,27923.414951898729,{"$f":"IF(D168 = \"\", \"\",Y167 + Z167+AA167 + AB167+ AC167+AD167+AE167+AF167+AG167+AH167 + AI167+AJ167)","v":341007.57754952321},1034.9319346787997,2000,-415.70425094842017,343626.80523325357,0]
[null,12,{"$f":"IF(C168=\"\",\"\",IF(C157+1<=120, C157 + 1, \"\"))","v":51},142,{"$f":"IF($D169 = \"\", \"\",E157)","v":"Oct"},-7.2336773581479136E-2,{"$f":"IF($D169 = \"\", \"\",IF(D169>=$N$25, 0,((1+F157)*(1+F158)*(1+F159)*(1+F160)*(1+F161)*(1+F162)*(1+F163)*(1+F164)*(1+F165)*(1+F166)*(1+F167)*(1+F168))-1))","v":-9.4526618977103793E-2},0,{"$f":"IF(D169=\"\", \"\", IF(D169>=$N$25,0, H169*AVERAGE(AH157:AH168)))","v":0},{"$f":"IF(D169=\"\",\"\",IF(D169>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C169<$N$5,$M$5,0))))","v":2000},-10,-100,-100,-34.362680523325359,{"$f":"IF(D169=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B169+1))","v":2.4199999999999998E-3},null,142,51,1343626.8052332536,1000000,-181.5,-415.86268052332537,0,{"$f":"IF($D169=\"\",\"\",IFERROR(MIN(MAX(-(AH168+J169+I169+W169+V169)/(AO168-AH168),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,27773.845750629807,28188.024993295079,29488.526289716188,29184.151502408222,31168.328124051011,{"$f":"IF($D169=\"\", \"\", MAX(AG168*(1-$X169),0))","v":29878.261255622609},{"$f":"IF($D169=\"\", \"\", MAX(AH168 + $I169 + $J169 + $W169+$V169, 0))","v":28381.571760337021},29262.020800904655,27923.414951898729,343626.80523325357,0,2000,-415.86268052332537,345210.94255273027,0]
[null,12,51,143,"Nov",-5.0112759777670912E-3,-9.805044812079311E-2,0,{"$f":"IF(D170=\"\", \"\", IF(D170>=$N$25,0, H170*AVERAGE(AI158:AI169)))","v":0},2000,-10,-100,-100,-34.521094255273027,{"$f":"IF(D170=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B170+1))","v":2.4199999999999998E-3},null,143,51,1345210.9425527302,1000000,-181.5,-416.02109425527306,0,{"$f":"IF($D170=\"\",\"\",IFERROR(MIN(MAX(-(AI169+J170+I170+W170+V170)/(AO169-AI169),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,27773.845750629807,28188.024993295079,29488.526289716188,29184.151502408222,31168.328124051011,29878.261255622609,{"$f":"IF($D170=\"\", \"\", MAX(AH169*(1-$X170),0))","v":28381.571760337021},{"$f":"IF($D170=\"\", \"\", MAX(AI169 + $I170 + $J170 + $W170 +$V170, 0))","v":30845.999706649382},27923.414951898729,345210.94255273027,0,2000,-416.02109425527306,346794.921458475,0]
[null,12,51,144,"Dec",-1.4477430608670634E-2,-0.12136262238282702,0,{"$f":"IF(D171=\"\", \"\", IF(D171>=$N$25,0, H171*AVERAGE(AJ159:AJ170)))","v":0},2000,-10,-100,-100,-34.679492145847505,{"$f":"IF(D171=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B171+1))","v":2.4199999999999998E-3},null,144,51,1346794.9214584751,1000000,-181.5,-416.17949214584752,0,{"$f":"IF($D171=\"\",\"\",IFERROR(MIN(MAX(-(AJ170+J171+I171+W171+V171)/(AO170-AJ170),0),1),0))","v":0},29976.249066253469,26558.842960022495,27427.705097590937,27773.845750629807,28188.024993295079,29488.526289716188,29184.151502408222,31168.328124051011,29878.261255622609,28381.571760337021,{"$f":"IF($D171=\"\", \"\", MAX(AI170*(1-$X171),0))","v":30845.999706649382},{"$f":"IF($D171=\"\", \"\", MAX(AJ170 + $I171 + $J171 + $W171+$V171, 0))","v":29507.235459752883},346794.921458475,0,2000,-416.17949214584752,348378.74196632917,0]
[null,{"$f":"IF(D172=\"\",\"\", B171+1)","v":13},52,145,"Jan",-2.18444022129804E-2,-0.1034607431044654,0,{"$f":"IF(D172=\"\", \"\", IF(D172>=$N$25,0, H172*AVERAGE(Y160:Y171)))","v":0},2000,-10,-100,-100,-34.837874196632917,{"$f":"IF(D172=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B172+1))","v":2.7000000000000001E-3},{"$f":"IF(D172=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O172, \"No\", \"Yes\"))","v":"No"},145,52,1348378.741966329,1000000,-202.50000000000003,-437.33787419663292,0,{"$f":"IF($D172=\"\",\"\",IFERROR(MIN(MAX(-(Y171+J172+I172+W172+V172)/(AO171-Y171),0),1),0))","v":0},{"$f":"IF($D172=\"\", \"\", MAX($Y171 + $I172 + $J172 + $W172+ $V172, 0))","v":31538.911192056836},26558.842960022495,27427.705097590937,27773.845750629807,28188.024993295079,29488.526289716188,29184.151502408222,31168.328124051011,29878.261255622609,28381.571760337021,30845.999706649382,{"$f":"IF($D172=\"\", \"\", MAX(AJ171*(1-$X172),0))","v":29507.235459752883},348378.74196632917,0,2000,-437.33787419663292,349941.40409213252,0]
[null,{"$f":"IF(D173=\"\",\"\",B172)","v":13},52,146,"Feb",7.2614865669288001E-3,-3.5554288309861071E-2,0,{"$f":"IF(D173=\"\", \"\", IF(D173>=$N$25,0, H173*AVERAGE(Z161:Z172)))","v":0},2000,-10,-100,-100,-34.994140409213252,{"$f":"IF(D173=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B173+1))","v":2.7000000000000001E-3},null,146,52,1349941.4040921326,1000000,-202.50000000000003,-437.49414040921329,0,{"$f":"IF($D173=\"\",\"\",IFERROR(MIN(MAX(-(Z172+J173+I173+W173+V173)/(AO172-Z172),0),1),0))","v":0},{"$f":"IF($D173=\"\", \"\", MAX(Y172*(1-$X173),0))","v":31538.911192056836},{"$f":"IF($D173=\"\", \"\", MAX(Z172 + $I173 + $J173 + $W173 +$V173, 0))","v":28121.348819613282},27427.705097590937,27773.845750629807,28188.024993295079,29488.526289716188,29184.151502408222,31168.328124051011,29878.261255622609,28381.571760337021,30845.999706649382,29507.235459752883,349941.40409213252,0,2000,-437.49414040921329,351503.90995172336,5.8207660913467407E-11]
[null,13,52,147,"Mar",2.3649751985919711E-2,-6.4774409008042433E-2,0,{"$f":"IF(D174=\"\", \"\", IF(D174>=$N$25,0, H174*AVERAGE(AA162:AA173)))","v":0},2000,-10,-100,-100,-35.150390995172337,{"$f":"IF(D174=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B174+1))","v":2.7000000000000001E-3},null,147,52,1351503.9099517234,1000000,-202.50000000000003,-437.65039099517236,0,{"$f":"IF($D174=\"\",\"\",IFERROR(MIN(MAX(-(AA173+J174+I174+W174+V174)/(AO173-AA173),0),1),0))","v":0},31538.911192056836,{"$f":"IF($D174=\"\", \"\", MAX(Z173*(1-$X174),0))","v":28121.348819613282},{"$f":"IF($D174=\"\", \"\", MAX(AA173 + $I174 + $J174 + $W174+$V174, 0))","v":28990.054706595765},27773.845750629807,28188.024993295079,29488.526289716188,29184.151502408222,31168.328124051011,29878.261255622609,28381.571760337021,30845.999706649382,29507.235459752883,351503.90995172336,0,2000,-437.65039099517236,353066.25956072815,0]
[null,13,52,148,"Apr",-1.0806700066897729E-2,-7.006878273843653E-2,0,{"$f":"IF(D175=\"\", \"\", IF(D175>=$N$25,0, H175*AVERAGE(AB163:AB174)))","v":0},2000,-10,-100,-100,-35.306625956072814,{"$f":"IF(D175=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B175+1))","v":2.7000000000000001E-3},null,148,52,1353066.2595607282,1000000,-202.50000000000003,-437.80662595607282,0,{"$f":"IF($D175=\"\",\"\",IFERROR(MIN(MAX(-(AB174+J175+I175+W175+V175)/(AO174-AB174),0),1),0))","v":0},31538.911192056836,28121.348819613282,{"$f":"IF($D175=\"\", \"\", MAX(AA174*(1-$X175),0))","v":28990.054706595765},{"$f":"IF($D175=\"\", \"\", MAX(AB174 + $I175 + $J175 + $W175+$V175, 0))","v":29336.039124673734},28188.024993295079,29488.526289716188,29184.151502408222,31168.328124051011,29878.261255622609,28381.571760337021,30845.999706649382,29507.235459752883,353066.25956072815,0,2000,-437.80662595607282,354628.45293477207,0]
[null,13,52,149,"May",-3.1456145659699279E-2,-9.2536922189751736E-2,0,{"$f":"IF(D176=\"\", \"\", IF(D176>=$N$25,0, H176*AVERAGE(AC164:AC175)))","v":0},2000,-10,-100,-100,-35.462845293477208,{"$f":"IF(D176=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B176+1))","v":2.7000000000000001E-3},null,149,52,1354628.452934772,1000000,-202.50000000000003,-437.96284529347724,{"$f":"IF(D176=\"\",\"\",IF(D176=$N$25,-(AK176+AL176+J176+V176),IF(OR(C176<$N$5,C176>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D176+120))*(AK176+AL176+V176-$O$20)))))","v":0},{"$f":"IF($D176=\"\",\"\",IFERROR(MIN(MAX(-(AC175+J176+I176+W176+V176)/(AO175-AC175),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,{"$f":"IF($D176=\"\", \"\", MAX(AB175*(1-$X176),0))","v":29336.039124673734},{"$f":"IF($D176=\"\", \"\", MAX(AC175 + $I176 + $J176 +$W176+$V176, 0))","v":29750.062148001602},29488.526289716188,29184.151502408222,31168.328124051011,29878.261255622609,28381.571760337021,30845.999706649382,29507.235459752883,354628.45293477207,0,2000,-437.96284529347724,356190.49008947861,0]
[null,13,52,150,"Jun",-4.4228807998574614E-2,-0.12899901804216274,0,{"$f":"IF(D177=\"\", \"\", IF(D177>=$N$25,0, H177*AVERAGE(AD165:AD176)))","v":0},2000,-10,-100,-100,-35.619049008947862,{"$f":"IF(D177=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B177+1))","v":2.7000000000000001E-3},null,150,52,1356190.4900894787,1000000,-202.50000000000003,-438.11904900894785,0,{"$f":"IF($D177=\"\",\"\",IFERROR(MIN(MAX(-(AD176+J177+I177+W177+V177)/(AO176-AD176),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,29336.039124673734,{"$f":"IF($D177=\"\", \"\", MAX(AC176*(1-$X177),0))","v":29750.062148001602},{"$f":"IF($D177=\"\", \"\", MAX(AD176+ $I177 + $J177 + $W177 +$V177, 0))","v":31050.407240707242},29184.151502408222,31168.328124051011,29878.261255622609,28381.571760337021,30845.999706649382,29507.235459752883,356190.49008947861,0,2000,-438.11904900894785,357752.37104046968,0]
[null,13,52,151,"Jul",4.8160218125324318E-2,-0.18947031462282748,0,{"$f":"IF(D178=\"\", \"\", IF(D178>=$N$25,0, H178*AVERAGE(AE166:AE177)))","v":0},2000,-10,-100,-100,-35.775237104046973,{"$f":"IF(D178=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B178+1))","v":2.7000000000000001E-3},null,151,52,1357752.3710404697,1000000,-202.50000000000003,-438.27523710404699,0,{"$f":"IF($D178=\"\",\"\",IFERROR(MIN(MAX(-(AE177+J178+I178+W178+V178)/(AO177-AE177),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,29336.039124673734,29750.062148001602,{"$f":"IF($D178=\"\", \"\", MAX(AD177*(1-$X178),0))","v":31050.407240707242},{"$f":"IF($D178=\"\", \"\", MAX(AE177 + $I178 + $J178 + $W178+$V178, 0))","v":30745.876265304174},31168.328124051011,29878.261255622609,28381.571760337021,30845.999706649382,29507.235459752883,357752.37104046968,0,2000,-438.27523710404699,359314.09580336564,0]
[null,13,52,152,"Aug",5.8673329394367195E-2,-0.19054459225868714,0,{"$f":"IF(D179=\"\", \"\", IF(D179>=$N$25,0, H179*AVERAGE(AF167:AF178)))","v":0},2000,-10,-100,-100,-35.931409580336563,{"$f":"IF(D179=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B179+1))","v":2.7000000000000001E-3},null,152,52,1359314.0958033656,1000000,-202.50000000000003,-438.43140958033655,0,{"$f":"IF($D179=\"\",\"\",IFERROR(MIN(MAX(-(AF178+J179+I179+W179+V179)/(AO178-AF178),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,29336.039124673734,29750.062148001602,31050.407240707242,{"$f":"IF($D179=\"\", \"\", MAX(AE178*(1-$X179),0))","v":30745.876265304174},{"$f":"IF($D179=\"\", \"\", MAX(AF178 + $I179 + $J179 + $W179 +$V179, 0))","v":32729.896714470677},29878.261255622609,28381.571760337021,30845.999706649382,29507.235459752883,359314.09580336564,0,2000,-438.43140958033655,360875.66439378524,-5.8207660913467407E-11]
[null,13,52,153,"Sep",3.5722700007813246E-2,-0.10096961357906309,0,{"$f":"IF(D180=\"\", \"\", IF(D180>=$N$25,0, H180*AVERAGE(AG168:AG179)))","v":0},2000,-10,-100,-100,-36.087566439378527,{"$f":"IF(D180=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B180+1))","v":2.7000000000000001E-3},null,153,52,1360875.6643937852,1000000,-202.50000000000003,-438.58756643937852,0,{"$f":"IF($D180=\"\",\"\",IFERROR(MIN(MAX(-(AG179+J180+I180+W180+V180)/(AO179-AG179),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,29336.039124673734,29750.062148001602,31050.407240707242,30745.876265304174,{"$f":"IF($D180=\"\", \"\", MAX(AF179*(1-$X180),0))","v":32729.896714470677},{"$f":"IF($D180=\"\", \"\", MAX(AG179 + $I180 + $J180 + $W180+$V180, 0))","v":31439.67368918323},28381.571760337021,30845.999706649382,29507.235459752883,360875.66439378524,0,2000,-438.58756643937852,362437.07682734588,0]
[null,{"$f":"IF(D181=\"\",\"\",B180)","v":13},52,154,"Oct",3.4534718324611656E-2,-3.4473573183160577E-2,0,{"$f":"IF(D181=\"\", \"\", IF(D181>=$N$25,0, H181*AVERAGE(AH169:AH180)))","v":0},2000,-10,-100,-100,-36.243707682734588,{"$f":"IF(D181=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B181+1))","v":2.7000000000000001E-3},null,154,52,1362437.0768273459,1000000,-202.50000000000003,-438.74370768273462,0,{"$f":"IF($D181=\"\",\"\",IFERROR(MIN(MAX(-(AH180+J181+I181+W181+V181)/(AO180-AH180),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,29336.039124673734,29750.062148001602,31050.407240707242,30745.876265304174,32729.896714470677,{"$f":"IF($D181=\"\", \"\", MAX(AG180*(1-$X181),0))","v":31439.67368918323},{"$f":"IF($D181=\"\", \"\", MAX(AH180 + $I181 + $J181 + $W181+$V181, 0))","v":29942.828052654288},30845.999706649382,29507.235459752883,362437.07682734588,0,2000,-438.74370768273462,363998.33311966312,0]
[null,13,52,155,"Nov",-4.248485599610842E-2,7.6759950761787543E-2,7.6759950761787543E-2,{"$f":"IF(D182=\"\", \"\", IF(D182>=$N$25,0, H182*AVERAGE(AI170:AI181)))","v":2367.7374186805205},2000,-10,-100,-100,-36.636607053834368,{"$f":"IF(D182=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B182+1))","v":2.7000000000000001E-3},null,155,52,1363998.3331196632,1000000,-202.50000000000003,-439.13660705383438,0,{"$f":"IF($D182=\"\",\"\",IFERROR(MIN(MAX(-(AI181+J182+I182+W182+V182)/(AO181-AI181),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,29336.039124673734,29750.062148001602,31050.407240707242,30745.876265304174,32729.896714470677,31439.67368918323,{"$f":"IF($D182=\"\", \"\", MAX(AH181*(1-$X182),0))","v":29942.828052654288},{"$f":"IF($D182=\"\", \"\", MAX(AI181 + $I182 + $J182 + $W182 +$V182, 0))","v":34774.600518276064},29507.235459752883,363998.33311966312,2367.7374186805205,2000,-439.13660705383438,367926.93393128976,-5.8207660913467407E-11]
[null,13,52,156,"Dec",2.7436392350090721E-2,3.6206676939444904E-2,3.6206676939444904E-2,{"$f":"IF(D183=\"\", \"\", IF(D183>=$N$25,0, H183*AVERAGE(AJ171:AJ182)))","v":1068.3589416674058},2000,-10,-100,-100,-36.899529287295721,{"$f":"IF(D183=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B183+1))","v":2.7000000000000001E-3},null,156,52,1367926.9339312897,1000000,-202.50000000000003,-439.39952928729576,0,{"$f":"IF($D183=\"\",\"\",IFERROR(MIN(MAX(-(AJ182+J183+I183+W183+V183)/(AO182-AJ182),0),1),0))","v":0},31538.911192056836,28121.348819613282,28990.054706595765,29336.039124673734,29750.062148001602,31050.407240707242,30745.876265304174,32729.896714470677,31439.67368918323,29942.828052654288,{"$f":"IF($D183=\"\", \"\", MAX(AI182*(1-$X183),0))","v":34774.600518276064},{"$f":"IF($D183=\"\", \"\", MAX(AJ182 + $I183 + $J183 + $W183+$V183, 0))","v":32136.194872132994},367926.93393128976,1068.3589416674058,2000,-439.39952928729576,370555.89334366983,-5.8207660913467407E-11]
[null,{"$f":"IF(D184=\"\",\"\", B183+1)","v":14},53,157,"Jan",4.1126494239624424E-2,8.0276071750717826E-2,8.0276071750717826E-2,{"$f":"IF(D184=\"\", \"\", IF(D184>=$N$25,0, H184*AVERAGE(Y172:Y183)))","v":2531.819897793072},2000,-10,-100,-100,-37.308771324146292,{"$f":"IF(D184=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B184+1))","v":3.0099999999999997E-3},{"$f":"IF(D184=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O184, \"No\", \"Yes\"))","v":"No"},157,53,1370555.8933436698,1000000,-225.74999999999997,-463.05877132414628,0,{"$f":"IF($D184=\"\",\"\",IFERROR(MIN(MAX(-(Y183+J184+I184+W184+V184)/(AO183-Y183),0),1),0))","v":0},{"$f":"IF($D184=\"\", \"\", MAX($Y183 + $I184 + $J184 + $W184+ $V184, 0))","v":35607.672318525758},28121.348819613282,28990.054706595765,29336.039124673734,29750.062148001602,31050.407240707242,30745.876265304174,32729.896714470677,31439.67368918323,29942.828052654288,34774.600518276064,{"$f":"IF($D184=\"\", \"\", MAX(AJ183*(1-$X184),0))","v":32136.194872132994},370555.89334366983,2531.819897793072,2000,-463.05877132414628,374624.65447013878,5.8207660913467407E-11]
[null,{"$f":"IF(D185=\"\",\"\",B184)","v":14},53,158,"Feb",2.1065204088119426E-2,0.1498211960728022,0.13,{"$f":"IF(D185=\"\", \"\", IF(D185>=$N$25,0, H185*AVERAGE(Z173:Z184)))","v":3655.7753465497267},2000,-10,-100,-100,-37.828042981668851,{"$f":"IF(D185=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B185+1))","v":3.0099999999999997E-3},null,158,53,1374624.6544701387,1000000,-225.74999999999997,-463.57804298166883,0,{"$f":"IF($D185=\"\",\"\",IFERROR(MIN(MAX(-(Z184+J185+I185+W185+V185)/(AO184-Z184),0),1),0))","v":0},{"$f":"IF($D185=\"\", \"\", MAX(Y184*(1-$X185),0))","v":35607.672318525758},{"$f":"IF($D185=\"\", \"\", MAX(Z184 + $I185 + $J185 + $W185 +$V185, 0))","v":33313.546123181339},28990.054706595765,29336.039124673734,29750.062148001602,31050.407240707242,30745.876265304174,32729.896714470677,31439.67368918323,29942.828052654288,34774.600518276064,32136.194872132994,374624.65447013878,3655.7753465497267,2000,-463.57804298166883,379816.85177370679,-5.8207660913467407E-11]
[null,14,53,159,"Mar",4.3128209544604307E-2,0.16557858102411438,0.13,{"$f":"IF(D186=\"\", \"\", IF(D186>=$N$25,0, H186*AVERAGE(AA174:AA185)))","v":3768.7071118574509},2000,-10,-100,-100,-38.358555888556424,{"$f":"IF(D186=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B186+1))","v":3.0099999999999997E-3},null,159,53,1379816.8517737067,1000000,-225.74999999999997,-464.1085558885564,0,{"$f":"IF($D186=\"\",\"\",IFERROR(MIN(MAX(-(AA185+J186+I186+W186+V186)/(AO185-AA185),0),1),0))","v":0},35607.672318525758,{"$f":"IF($D186=\"\", \"\", MAX(Z185*(1-$X186),0))","v":33313.546123181339},{"$f":"IF($D186=\"\", \"\", MAX(AA185 + $I186 + $J186 + $W186+$V186, 0))","v":34294.653262564665},29336.039124673734,29750.062148001602,31050.407240707242,30745.876265304174,32729.896714470677,31439.67368918323,29942.828052654288,34774.600518276064,32136.194872132994,379816.85177370679,3768.7071118574509,2000,-464.1085558885564,385121.45032967569,5.8207660913467407E-11]
[null,14,53,160,"Apr",4.6958242566930708E-2,0.18775772274494629,0.13,{"$f":"IF(D187=\"\", \"\", IF(D187>=$N$25,0, H187*AVERAGE(AB175:AB186)))","v":3813.6850862075862},2000,-10,-100,-100,-38.893513541588327,{"$f":"IF(D187=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B187+1))","v":3.0099999999999997E-3},null,160,53,1385121.4503296758,1000000,-225.74999999999997,-464.64351354158828,0,{"$f":"IF($D187=\"\",\"\",IFERROR(MIN(MAX(-(AB186+J187+I187+W187+V187)/(AO186-AB186),0),1),0))","v":0},35607.672318525758,33313.546123181339,{"$f":"IF($D187=\"\", \"\", MAX(AA186*(1-$X187),0))","v":34294.653262564665},{"$f":"IF($D187=\"\", \"\", MAX(AB186 + $I187 + $J187 + $W187+$V187, 0))","v":34685.080697339734},29750.062148001602,31050.407240707242,30745.876265304174,32729.896714470677,31439.67368918323,29942.828052654288,34774.600518276064,32136.194872132994,385121.45032967569,3813.6850862075862,2000,-464.64351354158828,390470.49190234172,5.8207660913467407E-11]
[null,14,53,161,"May",-3.5805565333196848E-3,0.25711803555932611,0.13,{"$f":"IF(D188=\"\", \"\", IF(D188>=$N$25,0, H188*AVERAGE(AC176:AC187)))","v":3867.5080792402091},2000,-10,-100,-100,-39.433799998158193,{"$f":"IF(D188=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B188+1))","v":3.0099999999999997E-3},null,161,53,1390470.4919023416,1000000,-225.74999999999997,-465.18379999815818,0,{"$f":"IF($D188=\"\",\"\",IFERROR(MIN(MAX(-(AC187+J188+I188+W188+V188)/(AO187-AC187),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,{"$f":"IF($D188=\"\", \"\", MAX(AB187*(1-$X188),0))","v":34685.080697339734},{"$f":"IF($D188=\"\", \"\", MAX(AC187 + $I188 + $J188 +$W188+$V188, 0))","v":35152.386427243655},31050.407240707242,30745.876265304174,32729.896714470677,31439.67368918323,29942.828052654288,34774.600518276064,32136.194872132994,390470.49190234172,3867.5080792402091,2000,-465.18379999815818,395872.8161815838,0]
[null,14,53,162,"Jun",-4.5311421559992987E-2,0.29329905687867708,0.13,{"$f":"IF(D189=\"\", \"\", IF(D189>=$N$25,0, H189*AVERAGE(AD177:AD188)))","v":4036.5529412919427},2000,-10,-100,-100,-39.990936912287573,{"$f":"IF(D189=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B189+1))","v":3.0099999999999997E-3},null,162,53,1395872.8161815838,1000000,-225.74999999999997,-465.74093691228757,0,{"$f":"IF($D189=\"\",\"\",IFERROR(MIN(MAX(-(AD188+J189+I189+W189+V189)/(AO188-AD188),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,34685.080697339734,{"$f":"IF($D189=\"\", \"\", MAX(AC188*(1-$X189),0))","v":35152.386427243655},{"$f":"IF($D189=\"\", \"\", MAX(AD188+ $I189 + $J189 + $W189 +$V189, 0))","v":36621.219245086897},30745.876265304174,32729.896714470677,31439.67368918323,29942.828052654288,34774.600518276064,32136.194872132994,395872.8161815838,4036.5529412919427,2000,-465.74093691228757,401443.62818596343,0]
[null,14,53,163,"Jul",7.736586588420101E-2,0.29183412143213538,0.13,{"$f":"IF(D190=\"\", \"\", IF(D190>=$N$25,0, H190*AVERAGE(AE178:AE189)))","v":3996.9639144895418},2000,-10,-100,-100,-40.544059210045297,{"$f":"IF(D190=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B190+1))","v":3.0099999999999997E-3},null,163,53,1401443.6281859635,1000000,-225.74999999999997,-466.29405921004525,0,{"$f":"IF($D190=\"\",\"\",IFERROR(MIN(MAX(-(AE189+J190+I190+W190+V190)/(AO189-AE189),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,34685.080697339734,35152.386427243655,{"$f":"IF($D190=\"\", \"\", MAX(AD189*(1-$X190),0))","v":36621.219245086897},{"$f":"IF($D190=\"\", \"\", MAX(AE189 + $I190 + $J190 + $W190+$V190, 0))","v":36276.546120583676},32729.896714470677,31439.67368918323,29942.828052654288,34774.600518276064,32136.194872132994,401443.62818596343,3996.9639144895418,2000,-466.29405921004525,406974.29804124293,0]
[null,14,53,164,"Aug",-7.4918282178991949E-2,0.32782943174922097,0.13,{"$f":"IF(D191=\"\", \"\", IF(D191>=$N$25,0, H191*AVERAGE(AF179:AF190)))","v":4254.8865728811888},2000,-10,-100,-100,-41.122918461412418,{"$f":"IF(D191=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B191+1))","v":3.0099999999999997E-3},null,164,53,1406974.2980412429,1000000,-225.74999999999997,-466.87291846141238,0,{"$f":"IF($D191=\"\",\"\",IFERROR(MIN(MAX(-(AF190+J191+I191+W191+V191)/(AO190-AF190),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,34685.080697339734,35152.386427243655,36621.219245086897,{"$f":"IF($D191=\"\", \"\", MAX(AE190*(1-$X191),0))","v":36276.546120583676},{"$f":"IF($D191=\"\", \"\", MAX(AF190 + $I191 + $J191 + $W191 +$V191, 0))","v":38517.910368890451},31439.67368918323,29942.828052654288,34774.600518276064,32136.194872132994,406974.29804124293,4254.8865728811888,2000,-466.87291846141238,412762.31169566268,-5.8207660913467407E-11]
[null,14,53,165,"Sep",-2.1319764656649812E-2,0.1602736156568354,0.13,{"$f":"IF(D192=\"\", \"\", IF(D192>=$N$25,0, H192*AVERAGE(AG180:AG191)))","v":4087.1575795938211},2000,-10,-100,-100,-41.684946927525651,{"$f":"IF(D192=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B192+1))","v":3.0099999999999997E-3},null,165,53,1412762.3116956628,1000000,-225.74999999999997,-467.43494692752563,0,{"$f":"IF($D192=\"\",\"\",IFERROR(MIN(MAX(-(AG191+J192+I192+W192+V192)/(AO191-AG191),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,34685.080697339734,35152.386427243655,36621.219245086897,36276.546120583676,{"$f":"IF($D192=\"\", \"\", MAX(AF191*(1-$X192),0))","v":38517.910368890451},{"$f":"IF($D192=\"\", \"\", MAX(AG191 + $I192 + $J192 + $W192+$V192, 0))","v":37059.396321849526},29942.828052654288,34774.600518276064,32136.194872132994,412762.31169566268,4087.1575795938211,2000,-467.43494692752563,418382.03432832897,0]
[null,14,53,166,"Oct",5.0415809263261835E-2,9.6371504868190572E-2,9.6371504868190572E-2,{"$f":"IF(D193=\"\", \"\", IF(D193>=$N$25,0, H193*AVERAGE(AH181:AH192)))","v":2885.6353994437654},2000,-10,-100,-100,-42.126766972777276,{"$f":"IF(D193=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B193+1))","v":3.0099999999999997E-3},null,166,53,1418382.0343283289,1000000,-225.74999999999997,-467.8767669727772,0,{"$f":"IF($D193=\"\",\"\",IFERROR(MIN(MAX(-(AH192+J193+I193+W193+V193)/(AO192-AH192),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,34685.080697339734,35152.386427243655,36621.219245086897,36276.546120583676,38517.910368890451,{"$f":"IF($D193=\"\", \"\", MAX(AG192*(1-$X193),0))","v":37059.396321849526},{"$f":"IF($D193=\"\", \"\", MAX(AH192 + $I193 + $J193 + $W193+$V193, 0))","v":34360.586685125279},34774.600518276064,32136.194872132994,418382.03432832897,2885.6353994437654,2000,-467.8767669727772,422799.79296079994,0]
[null,14,53,167,"Nov",0.12723919994241886,0.11320184923744847,0.11320184923744847,{"$f":"IF(D194=\"\", \"\", IF(D194>=$N$25,0, H194*AVERAGE(AI182:AI193)))","v":3936.5490851623836},2000,-10,-100,-100,-42.673634204596233,{"$f":"IF(D194=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B194+1))","v":3.0099999999999997E-3},null,167,53,1422799.7929608,1000000,-225.74999999999997,-468.42363420459617,0,{"$f":"IF($D194=\"\",\"\",IFERROR(MIN(MAX(-(AI193+J194+I194+W194+V194)/(AO193-AI193),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,34685.080697339734,35152.386427243655,36621.219245086897,36276.546120583676,38517.910368890451,37059.396321849526,{"$f":"IF($D194=\"\", \"\", MAX(AH193*(1-$X194),0))","v":34360.586685125279},{"$f":"IF($D194=\"\", \"\", MAX(AI193 + $I194 + $J194 + $W194 +$V194, 0))","v":40242.725969233848},32136.194872132994,422799.79296079994,3936.5490851623836,2000,-468.42363420459617,428267.91841175774,0]
[null,14,53,168,"Dec",-5.8080579462689075E-2,0.3105221048114748,0.13,{"$f":"IF(D195=\"\", \"\", IF(D195>=$N$25,0, H195*AVERAGE(AJ183:AJ194)))","v":4177.7053333772883},2000,-10,-100,-100,-43.244562374513507,{"$f":"IF(D195=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B195+1))","v":3.0099999999999997E-3},null,168,53,1428267.9184117578,1000000,-225.74999999999997,-468.99456237451352,0,{"$f":"IF($D195=\"\",\"\",IFERROR(MIN(MAX(-(AJ194+J195+I195+W195+V195)/(AO194-AJ194),0),1),0))","v":0},35607.672318525758,33313.546123181339,34294.653262564665,34685.080697339734,35152.386427243655,36621.219245086897,36276.546120583676,38517.910368890451,37059.396321849526,34360.586685125279,{"$f":"IF($D195=\"\", \"\", MAX(AI194*(1-$X195),0))","v":40242.725969233848},{"$f":"IF($D195=\"\", \"\", MAX(AJ194 + $I195 + $J195 + $W195+$V195, 0))","v":37844.905643135768},428267.91841175774,4177.7053333772883,2000,-468.99456237451352,433976.62918276055,0]
[null,{"$f":"IF(D196=\"\",\"\", B195+1)","v":15},54,169,"Jan",6.545274717565306E-3,0.20144296109841076,0.13,{"$f":"IF(D196=\"\", \"\", IF(D196>=$N$25,0, H196*AVERAGE(Y184:Y195)))","v":4628.9974014083473},2000,-10,-100,-100,-43.860562658416889,{"$f":"IF(D196=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B196+1))","v":3.3500000000000001E-3},{"$f":"IF(D196=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O196, \"No\", \"Yes\"))","v":"No"},169,54,1433976.6291827606,1000000,-251.25000000000003,-495.11056265841694,0,{"$f":"IF($D196=\"\",\"\",IFERROR(MIN(MAX(-(Y195+J196+I196+W196+V196)/(AO195-Y195),0),1),0))","v":0},{"$f":"IF($D196=\"\", \"\", MAX($Y195 + $I196 + $J196 + $W196+ $V196, 0))","v":41741.559157275689},33313.546123181339,34294.653262564665,34685.080697339734,35152.386427243655,36621.219245086897,36276.546120583676,38517.910368890451,37059.396321849526,34360.586685125279,40242.725969233848,{"$f":"IF($D196=\"\", \"\", MAX(AJ195*(1-$X196),0))","v":37844.905643135768},433976.62918276055,4628.9974014083473,2000,-495.11056265841694,440110.51602151053,5.8207660913467407E-11]
[null,{"$f":"IF(D197=\"\",\"\",B196)","v":15},54,170,"Feb",4.6767587401121927E-2,0.16153679886850769,0.13,{"$f":"IF(D197=\"\", \"\", IF(D197>=$N$25,0, H197*AVERAGE(Z185:Z196)))","v":4330.7609960135751},2000,-10,-100,-100,-44.444127701752414,{"$f":"IF(D197=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B197+1))","v":3.3500000000000001E-3},null,170,54,1440110.5160215106,1000000,-251.25000000000003,-495.69412770175245,0,{"$f":"IF($D197=\"\",\"\",IFERROR(MIN(MAX(-(Z196+J197+I197+W197+V197)/(AO196-Z196),0),1),0))","v":0},{"$f":"IF($D197=\"\", \"\", MAX(Y196*(1-$X197),0))","v":41741.559157275689},{"$f":"IF($D197=\"\", \"\", MAX(Z196 + $I197 + $J197 + $W197 +$V197, 0))","v":39148.612991493159},34294.653262564665,34685.080697339734,35152.386427243655,36621.219245086897,36276.546120583676,38517.910368890451,37059.396321849526,34360.586685125279,40242.725969233848,37844.905643135768,440110.51602151053,4330.7609960135751,2000,-495.69412770175245,445945.58288982237,0]
[null,15,54,171,"Mar",-2.7489723355715326E-2,0.19077515104929543,0.13,{"$f":"IF(D198=\"\", \"\", IF(D198>=$N$25,0, H198*AVERAGE(AA186:AA197)))","v":4458.3049241334074},2000,-10,-100,-100,-45.040388781395578,{"$f":"IF(D198=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B198+1))","v":3.3500000000000001E-3},null,171,54,1445945.5828898223,1000000,-251.25000000000003,-496.29038878139556,0,{"$f":"IF($D198=\"\",\"\",IFERROR(MIN(MAX(-(AA197+J198+I198+W198+V198)/(AO197-AA197),0),1),0))","v":0},41741.559157275689,{"$f":"IF($D198=\"\", \"\", MAX(Z197*(1-$X198),0))","v":39148.612991493159},{"$f":"IF($D198=\"\", \"\", MAX(AA197 + $I198 + $J198 + $W198+$V198, 0))","v":40256.667797916678},34685.080697339734,35152.386427243655,36621.219245086897,36276.546120583676,38517.910368890451,37059.396321849526,34360.586685125279,40242.725969233848,37844.905643135768,445945.58288982237,4458.3049241334074,2000,-496.29038878139556,451907.59742517438,0]
[null,15,54,172,"Apr",-7.32867160688703E-2,0.11016178162188961,0.11016178162188961,{"$f":"IF(D199=\"\", \"\", IF(D199>=$N$25,0, H199*AVERAGE(AB187:AB198)))","v":3820.9702853179583},2000,-10,-100,-100,-45.572856771049238,{"$f":"IF(D199=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B199+1))","v":3.3500000000000001E-3},null,172,54,1451907.5974251744,1000000,-251.25000000000003,-496.82285677104926,0,{"$f":"IF($D199=\"\",\"\",IFERROR(MIN(MAX(-(AB198+J199+I199+W199+V199)/(AO198-AB198),0),1),0))","v":0},41741.559157275689,39148.612991493159,{"$f":"IF($D199=\"\", \"\", MAX(AA198*(1-$X199),0))","v":40256.667797916678},{"$f":"IF($D199=\"\", \"\", MAX(AB198 + $I199 + $J199 + $W199+$V199, 0))","v":40009.228125886642},35152.386427243655,36621.219245086897,36276.546120583676,38517.910368890451,37059.396321849526,34360.586685125279,40242.725969233848,37844.905643135768,451907.59742517438,3820.9702853179583,2000,-496.82285677104926,457231.74485372129,0]
[null,15,54,173,"May",1.3547329877541883E-2,-1.7342212408356539E-2,0,{"$f":"IF(D200=\"\", \"\", IF(D200>=$N$25,0, H200*AVERAGE(AC188:AC199)))","v":0},2000,-10,-100,-100,-45.723174485372134,{"$f":"IF(D200=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B200+1))","v":3.3500000000000001E-3},null,173,54,1457231.7448537212,1000000,-251.25000000000003,-496.97317448537217,0,{"$f":"IF($D200=\"\",\"\",IFERROR(MIN(MAX(-(AC199+J200+I200+W200+V200)/(AO199-AC199),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,{"$f":"IF($D200=\"\", \"\", MAX(AB199*(1-$X200),0))","v":40009.228125886642},{"$f":"IF($D200=\"\", \"\", MAX(AC199 + $I200 + $J200 +$W200+$V200, 0))","v":36655.413252758284},36621.219245086897,36276.546120583676,38517.910368890451,37059.396321849526,34360.586685125279,40242.725969233848,37844.905643135768,457231.74485372129,0,2000,-496.97317448537217,458734.77167923591,0]
[null,15,54,174,"Jun",-9.6431381827544391E-3,-4.5088107497615049E-4,0,{"$f":"IF(D201=\"\", \"\", IF(D201>=$N$25,0, H201*AVERAGE(AD189:AD200)))","v":0},2000,-10,-100,-100,-45.873477167923596,{"$f":"IF(D201=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B201+1))","v":3.3500000000000001E-3},null,174,54,1458734.7716792359,1000000,-251.25000000000003,-497.12347716792362,0,{"$f":"IF($D201=\"\",\"\",IFERROR(MIN(MAX(-(AD200+J201+I201+W201+V201)/(AO200-AD200),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,40009.228125886642,{"$f":"IF($D201=\"\", \"\", MAX(AC200*(1-$X201),0))","v":36655.413252758284},{"$f":"IF($D201=\"\", \"\", MAX(AD200+ $I201 + $J201 + $W201 +$V201, 0))","v":38124.095767918974},36276.546120583676,38517.910368890451,37059.396321849526,34360.586685125279,40242.725969233848,37844.905643135768,458734.77167923591,0,2000,-497.12347716792362,460237.648202068,0]
[null,15,54,175,"Jul",1.2779094379947384E-2,3.6893444633354866E-2,3.6893444633354866E-2,{"$f":"IF(D202=\"\", \"\", IF(D202>=$N$25,0, H202*AVERAGE(AE190:AE201)))","v":1338.3667457890979},2000,-10,-100,-100,-46.157601494785709,{"$f":"IF(D202=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B202+1))","v":3.3500000000000001E-3},null,175,54,1460237.6482020679,1000000,-251.25000000000003,-497.40760149478569,0,{"$f":"IF($D202=\"\",\"\",IFERROR(MIN(MAX(-(AE201+J202+I202+W202+V202)/(AO201-AE201),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,40009.228125886642,36655.413252758284,{"$f":"IF($D202=\"\", \"\", MAX(AD201*(1-$X202),0))","v":38124.095767918974},{"$f":"IF($D202=\"\", \"\", MAX(AE201 + $I202 + $J202 + $W202+$V202, 0))","v":39117.505264877989},38517.910368890451,37059.396321849526,34360.586685125279,40242.725969233848,37844.905643135768,460237.648202068,1338.3667457890979,2000,-497.40760149478569,463078.60734636226,0]
[null,15,54,176,"Aug",4.2157577624652061E-2,-2.5267054509460318E-2,0,{"$f":"IF(D203=\"\", \"\", IF(D203>=$N$25,0, H203*AVERAGE(AF191:AF202)))","v":0},2000,-10,-100,-100,-46.307860734636229,{"$f":"IF(D203=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B203+1))","v":3.3500000000000001E-3},null,176,54,1463078.6073463622,1000000,-251.25000000000003,-497.55786073463628,0,{"$f":"IF($D203=\"\",\"\",IFERROR(MIN(MAX(-(AF202+J203+I203+W203+V203)/(AO202-AF202),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,40009.228125886642,36655.413252758284,38124.095767918974,{"$f":"IF($D203=\"\", \"\", MAX(AE202*(1-$X203),0))","v":39117.505264877989},{"$f":"IF($D203=\"\", \"\", MAX(AF202 + $I203 + $J203 + $W203 +$V203, 0))","v":40020.352508155811},37059.396321849526,34360.586685125279,40242.725969233848,37844.905643135768,463078.60734636226,0,2000,-497.55786073463628,464581.04948562762,0]
[null,15,54,177,"Sep",5.0148686088671339E-2,9.8092531431815289E-2,9.8092531431815289E-2,{"$f":"IF(D204=\"\", \"\", IF(D204>=$N$25,0, H204*AVERAGE(AG192:AG203)))","v":3635.2499985451254},2000,-10,-100,-100,-46.821629948417275,{"$f":"IF(D204=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B204+1))","v":3.3500000000000001E-3},null,177,54,1464581.0494856276,1000000,-251.25000000000003,-498.0716299484173,0,{"$f":"IF($D204=\"\",\"\",IFERROR(MIN(MAX(-(AG203+J204+I204+W204+V204)/(AO203-AG203),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,40009.228125886642,36655.413252758284,38124.095767918974,39117.505264877989,{"$f":"IF($D204=\"\", \"\", MAX(AF203*(1-$X204),0))","v":40020.352508155811},{"$f":"IF($D204=\"\", \"\", MAX(AG203 + $I204 + $J204 + $W204+$V204, 0))","v":42196.574690446236},34360.586685125279,40242.725969233848,37844.905643135768,464581.04948562762,3635.2499985451254,2000,-498.0716299484173,469718.22785422433,0]
[null,15,54,178,"Oct",1.5670458404124028E-2,0.17828110494368099,0.13,{"$f":"IF(D205=\"\", \"\", IF(D205>=$N$25,0, H205*AVERAGE(AH193:AH204)))","v":4466.8762690662852},2000,-10,-100,-100,-47.418510412329063,{"$f":"IF(D205=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B205+1))","v":3.3500000000000001E-3},null,178,54,1469718.2278542244,1000000,-251.25000000000003,-498.66851041232906,0,{"$f":"IF($D205=\"\",\"\",IFERROR(MIN(MAX(-(AH204+J205+I205+W205+V205)/(AO204-AH204),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,40009.228125886642,36655.413252758284,38124.095767918974,39117.505264877989,40020.352508155811,{"$f":"IF($D205=\"\", \"\", MAX(AG204*(1-$X205),0))","v":42196.574690446236},{"$f":"IF($D205=\"\", \"\", MAX(AH204 + $I205 + $J205 + $W205+$V205, 0))","v":40328.794443779232},40242.725969233848,37844.905643135768,469718.22785422433,4466.8762690662852,2000,-498.66851041232906,475686.4356128783,0]
[null,15,54,179,"Nov",7.653913004500762E-2,0.13930626275173474,0.13,{"$f":"IF(D206=\"\", \"\", IF(D206>=$N$25,0, H206*AVERAGE(AI194:AI205)))","v":5231.5543760004002},2000,-10,-100,-100,-48.091798998887874,{"$f":"IF(D206=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B206+1))","v":3.3500000000000001E-3},null,179,54,1475686.4356128783,1000000,-251.25000000000003,-499.3417989988879,0,{"$f":"IF($D206=\"\",\"\",IFERROR(MIN(MAX(-(AI205+J206+I206+W206+V206)/(AO205-AI205),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,40009.228125886642,36655.413252758284,38124.095767918974,39117.505264877989,40020.352508155811,42196.574690446236,{"$f":"IF($D206=\"\", \"\", MAX(AH205*(1-$X206),0))","v":40328.794443779232},{"$f":"IF($D206=\"\", \"\", MAX(AI205 + $I206 + $J206 + $W206 +$V206, 0))","v":46974.93854623536},37844.905643135768,475686.4356128783,5231.5543760004002,2000,-499.3417989988879,482418.64818987984,0]
[null,15,54,180,"Dec",2.6087913655811991E-3,8.8063450082496164E-2,8.8063450082496164E-2,{"$f":"IF(D207=\"\", \"\", IF(D207>=$N$25,0, H207*AVERAGE(AJ195:AJ206)))","v":3332.7529589810642},2000,-10,-100,-100,-48.575140114886096,{"$f":"IF(D207=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B207+1))","v":3.3500000000000001E-3},null,180,54,1482418.64818988,1000000,-251.25000000000003,-499.82514011488615,0,{"$f":"IF($D207=\"\",\"\",IFERROR(MIN(MAX(-(AJ206+J207+I207+W207+V207)/(AO206-AJ206),0),1),0))","v":0},41741.559157275689,39148.612991493159,40256.667797916678,40009.228125886642,36655.413252758284,38124.095767918974,39117.505264877989,40020.352508155811,42196.574690446236,40328.794443779232,{"$f":"IF($D207=\"\", \"\", MAX(AI206*(1-$X207),0))","v":46974.93854623536},{"$f":"IF($D207=\"\", \"\", MAX(AJ206 + $I207 + $J207 + $W207+$V207, 0))","v":42677.833462001945},482418.64818987984,3332.7529589810642,2000,-499.82514011488615,487251.57600874599,-5.8207660913467407E-11]
[null,{"$f":"IF(D208=\"\",\"\", B207+1)","v":16},55,181,"Jan",-4.056272302052967E-2,0.15816911386536581,0.13,{"$f":"IF(D208=\"\", \"\", IF(D208>=$N$25,0, H208*AVERAGE(Y196:Y207)))","v":5426.4026904458406},2000,-10,-100,-100,-49.267797869919185,{"$f":"IF(D208=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B208+1))","v":3.7200000000000002E-3},{"$f":"IF(D208=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O208, \"No\", \"Yes\"))","v":"No"},181,55,1487251.5760087459,1000000,-279.00000000000006,-528.26779786991926,0,{"$f":"IF($D208=\"\",\"\",IFERROR(MIN(MAX(-(Y207+J208+I208+W208+V208)/(AO207-Y207),0),1),0))","v":0},{"$f":"IF($D208=\"\", \"\", MAX($Y207 + $I208 + $J208 + $W208+ $V208, 0))","v":48639.694049851605},39148.612991493159,40256.667797916678,40009.228125886642,36655.413252758284,38124.095767918974,39117.505264877989,40020.352508155811,42196.574690446236,40328.794443779232,46974.93854623536,{"$f":"IF($D208=\"\", \"\", MAX(AJ207*(1-$X208),0))","v":42677.833462001945},487251.57600874599,5426.4026904458406,2000,-528.26779786991926,494149.7109013219,0]
[null,{"$f":"IF(D209=\"\",\"\",B208)","v":16},55,182,"Feb",-1.1236448898166523E-2,0.10396486755204393,0.10396486755204393,{"$f":"IF(D209=\"\", \"\", IF(D209>=$N$25,0, H209*AVERAGE(Z197:Z208)))","v":4070.0803645068117},2000,-10,-100,-100,-49.821979126582875,{"$f":"IF(D209=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B209+1))","v":3.7200000000000002E-3},null,182,55,1494149.7109013218,1000000,-279.00000000000006,-528.82197912658296,0,{"$f":"IF($D209=\"\",\"\",IFERROR(MIN(MAX(-(Z208+J209+I209+W209+V209)/(AO208-Z208),0),1),0))","v":0},{"$f":"IF($D209=\"\", \"\", MAX(Y208*(1-$X209),0))","v":48639.694049851605},{"$f":"IF($D209=\"\", \"\", MAX(Z208 + $I209 + $J209 + $W209 +$V209, 0))","v":44689.871376873394},40256.667797916678,40009.228125886642,36655.413252758284,38124.095767918974,39117.505264877989,40020.352508155811,42196.574690446236,40328.794443779232,46974.93854623536,42677.833462001945,494149.7109013219,4070.0803645068117,2000,-528.82197912658296,499690.96928670217,5.8207660913467407E-11]
[null,16,55,183,"Mar",-1.1032777886192696E-2,4.2791385471259824E-2,4.2791385471259824E-2,{"$f":"IF(D210=\"\", \"\", IF(D210>=$N$25,0, H210*AVERAGE(AA198:AA209)))","v":1722.638589529105},2000,-10,-100,-100,-50.141360787623128,{"$f":"IF(D210=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B210+1))","v":3.7200000000000002E-3},null,183,55,1499690.9692867021,1000000,-279.00000000000006,-529.14136078762317,0,{"$f":"IF($D210=\"\",\"\",IFERROR(MIN(MAX(-(AA209+J210+I210+W210+V210)/(AO209-AA209),0),1),0))","v":0},48639.694049851605,{"$f":"IF($D210=\"\", \"\", MAX(Z209*(1-$X210),0))","v":44689.871376873394},{"$f":"IF($D210=\"\", \"\", MAX(AA209 + $I210 + $J210 + $W210+$V210, 0))","v":43450.165026658156},40009.228125886642,36655.413252758284,38124.095767918974,39117.505264877989,40020.352508155811,42196.574690446236,40328.794443779232,46974.93854623536,42677.833462001945,499690.96928670217,1722.638589529105,2000,-529.14136078762317,502884.46651544364,0]
[null,16,55,184,"Apr",0.10714741238617215,6.043763701114524E-2,6.043763701114524E-2,{"$f":"IF(D211=\"\", \"\", IF(D211>=$N$25,0, H211*AVERAGE(AB199:AB210)))","v":2418.0632065684395},2000,-10,-100,-100,-50.530252972201211,{"$f":"IF(D211=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B211+1))","v":3.7200000000000002E-3},null,184,55,1502884.4665154438,1000000,-279.00000000000006,-529.5302529722012,0,{"$f":"IF($D211=\"\",\"\",IFERROR(MIN(MAX(-(AB210+J211+I211+W211+V211)/(AO210-AB210),0),1),0))","v":0},48639.694049851605,44689.871376873394,{"$f":"IF($D211=\"\", \"\", MAX(AA210*(1-$X211),0))","v":43450.165026658156},{"$f":"IF($D211=\"\", \"\", MAX(AB210 + $I211 + $J211 + $W211+$V211, 0))","v":43897.76107948288},36655.413252758284,38124.095767918974,39117.505264877989,40020.352508155811,42196.574690446236,40328.794443779232,46974.93854623536,42677.833462001945,502884.46651544364,2418.0632065684395,2000,-529.5302529722012,506772.99946903985,0]
[null,16,55,185,"May",-4.7211134306986098E-2,0.26690833742386322,0.13,{"$f":"IF(D212=\"\", \"\", IF(D212>=$N$25,0, H212*AVERAGE(AC200:AC211)))","v":4765.2037228585759},2000,-10,-100,-100,-51.15382031918984,{"$f":"IF(D212=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B212+1))","v":3.7200000000000002E-3},null,185,55,1506772.99946904,1000000,-279.00000000000006,-530.15382031918989,0,{"$f":"IF($D212=\"\",\"\",IFERROR(MIN(MAX(-(AC211+J212+I212+W212+V212)/(AO211-AC211),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,{"$f":"IF($D212=\"\", \"\", MAX(AB211*(1-$X212),0))","v":43897.76107948288},{"$f":"IF($D212=\"\", \"\", MAX(AC211 + $I212 + $J212 +$W212+$V212, 0))","v":42890.463155297672},38124.095767918974,39117.505264877989,40020.352508155811,42196.574690446236,40328.794443779232,46974.93854623536,42677.833462001945,506772.99946903985,4765.2037228585759,2000,-530.15382031918989,513008.04937157925,5.8207660913467407E-11]
[null,16,55,186,"Jun",-2.5304919064474816E-2,0.19096180530311058,0.13,{"$f":"IF(D213=\"\", \"\", IF(D213>=$N$25,0, H213*AVERAGE(AD201:AD212)))","v":4956.1324498294671},2000,-10,-100,-100,-51.796418182140876,{"$f":"IF(D213=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B213+1))","v":3.7200000000000002E-3},null,186,55,1513008.0493715792,1000000,-279.00000000000006,-530.796418182141,0,{"$f":"IF($D213=\"\",\"\",IFERROR(MIN(MAX(-(AD212+J213+I213+W213+V213)/(AO212-AD212),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,43897.76107948288,{"$f":"IF($D213=\"\", \"\", MAX(AC212*(1-$X213),0))","v":42890.463155297672},{"$f":"IF($D213=\"\", \"\", MAX(AD212+ $I213 + $J213 + $W213 +$V213, 0))","v":44549.4317995663},39117.505264877989,40020.352508155811,42196.574690446236,40328.794443779232,46974.93854623536,42677.833462001945,513008.04937157925,4956.1324498294671,2000,-530.796418182141,519433.3854032266,0]
[null,16,55,187,"Jul",-2.3400858801955561E-2,0.17212760164148366,0.13,{"$f":"IF(D214=\"\", \"\", IF(D214>=$N$25,0, H214*AVERAGE(AE202:AE213)))","v":5085.2756844341384},2000,-10,-100,-100,-52.451866108766076,{"$f":"IF(D214=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B214+1))","v":3.7200000000000002E-3},null,187,55,1519433.3854032266,1000000,-279.00000000000006,-531.45186610876613,0,{"$f":"IF($D214=\"\",\"\",IFERROR(MIN(MAX(-(AE213+J214+I214+W214+V214)/(AO213-AE213),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,43897.76107948288,42890.463155297672,{"$f":"IF($D214=\"\", \"\", MAX(AD213*(1-$X214),0))","v":44549.4317995663},{"$f":"IF($D214=\"\", \"\", MAX(AE213 + $I214 + $J214 + $W214+$V214, 0))","v":45671.329083203367},40020.352508155811,42196.574690446236,40328.794443779232,46974.93854623536,42677.833462001945,519433.3854032266,5085.2756844341384,2000,-531.45186610876613,525987.20922155201,1.1641532182693481E-10]
[null,16,55,188,"Aug",-2.8763878678433309E-2,0.13025517162596545,0.13,{"$f":"IF(D215=\"\", \"\", IF(D215>=$N$25,0, H215*AVERAGE(AF203:AF214)))","v":5202.6458260602558},2000,-10,-100,-100,-53.118985504761227,{"$f":"IF(D215=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B215+1))","v":3.7200000000000002E-3},null,188,55,1525987.2092215521,1000000,-279.00000000000006,-532.11898550476121,0,{"$f":"IF($D215=\"\",\"\",IFERROR(MIN(MAX(-(AF214+J215+I215+W215+V215)/(AO214-AF214),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,43897.76107948288,42890.463155297672,44549.4317995663,{"$f":"IF($D215=\"\", \"\", MAX(AE214*(1-$X215),0))","v":45671.329083203367},{"$f":"IF($D215=\"\", \"\", MAX(AF214 + $I215 + $J215 + $W215 +$V215, 0))","v":46690.879348711307},42196.574690446236,40328.794443779232,46974.93854623536,42677.833462001945,525987.20922155201,5202.6458260602558,2000,-532.11898550476121,532657.73606210749,0]
[null,16,55,189,"Sep",5.0421020913104415E-3,5.3338451461140357E-2,5.3338451461140357E-2,{"$f":"IF(D216=\"\", \"\", IF(D216>=$N$25,0, H216*AVERAGE(AG204:AG215)))","v":2250.6999509527504},2000,-10,-100,-100,-53.490843601306032,{"$f":"IF(D216=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B216+1))","v":3.7200000000000002E-3},null,189,55,1532657.7360621076,1000000,-279.00000000000006,-532.4908436013061,0,{"$f":"IF($D216=\"\",\"\",IFERROR(MIN(MAX(-(AG215+J216+I216+W216+V216)/(AO215-AG215),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,43897.76107948288,42890.463155297672,44549.4317995663,45671.329083203367,{"$f":"IF($D216=\"\", \"\", MAX(AF215*(1-$X216),0))","v":46690.879348711307},{"$f":"IF($D216=\"\", \"\", MAX(AG215 + $I216 + $J216 + $W216+$V216, 0))","v":45914.783797797681},40328.794443779232,46974.93854623536,42677.833462001945,532657.73606210749,2250.6999509527504,2000,-532.4908436013061,536375.94516945898,0]
[null,16,55,190,"Oct",-1.0267708889807887E-2,8.0948588462275151E-3,8.0948588462275151E-3,{"$f":"IF(D217=\"\", \"\", IF(D217>=$N$25,0, H217*AVERAGE(AH205:AH216)))","v":326.4558984609173},2000,-10,-100,-100,-53.670240106791994,{"$f":"IF(D217=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B217+1))","v":3.7200000000000002E-3},null,190,55,1536375.9451694591,1000000,-279.00000000000006,-532.67024010679211,0,{"$f":"IF($D217=\"\",\"\",IFERROR(MIN(MAX(-(AH216+J217+I217+W217+V217)/(AO216-AH216),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,43897.76107948288,42890.463155297672,44549.4317995663,45671.329083203367,46690.879348711307,{"$f":"IF($D217=\"\", \"\", MAX(AG216*(1-$X217),0))","v":45914.783797797681},{"$f":"IF($D217=\"\", \"\", MAX(AH216 + $I217 + $J217 + $W217+$V217, 0))","v":42122.580102133361},46974.93854623536,42677.833462001945,536375.94516945898,326.4558984609173,2000,-532.67024010679211,538169.73082781304,-1.1641532182693481E-10]
[null,16,55,191,"Nov",4.457532442591213E-3,-1.7649842971714347E-2,0,{"$f":"IF(D218=\"\", \"\", IF(D218>=$N$25,0, H218*AVERAGE(AI206:AI217)))","v":0},2000,-10,-100,-100,-53.81697308278131,{"$f":"IF(D218=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B218+1))","v":3.7200000000000002E-3},null,191,55,1538169.730827813,1000000,-279.00000000000006,-532.81697308278137,0,{"$f":"IF($D218=\"\",\"\",IFERROR(MIN(MAX(-(AI217+J218+I218+W218+V218)/(AO217-AI217),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,43897.76107948288,42890.463155297672,44549.4317995663,45671.329083203367,46690.879348711307,45914.783797797681,{"$f":"IF($D218=\"\", \"\", MAX(AH217*(1-$X218),0))","v":42122.580102133361},{"$f":"IF($D218=\"\", \"\", MAX(AI217 + $I218 + $J218 + $W218 +$V218, 0))","v":48442.121573152581},42677.833462001945,538169.73082781304,0,2000,-532.81697308278137,539636.91385473032,1.1641532182693481E-10]
[null,16,55,192,"Dec",-1.6541395251686276E-2,-8.3424849887276054E-2,0,{"$f":"IF(D219=\"\", \"\", IF(D219>=$N$25,0, H219*AVERAGE(AJ207:AJ218)))","v":0},2000,-10,-100,-100,-53.963691385473034,{"$f":"IF(D219=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B219+1))","v":3.7200000000000002E-3},null,192,55,1539636.9138547303,1000000,-279.00000000000006,-532.96369138547311,0,{"$f":"IF($D219=\"\",\"\",IFERROR(MIN(MAX(-(AJ218+J219+I219+W219+V219)/(AO218-AJ218),0),1),0))","v":0},48639.694049851605,44689.871376873394,43450.165026658156,43897.76107948288,42890.463155297672,44549.4317995663,45671.329083203367,46690.879348711307,45914.783797797681,42122.580102133361,{"$f":"IF($D219=\"\", \"\", MAX(AI218*(1-$X219),0))","v":48442.121573152581},{"$f":"IF($D219=\"\", \"\", MAX(AJ218 + $I219 + $J219 + $W219+$V219, 0))","v":44144.869770616475},539636.91385473032,0,2000,-532.96369138547311,541103.95016334485,0]
[null,{"$f":"IF(D220=\"\",\"\", B219+1)","v":17},56,193,"Jan",1.4479617133361215E-2,-0.10093176317645791,0,{"$f":"IF(D220=\"\", \"\", IF(D220>=$N$25,0, H220*AVERAGE(Y208:Y219)))","v":0},2000,{"$f":"IF(D220=\"\",\"\",IF(D220>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D220=\"\",\"\",IF(D220>=$N$25, 0,-$I$20*J220))","v":-100},-100,{"$f":"IF(D220=\"\",\"\",IF(D220>=$N$25, 0,-$L$20*(AK220+AL220)))","v":-54.110395016334486},{"$f":"IF(D220=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B220+1))","v":4.13E-3},{"$f":"IF(D220=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O220, \"No\", \"Yes\"))","v":"No"},{"$f":"D220","v":193},{"$f":"C220","v":56},{"$f":"IF(D220=\"\",\"\",IF(D220>$N$25, 0,$H$20+AK220))","v":1541103.9501633449},{"$f":"IF(D220=\"\",\"\",IF(D220>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D220=\"\",\"\",IF(D220>=$N$25, 0,-$M$20*O220*T220/12))","v":-309.75000000000006},{"$f":"IF(D220=\"\",\"\",IF(D220>=$N$25, 0,SUM(L220:N220)+U220))","v":-563.86039501633456},0,{"$f":"IF($D220=\"\",\"\",IFERROR(MIN(MAX(-(Y219+J220+I220+W220+V220)/(AO219-Y219),0),1),0))","v":0},{"$f":"IF($D220=\"\", \"\", MAX($Y219 + $I220 + $J220 + $W220+ $V220, 0))","v":50075.833654835267},44689.871376873394,43450.165026658156,43897.76107948288,42890.463155297672,44549.4317995663,45671.329083203367,46690.879348711307,45914.783797797681,42122.580102133361,48442.121573152581,{"$f":"IF($D220=\"\", \"\", MAX(AJ219*(1-$X220),0))","v":44144.869770616475},541103.95016334485,{"$f":"I220","v":0},2000,{"$f":"V220","v":-563.86039501633456},542540.08976832847,{"$f":"IF(D220=\"\",\"\",IF(D220=$N$25,AO220-SUM(AK220:AN220)-$H$20,AO220-SUM(AK220:AN220)))","v":0}]
[null,{"$f":"IF(D221=\"\",\"\",B220)","v":17},56,194,"Feb",{"$f":"IF($D221 = \"\", \"\",IF(D221>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":4.4997537650391252E-2},-4.9352758586813206E-2,0,{"$f":"IF(D221=\"\", \"\", IF(D221>=$N$25,0, H221*AVERAGE(Z209:Z220)))","v":0},2000,-10,-100,-100,-54.25400897683285,{"$f":"IF(D221=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B221+1))","v":4.13E-3},null,194,56,1542540.0897683285,1000000,-309.75000000000006,-564.00400897683289,0,{"$f":"IF($D221=\"\",\"\",IFERROR(MIN(MAX(-(Z220+J221+I221+W221+V221)/(AO220-Z220),0),1),0))","v":0},{"$f":"IF($D221=\"\", \"\", MAX(Y220*(1-$X221),0))","v":50075.833654835267},{"$f":"IF($D221=\"\", \"\", MAX(Z220 + $I221 + $J221 + $W221 +$V221, 0))","v":46125.867367896564},43450.165026658156,43897.76107948288,42890.463155297672,44549.4317995663,45671.329083203367,46690.879348711307,45914.783797797681,42122.580102133361,48442.121573152581,44144.869770616475,542540.08976832847,0,{"$f":"IF($D221=\"\",\"\",IF(D221=$N$25,$J221+$W221-$AO221-$H$20,$J221+$W221))","v":2000},-564.00400897683289,{"$f":"IF(D221 = \"\", \"\", SUM(Y221:AJ221))","v":543976.08575935161},0]
[null,17,56,{"$f":"IF($C222=\"\", \"\", $D221+1)","v":195},"Mar",1.0444794597814108E-2,4.713437650376795E-3,4.713437650376795E-3,{"$f":"IF(D222=\"\", \"\", IF(D222>=$N$25,0, H222*AVERAGE(AA210:AA221)))","v":204.7996437517356},2000,-10,-100,-100,-54.418088540310336,{"$f":"IF(D222=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B222+1))","v":4.13E-3},null,195,56,1543976.0857593515,1000000,-309.75000000000006,-564.16808854031046,0,{"$f":"IF($D222=\"\",\"\",IFERROR(MIN(MAX(-(AA221+J222+I222+W222+V222)/(AO221-AA221),0),1),0))","v":0},50075.833654835267,{"$f":"IF($D222=\"\", \"\", MAX(Z221*(1-$X222),0))","v":46125.867367896564},{"$f":"IF($D222=\"\", \"\", MAX(AA221 + $I222 + $J222 + $W222+$V222, 0))","v":45090.796581869581},43897.76107948288,42890.463155297672,44549.4317995663,45671.329083203367,46690.879348711307,45914.783797797681,42122.580102133361,48442.121573152581,44144.869770616475,543976.08575935161,204.7996437517356,2000,-564.16808854031046,545616.71731456311,1.1641532182693481E-10]
[null,17,56,196,"Apr",6.9975341306885971E-2,2.6532973424949313E-2,2.6532973424949313E-2,{"$f":"IF(D223=\"\", \"\", IF(D223>=$N$25,0, H223*AVERAGE(AB211:AB222)))","v":1164.7381281366934},2000,-10,-100,-100,-54.678145544269988,{"$f":"IF(D223=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B223+1))","v":4.13E-3},null,196,56,1545616.7173145632,1000000,-309.75000000000006,-564.42814554427002,0,{"$f":"IF($D223=\"\",\"\",IFERROR(MIN(MAX(-(AB222+J223+I223+W223+V223)/(AO222-AB222),0),1),0))","v":0},50075.833654835267,46125.867367896564,{"$f":"IF($D223=\"\", \"\", MAX(AA222*(1-$X223),0))","v":45090.796581869581},{"$f":"IF($D223=\"\", \"\", MAX(AB222 + $I223 + $J223 + $W223+$V223, 0))","v":46498.071062075302},42890.463155297672,44549.4317995663,45671.329083203367,46690.879348711307,45914.783797797681,42122.580102133361,48442.121573152581,44144.869770616475,545616.71731456311,1164.7381281366934,2000,-564.42814554427002,548217.02729715547,-1.1641532182693481E-10]
[null,17,56,197,"May",2.1527442566392604E-2,-7.9324972309796626E-3,0,{"$f":"IF(D224=\"\", \"\", IF(D224>=$N$25,0, H224*AVERAGE(AC212:AC223)))","v":0},2000,-10,-100,-100,-54.821702729715547,{"$f":"IF(D224=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B224+1))","v":4.13E-3},null,197,56,1548217.0272971555,1000000,-309.75000000000006,-564.57170272971564,0,{"$f":"IF($D224=\"\",\"\",IFERROR(MIN(MAX(-(AC223+J224+I224+W224+V224)/(AO223-AC223),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,{"$f":"IF($D224=\"\", \"\", MAX(AB223*(1-$X224),0))","v":46498.071062075302},{"$f":"IF($D224=\"\", \"\", MAX(AC223 + $I224 + $J224 +$W224+$V224, 0))","v":44325.891452567957},44549.4317995663,45671.329083203367,46690.879348711307,45914.783797797681,42122.580102133361,48442.121573152581,44144.869770616475,548217.02729715547,0,2000,-564.57170272971564,549652.45559442579,0]
[null,17,56,198,"Jun",6.8996995796965005E-3,6.3639821420192311E-2,6.3639821420192311E-2,{"$f":"IF(D225=\"\", \"\", IF(D225>=$N$25,0, H225*AVERAGE(AD213:AD224)))","v":2835.1178840954362},2000,-10,-100,-100,-55.24875734785212,{"$f":"IF(D225=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B225+1))","v":4.13E-3},null,198,56,1549652.4555944258,1000000,-309.75000000000006,-564.99875734785223,0,{"$f":"IF($D225=\"\",\"\",IFERROR(MIN(MAX(-(AD224+J225+I225+W225+V225)/(AO224-AD224),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,46498.071062075302,{"$f":"IF($D225=\"\", \"\", MAX(AC224*(1-$X225),0))","v":44325.891452567957},{"$f":"IF($D225=\"\", \"\", MAX(AD224+ $I225 + $J225 + $W225 +$V225, 0))","v":48819.550926313888},45671.329083203367,46690.879348711307,45914.783797797681,42122.580102133361,48442.121573152581,44144.869770616475,549652.45559442579,2835.1178840954362,2000,-564.99875734785223,553922.57472117338,0]
[null,17,56,199,"Jul",8.4915217753039562E-2,9.8783237544457947E-2,9.8783237544457947E-2,{"$f":"IF(D226=\"\", \"\", IF(D226>=$N$25,0, H226*AVERAGE(AE214:AE225)))","v":4511.561749797188},2000,-10,-100,-100,-55.843413647097059,{"$f":"IF(D226=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B226+1))","v":4.13E-3},null,199,56,1553922.5747211734,1000000,-309.75000000000006,-565.59341364709712,0,{"$f":"IF($D226=\"\",\"\",IFERROR(MIN(MAX(-(AE225+J226+I226+W226+V226)/(AO225-AE225),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,46498.071062075302,44325.891452567957,{"$f":"IF($D226=\"\", \"\", MAX(AD225*(1-$X226),0))","v":48819.550926313888},{"$f":"IF($D226=\"\", \"\", MAX(AE225 + $I226 + $J226 + $W226+$V226, 0))","v":51617.297419353461},46690.879348711307,45914.783797797681,42122.580102133361,48442.121573152581,44144.869770616475,553922.57472117338,4511.561749797188,2000,-565.59341364709712,559868.54305732355,1.1641532182693481E-10]
[null,17,56,200,"Aug",-4.6506603914030454E-3,0.22065093561473059,0.13,{"$f":"IF(D227=\"\", \"\", IF(D227>=$N$25,0, H227*AVERAGE(AF215:AF226)))","v":6069.8143153324681},2000,-10,-100,-100,-56.5938357372656,{"$f":"IF(D227=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B227+1))","v":4.13E-3},null,200,56,1559868.5430573234,1000000,-309.75000000000006,-566.34383573726564,0,{"$f":"IF($D227=\"\",\"\",IFERROR(MIN(MAX(-(AF226+J227+I227+W227+V227)/(AO226-AF226),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,46498.071062075302,44325.891452567957,48819.550926313888,{"$f":"IF($D227=\"\", \"\", MAX(AE226*(1-$X227),0))","v":51617.297419353461},{"$f":"IF($D227=\"\", \"\", MAX(AF226 + $I227 + $J227 + $W227 +$V227, 0))","v":54194.349828306513},45914.783797797681,42122.580102133361,48442.121573152581,44144.869770616475,559868.54305732355,6069.8143153324681,2000,-566.34383573726564,567372.01353691879,1.1641532182693481E-10]
[null,17,56,201,"Sep",-6.2092386491879203E-2,0.25095646257834381,0.13,{"$f":"IF(D228=\"\", \"\", IF(D228>=$N$25,0, H228*AVERAGE(AG216:AG227)))","v":5968.9218937136984},2000,-10,-100,-100,-57.334093543063247,{"$f":"IF(D228=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B228+1))","v":4.13E-3},null,201,56,1567372.0135369189,1000000,-309.75000000000006,-567.08409354306332,0,{"$f":"IF($D228=\"\",\"\",IFERROR(MIN(MAX(-(AG227+J228+I228+W228+V228)/(AO227-AG227),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,46498.071062075302,44325.891452567957,48819.550926313888,51617.297419353461,{"$f":"IF($D228=\"\", \"\", MAX(AF227*(1-$X228),0))","v":54194.349828306513},{"$f":"IF($D228=\"\", \"\", MAX(AG227 + $I228 + $J228 + $W228+$V228, 0))","v":53316.621597968318},42122.580102133361,48442.121573152581,44144.869770616475,567372.01353691879,5968.9218937136984,2000,-567.08409354306332,574773.85133708944,1.1641532182693481E-10]
[null,17,56,202,"Oct",5.3691339166464756E-2,0.16739546331246147,0.13,{"$f":"IF(D229=\"\", \"\", IF(D229>=$N$25,0, H229*AVERAGE(AH217:AH228)))","v":5475.935413277336},2000,-10,-100,-100,-58.024978675036685,{"$f":"IF(D229=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B229+1))","v":4.13E-3},null,202,56,1574773.8513370894,1000000,-309.75000000000006,-567.77497867503666,0,{"$f":"IF($D229=\"\",\"\",IFERROR(MIN(MAX(-(AH228+J229+I229+W229+V229)/(AO228-AH228),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,46498.071062075302,44325.891452567957,48819.550926313888,51617.297419353461,54194.349828306513,{"$f":"IF($D229=\"\", \"\", MAX(AG228*(1-$X229),0))","v":53316.621597968318},{"$f":"IF($D229=\"\", \"\", MAX(AH228 + $I229 + $J229 + $W229+$V229, 0))","v":49030.740536735662},48442.121573152581,44144.869770616475,574773.85133708944,5475.935413277336,2000,-567.77497867503666,581682.01177169173,0]
[null,17,56,203,"Nov",9.8950673466044928E-2,0.242835562831619,0.13,{"$f":"IF(D230=\"\", \"\", IF(D230>=$N$25,0, H230*AVERAGE(AI218:AI229)))","v":6297.4758045098379},2000,-10,-100,-100,-58.797948757620162,{"$f":"IF(D230=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B230+1))","v":4.13E-3},null,203,56,1581682.0117716917,1000000,-309.75000000000006,-568.54794875762013,0,{"$f":"IF($D230=\"\",\"\",IFERROR(MIN(MAX(-(AI229+J230+I230+W230+V230)/(AO229-AI229),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,46498.071062075302,44325.891452567957,48819.550926313888,51617.297419353461,54194.349828306513,53316.621597968318,{"$f":"IF($D230=\"\", \"\", MAX(AH229*(1-$X230),0))","v":49030.740536735662},{"$f":"IF($D230=\"\", \"\", MAX(AI229 + $I230 + $J230 + $W230 +$V230, 0))","v":56171.049428904793},44144.869770616475,581682.01177169173,6297.4758045098379,2000,-568.54794875762013,589410.93962744391,0]
[null,17,56,204,"Dec",5.6566670262988908E-2,0.35975383196145261,0.13,{"$f":"IF(D231=\"\", \"\", IF(D231>=$N$25,0, H231*AVERAGE(AJ219:AJ230)))","v":5738.8330701801415},2000,-10,-100,-100,-59.514977269762412,{"$f":"IF(D231=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B231+1))","v":4.13E-3},null,204,56,1589410.9396274439,1000000,-309.75000000000006,-569.26497726976254,0,{"$f":"IF($D231=\"\",\"\",IFERROR(MIN(MAX(-(AJ230+J231+I231+W231+V231)/(AO230-AJ230),0),1),0))","v":0},50075.833654835267,46125.867367896564,45090.796581869581,46498.071062075302,44325.891452567957,48819.550926313888,51617.297419353461,54194.349828306513,53316.621597968318,49030.740536735662,{"$f":"IF($D231=\"\", \"\", MAX(AI230*(1-$X231),0))","v":56171.049428904793},{"$f":"IF($D231=\"\", \"\", MAX(AJ230 + $I231 + $J231 + $W231+$V231, 0))","v":51314.437863526851},589410.93962744391,5738.8330701801415,2000,-569.26497726976254,596580.50772035425,0]
[null,{"$f":"IF(D232=\"\",\"\", B231+1)","v":18},57,205,"Jan",6.4741741681014084E-2,0.46083482484809157,{"$f":"IF($D232 = \"\", \"\", IF(D232>=$N$25, 0,IF(G232<$G$20, IF(G232>$F$20, G232, $F$20), $G$20)))","v":0.13},{"$f":"IF(D232=\"\", \"\", IF(D232>=$N$25,0, H232*AVERAGE(Y220:Y231)))","v":6509.8583751285842},2000,-10,-100,{"$f":"IF(D232=\"\",\"\",IF(D232>=$N$25, 0,-$K$20))","v":-100},-60.309036609548286,{"$f":"IF(D232=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B232+1))","v":4.5799999999999999E-3},{"$f":"IF(D232=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O232, \"No\", \"Yes\"))","v":"No"},205,57,1596580.5077203542,1000000,-343.5,-603.80903660954823,0,{"$f":"IF($D232=\"\",\"\",IFERROR(MIN(MAX(-(Y231+J232+I232+W232+V232)/(AO231-Y231),0),1),0))","v":0},{"$f":"IF($D232=\"\", \"\", MAX($Y231 + $I232 + $J232 + $W232+ $V232, 0))","v":57981.882993354302},46125.867367896564,45090.796581869581,46498.071062075302,44325.891452567957,48819.550926313888,51617.297419353461,54194.349828306513,53316.621597968318,49030.740536735662,56171.049428904793,{"$f":"IF($D232=\"\", \"\", MAX(AJ231*(1-$X232),0))","v":51314.437863526851},{"$f":"IF(D232 = \"\", \"\",Y231 + Z231+AA231 + AB231+ AC231+AD231+AE231+AF231+AG231+AH231 + AI231+AJ231)","v":596580.50772035425},6509.8583751285842,2000,-603.80903660954823,604486.55705887324,0]
[null,{"$f":"IF(D233=\"\",\"\",B232)","v":18},{"$f":"IF(C232=\"\",\"\",IF(C221+1<=120, C221 + 1, \"\"))","v":57},206,{"$f":"IF($D233 = \"\", \"\",E221)","v":"Feb"},9.1654467050264879E-2,{"$f":"IF($D233 = \"\", \"\",IF(D233>=$N$25, 0,((1+F221)*(1+F222)*(1+F223)*(1+F224)*(1+F225)*(1+F226)*(1+F227)*(1+F228)*(1+F229)*(1+F230)*(1+F231)*(1+F232))-1))","v":0.53321150020953567},0.13,{"$f":"IF(D233=\"\", \"\", IF(D233>=$N$25,0, H233*AVERAGE(Z221:Z232)))","v":5996.3627578265514},{"$f":"IF(D233=\"\",\"\",IF(D233>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C233<$N$5,$M$5,0))))","v":2000},-10,-100,-100,-61.048291981669983,{"$f":"IF(D233=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B233+1))","v":4.5799999999999999E-3},null,206,57,1604486.5570588731,1000000,-343.5,-604.54829198166999,0,{"$f":"IF($D233=\"\",\"\",IFERROR(MIN(MAX(-(Z232+J233+I233+W233+V233)/(AO232-Z232),0),1),0))","v":0},{"$f":"IF($D233=\"\", \"\", MAX(Y232*(1-$X233),0))","v":57981.882993354302},{"$f":"IF($D233=\"\", \"\", MAX(Z232 + $I233 + $J233 + $W233 +$V233, 0))","v":53517.681833741444},45090.796581869581,46498.071062075302,44325.891452567957,48819.550926313888,51617.297419353461,54194.349828306513,53316.621597968318,49030.740536735662,56171.049428904793,51314.437863526851,604486.55705887324,5996.3627578265514,2000,-604.54829198166999,611878.37152471812,0]
[null,18,57,207,"Mar",2.3456557819418591E-2,0.60166615023789149,0.13,{"$f":"IF(D234=\"\", \"\", IF(D234>=$N$25,0, H234*AVERAGE(AA222:AA233)))","v":5861.8035556430468},2000,-10,-100,-100,-61.774017508036124,{"$f":"IF(D234=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B234+1))","v":4.5799999999999999E-3},null,207,57,1611878.3715247181,1000000,-343.5,-605.2740175080362,0,{"$f":"IF($D234=\"\",\"\",IFERROR(MIN(MAX(-(AA233+J234+I234+W234+V234)/(AO233-AA233),0),1),0))","v":0},57981.882993354302,{"$f":"IF($D234=\"\", \"\", MAX(Z233*(1-$X234),0))","v":53517.681833741444},{"$f":"IF($D234=\"\", \"\", MAX(AA233 + $I234 + $J234 + $W234+$V234, 0))","v":52347.326120004596},46498.071062075302,44325.891452567957,48819.550926313888,51617.297419353461,54194.349828306513,53316.621597968318,49030.740536735662,56171.049428904793,51314.437863526851,611878.37152471812,5861.8035556430468,2000,-605.2740175080362,619134.90106285317,0]
[null,18,57,208,"Apr",1.1391165896275292E-2,0.62229122626220734,0.13,{"$f":"IF(D235=\"\", \"\", IF(D235>=$N$25,0, H235*AVERAGE(AB223:AB234)))","v":6044.7492380697913},2000,-10,-100,-100,-62.517965030092292,{"$f":"IF(D235=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B235+1))","v":4.5799999999999999E-3},null,208,57,1619134.9010628532,1000000,-343.5,-606.01796503009223,0,{"$f":"IF($D235=\"\",\"\",IFERROR(MIN(MAX(-(AB234+J235+I235+W235+V235)/(AO234-AB234),0),1),0))","v":0},57981.882993354302,53517.681833741444,{"$f":"IF($D235=\"\", \"\", MAX(AA234*(1-$X235),0))","v":52347.326120004596},{"$f":"IF($D235=\"\", \"\", MAX(AB234 + $I235 + $J235 + $W235+$V235, 0))","v":53936.802335114997},44325.891452567957,48819.550926313888,51617.297419353461,54194.349828306513,53316.621597968318,49030.740536735662,56171.049428904793,51314.437863526851,619134.90106285317,6044.7492380697913,2000,-606.01796503009223,626573.63233589288,0]
[null,18,57,209,"May",1.914244760378761E-2,0.53346619441581344,0.13,{"$f":"IF(D236=\"\", \"\", IF(D236>=$N$25,0, H236*AVERAGE(AC224:AC235)))","v":5762.3658888338341},2000,-10,-100,-100,-63.233599822472677,{"$f":"IF(D236=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B236+1))","v":4.5799999999999999E-3},null,209,57,1626573.6323358929,1000000,-343.5,-606.73359982247268,0,{"$f":"IF($D236=\"\",\"\",IFERROR(MIN(MAX(-(AC235+J236+I236+W236+V236)/(AO235-AC235),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,{"$f":"IF($D236=\"\", \"\", MAX(AB235*(1-$X236),0))","v":53936.802335114997},{"$f":"IF($D236=\"\", \"\", MAX(AC235 + $I236 + $J236 +$W236+$V236, 0))","v":51481.523741579316},48819.550926313888,51617.297419353461,54194.349828306513,53316.621597968318,49030.740536735662,56171.049428904793,51314.437863526851,626573.63233589288,5762.3658888338341,2000,-606.73359982247268,633729.26462490414,-1.1641532182693481E-10]
[null,18,57,210,"Jun",-1.9153690012173256E-2,0.52988595858796517,0.13,{"$f":"IF(D237=\"\", \"\", IF(D237>=$N$25,0, H237*AVERAGE(AD225:AD236)))","v":6346.5416204208059},2000,-10,-100,-100,-64.007580624532494,{"$f":"IF(D237=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B237+1))","v":4.5799999999999999E-3},null,210,57,1633729.2646249041,1000000,-343.5,-607.50758062453247,0,{"$f":"IF($D237=\"\",\"\",IFERROR(MIN(MAX(-(AD236+J237+I237+W237+V237)/(AO236-AD236),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,53936.802335114997,{"$f":"IF($D237=\"\", \"\", MAX(AC236*(1-$X237),0))","v":51481.523741579316},{"$f":"IF($D237=\"\", \"\", MAX(AD236+ $I237 + $J237 + $W237 +$V237, 0))","v":56558.584966110167},51617.297419353461,54194.349828306513,53316.621597968318,49030.740536735662,56171.049428904793,51314.437863526851,633729.26462490414,6346.5416204208059,2000,-607.50758062453247,641468.29866470047,1.1641532182693481E-10]
[null,18,57,211,"Jul",2.7969536099131293E-2,0.49030037233060342,0.13,{"$f":"IF(D238=\"\", \"\", IF(D238>=$N$25,0, H238*AVERAGE(AE226:AE237)))","v":6710.2486645159488},2000,-10,-100,-100,-64.817854732921646,{"$f":"IF(D238=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B238+1))","v":4.5799999999999999E-3},null,211,57,1641468.2986647005,1000000,-343.5,-608.31785473292166,0,{"$f":"IF($D238=\"\",\"\",IFERROR(MIN(MAX(-(AE237+J238+I238+W238+V238)/(AO237-AE237),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,53936.802335114997,51481.523741579316,{"$f":"IF($D238=\"\", \"\", MAX(AD237*(1-$X238),0))","v":56558.584966110167},{"$f":"IF($D238=\"\", \"\", MAX(AE237 + $I238 + $J238 + $W238+$V238, 0))","v":59719.22822913649},54194.349828306513,53316.621597968318,49030.740536735662,56171.049428904793,51314.437863526851,641468.29866470047,6710.2486645159488,2000,-608.31785473292166,649570.22947448352,1.1641532182693481E-10]
[null,18,57,212,"Aug",-8.5636754665801527E-3,0.41207659116989159,0.13,{"$f":"IF(D239=\"\", \"\", IF(D239>=$N$25,0, H239*AVERAGE(AF227:AF238)))","v":7045.2654776798463},2000,-10,-100,-100,-65.661549495216349,{"$f":"IF(D239=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B239+1))","v":4.5799999999999999E-3},null,212,57,1649570.2294744835,1000000,-343.5,-609.16154949521638,0,{"$f":"IF($D239=\"\",\"\",IFERROR(MIN(MAX(-(AF238+J239+I239+W239+V239)/(AO238-AF238),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,53936.802335114997,51481.523741579316,56558.584966110167,{"$f":"IF($D239=\"\", \"\", MAX(AE238*(1-$X239),0))","v":59719.22822913649},{"$f":"IF($D239=\"\", \"\", MAX(AF238 + $I239 + $J239 + $W239 +$V239, 0))","v":62630.453756491144},53316.621597968318,49030.740536735662,56171.049428904793,51314.437863526851,649570.22947448352,7045.2654776798463,2000,-609.16154949521638,658006.33340266813,-1.1641532182693481E-10]
[null,18,57,213,"Sep",-2.3113242011445326E-2,0.40652529699741025,0.13,{"$f":"IF(D240=\"\", \"\", IF(D240>=$N$25,0, H240*AVERAGE(AG228:AG239)))","v":6931.1608077358806},2000,-10,-100,-100,-66.493749421040405,{"$f":"IF(D240=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B240+1))","v":4.5799999999999999E-3},null,213,57,1658006.3334026681,1000000,-343.5,-609.99374942104043,{"$f":"IF(D240=\"\",\"\",IF(D240=$N$25,-(AK240+AL240+J240+V240),IF(OR(C240<$N$5,C240>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D240+120))*(AK240+AL240+V240-$O$20)))))","v":0},{"$f":"IF($D240=\"\",\"\",IFERROR(MIN(MAX(-(AG239+J240+I240+W240+V240)/(AO239-AG239),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,53936.802335114997,51481.523741579316,56558.584966110167,59719.22822913649,{"$f":"IF($D240=\"\", \"\", MAX(AF239*(1-$X240),0))","v":62630.453756491144},{"$f":"IF($D240=\"\", \"\", MAX(AG239 + $I240 + $J240 + $W240+$V240, 0))","v":61637.788656283163},49030.740536735662,56171.049428904793,51314.437863526851,658006.33340266813,6931.1608077358806,2000,-609.99374942104043,666327.5004609829,0]
[null,18,57,214,"Oct",-7.1200276016498898E-3,0.46498004454123376,0.13,{"$f":"IF(D241=\"\", \"\", IF(D241>=$N$25,0, H241*AVERAGE(AH229:AH240)))","v":6373.9962697756364},2000,-10,-100,-100,-67.270149673075863,{"$f":"IF(D241=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B241+1))","v":4.5799999999999999E-3},null,214,57,1666327.5004609828,1000000,-343.5,-610.77014967307582,0,{"$f":"IF($D241=\"\",\"\",IFERROR(MIN(MAX(-(AH240+J241+I241+W241+V241)/(AO240-AH240),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,53936.802335114997,51481.523741579316,56558.584966110167,59719.22822913649,62630.453756491144,{"$f":"IF($D241=\"\", \"\", MAX(AG240*(1-$X241),0))","v":61637.788656283163},{"$f":"IF($D241=\"\", \"\", MAX(AH240 + $I241 + $J241 + $W241+$V241, 0))","v":56793.966656838224},56171.049428904793,51314.437863526851,666327.5004609829,6373.9962697756364,2000,-610.77014967307582,674090.72658108547,0]
[null,18,57,215,"Nov",-2.157082908158937E-2,0.38043209820712098,0.13,{"$f":"IF(D242=\"\", \"\", IF(D242>=$N$25,0, H242*AVERAGE(AI230:AI241)))","v":7302.2364257576228},2000,-10,-100,-100,-68.139296300684322,{"$f":"IF(D242=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B242+1))","v":4.5799999999999999E-3},null,215,57,1674090.7265810855,1000000,-343.5,-611.63929630068435,0,{"$f":"IF($D242=\"\",\"\",IFERROR(MIN(MAX(-(AI241+J242+I242+W242+V242)/(AO241-AI241),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,53936.802335114997,51481.523741579316,56558.584966110167,59719.22822913649,62630.453756491144,61637.788656283163,{"$f":"IF($D242=\"\", \"\", MAX(AH241*(1-$X242),0))","v":56793.966656838224},{"$f":"IF($D242=\"\", \"\", MAX(AI241 + $I242 + $J242 + $W242 +$V242, 0))","v":64861.646558361732},51314.437863526851,674090.72658108547,7302.2364257576228,2000,-611.63929630068435,682781.32371054241,0]
[null,18,57,216,"Dec",-9.4891522832972093E-3,0.22904063482489612,0.13,{"$f":"IF(D243=\"\", \"\", IF(D243>=$N$25,0, H243*AVERAGE(AJ231:AJ242)))","v":6670.8769222584915},2000,-10,-100,-100,-68.94522006328009,{"$f":"IF(D243=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B243+1))","v":4.5799999999999999E-3},null,216,57,1682781.3237105424,1000000,-343.5,-612.44522006328009,0,{"$f":"IF($D243=\"\",\"\",IFERROR(MIN(MAX(-(AJ242+J243+I243+W243+V243)/(AO242-AJ242),0),1),0))","v":0},57981.882993354302,53517.681833741444,52347.326120004596,53936.802335114997,51481.523741579316,56558.584966110167,59719.22822913649,62630.453756491144,61637.788656283163,56793.966656838224,{"$f":"IF($D243=\"\", \"\", MAX(AI242*(1-$X243),0))","v":64861.646558361732},{"$f":"IF($D243=\"\", \"\", MAX(AJ242 + $I243 + $J243 + $W243+$V243, 0))","v":59372.86956572206},682781.32371054241,6670.8769222584915,2000,-612.44522006328009,690839.75541273761,0]
[null,{"$f":"IF(D244=\"\",\"\", B243+1)","v":19},58,217,"Jan",6.3999032236459932E-2,0.15220185847398171,0.13,{"$f":"IF(D244=\"\", \"\", IF(D244>=$N$25,0, H244*AVERAGE(Y232:Y243)))","v":7537.6447891360604},2000,-10,-100,-100,-69.837740020187368,{"$f":"IF(D244=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B244+1))","v":5.0599999999999994E-3},{"$f":"IF(D244=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O244, \"No\", \"Yes\"))","v":"No"},217,58,1690839.7554127376,1000000,-379.5,-649.33774002018731,0,{"$f":"IF($D244=\"\",\"\",IFERROR(MIN(MAX(-(Y243+J244+I244+W244+V244)/(AO243-Y243),0),1),0))","v":0},{"$f":"IF($D244=\"\", \"\", MAX($Y243 + $I244 + $J244 + $W244+ $V244, 0))","v":66870.190042470174},53517.681833741444,52347.326120004596,53936.802335114997,51481.523741579316,56558.584966110167,59719.22822913649,62630.453756491144,61637.788656283163,56793.966656838224,64861.646558361732,{"$f":"IF($D244=\"\", \"\", MAX(AJ243*(1-$X244),0))","v":59372.86956572206},690839.75541273761,7537.6447891360604,2000,-649.33774002018731,699728.06246185349,1.1641532182693481E-10]
[null,{"$f":"IF(D245=\"\",\"\",B244)","v":19},58,218,"Feb",4.710192405995902E-2,0.15139814132002627,0.13,{"$f":"IF(D245=\"\", \"\", IF(D245>=$N$25,0, H245*AVERAGE(Z233:Z244)))","v":6957.298638386389},2000,-10,-100,-100,-70.668536110023993,{"$f":"IF(D245=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B245+1))","v":5.0599999999999994E-3},null,218,58,1699728.0624618535,1000000,-379.5,-650.16853611002398,0,{"$f":"IF($D245=\"\",\"\",IFERROR(MIN(MAX(-(Z244+J245+I245+W245+V245)/(AO244-Z244),0),1),0))","v":0},{"$f":"IF($D245=\"\", \"\", MAX(Y244*(1-$X245),0))","v":66870.190042470174},{"$f":"IF($D245=\"\", \"\", MAX(Z244 + $I245 + $J245 + $W245 +$V245, 0))","v":61824.81193601781},52347.326120004596,53936.802335114997,51481.523741579316,56558.584966110167,59719.22822913649,62630.453756491144,61637.788656283163,56793.966656838224,64861.646558361732,59372.86956572206,699728.06246185349,6957.298638386389,2000,-650.16853611002398,708035.19256412983,-1.1641532182693481E-10]
[null,19,58,219,"Mar",7.7466034672529105E-2,0.10440734273086316,0.10440734273086316,{"$f":"IF(D246=\"\", \"\", IF(D246>=$N$25,0, H246*AVERAGE(AA234:AA245)))","v":5465.4452192555846},2000,-10,-100,-100,-71.350063778338551,{"$f":"IF(D246=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B246+1))","v":5.0599999999999994E-3},null,219,58,1708035.1925641298,1000000,-379.5,-650.85006377833861,0,{"$f":"IF($D246=\"\",\"\",IFERROR(MIN(MAX(-(AA245+J246+I246+W246+V246)/(AO245-AA245),0),1),0))","v":0},66870.190042470174,{"$f":"IF($D246=\"\", \"\", MAX(Z245*(1-$X246),0))","v":61824.81193601781},{"$f":"IF($D246=\"\", \"\", MAX(AA245 + $I246 + $J246 + $W246+$V246, 0))","v":59161.921275481844},53936.802335114997,51481.523741579316,56558.584966110167,59719.22822913649,62630.453756491144,61637.788656283163,56793.966656838224,64861.646558361732,59372.86956572206,708035.19256412983,5465.4452192555846,2000,-650.85006377833861,714849.787719607,-1.1641532182693481E-10]
[null,19,58,220,"Apr",-2.9321682173221987E-2,0.16268872493306974,0.13,{"$f":"IF(D247=\"\", \"\", IF(D247>=$N$25,0, H247*AVERAGE(AB235:AB246)))","v":7011.7843035649503},2000,-10,-100,-100,-72.18615720231719,{"$f":"IF(D247=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B247+1))","v":5.0599999999999994E-3},null,220,58,1714849.7877196069,1000000,-379.5,-651.68615720231719,0,{"$f":"IF($D247=\"\",\"\",IFERROR(MIN(MAX(-(AB246+J247+I247+W247+V247)/(AO246-AB246),0),1),0))","v":0},66870.190042470174,61824.81193601781,{"$f":"IF($D247=\"\", \"\", MAX(AA246*(1-$X247),0))","v":59161.921275481844},{"$f":"IF($D247=\"\", \"\", MAX(AB246 + $I247 + $J247 + $W247+$V247, 0))","v":62296.900481477627},51481.523741579316,56558.584966110167,59719.22822913649,62630.453756491144,61637.788656283163,56793.966656838224,64861.646558361732,59372.86956572206,714849.787719607,7011.7843035649503,2000,-651.68615720231719,723209.8858659697,1.1641532182693481E-10]
[null,19,58,221,"May",1.4704028649959282E-2,0.11588549883570809,0.11588549883570809,{"$f":"IF(D248=\"\", \"\", IF(D248>=$N$25,0, H248*AVERAGE(AC236:AC247)))","v":5965.9620596152681},2000,-10,-100,-100,-72.9175847925585,{"$f":"IF(D248=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B248+1))","v":5.0599999999999994E-3},null,221,58,1723209.8858659696,1000000,-379.5,-652.4175847925585,0,{"$f":"IF($D248=\"\",\"\",IFERROR(MIN(MAX(-(AC247+J248+I248+W248+V248)/(AO247-AC247),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,{"$f":"IF($D248=\"\", \"\", MAX(AB247*(1-$X248),0))","v":62296.900481477627},{"$f":"IF($D248=\"\", \"\", MAX(AC247 + $I248 + $J248 +$W248+$V248, 0))","v":58795.068216402025},56558.584966110167,59719.22822913649,62630.453756491144,61637.788656283163,56793.966656838224,64861.646558361732,59372.86956572206,723209.8858659697,5965.9620596152681,2000,-652.4175847925585,730523.4303407924,0]
[null,19,58,222,"Jun",7.4144213880136978E-2,0.11102575880625509,0.11102575880625509,{"$f":"IF(D249=\"\", \"\", IF(D249>=$N$25,0, H249*AVERAGE(AD237:AD248)))","v":6279.4598128704338},2000,-10,-100,-100,-73.680289015366299,{"$f":"IF(D249=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B249+1))","v":5.0599999999999994E-3},null,222,58,1730523.4303407925,1000000,-379.5,-653.18028901536627,0,{"$f":"IF($D249=\"\",\"\",IFERROR(MIN(MAX(-(AD248+J249+I249+W249+V249)/(AO248-AD248),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,62296.900481477627,{"$f":"IF($D249=\"\", \"\", MAX(AC248*(1-$X249),0))","v":58795.068216402025},{"$f":"IF($D249=\"\", \"\", MAX(AD248+ $I249 + $J249 + $W249 +$V249, 0))","v":64184.864489965235},59719.22822913649,62630.453756491144,61637.788656283163,56793.966656838224,64861.646558361732,59372.86956572206,730523.4303407924,6279.4598128704338,2000,-653.18028901536627,738149.70986464748,0]
[null,19,58,223,"Jul",9.1531450872879075E-3,0.21670630570893334,0.13,{"$f":"IF(D250=\"\", \"\", IF(D250>=$N$25,0, H250*AVERAGE(AE238:AE249)))","v":7763.4996697877423},2000,-10,-100,-100,-74.591320953443528,{"$f":"IF(D250=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B250+1))","v":5.0599999999999994E-3},null,223,58,1738149.7098646476,1000000,-379.5,-654.09132095344353,0,{"$f":"IF($D250=\"\",\"\",IFERROR(MIN(MAX(-(AE249+J250+I250+W250+V250)/(AO249-AE249),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,62296.900481477627,58795.068216402025,{"$f":"IF($D250=\"\", \"\", MAX(AD249*(1-$X250),0))","v":64184.864489965235},{"$f":"IF($D250=\"\", \"\", MAX(AE249 + $I250 + $J250 + $W250+$V250, 0))","v":68828.636577970785},62630.453756491144,61637.788656283163,56793.966656838224,64861.646558361732,59372.86956572206,738149.70986464748,7763.4996697877423,2000,-654.09132095344353,747259.11821348174,0]
[null,19,58,224,"Aug",2.6834468563928536E-2,0.19443519670149034,0.13,{"$f":"IF(D251=\"\", \"\", IF(D251>=$N$25,0, H251*AVERAGE(AF239:AF250)))","v":8141.9589883438503},2000,-10,-100,-100,-75.540107720182561,{"$f":"IF(D251=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B251+1))","v":5.0599999999999994E-3},null,224,58,1747259.1182134817,1000000,-379.5,-655.0401077201825,0,{"$f":"IF($D251=\"\",\"\",IFERROR(MIN(MAX(-(AF250+J251+I251+W251+V251)/(AO250-AF250),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,62296.900481477627,58795.068216402025,64184.864489965235,{"$f":"IF($D251=\"\", \"\", MAX(AE250*(1-$X251),0))","v":68828.636577970785},{"$f":"IF($D251=\"\", \"\", MAX(AF250 + $I251 + $J251 + $W251 +$V251, 0))","v":72117.372637114808},61637.788656283163,56793.966656838224,64861.646558361732,59372.86956572206,747259.11821348174,8141.9589883438503,2000,-655.0401077201825,756746.0370941055,1.1641532182693481E-10]
[null,19,58,225,"Sep",7.6711494777210357E-2,0.23708119229565572,0.13,{"$f":"IF(D252=\"\", \"\", IF(D252>=$N$25,0, H252*AVERAGE(AG240:AG251)))","v":8012.9125253168113},2000,-10,-100,-100,-76.475894961942231,{"$f":"IF(D252=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B252+1))","v":5.0599999999999994E-3},null,225,58,1756746.0370941055,1000000,-379.5,-655.97589496194223,0,{"$f":"IF($D252=\"\",\"\",IFERROR(MIN(MAX(-(AG251+J252+I252+W252+V252)/(AO251-AG251),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,62296.900481477627,58795.068216402025,64184.864489965235,68828.636577970785,{"$f":"IF($D252=\"\", \"\", MAX(AF251*(1-$X252),0))","v":72117.372637114808},{"$f":"IF($D252=\"\", \"\", MAX(AG251 + $I252 + $J252 + $W252+$V252, 0))","v":70994.72528663803},56793.966656838224,64861.646558361732,59372.86956572206,756746.0370941055,8012.9125253168113,2000,-655.97589496194223,766102.97372446035,0]
[null,19,58,226,"Oct",4.2903792427905756E-2,0.36349431377289165,0.13,{"$f":"IF(D253=\"\", \"\", IF(D253>=$N$25,0, H253*AVERAGE(AH241:AH252)))","v":7383.215665388966},2000,-10,-100,-100,-77.348618938984941,{"$f":"IF(D253=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B253+1))","v":5.0599999999999994E-3},null,226,58,1766102.9737244602,1000000,-379.5,-656.84861893898494,0,{"$f":"IF($D253=\"\",\"\",IFERROR(MIN(MAX(-(AH252+J253+I253+W253+V253)/(AO252-AH252),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,62296.900481477627,58795.068216402025,64184.864489965235,68828.636577970785,72117.372637114808,{"$f":"IF($D253=\"\", \"\", MAX(AG252*(1-$X253),0))","v":70994.72528663803},{"$f":"IF($D253=\"\", \"\", MAX(AH252 + $I253 + $J253 + $W253+$V253, 0))","v":65520.333703288205},64861.646558361732,59372.86956572206,766102.97372446035,7383.215665388966,2000,-656.84861893898494,774829.34077091038,0]
[null,19,58,227,"Nov",3.0497208847134322E-2,0.4321906275868761,0.13,{"$f":"IF(D254=\"\", \"\", IF(D254>=$N$25,0, H254*AVERAGE(AI242:AI253)))","v":8432.0140525870229},2000,-10,-100,-100,-78.326135482349741,{"$f":"IF(D254=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B254+1))","v":5.0599999999999994E-3},null,227,58,1774829.3407709105,1000000,-379.5,-657.82613548234974,0,{"$f":"IF($D254=\"\",\"\",IFERROR(MIN(MAX(-(AI253+J254+I254+W254+V254)/(AO253-AI253),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,62296.900481477627,58795.068216402025,64184.864489965235,68828.636577970785,72117.372637114808,70994.72528663803,{"$f":"IF($D254=\"\", \"\", MAX(AH253*(1-$X254),0))","v":65520.333703288205},{"$f":"IF($D254=\"\", \"\", MAX(AI253 + $I254 + $J254 + $W254 +$V254, 0))","v":74635.834475466399},59372.86956572206,774829.34077091038,8432.0140525870229,2000,-657.82613548234974,784603.52868801507,1.1641532182693481E-10]
[null,19,58,228,"Dec",7.2326946448370719E-2,0.50840601254760753,0.13,{"$f":"IF(D255=\"\", \"\", IF(D255>=$N$25,0, H255*AVERAGE(AJ243:AJ254)))","v":7718.4730435438678},2000,-10,-100,-100,-79.232200173155903,{"$f":"IF(D255=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B255+1))","v":5.0599999999999994E-3},null,228,58,1784603.528688015,1000000,-379.5,-658.73220017315589,0,{"$f":"IF($D255=\"\",\"\",IFERROR(MIN(MAX(-(AJ254+J255+I255+W255+V255)/(AO254-AJ254),0),1),0))","v":0},66870.190042470174,61824.81193601781,59161.921275481844,62296.900481477627,58795.068216402025,64184.864489965235,68828.636577970785,72117.372637114808,70994.72528663803,65520.333703288205,{"$f":"IF($D255=\"\", \"\", MAX(AI254*(1-$X255),0))","v":74635.834475466399},{"$f":"IF($D255=\"\", \"\", MAX(AJ254 + $I255 + $J255 + $W255+$V255, 0))","v":68432.610409092769},784603.52868801507,7718.4730435438678,2000,-658.73220017315589,793663.26953138574,0]
[null,{"$f":"IF(D256=\"\",\"\", B255+1)","v":20},59,229,"Jan",3.5704787995373348E-2,0.63300020102572696,0.13,{"$f":"IF(D256=\"\", \"\", IF(D256>=$N$25,0, H256*AVERAGE(Y244:Y255)))","v":8693.1247055211206},2000,-10,-100,-100,-80.235639423690699,{"$f":"IF(D256=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B256+1))","v":5.5500000000000002E-3},{"$f":"IF(D256=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O256, \"No\", \"Yes\"))","v":"No"},229,59,1793663.2695313857,1000000,-416.25,-696.48563942369071,0,{"$f":"IF($D256=\"\",\"\",IFERROR(MIN(MAX(-(Y255+J256+I256+W256+V256)/(AO255-Y255),0),1),0))","v":0},{"$f":"IF($D256=\"\", \"\", MAX($Y255 + $I256 + $J256 + $W256+ $V256, 0))","v":76866.829108567617},61824.81193601781,59161.921275481844,62296.900481477627,58795.068216402025,64184.864489965235,68828.636577970785,72117.372637114808,70994.72528663803,65520.333703288205,74635.834475466399,{"$f":"IF($D256=\"\", \"\", MAX(AJ255*(1-$X256),0))","v":68432.610409092769},793663.26953138574,8693.1247055211206,2000,-696.48563942369071,803659.90859748318,0]
[null,{"$f":"IF(D257=\"\",\"\",B256)","v":20},59,230,"Feb",-1.1790320952971542E-2,0.58957487343266912,0.13,{"$f":"IF(D257=\"\", \"\", IF(D257>=$N$25,0, H257*AVERAGE(Z245:Z256)))","v":8037.2255516823161},2000,-10,-100,-100,-81.169713414916558,{"$f":"IF(D257=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B257+1))","v":5.5500000000000002E-3},null,230,59,1803659.9085974833,1000000,-416.25,-697.41971341491649,0,{"$f":"IF($D257=\"\",\"\",IFERROR(MIN(MAX(-(Z256+J257+I257+W257+V257)/(AO256-Z256),0),1),0))","v":0},{"$f":"IF($D257=\"\", \"\", MAX(Y256*(1-$X257),0))","v":76866.829108567617},{"$f":"IF($D257=\"\", \"\", MAX(Z256 + $I257 + $J257 + $W257 +$V257, 0))","v":71164.617774285216},59161.921275481844,62296.900481477627,58795.068216402025,64184.864489965235,68828.636577970785,72117.372637114808,70994.72528663803,65520.333703288205,74635.834475466399,68432.610409092769,803659.90859748318,8037.2255516823161,2000,-697.41971341491649,812999.71443575062,1.1641532182693481E-10]
[null,20,59,231,"Mar",0.10327429672683217,0.50017227492571181,0.13,{"$f":"IF(D258=\"\", \"\", IF(D258>=$N$25,0, H258*AVERAGE(AA246:AA257)))","v":7691.0497658126369},2000,-10,-100,-100,-82.069076420156321,{"$f":"IF(D258=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B258+1))","v":5.5500000000000002E-3},null,231,59,1812999.7144357506,1000000,-416.25,-698.31907642015631,0,{"$f":"IF($D258=\"\",\"\",IFERROR(MIN(MAX(-(AA257+J258+I258+W258+V258)/(AO257-AA257),0),1),0))","v":0},76866.829108567617,{"$f":"IF($D258=\"\", \"\", MAX(Z257*(1-$X258),0))","v":71164.617774285216},{"$f":"IF($D258=\"\", \"\", MAX(AA257 + $I258 + $J258 + $W258+$V258, 0))","v":68154.651964874327},62296.900481477627,58795.068216402025,64184.864489965235,68828.636577970785,72117.372637114808,70994.72528663803,65520.333703288205,74635.834475466399,68432.610409092769,812999.71443575062,7691.0497658126369,2000,-698.31907642015631,821992.44512514304,0]
[null,20,59,232,"Apr",2.1965400041028923E-2,0.53610550896927922,0.13,{"$f":"IF(D259=\"\", \"\", IF(D259>=$N$25,0, H259*AVERAGE(AB247:AB258)))","v":8098.5970625920909},2000,-10,-100,-100,-83.009104218773516,{"$f":"IF(D259=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B259+1))","v":5.5500000000000002E-3},null,232,59,1821992.445125143,1000000,-416.25,-699.25910421877347,0,{"$f":"IF($D259=\"\",\"\",IFERROR(MIN(MAX(-(AB258+J259+I259+W259+V259)/(AO258-AB258),0),1),0))","v":0},76866.829108567617,71164.617774285216,{"$f":"IF($D259=\"\", \"\", MAX(AA258*(1-$X259),0))","v":68154.651964874327},{"$f":"IF($D259=\"\", \"\", MAX(AB258 + $I259 + $J259 + $W259+$V259, 0))","v":71696.238439850946},58795.068216402025,64184.864489965235,68828.636577970785,72117.372637114808,70994.72528663803,65520.333703288205,74635.834475466399,68432.610409092769,821992.44512514304,8098.5970625920909,2000,-699.25910421877347,831391.78308351641,1.1641532182693481E-10]
[null,20,59,233,"May",1.3231826239973071E-2,0.61726769017948113,0.13,{"$f":"IF(D260=\"\", \"\", IF(D260>=$N$25,0, H260*AVERAGE(AC248:AC259)))","v":7643.3588681322663},2000,-10,-100,-100,-83.903514195164874,{"$f":"IF(D260=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B260+1))","v":5.5500000000000002E-3},null,233,59,1831391.7830835164,1000000,-416.25,-700.15351419516492,0,{"$f":"IF($D260=\"\",\"\",IFERROR(MIN(MAX(-(AC259+J260+I260+W260+V260)/(AO259-AC259),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,{"$f":"IF($D260=\"\", \"\", MAX(AB259*(1-$X260),0))","v":71696.238439850946},{"$f":"IF($D260=\"\", \"\", MAX(AC259 + $I260 + $J260 +$W260+$V260, 0))","v":67738.273570339137},64184.864489965235,68828.636577970785,72117.372637114808,70994.72528663803,65520.333703288205,74635.834475466399,68432.610409092769,831391.78308351641,7643.3588681322663,2000,-700.15351419516492,840334.98843745352,0]
[null,20,59,234,"Jun",4.7051918484994643E-3,0.61492124695677841,0.13,{"$f":"IF(D261=\"\", \"\", IF(D261>=$N$25,0, H261*AVERAGE(AD249:AD260)))","v":8344.0323836954831},2000,-10,-100,-100,-84.867902082114909,{"$f":"IF(D261=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B261+1))","v":5.5500000000000002E-3},null,234,59,1840334.9884374535,1000000,-416.25,-701.11790208211494,0,{"$f":"IF($D261=\"\",\"\",IFERROR(MIN(MAX(-(AD260+J261+I261+W261+V261)/(AO260-AD260),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,71696.238439850946,{"$f":"IF($D261=\"\", \"\", MAX(AC260*(1-$X261),0))","v":67738.273570339137},{"$f":"IF($D261=\"\", \"\", MAX(AD260+ $I261 + $J261 + $W261 +$V261, 0))","v":73827.778971578606},68828.636577970785,72117.372637114808,70994.72528663803,65520.333703288205,74635.834475466399,68432.610409092769,840334.98843745352,8344.0323836954831,2000,-701.11790208211494,849977.90291906684,0]
[null,20,59,235,"Jul",2.3114864258987962E-2,0.51052320561583664,0.13,{"$f":"IF(D262=\"\", \"\", IF(D262>=$N$25,0, H262*AVERAGE(AE250:AE261)))","v":8947.7227551362048},2000,-10,-100,-100,-85.892562567420313,{"$f":"IF(D262=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B262+1))","v":5.5500000000000002E-3},null,235,59,1849977.9029190668,1000000,-416.25,-702.14256256742033,0,{"$f":"IF($D262=\"\",\"\",IFERROR(MIN(MAX(-(AE261+J262+I262+W262+V262)/(AO261-AE261),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,71696.238439850946,67738.273570339137,{"$f":"IF($D262=\"\", \"\", MAX(AD261*(1-$X262),0))","v":73827.778971578606},{"$f":"IF($D262=\"\", \"\", MAX(AE261 + $I262 + $J262 + $W262+$V262, 0))","v":79074.21677053957},72117.372637114808,70994.72528663803,65520.333703288205,74635.834475466399,68432.610409092769,849977.90291906684,8947.7227551362048,2000,-702.14256256742033,860223.48311163555,-1.1641532182693481E-10]
[null,20,59,236,"Aug",-3.1215107126477508E-2,0.53142142200827625,0.13,{"$f":"IF(D263=\"\", \"\", IF(D263>=$N$25,0, H263*AVERAGE(AF251:AF262)))","v":9375.2584428249265},2000,-10,-100,-100,-86.959874155446059,{"$f":"IF(D263=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B263+1))","v":5.5500000000000002E-3},null,236,59,1860223.4831116355,1000000,-416.25,-703.20987415544607,0,{"$f":"IF($D263=\"\",\"\",IFERROR(MIN(MAX(-(AF262+J263+I263+W263+V263)/(AO262-AF262),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,71696.238439850946,67738.273570339137,73827.778971578606,{"$f":"IF($D263=\"\", \"\", MAX(AE262*(1-$X263),0))","v":79074.21677053957},{"$f":"IF($D263=\"\", \"\", MAX(AF262 + $I263 + $J263 + $W263 +$V263, 0))","v":82789.421205784281},70994.72528663803,65520.333703288205,74635.834475466399,68432.610409092769,860223.48311163555,9375.2584428249265,2000,-703.20987415544607,870895.53168030502,0]
[null,20,59,237,"Sep",-8.0649964923175166E-2,0.44484625680652123,0.13,{"$f":"IF(D264=\"\", \"\", IF(D264>=$N$25,0, H264*AVERAGE(AG252:AG263)))","v":9229.3142872629433},2000,-10,-100,-100,-88.012484596756806,{"$f":"IF(D264=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B264+1))","v":5.5500000000000002E-3},null,237,59,1870895.531680305,1000000,-416.25,-704.26248459675685,0,{"$f":"IF($D264=\"\",\"\",IFERROR(MIN(MAX(-(AG263+J264+I264+W264+V264)/(AO263-AG263),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,71696.238439850946,67738.273570339137,73827.778971578606,79074.21677053957,{"$f":"IF($D264=\"\", \"\", MAX(AF263*(1-$X264),0))","v":82789.421205784281},{"$f":"IF($D264=\"\", \"\", MAX(AG263 + $I264 + $J264 + $W264+$V264, 0))","v":81519.777089304218},65520.333703288205,74635.834475466399,68432.610409092769,870895.53168030502,9229.3142872629433,2000,-704.26248459675685,881420.58348297118,0]
[null,20,59,238,"Oct",4.1099902580761363E-2,0.23368187608189861,0.13,{"$f":"IF(D265=\"\", \"\", IF(D265>=$N$25,0, H265*AVERAGE(AH253:AH264)))","v":8517.6433814274696},2000,-10,-100,-100,-88.99382268643987,{"$f":"IF(D265=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B265+1))","v":5.5500000000000002E-3},null,238,59,1881420.5834829712,1000000,-416.25,-705.2438226864399,0,{"$f":"IF($D265=\"\",\"\",IFERROR(MIN(MAX(-(AH264+J265+I265+W265+V265)/(AO264-AH264),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,71696.238439850946,67738.273570339137,73827.778971578606,79074.21677053957,82789.421205784281,{"$f":"IF($D265=\"\", \"\", MAX(AG264*(1-$X265),0))","v":81519.777089304218},{"$f":"IF($D265=\"\", \"\", MAX(AH264 + $I265 + $J265 + $W265+$V265, 0))","v":75332.733262029229},74635.834475466399,68432.610409092769,881420.58348297118,8517.6433814274696,2000,-705.2438226864399,891232.9830417122,0]
[null,20,59,239,"Nov",3.0019187872854555E-2,0.23154800119619212,0.13,{"$f":"IF(D266=\"\", \"\", IF(D266>=$N$25,0, H266*AVERAGE(AI254:AI265)))","v":9702.658481810633},2000,-10,-100,-100,-90.093564152352286,{"$f":"IF(D266=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B266+1))","v":5.5500000000000002E-3},null,239,59,1891232.9830417121,1000000,-416.25,-706.34356415235231,0,{"$f":"IF($D266=\"\",\"\",IFERROR(MIN(MAX(-(AI265+J266+I266+W266+V266)/(AO265-AI265),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,71696.238439850946,67738.273570339137,73827.778971578606,79074.21677053957,82789.421205784281,81519.777089304218,{"$f":"IF($D266=\"\", \"\", MAX(AH265*(1-$X266),0))","v":75332.733262029229},{"$f":"IF($D266=\"\", \"\", MAX(AI265 + $I266 + $J266 + $W266 +$V266, 0))","v":85632.149393124681},68432.610409092769,891232.9830417122,9702.658481810633,2000,-706.34356415235231,902229.29795937042,0]
[null,20,59,240,"Dec",2.6923816636389406E-2,0.23097671796480657,0.13,{"$f":"IF(D267=\"\", \"\", IF(D267>=$N$25,0, H267*AVERAGE(AJ255:AJ266)))","v":8896.239353182058},2000,-10,-100,-100,-91.112553731255247,{"$f":"IF(D267=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B267+1))","v":5.5500000000000002E-3},null,240,59,1902229.2979593705,1000000,-416.25,-707.36255373125528,0,{"$f":"IF($D267=\"\",\"\",IFERROR(MIN(MAX(-(AJ266+J267+I267+W267+V267)/(AO266-AJ266),0),1),0))","v":0},76866.829108567617,71164.617774285216,68154.651964874327,71696.238439850946,67738.273570339137,73827.778971578606,79074.21677053957,82789.421205784281,81519.777089304218,75332.733262029229,{"$f":"IF($D267=\"\", \"\", MAX(AI266*(1-$X267),0))","v":85632.149393124681},{"$f":"IF($D267=\"\", \"\", MAX(AJ266 + $I267 + $J267 + $W267+$V267, 0))","v":78621.487208543564},902229.29795937042,8896.239353182058,2000,-707.36255373125528,912418.17475882126,1.1641532182693481E-10]
[null,{"$f":"IF(D268=\"\",\"\", B267+1)","v":21},60,241,"Jan",1.3248908983965262E-2,0.17885623744681189,0.13,{"$f":"IF(D268=\"\", \"\", IF(D268>=$N$25,0, H268*AVERAGE(Y256:Y267)))","v":9992.6877841137921},0,-10,0,-100,-92.241086254293506,{"$f":"IF(D268=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B268+1))","v":6.2900000000000005E-3},{"$f":"IF(D268=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O268, \"No\", \"Yes\"))","v":"No"},241,60,1912418.1747588213,1000000,-471.75,-663.99108625429358,-1920.3059822014184,{"$f":"IF($D268=\"\",\"\",IFERROR(MIN(MAX(-(Y267+J268+I268+W268+V268)/(AO267-Y267),0),1),0))","v":0},{"$f":"IF($D268=\"\", \"\", MAX($Y267 + $I268 + $J268 + $W268+ $V268, 0))","v":84275.2198242257},71164.617774285216,68154.651964874327,71696.238439850946,67738.273570339137,73827.778971578606,79074.21677053957,82789.421205784281,81519.777089304218,75332.733262029229,85632.149393124681,{"$f":"IF($D268=\"\", \"\", MAX(AJ267*(1-$X268),0))","v":78621.487208543564},912418.17475882126,9992.6877841137921,-1920.3059822014184,-663.99108625429358,919826.56547447946,1.1641532182693481E-10]
[null,{"$f":"IF(D269=\"\",\"\",B268)","v":21},60,242,"Feb",9.3541093730523037E-2,0.15329658633118215,0.13,{"$f":"IF(D269=\"\", \"\", IF(D269>=$N$25,0, H269*AVERAGE(Z257:Z268)))","v":9251.4003106570799},0,-10,0,-100,-92.907796578513654,{"$f":"IF(D269=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B269+1))","v":6.2900000000000005E-3},null,242,60,1919826.5654744795,1000000,-471.75,-664.65779657851363,-1938.2323757589936,{"$f":"IF($D269=\"\",\"\",IFERROR(MIN(MAX(-(Z268+J269+I269+W269+V269)/(AO268-Z268),0),1),0))","v":0},{"$f":"IF($D269=\"\", \"\", MAX(Y268*(1-$X269),0))","v":84275.2198242257},{"$f":"IF($D269=\"\", \"\", MAX(Z268 + $I269 + $J269 + $W269 +$V269, 0))","v":77813.127912604788},68154.651964874327,71696.238439850946,67738.273570339137,73827.778971578606,79074.21677053957,82789.421205784281,81519.777089304218,75332.733262029229,85632.149393124681,78621.487208543564,919826.56547447946,9251.4003106570799,-1938.2323757589936,-664.65779657851363,926475.07561279903,0]
[null,21,60,243,"Mar",9.1669587257265754E-3,0.27622430457115654,0.13,{"$f":"IF(D270=\"\", \"\", IF(D270>=$N$25,0, H270*AVERAGE(AA258:AA269)))","v":8860.1047554336656},0,-10,0,-100,-93.533518036823267,{"$f":"IF(D270=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B270+1))","v":6.2900000000000005E-3},null,243,60,1926475.075612799,1000000,-471.75,-665.28351803682324,-1955.3763532430874,{"$f":"IF($D270=\"\",\"\",IFERROR(MIN(MAX(-(AA269+J270+I270+W270+V270)/(AO269-AA269),0),1),0))","v":0},84275.2198242257,{"$f":"IF($D270=\"\", \"\", MAX(Z269*(1-$X270),0))","v":77813.127912604788},{"$f":"IF($D270=\"\", \"\", MAX(AA269 + $I270 + $J270 + $W270+$V270, 0))","v":74394.096849028079},71696.238439850946,67738.273570339137,73827.778971578606,79074.21677053957,82789.421205784281,81519.777089304218,75332.733262029229,85632.149393124681,78621.487208543564,926475.07561279903,8860.1047554336656,-1955.3763532430874,-665.28351803682324,932714.52049695281,1.1641532182693481E-10]
[null,21,60,244,"Apr",4.8371408737458453E-2,0.16736463807496427,0.13,{"$f":"IF(D271=\"\", \"\", IF(D271>=$N$25,0, H271*AVERAGE(AB259:AB270)))","v":9320.5109971806251},0,-10,0,-100,-94.203503149413351,{"$f":"IF(D271=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B271+1))","v":6.2900000000000005E-3},null,244,60,1932714.5204969528,1000000,-471.75,-665.95350314941334,-1973.5200796456688,{"$f":"IF($D271=\"\",\"\",IFERROR(MIN(MAX(-(AB270+J271+I271+W271+V271)/(AO270-AB270),0),1),0))","v":0},84275.2198242257,77813.127912604788,{"$f":"IF($D271=\"\", \"\", MAX(AA270*(1-$X271),0))","v":74394.096849028079},{"$f":"IF($D271=\"\", \"\", MAX(AB270 + $I271 + $J271 + $W271+$V271, 0))","v":78377.27585423649},67738.273570339137,73827.778971578606,79074.21677053957,82789.421205784281,81519.777089304218,75332.733262029229,85632.149393124681,78621.487208543564,932714.52049695281,9320.5109971806251,-1973.5200796456688,-665.95350314941334,939395.55791133828,0]
[null,21,60,245,"May",3.9687007615895734E-2,0.19752753868165218,0.13,{"$f":"IF(D272=\"\", \"\", IF(D272>=$N$25,0, H272*AVERAGE(AC260:AC271)))","v":8805.9755641440897},0,-10,0,-100,-94.820153347548242,{"$f":"IF(D272=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B272+1))","v":6.2900000000000005E-3},null,245,60,1939395.5579113383,1000000,-471.75,-666.57015334754828,-1990.619670844821,{"$f":"IF($D272=\"\",\"\",IFERROR(MIN(MAX(-(AC271+J272+I272+W272+V272)/(AO271-AC271),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,{"$f":"IF($D272=\"\", \"\", MAX(AB271*(1-$X272),0))","v":78377.27585423649},{"$f":"IF($D272=\"\", \"\", MAX(AC271 + $I272 + $J272 +$W272+$V272, 0))","v":73887.059310290846},73827.778971578606,79074.21677053957,82789.421205784281,81519.777089304218,75332.733262029229,85632.149393124681,78621.487208543564,939395.55791133828,8805.9755641440897,-1990.619670844821,-666.57015334754828,945544.34365129005,1.1641532182693481E-10]
[null,21,60,246,"Jun",2.7596911953090913E-2,0.22879462625039793,0.13,{"$f":"IF(D273=\"\", \"\", IF(D273>=$N$25,0, H273*AVERAGE(AD261:AD272)))","v":9597.6112663052172},0,-10,0,-100,-95.514195491759537,{"$f":"IF(D273=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B273+1))","v":6.2900000000000005E-3},null,246,60,1945544.3436512901,1000000,-471.75,-667.26419549175955,-2009.4204015202179,{"$f":"IF($D273=\"\",\"\",IFERROR(MIN(MAX(-(AD272+J273+I273+W273+V273)/(AO272-AD272),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,78377.27585423649,{"$f":"IF($D273=\"\", \"\", MAX(AC272*(1-$X273),0))","v":73887.059310290846},{"$f":"IF($D273=\"\", \"\", MAX(AD272+ $I273 + $J273 + $W273 +$V273, 0))","v":80748.705640871849},79074.21677053957,82789.421205784281,81519.777089304218,75332.733262029229,85632.149393124681,78621.487208543564,945544.34365129005,9597.6112663052172,-2009.4204015202179,-667.26419549175955,952465.27032058337,1.1641532182693481E-10]
[null,21,60,247,"Jul",-4.9963760557603674E-2,0.25679211534309077,0.13,{"$f":"IF(D274=\"\", \"\", IF(D274>=$N$25,0, H274*AVERAGE(AE262:AE273)))","v":10279.648180170143},0,-10,0,-100,-96.27449185007535,{"$f":"IF(D274=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B274+1))","v":6.2900000000000005E-3},null,247,60,1952465.2703205834,1000000,-471.75,-668.02449185007538,-2029.6980886263784,{"$f":"IF($D274=\"\",\"\",IFERROR(MIN(MAX(-(AE273+J274+I274+W274+V274)/(AO273-AE273),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,78377.27585423649,73887.059310290846,{"$f":"IF($D274=\"\", \"\", MAX(AD273*(1-$X274),0))","v":80748.705640871849},{"$f":"IF($D274=\"\", \"\", MAX(AE273 + $I274 + $J274 + $W274+$V274, 0))","v":86656.142370233269},82789.421205784281,81519.777089304218,75332.733262029229,85632.149393124681,78621.487208543564,952465.27032058337,10279.648180170143,-2029.6980886263784,-668.02449185007538,960047.19592027692,-1.1641532182693481E-10]
[null,21,60,248,"Aug",-3.4593079906708728E-2,0.16702248860999802,0.13,{"$f":"IF(D275=\"\", \"\", IF(D275>=$N$25,0, H275*AVERAGE(AF263:AF274)))","v":10762.624756751959},0,-10,0,-100,-97.080982067702891,{"$f":"IF(D275=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B275+1))","v":6.2900000000000005E-3},null,248,60,1960047.1959202769,1000000,-471.75,-668.83098206770296,-2051.038033181736,{"$f":"IF($D275=\"\",\"\",IFERROR(MIN(MAX(-(AF274+J275+I275+W275+V275)/(AO274-AF274),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,78377.27585423649,73887.059310290846,80748.705640871849,{"$f":"IF($D275=\"\", \"\", MAX(AE274*(1-$X275),0))","v":86656.142370233269},{"$f":"IF($D275=\"\", \"\", MAX(AF274 + $I275 + $J275 + $W275 +$V275, 0))","v":90832.176947286789},81519.777089304218,75332.733262029229,85632.149393124681,78621.487208543564,960047.19592027692,10762.624756751959,-2051.038033181736,-668.83098206770296,968089.95166177955,1.1641532182693481E-10]
[null,21,60,249,"Sep",2.2626389803523578E-2,0.16295329819482807,0.13,{"$f":"IF(D276=\"\", \"\", IF(D276>=$N$25,0, H276*AVERAGE(AG264:AG275)))","v":10597.571021609547},0,-10,0,-100,-97.868752268338923,{"$f":"IF(D276=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B276+1))","v":6.2900000000000005E-3},null,249,60,1968089.9516617795,1000000,-471.75,-669.61875226833899,-2072.071830362544,{"$f":"IF($D276=\"\",\"\",IFERROR(MIN(MAX(-(AG275+J276+I276+W276+V276)/(AO275-AG275),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,78377.27585423649,73887.059310290846,80748.705640871849,86656.142370233269,{"$f":"IF($D276=\"\", \"\", MAX(AF275*(1-$X276),0))","v":90832.176947286789},{"$f":"IF($D276=\"\", \"\", MAX(AG275 + $I276 + $J276 + $W276+$V276, 0))","v":89375.657528282885},75332.733262029229,85632.149393124681,78621.487208543564,968089.95166177955,10597.571021609547,-2072.071830362544,-669.61875226833899,975945.8321007581,-1.1641532182693481E-10]
[null,21,60,250,"Oct",-1.1683133431910752E-2,0.29359513511488311,0.13,{"$f":"IF(D277=\"\", \"\", IF(D277>=$N$25,0, H277*AVERAGE(AH265:AH276)))","v":9793.2553240638008},0,-10,0,-100,-98.573908742482203,{"$f":"IF(D277=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B277+1))","v":6.2900000000000005E-3},null,250,60,1975945.8321007581,1000000,-471.75,-670.32390874248222,-2091.4411114991071,{"$f":"IF($D277=\"\",\"\",IFERROR(MIN(MAX(-(AH276+J277+I277+W277+V277)/(AO276-AH276),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,78377.27585423649,73887.059310290846,80748.705640871849,86656.142370233269,90832.176947286789,{"$f":"IF($D277=\"\", \"\", MAX(AG276*(1-$X277),0))","v":89375.657528282885},{"$f":"IF($D277=\"\", \"\", MAX(AH276 + $I277 + $J277 + $W277+$V277, 0))","v":82364.22356585144},85632.149393124681,78621.487208543564,975945.8321007581,9793.2553240638008,-2091.4411114991071,-670.32390874248222,982977.32240458042,1.1641532182693481E-10]
[null,21,60,251,"Nov",7.4490074595524258E-2,0.22801076762687456,0.13,{"$f":"IF(D278=\"\", \"\", IF(D278>=$N$25,0, H278*AVERAGE(AI266:AI277)))","v":11132.179421106212},0,-10,0,-100,-99.410950182568669,{"$f":"IF(D278=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B278+1))","v":6.2900000000000005E-3},null,251,60,1982977.3224045804,1000000,-471.75,-671.16095018256874,-2113.6985976074557,{"$f":"IF($D278=\"\",\"\",IFERROR(MIN(MAX(-(AI277+J278+I278+W278+V278)/(AO277-AI277),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,78377.27585423649,73887.059310290846,80748.705640871849,86656.142370233269,90832.176947286789,89375.657528282885,{"$f":"IF($D278=\"\", \"\", MAX(AH277*(1-$X278),0))","v":82364.22356585144},{"$f":"IF($D278=\"\", \"\", MAX(AI277 + $I278 + $J278 + $W278 +$V278, 0))","v":93979.469266440865},78621.487208543564,982977.32240458042,11132.179421106212,-2113.6985976074557,-671.16095018256874,991324.64227789652,-1.1641532182693481E-10]
[null,21,60,252,"Dec",1.1251737420424415E-2,0.28102990395396854,0.13,{"$f":"IF(D279=\"\", \"\", IF(D279>=$N$25,0, H279*AVERAGE(AJ267:AJ278)))","v":10220.793337110663},0,-10,0,-100,-100.15454356150072,{"$f":"IF(D279=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B279+1))","v":6.2900000000000005E-3},null,252,60,1991324.6422778964,1000000,-471.75,-671.90454356150076,-2134.0587016448735,{"$f":"IF($D279=\"\",\"\",IFERROR(MIN(MAX(-(AJ278+J279+I279+W279+V279)/(AO278-AJ278),0),1),0))","v":0},84275.2198242257,77813.127912604788,74394.096849028079,78377.27585423649,73887.059310290846,80748.705640871849,86656.142370233269,90832.176947286789,89375.657528282885,82364.22356585144,{"$f":"IF($D279=\"\", \"\", MAX(AI278*(1-$X279),0))","v":93979.469266440865},{"$f":"IF($D279=\"\", \"\", MAX(AJ278 + $I279 + $J279 + $W279+$V279, 0))","v":86036.317300447859},991324.64227789652,10220.793337110663,-2134.0587016448735,-671.90454356150076,998739.47236980079,0]
[null,{"$f":"IF(D280=\"\",\"\", B279+1)","v":22},61,253,"Jan",2.2036255942016754E-2,0.26147986352492802,0.13,{"$f":"IF(D280=\"\", \"\", IF(D280>=$N$25,0, H280*AVERAGE(Y268:Y279)))","v":10955.77857714934},0,-10,0,-100,-100.96952509469502,{"$f":"IF(D280=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B280+1))","v":7.0999999999999995E-3},{"$f":"IF(D280=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O280, \"No\", \"Yes\"))","v":"No"},253,61,1998739.4723698008,1000000,-532.5,-733.46952509469497,-2155.9012423543923,{"$f":"IF($D280=\"\",\"\",IFERROR(MIN(MAX(-(Y279+J280+I280+W280+V280)/(AO279-Y279),0),1),0))","v":0},{"$f":"IF($D280=\"\", \"\", MAX($Y279 + $I280 + $J280 + $W280+ $V280, 0))","v":92341.627633925949},77813.127912604788,74394.096849028079,78377.27585423649,73887.059310290846,80748.705640871849,86656.142370233269,90832.176947286789,89375.657528282885,82364.22356585144,93979.469266440865,{"$f":"IF($D280=\"\", \"\", MAX(AJ279*(1-$X280),0))","v":86036.317300447859},998739.47236980079,10955.77857714934,-2155.9012423543923,-733.46952509469497,1006805.880179501,0]
[null,{"$f":"IF(D281=\"\",\"\",B280)","v":22},61,254,"Feb",-6.0858021482327523E-2,0.27241998015678726,0.13,{"$f":"IF(D281=\"\", \"\", IF(D281>=$N$25,0, H281*AVERAGE(Z269:Z280)))","v":10115.706628638625},0,-10,0,-100,-101.69215868081398,{"$f":"IF(D281=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B281+1))","v":7.0999999999999995E-3},null,254,61,2006805.8801795011,1000000,-532.5,-734.19215868081392,-2175.9901384356722,{"$f":"IF($D281=\"\",\"\",IFERROR(MIN(MAX(-(Z280+J281+I281+W281+V281)/(AO280-Z280),0),1),0))","v":0},{"$f":"IF($D281=\"\", \"\", MAX(Y280*(1-$X281),0))","v":92341.627633925949},{"$f":"IF($D281=\"\", \"\", MAX(Z280 + $I281 + $J281 + $W281 +$V281, 0))","v":85018.652244126919},74394.096849028079,78377.27585423649,73887.059310290846,80748.705640871849,86656.142370233269,90832.176947286789,89375.657528282885,82364.22356585144,93979.469266440865,86036.317300447859,1006805.880179501,10115.706628638625,-2175.9901384356722,-734.19215868081392,1014011.4045110232,-1.1641532182693481E-10]
[null,22,61,255,"Mar",-9.1722727662249398E-3,9.2764619931454906E-2,9.2764619931454906E-2,{"$f":"IF(D282=\"\", \"\", IF(D282>=$N$25,0, H282*AVERAGE(AA270:AA281)))","v":6901.1401193439351},0,-10,0,-100,-102.09125446303672,{"$f":"IF(D282=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B282+1))","v":7.0999999999999995E-3},null,255,61,2014011.4045110233,1000000,-532.5,-734.59125446303665,-2189.223075913957,{"$f":"IF($D282=\"\",\"\",IFERROR(MIN(MAX(-(AA281+J282+I282+W282+V282)/(AO281-AA281),0),1),0))","v":0},92341.627633925949,{"$f":"IF($D282=\"\", \"\", MAX(Z281*(1-$X282),0))","v":85018.652244126919},{"$f":"IF($D282=\"\", \"\", MAX(AA281 + $I282 + $J282 + $W282+$V282, 0))","v":78371.422637995012},78377.27585423649,73887.059310290846,80748.705640871849,86656.142370233269,90832.176947286789,89375.657528282885,82364.22356585144,93979.469266440865,86036.317300447859,1014011.4045110232,6901.1401193439351,-2189.223075913957,-734.59125446303665,1017988.7302999902,1.1641532182693481E-10]
[null,22,61,256,"Apr",3.1722617528325822E-2,7.2906197935115991E-2,7.2906197935115991E-2,{"$f":"IF(D283=\"\", \"\", IF(D283>=$N$25,0, H283*AVERAGE(AB271:AB282)))","v":5714.1891870441514},0,-10,0,-100,-102.37029194870344,{"$f":"IF(D283=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B283+1))","v":7.0999999999999995E-3},null,256,61,2017988.7302999902,1000000,-532.5,-734.87029194870343,-2199.931288591582,{"$f":"IF($D283=\"\",\"\",IFERROR(MIN(MAX(-(AB282+J283+I283+W283+V283)/(AO282-AB282),0),1),0))","v":0},92341.627633925949,85018.652244126919,{"$f":"IF($D283=\"\", \"\", MAX(AA282*(1-$X283),0))","v":78371.422637995012},{"$f":"IF($D283=\"\", \"\", MAX(AB282 + $I283 + $J283 + $W283+$V283, 0))","v":81156.663460740354},73887.059310290846,80748.705640871849,86656.142370233269,90832.176947286789,89375.657528282885,82364.22356585144,93979.469266440865,86036.317300447859,1017988.7302999902,5714.1891870441514,-2199.931288591582,-734.87029194870343,1020768.1179064939,-1.1641532182693481E-10]
[null,22,61,257,"May",3.5867658094440806E-2,5.5867778985940308E-2,5.5867778985940308E-2,{"$f":"IF(D284=\"\", \"\", IF(D284>=$N$25,0, H284*AVERAGE(AC272:AC283)))","v":4127.9058994683919},0,{"$f":"IF(D284=\"\",\"\",IF(D284>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D284=\"\",\"\",IF(D284>=$N$25, 0,-$I$20*J284))","v":0},-100,{"$f":"IF(D284=\"\",\"\",IF(D284>=$N$25, 0,-$L$20*(AK284+AL284)))","v":-102.48960238059624},{"$f":"IF(D284=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B284+1))","v":7.0999999999999995E-3},null,{"$f":"D284","v":257},{"$f":"C284","v":61},{"$f":"IF(D284=\"\",\"\",IF(D284>$N$25, 0,$H$20+AK284))","v":2020768.1179064941},{"$f":"IF(D284=\"\",\"\",IF(D284>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D284=\"\",\"\",IF(D284>=$N$25, 0,-$M$20*O284*T284/12))","v":-532.5},{"$f":"IF(D284=\"\",\"\",IF(D284>=$N$25, 0,SUM(L284:N284)+U284))","v":-734.98960238059624},-2207.2436081973742,{"$f":"IF($D284=\"\",\"\",IFERROR(MIN(MAX(-(AC283+J284+I284+W284+V284)/(AO283-AC283),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,{"$f":"IF($D284=\"\", \"\", MAX(AB283*(1-$X284),0))","v":81156.663460740354},{"$f":"IF($D284=\"\", \"\", MAX(AC283 + $I284 + $J284 +$W284+$V284, 0))","v":75072.731999181269},80748.705640871849,86656.142370233269,90832.176947286789,89375.657528282885,82364.22356585144,93979.469266440865,86036.317300447859,1020768.1179064939,{"$f":"I284","v":4127.9058994683919},-2207.2436081973742,{"$f":"V284","v":-734.98960238059624},1021953.7905953844,{"$f":"IF(D284=\"\",\"\",IF(D284=$N$25,AO284-SUM(AK284:AN284)-$H$20,AO284-SUM(AK284:AN284)))","v":1.1641532182693481E-10}]
[null,22,61,258,"Jun",{"$f":"IF($D285 = \"\", \"\",IF(D285>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":4.9260421573287388E-2},5.1988988477980946E-2,5.1988988477980946E-2,{"$f":"IF(D285=\"\", \"\", IF(D285>=$N$25,0, H285*AVERAGE(AD273:AD284)))","v":4198.0435271751621},0,-10,0,-100,-102.61518341225597,{"$f":"IF(D285=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B285+1))","v":7.0999999999999995E-3},null,258,61,2021953.7905953843,1000000,-532.5,-735.11518341225599,-2214.7229350737525,{"$f":"IF($D285=\"\",\"\",IFERROR(MIN(MAX(-(AD284+J285+I285+W285+V285)/(AO284-AD284),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,81156.663460740354,{"$f":"IF($D285=\"\", \"\", MAX(AC284*(1-$X285),0))","v":75072.731999181269},{"$f":"IF($D285=\"\", \"\", MAX(AD284+ $I285 + $J285 + $W285 +$V285, 0))","v":81996.911049561008},86656.142370233269,90832.176947286789,89375.657528282885,82364.22356585144,93979.469266440865,86036.317300447859,1021953.7905953844,4198.0435271751621,{"$f":"IF($D285=\"\",\"\",IF(D285=$N$25,$J285+$W285-$AO285-$H$20,$J285+$W285))","v":-2214.7229350737525},-735.11518341225599,{"$f":"IF(D285 = \"\", \"\", SUM(Y285:AJ285))","v":1023201.9960040735},-1.1641532182693481E-10]
[null,22,61,{"$f":"IF($C286=\"\", \"\", $D285+1)","v":259},"Jul",8.2183206647651774E-2,7.416672500788013E-2,7.416672500788013E-2,{"$f":"IF(D286=\"\", \"\", IF(D286>=$N$25,0, H286*AVERAGE(AE274:AE285)))","v":6427.0022814168015},0,-10,0,-100,-102.96289982854904,{"$f":"IF(D286=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B286+1))","v":7.0999999999999995E-3},null,259,61,2023201.9960040734,1000000,-532.5,-735.4628998285491,-2227.0422843845495,{"$f":"IF($D286=\"\",\"\",IFERROR(MIN(MAX(-(AE285+J286+I286+W286+V286)/(AO285-AE285),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,81156.663460740354,75072.731999181269,{"$f":"IF($D286=\"\", \"\", MAX(AD285*(1-$X286),0))","v":81996.911049561008},{"$f":"IF($D286=\"\", \"\", MAX(AE285 + $I286 + $J286 + $W286+$V286, 0))","v":90120.63946743698},90832.176947286789,89375.657528282885,82364.22356585144,93979.469266440865,86036.317300447859,1023201.9960040735,6427.0022814168015,-2227.0422843845495,-735.4628998285491,1026666.4931012773,1.1641532182693481E-10]
[null,22,61,260,"Aug",-5.8965730984447573E-2,0.22357984114954021,0.13,{"$f":"IF(D287=\"\", \"\", IF(D287>=$N$25,0, H287*AVERAGE(AF275:AF286)))","v":11808.183003147285},0,-10,0,-100,-103.84746761044245,{"$f":"IF(D287=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B287+1))","v":7.0999999999999995E-3},null,260,61,2026666.4931012774,1000000,-532.5,-736.34746761044244,-2251.0592812078394,{"$f":"IF($D287=\"\",\"\",IFERROR(MIN(MAX(-(AF286+J287+I287+W287+V287)/(AO286-AF286),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,81156.663460740354,75072.731999181269,81996.911049561008,{"$f":"IF($D287=\"\", \"\", MAX(AE286*(1-$X287),0))","v":90120.63946743698},{"$f":"IF($D287=\"\", \"\", MAX(AF286 + $I287 + $J287 + $W287 +$V287, 0))","v":99652.95320161579},89375.657528282885,82364.22356585144,93979.469266440865,86036.317300447859,1026666.4931012773,11808.183003147285,-2251.0592812078394,-736.34746761044244,1035487.2693556063,1.1641532182693481E-10]
[null,22,61,261,"Sep",2.6618933445102393E-2,0.19268935972310586,0.13,{"$f":"IF(D288=\"\", \"\", IF(D288>=$N$25,0, H288*AVERAGE(AG276:AG287)))","v":11618.835478676772},0,-10,0,-100,-104.71061048342831,{"$f":"IF(D288=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B288+1))","v":7.0999999999999995E-3},null,261,61,2035487.2693556063,1000000,-532.5,-737.21061048342835,-2274.7149874430424,{"$f":"IF($D288=\"\",\"\",IFERROR(MIN(MAX(-(AG287+J288+I288+W288+V288)/(AO287-AG287),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,81156.663460740354,75072.731999181269,81996.911049561008,90120.63946743698,{"$f":"IF($D288=\"\", \"\", MAX(AF287*(1-$X288),0))","v":99652.95320161579},{"$f":"IF($D288=\"\", \"\", MAX(AG287 + $I288 + $J288 + $W288+$V288, 0))","v":97982.567409033189},82364.22356585144,93979.469266440865,86036.317300447859,1035487.2693556063,11618.835478676772,-2274.7149874430424,-737.21061048342835,1044094.1792363566,1.1641532182693481E-10]
[null,22,61,262,"Oct",6.1602731348596056E-2,0.19734586415817779,0.13,{"$f":"IF(D289=\"\", \"\", IF(D289>=$N$25,0, H289*AVERAGE(AH277:AH288)))","v":10707.349063560687},0,-10,0,-100,-105.48015282999172,{"$f":"IF(D289=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B289+1))","v":7.0999999999999995E-3},null,262,61,2044094.1792363566,1000000,-532.5,-737.98015282999177,-2296.4347454184908,{"$f":"IF($D289=\"\",\"\",IFERROR(MIN(MAX(-(AH288+J289+I289+W289+V289)/(AO288-AH288),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,81156.663460740354,75072.731999181269,81996.911049561008,90120.63946743698,99652.95320161579,{"$f":"IF($D289=\"\", \"\", MAX(AG288*(1-$X289),0))","v":97982.567409033189},{"$f":"IF($D289=\"\", \"\", MAX(AH288 + $I289 + $J289 + $W289+$V289, 0))","v":90037.15773116365},93979.469266440865,86036.317300447859,1044094.1792363566,10707.349063560687,-2296.4347454184908,-737.98015282999177,1051767.1134016688,2.3283064365386963E-10]
[null,22,61,263,"Nov",-5.0452582793022858E-2,0.28613168787977394,0.13,{"$f":"IF(D290=\"\", \"\", IF(D290>=$N$25,0, H290*AVERAGE(AI278:AI289)))","v":12217.331004637312},0,-10,0,-100,-106.39844444063061,{"$f":"IF(D290=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B290+1))","v":7.0999999999999995E-3},null,263,61,2051767.1134016688,1000000,-532.5,-738.89844444063056,-2321.4968252442477,{"$f":"IF($D290=\"\",\"\",IFERROR(MIN(MAX(-(AI289+J290+I290+W290+V290)/(AO289-AI289),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,81156.663460740354,75072.731999181269,81996.911049561008,90120.63946743698,99652.95320161579,97982.567409033189,{"$f":"IF($D290=\"\", \"\", MAX(AH289*(1-$X290),0))","v":90037.15773116365},{"$f":"IF($D290=\"\", \"\", MAX(AI289 + $I290 + $J290 + $W290 +$V290, 0))","v":103136.40500139329},86036.317300447859,1051767.1134016688,12217.331004637312,-2321.4968252442477,-738.89844444063056,1060924.0491366214,2.3283064365386963E-10]
[null,22,61,264,"Dec",-2.7544146872649861E-2,0.1365791562793246,0.13,{"$f":"IF(D291=\"\", \"\", IF(D291>=$N$25,0, H291*AVERAGE(AJ279:AJ290)))","v":11184.721249058222},0,-10,0,-100,-107.21087703856796,{"$f":"IF(D291=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B291+1))","v":7.0999999999999995E-3},null,264,61,2060924.0491366214,1000000,-532.5,-739.71087703856801,-2344.3524278088425,{"$f":"IF($D291=\"\",\"\",IFERROR(MIN(MAX(-(AJ290+J291+I291+W291+V291)/(AO290-AJ290),0),1),0))","v":0},92341.627633925949,85018.652244126919,78371.422637995012,81156.663460740354,75072.731999181269,81996.911049561008,90120.63946743698,99652.95320161579,97982.567409033189,90037.15773116365,{"$f":"IF($D291=\"\", \"\", MAX(AI290*(1-$X291),0))","v":103136.40500139329},{"$f":"IF($D291=\"\", \"\", MAX(AJ290 + $I291 + $J291 + $W291+$V291, 0))","v":94136.975244658664},1060924.0491366214,11184.721249058222,-2344.3524278088425,-739.71087703856801,1069024.7070808322,0]
[null,{"$f":"IF(D292=\"\",\"\", B291+1)","v":23},62,265,"Jan",-4.0877634714718046E-3,9.2975183296877706E-2,9.2975183296877706E-2,{"$f":"IF(D292=\"\", \"\", IF(D292>=$N$25,0, H292*AVERAGE(Y280:Y291)))","v":8585.4797551962947},0,-10,0,-100,-107.76101868360286,{"$f":"IF(D292=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B292+1))","v":8.1199999999999987E-3},{"$f":"IF(D292=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O292, \"No\", \"Yes\"))","v":"No"},265,62,2069024.7070808322,1000000,-608.99999999999989,-816.76101868360274,-2361.3890917047033,{"$f":"IF($D292=\"\",\"\",IFERROR(MIN(MAX(-(Y291+J292+I292+W292+V292)/(AO291-Y291),0),1),0))","v":0},{"$f":"IF($D292=\"\", \"\", MAX($Y291 + $I292 + $J292 + $W292+ $V292, 0))","v":97748.957278733928},85018.652244126919,78371.422637995012,81156.663460740354,75072.731999181269,81996.911049561008,90120.63946743698,99652.95320161579,97982.567409033189,90037.15773116365,103136.40500139329,{"$f":"IF($D292=\"\", \"\", MAX(AJ291*(1-$X292),0))","v":94136.975244658664},1069024.7070808322,8585.4797551962947,-2361.3890917047033,-816.76101868360274,1074432.0367256401,0]
[null,{"$f":"IF(D293=\"\",\"\",B292)","v":23},62,266,"Feb",4.0852140334343034E-2,6.5037911266746518E-2,6.5037911266746518E-2,{"$f":"IF(D293=\"\", \"\", IF(D293>=$N$25,0, H293*AVERAGE(Z281:Z292)))","v":5529.4355606719055},0,-10,0,-100,-107.9961472286312,{"$f":"IF(D293=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B293+1))","v":8.1199999999999987E-3},null,266,62,2074432.0367256401,1000000,-608.99999999999989,-816.99614722863112,-2371.7461014045784,{"$f":"IF($D293=\"\",\"\",IFERROR(MIN(MAX(-(Z292+J293+I293+W293+V293)/(AO292-Z292),0),1),0))","v":0},{"$f":"IF($D293=\"\", \"\", MAX(Y292*(1-$X293),0))","v":97748.957278733928},{"$f":"IF($D293=\"\", \"\", MAX(Z292 + $I293 + $J293 + $W293 +$V293, 0))","v":87359.345556165601},78371.422637995012,81156.663460740354,75072.731999181269,81996.911049561008,90120.63946743698,99652.95320161579,97982.567409033189,90037.15773116365,103136.40500139329,94136.975244658664,1074432.0367256401,5529.4355606719055,-2371.7461014045784,-816.99614722863112,1076772.7300376787,0]
[null,23,62,267,"Mar",-5.1530468591886286E-2,0.18038274812177502,0.13,{"$f":"IF(D294=\"\", \"\", IF(D294>=$N$25,0, H294*AVERAGE(AA282:AA293)))","v":10188.28494293935},0,-10,0,-100,-108.69610149806182,{"$f":"IF(D294=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B294+1))","v":8.1199999999999987E-3},null,267,62,2076772.7300376787,1000000,-608.99999999999989,-817.69610149806169,-2392.3861649319829,{"$f":"IF($D294=\"\",\"\",IFERROR(MIN(MAX(-(AA293+J294+I294+W294+V294)/(AO293-AA293),0),1),0))","v":0},97748.957278733928,{"$f":"IF($D294=\"\", \"\", MAX(Z293*(1-$X294),0))","v":87359.345556165601},{"$f":"IF($D294=\"\", \"\", MAX(AA293 + $I294 + $J294 + $W294+$V294, 0))","v":85349.625314504316},81156.663460740354,75072.731999181269,81996.911049561008,90120.63946743698,99652.95320161579,97982.567409033189,90037.15773116365,103136.40500139329,94136.975244658664,1076772.7300376787,10188.28494293935,-2392.3861649319829,-817.69610149806169,1083750.932714188,0]
[null,23,62,268,"Apr",-5.5059404027780263E-2,0.12992101575406734,0.12992101575406734,{"$f":"IF(D295=\"\", \"\", IF(D295>=$N$25,0, H295*AVERAGE(AB283:AB294)))","v":10543.956152030389},0,-10,0,-100,-109.42948888662185,{"$f":"IF(D295=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B295+1))","v":8.1199999999999987E-3},null,268,62,2083750.932714188,1000000,-608.99999999999989,-818.42948888662181,-2413.8553187137568,{"$f":"IF($D295=\"\",\"\",IFERROR(MIN(MAX(-(AB294+J295+I295+W295+V295)/(AO294-AB294),0),1),0))","v":0},97748.957278733928,87359.345556165601,{"$f":"IF($D295=\"\", \"\", MAX(AA294*(1-$X295),0))","v":85349.625314504316},{"$f":"IF($D295=\"\", \"\", MAX(AB294 + $I295 + $J295 + $W295+$V295, 0))","v":88468.334805170351},75072.731999181269,81996.911049561008,90120.63946743698,99652.95320161579,97982.567409033189,90037.15773116365,103136.40500139329,94136.975244658664,1083750.932714188,10543.956152030389,-2413.8553187137568,-818.42948888662181,1091062.6040586182,0]
[null,23,62,269,"May",-4.5573512835057089E-2,3.487916217836573E-2,{"$f":"IF($D296 = \"\", \"\", IF(D296>=$N$25, 0,IF(G296<$G$20, IF(G296>$F$20, G296, $F$20), $G$20)))","v":3.487916217836573E-2},{"$f":"IF(D296=\"\", \"\", IF(D296>=$N$25,0, H296*AVERAGE(AC284:AC295)))","v":2618.4739945724295},0,-10,0,{"$f":"IF(D296=\"\",\"\",IF(D296>=$N$25, 0,-$K$20))","v":-100},-109.36810780531907,{"$f":"IF(D296=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B296+1))","v":8.1199999999999987E-3},null,269,62,2091062.6040586182,1000000,-608.99999999999989,-818.36810780531891,-2417.837853861472,{"$f":"IF($D296=\"\",\"\",IFERROR(MIN(MAX(-(AC295+J296+I296+W296+V296)/(AO295-AC295),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,{"$f":"IF($D296=\"\", \"\", MAX(AB295*(1-$X296),0))","v":88468.334805170351},{"$f":"IF($D296=\"\", \"\", MAX(AC295 + $I296 + $J296 +$W296+$V296, 0))","v":74455.0000320869},81996.911049561008,90120.63946743698,99652.95320161579,97982.567409033189,90037.15773116365,103136.40500139329,94136.975244658664,{"$f":"IF(D296 = \"\", \"\",Y295 + Z295+AA295 + AB295+ AC295+AD295+AE295+AF295+AG295+AH295 + AI295+AJ295)","v":1091062.6040586182},2618.4739945724295,-2417.837853861472,-818.36810780531891,1090444.8720915238,0]
[null,23,{"$f":"IF(C296=\"\",\"\",IF(C285+1<=120, C285 + 1, \"\"))","v":62},270,{"$f":"IF($D297 = \"\", \"\",E285)","v":"Jun"},-2.2687038639390502E-2,{"$f":"IF($D297 = \"\", \"\",IF(D297>=$N$25, 0,((1+F285)*(1+F286)*(1+F287)*(1+F288)*(1+F289)*(1+F290)*(1+F291)*(1+F292)*(1+F293)*(1+F294)*(1+F295)*(1+F296))-1))","v":-4.6484292003982408E-2},0,{"$f":"IF(D297=\"\", \"\", IF(D297>=$N$25,0, H297*AVERAGE(AD285:AD296)))","v":0},{"$f":"IF(D297=\"\",\"\",IF(D297>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C297<$N$5,$M$5,0))))","v":0},-10,0,-100,-109.04448720915239,{"$f":"IF(D297=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B297+1))","v":8.1199999999999987E-3},null,270,62,2090444.8720915238,1000000,-608.99999999999989,-818.04448720915229,-2416.024007991829,{"$f":"IF($D297=\"\",\"\",IFERROR(MIN(MAX(-(AD296+J297+I297+W297+V297)/(AO296-AD296),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,88468.334805170351,{"$f":"IF($D297=\"\", \"\", MAX(AC296*(1-$X297),0))","v":74455.0000320869},{"$f":"IF($D297=\"\", \"\", MAX(AD296+ $I297 + $J297 + $W297 +$V297, 0))","v":78762.842554360031},90120.63946743698,99652.95320161579,97982.567409033189,90037.15773116365,103136.40500139329,94136.975244658664,1090444.8720915238,0,-2416.024007991829,-818.04448720915229,1087210.8035963229,0]
[null,23,62,271,"Jul",-2.0936482514394211E-2,-0.11186656703570652,0,{"$f":"IF(D298=\"\", \"\", IF(D298>=$N$25,0, H298*AVERAGE(AE286:AE297)))","v":0},0,-10,0,-100,-108.7210803596323,{"$f":"IF(D298=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B298+1))","v":8.1199999999999987E-3},null,271,62,2087210.8035963229,1000000,-608.99999999999989,-817.7210803596322,-2414.206850035474,{"$f":"IF($D298=\"\",\"\",IFERROR(MIN(MAX(-(AE297+J298+I298+W298+V298)/(AO297-AE297),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,88468.334805170351,74455.0000320869,{"$f":"IF($D298=\"\", \"\", MAX(AD297*(1-$X298),0))","v":78762.842554360031},{"$f":"IF($D298=\"\", \"\", MAX(AE297 + $I298 + $J298 + $W298+$V298, 0))","v":86888.711537041861},99652.95320161579,97982.567409033189,90037.15773116365,103136.40500139329,94136.975244658664,1087210.8035963229,0,-2414.206850035474,-817.7210803596322,1083978.8756659278,0]
[null,23,62,272,"Aug",4.1743077047089336E-2,-0.19649553094783778,0,{"$f":"IF(D299=\"\", \"\", IF(D299>=$N$25,0, H299*AVERAGE(AF287:AF298)))","v":0},0,-10,0,-100,-108.39788756659279,{"$f":"IF(D299=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B299+1))","v":8.1199999999999987E-3},null,272,62,2083978.8756659278,1000000,-608.99999999999989,-817.39788756659266,-2412.3863647624971,{"$f":"IF($D299=\"\",\"\",IFERROR(MIN(MAX(-(AF298+J299+I299+W299+V299)/(AO298-AF298),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,88468.334805170351,74455.0000320869,78762.842554360031,{"$f":"IF($D299=\"\", \"\", MAX(AE298*(1-$X299),0))","v":86888.711537041861},{"$f":"IF($D299=\"\", \"\", MAX(AF298 + $I299 + $J299 + $W299 +$V299, 0))","v":96423.168949286701},97982.567409033189,90037.15773116365,103136.40500139329,94136.975244658664,1083978.8756659278,0,-2412.3863647624971,-817.39788756659266,1080749.0914135985,-2.3283064365386963E-10]
[null,23,62,273,"Sep",2.8027492615990256E-2,-0.11050506281014794,0,{"$f":"IF(D300=\"\", \"\", IF(D300>=$N$25,0, H300*AVERAGE(AG288:AG299)))","v":0},0,-10,0,-100,-108.07490914135985,{"$f":"IF(D300=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B300+1))","v":8.1199999999999987E-3},null,273,62,2080749.0914135985,1000000,-608.99999999999989,-817.07490914135974,-2410.5625368403062,{"$f":"IF($D300=\"\",\"\",IFERROR(MIN(MAX(-(AG299+J300+I300+W300+V300)/(AO299-AG299),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,88468.334805170351,74455.0000320869,78762.842554360031,86888.711537041861,{"$f":"IF($D300=\"\", \"\", MAX(AF299*(1-$X300),0))","v":96423.168949286701},{"$f":"IF($D300=\"\", \"\", MAX(AG299 + $I300 + $J300 + $W300+$V300, 0))","v":94754.929963051516},90037.15773116365,103136.40500139329,94136.975244658664,1080749.0914135985,0,-2410.5625368403062,-817.07490914135974,1077521.4539676169,0]
[null,23,62,274,"Oct",7.3465015862874239E-2,-0.10928464283695238,0,{"$f":"IF(D301=\"\", \"\", IF(D301>=$N$25,0, H301*AVERAGE(AH289:AH300)))","v":0},0,-10,0,-100,-107.75214539676169,{"$f":"IF(D301=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B301+1))","v":8.1199999999999987E-3},null,274,62,2077521.4539676169,1000000,-608.99999999999989,-816.75214539676153,-2408.7353508327074,{"$f":"IF($D301=\"\",\"\",IFERROR(MIN(MAX(-(AH300+J301+I301+W301+V301)/(AO300-AH300),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,88468.334805170351,74455.0000320869,78762.842554360031,86888.711537041861,96423.168949286701,{"$f":"IF($D301=\"\", \"\", MAX(AG300*(1-$X301),0))","v":94754.929963051516},{"$f":"IF($D301=\"\", \"\", MAX(AH300 + $I301 + $J301 + $W301+$V301, 0))","v":86811.670234934179},103136.40500139329,94136.975244658664,1077521.4539676169,0,-2408.7353508327074,-816.75214539676153,1074295.9664713875,2.3283064365386963E-10]
[null,23,62,275,"Nov",-3.0312212200164848E-2,-9.9331843474348425E-2,0,{"$f":"IF(D302=\"\", \"\", IF(D302>=$N$25,0, H302*AVERAGE(AI290:AI301)))","v":0},0,-10,0,-100,-107.42959664713877,{"$f":"IF(D302=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B302+1))","v":8.1199999999999987E-3},null,275,62,2074295.9664713875,1000000,-608.99999999999989,-816.42959664713862,-2406.9047911989696,{"$f":"IF($D302=\"\",\"\",IFERROR(MIN(MAX(-(AI301+J302+I302+W302+V302)/(AO301-AI301),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,88468.334805170351,74455.0000320869,78762.842554360031,86888.711537041861,96423.168949286701,94754.929963051516,{"$f":"IF($D302=\"\", \"\", MAX(AH301*(1-$X302),0))","v":86811.670234934179},{"$f":"IF($D302=\"\", \"\", MAX(AI301 + $I302 + $J302 + $W302 +$V302, 0))","v":99913.07061354717},94136.975244658664,1074295.9664713875,0,-2406.9047911989696,-816.42959664713862,1071072.6320835415,0]
[null,23,62,276,"Dec",-4.3415792713937022E-2,-8.0228226187947116E-2,0,{"$f":"IF(D303=\"\", \"\", IF(D303>=$N$25,0, H303*AVERAGE(AJ291:AJ302)))","v":0},0,-10,0,-100,-107.10726320835415,{"$f":"IF(D303=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B303+1))","v":8.1199999999999987E-3},null,276,62,2071072.6320835415,1000000,-608.99999999999989,-816.10726320835397,-2405.0708422928838,{"$f":"IF($D303=\"\",\"\",IFERROR(MIN(MAX(-(AJ302+J303+I303+W303+V303)/(AO302-AJ302),0),1),0))","v":0},97748.957278733928,87359.345556165601,85349.625314504316,88468.334805170351,74455.0000320869,78762.842554360031,86888.711537041861,96423.168949286701,94754.929963051516,86811.670234934179,{"$f":"IF($D303=\"\", \"\", MAX(AI302*(1-$X303),0))","v":99913.07061354717},{"$f":"IF($D303=\"\", \"\", MAX(AJ302 + $I303 + $J303 + $W303+$V303, 0))","v":90915.797139157425},1071072.6320835415,0,-2405.0708422928838,-816.10726320835397,1067851.4539780403,0]
[null,{"$f":"IF(D304=\"\",\"\", B303+1)","v":24},63,277,"Jan",1.6401292536850107E-2,-9.5240004667978329E-2,0,{"$f":"IF(D304=\"\", \"\", IF(D304>=$N$25,0, H304*AVERAGE(Y292:Y303)))","v":0},0,-10,0,-100,-106.78514539780403,{"$f":"IF(D304=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B304+1))","v":9.2899999999999996E-3},{"$f":"IF(D304=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O304, \"No\", \"Yes\"))","v":"No"},277,63,2067851.4539780403,1000000,-696.75,-903.53514539780406,{"$f":"IF(D304=\"\",\"\",IF(D304=$N$25,-(AK304+AL304+J304+V304),IF(OR(C304<$N$5,C304>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D304+120))*(AK304+AL304+V304-$O$20)))))","v":-2403.0358532266723},{"$f":"IF($D304=\"\",\"\",IFERROR(MIN(MAX(-(Y303+J304+I304+W304+V304)/(AO303-Y303),0),1),0))","v":0},{"$f":"IF($D304=\"\", \"\", MAX($Y303 + $I304 + $J304 + $W304+ $V304, 0))","v":94442.386280109451},87359.345556165601,85349.625314504316,88468.334805170351,74455.0000320869,78762.842554360031,86888.711537041861,96423.168949286701,94754.929963051516,86811.670234934179,99913.07061354717,{"$f":"IF($D304=\"\", \"\", MAX(AJ303*(1-$X304),0))","v":90915.797139157425},1067851.4539780403,0,-2403.0358532266723,-903.53514539780406,1064544.8829794154,-4.6566128730773926E-10]
[null,{"$f":"IF(D305=\"\",\"\",B304)","v":24},63,278,"Feb",4.5669408618245727E-2,-7.6626237773152028E-2,0,{"$f":"IF(D305=\"\", \"\", IF(D305>=$N$25,0, H305*AVERAGE(Z293:Z304)))","v":0},0,-10,0,-100,-106.45448829794154,{"$f":"IF(D305=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B305+1))","v":9.2899999999999996E-3},null,278,63,2064544.8829794154,1000000,-696.75,-903.20448829794157,-2400.9970169099715,{"$f":"IF($D305=\"\",\"\",IFERROR(MIN(MAX(-(Z304+J305+I305+W305+V305)/(AO304-Z304),0),1),0))","v":0},{"$f":"IF($D305=\"\", \"\", MAX(Y304*(1-$X305),0))","v":94442.386280109451},{"$f":"IF($D305=\"\", \"\", MAX(Z304 + $I305 + $J305 + $W305 +$V305, 0))","v":84055.144050957693},85349.625314504316,88468.334805170351,74455.0000320869,78762.842554360031,86888.711537041861,96423.168949286701,94754.929963051516,86811.670234934179,99913.07061354717,90915.797139157425,1064544.8829794154,0,-2400.9970169099715,-903.20448829794157,1061240.6814742079,4.6566128730773926E-10]
[null,24,63,279,"Mar",3.6546168777745767E-2,-7.2352682513387223E-2,0,{"$f":"IF(D306=\"\", \"\", IF(D306>=$N$25,0, H306*AVERAGE(AA294:AA305)))","v":0},0,-10,0,-100,-106.1240681474208,{"$f":"IF(D306=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B306+1))","v":9.2899999999999996E-3},null,279,63,2061240.6814742079,1000000,-696.75,-902.87406814742076,-2398.9543153983268,{"$f":"IF($D306=\"\",\"\",IFERROR(MIN(MAX(-(AA305+J306+I306+W306+V306)/(AO305-AA305),0),1),0))","v":0},94442.386280109451,{"$f":"IF($D306=\"\", \"\", MAX(Z305*(1-$X306),0))","v":84055.144050957693},{"$f":"IF($D306=\"\", \"\", MAX(AA305 + $I306 + $J306 + $W306+$V306, 0))","v":82047.796930958575},88468.334805170351,74455.0000320869,78762.842554360031,86888.711537041861,96423.168949286701,94754.929963051516,86811.670234934179,99913.07061354717,90915.797139157425,1061240.6814742079,0,-2398.9543153983268,-902.87406814742076,1057938.853090662,0]
[null,24,63,280,"Apr",7.1017810005242349E-2,1.3790365506174407E-2,1.3790365506174407E-2,{"$f":"IF(D307=\"\", \"\", IF(D307>=$N$25,0, H307*AVERAGE(AB295:AB306)))","v":1220.0106726859094},0,-10,0,-100,-105.9158863763348,{"$f":"IF(D307=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B307+1))","v":9.2899999999999996E-3},null,280,63,2057938.853090662,1000000,-696.75,-902.66588637633481,-2399.673918088371,{"$f":"IF($D307=\"\",\"\",IFERROR(MIN(MAX(-(AB306+J307+I307+W307+V307)/(AO306-AB306),0),1),0))","v":0},94442.386280109451,84055.144050957693,{"$f":"IF($D307=\"\", \"\", MAX(AA306*(1-$X307),0))","v":82047.796930958575},{"$f":"IF($D307=\"\", \"\", MAX(AB306 + $I307 + $J307 + $W307+$V307, 0))","v":86386.005673391555},74455.0000320869,78762.842554360031,86888.711537041861,96423.168949286701,94754.929963051516,86811.670234934179,99913.07061354717,90915.797139157425,1057938.853090662,1220.0106726859094,-2399.673918088371,-902.66588637633481,1055856.5239588832,0]
[null,24,63,281,"May",-1.8222019423003132E-2,0.1490537518410926,0.13,{"$f":"IF(D308=\"\", \"\", IF(D308>=$N$25,0, H308*AVERAGE(AC296:AC307)))","v":9679.1500041712952},0,-10,0,-100,-106.55356739630545,{"$f":"IF(D308=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B308+1))","v":9.2899999999999996E-3},null,281,63,2055856.5239588832,1000000,-696.75,-903.30356739630543,-2419.6190236264961,{"$f":"IF($D308=\"\",\"\",IFERROR(MIN(MAX(-(AC307+J308+I308+W308+V308)/(AO307-AC307),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,{"$f":"IF($D308=\"\", \"\", MAX(AB307*(1-$X308),0))","v":86386.005673391555},{"$f":"IF($D308=\"\", \"\", MAX(AC307 + $I308 + $J308 +$W308+$V308, 0))","v":80811.227445235403},78762.842554360031,86888.711537041861,96423.168949286701,94754.929963051516,86811.670234934179,99913.07061354717,90915.797139157425,1055856.5239588832,9679.1500041712952,-2419.6190236264961,-903.30356739630543,1062212.7513720319,0]
[null,{"$f":"IF(D309=\"\",\"\",B308)","v":24},63,282,"Jun",2.2795434165497619E-2,0.18198277942595475,0.13,{"$f":"IF(D309=\"\", \"\", IF(D309>=$N$25,0, H309*AVERAGE(AD297:AD308)))","v":10239.169532066804},0,-10,0,-100,-107.24519209040989,{"$f":"IF(D309=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B309+1))","v":9.2899999999999996E-3},null,282,63,2062212.7513720319,1000000,-696.75,-903.99519209040989,-2440.883657658333,{"$f":"IF($D309=\"\",\"\",IFERROR(MIN(MAX(-(AD308+J309+I309+W309+V309)/(AO308-AD308),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,86386.005673391555,{"$f":"IF($D309=\"\", \"\", MAX(AC308*(1-$X309),0))","v":80811.227445235403},{"$f":"IF($D309=\"\", \"\", MAX(AD308+ $I309 + $J309 + $W309 +$V309, 0))","v":85657.133236678099},86888.711537041861,96423.168949286701,94754.929963051516,86811.670234934179,99913.07061354717,90915.797139157425,1062212.7513720319,10239.169532066804,-2440.883657658333,-903.99519209040989,1069107.0420543496,-4.6566128730773926E-10]
[null,24,63,283,"Jul",6.4294415757977369E-2,0.23699023532446573,0.13,{"$f":"IF(D310=\"\", \"\", IF(D310>=$N$25,0, H310*AVERAGE(AE298:AE309)))","v":11295.532499815441},0,-10,0,-100,-108.04025745541649,{"$f":"IF(D310=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B310+1))","v":9.2899999999999996E-3},null,283,63,2069107.0420543496,1000000,-696.75,-904.79025745541651,-2464.6068134628072,{"$f":"IF($D310=\"\",\"\",IFERROR(MIN(MAX(-(AE309+J310+I310+W310+V310)/(AO309-AE309),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,86386.005673391555,80811.227445235403,{"$f":"IF($D310=\"\", \"\", MAX(AD309*(1-$X310),0))","v":85657.133236678099},{"$f":"IF($D310=\"\", \"\", MAX(AE309 + $I310 + $J310 + $W310+$V310, 0))","v":94814.846965939083},96423.168949286701,94754.929963051516,86811.670234934179,99913.07061354717,90915.797139157425,1069107.0420543496,11295.532499815441,-2464.6068134628072,-904.79025745541651,1077033.1774832471,4.6566128730773926E-10]
[null,24,63,284,"Aug",1.3251684661307243E-2,0.34467455511366341,0.13,{"$f":"IF(D311=\"\", \"\", IF(D311>=$N$25,0, H311*AVERAGE(AF299:AF310)))","v":12535.011963407271},0,-10,0,-100,-108.95681894466544,{"$f":"IF(D311=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B311+1))","v":9.2899999999999996E-3},null,284,63,2077033.1774832471,1000000,-696.75,-905.70681894466543,-2491.2184957155828,{"$f":"IF($D311=\"\",\"\",IFERROR(MIN(MAX(-(AF310+J311+I311+W311+V311)/(AO310-AF310),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,86386.005673391555,80811.227445235403,85657.133236678099,{"$f":"IF($D311=\"\", \"\", MAX(AE310*(1-$X311),0))","v":94814.846965939083},{"$f":"IF($D311=\"\", \"\", MAX(AF310 + $I311 + $J311 + $W311 +$V311, 0))","v":105561.25559803372},94754.929963051516,86811.670234934179,99913.07061354717,90915.797139157425,1077033.1774832471,12535.011963407271,-2491.2184957155828,-905.70681894466543,1086171.264131994,0]
[null,24,63,285,"Sep",-2.7876919790250462E-2,0.30789806844910328,0.13,{"$f":"IF(D312=\"\", \"\", IF(D312>=$N$25,0, H312*AVERAGE(AG300:AG311)))","v":12318.140895196699},0,-10,0,-100,-109.84894050271907,{"$f":"IF(D312=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B312+1))","v":9.2899999999999996E-3},null,285,63,2086171.264131994,1000000,-696.75,-906.59894050271907,-2517.3917570795597,{"$f":"IF($D312=\"\",\"\",IFERROR(MIN(MAX(-(AG311+J312+I312+W312+V312)/(AO311-AG311),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,86386.005673391555,80811.227445235403,85657.133236678099,94814.846965939083,{"$f":"IF($D312=\"\", \"\", MAX(AF311*(1-$X312),0))","v":105561.25559803372},{"$f":"IF($D312=\"\", \"\", MAX(AG311 + $I312 + $J312 + $W312+$V312, 0))","v":103649.08016066594},86811.670234934179,99913.07061354717,90915.797139157425,1086171.264131994,12318.140895196699,-2517.3917570795597,-906.59894050271907,1095065.4143296084,0]
[null,24,63,286,"Oct",-0.11149006193838645,0.23677421862107462,0.13,{"$f":"IF(D313=\"\", \"\", IF(D313>=$N$25,0, H313*AVERAGE(AH301:AH312)))","v":11285.517130541444},0,-10,0,-100,-110.63509314601498,{"$f":"IF(D313=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B313+1))","v":9.2899999999999996E-3},null,286,63,2095065.4143296084,1000000,-696.75,-907.38509314601492,-2541.2495318781698,{"$f":"IF($D313=\"\",\"\",IFERROR(MIN(MAX(-(AH312+J313+I313+W313+V313)/(AO312-AH312),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,86386.005673391555,80811.227445235403,85657.133236678099,94814.846965939083,105561.25559803372,{"$f":"IF($D313=\"\", \"\", MAX(AG312*(1-$X313),0))","v":103649.08016066594},{"$f":"IF($D313=\"\", \"\", MAX(AH312 + $I313 + $J313 + $W313+$V313, 0))","v":94648.552740451429},99913.07061354717,90915.797139157425,1095065.4143296084,11285.517130541444,-2541.2495318781698,-907.38509314601492,1102902.2968351254,-2.3283064365386963E-10]
[null,24,63,287,"Nov",2.1070259977032105E-2,2.3681413129149176E-2,2.3681413129149176E-2,{"$f":"IF(D314=\"\", \"\", IF(D314>=$N$25,0, H314*AVERAGE(AI302:AI313)))","v":2366.082702201265},0,-10,0,-100,-110.52683795373268,{"$f":"IF(D314=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B314+1))","v":9.2899999999999996E-3},null,287,63,2102902.2968351254,1000000,-696.75,-907.27683795373264,-2544.610835712841,{"$f":"IF($D314=\"\",\"\",IFERROR(MIN(MAX(-(AI313+J314+I314+W314+V314)/(AO313-AI313),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,86386.005673391555,80811.227445235403,85657.133236678099,94814.846965939083,105561.25559803372,103649.08016066594,{"$f":"IF($D314=\"\", \"\", MAX(AH313*(1-$X314),0))","v":94648.552740451429},{"$f":"IF($D314=\"\", \"\", MAX(AI313 + $I314 + $J314 + $W314 +$V314, 0))","v":98827.265642081868},90915.797139157425,1102902.2968351254,2366.082702201265,-2544.610835712841,-907.27683795373264,1101816.4918636603,2.3283064365386963E-10]
[null,24,63,288,"Dec",6.2933983015507053E-2,7.792493603435835E-2,7.792493603435835E-2,{"$f":"IF(D315=\"\", \"\", IF(D315>=$N$25,0, H315*AVERAGE(AJ303:AJ314)))","v":7084.6076765815424},0,-10,0,-100,-110.89010995402418,{"$f":"IF(D315=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B315+1))","v":9.2899999999999996E-3},null,288,63,2101816.4918636605,1000000,-696.75,-907.64010995402418,-2558.8763497235286,{"$f":"IF($D315=\"\",\"\",IFERROR(MIN(MAX(-(AJ314+J315+I315+W315+V315)/(AO314-AJ314),0),1),0))","v":0},94442.386280109451,84055.144050957693,82047.796930958575,86386.005673391555,80811.227445235403,85657.133236678099,94814.846965939083,105561.25559803372,103649.08016066594,94648.552740451429,{"$f":"IF($D315=\"\", \"\", MAX(AI314*(1-$X315),0))","v":98827.265642081868},{"$f":"IF($D315=\"\", \"\", MAX(AJ314 + $I315 + $J315 + $W315+$V315, 0))","v":94533.888356061405},1101816.4918636603,7084.6076765815424,-2558.8763497235286,-907.64010995402418,1105434.5830805642,-2.3283064365386963E-10]
[null,{"$f":"IF(D316=\"\",\"\", B315+1)","v":25},64,289,"Jan",-4.4225541785010085E-2,0.19776496091378681,0.13,{"$f":"IF(D316=\"\", \"\", IF(D316>=$N$25,0, H316*AVERAGE(Y304:Y315)))","v":12277.510216414224},0,-10,0,-100,-111.77120932969784,{"$f":"IF(D316=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B316+1))","v":1.04E-2},{"$f":"IF(D316=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O316, \"No\", \"Yes\"))","v":"No"},289,64,2105434.5830805642,1000000,-780,-991.77120932969785,-2585.0007455732612,{"$f":"IF($D316=\"\",\"\",IFERROR(MIN(MAX(-(Y315+J316+I316+W316+V316)/(AO315-Y315),0),1),0))","v":0},{"$f":"IF($D316=\"\", \"\", MAX($Y315 + $I316 + $J316 + $W316+ $V316, 0))","v":103143.12454162072},84055.144050957693,82047.796930958575,86386.005673391555,80811.227445235403,85657.133236678099,94814.846965939083,105561.25559803372,103649.08016066594,94648.552740451429,98827.265642081868,{"$f":"IF($D316=\"\", \"\", MAX(AJ315*(1-$X316),0))","v":94533.888356061405},1105434.5830805642,12277.510216414224,-2585.0007455732612,-991.77120932969785,1114135.3213420752,-2.3283064365386963E-10]
[null,{"$f":"IF(D317=\"\",\"\",B316)","v":25},64,290,"Feb",5.181342964410092E-3,0.12632005192453821,0.12632005192453821,{"$f":"IF(D317=\"\", \"\", IF(D317>=$N$25,0, H317*AVERAGE(Z305:Z316)))","v":10617.850161041513},0,-10,0,-100,-112.4753171503117,{"$f":"IF(D317=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B317+1))","v":1.04E-2},null,290,64,2114135.3213420752,1000000,-780,-992.47531715031164,-2607.3334018235882,{"$f":"IF($D317=\"\",\"\",IFERROR(MIN(MAX(-(Z316+J317+I317+W317+V317)/(AO316-Z316),0),1),0))","v":0},{"$f":"IF($D317=\"\", \"\", MAX(Y316*(1-$X317),0))","v":103143.12454162072},{"$f":"IF($D317=\"\", \"\", MAX(Z316 + $I317 + $J317 + $W317 +$V317, 0))","v":91073.185493025303},82047.796930958575,86386.005673391555,80811.227445235403,85657.133236678099,94814.846965939083,105561.25559803372,103649.08016066594,94648.552740451429,98827.265642081868,94533.888356061405,1114135.3213420752,10617.850161041513,-2607.3334018235882,-992.47531715031164,1121153.3627841428,0]
[null,25,64,291,"Mar",-2.1635053322206211E-2,8.2709212940722754E-2,8.2709212940722754E-2,{"$f":"IF(D318=\"\", \"\", IF(D318>=$N$25,0, H318*AVERAGE(AA306:AA317)))","v":6786.1087076798303},0,-10,0,-100,-112.79394714918227,{"$f":"IF(D318=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B318+1))","v":1.04E-2},null,291,64,2121153.3627841426,1000000,-780,-992.79394714918226,-2620.8062268480785,{"$f":"IF($D318=\"\",\"\",IFERROR(MIN(MAX(-(AA317+J318+I318+W318+V318)/(AO317-AA317),0),1),0))","v":0},103143.12454162072,{"$f":"IF($D318=\"\", \"\", MAX(Z317*(1-$X318),0))","v":91073.185493025303},{"$f":"IF($D318=\"\", \"\", MAX(AA317 + $I318 + $J318 + $W318+$V318, 0))","v":85220.305464641147},86386.005673391555,80811.227445235403,85657.133236678099,94814.846965939083,105561.25559803372,103649.08016066594,94648.552740451429,98827.265642081868,94533.888356061405,1121153.3627841428,6786.1087076798303,-2620.8062268480785,-992.79394714918226,1124325.8713178255,0]
[null,25,64,292,"Apr",-6.3300958001967847E-4,2.1936864264688216E-2,2.1936864264688216E-2,{"$f":"IF(D319=\"\", \"\", IF(D319>=$N$25,0, H319*AVERAGE(AB307:AB318)))","v":1895.0380808257764},0,-10,0,-100,-112.62209093986513,{"$f":"IF(D319=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B319+1))","v":1.04E-2},null,292,64,2124325.8713178253,1000000,-780,-992.62209093986507,-2622.9097606240357,{"$f":"IF($D319=\"\",\"\",IFERROR(MIN(MAX(-(AB318+J319+I319+W319+V319)/(AO318-AB318),0),1),0))","v":0},103143.12454162072,91073.185493025303,{"$f":"IF($D319=\"\", \"\", MAX(AA318*(1-$X319),0))","v":85220.305464641147},{"$f":"IF($D319=\"\", \"\", MAX(AB318 + $I319 + $J319 + $W319+$V319, 0))","v":84665.511902653423},80811.227445235403,85657.133236678099,94814.846965939083,105561.25559803372,103649.08016066594,94648.552740451429,98827.265642081868,94533.888356061405,1124325.8713178255,1895.0380808257764,-2622.9097606240357,-992.62209093986507,1122605.3775470874,0]
[null,25,64,293,"May",1.912436790994422E-2,-4.6430452510930142E-2,0,{"$f":"IF(D320=\"\", \"\", IF(D320>=$N$25,0, H320*AVERAGE(AC308:AC319)))","v":0},0,-10,0,-100,-112.26053775470875,{"$f":"IF(D320=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B320+1))","v":1.04E-2},null,293,64,2122605.3775470871,1000000,-780,-992.26053775470882,-2620.5913948816183,{"$f":"IF($D320=\"\",\"\",IFERROR(MIN(MAX(-(AC319+J320+I320+W320+V320)/(AO319-AC319),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,{"$f":"IF($D320=\"\", \"\", MAX(AB319*(1-$X320),0))","v":84665.511902653423},{"$f":"IF($D320=\"\", \"\", MAX(AC319 + $I320 + $J320 +$W320+$V320, 0))","v":77198.375512599072},85657.133236678099,94814.846965939083,105561.25559803372,103649.08016066594,94648.552740451429,98827.265642081868,94533.888356061405,1122605.3775470874,0,-2620.5913948816183,-992.26053775470882,1118992.5256144509,0]
[null,25,64,294,"Jun",3.1908018574727449E-2,-1.0157101128064006E-2,0,{"$f":"IF(D321=\"\", \"\", IF(D321>=$N$25,0, H321*AVERAGE(AD309:AD320)))","v":0},0,-10,0,-100,-111.8992525614451,{"$f":"IF(D321=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B321+1))","v":1.04E-2},null,294,64,2118992.5256144507,1000000,-780,-991.89925256144511,-2618.2684458123877,{"$f":"IF($D321=\"\",\"\",IFERROR(MIN(MAX(-(AD320+J321+I321+W321+V321)/(AO320-AD320),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,84665.511902653423,{"$f":"IF($D321=\"\", \"\", MAX(AC320*(1-$X321),0))","v":77198.375512599072},{"$f":"IF($D321=\"\", \"\", MAX(AD320+ $I321 + $J321 + $W321 +$V321, 0))","v":82046.96553830427},94814.846965939083,105561.25559803372,103649.08016066594,94648.552740451429,98827.265642081868,94533.888356061405,1118992.5256144509,0,-2618.2684458123877,-991.89925256144511,1115382.3579160771,0]
[null,25,64,295,"Jul",-5.1118435804183987E-2,-1.3381069611544394E-3,0,{"$f":"IF(D322=\"\", \"\", IF(D322>=$N$25,0, H322*AVERAGE(AE310:AE321)))","v":0},0,-10,0,-100,-111.53823579160772,{"$f":"IF(D322=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B322+1))","v":1.04E-2},null,295,64,2115382.3579160771,1000000,-780,-991.53823579160769,-2615.9408912682761,{"$f":"IF($D322=\"\",\"\",IFERROR(MIN(MAX(-(AE321+J322+I322+W322+V322)/(AO321-AE321),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,84665.511902653423,77198.375512599072,{"$f":"IF($D322=\"\", \"\", MAX(AD321*(1-$X322),0))","v":82046.96553830427},{"$f":"IF($D322=\"\", \"\", MAX(AE321 + $I322 + $J322 + $W322+$V322, 0))","v":91207.367838879203},105561.25559803372,103649.08016066594,94648.552740451429,98827.265642081868,94533.888356061405,1115382.3579160771,0,-2615.9408912682761,-991.53823579160769,1111774.8787890174,0]
[null,25,64,296,"Aug",5.2930406948029168E-2,-0.10963372057667264,0,{"$f":"IF(D323=\"\", \"\", IF(D323>=$N$25,0, H323*AVERAGE(AF311:AF322)))","v":0},0,-10,0,-100,-111.17748787890174,{"$f":"IF(D323=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B323+1))","v":1.04E-2},null,296,64,2111774.8787890174,1000000,-780,-991.17748787890173,-2613.6087089438552,{"$f":"IF($D323=\"\",\"\",IFERROR(MIN(MAX(-(AF322+J323+I323+W323+V323)/(AO322-AF322),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,84665.511902653423,77198.375512599072,82046.96553830427,{"$f":"IF($D323=\"\", \"\", MAX(AE322*(1-$X323),0))","v":91207.367838879203},{"$f":"IF($D323=\"\", \"\", MAX(AF322 + $I323 + $J323 + $W323 +$V323, 0))","v":101956.46940121097},103649.08016066594,94648.552740451429,98827.265642081868,94533.888356061405,1111774.8787890174,0,-2613.6087089438552,-991.17748787890173,1108170.0925921947,0]
[null,25,64,297,"Sep",4.5480022246371779E-2,-7.4767164843770884E-2,0,{"$f":"IF(D324=\"\", \"\", IF(D324>=$N$25,0, H324*AVERAGE(AG312:AG323)))","v":0},0,-10,0,-100,-110.81700925921947,{"$f":"IF(D324=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B324+1))","v":1.04E-2},null,297,64,2108170.0925921947,1000000,-780,-990.8170092592195,-2611.2718763748476,{"$f":"IF($D324=\"\",\"\",IFERROR(MIN(MAX(-(AG323+J324+I324+W324+V324)/(AO323-AG323),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,84665.511902653423,77198.375512599072,82046.96553830427,91207.367838879203,{"$f":"IF($D324=\"\", \"\", MAX(AF323*(1-$X324),0))","v":101956.46940121097},{"$f":"IF($D324=\"\", \"\", MAX(AG323 + $I324 + $J324 + $W324+$V324, 0))","v":100046.99127503188},94648.552740451429,98827.265642081868,94533.888356061405,1108170.0925921947,0,-2611.2718763748476,-990.8170092592195,1104568.0037065607,2.3283064365386963E-10]
[null,25,64,298,"Oct",-7.3522271345412759E-3,-4.9485864758024301E-3,0,{"$f":"IF(D325=\"\", \"\", IF(D325>=$N$25,0, H325*AVERAGE(AH313:AH324)))","v":0},0,-10,0,-100,-110.45680037065607,{"$f":"IF(D325=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B325+1))","v":1.04E-2},null,298,64,2104568.0037065605,1000000,-780,-990.45680037065608,-2608.9303709366195,{"$f":"IF($D325=\"\",\"\",IFERROR(MIN(MAX(-(AH324+J325+I325+W325+V325)/(AO324-AH324),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,84665.511902653423,77198.375512599072,82046.96553830427,91207.367838879203,101956.46940121097,{"$f":"IF($D325=\"\", \"\", MAX(AG324*(1-$X325),0))","v":100046.99127503188},{"$f":"IF($D325=\"\", \"\", MAX(AH324 + $I325 + $J325 + $W325+$V325, 0))","v":91049.165569144156},98827.265642081868,94533.888356061405,1104568.0037065607,0,-2608.9303709366195,-990.45680037065608,1100968.6165352534,0]
[null,25,64,299,"Nov",8.3219154739488987E-2,0.11167644525876597,0.11167644525876597,{"$f":"IF(D326=\"\", \"\", IF(D326>=$N$25,0, H326*AVERAGE(AI314:AI325)))","v":11036.677721551478},0,-10,0,-100,-111.20052942568049,{"$f":"IF(D326=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B326+1))","v":1.04E-2},null,299,64,2100968.6165352534,1000000,-780,-991.20052942568054,-2632.7348192591926,{"$f":"IF($D326=\"\",\"\",IFERROR(MIN(MAX(-(AI325+J326+I326+W326+V326)/(AO325-AI325),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,84665.511902653423,77198.375512599072,82046.96553830427,91207.367838879203,101956.46940121097,100046.99127503188,{"$f":"IF($D326=\"\", \"\", MAX(AH325*(1-$X326),0))","v":91049.165569144156},{"$f":"IF($D326=\"\", \"\", MAX(AI325 + $I326 + $J326 + $W326 +$V326, 0))","v":106240.00801494847},94533.888356061405,1100968.6165352534,11036.677721551478,-2632.7348192591926,-991.20052942568054,1108381.3589081201,2.3283064365386963E-10]
[null,25,64,300,"Dec",1.0578451478094681E-2,0.17934021445702264,0.13,{"$f":"IF(D327=\"\", \"\", IF(D327>=$N$25,0, H327*AVERAGE(AJ315:AJ326)))","v":12289.405486287984},0,-10,0,-100,-112.06707643944081,{"$f":"IF(D327=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B327+1))","v":1.04E-2},null,300,64,2108381.3589081201,1000000,-780,-992.06707643944083,-2659.5693522992128,{"$f":"IF($D327=\"\",\"\",IFERROR(MIN(MAX(-(AJ326+J327+I327+W327+V327)/(AO326-AJ326),0),1),0))","v":0},103143.12454162072,91073.185493025303,85220.305464641147,84665.511902653423,77198.375512599072,82046.96553830427,91207.367838879203,101956.46940121097,100046.99127503188,91049.165569144156,{"$f":"IF($D327=\"\", \"\", MAX(AI326*(1-$X327),0))","v":106240.00801494847},{"$f":"IF($D327=\"\", \"\", MAX(AJ326 + $I327 + $J327 + $W327+$V327, 0))","v":103171.65741361074},1108381.3589081201,12289.405486287984,-2659.5693522992128,-992.06707643944083,1117019.1279656694,0]
[null,{"$f":"IF(D328=\"\",\"\", B327+1)","v":26},65,301,"Jan",-3.2060923738408423E-2,0.12125101533651361,0.12125101533651361,{"$f":"IF(D328=\"\", \"\", IF(D328>=$N$25,0, H328*AVERAGE(Y316:Y327)))","v":12506.208575651988},0,-10,0,-100,-112.95253365413214,{"$f":"IF(D328=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B328+1))","v":1.26E-2},{"$f":"IF(D328=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O328, \"No\", \"Yes\"))","v":"No"},301,65,2117019.1279656691,1000000,-945.00000000000011,-1157.9525336541324,-2686.589009542065,{"$f":"IF($D328=\"\",\"\",IFERROR(MIN(MAX(-(Y327+J328+I328+W328+V328)/(AO327-Y327),0),1),0))","v":0},{"$f":"IF($D328=\"\", \"\", MAX($Y327 + $I328 + $J328 + $W328+ $V328, 0))","v":111804.79157407652},91073.185493025303,85220.305464641147,84665.511902653423,77198.375512599072,82046.96553830427,91207.367838879203,101956.46940121097,100046.99127503188,91049.165569144156,106240.00801494847,{"$f":"IF($D328=\"\", \"\", MAX(AJ327*(1-$X328),0))","v":103171.65741361074},1117019.1279656694,12506.208575651988,-2686.589009542065,-1157.9525336541324,1125680.7949981252,0]
[null,{"$f":"IF(D329=\"\",\"\",B328)","v":26},65,302,"Feb",-3.9306620923803418E-3,0.13552173602662965,0.13,{"$f":"IF(D329=\"\", \"\", IF(D329>=$N$25,0, H329*AVERAGE(Z317:Z328)))","v":11839.514114093294},0,-10,0,-100,-113.75203091122185,{"$f":"IF(D329=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B329+1))","v":1.26E-2},null,302,65,2125680.7949981252,1000000,-945.00000000000011,-1158.7520309112219,-2712.0800884995401,{"$f":"IF($D329=\"\",\"\",IFERROR(MIN(MAX(-(Z328+J329+I329+W329+V329)/(AO328-Z328),0),1),0))","v":0},{"$f":"IF($D329=\"\", \"\", MAX(Y328*(1-$X329),0))","v":111804.79157407652},{"$f":"IF($D329=\"\", \"\", MAX(Z328 + $I329 + $J329 + $W329 +$V329, 0))","v":99041.867487707845},85220.305464641147,84665.511902653423,77198.375512599072,82046.96553830427,91207.367838879203,101956.46940121097,100046.99127503188,91049.165569144156,106240.00801494847,103171.65741361074,1125680.7949981252,11839.514114093294,-2712.0800884995401,-1158.7520309112219,1133649.4769928078,0]
[null,26,65,303,"Mar",0.10000358252479961,0.12522819061495705,0.12522819061495705,{"$f":"IF(D330=\"\", \"\", IF(D330>=$N$25,0, H330*AVERAGE(AA318:AA329)))","v":10671.98465699095},0,-10,0,-100,-114.43214616497988,{"$f":"IF(D330=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B330+1))","v":1.26E-2},null,303,65,2133649.4769928078,1000000,-945.00000000000011,-1159.4321461649799,-2734.8373911570184,{"$f":"IF($D330=\"\",\"\",IFERROR(MIN(MAX(-(AA329+J330+I330+W330+V330)/(AO329-AA329),0),1),0))","v":0},111804.79157407652,{"$f":"IF($D330=\"\", \"\", MAX(Z329*(1-$X330),0))","v":99041.867487707845},{"$f":"IF($D330=\"\", \"\", MAX(AA329 + $I330 + $J330 + $W330+$V330, 0))","v":91998.020584310099},84665.511902653423,77198.375512599072,82046.96553830427,91207.367838879203,101956.46940121097,100046.99127503188,91049.165569144156,106240.00801494847,103171.65741361074,1133649.4769928078,10671.98465699095,-2734.8373911570184,-1159.4321461649799,1140427.1921124768,0]
[null,26,65,304,"Apr",0.11783061297948437,0.26512611172074463,0.13,{"$f":"IF(D331=\"\", \"\", IF(D331>=$N$25,0, H331*AVERAGE(AB319:AB330)))","v":11006.516547344943},0,-10,0,-100,-115.14337086598218,{"$f":"IF(D331=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B331+1))","v":1.26E-2},null,304,65,2140427.1921124766,1000000,-945.00000000000011,-1160.1433708659822,-2758.4497968560086,{"$f":"IF($D331=\"\",\"\",IFERROR(MIN(MAX(-(AB330+J331+I331+W331+V331)/(AO330-AB330),0),1),0))","v":0},111804.79157407652,99041.867487707845,{"$f":"IF($D331=\"\", \"\", MAX(AA330*(1-$X331),0))","v":91998.020584310099},{"$f":"IF($D331=\"\", \"\", MAX(AB330 + $I331 + $J331 + $W331+$V331, 0))","v":91753.43528227639},77198.375512599072,82046.96553830427,91207.367838879203,101956.46940121097,100046.99127503188,91049.165569144156,106240.00801494847,103171.65741361074,1140427.1921124768,11006.516547344943,-2758.4497968560086,-1160.1433708659822,1147515.1154920997,0]
[null,26,65,305,"May",-1.2709200085689674E-2,0.41509246404750688,0.13,{"$f":"IF(D332=\"\", \"\", IF(D332>=$N$25,0, H332*AVERAGE(AC320:AC331)))","v":10035.788816637878},0,-10,0,-100,-115.75509043087375,{"$f":"IF(D332=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B332+1))","v":1.26E-2},null,305,65,2147515.1154920999,1000000,-945.00000000000011,-1160.7550904308739,-2779.7840125440066,{"$f":"IF($D332=\"\",\"\",IFERROR(MIN(MAX(-(AC331+J332+I332+W332+V332)/(AO331-AC331),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,{"$f":"IF($D332=\"\", \"\", MAX(AB331*(1-$X332),0))","v":91753.43528227639},{"$f":"IF($D332=\"\", \"\", MAX(AC331 + $I332 + $J332 +$W332+$V332, 0))","v":83293.625226262069},82046.96553830427,91207.367838879203,101956.46940121097,100046.99127503188,91049.165569144156,106240.00801494847,103171.65741361074,1147515.1154920997,10035.788816637878,-2779.7840125440066,-1160.7550904308739,1153610.3652057627,0]
[null,26,65,306,"Jun",-7.4924497700128946E-3,0.3708903591888526,0.13,{"$f":"IF(D333=\"\", \"\", IF(D333>=$N$25,0, H333*AVERAGE(AD321:AD332)))","v":10666.105519979557},0,-10,0,-100,-116.42764707257422,{"$f":"IF(D333=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B333+1))","v":1.26E-2},null,306,65,2153610.3652057629,1000000,-945.00000000000011,-1161.4276470725742,-2802.6868507919753,{"$f":"IF($D333=\"\",\"\",IFERROR(MIN(MAX(-(AD332+J333+I333+W333+V333)/(AO332-AD332),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,91753.43528227639,{"$f":"IF($D333=\"\", \"\", MAX(AC332*(1-$X333),0))","v":83293.625226262069},{"$f":"IF($D333=\"\", \"\", MAX(AD332+ $I333 + $J333 + $W333 +$V333, 0))","v":88748.956560419276},91207.367838879203,101956.46940121097,100046.99127503188,91049.165569144156,106240.00801494847,103171.65741361074,1153610.3652057627,10666.105519979557,-2802.6868507919753,-1161.4276470725742,1160312.3562278775,0]
[null,26,65,307,"Jul",2.5537087632057722E-2,0.31854681574402721,0.13,{"$f":"IF(D334=\"\", \"\", IF(D334>=$N$25,0, H334*AVERAGE(AE322:AE333)))","v":11856.957819054298},0,-10,0,-100,-117.2169314046932,{"$f":"IF(D334=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B334+1))","v":1.26E-2},null,307,65,2160312.3562278775,1000000,-945.00000000000011,-1162.2169314046932,-2828.5195582500655,{"$f":"IF($D334=\"\",\"\",IFERROR(MIN(MAX(-(AE333+J334+I334+W334+V334)/(AO333-AE333),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,91753.43528227639,83293.625226262069,{"$f":"IF($D334=\"\", \"\", MAX(AD333*(1-$X334),0))","v":88748.956560419276},{"$f":"IF($D334=\"\", \"\", MAX(AE333 + $I334 + $J334 + $W334+$V334, 0))","v":99073.589168278748},101956.46940121097,100046.99127503188,91049.165569144156,106240.00801494847,103171.65741361074,1160312.3562278775,11856.957819054298,-2828.5195582500655,-1162.2169314046932,1168178.5775572772,0]
[null,26,65,308,"Aug",2.714342844413941E-2,0.42506579571989911,0.13,{"$f":"IF(D335=\"\", \"\", IF(D335>=$N$25,0, H335*AVERAGE(AF323:AF334)))","v":13254.34102215743},0,-10,0,-100,-118.14329185794345,{"$f":"IF(D335=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B335+1))","v":1.26E-2},null,308,65,2168178.5775572769,1000000,-945.00000000000011,-1163.1432918579435,-2857.796066071614,{"$f":"IF($D335=\"\",\"\",IFERROR(MIN(MAX(-(AF334+J335+I335+W335+V335)/(AO334-AF334),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,91753.43528227639,83293.625226262069,88748.956560419276,{"$f":"IF($D335=\"\", \"\", MAX(AE334*(1-$X335),0))","v":99073.589168278748},{"$f":"IF($D335=\"\", \"\", MAX(AF334 + $I335 + $J335 + $W335 +$V335, 0))","v":111189.87106543884},100046.99127503188,91049.165569144156,106240.00801494847,103171.65741361074,1168178.5775572772,13254.34102215743,-2857.796066071614,-1163.1432918579435,1177411.9792215049,0]
[null,26,65,309,"Sep",2.433079117617612E-2,0.39016496960796854,0.13,{"$f":"IF(D336=\"\", \"\", IF(D336>=$N$25,0, H336*AVERAGE(AG324:AG335)))","v":13006.108865754142},0,-10,0,-100,-119.04180880872592,{"$f":"IF(D336=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B336+1))","v":1.26E-2},null,309,65,2177411.9792215051,1000000,-945.00000000000011,-1164.041808808726,-2886.538947277792,{"$f":"IF($D336=\"\",\"\",IFERROR(MIN(MAX(-(AG335+J336+I336+W336+V336)/(AO335-AG335),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,91753.43528227639,83293.625226262069,88748.956560419276,99073.589168278748,{"$f":"IF($D336=\"\", \"\", MAX(AF335*(1-$X336),0))","v":111189.87106543884},{"$f":"IF($D336=\"\", \"\", MAX(AG335 + $I336 + $J336 + $W336+$V336, 0))","v":109002.5193846995},91049.165569144156,106240.00801494847,103171.65741361074,1177411.9792215049,13006.108865754142,-2886.538947277792,-1164.041808808726,1186367.5073311727,0]
[null,26,65,310,"Oct",-1.0861995226199312E-2,0.36204303562327267,0.13,{"$f":"IF(D337=\"\", \"\", IF(D337>=$N$25,0, H337*AVERAGE(AH325:AH336)))","v":11836.391523988743},0,-10,0,-100,-119.82038988551615,{"$f":"IF(D337=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B337+1))","v":1.26E-2},null,310,65,2186367.5073311729,1000000,-945.00000000000011,-1164.8203898855163,-2912.5038405481168,{"$f":"IF($D337=\"\",\"\",IFERROR(MIN(MAX(-(AH336+J337+I337+W337+V337)/(AO336-AH336),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,91753.43528227639,83293.625226262069,88748.956560419276,99073.589168278748,111189.87106543884,{"$f":"IF($D337=\"\", \"\", MAX(AG336*(1-$X337),0))","v":109002.5193846995},{"$f":"IF($D337=\"\", \"\", MAX(AH336 + $I337 + $J337 + $W337+$V337, 0))","v":98808.232862699268},106240.00801494847,103171.65741361074,1186367.5073311727,11836.391523988743,-2912.5038405481168,-1164.8203898855163,1194126.5746247277,0]
[null,26,65,311,"Nov",-6.6723596066490046E-2,0.35722717312242214,0.13,{"$f":"IF(D338=\"\", \"\", IF(D338>=$N$25,0, H338*AVERAGE(AI326:AI337)))","v":13811.201041943306},0,-10,0,-100,-120.79377756666712,{"$f":"IF(D338=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B338+1))","v":1.26E-2},null,311,65,2194126.5746247275,1000000,-945.00000000000011,-1165.7937775666674,-2943.3462972904986,{"$f":"IF($D338=\"\",\"\",IFERROR(MIN(MAX(-(AI337+J338+I338+W338+V338)/(AO337-AI337),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,91753.43528227639,83293.625226262069,88748.956560419276,99073.589168278748,111189.87106543884,109002.5193846995,{"$f":"IF($D338=\"\", \"\", MAX(AH337*(1-$X338),0))","v":98808.232862699268},{"$f":"IF($D338=\"\", \"\", MAX(AI337 + $I338 + $J338 + $W338 +$V338, 0))","v":115942.06898203462},103171.65741361074,1194126.5746247277,13811.201041943306,-2943.3462972904986,-1165.7937775666674,1203828.6355918138,-2.3283064365386963E-10]
[null,26,65,312,"Dec",4.267524812993434E-2,0.16935533304631023,0.13,{"$f":"IF(D339=\"\", \"\", IF(D339>=$N$25,0, H339*AVERAGE(AJ327:AJ338)))","v":13412.315463769397},0,-10,0,-100,-121.72409510555833,{"$f":"IF(D339=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B339+1))","v":1.26E-2},null,312,65,2203828.6355918138,1000000,-945.00000000000011,-1166.7240951055585,-2973.2866184852755,{"$f":"IF($D339=\"\",\"\",IFERROR(MIN(MAX(-(AJ338+J339+I339+W339+V339)/(AO338-AJ338),0),1),0))","v":0},111804.79157407652,99041.867487707845,91998.020584310099,91753.43528227639,83293.625226262069,88748.956560419276,99073.589168278748,111189.87106543884,109002.5193846995,98808.232862699268,{"$f":"IF($D339=\"\", \"\", MAX(AI338*(1-$X339),0))","v":115942.06898203462},{"$f":"IF($D339=\"\", \"\", MAX(AJ338 + $I339 + $J339 + $W339+$V339, 0))","v":112443.9621637893},1203828.6355918138,13412.315463769397,-2973.2866184852755,-1166.7240951055585,1213100.9403419923,0]
[null,{"$f":"IF(D340=\"\",\"\", B339+1)","v":27},66,313,"Jan",9.3947103301483773E-2,0.20649501308167606,0.13,{"$f":"IF(D340=\"\", \"\", IF(D340>=$N$25,0, H340*AVERAGE(Y328:Y339)))","v":14534.622904629947},0,-10,0,-100,-122.76355632466223,{"$f":"IF(D340=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B340+1))","v":1.3849999999999999E-2},{"$f":"IF(D340=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O340, \"No\", \"Yes\"))","v":"No"},313,66,2213100.9403419923,1000000,-1038.75,-1261.5135563246622,-3005.8187492409252,{"$f":"IF($D340=\"\",\"\",IFERROR(MIN(MAX(-(Y339+J340+I340+W340+V340)/(AO339-Y339),0),1),0))","v":0},{"$f":"IF($D340=\"\", \"\", MAX($Y339 + $I340 + $J340 + $W340+ $V340, 0))","v":122072.08217314088},99041.867487707845,91998.020584310099,91753.43528227639,83293.625226262069,88748.956560419276,99073.589168278748,111189.87106543884,109002.5193846995,98808.232862699268,115942.06898203462,{"$f":"IF($D340=\"\", \"\", MAX(AJ339*(1-$X340),0))","v":112443.9621637893},1213100.9403419923,14534.622904629947,-3005.8187492409252,-1261.5135563246622,1223368.2309410567,{"$f":"IF(D340=\"\",\"\",IF(D340=$N$25,AO340-SUM(AK340:AN340)-$H$20,AO340-SUM(AK340:AN340)))","v":0}]
[null,{"$f":"IF(D341=\"\",\"\",B340)","v":27},66,314,"Feb",3.0509994672824749E-2,0.36355867541366771,0.13,{"$f":"IF(D341=\"\", \"\", IF(D341>=$N$25,0, H341*AVERAGE(Z329:Z340)))","v":12875.442773402023},0,-10,0,-100,-123.62436737144587,{"$f":"IF(D341=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B341+1))","v":1.3849999999999999E-2},null,314,66,2223368.2309410567,1000000,-1038.75,-1262.3743673714459,-3034.3520868478804,{"$f":"IF($D341=\"\",\"\",IFERROR(MIN(MAX(-(Z340+J341+I341+W341+V341)/(AO340-Z340),0),1),0))","v":0},{"$f":"IF($D341=\"\", \"\", MAX(Y340*(1-$X341),0))","v":122072.08217314088},{"$f":"IF($D341=\"\", \"\", MAX(Z340 + $I341 + $J341 + $W341 +$V341, 0))","v":107620.58380689054},91998.020584310099,91753.43528227639,83293.625226262069,88748.956560419276,99073.589168278748,111189.87106543884,109002.5193846995,98808.232862699268,115942.06898203462,112443.9621637893,1223368.2309410567,12875.442773402023,-3034.3520868478804,-1262.3743673714459,1231946.9472602394,{"$f":"IF(D341=\"\",\"\",IF(D341=$N$25,AO341-SUM(AK341:AN341)-$H$20,AO341-SUM(AK341:AN341)))","v":0}]
[null,27,66,315,"Mar",1.553185038134073E-2,0.41070585135002369,0.13,{"$f":"IF(D342=\"\", \"\", IF(D342>=$N$25,0, H342*AVERAGE(AA330:AA341)))","v":11959.742675960309},0,-10,0,-100,-124.39066899361997,{"$f":"IF(D342=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B342+1))","v":1.3849999999999999E-2},null,315,66,2231946.9472602392,1000000,-1038.75,-1263.14066899362,-3060.6983972098674,{"$f":"IF($D342=\"\",\"\",IFERROR(MIN(MAX(-(AA341+J342+I342+W342+V342)/(AO341-AA341),0),1),0))","v":0},122072.08217314088,{"$f":"IF($D342=\"\", \"\", MAX(Z341*(1-$X342),0))","v":107620.58380689054},{"$f":"IF($D342=\"\", \"\", MAX(AA341 + $I342 + $J342 + $W342+$V342, 0))","v":99633.924194066916},91753.43528227639,83293.625226262069,88748.956560419276,99073.589168278748,111189.87106543884,109002.5193846995,98808.232862699268,115942.06898203462,112443.9621637893,1231946.9472602394,11959.742675960309,-3060.6983972098674,-1263.14066899362,1239582.8508699962,0]
[null,27,66,316,"Apr",-1.4914574682384767E-2,0.30237459797816202,0.13,{"$f":"IF(D343=\"\", \"\", IF(D343>=$N$25,0, H343*AVERAGE(AB331:AB342)))","v":11927.946586695929},0,-10,0,-100,-125.15107974566922,{"$f":"IF(D343=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B343+1))","v":1.3849999999999999E-2},null,316,66,2239582.8508699965,1000000,-1038.75,-1263.9010797456692,-3087.0293737702382,{"$f":"IF($D343=\"\",\"\",IFERROR(MIN(MAX(-(AB342+J343+I343+W343+V343)/(AO342-AB342),0),1),0))","v":0},122072.08217314088,107620.58380689054,{"$f":"IF($D343=\"\", \"\", MAX(AA342*(1-$X343),0))","v":99633.924194066916},{"$f":"IF($D343=\"\", \"\", MAX(AB342 + $I343 + $J343 + $W343+$V343, 0))","v":99330.451415456409},83293.625226262069,88748.956560419276,99073.589168278748,111189.87106543884,109002.5193846995,98808.232862699268,115942.06898203462,112443.9621637893,1239582.8508699962,11927.946586695929,-3087.0293737702382,-1263.9010797456692,1247159.8670031764,2.3283064365386963E-10]
[null,27,66,317,"May",-2.1854793125137047E-2,0.14771434945101269,0.13,{"$f":"IF(D344=\"\", \"\", IF(D344>=$N$25,0, H344*AVERAGE(AC332:AC343)))","v":10828.171279414068},0,-10,0,-100,-125.79880382825905,{"$f":"IF(D344=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B344+1))","v":1.3849999999999999E-2},null,317,66,2247159.8670031764,1000000,-1038.75,-1264.548803828259,-3110.7017066305998,{"$f":"IF($D344=\"\",\"\",IFERROR(MIN(MAX(-(AC343+J344+I344+W344+V344)/(AO343-AC343),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,{"$f":"IF($D344=\"\", \"\", MAX(AB343*(1-$X344),0))","v":99330.451415456409},{"$f":"IF($D344=\"\", \"\", MAX(AC343 + $I344 + $J344 +$W344+$V344, 0))","v":89746.545995217268},88748.956560419276,99073.589168278748,111189.87106543884,109002.5193846995,98808.232862699268,115942.06898203462,112443.9621637893,1247159.8670031764,10828.171279414068,-3110.7017066305998,-1264.548803828259,1253612.7877721316,0]
[null,27,66,318,"Jun",-9.699330601803649E-2,0.13708270134234612,0.13,{"$f":"IF(D345=\"\", \"\", IF(D345>=$N$25,0, H345*AVERAGE(AD333:AD344)))","v":11537.364352854505},0,-10,0,-100,-126.51501521249861,{"$f":"IF(D345=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B345+1))","v":1.3849999999999999E-2},null,318,66,2253612.7877721316,1000000,-1038.75,-1265.2650152124986,-3136.1907868728872,{"$f":"IF($D345=\"\",\"\",IFERROR(MIN(MAX(-(AD344+J345+I345+W345+V345)/(AO344-AD344),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,99330.451415456409,{"$f":"IF($D345=\"\", \"\", MAX(AC344*(1-$X345),0))","v":89746.545995217268},{"$f":"IF($D345=\"\", \"\", MAX(AD344+ $I345 + $J345 + $W345 +$V345, 0))","v":95884.865111188396},99073.589168278748,111189.87106543884,109002.5193846995,98808.232862699268,115942.06898203462,112443.9621637893,1253612.7877721316,11537.364352854505,-3136.1907868728872,-1265.2650152124986,1260748.6963229007,2.3283064365386963E-10]
[null,27,66,319,"Jul",0.10110052526265242,3.4544564104625808E-2,3.4544564104625808E-2,{"$f":"IF(D346=\"\", \"\", IF(D346>=$N$25,0, H346*AVERAGE(AE334:AE345)))","v":3422.4539520989661},0,-10,0,-100,-126.41711502749997,{"$f":"IF(D346=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B346+1))","v":1.3849999999999999E-2},null,319,66,2260748.6963229007,1000000,-1038.75,-1265.1671150274999,-3141.5571720397315,{"$f":"IF($D346=\"\",\"\",IFERROR(MIN(MAX(-(AE345+J346+I346+W346+V346)/(AO345-AE345),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,99330.451415456409,89746.545995217268,{"$f":"IF($D346=\"\", \"\", MAX(AD345*(1-$X346),0))","v":95884.865111188396},{"$f":"IF($D346=\"\", \"\", MAX(AE345 + $I346 + $J346 + $W346+$V346, 0))","v":98089.318833310477},111189.87106543884,109002.5193846995,98808.232862699268,115942.06898203462,112443.9621637893,1260748.6963229007,3422.4539520989661,-3141.5571720397315,-1265.1671150274999,1259764.4259879324,0]
[null,27,66,320,"Aug",6.681247301552401E-2,0.11077168898247125,0.11077168898247125,{"$f":"IF(D347=\"\", \"\", IF(D347>=$N$25,0, H347*AVERAGE(AF335:AF346)))","v":12316.68981566187},0,-10,0,-100,-127.20811158035943,{"$f":"IF(D347=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B347+1))","v":1.3849999999999999E-2},null,320,66,2259764.4259879324,1000000,-1038.75,-1265.9581115803594,-3169.1151064638748,{"$f":"IF($D347=\"\",\"\",IFERROR(MIN(MAX(-(AF346+J347+I347+W347+V347)/(AO346-AF346),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,99330.451415456409,89746.545995217268,95884.865111188396,{"$f":"IF($D347=\"\", \"\", MAX(AE346*(1-$X347),0))","v":98089.318833310477},{"$f":"IF($D347=\"\", \"\", MAX(AF346 + $I347 + $J347 + $W347 +$V347, 0))","v":119071.48766305648},109002.5193846995,98808.232862699268,115942.06898203462,112443.9621637893,1259764.4259879324,12316.68981566187,-3169.1151064638748,-1265.9581115803594,1267646.0425855501,2.3283064365386963E-10]
[null,27,66,321,"Sep",3.8622402173022537E-4,0.15367051929054432,0.13,{"$f":"IF(D348=\"\", \"\", IF(D348>=$N$25,0, H348*AVERAGE(AG336:AG347)))","v":14170.327520010933},0,{"$f":"IF(D348=\"\",\"\",IF(D348>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D348=\"\",\"\",IF(D348>=$N$25, 0,-$I$20*J348))","v":0},-100,{"$f":"IF(D348=\"\",\"\",IF(D348>=$N$25, 0,-$L$20*(AK348+AL348)))","v":-128.18163701055613},{"$f":"IF(D348=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B348+1))","v":1.3849999999999999E-2},null,{"$f":"D348","v":321},{"$f":"C348","v":66},{"$f":"IF(D348=\"\",\"\",IF(D348>$N$25, 0,$H$20+AK348))","v":2267646.0425855499},{"$f":"IF(D348=\"\",\"\",IF(D348>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D348=\"\",\"\",IF(D348>=$N$25, 0,-$M$20*O348*T348/12))","v":-1038.75},{"$f":"IF(D348=\"\",\"\",IF(D348>=$N$25, 0,SUM(L348:N348)+U348))","v":-1266.9316370105562},-3201.3735961713764,{"$f":"IF($D348=\"\",\"\",IFERROR(MIN(MAX(-(AG347+J348+I348+W348+V348)/(AO347-AG347),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,99330.451415456409,89746.545995217268,95884.865111188396,98089.318833310477,{"$f":"IF($D348=\"\", \"\", MAX(AF347*(1-$X348),0))","v":119071.48766305648},{"$f":"IF($D348=\"\", \"\", MAX(AG347 + $I348 + $J348 + $W348+$V348, 0))","v":118704.5416715285},98808.232862699268,115942.06898203462,112443.9621637893,1267646.0425855501,{"$f":"I348","v":14170.327520010933},-3201.3735961713764,{"$f":"V348","v":-1266.9316370105562},1277348.0648723789,-2.3283064365386963E-10]
[null,27,66,322,"Oct",{"$f":"IF($D349 = \"\", \"\",IF(D349>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":-4.9510709614200198E-2},0.12670253056930592,0.12670253056930592,{"$f":"IF(D349=\"\", \"\", IF(D349>=$N$25,0, H349*AVERAGE(AH337:AH348)))","v":12519.253144785254},0,-10,0,-100,-128.98673180171642,{"$f":"IF(D349=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B349+1))","v":1.3849999999999999E-2},null,322,66,2277348.0648723789,1000000,-1038.75,-1267.7367318017164,-3229.5728854269737,{"$f":"IF($D349=\"\",\"\",IFERROR(MIN(MAX(-(AH348+J349+I349+W349+V349)/(AO348-AH348),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,99330.451415456409,89746.545995217268,95884.865111188396,98089.318833310477,119071.48766305648,{"$f":"IF($D349=\"\", \"\", MAX(AG348*(1-$X349),0))","v":118704.5416715285},{"$f":"IF($D349=\"\", \"\", MAX(AH348 + $I349 + $J349 + $W349+$V349, 0))","v":106830.17639025583},115942.06898203462,112443.9621637893,1277348.0648723789,12519.253144785254,{"$f":"IF($D349=\"\",\"\",IF(D349=$N$25,$J349+$W349-$AO349-$H$20,$J349+$W349))","v":-3229.5728854269737},-1267.7367318017164,{"$f":"IF(D349 = \"\", \"\", SUM(Y349:AJ349))","v":1285370.0083999357},0]
[null,27,66,{"$f":"IF($C350=\"\", \"\", $D349+1)","v":323},"Nov",2.9129859499391172E-2,8.2678740062773759E-2,8.2678740062773759E-2,{"$f":"IF(D350=\"\", \"\", IF(D350>=$N$25,0, H350*AVERAGE(AI338:AI349)))","v":9585.9441837058239},0,-10,0,-100,-129.49559525836415,{"$f":"IF(D350=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B350+1))","v":1.3849999999999999E-2},null,323,66,2285370.0083999354,1000000,-1038.75,-1268.2455952583641,-3250.4716255989524,{"$f":"IF($D350=\"\",\"\",IFERROR(MIN(MAX(-(AI349+J350+I350+W350+V350)/(AO349-AI349),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,99330.451415456409,89746.545995217268,95884.865111188396,98089.318833310477,119071.48766305648,118704.5416715285,{"$f":"IF($D350=\"\", \"\", MAX(AH349*(1-$X350),0))","v":106830.17639025583},{"$f":"IF($D350=\"\", \"\", MAX(AI349 + $I350 + $J350 + $W350 +$V350, 0))","v":121009.29594488312},112443.9621637893,1285370.0083999357,9585.9441837058239,-3250.4716255989524,-1268.2455952583641,1290437.235362784,-2.3283064365386963E-10]
[null,27,66,324,"Dec",6.6034351409313505E-2,0.19387677106980727,0.13,{"$f":"IF(D351=\"\", \"\", IF(D351>=$N$25,0, H351*AVERAGE(AJ339:AJ350)))","v":14617.715081292607},0,-10,0,-100,-130.50549504440767,{"$f":"IF(D351=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B351+1))","v":1.3849999999999999E-2},null,324,66,2290437.235362784,1000000,-1038.75,-1269.2554950444078,-3284.094949493784,{"$f":"IF($D351=\"\",\"\",IFERROR(MIN(MAX(-(AJ350+J351+I351+W351+V351)/(AO350-AJ350),0),1),0))","v":0},122072.08217314088,107620.58380689054,99633.924194066916,99330.451415456409,89746.545995217268,95884.865111188396,98089.318833310477,119071.48766305648,118704.5416715285,106830.17639025583,{"$f":"IF($D351=\"\", \"\", MAX(AI350*(1-$X351),0))","v":121009.29594488312},{"$f":"IF($D351=\"\", \"\", MAX(AJ350 + $I351 + $J351 + $W351+$V351, 0))","v":122508.32680054373},1290437.235362784,14617.715081292607,-3284.094949493784,-1269.2554950444078,1300501.5999995386,2.3283064365386963E-10]
[null,{"$f":"IF(D352=\"\",\"\", B351+1)","v":28},67,325,"Jan",1.5497018084251333E-2,0.22062324927410781,0.13,{"$f":"IF(D352=\"\", \"\", IF(D352>=$N$25,0, H352*AVERAGE(Y340:Y351)))","v":15869.370682508317},0,-10,0,-100,-131.6370970682047,{"$f":"IF(D352=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B352+1))","v":1.511E-2},{"$f":"IF(D352=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O352, \"No\", \"Yes\"))","v":"No"},325,67,2300501.5999995386,1000000,-1133.25,-1364.8870970682046,-3320.7224332954011,{"$f":"IF($D352=\"\",\"\",IFERROR(MIN(MAX(-(Y351+J352+I352+W352+V352)/(AO351-Y351),0),1),0))","v":0},{"$f":"IF($D352=\"\", \"\", MAX($Y351 + $I352 + $J352 + $W352+ $V352, 0))","v":133255.84332528559},107620.58380689054,99633.924194066916,99330.451415456409,89746.545995217268,95884.865111188396,98089.318833310477,119071.48766305648,118704.5416715285,106830.17639025583,121009.29594488312,{"$f":"IF($D352=\"\", \"\", MAX(AJ351*(1-$X352),0))","v":122508.32680054373},1300501.5999995386,15869.370682508317,-3320.7224332954011,-1364.8870970682046,1311685.3611516831,-2.3283064365386963E-10]
[null,{"$f":"IF(D353=\"\",\"\",B352)","v":28},67,326,"Feb",2.1062936663315029E-2,0.13308885420628891,0.13,{"$f":"IF(D353=\"\", \"\", IF(D353>=$N$25,0, H353*AVERAGE(Z341:Z352)))","v":13990.67589489577},0,-10,0,-100,-132.5676037046579,{"$f":"IF(D353=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B353+1))","v":1.511E-2},null,326,67,2311685.3611516831,1000000,-1133.25,-1365.8176037046578,-3352.6840998553776,{"$f":"IF($D353=\"\",\"\",IFERROR(MIN(MAX(-(Z352+J353+I353+W353+V353)/(AO352-Z352),0),1),0))","v":0},{"$f":"IF($D353=\"\", \"\", MAX(Y352*(1-$X353),0))","v":133255.84332528559},{"$f":"IF($D353=\"\", \"\", MAX(Z352 + $I353 + $J353 + $W353 +$V353, 0))","v":116892.75799822627},99633.924194066916,99330.451415456409,89746.545995217268,95884.865111188396,98089.318833310477,119071.48766305648,118704.5416715285,106830.17639025583,121009.29594488312,122508.32680054373,1311685.3611516831,13990.67589489577,-3352.6840998553776,-1365.8176037046578,1320957.5353430191,2.3283064365386963E-10]
[null,28,67,327,"Mar",5.1974531188210604E-2,0.12270141867344408,0.12270141867344408,{"$f":"IF(D354=\"\", \"\", IF(D354>=$N$25,0, H354*AVERAGE(AA342:AA353)))","v":12225.223846614395},0,-10,0,-100,-133.31827591896334,{"$f":"IF(D354=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B354+1))","v":1.511E-2},null,327,67,2320957.5353430193,1000000,-1133.25,-1366.5682759189633,-3380.2441393749095,{"$f":"IF($D354=\"\",\"\",IFERROR(MIN(MAX(-(AA353+J354+I354+W354+V354)/(AO353-AA353),0),1),0))","v":0},133255.84332528559,{"$f":"IF($D354=\"\", \"\", MAX(Z353*(1-$X354),0))","v":116892.75799822627},{"$f":"IF($D354=\"\", \"\", MAX(AA353 + $I354 + $J354 + $W354+$V354, 0))","v":107112.33562538744},99330.451415456409,89746.545995217268,95884.865111188396,98089.318833310477,119071.48766305648,118704.5416715285,106830.17639025583,121009.29594488312,122508.32680054373,1320957.5353430191,12225.223846614395,-3380.2441393749095,-1366.5682759189633,1328435.9467743395,0]
[null,28,67,328,"Apr",2.7975140947070685E-2,0.16298991324579393,0.13,{"$f":"IF(D355=\"\", \"\", IF(D355>=$N$25,0, H355*AVERAGE(AB343:AB354)))","v":12912.958684009331},0,-10,0,-100,-134.13489054583488,{"$f":"IF(D355=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B355+1))","v":1.511E-2},null,328,67,2328435.9467743393,1000000,-1133.25,-1367.3848905458349,-3409.6221897399569,{"$f":"IF($D355=\"\",\"\",IFERROR(MIN(MAX(-(AB354+J355+I355+W355+V355)/(AO354-AB354),0),1),0))","v":0},133255.84332528559,116892.75799822627,{"$f":"IF($D355=\"\", \"\", MAX(AA354*(1-$X355),0))","v":107112.33562538744},{"$f":"IF($D355=\"\", \"\", MAX(AB354 + $I355 + $J355 + $W355+$V355, 0))","v":107466.40301917995},89746.545995217268,95884.865111188396,98089.318833310477,119071.48766305648,118704.5416715285,106830.17639025583,121009.29594488312,122508.32680054373,1328435.9467743395,12912.958684009331,-3409.6221897399569,-1367.3848905458349,1336571.898378063,0]
[null,28,67,329,"May",6.0325153156243719E-2,0.2136254270571516,0.13,{"$f":"IF(D356=\"\", \"\", IF(D356>=$N$25,0, H356*AVERAGE(AC344:AC355)))","v":11667.050979378246},0,-10,0,-100,-134.82389493574414,{"$f":"IF(D356=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B356+1))","v":1.511E-2},null,329,67,2336571.898378063,1000000,-1133.25,-1368.0738949357442,-3435.8950904655749,{"$f":"IF($D356=\"\",\"\",IFERROR(MIN(MAX(-(AC355+J356+I356+W356+V356)/(AO355-AC355),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,{"$f":"IF($D356=\"\", \"\", MAX(AB355*(1-$X356),0))","v":107466.40301917995},{"$f":"IF($D356=\"\", \"\", MAX(AC355 + $I356 + $J356 +$W356+$V356, 0))","v":96609.627989194181},95884.865111188396,98089.318833310477,119071.48766305648,118704.5416715285,106830.17639025583,121009.29594488312,122508.32680054373,1336571.898378063,11667.050979378246,-3435.8950904655749,-1368.0738949357442,1343434.9803720398,0]
[null,28,67,330,"Jun",3.052405204645962E-2,0.31558950324981216,0.13,{"$f":"IF(D357=\"\", \"\", IF(D357>=$N$25,0, H357*AVERAGE(AD345:AD356)))","v":12465.032464454493},0,-10,0,-100,-135.59000128364943,{"$f":"IF(D357=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B357+1))","v":1.511E-2},null,330,67,2343434.9803720396,1000000,-1133.25,-1368.8400012836494,-3464.2740993227894,{"$f":"IF($D357=\"\",\"\",IFERROR(MIN(MAX(-(AD356+J357+I357+W357+V357)/(AO356-AD356),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,107466.40301917995,{"$f":"IF($D357=\"\", \"\", MAX(AC356*(1-$X357),0))","v":96609.627989194181},{"$f":"IF($D357=\"\", \"\", MAX(AD356+ $I357 + $J357 + $W357 +$V357, 0))","v":103516.78347503644},98089.318833310477,119071.48766305648,118704.5416715285,106830.17639025583,121009.29594488312,122508.32680054373,1343434.9803720398,12465.032464454493,-3464.2740993227894,-1368.8400012836494,1351066.8987358881,2.3283064365386963E-10]
[null,28,67,331,"Jul",1.424402178519945E-2,0.50136940817170195,0.13,{"$f":"IF(D358=\"\", \"\", IF(D358>=$N$25,0, H358*AVERAGE(AE346:AE357)))","v":12751.611448330365},0,-10,0,-100,-136.38185101842186,{"$f":"IF(D358=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B358+1))","v":1.511E-2},null,331,67,2351066.8987358883,1000000,-1133.25,-1369.6318510184219,-3493.4586623928203,{"$f":"IF($D358=\"\",\"\",IFERROR(MIN(MAX(-(AE357+J358+I358+W358+V358)/(AO357-AE357),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,107466.40301917995,96609.627989194181,{"$f":"IF($D358=\"\", \"\", MAX(AD357*(1-$X358),0))","v":103516.78347503644},{"$f":"IF($D358=\"\", \"\", MAX(AE357 + $I358 + $J358 + $W358+$V358, 0))","v":105977.83976822961},119071.48766305648,118704.5416715285,106830.17639025583,121009.29594488312,122508.32680054373,1351066.8987358881,12751.611448330365,-3493.4586623928203,-1369.6318510184219,1358955.4196708072,0]
[null,28,67,332,"Aug",1.2391012674042287E-2,0.3829390793961327,0.13,{"$f":"IF(D359=\"\", \"\", IF(D359>=$N$25,0, H359*AVERAGE(AF347:AF358)))","v":15479.293396197343},0,-10,0,-100,-137.44347130670045,{"$f":"IF(D359=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B359+1))","v":1.511E-2},null,332,67,2358955.4196708072,1000000,-1133.25,-1370.6934713067005,-3529.7275568012792,{"$f":"IF($D359=\"\",\"\",IFERROR(MIN(MAX(-(AF358+J359+I359+W359+V359)/(AO358-AF358),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,107466.40301917995,96609.627989194181,103516.78347503644,{"$f":"IF($D359=\"\", \"\", MAX(AE358*(1-$X359),0))","v":105977.83976822961},{"$f":"IF($D359=\"\", \"\", MAX(AF358 + $I359 + $J359 + $W359 +$V359, 0))","v":129650.36003114583},118704.5416715285,106830.17639025583,121009.29594488312,122508.32680054373,1358955.4196708072,15479.293396197343,-3529.7275568012792,-1370.6934713067005,1369534.2920388966,0]
[null,28,67,333,"Sep",-1.5213224020928954E-2,0.31239100635823314,{"$f":"IF($D360 = \"\", \"\", IF(D360>=$N$25, 0,IF(G360<$G$20, IF(G360>$F$20, G360, $F$20), $G$20)))","v":0.13},{"$f":"IF(D360=\"\", \"\", IF(D360>=$N$25,0, H360*AVERAGE(AG348:AG359)))","v":15431.590417298705},0,-10,0,{"$f":"IF(D360=\"\",\"\",IF(D360>=$N$25, 0,-$K$20))","v":-100},-138.49658824561953,{"$f":"IF(D360=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B360+1))","v":1.511E-2},null,333,67,2369534.2920388966,1000000,-1133.25,-1371.7465882456195,-3565.964267700901,{"$f":"IF($D360=\"\",\"\",IFERROR(MIN(MAX(-(AG359+J360+I360+W360+V360)/(AO359-AG359),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,107466.40301917995,96609.627989194181,103516.78347503644,105977.83976822961,{"$f":"IF($D360=\"\", \"\", MAX(AF359*(1-$X360),0))","v":129650.36003114583},{"$f":"IF($D360=\"\", \"\", MAX(AG359 + $I360 + $J360 + $W360+$V360, 0))","v":129198.42123288069},106830.17639025583,121009.29594488312,122508.32680054373,{"$f":"IF(D360 = \"\", \"\",Y359 + Z359+AA359 + AB359+ AC359+AD359+AE359+AF359+AG359+AH359 + AI359+AJ359)","v":1369534.2920388966},15431.590417298705,-3565.964267700901,-1371.7465882456195,1380028.1716002487,0]
[null,28,{"$f":"IF(C360=\"\",\"\",IF(C349+1<=120, C349 + 1, \"\"))","v":67},334,{"$f":"IF($D361 = \"\", \"\",E349)","v":"Oct"},-7.2268893516647684E-2,{"$f":"IF($D361 = \"\", \"\",IF(D361>=$N$25, 0,((1+F349)*(1+F350)*(1+F351)*(1+F352)*(1+F353)*(1+F354)*(1+F355)*(1+F356)*(1+F357)*(1+F358)*(1+F359)*(1+F360))-1))","v":0.29192633499057319},0.13,{"$f":"IF(D361=\"\", \"\", IF(D361>=$N$25,0, H361*AVERAGE(AH349:AH360)))","v":13887.922930733257},{"$f":"IF(D361=\"\",\"\",IF(D361>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C361<$N$5,$M$5,0))))","v":0},-10,0,-100,-139.3916094530982,{"$f":"IF(D361=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B361+1))","v":1.511E-2},null,334,67,2380028.1716002487,1000000,-1133.25,-1372.6416094530982,-3598.3034959212632,{"$f":"IF($D361=\"\",\"\",IFERROR(MIN(MAX(-(AH360+J361+I361+W361+V361)/(AO360-AH360),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,107466.40301917995,96609.627989194181,103516.78347503644,105977.83976822961,129650.36003114583,{"$f":"IF($D361=\"\", \"\", MAX(AG360*(1-$X361),0))","v":129198.42123288069},{"$f":"IF($D361=\"\", \"\", MAX(AH360 + $I361 + $J361 + $W361+$V361, 0))","v":115747.15421561472},121009.29594488312,122508.32680054373,1380028.1716002487,13887.922930733257,-3598.3034959212632,-1372.6416094530982,1388945.1494256076,0]
[null,28,67,335,"Nov",7.5823506666481853E-3,0.26099290163416389,0.13,{"$f":"IF(D362=\"\", \"\", IF(D362>=$N$25,0, H362*AVERAGE(AI350:AI361)))","v":15731.208472834804},0,-10,0,-100,-140.46763578984425,{"$f":"IF(D362=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B362+1))","v":1.511E-2},null,335,67,2388945.1494256076,1000000,-1133.25,-1373.7176357898443,-3635.4990680379606,{"$f":"IF($D362=\"\",\"\",IFERROR(MIN(MAX(-(AI361+J362+I362+W362+V362)/(AO361-AI361),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,107466.40301917995,96609.627989194181,103516.78347503644,105977.83976822961,129650.36003114583,129198.42123288069,{"$f":"IF($D362=\"\", \"\", MAX(AH361*(1-$X362),0))","v":115747.15421561472},{"$f":"IF($D362=\"\", \"\", MAX(AI361 + $I362 + $J362 + $W362 +$V362, 0))","v":131731.28771389011},122508.32680054373,1388945.1494256076,15731.208472834804,-3635.4990680379606,-1373.7176357898443,1399667.1411946148,2.3283064365386963E-10]
[null,28,67,336,"Dec",4.2649185025736572E-2,0.23459073728611357,0.13,{"$f":"IF(D363=\"\", \"\", IF(D363>=$N$25,0, H363*AVERAGE(AJ351:AJ362)))","v":15926.082484070686},0,-10,0,-100,-141.55932236786856,{"$f":"IF(D363=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B363+1))","v":1.511E-2},null,336,67,2399667.1411946146,1000000,-1133.25,-1374.8093223678686,-3673.294582743682,{"$f":"IF($D363=\"\",\"\",IFERROR(MIN(MAX(-(AJ362+J363+I363+W363+V363)/(AO362-AJ362),0),1),0))","v":0},133255.84332528559,116892.75799822627,107112.33562538744,107466.40301917995,96609.627989194181,103516.78347503644,105977.83976822961,129650.36003114583,129198.42123288069,115747.15421561472,{"$f":"IF($D363=\"\", \"\", MAX(AI362*(1-$X363),0))","v":131731.28771389011},{"$f":"IF($D363=\"\", \"\", MAX(AJ362 + $I363 + $J363 + $W363+$V363, 0))","v":133386.30537950285},1399667.1411946148,15926.082484070686,-3673.294582743682,-1374.8093223678686,1410545.1197735739,0]
[null,{"$f":"IF(D364=\"\",\"\", B363+1)","v":29},68,337,"Jan",-6.5710032380093472E-4,0.20750801732601998,0.13,{"$f":"IF(D364=\"\", \"\", IF(D364>=$N$25,0, H364*AVERAGE(Y352:Y363)))","v":17323.259632287132},0,-10,0,-100,-142.78683794058611,{"$f":"IF(D364=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B364+1))","v":1.6480000000000002E-2},{"$f":"IF(D364=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O364, \"No\", \"Yes\"))","v":"No"},337,68,2410545.1197735742,1000000,-1236.0000000000002,-1478.7868379405863,-3714.5562306456259,{"$f":"IF($D364=\"\",\"\",IFERROR(MIN(MAX(-(Y363+J364+I364+W364+V364)/(AO363-Y363),0),1),0))","v":0},{"$f":"IF($D364=\"\", \"\", MAX($Y363 + $I364 + $J364 + $W364+ $V364, 0))","v":145385.7598889865},116892.75799822627,107112.33562538744,107466.40301917995,96609.627989194181,103516.78347503644,105977.83976822961,129650.36003114583,129198.42123288069,115747.15421561472,131731.28771389011,{"$f":"IF($D364=\"\", \"\", MAX(AJ363*(1-$X364),0))","v":133386.30537950285},1410545.1197735739,17323.259632287132,-3714.5562306456259,-1478.7868379405863,1422675.0363372748,0]
[null,{"$f":"IF(D365=\"\",\"\",B364)","v":29},68,338,"Feb",3.8712422697390524E-2,0.18829946511642714,0.13,{"$f":"IF(D365=\"\", \"\", IF(D365>=$N$25,0, H365*AVERAGE(Z353:Z364)))","v":15196.05853976941},0,-10,0,-100,-143.78710948770444,{"$f":"IF(D365=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B365+1))","v":1.6480000000000002E-2},null,338,68,2422675.0363372751,1000000,-1236.0000000000002,-1479.7871094877046,-3750.3689497847431,{"$f":"IF($D365=\"\",\"\",IFERROR(MIN(MAX(-(Z364+J365+I365+W365+V365)/(AO364-Z364),0),1),0))","v":0},{"$f":"IF($D365=\"\", \"\", MAX(Y364*(1-$X365),0))","v":145385.7598889865},{"$f":"IF($D365=\"\", \"\", MAX(Z364 + $I365 + $J365 + $W365 +$V365, 0))","v":126858.66047872324},107112.33562538744,107466.40301917995,96609.627989194181,103516.78347503644,105977.83976822961,129650.36003114583,129198.42123288069,115747.15421561472,131731.28771389011,133386.30537950285,1422675.0363372748,15196.05853976941,-3750.3689497847431,-1479.7871094877046,1432640.9388177719,0]
[null,29,68,339,"Mar",1.6684915336795801E-2,0.20883970221719617,0.13,{"$f":"IF(D366=\"\", \"\", IF(D366>=$N$25,0, H366*AVERAGE(AA354:AA365)))","v":13924.603631300373},0,-10,0,-100,-144.65655424490723,{"$f":"IF(D366=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B366+1))","v":1.6480000000000002E-2},null,339,68,2432640.9388177721,1000000,-1236.0000000000002,-1480.6565542449075,-3782.9447274733702,{"$f":"IF($D366=\"\",\"\",IFERROR(MIN(MAX(-(AA365+J366+I366+W366+V366)/(AO365-AA365),0),1),0))","v":0},145385.7598889865,{"$f":"IF($D366=\"\", \"\", MAX(Z365*(1-$X366),0))","v":126858.66047872324},{"$f":"IF($D366=\"\", \"\", MAX(AA365 + $I366 + $J366 + $W366+$V366, 0))","v":115773.33797496953},107466.40301917995,96609.627989194181,103516.78347503644,105977.83976822961,129650.36003114583,129198.42123288069,115747.15421561472,131731.28771389011,133386.30537950285,1432640.9388177719,13924.603631300373,-3782.9447274733702,-1480.6565542449075,1441301.9411673539,0]
[null,29,68,340,"Apr",-2.9641790945104413E-2,0.16828787567344938,0.13,{"$f":"IF(D367=\"\", \"\", IF(D367>=$N$25,0, H367*AVERAGE(AB355:AB366)))","v":13970.632392493399},0,-10,0,-100,-145.52725735598472,{"$f":"IF(D367=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B367+1))","v":1.6480000000000002E-2},null,340,68,2441301.9411673537,1000000,-1236.0000000000002,-1481.5272573559851,-3815.7245309776667,{"$f":"IF($D367=\"\",\"\",IFERROR(MIN(MAX(-(AB366+J367+I367+W367+V367)/(AO366-AB366),0),1),0))","v":0},145385.7598889865,126858.66047872324,{"$f":"IF($D367=\"\", \"\", MAX(AA366*(1-$X367),0))","v":115773.33797496953},{"$f":"IF($D367=\"\", \"\", MAX(AB366 + $I367 + $J367 + $W367+$V367, 0))","v":116139.7836233397},96609.627989194181,103516.78347503644,105977.83976822961,129650.36003114583,129198.42123288069,115747.15421561472,131731.28771389011,133386.30537950285,1441301.9411673539,13970.632392493399,-3815.7245309776667,-1481.5272573559851,1449975.3217715137,2.3283064365386963E-10]
[null,29,68,341,"May",9.1017632792681755E-2,0.10280656169817592,0.10280656169817592,{"$f":"IF(D368=\"\", \"\", IF(D368>=$N$25,0, H368*AVERAGE(AC356:AC367)))","v":9932.1036805089134},0,-10,0,-100,-145.99074254520227,{"$f":"IF(D368=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B368+1))","v":1.6480000000000002E-2},null,341,68,2449975.3217715137,1000000,-1236.0000000000002,-1481.9907425452025,{"$f":"IF(D368=\"\",\"\",IF(D368=$N$25,-(AK368+AL368+J368+V368),IF(OR(C368<$N$5,C368>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D368+120))*(AK368+AL368+V368-$O$20)))))","v":-3837.9616702880985},{"$f":"IF($D368=\"\",\"\",IFERROR(MIN(MAX(-(AC367+J368+I368+W368+V368)/(AO367-AC367),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,{"$f":"IF($D368=\"\", \"\", MAX(AB367*(1-$X368),0))","v":116139.7836233397},{"$f":"IF($D368=\"\", \"\", MAX(AC367 + $I368 + $J368 +$W368+$V368, 0))","v":101221.77925686979},103516.78347503644,105977.83976822961,129650.36003114583,129198.42123288069,115747.15421561472,131731.28771389011,133386.30537950285,1449975.3217715137,9932.1036805089134,-3837.9616702880985,-1481.9907425452025,1454587.4730391894,0]
[null,29,68,342,"Jun",-1.2030468684399078E-3,0.13472872051624929,0.13,{"$f":"IF(D369=\"\", \"\", IF(D369>=$N$25,0, H369*AVERAGE(AD357:AD368)))","v":13457.18185175474},0,-10,0,-100,-146.80446548909441,{"$f":"IF(D369=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B369+1))","v":1.6480000000000002E-2},null,342,68,2454587.4730391894,1000000,-1236.0000000000002,-1482.8044654890946,-3869.5563335763982,{"$f":"IF($D369=\"\",\"\",IFERROR(MIN(MAX(-(AD368+J369+I369+W369+V369)/(AO368-AD368),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,116139.7836233397,{"$f":"IF($D369=\"\", \"\", MAX(AC368*(1-$X369),0))","v":101221.77925686979},{"$f":"IF($D369=\"\", \"\", MAX(AD368+ $I369 + $J369 + $W369 +$V369, 0))","v":111621.60452772568},105977.83976822961,129650.36003114583,129198.42123288069,115747.15421561472,131731.28771389011,133386.30537950285,1454587.4730391894,13457.18185175474,-3869.5563335763982,-1482.8044654890946,1462692.2940918787,0]
[null,29,68,343,"Jul",-7.1127552357318852E-2,9.9793436583863304E-2,9.9793436583863304E-2,{"$f":"IF(D370=\"\", \"\", IF(D370>=$N$25,0, H370*AVERAGE(AE358:AE369)))","v":10575.892832205645},0,-10,0,-100,-147.32681869240844,{"$f":"IF(D370=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B370+1))","v":1.6480000000000002E-2},null,343,68,2462692.2940918785,1000000,-1236.0000000000002,-1483.3268186924088,-3893.610741019555,{"$f":"IF($D370=\"\",\"\",IFERROR(MIN(MAX(-(AE369+J370+I370+W370+V370)/(AO369-AE369),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,116139.7836233397,101221.77925686979,{"$f":"IF($D370=\"\", \"\", MAX(AD369*(1-$X370),0))","v":111621.60452772568},{"$f":"IF($D370=\"\", \"\", MAX(AE369 + $I370 + $J370 + $W370+$V370, 0))","v":111176.79504072329},129650.36003114583,129198.42123288069,115747.15421561472,131731.28771389011,133386.30537950285,1462692.2940918787,10575.892832205645,-3893.610741019555,-1483.3268186924088,1467891.2493643723,0]
[null,29,68,344,"Aug",-1.3336292415509887E-3,7.2209442683413005E-3,7.2209442683413005E-3,{"$f":"IF(D371=\"\", \"\", IF(D371>=$N$25,0, H371*AVERAGE(AF359:AF370)))","v":936.19802415528864},0,-10,0,-100,-146.88274473885278,{"$f":"IF(D371=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B371+1))","v":1.6480000000000002E-2},null,344,68,2467891.2493643723,1000000,-1236.0000000000002,-1482.882744738853,-3892.1606489225164,{"$f":"IF($D371=\"\",\"\",IFERROR(MIN(MAX(-(AF370+J371+I371+W371+V371)/(AO370-AF370),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,116139.7836233397,101221.77925686979,111621.60452772568,{"$f":"IF($D371=\"\", \"\", MAX(AE370*(1-$X371),0))","v":111176.79504072329},{"$f":"IF($D371=\"\", \"\", MAX(AF370 + $I371 + $J371 + $W371 +$V371, 0))","v":125211.51466163975},129198.42123288069,115747.15421561472,131731.28771389011,133386.30537950285,1467891.2493643723,936.19802415528864,-3892.1606489225164,-1482.882744738853,1463452.4039948662,-2.3283064365386963E-10]
[null,29,68,345,"Sep",7.7997133130627991E-2,-6.4336087817257193E-3,0,{"$f":"IF(D372=\"\", \"\", IF(D372>=$N$25,0, H372*AVERAGE(AG360:AG371)))","v":0},0,-10,0,-100,-146.34524039948661,{"$f":"IF(D372=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B372+1))","v":1.6480000000000002E-2},null,345,68,2463452.4039948662,1000000,-1236.0000000000002,-1482.3452403994868,-3888.2182413682626,{"$f":"IF($D372=\"\",\"\",IFERROR(MIN(MAX(-(AG371+J372+I372+W372+V372)/(AO371-AG371),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,116139.7836233397,101221.77925686979,111621.60452772568,111176.79504072329,{"$f":"IF($D372=\"\", \"\", MAX(AF371*(1-$X372),0))","v":125211.51466163975},{"$f":"IF($D372=\"\", \"\", MAX(AG371 + $I372 + $J372 + $W372+$V372, 0))","v":123827.85775111294},115747.15421561472,131731.28771389011,133386.30537950285,1463452.4039948662,0,-3888.2182413682626,-1482.3452403994868,1458081.8405130983,-2.3283064365386963E-10]
[null,{"$f":"IF(D373=\"\",\"\",B372)","v":29},68,346,"Oct",-1.7969064082848683E-2,8.7607741526990468E-2,8.7607741526990468E-2,{"$f":"IF(D373=\"\", \"\", IF(D373>=$N$25,0, H373*AVERAGE(AH361:AH372)))","v":10140.346769006283},0,-10,0,-100,-146.82221872821046,{"$f":"IF(D373=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B373+1))","v":1.6480000000000002E-2},null,346,68,2458081.8405130981,1000000,-1236.0000000000002,-1482.8222187282106,-3911.3049735023365,{"$f":"IF($D373=\"\",\"\",IFERROR(MIN(MAX(-(AH372+J373+I373+W373+V373)/(AO372-AH372),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,116139.7836233397,101221.77925686979,111621.60452772568,111176.79504072329,125211.51466163975,{"$f":"IF($D373=\"\", \"\", MAX(AG372*(1-$X373),0))","v":123827.85775111294},{"$f":"IF($D373=\"\", \"\", MAX(AH372 + $I373 + $J373 + $W373+$V373, 0))","v":120493.37379239046},131731.28771389011,133386.30537950285,1458081.8405130983,10140.346769006283,-3911.3049735023365,-1482.8222187282106,1462828.0600898738,0]
[null,29,68,347,"Nov",6.3115345097123798E-2,0.15126510349651157,0.13,{"$f":"IF(D374=\"\", \"\", IF(D374>=$N$25,0, H374*AVERAGE(AI362:AI373)))","v":17125.067402805718},0,-10,0,-100,-147.99531274926795,{"$f":"IF(D374=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B374+1))","v":1.6480000000000002E-2},null,347,68,2462828.0600898741,1000000,-1236.0000000000002,-1483.9953127492681,-3953.1260218714715,{"$f":"IF($D374=\"\",\"\",IFERROR(MIN(MAX(-(AI373+J374+I374+W374+V374)/(AO373-AI373),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,116139.7836233397,101221.77925686979,111621.60452772568,111176.79504072329,125211.51466163975,123827.85775111294,{"$f":"IF($D374=\"\", \"\", MAX(AH373*(1-$X374),0))","v":120493.37379239046},{"$f":"IF($D374=\"\", \"\", MAX(AI373 + $I374 + $J374 + $W374 +$V374, 0))","v":143419.23378207511},133386.30537950285,1462828.0600898738,17125.067402805718,-3953.1260218714715,-1483.9953127492681,1474516.0061580588,0]
[null,29,68,348,"Dec",-2.8284465458095097E-3,0.21471718613588298,0.13,{"$f":"IF(D375=\"\", \"\", IF(D375>=$N$25,0, H375*AVERAGE(AJ363:AJ374)))","v":17340.219699335375},0,-10,0,-100,-149.18562258573942,{"$f":"IF(D375=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B375+1))","v":1.6480000000000002E-2},null,348,68,2474516.0061580585,1000000,-1236.0000000000002,-1485.1856225857396,-3995.6328156429181,{"$f":"IF($D375=\"\",\"\",IFERROR(MIN(MAX(-(AJ374+J375+I375+W375+V375)/(AO374-AJ374),0),1),0))","v":0},145385.7598889865,126858.66047872324,115773.33797496953,116139.7836233397,101221.77925686979,111621.60452772568,111176.79504072329,125211.51466163975,123827.85775111294,120493.37379239046,{"$f":"IF($D375=\"\", \"\", MAX(AI374*(1-$X375),0))","v":143419.23378207511},{"$f":"IF($D375=\"\", \"\", MAX(AJ374 + $I375 + $J375 + $W375+$V375, 0))","v":145245.70664060957},1474516.0061580588,17340.219699335375,-3995.6328156429181,-1485.1856225857396,1486375.4074191654,0]
[null,{"$f":"IF(D376=\"\",\"\", B375+1)","v":30},69,349,"Jan",8.5023193854628754E-2,0.16173439820673963,0.13,{"$f":"IF(D376=\"\", \"\", IF(D376>=$N$25,0, H376*AVERAGE(Y364:Y375)))","v":18900.14878556825},0,-10,0,-100,-150.52755562047338,{"$f":"IF(D376=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B376+1))","v":1.789E-2},{"$f":"IF(D376=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O376, \"No\", \"Yes\"))","v":"No"},349,69,2486375.4074191656,1000000,-1341.75,-1592.2775556204733,-4042.1593512072936,{"$f":"IF($D376=\"\",\"\",IFERROR(MIN(MAX(-(Y375+J376+I376+W376+V376)/(AO375-Y375),0),1),0))","v":0},{"$f":"IF($D376=\"\", \"\", MAX($Y375 + $I376 + $J376 + $W376+ $V376, 0))","v":158651.47176772699},126858.66047872324,115773.33797496953,116139.7836233397,101221.77925686979,111621.60452772568,111176.79504072329,125211.51466163975,123827.85775111294,120493.37379239046,143419.23378207511,{"$f":"IF($D376=\"\", \"\", MAX(AJ375*(1-$X376),0))","v":145245.70664060957},1486375.4074191654,18900.14878556825,-4042.1593512072936,-1592.2775556204733,1499641.1192979061,2.3283064365386963E-10]
[null,{"$f":"IF(D377=\"\",\"\",B376)","v":30},69,350,"Feb",1.6195415022481723E-3,0.26133759249351196,0.13,{"$f":"IF(D377=\"\", \"\", IF(D377>=$N$25,0, H377*AVERAGE(Z365:Z376)))","v":16491.625862234021},0,-10,0,-100,-151.61327451601403,{"$f":"IF(D377=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B377+1))","v":1.789E-2},null,350,69,2499641.1192979058,1000000,-1341.75,-1593.3632745160139,-4082.3163932227067,{"$f":"IF($D377=\"\",\"\",IFERROR(MIN(MAX(-(Z376+J377+I377+W377+V377)/(AO376-Z376),0),1),0))","v":0},{"$f":"IF($D377=\"\", \"\", MAX(Y376*(1-$X377),0))","v":158651.47176772699},{"$f":"IF($D377=\"\", \"\", MAX(Z376 + $I377 + $J377 + $W377 +$V377, 0))","v":137674.60667321851},115773.33797496953,116139.7836233397,101221.77925686979,111621.60452772568,111176.79504072329,125211.51466163975,123827.85775111294,120493.37379239046,143419.23378207511,145245.70664060957,1499641.1192979061,16491.625862234021,-4082.3163932227067,-1593.3632745160139,1510457.0654924011,-2.3283064365386963E-10]
[null,30,69,351,"Mar",-5.08985361300111E-2,0.2162946677696207,0.13,{"$f":"IF(D378=\"\", \"\", IF(D378>=$N$25,0, H378*AVERAGE(AA366:AA377)))","v":15050.53393674604},0,-10,0,-100,-152.55075994291471,{"$f":"IF(D378=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B378+1))","v":1.789E-2},null,351,69,2510457.0654924009,1000000,-1341.75,-1594.3007599429147,-4118.6845909978492,{"$f":"IF($D378=\"\",\"\",IFERROR(MIN(MAX(-(AA377+J378+I378+W378+V378)/(AO377-AA377),0),1),0))","v":0},158651.47176772699,{"$f":"IF($D378=\"\", \"\", MAX(Z377*(1-$X378),0))","v":137674.60667321851},{"$f":"IF($D378=\"\", \"\", MAX(AA377 + $I378 + $J378 + $W378+$V378, 0))","v":125110.88656077482},116139.7836233397,101221.77925686979,111621.60452772568,111176.79504072329,125211.51466163975,123827.85775111294,120493.37379239046,143419.23378207511,145245.70664060957,1510457.0654924011,15050.53393674604,-4118.6845909978492,-1594.3007599429147,1519794.6140782067,4.6566128730773926E-10]
[null,30,69,352,"Apr",-6.4215219405624802E-2,0.13544229117926565,0.13,{"$f":"IF(D379=\"\", \"\", IF(D379>=$N$25,0, H379*AVERAGE(AB367:AB378)))","v":15098.171871034159},0,-10,0,-100,-153.48927859492409,{"$f":"IF(D379=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B379+1))","v":1.789E-2},null,352,69,2519794.6140782069,1000000,-1341.75,-1595.2392785949241,-4155.2779042564935,{"$f":"IF($D379=\"\",\"\",IFERROR(MIN(MAX(-(AB378+J379+I379+W379+V379)/(AO378-AB378),0),1),0))","v":0},158651.47176772699,137674.60667321851,{"$f":"IF($D379=\"\", \"\", MAX(AA378*(1-$X379),0))","v":125110.88656077482},{"$f":"IF($D379=\"\", \"\", MAX(AB378 + $I379 + $J379 + $W379+$V379, 0))","v":125487.43831152245},101221.77925686979,111621.60452772568,111176.79504072329,125211.51466163975,123827.85775111294,120493.37379239046,143419.23378207511,145245.70664060957,1519794.6140782067,15098.171871034159,-4155.2779042564935,-1595.2392785949241,1529142.2687663895,0]
[null,30,69,353,"May",2.0583600992814404E-2,9.4986990797595094E-2,9.4986990797595094E-2,{"$f":"IF(D380=\"\", \"\", IF(D380>=$N$25,0, H380*AVERAGE(AC368:AC379)))","v":9614.7522147884938},0,-10,0,-100,-153.87570209811781,{"$f":"IF(D380=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B380+1))","v":1.789E-2},null,353,69,2529142.2687663892,1000000,-1341.75,-1595.6257020981179,-4177.0690089105428,{"$f":"IF($D380=\"\",\"\",IFERROR(MIN(MAX(-(AC379+J380+I380+W380+V380)/(AO379-AC379),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,{"$f":"IF($D380=\"\", \"\", MAX(AB379*(1-$X380),0))","v":125487.43831152245},{"$f":"IF($D380=\"\", \"\", MAX(AC379 + $I380 + $J380 +$W380+$V380, 0))","v":105063.83676064962},111621.60452772568,111176.79504072329,125211.51466163975,123827.85775111294,120493.37379239046,143419.23378207511,145245.70664060957,1529142.2687663895,9614.7522147884938,-4177.0690089105428,-1595.6257020981179,1532984.3262701689,-4.6566128730773926E-10]
[null,30,69,354,"Jun",-2.7189926005275554E-2,2.4296704763570487E-2,2.4296704763570487E-2,{"$f":"IF(D381=\"\", \"\", IF(D381>=$N$25,0, H381*AVERAGE(AD369:AD380)))","v":2712.0371704461736},0,-10,0,-100,-153.56963634406151,{"$f":"IF(D381=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B381+1))","v":1.789E-2},null,354,69,2532984.3262701686,1000000,-1341.75,-1595.3196363440616,-4180.1118359789407,{"$f":"IF($D381=\"\",\"\",IFERROR(MIN(MAX(-(AD380+J381+I381+W381+V381)/(AO380-AD380),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,125487.43831152245,{"$f":"IF($D381=\"\", \"\", MAX(AC380*(1-$X381),0))","v":105063.83676064962},{"$f":"IF($D381=\"\", \"\", MAX(AD380+ $I381 + $J381 + $W381 +$V381, 0))","v":108558.21022584884},111176.79504072329,125211.51466163975,123827.85775111294,120493.37379239046,143419.23378207511,145245.70664060957,1532984.3262701689,2712.0371704461736,-4180.1118359789407,-1595.3196363440616,1529920.931968292,-2.3283064365386963E-10]
[null,30,69,355,"Jul",9.2962266763852219E-2,-2.3536315069724312E-3,0,{"$f":"IF(D382=\"\", \"\", IF(D382>=$N$25,0, H382*AVERAGE(AE370:AE381)))","v":0},0,-10,0,-100,-152.99209319682922,{"$f":"IF(D382=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B382+1))","v":1.789E-2},null,355,69,2529920.9319682922,1000000,-1341.75,-1594.7420931968293,-4175.7546171450686,{"$f":"IF($D382=\"\",\"\",IFERROR(MIN(MAX(-(AE381+J382+I382+W382+V382)/(AO381-AE381),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,125487.43831152245,105063.83676064962,{"$f":"IF($D382=\"\", \"\", MAX(AD381*(1-$X382),0))","v":108558.21022584884},{"$f":"IF($D382=\"\", \"\", MAX(AE381 + $I382 + $J382 + $W382+$V382, 0))","v":105406.2983303814},125211.51466163975,123827.85775111294,120493.37379239046,143419.23378207511,145245.70664060957,1529920.931968292,0,-4175.7546171450686,-1594.7420931968293,1524150.4352579501,0]
[null,30,69,356,"Aug",7.549902944203251E-3,0.17388543400559153,0.13,{"$f":"IF(D383=\"\", \"\", IF(D383>=$N$25,0, H383*AVERAGE(AF371:AF382)))","v":16277.496906013163},0,-10,0,-100,-154.04279321639635,{"$f":"IF(D383=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B383+1))","v":1.789E-2},null,356,69,2524150.4352579499,1000000,-1341.75,-1595.7927932163964,-4215.9784640294438,{"$f":"IF($D383=\"\",\"\",IFERROR(MIN(MAX(-(AF382+J383+I383+W383+V383)/(AO382-AF382),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,125487.43831152245,105063.83676064962,108558.21022584884,{"$f":"IF($D383=\"\", \"\", MAX(AE382*(1-$X383),0))","v":105406.2983303814},{"$f":"IF($D383=\"\", \"\", MAX(AF382 + $I383 + $J383 + $W383 +$V383, 0))","v":135677.2403104071},123827.85775111294,120493.37379239046,143419.23378207511,145245.70664060957,1524150.4352579501,16277.496906013163,-4215.9784640294438,-1595.7927932163964,1534616.1609067179,4.6566128730773926E-10]
[null,30,69,357,"Sep",4.1359180340503003E-2,0.18432760903092738,0.13,{"$f":"IF(D384=\"\", \"\", IF(D384>=$N$25,0, H384*AVERAGE(AG372:AG383)))","v":16097.621507644679},0,-10,0,-100,-155.07137824143626,{"$f":"IF(D384=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B384+1))","v":1.789E-2},null,357,69,2534616.1609067181,1000000,-1341.75,-1596.8213782414364,-4255.8158270223112,{"$f":"IF($D384=\"\",\"\",IFERROR(MIN(MAX(-(AG383+J384+I384+W384+V384)/(AO383-AG383),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,125487.43831152245,105063.83676064962,108558.21022584884,105406.2983303814,{"$f":"IF($D384=\"\", \"\", MAX(AF383*(1-$X384),0))","v":135677.2403104071},{"$f":"IF($D384=\"\", \"\", MAX(AG383 + $I384 + $J384 + $W384+$V384, 0))","v":134072.84205349386},120493.37379239046,143419.23378207511,145245.70664060957,1534616.1609067179,16097.621507644679,-4255.8158270223112,-1596.8213782414364,1544861.1452090985,-2.3283064365386963E-10]
[null,30,69,358,"Oct",4.6127767986226149E-2,0.14407579602127352,0.13,{"$f":"IF(D385=\"\", \"\", IF(D385>=$N$25,0, H385*AVERAGE(AH373:AH384)))","v":15664.138593010754},0,-10,0,-100,-156.05252838021093,{"$f":"IF(D385=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B385+1))","v":1.789E-2},null,358,69,2544861.1452090982,1000000,-1341.75,-1597.8025283802108,-4294.5660641149561,{"$f":"IF($D385=\"\",\"\",IFERROR(MIN(MAX(-(AH384+J385+I385+W385+V385)/(AO384-AH384),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,125487.43831152245,105063.83676064962,108558.21022584884,105406.2983303814,135677.2403104071,{"$f":"IF($D385=\"\", \"\", MAX(AG384*(1-$X385),0))","v":134072.84205349386},{"$f":"IF($D385=\"\", \"\", MAX(AH384 + $I385 + $J385 + $W385+$V385, 0))","v":130265.14379290605},143419.23378207511,145245.70664060957,1544861.1452090985,15664.138593010754,-4294.5660641149561,-1597.8025283802108,1554632.9152096142,0]
[null,30,69,359,"Nov",3.1437552877104417E-2,0.21874924213158575,0.13,{"$f":"IF(D386=\"\", \"\", IF(D386>=$N$25,0, H386*AVERAGE(AI374:AI385)))","v":18644.500391669764},0,-10,0,-100,-157.3277415601284,{"$f":"IF(D386=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B386+1))","v":1.789E-2},null,359,69,2554632.9152096142,1000000,-1341.75,-1599.0777415601283,-4341.6528670158123,{"$f":"IF($D386=\"\",\"\",IFERROR(MIN(MAX(-(AI385+J386+I386+W386+V386)/(AO385-AI385),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,125487.43831152245,105063.83676064962,108558.21022584884,105406.2983303814,135677.2403104071,134072.84205349386,{"$f":"IF($D386=\"\", \"\", MAX(AH385*(1-$X386),0))","v":130265.14379290605},{"$f":"IF($D386=\"\", \"\", MAX(AI385 + $I386 + $J386 + $W386 +$V386, 0))","v":156123.00356516897},145245.70664060957,1554632.9152096142,18644.500391669764,-4341.6528670158123,-1599.0777415601283,1567336.684992708,0]
[null,30,69,360,"Dec",2.5005339848833068E-2,0.18243400555956235,0.13,{"$f":"IF(D387=\"\", \"\", IF(D387>=$N$25,0, H387*AVERAGE(AJ375:AJ386)))","v":18881.941863279244},0,-10,0,-100,-158.62186268559876,{"$f":"IF(D387=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B387+1))","v":1.789E-2},null,360,69,2567336.6849927083,1000000,-1341.75,-1600.3718626855989,-4389.5242520590082,{"$f":"IF($D387=\"\",\"\",IFERROR(MIN(MAX(-(AJ386+J387+I387+W387+V387)/(AO386-AJ386),0),1),0))","v":0},158651.47176772699,137674.60667321851,125110.88656077482,125487.43831152245,105063.83676064962,108558.21022584884,105406.2983303814,135677.2403104071,134072.84205349386,130265.14379290605,{"$f":"IF($D387=\"\", \"\", MAX(AI386*(1-$X387),0))","v":156123.00356516897},{"$f":"IF($D387=\"\", \"\", MAX(AJ386 + $I387 + $J387 + $W387+$V387, 0))","v":158137.75238914421},1567336.684992708,18881.941863279244,-4389.5242520590082,-1600.3718626855989,1580228.7307412426,-2.3283064365386963E-10]
[null,{"$f":"IF(D388=\"\",\"\", B387+1)","v":31},70,361,"Jan",-4.6443120801771126E-2,0.21543897388472244,0.13,{"$f":"IF(D388=\"\", \"\", IF(D388>=$N$25,0, H388*AVERAGE(Y376:Y387)))","v":20624.691329804515},0,-10,0,-100,-160.08534220710473,{"$f":"IF(D388=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B388+1))","v":1.9600000000000003E-2},{"$f":"IF(D388=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O388, \"No\", \"Yes\"))","v":"No"},361,70,2580228.7307412429,1000000,-1470.0000000000002,-1730.085342207105,-4442.009268691223,{"$f":"IF($D388=\"\",\"\",IFERROR(MIN(MAX(-(Y387+J388+I388+W388+V388)/(AO387-Y387),0),1),0))","v":0},{"$f":"IF($D388=\"\", \"\", MAX($Y387 + $I388 + $J388 + $W388+ $V388, 0))","v":173104.06848663319},137674.60667321851,125110.88656077482,125487.43831152245,105063.83676064962,108558.21022584884,105406.2983303814,135677.2403104071,134072.84205349386,130265.14379290605,156123.00356516897,{"$f":"IF($D388=\"\", \"\", MAX(AJ387*(1-$X388),0))","v":158137.75238914421},1580228.7307412426,20624.691329804515,-4442.009268691223,-1730.085342207105,1594681.3274601488,0]
[null,{"$f":"IF(D389=\"\",\"\",B388)","v":31},70,362,"Feb",5.5818353585475017E-2,6.817089381841801E-2,6.817089381841801E-2,{"$f":"IF(D389=\"\", \"\", IF(D389>=$N$25,0, H389*AVERAGE(Z377:Z388)))","v":9385.400993012443},0,-10,0,-100,-160.40667284531614,{"$f":"IF(D389=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B389+1))","v":1.9600000000000003E-2},null,362,70,2594681.3274601488,1000000,-1470.0000000000002,-1730.4066728453163,-4463.332372647119,{"$f":"IF($D389=\"\",\"\",IFERROR(MIN(MAX(-(Z388+J389+I389+W389+V389)/(AO388-Z388),0),1),0))","v":0},{"$f":"IF($D389=\"\", \"\", MAX(Y388*(1-$X389),0))","v":173104.06848663319},{"$f":"IF($D389=\"\", \"\", MAX(Z388 + $I389 + $J389 + $W389 +$V389, 0))","v":140866.26862073853},125110.88656077482,125487.43831152245,105063.83676064962,108558.21022584884,105406.2983303814,135677.2403104071,134072.84205349386,130265.14379290605,156123.00356516897,158137.75238914421,1594681.3274601488,9385.400993012443,-4463.332372647119,-1730.4066728453163,1597872.9894076691,2.3283064365386963E-10]
[null,31,70,363,"Mar",5.7257089179365873E-2,0.12597087789221839,0.12597087789221839,{"$f":"IF(D390=\"\", \"\", IF(D390>=$N$25,0, H390*AVERAGE(AA378:AA389)))","v":15760.328213934557},0,-10,0,-100,-161.36333176216036,{"$f":"IF(D390=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B390+1))","v":1.9600000000000003E-2},null,363,70,2597872.9894076688,1000000,-1470.0000000000002,-1731.3633317621607,-4502.5194253906184,{"$f":"IF($D390=\"\",\"\",IFERROR(MIN(MAX(-(AA389+J390+I390+W390+V390)/(AO389-AA389),0),1),0))","v":0},173104.06848663319,{"$f":"IF($D390=\"\", \"\", MAX(Z389*(1-$X390),0))","v":140866.26862073853},{"$f":"IF($D390=\"\", \"\", MAX(AA389 + $I390 + $J390 + $W390+$V390, 0))","v":134637.33201755659},125487.43831152245,105063.83676064962,108558.21022584884,105406.2983303814,135677.2403104071,134072.84205349386,130265.14379290605,156123.00356516897,158137.75238914421,1597872.9894076691,15760.328213934557,-4502.5194253906184,-1731.3633317621607,1607399.4348644507,-2.3283064365386963E-10]
[null,31,70,364,"Apr",-1.4831963338426676E-2,0.25428180039571879,0.13,{"$f":"IF(D391=\"\", \"\", IF(D391>=$N$25,0, H391*AVERAGE(AB379:AB390)))","v":16313.366980497916},0,-10,0,-100,-162.37128018449488,{"$f":"IF(D391=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B391+1))","v":1.9600000000000003E-2},null,364,70,2607399.4348644507,1000000,-1470.0000000000002,-1732.3712801844952,-4543.3625506015806,{"$f":"IF($D391=\"\",\"\",IFERROR(MIN(MAX(-(AB390+J391+I391+W391+V391)/(AO390-AB390),0),1),0))","v":0},173104.06848663319,140866.26862073853,{"$f":"IF($D391=\"\", \"\", MAX(AA390*(1-$X391),0))","v":134637.33201755659},{"$f":"IF($D391=\"\", \"\", MAX(AB390 + $I391 + $J391 + $W391+$V391, 0))","v":135525.07146123433},105063.83676064962,108558.21022584884,105406.2983303814,135677.2403104071,134072.84205349386,130265.14379290605,156123.00356516897,158137.75238914421,1607399.4348644507,16313.366980497916,-4543.3625506015806,-1732.3712801844952,1617437.0680141626,0]
[null,31,70,365,"May",-2.2985194771856721E-2,0.32047278855223227,0.13,{"$f":"IF(D392=\"\", \"\", IF(D392>=$N$25,0, H392*AVERAGE(AC380:AC391)))","v":13658.298778884451},0,-10,0,-100,-163.10953667930471,{"$f":"IF(D392=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B392+1))","v":1.9600000000000003E-2},null,365,70,2617437.0680141626,1000000,-1470.0000000000002,-1733.1095366793049,-4576.8602731920437,{"$f":"IF($D392=\"\",\"\",IFERROR(MIN(MAX(-(AC391+J392+I392+W392+V392)/(AO391-AC391),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,{"$f":"IF($D392=\"\", \"\", MAX(AB391*(1-$X392),0))","v":135525.07146123433},{"$f":"IF($D392=\"\", \"\", MAX(AC391 + $I392 + $J392 +$W392+$V392, 0))","v":112412.16572966272},108558.21022584884,105406.2983303814,135677.2403104071,134072.84205349386,130265.14379290605,156123.00356516897,158137.75238914421,1617437.0680141626,13658.298778884451,-4576.8602731920437,-1733.1095366793049,1624785.3969831758,0]
[null,31,70,366,"Jun",-3.2663999390067512E-2,0.26410169932321481,0.13,{"$f":"IF(D393=\"\", \"\", IF(D393>=$N$25,0, H393*AVERAGE(AD381:AD392)))","v":14112.567329360354},0,-10,0,-100,-163.88979643125361,{"$f":"IF(D393=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B393+1))","v":1.9600000000000003E-2},null,366,70,2624785.3969831755,1000000,-1470.0000000000002,-1733.8897964312539,-4611.7297873693105,{"$f":"IF($D393=\"\",\"\",IFERROR(MIN(MAX(-(AD392+J393+I393+W393+V393)/(AO392-AD392),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,135525.07146123433,{"$f":"IF($D393=\"\", \"\", MAX(AC392*(1-$X393),0))","v":112412.16572966272},{"$f":"IF($D393=\"\", \"\", MAX(AD392+ $I393 + $J393 + $W393 +$V393, 0))","v":116325.15797140864},105406.2983303814,135677.2403104071,134072.84205349386,130265.14379290605,156123.00356516897,158137.75238914421,1624785.3969831758,14112.567329360354,-4611.7297873693105,-1733.8897964312539,1632552.3447287357,0]
[null,31,70,367,"Jul",3.4749190366318752E-2,0.25698850667347162,0.13,{"$f":"IF(D394=\"\", \"\", IF(D394>=$N$25,0, H394*AVERAGE(AE382:AE393)))","v":13702.818782949582},0,-10,0,-100,-164.62551635116853,{"$f":"IF(D394=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B394+1))","v":1.9600000000000003E-2},null,367,70,2632552.3447287357,1000000,-1470.0000000000002,-1734.6255163511687,-4645.5382429246729,{"$f":"IF($D394=\"\",\"\",IFERROR(MIN(MAX(-(AE393+J394+I394+W394+V394)/(AO393-AE393),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,135525.07146123433,112412.16572966272,{"$f":"IF($D394=\"\", \"\", MAX(AD393*(1-$X394),0))","v":116325.15797140864},{"$f":"IF($D394=\"\", \"\", MAX(AE393 + $I394 + $J394 + $W394+$V394, 0))","v":112728.95335405515},135677.2403104071,134072.84205349386,130265.14379290605,156123.00356516897,158137.75238914421,1632552.3447287357,13702.818782949582,-4645.5382429246729,-1734.6255163511687,1639874.9997524095,0]
[null,31,70,368,"Aug",7.3530768821420678E-3,0.19003910668506951,0.13,{"$f":"IF(D395=\"\", \"\", IF(D395>=$N$25,0, H395*AVERAGE(AF383:AF394)))","v":17638.041240352919},0,-10,0,-100,-165.75130409927624,{"$f":"IF(D395=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B395+1))","v":1.9600000000000003E-2},null,368,70,2639874.9997524098,1000000,-1470.0000000000002,-1735.7513040992765,-4690.5872229140596,{"$f":"IF($D395=\"\",\"\",IFERROR(MIN(MAX(-(AF394+J395+I395+W395+V395)/(AO394-AF394),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,135525.07146123433,112412.16572966272,116325.15797140864,{"$f":"IF($D395=\"\", \"\", MAX(AE394*(1-$X395),0))","v":112728.95335405515},{"$f":"IF($D395=\"\", \"\", MAX(AF394 + $I395 + $J395 + $W395 +$V395, 0))","v":146888.94302374669},134072.84205349386,130265.14379290605,156123.00356516897,158137.75238914421,1639874.9997524095,17638.041240352919,-4690.5872229140596,-1735.7513040992765,1651086.7024657491,0]
[null,31,70,369,"Sep",-2.3447470893222029E-2,0.18980663114179031,0.13,{"$f":"IF(D396=\"\", \"\", IF(D396>=$N$25,0, H396*AVERAGE(AG384:AG395)))","v":17429.469466954208},0,-10,0,-100,-166.85161719327036,{"$f":"IF(D396=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B396+1))","v":1.9600000000000003E-2},null,369,70,2651086.7024657493,1000000,-1470.0000000000002,-1736.8516171932706,-4735.1685236236081,{"$f":"IF($D396=\"\",\"\",IFERROR(MIN(MAX(-(AG395+J396+I396+W396+V396)/(AO395-AG395),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,135525.07146123433,112412.16572966272,116325.15797140864,112728.95335405515,{"$f":"IF($D396=\"\", \"\", MAX(AF395*(1-$X396),0))","v":146888.94302374669},{"$f":"IF($D396=\"\", \"\", MAX(AG395 + $I396 + $J396 + $W396+$V396, 0))","v":145030.29137963121},130265.14379290605,156123.00356516897,158137.75238914421,1651086.7024657491,17429.469466954208,-4735.1685236236081,-1736.8516171932706,1662044.1517918864,0]
[null,31,70,370,"Oct",-1.7372310805461449E-2,0.11576168600118408,0.11576168600118408,{"$f":"IF(D397=\"\", \"\", IF(D397>=$N$25,0, H397*AVERAGE(AH385:AH396)))","v":15079.712672653486},0,-10,0,-100,-167.71238644645399,{"$f":"IF(D397=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B397+1))","v":1.9600000000000003E-2},null,370,70,2662044.1517918864,1000000,-1470.0000000000002,-1737.7123864464543,-4773.1799204504086,{"$f":"IF($D397=\"\",\"\",IFERROR(MIN(MAX(-(AH396+J397+I397+W397+V397)/(AO396-AH396),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,135525.07146123433,112412.16572966272,116325.15797140864,112728.95335405515,146888.94302374669,{"$f":"IF($D397=\"\", \"\", MAX(AG396*(1-$X397),0))","v":145030.29137963121},{"$f":"IF($D397=\"\", \"\", MAX(AH396 + $I397 + $J397 + $W397+$V397, 0))","v":138833.96415866268},156123.00356516897,158137.75238914421,1662044.1517918864,15079.712672653486,-4773.1799204504086,-1737.7123864464543,1670612.9721576429,0]
[null,31,70,371,"Nov",-4.048893868862842E-2,4.8034820180379079E-2,4.8034820180379079E-2,{"$f":"IF(D398=\"\", \"\", IF(D398>=$N$25,0, H398*AVERAGE(AI386:AI397)))","v":7499.3404022735731},0,-10,0,-100,-167.81123125599166,{"$f":"IF(D398=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B398+1))","v":1.9600000000000003E-2},null,371,70,2670612.9721576432,1000000,-1470.0000000000002,-1737.811231255992,-4789.6414323676008,{"$f":"IF($D398=\"\",\"\",IFERROR(MIN(MAX(-(AI397+J398+I398+W398+V398)/(AO397-AI397),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,135525.07146123433,112412.16572966272,116325.15797140864,112728.95335405515,146888.94302374669,145030.29137963121,{"$f":"IF($D398=\"\", \"\", MAX(AH397*(1-$X398),0))","v":138833.96415866268},{"$f":"IF($D398=\"\", \"\", MAX(AI397 + $I398 + $J398 + $W398 +$V398, 0))","v":157094.89130381893},158137.75238914421,1670612.9721576429,7499.3404022735731,-4789.6414323676008,-1737.811231255992,1671584.8598962929,0]
[null,31,70,372,"Dec",2.1506443698586827E-2,-2.5049068848121414E-2,0,{"$f":"IF(D399=\"\", \"\", IF(D399>=$N$25,0, H399*AVERAGE(AJ387:AJ398)))","v":0},0,-10,0,-100,-167.1584859896293,{"$f":"IF(D399=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B399+1))","v":1.9600000000000003E-2},null,372,70,2671584.8598962929,1000000,-1470.0000000000002,-1737.1584859896295,-4784.6639008891216,{"$f":"IF($D399=\"\",\"\",IFERROR(MIN(MAX(-(AJ398+J399+I399+W399+V399)/(AO398-AJ398),0),1),0))","v":0},173104.06848663319,140866.26862073853,134637.33201755659,135525.07146123433,112412.16572966272,116325.15797140864,112728.95335405515,146888.94302374669,145030.29137963121,138833.96415866268,{"$f":"IF($D399=\"\", \"\", MAX(AI398*(1-$X399),0))","v":157094.89130381893},{"$f":"IF($D399=\"\", \"\", MAX(AJ398 + $I399 + $J399 + $W399+$V399, 0))","v":151615.93000226546},1671584.8598962929,0,-4784.6639008891216,-1737.1584859896295,1665063.0375094141,0]
[null,{"$f":"IF(D400=\"\",\"\", B399+1)","v":32},71,373,"Jan",-3.9496436164646936E-3,-2.8377102300307766E-2,0,{"$f":"IF(D400=\"\", \"\", IF(D400>=$N$25,0, H400*AVERAGE(Y388:Y399)))","v":0},0,-10,0,-100,-166.50630375094141,{"$f":"IF(D400=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B400+1))","v":2.1510000000000001E-2},{"$f":"IF(D400=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O400, \"No\", \"Yes\"))","v":"No"},373,71,2665063.0375094144,1000000,-1613.25,-1879.7563037509415,-4779.2623023151245,{"$f":"IF($D400=\"\",\"\",IFERROR(MIN(MAX(-(Y399+J400+I400+W400+V400)/(AO399-Y399),0),1),0))","v":0},{"$f":"IF($D400=\"\", \"\", MAX($Y399 + $I400 + $J400 + $W400+ $V400, 0))","v":166445.04988056712},140866.26862073853,134637.33201755659,135525.07146123433,112412.16572966272,116325.15797140864,112728.95335405515,146888.94302374669,145030.29137963121,138833.96415866268,157094.89130381893,{"$f":"IF($D400=\"\", \"\", MAX(AJ399*(1-$X400),0))","v":151615.93000226546},1665063.0375094141,0,-4779.2623023151245,-1879.7563037509415,1658404.0189033479,-2.3283064365386963E-10]
[null,{"$f":"IF(D401=\"\",\"\",B400)","v":32},71,374,"Feb",5.9927585610325199E-2,1.4921453178458055E-2,1.4921453178458055E-2,{"$f":"IF(D401=\"\", \"\", IF(D401>=$N$25,0, H401*AVERAGE(Z389:Z400)))","v":2101.9294316484452},0,-10,0,-100,-166.05059483349964,{"$f":"IF(D401=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B401+1))","v":2.1510000000000001E-2},null,374,71,2658404.0189033477,1000000,-1613.25,-1879.3005948334996,-4779.9038839774148,{"$f":"IF($D401=\"\",\"\",IFERROR(MIN(MAX(-(Z400+J401+I401+W401+V401)/(AO400-Z400),0),1),0))","v":0},{"$f":"IF($D401=\"\", \"\", MAX(Y400*(1-$X401),0))","v":166445.04988056712},{"$f":"IF($D401=\"\", \"\", MAX(Z400 + $I401 + $J401 + $W401 +$V401, 0))","v":136308.99357357607},134637.33201755659,135525.07146123433,112412.16572966272,116325.15797140864,112728.95335405515,146888.94302374669,145030.29137963121,138833.96415866268,157094.89130381893,151615.93000226546,1658404.0189033479,2101.9294316484452,-4779.9038839774148,-1879.3005948334996,1653846.7438561856,0]
[null,32,71,375,"Mar",2.6927785397821549E-2,1.8871514970759229E-2,1.8871514970759229E-2,{"$f":"IF(D402=\"\", \"\", IF(D402>=$N$25,0, H402*AVERAGE(AA390:AA401)))","v":2540.8104267923995},0,-10,0,-100,-165.6387554282978,{"$f":"IF(D402=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B402+1))","v":2.1510000000000001E-2},null,375,71,2653846.7438561856,1000000,-1613.25,-1878.8887554282978,-4781.8169523917613,{"$f":"IF($D402=\"\",\"\",IFERROR(MIN(MAX(-(AA401+J402+I402+W402+V402)/(AO401-AA401),0),1),0))","v":0},166445.04988056712,{"$f":"IF($D402=\"\", \"\", MAX(Z401*(1-$X402),0))","v":136308.99357357607},{"$f":"IF($D402=\"\", \"\", MAX(AA401 + $I402 + $J402 + $W402+$V402, 0))","v":130517.43673652892},135525.07146123433,112412.16572966272,116325.15797140864,112728.95335405515,146888.94302374669,145030.29137963121,138833.96415866268,157094.89130381893,151615.93000226546,1653846.7438561856,2540.8104267923995,-4781.8169523917613,-1878.8887554282978,1649726.8485751578,0]
[null,32,71,376,"Apr",2.6542011980646939E-2,-1.0356630206206141E-2,0,{"$f":"IF(D403=\"\", \"\", IF(D403>=$N$25,0, H403*AVERAGE(AB391:AB402)))","v":0},0,-10,0,-100,-164.97268485751579,{"$f":"IF(D403=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B403+1))","v":2.1510000000000001E-2},null,376,71,2649726.848575158,1000000,-1613.25,-1878.2226848575158,-4776.3728286675378,{"$f":"IF($D403=\"\",\"\",IFERROR(MIN(MAX(-(AB402+J403+I403+W403+V403)/(AO402-AB402),0),1),0))","v":0},166445.04988056712,136308.99357357607,{"$f":"IF($D403=\"\", \"\", MAX(AA402*(1-$X403),0))","v":130517.43673652892},{"$f":"IF($D403=\"\", \"\", MAX(AB402 + $I403 + $J403 + $W403+$V403, 0))","v":128870.47594770927},112412.16572966272,116325.15797140864,112728.95335405515,146888.94302374669,145030.29137963121,138833.96415866268,157094.89130381893,151615.93000226546,1649726.8485751578,0,-4776.3728286675378,-1878.2226848575158,1643072.2530616329,0]
[null,32,71,377,"May",-3.4053950103354921E-2,3.1205295102784802E-2,3.1205295102784802E-2,{"$f":"IF(D404=\"\", \"\", IF(D404>=$N$25,0, H404*AVERAGE(AC392:AC403)))","v":3507.8548047372774},0,-10,0,-100,-164.65801078663702,{"$f":"IF(D404=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B404+1))","v":2.1510000000000001E-2},null,377,71,2643072.2530616326,1000000,-1613.25,-1877.9080107866371,-4781.1110460918126,{"$f":"IF($D404=\"\",\"\",IFERROR(MIN(MAX(-(AC403+J404+I404+W404+V404)/(AO403-AC403),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,{"$f":"IF($D404=\"\", \"\", MAX(AB403*(1-$X404),0))","v":128870.47594770927},{"$f":"IF($D404=\"\", \"\", MAX(AC403 + $I404 + $J404 +$W404+$V404, 0))","v":109261.00147752155},116325.15797140864,112728.95335405515,146888.94302374669,145030.29137963121,138833.96415866268,157094.89130381893,151615.93000226546,1643072.2530616329,3507.8548047372774,-4781.1110460918126,-1877.9080107866371,1639921.0888094916,0]
[null,32,71,378,"Jun",6.5762900472869631E-2,1.9522607136379877E-2,1.9522607136379877E-2,{"$f":"IF(D405=\"\", \"\", IF(D405>=$N$25,0, H405*AVERAGE(AD393:AD404)))","v":2270.9703591531393},0,-10,0,-100,-164.21920591686447,{"$f":"IF(D405=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B405+1))","v":2.1510000000000001E-2},null,378,71,2639921.0888094916,1000000,-1613.25,-1877.4692059168644,-4782.2582797747164,{"$f":"IF($D405=\"\",\"\",IFERROR(MIN(MAX(-(AD404+J405+I405+W405+V405)/(AO404-AD404),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,128870.47594770927,{"$f":"IF($D405=\"\", \"\", MAX(AC404*(1-$X405),0))","v":109261.00147752155},{"$f":"IF($D405=\"\", \"\", MAX(AD404+ $I405 + $J405 + $W405 +$V405, 0))","v":111936.40084487021},112728.95335405515,146888.94302374669,145030.29137963121,138833.96415866268,157094.89130381893,151615.93000226546,1639921.0888094916,2270.9703591531393,-4782.2582797747164,-1877.4692059168644,1635532.3316829531,{"$f":"IF(D405=\"\",\"\",IF(D405=$N$25,AO405-SUM(AK405:AN405)-$H$20,AO405-SUM(AK405:AN405)))","v":0}]
[null,32,71,379,"Jul",3.1342758784479487E-3,0.12325951912698119,0.12325951912698119,{"$f":"IF(D406=\"\", \"\", IF(D406>=$N$25,0, H406*AVERAGE(AE394:AE405)))","v":13894.916582108728},0,-10,0,-100,-164.94272482650618,{"$f":"IF(D406=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B406+1))","v":2.1510000000000001E-2},null,379,71,2635532.3316829531,1000000,-1613.25,-1878.192724826506,-4817.3948992404539,{"$f":"IF($D406=\"\",\"\",IFERROR(MIN(MAX(-(AE405+J406+I406+W406+V406)/(AO405-AE405),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,128870.47594770927,109261.00147752155,{"$f":"IF($D406=\"\", \"\", MAX(AD405*(1-$X406),0))","v":111936.40084487021},{"$f":"IF($D406=\"\", \"\", MAX(AE405 + $I406 + $J406 + $W406+$V406, 0))","v":119928.28231209691},146888.94302374669,145030.29137963121,138833.96415866268,157094.89130381893,151615.93000226546,1635532.3316829531,13894.916582108728,-4817.3948992404539,-1878.192724826506,1642731.6606409948,0]
[null,32,71,380,"Aug",-2.1774011774164367E-2,8.8940329534463514E-2,8.8940329534463514E-2,{"$f":"IF(D407=\"\", \"\", IF(D407>=$N$25,0, H407*AVERAGE(AF395:AF406)))","v":13064.350997501064},0,-10,0,-100,-165.57960116384959,{"$f":"IF(D407=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B407+1))","v":2.1510000000000001E-2},null,380,71,2642731.660640995,1000000,-1613.25,-1878.8296011638495,-4850.197014772235,{"$f":"IF($D407=\"\",\"\",IFERROR(MIN(MAX(-(AF406+J407+I407+W407+V407)/(AO406-AF406),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,128870.47594770927,109261.00147752155,111936.40084487021,{"$f":"IF($D407=\"\", \"\", MAX(AE406*(1-$X407),0))","v":119928.28231209691},{"$f":"IF($D407=\"\", \"\", MAX(AF406 + $I407 + $J407 + $W407 +$V407, 0))","v":153224.26740531164},145030.29137963121,138833.96415866268,157094.89130381893,151615.93000226546,1642731.6606409948,13064.350997501064,-4850.197014772235,-1878.8296011638495,1649066.9850225598,0]
[null,32,71,381,"Sep",-6.4837422943848158E-2,5.7454188033861042E-2,5.7454188033861042E-2,{"$f":"IF(D408=\"\", \"\", IF(D408>=$N$25,0, H408*AVERAGE(AG396:AG407)))","v":8332.597631530989},0,-10,0,-100,-165.73995826540909,{"$f":"IF(D408=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B408+1))","v":2.1510000000000001E-2},null,381,71,2649066.9850225598,1000000,-1613.25,-1878.9899582654091,-4869.1782138112512,{"$f":"IF($D408=\"\",\"\",IFERROR(MIN(MAX(-(AG407+J408+I408+W408+V408)/(AO407-AG407),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,128870.47594770927,109261.00147752155,111936.40084487021,119928.28231209691,{"$f":"IF($D408=\"\", \"\", MAX(AF407*(1-$X408),0))","v":153224.26740531164},{"$f":"IF($D408=\"\", \"\", MAX(AG407 + $I408 + $J408 + $W408+$V408, 0))","v":146614.72083908552},138833.96415866268,157094.89130381893,151615.93000226546,1649066.9850225598,8332.597631530989,-4869.1782138112512,-1878.9899582654091,1650651.414482014,-2.3283064365386963E-10]
[null,32,71,382,"Oct",-5.8866271786732538E-2,1.2635320810724382E-2,1.2635320810724382E-2,{"$f":"IF(D409=\"\", \"\", IF(D409>=$N$25,0, H409*AVERAGE(AH397:AH408)))","v":1754.2116765693131},0,-10,0,-100,-165.24056261585835,{"$f":"IF(D409=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B409+1))","v":2.1510000000000001E-2},null,382,71,2650651.4144820143,1000000,-1613.25,-1878.4905626158584,-4868.8116094276329,{"$f":"IF($D409=\"\",\"\",IFERROR(MIN(MAX(-(AH408+J409+I409+W409+V409)/(AO408-AH408),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,128870.47594770927,109261.00147752155,111936.40084487021,119928.28231209691,153224.26740531164,{"$f":"IF($D409=\"\", \"\", MAX(AG408*(1-$X409),0))","v":146614.72083908552},{"$f":"IF($D409=\"\", \"\", MAX(AH408 + $I409 + $J409 + $W409+$V409, 0))","v":133840.87366318851},157094.89130381893,151615.93000226546,1650651.414482014,1754.2116765693131,-4868.8116094276329,-1878.4905626158584,1645658.3239865399,0]
[null,32,71,383,"Nov",1.5290559510502219E-2,-3.0125788968727973E-2,0,{"$f":"IF(D410=\"\", \"\", IF(D410>=$N$25,0, H410*AVERAGE(AI398:AI409)))","v":0},0,-10,0,-100,-164.56583239865398,{"$f":"IF(D410=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B410+1))","v":2.1510000000000001E-2},null,383,71,2645658.3239865396,1000000,-1613.25,-1877.815832398654,-4863.2559412844412,{"$f":"IF($D410=\"\",\"\",IFERROR(MIN(MAX(-(AI409+J410+I410+W410+V410)/(AO409-AI409),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,128870.47594770927,109261.00147752155,111936.40084487021,119928.28231209691,153224.26740531164,146614.72083908552,{"$f":"IF($D410=\"\", \"\", MAX(AH409*(1-$X410),0))","v":133840.87366318851},{"$f":"IF($D410=\"\", \"\", MAX(AI409 + $I410 + $J410 + $W410 +$V410, 0))","v":150353.81953013584},151615.93000226546,1645658.3239865399,0,-4863.2559412844412,-1877.815832398654,1638917.2522128567,-2.3283064365386963E-10]
[null,32,71,384,"Dec",2.2281039998070729E-2,2.6256152823234347E-2,2.6256152823234347E-2,{"$f":"IF(D411=\"\", \"\", IF(D411>=$N$25,0, H411*AVERAGE(AJ399:AJ410)))","v":3980.8510285762827},0,-10,0,-100,-164.2898103241433,{"$f":"IF(D411=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B411+1))","v":2.1510000000000001E-2},null,384,71,2638917.2522128569,1000000,-1613.25,-1877.5398103241432,-4869.4972208638246,{"$f":"IF($D411=\"\",\"\",IFERROR(MIN(MAX(-(AJ410+J411+I411+W411+V411)/(AO410-AJ410),0),1),0))","v":0},166445.04988056712,136308.99357357607,130517.43673652892,128870.47594770927,109261.00147752155,111936.40084487021,119928.28231209691,153224.26740531164,146614.72083908552,133840.87366318851,{"$f":"IF($D411=\"\", \"\", MAX(AI410*(1-$X411),0))","v":150353.81953013584},{"$f":"IF($D411=\"\", \"\", MAX(AJ410 + $I411 + $J411 + $W411+$V411, 0))","v":148849.74399965379},1638917.2522128567,3980.8510285762827,-4869.4972208638246,-1877.5398103241432,1636151.066210245,0]
[null,{"$f":"IF(D412=\"\",\"\", B411+1)","v":33},72,385,"Jan",8.0199739156823092E-3,2.7034350771180549E-2,2.7034350771180549E-2,{"$f":"IF(D412=\"\", \"\", IF(D412>=$N$25,0, H412*AVERAGE(Y400:Y411)))","v":4499.7338625978937},0,{"$f":"IF(D412=\"\",\"\",IF(D412>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D412=\"\",\"\",IF(D412>=$N$25, 0,-$I$20*J412))","v":0},-100,{"$f":"IF(D412=\"\",\"\",IF(D412>=$N$25, 0,-$L$20*(AK412+AL412)))","v":-164.06508000728431},{"$f":"IF(D412=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B412+1))","v":2.402E-2},{"$f":"IF(D412=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O412, \"No\", \"Yes\"))","v":"No"},{"$f":"D412","v":385},{"$f":"C412","v":72},{"$f":"IF(D412=\"\",\"\",IF(D412>$N$25, 0,$H$20+AK412))","v":2636151.0662102448},{"$f":"IF(D412=\"\",\"\",IF(D412>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D412=\"\",\"\",IF(D412>=$N$25, 0,-$M$20*O412*T412/12))","v":-1801.5},{"$f":"IF(D412=\"\",\"\",IF(D412>=$N$25, 0,SUM(L412:N412)+U412))","v":-2065.5650800072845},-4876.7417708120111,{"$f":"IF($D412=\"\",\"\",IFERROR(MIN(MAX(-(Y411+J412+I412+W412+V412)/(AO411-Y411),0),1),0))","v":0},{"$f":"IF($D412=\"\", \"\", MAX($Y411 + $I412 + $J412 + $W412+ $V412, 0))","v":164002.47689234573},136308.99357357607,130517.43673652892,128870.47594770927,109261.00147752155,111936.40084487021,119928.28231209691,153224.26740531164,146614.72083908552,133840.87366318851,150353.81953013584,{"$f":"IF($D412=\"\", \"\", MAX(AJ411*(1-$X412),0))","v":148849.74399965379},1636151.066210245,{"$f":"I412","v":4499.7338625978937},-4876.7417708120111,{"$f":"V412","v":-2065.5650800072845},1633708.4932220236,0]
[null,{"$f":"IF(D413=\"\",\"\",B412)","v":33},72,386,"Feb",{"$f":"IF($D413 = \"\", \"\",IF(D413>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":-1.4395047531896972E-2},3.9376305464858374E-2,3.9376305464858374E-2,{"$f":"IF(D413=\"\", \"\", IF(D413>=$N$25,0, H413*AVERAGE(Z401:Z412)))","v":5367.3445685605475},0,-10,0,-100,-163.90758377905843,{"$f":"IF(D413=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B413+1))","v":2.402E-2},null,386,72,2633708.4932220234,1000000,-1801.5,-2065.4075837790583,-4886.598299124792,{"$f":"IF($D413=\"\",\"\",IFERROR(MIN(MAX(-(Z412+J413+I413+W413+V413)/(AO412-Z412),0),1),0))","v":0},{"$f":"IF($D413=\"\", \"\", MAX(Y412*(1-$X413),0))","v":164002.47689234573},{"$f":"IF($D413=\"\", \"\", MAX(Z412 + $I413 + $J413 + $W413 +$V413, 0))","v":134724.33225923276},130517.43673652892,128870.47594770927,109261.00147752155,111936.40084487021,119928.28231209691,153224.26740531164,146614.72083908552,133840.87366318851,150353.81953013584,148849.74399965379,1633708.4932220236,5367.3445685605475,{"$f":"IF($D413=\"\",\"\",IF(D413=$N$25,$J413+$W413-$AO413-$H$20,$J413+$W413))","v":-4886.598299124792},-2065.4075837790583,{"$f":"IF(D413 = \"\", \"\", SUM(Y413:AJ413))","v":1632123.8319076805},0]
[null,33,72,{"$f":"IF($C414=\"\", \"\", $D413+1)","v":387},"Mar",-7.4340268155498102E-2,-3.3505262008735825E-2,0,{"$f":"IF(D414=\"\", \"\", IF(D414>=$N$25,0, H414*AVERAGE(AA402:AA413)))","v":0},0,-10,0,-100,-163.21238319076807,{"$f":"IF(D414=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B414+1))","v":2.402E-2},null,387,72,2632123.8319076803,1000000,-1801.5,-2064.7123831907679,-4880.4165255224243,{"$f":"IF($D414=\"\",\"\",IFERROR(MIN(MAX(-(AA413+J414+I414+W414+V414)/(AO413-AA413),0),1),0))","v":0},164002.47689234573,{"$f":"IF($D414=\"\", \"\", MAX(Z413*(1-$X414),0))","v":134724.33225923276},{"$f":"IF($D414=\"\", \"\", MAX(AA413 + $I414 + $J414 + $W414+$V414, 0))","v":123572.30782781573},128870.47594770927,109261.00147752155,111936.40084487021,119928.28231209691,153224.26740531164,146614.72083908552,133840.87366318851,150353.81953013584,148849.74399965379,1632123.8319076805,0,-4880.4165255224243,-2064.7123831907679,1625178.7029989671,0]
[null,33,72,388,"Apr",-0.14151405077067114,-0.12881385359386377,0,{"$f":"IF(D415=\"\", \"\", IF(D415>=$N$25,0, H415*AVERAGE(AB403:AB414)))","v":0},0,-10,0,-100,-162.51787029989671,{"$f":"IF(D415=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B415+1))","v":2.402E-2},null,388,72,2625178.7029989669,1000000,-1801.5,-2064.0178702998965,-4874.2182736596615,{"$f":"IF($D415=\"\",\"\",IFERROR(MIN(MAX(-(AB414+J415+I415+W415+V415)/(AO414-AB414),0),1),0))","v":0},164002.47689234573,134724.33225923276,{"$f":"IF($D415=\"\", \"\", MAX(AA414*(1-$X415),0))","v":123572.30782781573},{"$f":"IF($D415=\"\", \"\", MAX(AB414 + $I415 + $J415 + $W415+$V415, 0))","v":121932.23980374972},109261.00147752155,111936.40084487021,119928.28231209691,153224.26740531164,146614.72083908552,133840.87366318851,150353.81953013584,148849.74399965379,1625178.7029989671,0,-4874.2182736596615,-2064.0178702998965,1618240.4668550079,4.6566128730773926E-10]
[null,33,72,389,"May",-4.4104053378801831E-4,-0.27143647593157361,0,{"$f":"IF(D416=\"\", \"\", IF(D416>=$N$25,0, H416*AVERAGE(AC404:AC415)))","v":0},0,-10,0,-100,-161.8240466855008,{"$f":"IF(D416=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B416+1))","v":2.402E-2},null,389,72,2618240.4668550082,1000000,-1801.5,-2063.3240466855009,-4868.0034421937426,{"$f":"IF($D416=\"\",\"\",IFERROR(MIN(MAX(-(AC415+J416+I416+W416+V416)/(AO415-AC415),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,{"$f":"IF($D416=\"\", \"\", MAX(AB415*(1-$X416),0))","v":121932.23980374972},{"$f":"IF($D416=\"\", \"\", MAX(AC415 + $I416 + $J416 +$W416+$V416, 0))","v":102329.6739886423},111936.40084487021,119928.28231209691,153224.26740531164,146614.72083908552,133840.87366318851,150353.81953013584,148849.74399965379,1618240.4668550079,0,-4868.0034421937426,-2063.3240466855009,1611309.1393661287,2.3283064365386963E-10]
[null,33,72,390,"Jun",-2.2538771258995656E-3,-0.24608398357155281,0,{"$f":"IF(D417=\"\", \"\", IF(D417>=$N$25,0, H417*AVERAGE(AD405:AD416)))","v":0},0,-10,0,-100,-161.13091393661287,{"$f":"IF(D417=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B417+1))","v":2.402E-2},null,390,72,2611309.1393661285,1000000,-1801.5,-2062.6309139366131,-4861.7719288585868,{"$f":"IF($D417=\"\",\"\",IFERROR(MIN(MAX(-(AD416+J417+I417+W417+V417)/(AO416-AD416),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,121932.23980374972,{"$f":"IF($D417=\"\", \"\", MAX(AC416*(1-$X417),0))","v":102329.6739886423},{"$f":"IF($D417=\"\", \"\", MAX(AD416+ $I417 + $J417 + $W417 +$V417, 0))","v":105011.99800207501},119928.28231209691,153224.26740531164,146614.72083908552,133840.87366318851,150353.81953013584,148849.74399965379,1611309.1393661287,0,-4861.7719288585868,-2062.6309139366131,1604384.7365233332,-4.6566128730773926E-10]
[null,33,72,391,"Jul",-1.3494812317610856E-2,-0.29419875468510137,0,{"$f":"IF(D418=\"\", \"\", IF(D418>=$N$25,0, H418*AVERAGE(AE406:AE417)))","v":0},0,-10,0,-100,-160.43847365233333,{"$f":"IF(D418=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B418+1))","v":2.402E-2},null,391,72,2604384.736523333,1000000,-1801.5,-2061.9384736523334,-4855.5236304535783,{"$f":"IF($D418=\"\",\"\",IFERROR(MIN(MAX(-(AE417+J418+I418+W418+V418)/(AO417-AE417),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,121932.23980374972,102329.6739886423,{"$f":"IF($D418=\"\", \"\", MAX(AD417*(1-$X418),0))","v":105011.99800207501},{"$f":"IF($D418=\"\", \"\", MAX(AE417 + $I418 + $J418 + $W418+$V418, 0))","v":113010.820207991},153224.26740531164,146614.72083908552,133840.87366318851,150353.81953013584,148849.74399965379,1604384.7365233332,0,-4855.5236304535783,-2061.9384736523334,1597467.2744192274,0]
[null,33,72,392,"Aug",7.6088621990662549E-3,-0.30589891431423144,0,{"$f":"IF(D419=\"\", \"\", IF(D419>=$N$25,0, H419*AVERAGE(AF407:AF418)))","v":0},0,-10,0,-100,-159.74672744192276,{"$f":"IF(D419=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B419+1))","v":2.402E-2},null,392,72,2597467.2744192276,1000000,-1801.5,-2061.2467274419228,-4849.2584428321743,{"$f":"IF($D419=\"\",\"\",IFERROR(MIN(MAX(-(AF418+J419+I419+W419+V419)/(AO418-AF418),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,121932.23980374972,102329.6739886423,105011.99800207501,{"$f":"IF($D419=\"\", \"\", MAX(AE418*(1-$X419),0))","v":113010.820207991},{"$f":"IF($D419=\"\", \"\", MAX(AF418 + $I419 + $J419 + $W419 +$V419, 0))","v":146313.76223503752},146614.72083908552,133840.87366318851,150353.81953013584,148849.74399965379,1597467.2744192274,0,-4849.2584428321743,-2061.2467274419228,1590556.7692489533,0]
[null,33,72,393,"Sep",3.0671207455350572E-2,-0.2850502709834849,0,{"$f":"IF(D420=\"\", \"\", IF(D420>=$N$25,0, H420*AVERAGE(AG408:AG419)))","v":0},0,-10,0,-100,-159.05567692489535,{"$f":"IF(D420=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B420+1))","v":2.402E-2},null,393,72,2590556.7692489531,1000000,-1801.5,-2060.5556769248951,-4842.9762608903302,{"$f":"IF($D420=\"\",\"\",IFERROR(MIN(MAX(-(AG419+J420+I420+W420+V420)/(AO419-AG419),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,121932.23980374972,102329.6739886423,105011.99800207501,113010.820207991,{"$f":"IF($D420=\"\", \"\", MAX(AF419*(1-$X420),0))","v":146313.76223503752},{"$f":"IF($D420=\"\", \"\", MAX(AG419 + $I420 + $J420 + $W420+$V420, 0))","v":139711.18890127027},133840.87366318851,150353.81953013584,148849.74399965379,1590556.7692489533,0,-4842.9762608903302,-2060.5556769248951,1583653.2373111381,0]
[null,33,72,394,"Oct",7.5261867397581122E-3,-0.21203209093868447,0,{"$f":"IF(D421=\"\", \"\", IF(D421>=$N$25,0, H421*AVERAGE(AH409:AH420)))","v":0},0,-10,0,-100,-158.36532373111382,{"$f":"IF(D421=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B421+1))","v":2.402E-2},null,394,72,2583653.2373111378,1000000,-1801.5,-2059.8653237311137,-4836.6769785547613,{"$f":"IF($D421=\"\",\"\",IFERROR(MIN(MAX(-(AH420+J421+I421+W421+V421)/(AO420-AH420),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,121932.23980374972,102329.6739886423,105011.99800207501,113010.820207991,146313.76223503752,{"$f":"IF($D421=\"\", \"\", MAX(AG420*(1-$X421),0))","v":139711.18890127027},{"$f":"IF($D421=\"\", \"\", MAX(AH420 + $I421 + $J421 + $W421+$V421, 0))","v":126944.33136090264},150353.81953013584,148849.74399965379,1583653.2373111381,0,-4836.6769785547613,-2059.8653237311137,1576756.6950088523,2.3283064365386963E-10]
[null,33,72,395,"Nov",5.8507245988789855E-2,-0.15644474436480438,0,{"$f":"IF(D422=\"\", \"\", IF(D422>=$N$25,0, H422*AVERAGE(AI410:AI421)))","v":0},0,-10,0,-100,-157.67566950088525,{"$f":"IF(D422=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B422+1))","v":2.402E-2},null,395,72,2576756.6950088525,1000000,-1801.5,-2059.1756695008853,-4830.3604887710171,{"$f":"IF($D422=\"\",\"\",IFERROR(MIN(MAX(-(AI421+J422+I422+W422+V422)/(AO421-AI421),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,121932.23980374972,102329.6739886423,105011.99800207501,113010.820207991,146313.76223503752,139711.18890127027,{"$f":"IF($D422=\"\", \"\", MAX(AH421*(1-$X422),0))","v":126944.33136090264},{"$f":"IF($D422=\"\", \"\", MAX(AI421 + $I422 + $J422 + $W422 +$V422, 0))","v":143464.28337186392},148849.74399965379,1576756.6950088523,0,-4830.3604887710171,-2059.1756695008853,1569867.1588505802,-2.3283064365386963E-10]
[null,33,72,396,"Dec",5.0278750397330249E-2,-0.12053811382598167,0,{"$f":"IF(D423=\"\", \"\", IF(D423>=$N$25,0, H423*AVERAGE(AJ411:AJ422)))","v":0},0,-10,0,-100,-156.98671588505803,{"$f":"IF(D423=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B423+1))","v":2.402E-2},null,396,72,2569867.1588505805,1000000,-1801.5,-2058.4867158850579,-4824.0266834913691,{"$f":"IF($D423=\"\",\"\",IFERROR(MIN(MAX(-(AJ422+J423+I423+W423+V423)/(AO422-AJ422),0),1),0))","v":0},164002.47689234573,134724.33225923276,123572.30782781573,121932.23980374972,102329.6739886423,105011.99800207501,113010.820207991,146313.76223503752,139711.18890127027,126944.33136090264,{"$f":"IF($D423=\"\", \"\", MAX(AI422*(1-$X423),0))","v":143464.28337186392},{"$f":"IF($D423=\"\", \"\", MAX(AJ422 + $I423 + $J423 + $W423+$V423, 0))","v":141967.23060027737},1569867.1588505802,0,-4824.0266834913691,-2058.4867158850579,1562984.6454512039,2.3283064365386963E-10]
[null,{"$f":"IF(D424=\"\",\"\", B423+1)","v":34},73,397,"Jan",-1.8860729638070218E-2,-9.6451861383763382E-2,{"$f":"IF($D424 = \"\", \"\", IF(D424>=$N$25, 0,IF(G424<$G$20, IF(G424>$F$20, G424, $F$20), $G$20)))","v":0},{"$f":"IF(D424=\"\", \"\", IF(D424>=$N$25,0, H424*AVERAGE(Y412:Y423)))","v":0},0,-10,0,{"$f":"IF(D424=\"\",\"\",IF(D424>=$N$25, 0,-$K$20))","v":-100},-156.2984645451204,{"$f":"IF(D424=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B424+1))","v":2.6670000000000003E-2},{"$f":"IF(D424=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O424, \"No\", \"Yes\"))","v":"No"},397,73,2562984.6454512039,1000000,-2000.2500000000002,-2256.5484645451206,-4817.0620277366015,{"$f":"IF($D424=\"\",\"\",IFERROR(MIN(MAX(-(Y423+J424+I424+W424+V424)/(AO423-Y423),0),1),0))","v":0},{"$f":"IF($D424=\"\", \"\", MAX($Y423 + $I424 + $J424 + $W424+ $V424, 0))","v":156928.86640006403},134724.33225923276,123572.30782781573,121932.23980374972,102329.6739886423,105011.99800207501,113010.820207991,146313.76223503752,139711.18890127027,126944.33136090264,143464.28337186392,{"$f":"IF($D424=\"\", \"\", MAX(AJ423*(1-$X424),0))","v":141967.23060027737},{"$f":"IF(D424 = \"\", \"\",Y423 + Z423+AA423 + AB423+ AC423+AD423+AE423+AF423+AG423+AH423 + AI423+AJ423)","v":1562984.6454512039},0,-4817.0620277366015,-2256.5484645451206,1555911.0349589223,0]
[null,{"$f":"IF(D425=\"\",\"\",B424)","v":34},{"$f":"IF(C424=\"\",\"\",IF(C413+1<=120, C413 + 1, \"\"))","v":73},398,{"$f":"IF($D425 = \"\", \"\",E413)","v":"Feb"},-3.1076231166188878E-2,{"$f":"IF($D425 = \"\", \"\",IF(D425>=$N$25, 0,((1+F413)*(1+F414)*(1+F415)*(1+F416)*(1+F417)*(1+F418)*(1+F419)*(1+F420)*(1+F421)*(1+F422)*(1+F423)*(1+F424))-1))","v":-0.12054663161568735},0,{"$f":"IF(D425=\"\", \"\", IF(D425>=$N$25,0, H425*AVERAGE(Z413:Z424)))","v":0},{"$f":"IF(D425=\"\",\"\",IF(D425>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C425<$N$5,$M$5,0))))","v":0},-10,0,-100,-155.59110349589224,{"$f":"IF(D425=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B425+1))","v":2.6670000000000003E-2},null,398,73,2555911.0349589223,1000000,-2000.2500000000002,-2255.8411034958926,-4810.0779995524044,{"$f":"IF($D425=\"\",\"\",IFERROR(MIN(MAX(-(Z424+J425+I425+W425+V425)/(AO424-Z424),0),1),0))","v":0},{"$f":"IF($D425=\"\", \"\", MAX(Y424*(1-$X425),0))","v":156928.86640006403},{"$f":"IF($D425=\"\", \"\", MAX(Z424 + $I425 + $J425 + $W425 +$V425, 0))","v":127658.41315618446},123572.30782781573,121932.23980374972,102329.6739886423,105011.99800207501,113010.820207991,146313.76223503752,139711.18890127027,126944.33136090264,143464.28337186392,141967.23060027737,1555911.0349589223,0,-4810.0779995524044,-2255.8411034958926,1548845.115855874,0]
[null,34,73,399,"Mar",3.3814736553343119E-2,-0.13543121909577083,0,{"$f":"IF(D426=\"\", \"\", IF(D426>=$N$25,0, H426*AVERAGE(AA414:AA425)))","v":0},0,-10,0,-100,-154.8845115855874,{"$f":"IF(D426=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B426+1))","v":2.6670000000000003E-2},null,399,73,2548845.115855874,1000000,-2000.2500000000002,-2255.1345115855875,-4803.0744762244976,{"$f":"IF($D426=\"\",\"\",IFERROR(MIN(MAX(-(AA425+J426+I426+W426+V426)/(AO425-AA425),0),1),0))","v":0},156928.86640006403,{"$f":"IF($D426=\"\", \"\", MAX(Z425*(1-$X426),0))","v":127658.41315618446},{"$f":"IF($D426=\"\", \"\", MAX(AA425 + $I426 + $J426 + $W426+$V426, 0))","v":116514.09884000564},121932.23980374972,102329.6739886423,105011.99800207501,113010.820207991,146313.76223503752,139711.18890127027,126944.33136090264,143464.28337186392,141967.23060027737,1548845.115855874,0,-4803.0744762244976,-2255.1345115855875,1541786.9068680638,0]
[null,34,73,400,"Apr",0.11632322712861301,-3.4414141920459662E-2,0,{"$f":"IF(D427=\"\", \"\", IF(D427>=$N$25,0, H427*AVERAGE(AB415:AB426)))","v":0},0,-10,0,-100,-154.17869068680639,{"$f":"IF(D427=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B427+1))","v":2.6670000000000003E-2},null,400,73,2541786.9068680638,1000000,-2000.2500000000002,-2254.4286906868065,-4796.05133388591,{"$f":"IF($D427=\"\",\"\",IFERROR(MIN(MAX(-(AB426+J427+I427+W427+V427)/(AO426-AB426),0),1),0))","v":0},156928.86640006403,127658.41315618446,{"$f":"IF($D427=\"\", \"\", MAX(AA426*(1-$X427),0))","v":116514.09884000564},{"$f":"IF($D427=\"\", \"\", MAX(AB426 + $I427 + $J427 + $W427+$V427, 0))","v":114881.75977917699},102329.6739886423,105011.99800207501,113010.820207991,146313.76223503752,139711.18890127027,126944.33136090264,143464.28337186392,141967.23060027737,1541786.9068680638,0,-4796.05133388591,-2254.4286906868065,1534736.4268434912,0]
[null,34,73,401,"May",-2.4129656152657317E-2,0.25558947368765939,0.13,{"$f":"IF(D428=\"\", \"\", IF(D428>=$N$25,0, H428*AVERAGE(AC416:AC427)))","v":13302.8576185235},0,-10,0,-100,-154.80392844620147,{"$f":"IF(D428=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B428+1))","v":2.6670000000000003E-2},null,401,73,2534736.4268434914,1000000,-2000.2500000000002,-2255.0539284462016,-4830.5757204174015,{"$f":"IF($D428=\"\",\"\",IFERROR(MIN(MAX(-(AC427+J428+I428+W428+V428)/(AO427-AC427),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,{"$f":"IF($D428=\"\", \"\", MAX(AB427*(1-$X428),0))","v":114881.75977917699},{"$f":"IF($D428=\"\", \"\", MAX(AC427 + $I428 + $J428 +$W428+$V428, 0))","v":108546.9019583022},105011.99800207501,113010.820207991,146313.76223503752,139711.18890127027,126944.33136090264,143464.28337186392,141967.23060027737,1534736.4268434912,13302.8576185235,-4830.5757204174015,-2255.0539284462016,1540953.6548131511,0]
[null,34,73,402,"Jun",7.1877347468825167E-2,0.22583317353587162,0.13,{"$f":"IF(D429=\"\", \"\", IF(D429>=$N$25,0, H429*AVERAGE(AD417:AD428)))","v":13651.559740269751},0,-10,0,-100,-155.4605214553421,{"$f":"IF(D429=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B429+1))","v":2.6670000000000003E-2},null,402,73,2540953.6548131509,1000000,-2000.2500000000002,-2255.7105214553421,-4866.2993856801422,{"$f":"IF($D429=\"\",\"\",IFERROR(MIN(MAX(-(AD428+J429+I429+W429+V429)/(AO428-AD428),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,114881.75977917699,{"$f":"IF($D429=\"\", \"\", MAX(AC428*(1-$X429),0))","v":108546.9019583022},{"$f":"IF($D429=\"\", \"\", MAX(AD428+ $I429 + $J429 + $W429 +$V429, 0))","v":111541.54783520926},113010.820207991,146313.76223503752,139711.18890127027,126944.33136090264,143464.28337186392,141967.23060027737,1540953.6548131511,13651.559740269751,-4866.2993856801422,-2255.7105214553421,1547483.2046462854,0]
[null,34,73,403,"Jul",3.4823461637457968E-2,0.31691096599201773,0.13,{"$f":"IF(D430=\"\", \"\", IF(D430>=$N$25,0, H430*AVERAGE(AE418:AE429)))","v":14691.406627038825},0,-10,0,-100,-156.21746112733243,{"$f":"IF(D430=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B430+1))","v":2.6670000000000003E-2},null,403,73,2547483.2046462856,1000000,-2000.2500000000002,-2256.4674611273326,-4905.4029679628829,{"$f":"IF($D430=\"\",\"\",IFERROR(MIN(MAX(-(AE429+J430+I430+W430+V430)/(AO429-AE429),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,114881.75977917699,108546.9019583022,{"$f":"IF($D430=\"\", \"\", MAX(AD429*(1-$X430),0))","v":111541.54783520926},{"$f":"IF($D430=\"\", \"\", MAX(AE429 + $I430 + $J430 + $W430+$V430, 0))","v":120540.3564059396},146313.76223503752,139711.18890127027,126944.33136090264,143464.28337186392,141967.23060027737,1547483.2046462854,14691.406627038825,-4905.4029679628829,-2256.4674611273326,1555012.7408442339,0]
[null,34,73,404,"Aug",1.2398929760442863E-2,0.38141226372844939,0.13,{"$f":"IF(D431=\"\", \"\", IF(D431>=$N$25,0, H431*AVERAGE(AF419:AF430)))","v":19020.789090554877},0,-10,0,-100,-157.40335299347888,{"$f":"IF(D431=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B431+1))","v":2.6670000000000003E-2},null,404,73,2555012.7408442339,1000000,-2000.2500000000002,-2257.6533529934791,-4958.283522340048,{"$f":"IF($D431=\"\",\"\",IFERROR(MIN(MAX(-(AF430+J431+I431+W431+V431)/(AO430-AF430),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,114881.75977917699,108546.9019583022,111541.54783520926,{"$f":"IF($D431=\"\", \"\", MAX(AE430*(1-$X431),0))","v":120540.3564059396},{"$f":"IF($D431=\"\", \"\", MAX(AF430 + $I431 + $J431 + $W431 +$V431, 0))","v":158118.61445025884},139711.18890127027,126944.33136090264,143464.28337186392,141967.23060027737,1555012.7408442339,19020.789090554877,-4958.283522340048,-2257.6533529934791,1566817.5930594553,0]
[null,34,73,405,"Sep",1.2458830946360543E-2,0.38797935371903569,0.13,{"$f":"IF(D432=\"\", \"\", IF(D432>=$N$25,0, H432*AVERAGE(AG420:AG431)))","v":18162.454557165136},0,-10,0,-100,-158.49800476166203,{"$f":"IF(D432=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B432+1))","v":2.6670000000000003E-2},null,405,73,2566817.593059455,1000000,-2000.2500000000002,-2258.7480047616623,{"$f":"IF(D432=\"\",\"\",IF(D432=$N$25,-(AK432+AL432+J432+V432),IF(OR(C432<$N$5,C432>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D432+120))*(AK432+AL432+V432-$O$20)))))","v":-5008.6117076324635},{"$f":"IF($D432=\"\",\"\",IFERROR(MIN(MAX(-(AG431+J432+I432+W432+V432)/(AO431-AG431),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,114881.75977917699,108546.9019583022,111541.54783520926,120540.3564059396,{"$f":"IF($D432=\"\", \"\", MAX(AF431*(1-$X432),0))","v":158118.61445025884},{"$f":"IF($D432=\"\", \"\", MAX(AG431 + $I432 + $J432 + $W432+$V432, 0))","v":150606.28374604127},126944.33136090264,143464.28337186392,141967.23060027737,1566817.5930594553,18162.454557165136,-5008.6117076324635,-2258.7480047616623,1577712.6879042264,2.3283064365386963E-10]
[null,34,73,406,"Oct",-1.707605073062746E-3,0.36345319795395326,0.13,{"$f":"IF(D433=\"\", \"\", IF(D433>=$N$25,0, H433*AVERAGE(AH421:AH432)))","v":16502.763076917345},0,-10,0,-100,-159.42154509811436,{"$f":"IF(D433=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B433+1))","v":2.6670000000000003E-2},null,406,73,2577712.6879042266,1000000,-2000.2500000000002,-2259.6715450981146,-5053.8278712255415,{"$f":"IF($D433=\"\",\"\",IFERROR(MIN(MAX(-(AH432+J433+I433+W433+V433)/(AO432-AH432),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,114881.75977917699,108546.9019583022,111541.54783520926,120540.3564059396,158118.61445025884,{"$f":"IF($D433=\"\", \"\", MAX(AG432*(1-$X433),0))","v":150606.28374604127},{"$f":"IF($D433=\"\", \"\", MAX(AH432 + $I433 + $J433 + $W433+$V433, 0))","v":136133.59502149632},143464.28337186392,141967.23060027737,1577712.6879042264,16502.763076917345,-5053.8278712255415,-2259.6715450981146,1586901.95156482,0]
[null,34,73,407,"Nov",3.8019449803921815E-2,0.35095740068125814,0.13,{"$f":"IF(D434=\"\", \"\", IF(D434>=$N$25,0, H434*AVERAGE(AI422:AI433)))","v":18650.356838342308},0,-10,0,-100,-160.55523084031623,{"$f":"IF(D434=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B434+1))","v":2.6670000000000003E-2},null,407,73,2586901.95156482,1000000,-2000.2500000000002,-2260.8052308403167,-5106.0238954532551,{"$f":"IF($D434=\"\",\"\",IFERROR(MIN(MAX(-(AI433+J434+I434+W434+V434)/(AO433-AI433),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,114881.75977917699,108546.9019583022,111541.54783520926,120540.3564059396,158118.61445025884,150606.28374604127,{"$f":"IF($D434=\"\", \"\", MAX(AH433*(1-$X434),0))","v":136133.59502149632},{"$f":"IF($D434=\"\", \"\", MAX(AI433 + $I434 + $J434 + $W434 +$V434, 0))","v":154747.81108391265},141967.23060027737,1586901.95156482,18650.356838342308,-5106.0238954532551,-2260.8052308403167,1598185.4792768687,0]
[null,34,73,408,"Dec",-9.526458754913078E-3,0.32480912443233967,0.13,{"$f":"IF(D435=\"\", \"\", IF(D435>=$N$25,0, H435*AVERAGE(AJ423:AJ434)))","v":18455.739978036061},0,-10,0,-100,-161.66412192549049,{"$f":"IF(D435=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B435+1))","v":2.6670000000000003E-2},null,408,73,2598185.4792768685,1000000,-2000.2500000000002,-2261.9141219254907,-5157.76135825233,{"$f":"IF($D435=\"\",\"\",IFERROR(MIN(MAX(-(AJ434+J435+I435+W435+V435)/(AO434-AJ434),0),1),0))","v":0},156928.86640006403,127658.41315618446,116514.09884000564,114881.75977917699,108546.9019583022,111541.54783520926,120540.3564059396,158118.61445025884,150606.28374604127,136133.59502149632,{"$f":"IF($D435=\"\", \"\", MAX(AI434*(1-$X435),0))","v":154747.81108391265},{"$f":"IF($D435=\"\", \"\", MAX(AJ434 + $I435 + $J435 + $W435+$V435, 0))","v":153003.29509813563},1598185.4792768687,18455.739978036061,-5157.76135825233,-2261.9141219254907,1609221.543774727,0]
[null,{"$f":"IF(D436=\"\",\"\", B435+1)","v":35},74,409,"Jan",6.1109612556537428E-2,0.24937154489119151,0.13,{"$f":"IF(D436=\"\", \"\", IF(D436>=$N$25,0, H436*AVERAGE(Y424:Y435)))","v":20400.75263200832},0,-10,0,-100,-162.96222964067354,{"$f":"IF(D436=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B436+1))","v":2.946E-2},{"$f":"IF(D436=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O436, \"No\", \"Yes\"))","v":"No"},409,74,2609221.5437747268,1000000,-2209.5,-2472.4622296406733,-5215.2238274906877,{"$f":"IF($D436=\"\",\"\",IFERROR(MIN(MAX(-(Y435+J436+I436+W436+V436)/(AO435-Y435),0),1),0))","v":0},{"$f":"IF($D436=\"\", \"\", MAX($Y435 + $I436 + $J436 + $W436+ $V436, 0))","v":169641.93297494098},127658.41315618446,116514.09884000564,114881.75977917699,108546.9019583022,111541.54783520926,120540.3564059396,158118.61445025884,150606.28374604127,136133.59502149632,154747.81108391265,{"$f":"IF($D436=\"\", \"\", MAX(AJ435*(1-$X436),0))","v":153003.29509813563},1609221.543774727,20400.75263200832,-5215.2238274906877,-2472.4622296406733,1621934.6103496039,-2.3283064365386963E-10]
[null,{"$f":"IF(D437=\"\",\"\",B436)","v":35},74,410,"Feb",-1.884427238071467E-2,0.35120486559427322,0.13,{"$f":"IF(D437=\"\", \"\", IF(D437>=$N$25,0, H437*AVERAGE(Z425:Z436)))","v":16595.59371030398},0,-10,0,-100,-163.8530204059908,{"$f":"IF(D437=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B437+1))","v":2.946E-2},null,410,74,2621934.6103496039,1000000,-2209.5,-2473.3530204059907,-5260.6329615418063,{"$f":"IF($D437=\"\",\"\",IFERROR(MIN(MAX(-(Z436+J437+I437+W437+V437)/(AO436-Z436),0),1),0))","v":0},{"$f":"IF($D437=\"\", \"\", MAX(Y436*(1-$X437),0))","v":169641.93297494098},{"$f":"IF($D437=\"\", \"\", MAX(Z436 + $I437 + $J437 + $W437 +$V437, 0))","v":136520.02088454066},116514.09884000564,114881.75977917699,108546.9019583022,111541.54783520926,120540.3564059396,158118.61445025884,150606.28374604127,136133.59502149632,154747.81108391265,153003.29509813563,1621934.6103496039,16595.59371030398,-5260.6329615418063,-2473.3530204059907,1630796.2180779602,2.3283064365386963E-10]
[null,35,74,411,"Mar",5.9880411942292384E-2,0.36826284554926358,0.13,{"$f":"IF(D438=\"\", \"\", IF(D438>=$N$25,0, H438*AVERAGE(AA426:AA437)))","v":15146.832849200739},0,-10,0,-100,-164.5943050927161,{"$f":"IF(D438=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B438+1))","v":2.946E-2},null,411,74,2630796.2180779604,1000000,-2209.5,-2474.0943050927162,-5301.5127632969943,{"$f":"IF($D438=\"\",\"\",IFERROR(MIN(MAX(-(AA437+J438+I438+W438+V438)/(AO437-AA437),0),1),0))","v":0},169641.93297494098,{"$f":"IF($D438=\"\", \"\", MAX(Z437*(1-$X438),0))","v":136520.02088454066},{"$f":"IF($D438=\"\", \"\", MAX(AA437 + $I438 + $J438 + $W438+$V438, 0))","v":123885.32462081665},114881.75977917699,108546.9019583022,111541.54783520926,120540.3564059396,158118.61445025884,150606.28374604127,136133.59502149632,154747.81108391265,153003.29509813563,1630796.2180779602,15146.832849200739,-5301.5127632969943,-2474.0943050927162,1638167.4438587711,-2.3283064365386963E-10]
[null,35,74,412,"Apr",-1.0328362487412836E-2,0.40276099489636108,0.13,{"$f":"IF(D439=\"\", \"\", IF(D439>=$N$25,0, H439*AVERAGE(AB427:AB438)))","v":14934.628771293008},0,-10,0,-100,-165.31020726300642,{"$f":"IF(D439=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B439+1))","v":2.946E-2},null,412,74,2638167.4438587711,1000000,-2209.5,-2474.8102072630063,-5341.835800721039,{"$f":"IF($D439=\"\",\"\",IFERROR(MIN(MAX(-(AB438+J439+I439+W439+V439)/(AO438-AB438),0),1),0))","v":0},169641.93297494098,136520.02088454066,{"$f":"IF($D439=\"\", \"\", MAX(AA438*(1-$X439),0))","v":123885.32462081665},{"$f":"IF($D439=\"\", \"\", MAX(AB438 + $I439 + $J439 + $W439+$V439, 0))","v":121999.74254248597},108546.9019583022,111541.54783520926,120540.3564059396,158118.61445025884,150606.28374604127,136133.59502149632,154747.81108391265,153003.29509813563,1638167.4438587711,14934.628771293008,-5341.835800721039,-2474.8102072630063,1645285.4266220802,2.3283064365386963E-10]
[null,35,74,413,"May",1.040097905911197E-2,0.24361182954936678,0.13,{"$f":"IF(D440=\"\", \"\", IF(D440>=$N$25,0, H440*AVERAGE(AC428:AC439)))","v":14111.097254579287},0,-10,0,-100,-165.93965238766594,{"$f":"IF(D440=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B440+1))","v":2.946E-2},null,413,74,2645285.4266220802,1000000,-2209.5,-2475.4396523876658,-5379.6139098190642,{"$f":"IF($D440=\"\",\"\",IFERROR(MIN(MAX(-(AC439+J440+I440+W440+V440)/(AO439-AC439),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,{"$f":"IF($D440=\"\", \"\", MAX(AB439*(1-$X440),0))","v":121999.74254248597},{"$f":"IF($D440=\"\", \"\", MAX(AC439 + $I440 + $J440 +$W440+$V440, 0))","v":114802.94565067477},111541.54783520926,120540.3564059396,158118.61445025884,150606.28374604127,136133.59502149632,154747.81108391265,153003.29509813563,1645285.4266220802,14111.097254579287,-5379.6139098190642,-2475.4396523876658,1651541.4703144527,2.3283064365386963E-10]
[null,35,74,414,"Jun",4.381921398005207E-2,0.2876163499264377,0.13,{"$f":"IF(D441=\"\", \"\", IF(D441>=$N$25,0, H441*AVERAGE(AD429:AD440)))","v":14500.401218577203},0,-10,0,-100,-166.604187153303,{"$f":"IF(D441=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B441+1))","v":2.946E-2},null,414,74,2651541.4703144524,1000000,-2209.5,-2476.104187153303,-5418.7810011266347,{"$f":"IF($D441=\"\",\"\",IFERROR(MIN(MAX(-(AD440+J441+I441+W441+V441)/(AO440-AD440),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,121999.74254248597,{"$f":"IF($D441=\"\", \"\", MAX(AC440*(1-$X441),0))","v":114802.94565067477},{"$f":"IF($D441=\"\", \"\", MAX(AD440+ $I441 + $J441 + $W441 +$V441, 0))","v":118147.06386550651},120540.3564059396,158118.61445025884,150606.28374604127,136133.59502149632,154747.81108391265,153003.29509813563,1651541.4703144527,14500.401218577203,-5418.7810011266347,-2476.104187153303,1658146.9863447498,-2.3283064365386963E-10]
[null,35,74,415,"Jul",8.8920899943199946E-2,0.25391089704614589,0.13,{"$f":"IF(D442=\"\", \"\", IF(D442>=$N$25,0, H442*AVERAGE(AE430:AE441)))","v":15670.246332772151},0,-10,0,-100,-167.38172326775219,{"$f":"IF(D442=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B442+1))","v":2.946E-2},null,415,74,2658146.98634475,1000000,-2209.5,-2476.881723267752,-5461.8965717459287,{"$f":"IF($D442=\"\",\"\",IFERROR(MIN(MAX(-(AE441+J442+I442+W442+V442)/(AO441-AE441),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,121999.74254248597,114802.94565067477,{"$f":"IF($D442=\"\", \"\", MAX(AD441*(1-$X442),0))","v":118147.06386550651},{"$f":"IF($D442=\"\", \"\", MAX(AE441 + $I442 + $J442 + $W442+$V442, 0))","v":128271.82444369807},158118.61445025884,150606.28374604127,136133.59502149632,154747.81108391265,153003.29509813563,1658146.9863447498,15670.246332772151,-5461.8965717459287,-2476.881723267752,1665878.4543825083,0]
[null,35,74,416,"Aug",-7.2103334630109562E-3,0.31946156332744113,0.13,{"$f":"IF(D443=\"\", \"\", IF(D443>=$N$25,0, H443*AVERAGE(AF431:AF442)))","v":20555.419878533656},0,-10,0,-100,-168.6433874261042,{"$f":"IF(D443=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B443+1))","v":2.946E-2},null,416,74,2665878.4543825081,1000000,-2209.5,-2478.1433874261043,-5521.1663307331664,{"$f":"IF($D443=\"\",\"\",IFERROR(MIN(MAX(-(AF442+J443+I443+W443+V443)/(AO442-AF442),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,121999.74254248597,114802.94565067477,118147.06386550651,{"$f":"IF($D443=\"\", \"\", MAX(AE442*(1-$X443),0))","v":128271.82444369807},{"$f":"IF($D443=\"\", \"\", MAX(AF442 + $I443 + $J443 + $W443 +$V443, 0))","v":170674.72461063325},150606.28374604127,136133.59502149632,154747.81108391265,153003.29509813563,1665878.4543825083,20555.419878533656,-5521.1663307331664,-2478.1433874261043,1678434.5645428828,2.3283064365386963E-10]
[null,35,74,417,"Sep",2.2707306539328165E-2,0.29390477109076873,0.13,{"$f":"IF(D444=\"\", \"\", IF(D444>=$N$25,0, H444*AVERAGE(AG432:AG443)))","v":19578.816886985369},0,-10,0,-100,-169.80133814298685,{"$f":"IF(D444=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B444+1))","v":2.946E-2},null,417,74,2678434.5645428831,1000000,-2209.5,-2479.3013381429869,-5577.414737143833,{"$f":"IF($D444=\"\",\"\",IFERROR(MIN(MAX(-(AG443+J444+I444+W444+V444)/(AO443-AG443),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,121999.74254248597,114802.94565067477,118147.06386550651,128271.82444369807,{"$f":"IF($D444=\"\", \"\", MAX(AF443*(1-$X444),0))","v":170674.72461063325},{"$f":"IF($D444=\"\", \"\", MAX(AG443 + $I444 + $J444 + $W444+$V444, 0))","v":162128.3845577398},136133.59502149632,154747.81108391265,153003.29509813563,1678434.5645428828,19578.816886985369,-5577.414737143833,-2479.3013381429869,1689956.6653545813,-2.3283064365386963E-10]
[null,35,74,418,"Oct",-6.7746423165344724E-2,0.30700214459459074,0.13,{"$f":"IF(D445=\"\", \"\", IF(D445>=$N$25,0, H445*AVERAGE(AH433:AH444)))","v":17697.367352794521},0,-10,0,-100,-170.76540327073761,{"$f":"IF(D445=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B445+1))","v":2.946E-2},null,418,74,2689956.6653545815,1000000,-2209.5,-2480.2654032707378,-5627.6361957231193,{"$f":"IF($D445=\"\",\"\",IFERROR(MIN(MAX(-(AH444+J445+I445+W445+V445)/(AO444-AH444),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,121999.74254248597,114802.94565067477,118147.06386550651,128271.82444369807,170674.72461063325,{"$f":"IF($D445=\"\", \"\", MAX(AG444*(1-$X445),0))","v":162128.3845577398},{"$f":"IF($D445=\"\", \"\", MAX(AH444 + $I445 + $J445 + $W445+$V445, 0))","v":145723.060775297},154747.81108391265,153003.29509813563,1689956.6653545813,17697.367352794521,-5627.6361957231193,-2480.2654032707378,1699546.131108382,0]
[null,35,74,419,"Nov",3.3370241251071957E-2,0.22054162730354054,0.13,{"$f":"IF(D446=\"\", \"\", IF(D446>=$N$25,0, H446*AVERAGE(AI434:AI445)))","v":20117.215440908643},0,-10,0,-100,-171.96633465492908,{"$f":"IF(D446=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B446+1))","v":2.946E-2},null,419,74,2699546.1311083818,1000000,-2209.5,-2481.4663346549291,-5686.0327159425024,{"$f":"IF($D446=\"\",\"\",IFERROR(MIN(MAX(-(AI445+J446+I446+W446+V446)/(AO445-AI445),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,121999.74254248597,114802.94565067477,118147.06386550651,128271.82444369807,170674.72461063325,162128.3845577398,{"$f":"IF($D446=\"\", \"\", MAX(AH445*(1-$X446),0))","v":145723.060775297},{"$f":"IF($D446=\"\", \"\", MAX(AI445 + $I446 + $J446 + $W446 +$V446, 0))","v":166697.52747422387},153003.29509813563,1699546.131108382,20117.215440908643,-5686.0327159425024,-2481.4663346549291,1711495.8474986933,0]
[null,35,74,420,"Dec",-7.3758699804948008E-2,0.21507491608359097,0.13,{"$f":"IF(D447=\"\", \"\", IF(D447>=$N$25,0, H447*AVERAGE(AJ435:AJ446)))","v":19890.428362757637},0,-10,0,-100,-173.13862758614511,{"$f":"IF(D447=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B447+1))","v":2.946E-2},null,420,74,2711495.8474986935,1000000,-2209.5,-2482.638627586145,-5743.8659044314445,{"$f":"IF($D447=\"\",\"\",IFERROR(MIN(MAX(-(AJ446+J447+I447+W447+V447)/(AO446-AJ446),0),1),0))","v":0},169641.93297494098,136520.02088454066,123885.32462081665,121999.74254248597,114802.94565067477,118147.06386550651,128271.82444369807,170674.72461063325,162128.3845577398,145723.060775297,{"$f":"IF($D447=\"\", \"\", MAX(AI446*(1-$X447),0))","v":166697.52747422387},{"$f":"IF($D447=\"\", \"\", MAX(AJ446 + $I447 + $J447 + $W447+$V447, 0))","v":164667.21892887566},1711495.8474986933,19890.428362757637,-5743.8659044314445,-2482.638627586145,1723159.7713294332,0]
[null,{"$f":"IF(D448=\"\",\"\", B447+1)","v":36},75,421,"Jan",1.0978154612532503E-2,0.1362772686415179,0.13,{"$f":"IF(D448=\"\", \"\", IF(D448>=$N$25,0, H448*AVERAGE(Y436:Y447)))","v":22053.451286742333},0,-10,0,-100,-174.52132226161754,{"$f":"IF(D448=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B448+1))","v":3.2509999999999997E-2},{"$f":"IF(D448=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O448, \"No\", \"Yes\"))","v":"No"},421,75,2723159.7713294332,1000000,-2438.2499999999995,-2712.7713222616171,-5808.33483764638,{"$f":"IF($D448=\"\",\"\",IFERROR(MIN(MAX(-(Y447+J448+I448+W448+V448)/(AO447-Y447),0),1),0))","v":0},{"$f":"IF($D448=\"\", \"\", MAX($Y447 + $I448 + $J448 + $W448+ $V448, 0))","v":183174.27810177533},136520.02088454066,123885.32462081665,121999.74254248597,114802.94565067477,118147.06386550651,128271.82444369807,170674.72461063325,162128.3845577398,145723.060775297,166697.52747422387,{"$f":"IF($D448=\"\", \"\", MAX(AJ447*(1-$X448),0))","v":164667.21892887566},1723159.7713294332,22053.451286742333,-5808.33483764638,-2712.7713222616171,1736692.1164562674,0]
[null,{"$f":"IF(D449=\"\",\"\",B448)","v":36},75,422,"Feb",4.4995943826694321E-2,8.259456194320669E-2,8.259456194320669E-2,{"$f":"IF(D449=\"\", \"\", IF(D449>=$N$25,0, H449*AVERAGE(Z437:Z448)))","v":11275.811321436064},0,-10,0,-100,-174.79679277777035,{"$f":"IF(D449=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B449+1))","v":3.2509999999999997E-2},null,422,75,2736692.1164562674,1000000,-2438.2499999999995,-2713.04679277777,-5836.9728461034301,{"$f":"IF($D449=\"\",\"\",IFERROR(MIN(MAX(-(Z448+J449+I449+W449+V449)/(AO448-Z448),0),1),0))","v":0},{"$f":"IF($D449=\"\", \"\", MAX(Y448*(1-$X449),0))","v":183174.27810177533},{"$f":"IF($D449=\"\", \"\", MAX(Z448 + $I449 + $J449 + $W449 +$V449, 0))","v":139245.81256709551},123885.32462081665,121999.74254248597,114802.94565067477,118147.06386550651,128271.82444369807,170674.72461063325,162128.3845577398,145723.060775297,166697.52747422387,164667.21892887566,1736692.1164562674,11275.811321436064,-5836.9728461034301,-2713.04679277777,1739417.9081388223,0]
[null,36,75,423,"Mar",-2.9940042357914233E-2,0.15303503225174575,0.13,{"$f":"IF(D450=\"\", \"\", IF(D450>=$N$25,0, H450*AVERAGE(AA438:AA449)))","v":16105.092200706164},0,-10,0,-100,-175.55230003395286,{"$f":"IF(D450=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B450+1))","v":3.2509999999999997E-2},null,423,75,2739417.9081388223,1000000,-2438.2499999999995,-2713.8023000339526,-5881.9100605352169,{"$f":"IF($D450=\"\",\"\",IFERROR(MIN(MAX(-(AA449+J450+I450+W450+V450)/(AO449-AA449),0),1),0))","v":0},183174.27810177533,{"$f":"IF($D450=\"\", \"\", MAX(Z449*(1-$X450),0))","v":139245.81256709551},{"$f":"IF($D450=\"\", \"\", MAX(AA449 + $I450 + $J450 + $W450+$V450, 0))","v":131394.70446095365},121999.74254248597,114802.94565067477,118147.06386550651,128271.82444369807,170674.72461063325,162128.3845577398,145723.060775297,166697.52747422387,164667.21892887566,1739417.9081388223,16105.092200706164,-5881.9100605352169,-2713.8023000339526,1746927.2879789595,0]
[null,36,75,424,"Apr",-3.0785652375445852E-2,5.5320111536196093E-2,5.5320111536196093E-2,{"$f":"IF(D451=\"\", \"\", IF(D451>=$N$25,0, H451*AVERAGE(AB439:AB450)))","v":6749.0393648375302},0,-10,0,-100,-175.36763273437973,{"$f":"IF(D451=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B451+1))","v":3.2509999999999997E-2},null,424,75,2746927.2879789593,1000000,-2438.2499999999995,-2713.6176327343792,-5895.497339094487,{"$f":"IF($D451=\"\",\"\",IFERROR(MIN(MAX(-(AB450+J451+I451+W451+V451)/(AO450-AB450),0),1),0))","v":0},183174.27810177533,139245.81256709551,{"$f":"IF($D451=\"\", \"\", MAX(AA450*(1-$X451),0))","v":131394.70446095365},{"$f":"IF($D451=\"\", \"\", MAX(AB450 + $I451 + $J451 + $W451+$V451, 0))","v":120139.66693549464},114802.94565067477,118147.06386550651,128271.82444369807,170674.72461063325,162128.3845577398,145723.060775297,166697.52747422387,164667.21892887566,1746927.2879789595,6749.0393648375302,-5895.497339094487,-2713.6176327343792,1745067.212371968,-2.3283064365386963E-10]
[null,36,75,425,"May",-5.9415805577125074E-3,3.3505816139565159E-2,3.3505816139565159E-2,{"$f":"IF(D452=\"\", \"\", IF(D452>=$N$25,0, H452*AVERAGE(AC440:AC451)))","v":3846.5663892520015},0,-10,0,-100,-174.89137787612199,{"$f":"IF(D452=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B452+1))","v":3.2509999999999997E-2},null,425,75,2745067.2123719677,1000000,-2438.2499999999995,-2713.1413778761216,-5899.3264776464321,{"$f":"IF($D452=\"\",\"\",IFERROR(MIN(MAX(-(AC451+J452+I452+W452+V452)/(AO451-AC451),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,{"$f":"IF($D452=\"\", \"\", MAX(AB451*(1-$X452),0))","v":120139.66693549464},{"$f":"IF($D452=\"\", \"\", MAX(AC451 + $I452 + $J452 +$W452+$V452, 0))","v":110037.04418440421},118147.06386550651,128271.82444369807,170674.72461063325,162128.3845577398,145723.060775297,166697.52747422387,164667.21892887566,1745067.212371968,3846.5663892520015,-5899.3264776464321,-2713.1413778761216,1740301.3109056975,0]
[null,36,75,426,"Jun",4.995831751342425E-2,1.6789551246073176E-2,1.6789551246073176E-2,{"$f":"IF(D453=\"\", \"\", IF(D453>=$N$25,0, H453*AVERAGE(AD441:AD452)))","v":1983.6361833430024},0,-10,0,-100,-174.22849470890404,{"$f":"IF(D453=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B453+1))","v":3.2509999999999997E-2},null,426,75,2740301.3109056978,1000000,-2438.2499999999995,-2712.4784947089038,-5896.8558257434961,{"$f":"IF($D453=\"\",\"\",IFERROR(MIN(MAX(-(AD452+J453+I453+W453+V453)/(AO452-AD452),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,120139.66693549464,{"$f":"IF($D453=\"\", \"\", MAX(AC452*(1-$X453),0))","v":110037.04418440421},{"$f":"IF($D453=\"\", \"\", MAX(AD452+ $I453 + $J453 + $W453 +$V453, 0))","v":111521.36572839711},128271.82444369807,170674.72461063325,162128.3845577398,145723.060775297,166697.52747422387,164667.21892887566,1740301.3109056975,1983.6361833430024,-5896.8558257434961,-2712.4784947089038,1733675.6127685881,0]
[null,36,75,427,"Jul",1.1616022363465017E-3,2.2769682904073107E-2,2.2769682904073107E-2,{"$f":"IF(D454=\"\", \"\", IF(D454>=$N$25,0, H454*AVERAGE(AE442:AE453)))","v":2920.7087681099392},0,-10,0,-100,-173.65963215366983,{"$f":"IF(D454=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B454+1))","v":3.2509999999999997E-2},null,427,75,2733675.6127685881,1000000,-2438.2499999999995,-2711.9096321536695,-5897.5660268862057,{"$f":"IF($D454=\"\",\"\",IFERROR(MIN(MAX(-(AE453+J454+I454+W454+V454)/(AO453-AE453),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,120139.66693549464,110037.04418440421,{"$f":"IF($D454=\"\", \"\", MAX(AD453*(1-$X454),0))","v":111521.36572839711},{"$f":"IF($D454=\"\", \"\", MAX(AE453 + $I454 + $J454 + $W454+$V454, 0))","v":122583.05755276814},170674.72461063325,162128.3845577398,145723.060775297,166697.52747422387,164667.21892887566,1733675.6127685881,2920.7087681099392,-5897.5660268862057,-2711.9096321536695,1727986.8458776581,-2.3283064365386963E-10]
[null,36,75,428,"Aug",7.5595660102924546E-3,-5.9658296109099118E-2,0,{"$f":"IF(D455=\"\", \"\", IF(D455>=$N$25,0, H455*AVERAGE(AF443:AF454)))","v":0},0,-10,0,-100,-172.79868458776582,{"$f":"IF(D455=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B455+1))","v":3.2509999999999997E-2},null,428,75,2727986.8458776581,1000000,-2438.2499999999995,-2711.0486845877654,-5888.3133010002402,{"$f":"IF($D455=\"\",\"\",IFERROR(MIN(MAX(-(AF454+J455+I455+W455+V455)/(AO454-AF454),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,120139.66693549464,110037.04418440421,111521.36572839711,{"$f":"IF($D455=\"\", \"\", MAX(AE454*(1-$X455),0))","v":122583.05755276814},{"$f":"IF($D455=\"\", \"\", MAX(AF454 + $I455 + $J455 + $W455 +$V455, 0))","v":162075.36262504524},162128.3845577398,145723.060775297,166697.52747422387,164667.21892887566,1727986.8458776581,0,-5888.3133010002402,-2711.0486845877654,1719387.4838920701,0]
[null,36,75,429,"Sep",2.5239742601565886E-2,-4.5668673830424833E-2,0,{"$f":"IF(D456=\"\", \"\", IF(D456>=$N$25,0, H456*AVERAGE(AG444:AG455)))","v":0},0,-10,0,-100,-171.93874838920703,{"$f":"IF(D456=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B456+1))","v":3.2509999999999997E-2},null,429,75,2719387.4838920701,1000000,-2438.2499999999995,-2710.1887483892065,-5879.0318326838387,{"$f":"IF($D456=\"\",\"\",IFERROR(MIN(MAX(-(AG455+J456+I456+W456+V456)/(AO455-AG455),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,120139.66693549464,110037.04418440421,111521.36572839711,122583.05755276814,{"$f":"IF($D456=\"\", \"\", MAX(AF455*(1-$X456),0))","v":162075.36262504524},{"$f":"IF($D456=\"\", \"\", MAX(AG455 + $I456 + $J456 + $W456+$V456, 0))","v":153539.16397666675},145723.060775297,166697.52747422387,164667.21892887566,1719387.4838920701,0,-5879.0318326838387,-2710.1887483892065,1710798.263310997,0]
[null,36,75,430,"Oct",1.0756344896631988E-2,-4.3305550921004299E-2,0,{"$f":"IF(D457=\"\", \"\", IF(D457>=$N$25,0, H457*AVERAGE(AH445:AH456)))","v":0},0,-10,0,-100,-171.07982633109972,{"$f":"IF(D457=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B457+1))","v":3.2509999999999997E-2},null,430,75,2710798.2633109968,1000000,-2438.2499999999995,-2709.3298263310994,-5869.7214209095055,{"$f":"IF($D457=\"\",\"\",IFERROR(MIN(MAX(-(AH456+J457+I457+W457+V457)/(AO456-AH456),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,120139.66693549464,110037.04418440421,111521.36572839711,122583.05755276814,162075.36262504524,{"$f":"IF($D457=\"\", \"\", MAX(AG456*(1-$X457),0))","v":153539.16397666675},{"$f":"IF($D457=\"\", \"\", MAX(AH456 + $I457 + $J457 + $W457+$V457, 0))","v":137144.0095280564},166697.52747422387,164667.21892887566,1710798.263310997,0,-5869.7214209095055,-2709.3298263310994,1702219.2120637565,0]
[null,36,75,431,"Nov",6.2915606204800023E-2,3.7255322545667546E-2,3.7255322545667546E-2,{"$f":"IF(D458=\"\", \"\", IF(D458>=$N$25,0, H458*AVERAGE(AI446:AI457)))","v":6210.3701536174876},0,-10,0,-100,-170.84295822173743,{"$f":"IF(D458=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B458+1))","v":3.2509999999999997E-2},null,431,75,2702219.2120637568,1000000,-2438.2499999999995,-2709.0929582217368,-5881.7947905488018,{"$f":"IF($D458=\"\",\"\",IFERROR(MIN(MAX(-(AI457+J458+I458+W458+V458)/(AO457-AI457),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,120139.66693549464,110037.04418440421,111521.36572839711,122583.05755276814,162075.36262504524,153539.16397666675,{"$f":"IF($D458=\"\", \"\", MAX(AH457*(1-$X458),0))","v":137144.0095280564},{"$f":"IF($D458=\"\", \"\", MAX(AI457 + $I458 + $J458 + $W458 +$V458, 0))","v":164317.00987907083},164667.21892887566,1702219.2120637565,6210.3701536174876,-5881.7947905488018,-2709.0929582217368,1699838.6944686035,-2.3283064365386963E-10]
[null,36,75,432,"Dec",-3.5472572158352464E-2,6.6911766897796987E-2,6.6911766897796987E-2,{"$f":"IF(D459=\"\", \"\", IF(D459>=$N$25,0, H459*AVERAGE(AJ447:AJ458)))","v":11018.174568677432},0,-10,0,-100,-171.08568690372809,{"$f":"IF(D459=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B459+1))","v":3.2509999999999997E-2},null,432,75,2699838.6944686035,1000000,-2438.2499999999995,-2709.3356869037275,-5910.5450980981905,{"$f":"IF($D459=\"\",\"\",IFERROR(MIN(MAX(-(AJ458+J459+I459+W459+V459)/(AO458-AJ458),0),1),0))","v":0},183174.27810177533,139245.81256709551,131394.70446095365,120139.66693549464,110037.04418440421,111521.36572839711,122583.05755276814,162075.36262504524,153539.16397666675,137144.0095280564,{"$f":"IF($D459=\"\", \"\", MAX(AI458*(1-$X459),0))","v":164317.00987907083},{"$f":"IF($D459=\"\", \"\", MAX(AJ458 + $I459 + $J459 + $W459+$V459, 0))","v":167065.51271255116},1699838.6944686035,11018.174568677432,-5910.5450980981905,-2709.3356869037275,1702236.9882522789,0]
[null,{"$f":"IF(D460=\"\",\"\", B459+1)","v":37},76,433,"Jan",-1.3088968050420938E-2,0.11101249970522153,0.11101249970522153,{"$f":"IF(D460=\"\", \"\", IF(D460>=$N$25,0, H460*AVERAGE(Y448:Y459)))","v":20334.634493777503},0,-10,0,-100,-172.25716227460566,{"$f":"IF(D460=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B460+1))","v":3.6229999999999998E-2},{"$f":"IF(D460=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O460, \"No\", \"Yes\"))","v":"No"},433,76,2702236.9882522789,1000000,-2717.2499999999995,-2989.5071622746054,-5970.7712346659091,{"$f":"IF($D460=\"\",\"\",IFERROR(MIN(MAX(-(Y459+J460+I460+W460+V460)/(AO459-Y459),0),1),0))","v":0},{"$f":"IF($D460=\"\", \"\", MAX($Y459 + $I460 + $J460 + $W460+ $V460, 0))","v":194548.6341986123},139245.81256709551,131394.70446095365,120139.66693549464,110037.04418440421,111521.36572839711,122583.05755276814,162075.36262504524,153539.16397666675,137144.0095280564,164317.00987907083,{"$f":"IF($D460=\"\", \"\", MAX(AJ459*(1-$X460),0))","v":167065.51271255116},1702236.9882522789,20334.634493777503,-5970.7712346659091,-2989.5071622746054,1713611.3443491161,2.3283064365386963E-10]
[null,{"$f":"IF(D461=\"\",\"\",B460)","v":37},76,434,"Feb",-1.5271391194266501E-2,8.4563981516687647E-2,8.4563981516687647E-2,{"$f":"IF(D461=\"\", \"\", IF(D461>=$N$25,0, H461*AVERAGE(Z449:Z460)))","v":11775.180320200017},0,-10,0,-100,-172.53865246693161,{"$f":"IF(D461=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B461+1))","v":3.6229999999999998E-2},null,434,76,2713611.3443491161,1000000,-2717.2499999999995,-2989.7886524669311,-6001.3823554594055,{"$f":"IF($D461=\"\",\"\",IFERROR(MIN(MAX(-(Z460+J461+I461+W461+V461)/(AO460-Z460),0),1),0))","v":0},{"$f":"IF($D461=\"\", \"\", MAX(Y460*(1-$X461),0))","v":194548.6341986123},{"$f":"IF($D461=\"\", \"\", MAX(Z460 + $I461 + $J461 + $W461 +$V461, 0))","v":142029.82187936918},131394.70446095365,120139.66693549464,110037.04418440421,111521.36572839711,122583.05755276814,162075.36262504524,153539.16397666675,137144.0095280564,164317.00987907083,167065.51271255116,1713611.3443491161,11775.180320200017,-6001.3823554594055,-2989.7886524669311,1716395.3536613896,-2.3283064365386963E-10]
[null,37,76,435,"Mar",-8.2299985085143267E-3,2.2014666170662389E-2,2.2014666170662389E-2,{"$f":"IF(D462=\"\", \"\", IF(D462>=$N$25,0, H462*AVERAGE(AA450:AA461)))","v":2892.6105553007383},0,-10,0,-100,-171.92879642166903,{"$f":"IF(D462=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B462+1))","v":3.6229999999999998E-2},null,435,76,2716395.3536613896,1000000,-2717.2499999999995,-2989.1787964216687,-6001.0447042666729,{"$f":"IF($D462=\"\",\"\",IFERROR(MIN(MAX(-(AA461+J462+I462+W462+V462)/(AO461-AA461),0),1),0))","v":0},194548.6341986123,{"$f":"IF($D462=\"\", \"\", MAX(Z461*(1-$X462),0))","v":142029.82187936918},{"$f":"IF($D462=\"\", \"\", MAX(AA461 + $I462 + $J462 + $W462+$V462, 0))","v":125297.09151556606},120139.66693549464,110037.04418440421,111521.36572839711,122583.05755276814,162075.36262504524,153539.16397666675,137144.0095280564,164317.00987907083,167065.51271255116,1716395.3536613896,2892.6105553007383,-6001.0447042666729,-2989.1787964216687,1710297.740716002,0]
[null,37,76,436,"Apr",-1.2279029500714016E-2,4.4887461859732136E-2,4.4887461859732136E-2,{"$f":"IF(D463=\"\", \"\", IF(D463>=$N$25,0, H463*AVERAGE(AB451:AB462)))","v":5392.7647174079375},0,-10,0,-100,-171.56905054334101,{"$f":"IF(D463=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B463+1))","v":3.6229999999999998E-2},null,436,76,2710297.740716002,1000000,-2717.2499999999995,-2988.8190505433404,-6009.4796013433925,{"$f":"IF($D463=\"\",\"\",IFERROR(MIN(MAX(-(AB462+J463+I463+W463+V463)/(AO462-AB462),0),1),0))","v":0},194548.6341986123,142029.82187936918,{"$f":"IF($D463=\"\", \"\", MAX(AA462*(1-$X463),0))","v":125297.09151556606},{"$f":"IF($D463=\"\", \"\", MAX(AB462 + $I463 + $J463 + $W463+$V463, 0))","v":116534.13300101583},110037.04418440421,111521.36572839711,122583.05755276814,162075.36262504524,153539.16397666675,137144.0095280564,164317.00987907083,167065.51271255116,1710297.740716002,5392.7647174079375,-6009.4796013433925,-2988.8190505433404,1706692.2067815233,0]
[null,37,76,437,"May",-7.6849351515303537E-3,6.4839021853212886E-2,6.4839021853212886E-2,{"$f":"IF(D464=\"\", \"\", IF(D464>=$N$25,0, H464*AVERAGE(AC452:AC463)))","v":7134.6943125355365},0,-10,0,-100,-171.38269010940587,{"$f":"IF(D464=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B464+1))","v":3.6229999999999998E-2},null,437,76,2706692.2067815233,1000000,-2717.2499999999995,-2988.6326901094053,-6024.0784098730619,{"$f":"IF($D464=\"\",\"\",IFERROR(MIN(MAX(-(AC463+J464+I464+W464+V464)/(AO463-AC463),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,{"$f":"IF($D464=\"\", \"\", MAX(AB463*(1-$X464),0))","v":116534.13300101583},{"$f":"IF($D464=\"\", \"\", MAX(AC463 + $I464 + $J464 +$W464+$V464, 0))","v":108159.02739695727},111521.36572839711,122583.05755276814,162075.36262504524,153539.16397666675,137144.0095280564,164317.00987907083,167065.51271255116,1706692.2067815233,7134.6943125355365,-6024.0784098730619,-2988.6326901094053,1704814.1899940763,-2.3283064365386963E-10]
[null,37,76,438,"Jun",8.3653248150298315E-2,6.2971534023407161E-2,6.2971534023407161E-2,{"$f":"IF(D465=\"\", \"\", IF(D465>=$N$25,0, H465*AVERAGE(AD453:AD464)))","v":7022.6714763025939},0,-10,0,-100,-171.18368614703789,{"$f":"IF(D465=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B465+1))","v":3.6229999999999998E-2},null,438,76,2704814.1899940763,1000000,-2717.2499999999995,-2988.4336861470374,-6038.3336670820918,{"$f":"IF($D465=\"\",\"\",IFERROR(MIN(MAX(-(AD464+J465+I465+W465+V465)/(AO464-AD464),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,116534.13300101583,{"$f":"IF($D465=\"\", \"\", MAX(AC464*(1-$X465),0))","v":108159.02739695727},{"$f":"IF($D465=\"\", \"\", MAX(AD464+ $I465 + $J465 + $W465 +$V465, 0))","v":109517.26985147058},122583.05755276814,162075.36262504524,153539.16397666675,137144.0095280564,164317.00987907083,167065.51271255116,1704814.1899940763,7022.6714763025939,-6038.3336670820918,-2988.4336861470374,1702810.0941171497,-2.3283064365386963E-10]
[null,37,76,439,"Jul",5.9350179987806874E-3,9.708408069355845E-2,9.708408069355845E-2,{"$f":"IF(D466=\"\", \"\", IF(D466>=$N$25,0, H466*AVERAGE(AE454:AE465)))","v":11900.863451116062},0,-10,0,-100,-171.47109575682657,{"$f":"IF(D466=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B466+1))","v":3.6229999999999998E-2},null,439,76,2702810.0941171497,1000000,-2717.2499999999995,-2988.7210957568259,-6069.9370087677617,{"$f":"IF($D466=\"\",\"\",IFERROR(MIN(MAX(-(AE465+J466+I466+W466+V466)/(AO465-AE465),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,116534.13300101583,108159.02739695727,{"$f":"IF($D466=\"\", \"\", MAX(AD465*(1-$X466),0))","v":109517.26985147058},{"$f":"IF($D466=\"\", \"\", MAX(AE465 + $I466 + $J466 + $W466+$V466, 0))","v":125425.2628993596},162075.36262504524,153539.16397666675,137144.0095280564,164317.00987907083,167065.51271255116,1702810.0941171497,11900.863451116062,-6069.9370087677617,-2988.7210957568259,1705652.2994637415,4.6566128730773926E-10]
[null,37,76,440,"Aug",-7.8052849256087062E-2,0.1023148430717804,0.1023148430717804,{"$f":"IF(D467=\"\", \"\", IF(D467>=$N$25,0, H467*AVERAGE(AF455:AF466)))","v":16582.715292783407},0,-10,0,-100,-172.22350147565251,{"$f":"IF(D467=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B467+1))","v":3.6229999999999998E-2},null,440,76,2705652.2994637415,1000000,-2717.2499999999995,-2989.473501475652,-6118.3115347154771,{"$f":"IF($D467=\"\",\"\",IFERROR(MIN(MAX(-(AF466+J467+I467+W467+V467)/(AO466-AF466),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,116534.13300101583,108159.02739695727,109517.26985147058,{"$f":"IF($D467=\"\", \"\", MAX(AE466*(1-$X467),0))","v":125425.2628993596},{"$f":"IF($D467=\"\", \"\", MAX(AF466 + $I467 + $J467 + $W467 +$V467, 0))","v":169550.29288163752},153539.16397666675,137144.0095280564,164317.00987907083,167065.51271255116,1705652.2994637415,16582.715292783407,-6118.3115347154771,-2989.473501475652,1713127.2297203336,0]
[null,37,76,441,"Sep",-8.2249216586263232E-3,8.651064489392013E-3,8.651064489392013E-3,{"$f":"IF(D468=\"\", \"\", IF(D468>=$N$25,0, H468*AVERAGE(AG456:AG467)))","v":1328.277209209479},0,-10,0,-100,-171.44555069295433,{"$f":"IF(D468=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B468+1))","v":3.6229999999999998E-2},null,441,76,2713127.2297203336,1000000,-2717.2499999999995,-2988.6955506929539,-6112.3814692101787,{"$f":"IF($D468=\"\",\"\",IFERROR(MIN(MAX(-(AG467+J468+I468+W468+V468)/(AO467-AG467),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,116534.13300101583,108159.02739695727,109517.26985147058,125425.2628993596,{"$f":"IF($D468=\"\", \"\", MAX(AF467*(1-$X468),0))","v":169550.29288163752},{"$f":"IF($D468=\"\", \"\", MAX(AG467 + $I468 + $J468 + $W468+$V468, 0))","v":145766.36416597309},137144.0095280564,164317.00987907083,167065.51271255116,1713127.2297203336,1328.277209209479,-6112.3814692101787,-2988.6955506929539,1705354.42990964,0]
[null,37,76,442,"Oct",7.2738245272159552E-2,-2.4272131740955549E-2,0,{"$f":"IF(D469=\"\", \"\", IF(D469>=$N$25,0, H469*AVERAGE(AH457:AH468)))","v":0},0,-10,0,-100,-170.53544299096401,{"$f":"IF(D469=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B469+1))","v":3.6229999999999998E-2},null,442,76,2705354.42990964,1000000,-2717.2499999999995,-2987.7854429909635,-6101.6725608123625,{"$f":"IF($D469=\"\",\"\",IFERROR(MIN(MAX(-(AH468+J469+I469+W469+V469)/(AO468-AH468),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,116534.13300101583,108159.02739695727,109517.26985147058,125425.2628993596,169550.29288163752,{"$f":"IF($D469=\"\", \"\", MAX(AG468*(1-$X469),0))","v":145766.36416597309},{"$f":"IF($D469=\"\", \"\", MAX(AH468 + $I469 + $J469 + $W469+$V469, 0))","v":128054.55152425307},164317.00987907083,167065.51271255116,1705354.42990964,0,-6101.6725608123625,-2987.7854429909635,1696264.9719058364,{"$f":"IF(D469=\"\",\"\",IF(D469=$N$25,AO469-SUM(AK469:AN469)-$H$20,AO469-SUM(AK469:AN469)))","v":-2.3283064365386963E-10}]
[null,37,76,443,"Nov",-4.9448401643435343E-2,3.5561742000636221E-2,3.5561742000636221E-2,{"$f":"IF(D470=\"\", \"\", IF(D470>=$N$25,0, H470*AVERAGE(AI458:AI469)))","v":5843.3991116355101},0,-10,0,-100,-170.21083710174719,{"$f":"IF(D470=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B470+1))","v":3.6229999999999998E-2},null,443,76,2696264.9719058364,1000000,-2717.2499999999995,-2987.4608371017466,-6111.9457200732741,{"$f":"IF($D470=\"\",\"\",IFERROR(MIN(MAX(-(AI469+J470+I470+W470+V470)/(AO469-AI469),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,116534.13300101583,108159.02739695727,109517.26985147058,125425.2628993596,169550.29288163752,145766.36416597309,{"$f":"IF($D470=\"\", \"\", MAX(AH469*(1-$X470),0))","v":128054.55152425307},{"$f":"IF($D470=\"\", \"\", MAX(AI469 + $I470 + $J470 + $W470 +$V470, 0))","v":161061.00243353134},167065.51271255116,1696264.9719058364,5843.3991116355101,-6111.9457200732741,-2987.4608371017466,1693008.964460297,2.3283064365386963E-10]
[null,37,76,444,"Dec",7.241783740178271E-3,-7.3910606534127732E-2,0,{"$f":"IF(D471=\"\", \"\", IF(D471>=$N$25,0, H471*AVERAGE(AJ459:AJ470)))","v":0},0,-10,0,-100,-169.3008964460297,{"$f":"IF(D471=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B471+1))","v":3.6229999999999998E-2},null,444,76,2693008.964460297,1000000,-2717.2499999999995,-2986.5508964460291,-6101.1639478839388,{"$f":"IF($D471=\"\",\"\",IFERROR(MIN(MAX(-(AJ470+J471+I471+W471+V471)/(AO470-AJ470),0),1),0))","v":0},194548.6341986123,142029.82187936918,125297.09151556606,116534.13300101583,108159.02739695727,109517.26985147058,125425.2628993596,169550.29288163752,145766.36416597309,128054.55152425307,{"$f":"IF($D471=\"\", \"\", MAX(AI470*(1-$X471),0))","v":161061.00243353134},{"$f":"IF($D471=\"\", \"\", MAX(AJ470 + $I471 + $J471 + $W471+$V471, 0))","v":157977.79786822121},1693008.964460297,0,-6101.1639478839388,-2986.5508964460291,1683921.249615967,0]
[null,{"$f":"IF(D472=\"\",\"\", B471+1)","v":38},77,445,"Jan",-1.1751797099254873E-2,-3.2898489299810763E-2,0,{"$f":"IF(D472=\"\", \"\", IF(D472>=$N$25,0, H472*AVERAGE(Y460:Y471)))","v":0},0,-10,0,-100,-168.39212496159672,{"$f":"IF(D472=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B472+1))","v":4.0590000000000001E-2},{"$f":"IF(D472=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O472, \"No\", \"Yes\"))","v":"No"},445,77,2683921.2496159673,1000000,-3044.25,-3312.6421249615969,-6089.161621344223,{"$f":"IF($D472=\"\",\"\",IFERROR(MIN(MAX(-(Y471+J472+I472+W472+V472)/(AO471-Y471),0),1),0))","v":0},{"$f":"IF($D472=\"\", \"\", MAX($Y471 + $I472 + $J472 + $W472+ $V472, 0))","v":185146.83045230649},142029.82187936918,125297.09151556606,116534.13300101583,108159.02739695727,109517.26985147058,125425.2628993596,169550.29288163752,145766.36416597309,128054.55152425307,161061.00243353134,{"$f":"IF($D472=\"\", \"\", MAX(AJ471*(1-$X472),0))","v":157977.79786822121},1683921.249615967,0,-6089.161621344223,-3312.6421249615969,1674519.4458696612,0]
[null,{"$f":"IF(D473=\"\",\"\",B472)","v":38},77,446,"Feb",-6.5471731961824611E-2,-3.1588158373240249E-2,0,{"$f":"IF(D473=\"\", \"\", IF(D473>=$N$25,0, H473*AVERAGE(Z461:Z472)))","v":0},0,-10,0,-100,-167.45194458696614,{"$f":"IF(D473=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B473+1))","v":4.0590000000000001E-2},null,446,77,2674519.4458696609,1000000,-3044.25,-3311.701944586966,-6077.1190688184515,{"$f":"IF($D473=\"\",\"\",IFERROR(MIN(MAX(-(Z472+J473+I473+W473+V473)/(AO472-Z472),0),1),0))","v":0},{"$f":"IF($D473=\"\", \"\", MAX(Y472*(1-$X473),0))","v":185146.83045230649},{"$f":"IF($D473=\"\", \"\", MAX(Z472 + $I473 + $J473 + $W473 +$V473, 0))","v":132641.00086596375},125297.09151556606,116534.13300101583,108159.02739695727,109517.26985147058,125425.2628993596,169550.29288163752,145766.36416597309,128054.55152425307,161061.00243353134,157977.79786822121,1674519.4458696612,0,-6077.1190688184515,-3311.701944586966,1665130.6248562562,4.6566128730773926E-10]
[null,38,77,447,"Mar",2.3002422730486229E-2,-8.0956688969666124E-2,0,{"$f":"IF(D474=\"\", \"\", IF(D474>=$N$25,0, H474*AVERAGE(AA462:AA473)))","v":0},0,-10,0,-100,-166.51306248562562,{"$f":"IF(D474=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B474+1))","v":4.0590000000000001E-2},null,447,77,2665130.6248562559,1000000,-3044.25,-3310.7630624856256,-6065.035991948067,{"$f":"IF($D474=\"\",\"\",IFERROR(MIN(MAX(-(AA473+J474+I474+W474+V474)/(AO473-AA473),0),1),0))","v":0},185146.83045230649,{"$f":"IF($D474=\"\", \"\", MAX(Z473*(1-$X474),0))","v":132641.00086596375},{"$f":"IF($D474=\"\", \"\", MAX(AA473 + $I474 + $J474 + $W474+$V474, 0))","v":115921.29246113237},116534.13300101583,108159.02739695727,109517.26985147058,125425.2628993596,169550.29288163752,145766.36416597309,128054.55152425307,161061.00243353134,157977.79786822121,1665130.6248562562,0,-6065.035991948067,-3310.7630624856256,1655754.8258018221,-2.3283064365386963E-10]
[null,38,77,448,"Apr",3.0063685014729519E-2,-5.2014547360403895E-2,0,{"$f":"IF(D475=\"\", \"\", IF(D475>=$N$25,0, H475*AVERAGE(AB463:AB474)))","v":0},0,-10,0,-100,-165.57548258018221,{"$f":"IF(D475=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B475+1))","v":4.0590000000000001E-2},null,448,77,2655754.8258018224,1000000,-3044.25,-3309.8254825801823,-6052.9120890814729,{"$f":"IF($D475=\"\",\"\",IFERROR(MIN(MAX(-(AB474+J475+I475+W475+V475)/(AO474-AB474),0),1),0))","v":0},185146.83045230649,132641.00086596375,{"$f":"IF($D475=\"\", \"\", MAX(AA474*(1-$X475),0))","v":115921.29246113237},{"$f":"IF($D475=\"\", \"\", MAX(AB474 + $I475 + $J475 + $W475+$V475, 0))","v":107171.39542935418},108159.02739695727,109517.26985147058,125425.2628993596,169550.29288163752,145766.36416597309,128054.55152425307,161061.00243353134,157977.79786822121,1655754.8258018221,0,-6052.9120890814729,-3309.8254825801823,1646392.0882301608,2.3283064365386963E-10]
[null,38,77,449,"May",3.0703325466854667E-3,-1.1375258953252088E-2,0,{"$f":"IF(D476=\"\", \"\", IF(D476>=$N$25,0, H476*AVERAGE(AC464:AC475)))","v":0},0,{"$f":"IF(D476=\"\",\"\",IF(D476>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D476=\"\",\"\",IF(D476>=$N$25, 0,-$I$20*J476))","v":0},-100,{"$f":"IF(D476=\"\",\"\",IF(D476>=$N$25, 0,-$L$20*(AK476+AL476)))","v":-164.63920882301608},{"$f":"IF(D476=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B476+1))","v":4.0590000000000001E-2},null,{"$f":"D476","v":449},{"$f":"C476","v":77},{"$f":"IF(D476=\"\",\"\",IF(D476>$N$25, 0,$H$20+AK476))","v":2646392.088230161},{"$f":"IF(D476=\"\",\"\",IF(D476>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D476=\"\",\"\",IF(D476>=$N$25, 0,-$M$20*O476*T476/12))","v":-3044.25},{"$f":"IF(D476=\"\",\"\",IF(D476>=$N$25, 0,SUM(L476:N476)+U476))","v":-3308.8892088230159},-6040.7470552255063,{"$f":"IF($D476=\"\",\"\",IFERROR(MIN(MAX(-(AC475+J476+I476+W476+V476)/(AO475-AC475),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,{"$f":"IF($D476=\"\", \"\", MAX(AB475*(1-$X476),0))","v":107171.39542935418},{"$f":"IF($D476=\"\", \"\", MAX(AC475 + $I476 + $J476 +$W476+$V476, 0))","v":98809.391132908742},109517.26985147058,125425.2628993596,169550.29288163752,145766.36416597309,128054.55152425307,161061.00243353134,157977.79786822121,1646392.0882301608,{"$f":"I476","v":0},-6040.7470552255063,{"$f":"V476","v":-3308.8892088230159},1637042.4519661122,0]
[null,38,77,450,"Jun",{"$f":"IF($D477 = \"\", \"\",IF(D477>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":4.7202009821047095E-2},-6.5998905592301593E-4,0,{"$f":"IF(D477=\"\", \"\", IF(D477>=$N$25,0, H477*AVERAGE(AD465:AD476)))","v":0},0,-10,0,-100,-163.70424519661123,{"$f":"IF(D477=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B477+1))","v":4.0590000000000001E-2},null,450,77,2637042.4519661125,1000000,-3044.25,-3307.9542451966113,-6028.5405819959988,{"$f":"IF($D477=\"\",\"\",IFERROR(MIN(MAX(-(AD476+J477+I477+W477+V477)/(AO476-AD476),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,107171.39542935418,{"$f":"IF($D477=\"\", \"\", MAX(AC476*(1-$X477),0))","v":98809.391132908742},{"$f":"IF($D477=\"\", \"\", MAX(AD476+ $I477 + $J477 + $W477 +$V477, 0))","v":100180.77502427797},125425.2628993596,169550.29288163752,145766.36416597309,128054.55152425307,161061.00243353134,157977.79786822121,1637042.4519661122,0,{"$f":"IF($D477=\"\",\"\",IF(D477=$N$25,$J477+$W477-$AO477-$H$20,$J477+$W477))","v":-6028.5405819959988},-3307.9542451966113,{"$f":"IF(D477 = \"\", \"\", SUM(Y477:AJ477))","v":1627705.9571389195},0]
[null,38,77,{"$f":"IF($C478=\"\", \"\", $D477+1)","v":451},"Jul",-1.2402127061849431E-2,-3.4275152368594464E-2,0,{"$f":"IF(D478=\"\", \"\", IF(D478>=$N$25,0, H478*AVERAGE(AE466:AE477)))","v":0},0,-10,0,-100,-162.77059571389196,{"$f":"IF(D478=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B478+1))","v":4.0590000000000001E-2},null,451,77,2627705.9571389193,1000000,-3044.25,-3307.0205957138919,-6016.2923575674276,{"$f":"IF($D478=\"\",\"\",IFERROR(MIN(MAX(-(AE477+J478+I478+W478+V478)/(AO477-AE477),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,107171.39542935418,98809.391132908742,{"$f":"IF($D478=\"\", \"\", MAX(AD477*(1-$X478),0))","v":100180.77502427797},{"$f":"IF($D478=\"\", \"\", MAX(AE477 + $I478 + $J478 + $W478+$V478, 0))","v":116101.94994607828},169550.29288163752,145766.36416597309,128054.55152425307,161061.00243353134,157977.79786822121,1627705.9571389195,0,-6016.2923575674276,-3307.0205957138919,1618382.6441856383,2.3283064365386963E-10]
[null,38,77,452,"Aug",-2.4201536504103796E-2,-5.1879308007695357E-2,0,{"$f":"IF(D479=\"\", \"\", IF(D479>=$N$25,0, H479*AVERAGE(AF467:AF478)))","v":0},0,-10,0,-100,-161.83826441856382,{"$f":"IF(D479=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B479+1))","v":4.0590000000000001E-2},null,452,77,2618382.6441856381,1000000,-3044.25,-3306.088264418564,-6004.0020666216342,{"$f":"IF($D479=\"\",\"\",IFERROR(MIN(MAX(-(AF478+J479+I479+W479+V479)/(AO478-AF478),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,107171.39542935418,98809.391132908742,100180.77502427797,{"$f":"IF($D479=\"\", \"\", MAX(AE478*(1-$X479),0))","v":116101.94994607828},{"$f":"IF($D479=\"\", \"\", MAX(AF478 + $I479 + $J479 + $W479 +$V479, 0))","v":160240.20255059731},145766.36416597309,128054.55152425307,161061.00243353134,157977.79786822121,1618382.6441856383,0,-6004.0020666216342,-3306.088264418564,1609072.553854598,-2.3283064365386963E-10]
[null,38,77,453,"Sep",5.5748918700976452E-3,3.500812067416037E-3,3.500812067416037E-3,{"$f":"IF(D480=\"\", \"\", IF(D480>=$N$25,0, H480*AVERAGE(AG468:AG479)))","v":510.30064669559931},0,-10,0,-100,-160.95828545012935,{"$f":"IF(D480=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B480+1))","v":4.0590000000000001E-2},null,453,77,2609072.5538545977,1000000,-3044.25,-3305.2082854501296,-5993.5733067755345,{"$f":"IF($D480=\"\",\"\",IFERROR(MIN(MAX(-(AG479+J480+I480+W480+V480)/(AO479-AG479),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,107171.39542935418,98809.391132908742,100180.77502427797,116101.94994607828,{"$f":"IF($D480=\"\", \"\", MAX(AF479*(1-$X480),0))","v":160240.20255059731},{"$f":"IF($D480=\"\", \"\", MAX(AG479 + $I480 + $J480 + $W480+$V480, 0))","v":136977.88322044304},128054.55152425307,161061.00243353134,157977.79786822121,1609072.553854598,510.30064669559931,-5993.5733067755345,-3305.2082854501296,1600284.0729090676,-2.3283064365386963E-10]
[null,38,77,454,"Oct",2.0962643787814754E-3,1.7463780471111523E-2,1.7463780471111523E-2,{"$f":"IF(D481=\"\", \"\", IF(D481>=$N$25,0, H481*AVERAGE(AH469:AH480)))","v":2236.3165761461951},0,-10,0,-100,-160.2520389485214,{"$f":"IF(D481=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B481+1))","v":4.0590000000000001E-2},null,454,77,2600284.0729090674,1000000,-3044.25,-3304.5020389485217,-5989.5726121582975,{"$f":"IF($D481=\"\",\"\",IFERROR(MIN(MAX(-(AH480+J481+I481+W481+V481)/(AO480-AH480),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,107171.39542935418,98809.391132908742,100180.77502427797,116101.94994607828,160240.20255059731,{"$f":"IF($D481=\"\", \"\", MAX(AG480*(1-$X481),0))","v":136977.88322044304},{"$f":"IF($D481=\"\", \"\", MAX(AH480 + $I481 + $J481 + $W481+$V481, 0))","v":120996.79344929245},161061.00243353134,157977.79786822121,1600284.0729090676,2236.3165761461951,-5989.5726121582975,-3304.5020389485217,1593226.3148341069,-2.3283064365386963E-10]
[null,38,77,455,"Nov",-7.0472627111486984E-3,-4.9538265234371215E-2,0,{"$f":"IF(D482=\"\", \"\", IF(D482>=$N$25,0, H482*AVERAGE(AI470:AI481)))","v":0},0,-10,0,-100,-159.3226314834107,{"$f":"IF(D482=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B482+1))","v":4.0590000000000001E-2},null,455,77,2593226.3148341067,1000000,-3044.25,-3303.5726314834105,-5977.1531661752761,{"$f":"IF($D482=\"\",\"\",IFERROR(MIN(MAX(-(AI481+J482+I482+W482+V482)/(AO481-AI481),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,107171.39542935418,98809.391132908742,100180.77502427797,116101.94994607828,160240.20255059731,136977.88322044304,{"$f":"IF($D482=\"\", \"\", MAX(AH481*(1-$X482),0))","v":120996.79344929245},{"$f":"IF($D482=\"\", \"\", MAX(AI481 + $I482 + $J482 + $W482 +$V482, 0))","v":151780.27663587267},157977.79786822121,1593226.3148341069,0,-5977.1531661752761,-3303.5726314834105,1583945.5890364484,2.3283064365386963E-10]
[null,38,77,456,"Dec",4.7299358900564602E-2,-7.1411348362987459E-3,0,{"$f":"IF(D483=\"\", \"\", IF(D483>=$N$25,0, H483*AVERAGE(AJ471:AJ482)))","v":0},0,-10,0,-100,-158.39455890364485,{"$f":"IF(D483=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B483+1))","v":4.0590000000000001E-2},null,456,77,2583945.5890364484,1000000,-3044.25,-3302.6445589036448,-5964.690356519036,{"$f":"IF($D483=\"\",\"\",IFERROR(MIN(MAX(-(AJ482+J483+I483+W483+V483)/(AO482-AJ482),0),1),0))","v":0},185146.83045230649,132641.00086596375,115921.29246113237,107171.39542935418,98809.391132908742,100180.77502427797,116101.94994607828,160240.20255059731,136977.88322044304,120996.79344929245,{"$f":"IF($D483=\"\", \"\", MAX(AI482*(1-$X483),0))","v":151780.27663587267},{"$f":"IF($D483=\"\", \"\", MAX(AJ482 + $I483 + $J483 + $W483+$V483, 0))","v":148710.46295279852},1583945.5890364484,0,-5964.690356519036,-3302.6445589036448,1574678.2541210256,0]
[null,{"$f":"IF(D484=\"\",\"\", B483+1)","v":39},78,457,"Jan",4.2681511493617378E-3,3.2344437800757353E-2,3.2344437800757353E-2,{"$f":"IF(D484=\"\", \"\", IF(D484>=$N$25,0, H484*AVERAGE(Y472:Y483)))","v":5988.4701415719937},0,-10,0,-100,-158.06667242625977,{"$f":"IF(D484=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B484+1))","v":4.5700000000000005E-2},{"$f":"IF(D484=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O484, \"No\", \"Yes\"))","v":"No"},457,78,2574678.2541210256,1000000,-3427.5000000000005,-3685.5666724262601,-5973.4134757203465,{"$f":"IF($D484=\"\",\"\",IFERROR(MIN(MAX(-(Y483+J484+I484+W484+V484)/(AO483-Y483),0),1),0))","v":0},{"$f":"IF($D484=\"\", \"\", MAX($Y483 + $I484 + $J484 + $W484+ $V484, 0))","v":181476.32044573186},132641.00086596375,115921.29246113237,107171.39542935418,98809.391132908742,100180.77502427797,116101.94994607828,160240.20255059731,136977.88322044304,120996.79344929245,151780.27663587267,{"$f":"IF($D484=\"\", \"\", MAX(AJ483*(1-$X484),0))","v":148710.46295279852},1574678.2541210256,5988.4701415719937,-5973.4134757203465,-3685.5666724262601,1571007.7441144511,2.3283064365386963E-10]
[null,{"$f":"IF(D485=\"\",\"\",B484)","v":39},78,458,"Feb",-7.0777647859571025E-2,4.9079205867900599E-2,4.9079205867900599E-2,{"$f":"IF(D485=\"\", \"\", IF(D485>=$N$25,0, H485*AVERAGE(Z473:Z484)))","v":6509.914988025017},0,-10,0,-100,-157.75176591024763,{"$f":"IF(D485=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B485+1))","v":4.5700000000000005E-2},null,458,78,2571007.7441144511,1000000,-3427.5000000000005,-3685.2517659102482,-5984.1536400629884,{"$f":"IF($D485=\"\",\"\",IFERROR(MIN(MAX(-(Z484+J485+I485+W485+V485)/(AO484-Z484),0),1),0))","v":0},{"$f":"IF($D485=\"\", \"\", MAX(Y484*(1-$X485),0))","v":181476.32044573186},{"$f":"IF($D485=\"\", \"\", MAX(Z484 + $I485 + $J485 + $W485 +$V485, 0))","v":129481.51044801553},115921.29246113237,107171.39542935418,98809.391132908742,100180.77502427797,116101.94994607828,160240.20255059731,136977.88322044304,120996.79344929245,151780.27663587267,148710.46295279852,1571007.7441144511,6509.914988025017,-5984.1536400629884,-3685.2517659102482,1567848.2536965029,0]
[null,39,78,459,"Mar",-1.021644428361683E-2,4.312291088273712E-2,4.312291088273712E-2,{"$f":"IF(D486=\"\", \"\", IF(D486>=$N$25,0, H486*AVERAGE(AA474:AA485)))","v":4998.8635642131185},0,-10,0,-100,-157.28471172607161,{"$f":"IF(D486=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B486+1))","v":4.5700000000000005E-2},null,459,78,2567848.2536965031,1000000,-3427.5000000000005,-3684.7847117260721,-5989.169208202251,{"$f":"IF($D486=\"\",\"\",IFERROR(MIN(MAX(-(AA485+J486+I486+W486+V486)/(AO485-AA485),0),1),0))","v":0},181476.32044573186,{"$f":"IF($D486=\"\", \"\", MAX(Z485*(1-$X486),0))","v":129481.51044801553},{"$f":"IF($D486=\"\", \"\", MAX(AA485 + $I486 + $J486 + $W486+$V486, 0))","v":111246.20210541716},107171.39542935418,98809.391132908742,100180.77502427797,116101.94994607828,160240.20255059731,136977.88322044304,120996.79344929245,151780.27663587267,148710.46295279852,1567848.2536965029,4998.8635642131185,-5989.169208202251,-3684.7847117260721,1563173.1633407876,0]
[null,39,78,460,"Apr",1.3011288668605594E-3,9.2506927080331369E-3,9.2506927080331369E-3,{"$f":"IF(D487=\"\", \"\", IF(D487>=$N$25,0, H487*AVERAGE(AB475:AB486)))","v":991.40964620806255},0,-10,0,-100,-156.41645729869958,{"$f":"IF(D487=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B487+1))","v":4.5700000000000005E-2},null,460,78,2563173.1633407874,1000000,-3427.5000000000005,-3683.9164572987002,-5978.8530901520962,{"$f":"IF($D487=\"\",\"\",IFERROR(MIN(MAX(-(AB486+J487+I487+W487+V487)/(AO486-AB486),0),1),0))","v":0},181476.32044573186,129481.51044801553,{"$f":"IF($D487=\"\", \"\", MAX(AA486*(1-$X487),0))","v":111246.20210541716},{"$f":"IF($D487=\"\", \"\", MAX(AB486 + $I487 + $J487 + $W487+$V487, 0))","v":98500.035528111432},98809.391132908742,100180.77502427797,116101.94994607828,160240.20255059731,136977.88322044304,120996.79344929245,151780.27663587267,148710.46295279852,1563173.1633407876,991.40964620806255,-5978.8530901520962,-3683.9164572987002,1554501.8034395447,-2.3283064365386963E-10]
[null,39,78,461,"May",1.1885521739185608E-2,-1.8930700480170759E-2,{"$f":"IF($D488 = \"\", \"\", IF(D488>=$N$25, 0,IF(G488<$G$20, IF(G488>$F$20, G488, $F$20), $G$20)))","v":0},{"$f":"IF(D488=\"\", \"\", IF(D488>=$N$25,0, H488*AVERAGE(AC476:AC487)))","v":0},0,-10,0,{"$f":"IF(D488=\"\",\"\",IF(D488>=$N$25, 0,-$K$20))","v":-100},-155.45018034395449,{"$f":"IF(D488=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B488+1))","v":4.5700000000000005E-2},null,461,78,2554501.8034395445,1000000,-3427.5000000000005,-3682.9501803439548,-5964.6878971507722,{"$f":"IF($D488=\"\",\"\",IFERROR(MIN(MAX(-(AC487+J488+I488+W488+V488)/(AO487-AC487),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,{"$f":"IF($D488=\"\", \"\", MAX(AB487*(1-$X488),0))","v":98500.035528111432},{"$f":"IF($D488=\"\", \"\", MAX(AC487 + $I488 + $J488 +$W488+$V488, 0))","v":89161.753055414025},100180.77502427797,116101.94994607828,160240.20255059731,136977.88322044304,120996.79344929245,151780.27663587267,148710.46295279852,{"$f":"IF(D488 = \"\", \"\",Y487 + Z487+AA487 + AB487+ AC487+AD487+AE487+AF487+AG487+AH487 + AI487+AJ487)","v":1554501.8034395447},0,-5964.6878971507722,-3682.9501803439548,1544854.1653620501,2.3283064365386963E-10]
[null,39,{"$f":"IF(C488=\"\",\"\",IF(C477+1<=120, C477 + 1, \"\"))","v":78},462,{"$f":"IF($D489 = \"\", \"\",E477)","v":"Jun"},5.3007347440461386E-2,{"$f":"IF($D489 = \"\", \"\",IF(D489>=$N$25, 0,((1+F477)*(1+F478)*(1+F479)*(1+F480)*(1+F481)*(1+F482)*(1+F483)*(1+F484)*(1+F485)*(1+F486)*(1+F487)*(1+F488))-1))","v":-1.0308860908598949E-2},0,{"$f":"IF(D489=\"\", \"\", IF(D489>=$N$25,0, H489*AVERAGE(AD477:AD488)))","v":0},{"$f":"IF(D489=\"\",\"\",IF(D489>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C489<$N$5,$M$5,0))))","v":0},-10,0,-100,-154.48541653620501,{"$f":"IF(D489=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B489+1))","v":4.5700000000000005E-2},null,462,78,2544854.1653620498,1000000,-3427.5000000000005,-3681.9854165362053,-5950.4717372413661,{"$f":"IF($D489=\"\",\"\",IFERROR(MIN(MAX(-(AD488+J489+I489+W489+V489)/(AO488-AD488),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,98500.035528111432,{"$f":"IF($D489=\"\", \"\", MAX(AC488*(1-$X489),0))","v":89161.753055414025},{"$f":"IF($D489=\"\", \"\", MAX(AD488+ $I489 + $J489 + $W489 +$V489, 0))","v":90548.317870500396},116101.94994607828,160240.20255059731,136977.88322044304,120996.79344929245,151780.27663587267,148710.46295279852,1544854.1653620501,0,-5950.4717372413661,-3681.9854165362053,1535221.7082082725,0]
[null,39,78,463,"Jul",-3.9291877804271548E-2,-4.8223443172582536E-3,0,{"$f":"IF(D490=\"\", \"\", IF(D490>=$N$25,0, H490*AVERAGE(AE478:AE489)))","v":0},0,-10,0,-100,-153.52217082082726,{"$f":"IF(D490=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B490+1))","v":4.5700000000000005E-2},null,463,78,2535221.7082082722,1000000,-3427.5000000000005,-3681.0221708208278,-5936.2042094474873,{"$f":"IF($D490=\"\",\"\",IFERROR(MIN(MAX(-(AE489+J490+I490+W490+V490)/(AO489-AE489),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,98500.035528111432,89161.753055414025,{"$f":"IF($D490=\"\", \"\", MAX(AD489*(1-$X490),0))","v":90548.317870500396},{"$f":"IF($D490=\"\", \"\", MAX(AE489 + $I490 + $J490 + $W490+$V490, 0))","v":106484.72356580997},160240.20255059731,136977.88322044304,120996.79344929245,151780.27663587267,148710.46295279852,1535221.7082082725,0,-5936.2042094474873,-3681.0221708208278,1525604.4818280044,0]
[null,39,78,464,"Aug",-2.8746326309034266E-2,-3.1918473054478813E-2,0,{"$f":"IF(D491=\"\", \"\", IF(D491>=$N$25,0, H491*AVERAGE(AF479:AF490)))","v":0},0,-10,0,-100,-152.56044818280046,{"$f":"IF(D491=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B491+1))","v":4.5700000000000005E-2},null,464,78,2525604.4818280041,1000000,-3427.5000000000005,-3680.0604481828009,-5921.8849080926911,{"$f":"IF($D491=\"\",\"\",IFERROR(MIN(MAX(-(AF490+J491+I491+W491+V491)/(AO490-AF490),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,98500.035528111432,89161.753055414025,90548.317870500396,{"$f":"IF($D491=\"\", \"\", MAX(AE490*(1-$X491),0))","v":106484.72356580997},{"$f":"IF($D491=\"\", \"\", MAX(AF490 + $I491 + $J491 + $W491 +$V491, 0))","v":150638.25719432181},136977.88322044304,120996.79344929245,151780.27663587267,148710.46295279852,1525604.4818280044,0,-5921.8849080926911,-3680.0604481828009,1516002.5364717289,0]
[null,39,78,465,"Sep",-5.62548543601551E-2,-3.6427321160511839E-2,0,{"$f":"IF(D492=\"\", \"\", IF(D492>=$N$25,0, H492*AVERAGE(AG480:AG491)))","v":0},0,-10,0,-100,-151.60025364717291,{"$f":"IF(D492=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B492+1))","v":4.5700000000000005E-2},null,465,78,2516002.5364717292,1000000,-3427.5000000000005,-3679.1002536471733,-5907.5134227268818,{"$f":"IF($D492=\"\",\"\",IFERROR(MIN(MAX(-(AG491+J492+I492+W492+V492)/(AO491-AG491),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,98500.035528111432,89161.753055414025,90548.317870500396,106484.72356580997,{"$f":"IF($D492=\"\", \"\", MAX(AF491*(1-$X492),0))","v":150638.25719432181},{"$f":"IF($D492=\"\", \"\", MAX(AG491 + $I492 + $J492 + $W492+$V492, 0))","v":127391.26954406897},120996.79344929245,151780.27663587267,148710.46295279852,1516002.5364717289,0,-5907.5134227268818,-3679.1002536471733,1506415.9227953549,0]
[null,39,78,466,"Oct",-9.9384718241431504E-3,-9.5674478869722801E-2,0,{"$f":"IF(D493=\"\", \"\", IF(D493>=$N$25,0, H493*AVERAGE(AH481:AH492)))","v":0},0,-10,0,-100,-150.6415922795355,{"$f":"IF(D493=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B493+1))","v":4.5700000000000005E-2},null,466,78,2506415.9227953549,1000000,-3427.5000000000005,-3678.1415922795359,-5893.0893380512753,{"$f":"IF($D493=\"\",\"\",IFERROR(MIN(MAX(-(AH492+J493+I493+W493+V493)/(AO492-AH492),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,98500.035528111432,89161.753055414025,90548.317870500396,106484.72356580997,150638.25719432181,{"$f":"IF($D493=\"\", \"\", MAX(AG492*(1-$X493),0))","v":127391.26954406897},{"$f":"IF($D493=\"\", \"\", MAX(AH492 + $I493 + $J493 + $W493+$V493, 0))","v":111425.56251896164},151780.27663587267,148710.46295279852,1506415.9227953549,0,-5893.0893380512753,-3678.1415922795359,1496844.6918650242,2.3283064365386963E-10]
[null,39,78,467,"Nov",-2.8021901198404787E-2,-0.10653503136876052,0,{"$f":"IF(D494=\"\", \"\", IF(D494>=$N$25,0, H494*AVERAGE(AI482:AI493)))","v":0},0,-10,0,-100,-149.68446918650241,{"$f":"IF(D494=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B494+1))","v":4.5700000000000005E-2},null,467,78,2496844.6918650242,1000000,-3427.5000000000005,-3677.1844691865031,-5878.6122338418809,{"$f":"IF($D494=\"\",\"\",IFERROR(MIN(MAX(-(AI493+J494+I494+W494+V494)/(AO493-AI493),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,98500.035528111432,89161.753055414025,90548.317870500396,106484.72356580997,150638.25719432181,127391.26954406897,{"$f":"IF($D494=\"\", \"\", MAX(AH493*(1-$X494),0))","v":111425.56251896164},{"$f":"IF($D494=\"\", \"\", MAX(AI493 + $I494 + $J494 + $W494 +$V494, 0))","v":142224.47993284429},148710.46295279852,1496844.6918650242,0,-5878.6122338418809,-3677.1844691865031,1487288.8951619959,0]
[null,39,78,468,"Dec",1.4916450695947506E-2,-0.12540813984040367,0,{"$f":"IF(D495=\"\", \"\", IF(D495>=$N$25,0, H495*AVERAGE(AJ483:AJ494)))","v":0},0,-10,0,-100,-148.72888951619959,{"$f":"IF(D495=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B495+1))","v":4.5700000000000005E-2},null,468,78,2487288.8951619957,1000000,-3427.5000000000005,-3676.2288895162001,-5864.0816848714612,{"$f":"IF($D495=\"\",\"\",IFERROR(MIN(MAX(-(AJ494+J495+I495+W495+V495)/(AO494-AJ494),0),1),0))","v":0},181476.32044573186,129481.51044801553,111246.20210541716,98500.035528111432,89161.753055414025,90548.317870500396,106484.72356580997,150638.25719432181,127391.26954406897,111425.56251896164,{"$f":"IF($D495=\"\", \"\", MAX(AI494*(1-$X495),0))","v":142224.47993284429},{"$f":"IF($D495=\"\", \"\", MAX(AJ494 + $I495 + $J495 + $W495+$V495, 0))","v":139170.15237841086},1487288.8951619959,0,-5864.0816848714612,-3676.2288895162001,1477748.5845876082,0]
[null,{"$f":"IF(D496=\"\",\"\", B495+1)","v":40},79,469,"Jan",0.10066622547598594,-0.15245086423754761,0,{"$f":"IF(D496=\"\", \"\", IF(D496>=$N$25,0, H496*AVERAGE(Y484:Y495)))","v":0},0,-10,0,-100,-147.77485845876083,{"$f":"IF(D496=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B496+1))","v":5.1630000000000002E-2},{"$f":"IF(D496=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O496, \"No\", \"Yes\"))","v":"No"},469,79,2477748.5845876085,1000000,-3872.25,-4120.0248584587607,{"$f":"IF(D496=\"\",\"\",IF(D496=$N$25,-(AK496+AL496+J496+V496),IF(OR(C496<$N$5,C496>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D496+120))*(AK496+AL496+V496-$O$20)))))","v":-5847.7323798775769},{"$f":"IF($D496=\"\",\"\",IFERROR(MIN(MAX(-(Y495+J496+I496+W496+V496)/(AO495-Y495),0),1),0))","v":0},{"$f":"IF($D496=\"\", \"\", MAX($Y495 + $I496 + $J496 + $W496+ $V496, 0))","v":171508.56320739552},129481.51044801553,111246.20210541716,98500.035528111432,89161.753055414025,90548.317870500396,106484.72356580997,150638.25719432181,127391.26954406897,111425.56251896164,142224.47993284429,{"$f":"IF($D496=\"\", \"\", MAX(AJ495*(1-$X496),0))","v":139170.15237841086},1477748.5845876082,0,-5847.7323798775769,-4120.0248584587607,1467780.8273492719,-2.3283064365386963E-10]
[null,{"$f":"IF(D497=\"\",\"\",B496)","v":40},79,470,"Feb",0.12336448277126433,-7.109599453348614E-2,0,{"$f":"IF(D497=\"\", \"\", IF(D497>=$N$25,0, H497*AVERAGE(Z485:Z496)))","v":0},0,-10,0,-100,-146.77808273492718,{"$f":"IF(D497=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B497+1))","v":5.1630000000000002E-2},null,470,79,2467780.8273492716,1000000,-3872.25,-4119.028082734927,-5831.3219094284341,{"$f":"IF($D497=\"\",\"\",IFERROR(MIN(MAX(-(Z496+J497+I497+W497+V497)/(AO496-Z496),0),1),0))","v":0},{"$f":"IF($D497=\"\", \"\", MAX(Y496*(1-$X497),0))","v":171508.56320739552},{"$f":"IF($D497=\"\", \"\", MAX(Z496 + $I497 + $J497 + $W497 +$V497, 0))","v":119531.16045585216},111246.20210541716,98500.035528111432,89161.753055414025,90548.317870500396,106484.72356580997,150638.25719432181,127391.26954406897,111425.56251896164,142224.47993284429,139170.15237841086,1467780.8273492719,0,-5831.3219094284341,-4119.028082734927,1457830.4773571084,-2.3283064365386963E-10]
[null,40,79,471,"Mar",1.8511247625988627E-2,0.12297962402797125,0.12297962402797125,{"$f":"IF(D498=\"\", \"\", IF(D498>=$N$25,0, H498*AVERAGE(AA486:AA497)))","v":13681.016109463906},0,-10,0,-100,-147.15114934665723,{"$f":"IF(D498=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B498+1))","v":5.1630000000000002E-2},null,471,79,2457830.4773571081,1000000,-3872.25,-4119.4011493466569,-5869.5683692689026,{"$f":"IF($D498=\"\",\"\",IFERROR(MIN(MAX(-(AA497+J498+I498+W498+V498)/(AO497-AA497),0),1),0))","v":0},171508.56320739552,{"$f":"IF($D498=\"\", \"\", MAX(Z497*(1-$X498),0))","v":119531.16045585216},{"$f":"IF($D498=\"\", \"\", MAX(AA497 + $I498 + $J498 + $W498+$V498, 0))","v":114938.24869626551},98500.035528111432,89161.753055414025,90548.317870500396,106484.72356580997,150638.25719432181,127391.26954406897,111425.56251896164,142224.47993284429,139170.15237841086,1457830.4773571084,13681.016109463906,-5869.5683692689026,-4119.4011493466569,1461522.5239479567,0]
[null,40,79,472,"Apr",-5.6927267496128725E-2,0.15557322742087698,0.13,{"$f":"IF(D499=\"\", \"\", IF(D499>=$N$25,0, H499*AVERAGE(AB487:AB498)))","v":12805.004618654486},0,-10,0,-100,-147.43275285666112,{"$f":"IF(D499=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B499+1))","v":5.1630000000000002E-2},null,472,79,2461522.523947957,1000000,-3872.25,-4119.682752856661,-5904.4491799749167,{"$f":"IF($D499=\"\",\"\",IFERROR(MIN(MAX(-(AB498+J499+I499+W499+V499)/(AO498-AB498),0),1),0))","v":0},171508.56320739552,119531.16045585216,{"$f":"IF($D499=\"\", \"\", MAX(AA498*(1-$X499),0))","v":114938.24869626551},{"$f":"IF($D499=\"\", \"\", MAX(AB498 + $I499 + $J499 + $W499+$V499, 0))","v":101280.90821393432},89161.753055414025,90548.317870500396,106484.72356580997,150638.25719432181,127391.26954406897,111425.56251896164,142224.47993284429,139170.15237841086,1461522.5239479567,12805.004618654486,-5904.4491799749167,-4119.682752856661,1464303.3966337794,-2.3283064365386963E-10]
[null,40,79,473,"May",-1.9650098735506695E-2,8.8373487030223519E-2,8.8373487030223519E-2,{"$f":"IF(D500=\"\", \"\", IF(D500>=$N$25,0, H500*AVERAGE(AC488:AC499)))","v":7879.5350272346259},0,-10,0,-100,-147.2182931661014,{"$f":"IF(D500=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B500+1))","v":5.1630000000000002E-2},null,473,79,2464303.3966337796,1000000,-3872.25,-4119.4682931661018,-5919.6107393864831,{"$f":"IF($D500=\"\",\"\",IFERROR(MIN(MAX(-(AC499+J500+I500+W500+V500)/(AO499-AC499),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,{"$f":"IF($D500=\"\", \"\", MAX(AB499*(1-$X500),0))","v":101280.90821393432},{"$f":"IF($D500=\"\", \"\", MAX(AC499 + $I500 + $J500 +$W500+$V500, 0))","v":87002.209050096062},90548.317870500396,106484.72356580997,150638.25719432181,127391.26954406897,111425.56251896164,142224.47993284429,139170.15237841086,1464303.3966337794,7879.5350272346259,-5919.6107393864831,-4119.4682931661018,1462143.8526284618,2.3283064365386963E-10]
[null,{"$f":"IF(D501=\"\",\"\",B500)","v":40},79,474,"Jun",3.3246258960140024E-2,5.4454103380272123E-2,5.4454103380272123E-2,{"$f":"IF(D501=\"\", \"\", IF(D501>=$N$25,0, H501*AVERAGE(AD489:AD500)))","v":4930.7274622299701},0,-10,0,-100,-146.7074580090692,{"$f":"IF(D501=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B501+1))","v":5.1630000000000002E-2},null,474,79,2462143.852628462,1000000,-3872.25,-4118.9574580090693,-5922.8972576221977,{"$f":"IF($D501=\"\",\"\",IFERROR(MIN(MAX(-(AD500+J501+I501+W501+V501)/(AO500-AD500),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,101280.90821393432,{"$f":"IF($D501=\"\", \"\", MAX(AC500*(1-$X501),0))","v":87002.209050096062},{"$f":"IF($D501=\"\", \"\", MAX(AD500+ $I501 + $J501 + $W501 +$V501, 0))","v":85437.190617099099},106484.72356580997,150638.25719432181,127391.26954406897,111425.56251896164,142224.47993284429,139170.15237841086,1462143.8526284618,4930.7274622299701,-5922.8972576221977,-4118.9574580090693,1457032.7253750602,-4.6566128730773926E-10]
[null,40,79,475,"Jul",2.7166906497913354E-2,3.4665864593540041E-2,3.4665864593540041E-2,{"$f":"IF(D502=\"\", \"\", IF(D502>=$N$25,0, H502*AVERAGE(AE490:AE501)))","v":3691.3850084129108},0,-10,0,-100,-146.07241103834733,{"$f":"IF(D502=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B502+1))","v":5.1630000000000002E-2},null,475,79,2457032.72537506,1000000,-3872.25,-4118.3224110383471,-5921.1617397253449,{"$f":"IF($D502=\"\",\"\",IFERROR(MIN(MAX(-(AE501+J502+I502+W502+V502)/(AO501-AE501),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,101280.90821393432,87002.209050096062,{"$f":"IF($D502=\"\", \"\", MAX(AD501*(1-$X502),0))","v":85437.190617099099},{"$f":"IF($D502=\"\", \"\", MAX(AE501 + $I502 + $J502 + $W502+$V502, 0))","v":100136.62442345919},150638.25719432181,127391.26954406897,111425.56251896164,142224.47993284429,139170.15237841086,1457032.7253750602,3691.3850084129108,-5921.1617397253449,-4118.3224110383471,1450684.6262327095,2.3283064365386963E-10]
[null,40,79,476,"Aug",3.191311567040326E-2,0.10624081429074539,0.10624081429074539,{"$f":"IF(D503=\"\", \"\", IF(D503>=$N$25,0, H503*AVERAGE(AF491:AF502)))","v":16003.931107663484},0,-10,0,-100,-146.66885573403732,{"$f":"IF(D503=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B503+1))","v":5.1630000000000002E-2},null,476,79,2450684.6262327097,1000000,-3872.25,-4118.9188557340376,-5969.6719938148544,{"$f":"IF($D503=\"\",\"\",IFERROR(MIN(MAX(-(AF502+J503+I503+W503+V503)/(AO502-AF502),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,101280.90821393432,87002.209050096062,85437.190617099099,{"$f":"IF($D503=\"\", \"\", MAX(AE502*(1-$X503),0))","v":100136.62442345919},{"$f":"IF($D503=\"\", \"\", MAX(AF502 + $I503 + $J503 + $W503 +$V503, 0))","v":156553.59745243643},127391.26954406897,111425.56251896164,142224.47993284429,139170.15237841086,1450684.6262327095,16003.931107663484,-5969.6719938148544,-4118.9188557340376,1456599.966490824,-2.3283064365386963E-10]
[null,40,79,477,"Sep",5.9751163892926298E-2,0.17533084947665745,0.13,{"$f":"IF(D504=\"\", \"\", IF(D504>=$N$25,0, H504*AVERAGE(AG492:AG503)))","v":16560.865040728968},0,-10,0,-100,-147.31608315315532,{"$f":"IF(D504=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B504+1))","v":5.1630000000000002E-2},null,477,79,2456599.9664908238,1000000,-3872.25,-4119.566083153155,-6020.6609239688523,{"$f":"IF($D504=\"\",\"\",IFERROR(MIN(MAX(-(AG503+J504+I504+W504+V504)/(AO503-AG503),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,101280.90821393432,87002.209050096062,85437.190617099099,100136.62442345919,{"$f":"IF($D504=\"\", \"\", MAX(AF503*(1-$X504),0))","v":156553.59745243643},{"$f":"IF($D504=\"\", \"\", MAX(AG503 + $I504 + $J504 + $W504+$V504, 0))","v":133811.90757767594},111425.56251896164,142224.47993284429,139170.15237841086,1456599.966490824,16560.865040728968,-6020.6609239688523,-4119.566083153155,1463020.6045244311,0]
[null,40,79,478,"Oct",4.8228655070675419E-2,0.31980359469576936,0.13,{"$f":"IF(D505=\"\", \"\", IF(D505>=$N$25,0, H505*AVERAGE(AH493:AH504)))","v":14485.323127465015},0,-10,0,-100,-147.75059276518962,{"$f":"IF(D505=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B505+1))","v":5.1630000000000002E-2},null,478,79,2463020.6045244308,1000000,-3872.25,-4120.00059276519,-6063.3165722597987,{"$f":"IF($D505=\"\",\"\",IFERROR(MIN(MAX(-(AH504+J505+I505+W505+V505)/(AO504-AH504),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,101280.90821393432,87002.209050096062,85437.190617099099,100136.62442345919,156553.59745243643,{"$f":"IF($D505=\"\", \"\", MAX(AG504*(1-$X505),0))","v":133811.90757767594},{"$f":"IF($D505=\"\", \"\", MAX(AH504 + $I505 + $J505 + $W505+$V505, 0))","v":115727.56848140166},142224.47993284429,139170.15237841086,1463020.6045244311,14485.323127465015,-6063.3165722597987,-4120.00059276519,1467322.6104868709,-2.3283064365386963E-10]
[null,40,79,479,"Nov",6.5899568332645486E-2,0.39734340508548338,0.13,{"$f":"IF(D506=\"\", \"\", IF(D506>=$N$25,0, H506*AVERAGE(AI494:AI505)))","v":18489.182391269755},0,-10,0,-100,-148.58117928781408,{"$f":"IF(D506=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B506+1))","v":5.1630000000000002E-2},null,479,79,2467322.6104868706,1000000,-3872.25,-4120.8311792878139,-6122.689924375426,{"$f":"IF($D506=\"\",\"\",IFERROR(MIN(MAX(-(AI505+J506+I506+W506+V506)/(AO505-AI505),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,101280.90821393432,87002.209050096062,85437.190617099099,100136.62442345919,156553.59745243643,133811.90757767594,{"$f":"IF($D506=\"\", \"\", MAX(AH505*(1-$X506),0))","v":115727.56848140166},{"$f":"IF($D506=\"\", \"\", MAX(AI505 + $I506 + $J506 + $W506 +$V506, 0))","v":150470.14122045081},139170.15237841086,1467322.6104868709,18489.182391269755,-6122.689924375426,-4120.8311792878139,1475568.2717744776,0]
[null,40,79,480,"Dec",5.405742068782287E-2,0.53236758536996032,0.13,{"$f":"IF(D507=\"\", \"\", IF(D507>=$N$25,0, H507*AVERAGE(AJ495:AJ506)))","v":18092.119809193409},0,-10,0,-100,-149.3660391583671,{"$f":"IF(D507=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B507+1))","v":5.1630000000000002E-2},null,480,79,2475568.2717744773,1000000,-3872.25,-4121.6160391583671,-6180.6588196867742,{"$f":"IF($D507=\"\",\"\",IFERROR(MIN(MAX(-(AJ506+J507+I507+W507+V507)/(AO506-AJ506),0),1),0))","v":0},171508.56320739552,119531.16045585216,114938.24869626551,101280.90821393432,87002.209050096062,85437.190617099099,100136.62442345919,156553.59745243643,133811.90757767594,115727.56848140166,{"$f":"IF($D507=\"\", \"\", MAX(AI506*(1-$X507),0))","v":150470.14122045081},{"$f":"IF($D507=\"\", \"\", MAX(AJ506 + $I507 + $J507 + $W507+$V507, 0))","v":146959.99732875914},1475568.2717744776,18092.119809193409,-6180.6588196867742,-4121.6160391583671,1483358.1167248259,2.3283064365386963E-10]
[null,{"$f":"IF(D508=\"\",\"\", B507+1)","v":41},80,481,"Jan",-1.2779513192838945E-2,0.59146442396624099,0.13,{"$f":"IF(D508=\"\", \"\", IF(D508>=$N$25,0, H508*AVERAGE(Y496:Y507)))","v":22296.113216961421},0,-10,0,-100,-150.56542299417876,{"$f":"IF(D508=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B508+1))","v":5.8200000000000002E-2},{"$f":"IF(D508=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O508, \"No\", \"Yes\"))","v":"No"},481,80,2483358.1167248259,1000000,-4365,-4615.5654229941783,-6254.3277688283051,{"$f":"IF($D508=\"\",\"\",IFERROR(MIN(MAX(-(Y507+J508+I508+W508+V508)/(AO507-Y507),0),1),0))","v":0},{"$f":"IF($D508=\"\", \"\", MAX($Y507 + $I508 + $J508 + $W508+ $V508, 0))","v":182934.78323253445},119531.16045585216,114938.24869626551,101280.90821393432,87002.209050096062,85437.190617099099,100136.62442345919,156553.59745243643,133811.90757767594,115727.56848140166,150470.14122045081,{"$f":"IF($D508=\"\", \"\", MAX(AJ507*(1-$X508),0))","v":146959.99732875914},1483358.1167248259,22296.113216961421,-6254.3277688283051,-4615.5654229941783,1494784.3367499649,-2.3283064365386963E-10]
[null,{"$f":"IF(D509=\"\",\"\",B508)","v":41},80,482,"Feb",-4.055587133693949E-2,0.42743208340456929,0.13,{"$f":"IF(D509=\"\", \"\", IF(D509>=$N$25,0, H509*AVERAGE(Z497:Z508)))","v":15539.050859260788},0,-10,0,-100,-151.03233876092258,{"$f":"IF(D509=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B509+1))","v":5.8200000000000002E-2},null,482,80,2494784.3367499649,1000000,-4365,-4616.0323387609224,-6300.0307751902283,{"$f":"IF($D509=\"\",\"\",IFERROR(MIN(MAX(-(Z508+J509+I509+W509+V509)/(AO508-Z508),0),1),0))","v":0},{"$f":"IF($D509=\"\", \"\", MAX(Y508*(1-$X509),0))","v":182934.78323253445},{"$f":"IF($D509=\"\", \"\", MAX(Z508 + $I509 + $J509 + $W509 +$V509, 0))","v":124154.14820116179},114938.24869626551,101280.90821393432,87002.209050096062,85437.190617099099,100136.62442345919,156553.59745243643,133811.90757767594,115727.56848140166,150470.14122045081,146959.99732875914,1494784.3367499649,15539.050859260788,-6300.0307751902283,-4616.0323387609224,1499407.3244952746,2.3283064365386963E-10]
[null,41,80,483,"Mar",3.3794146658246545E-2,0.21914245331063742,0.13,{"$f":"IF(D510=\"\", \"\", IF(D510>=$N$25,0, H510*AVERAGE(AA498:AA509)))","v":14941.972330514516},0,-10,0,-100,-151.43492968257891,{"$f":"IF(D510=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B510+1))","v":5.8200000000000002E-2},null,483,80,2499407.3244952746,1000000,-4365,-4616.4349296825785,-6343.4153861180939,{"$f":"IF($D510=\"\",\"\",IFERROR(MIN(MAX(-(AA509+J510+I510+W510+V510)/(AO509-AA509),0),1),0))","v":0},182934.78323253445,{"$f":"IF($D510=\"\", \"\", MAX(Z509*(1-$X510),0))","v":124154.14820116179},{"$f":"IF($D510=\"\", \"\", MAX(AA509 + $I510 + $J510 + $W510+$V510, 0))","v":118920.37071097935},101280.90821393432,87002.209050096062,85437.190617099099,100136.62442345919,156553.59745243643,133811.90757767594,115727.56848140166,150470.14122045081,146959.99732875914,1499407.3244952746,14941.972330514516,-6343.4153861180939,-4616.4349296825785,1503389.4465099885,0]
[null,41,80,484,"Apr",-2.3743549602441936E-2,0.23743585072113649,0.13,{"$f":"IF(D511=\"\", \"\", IF(D511>=$N$25,0, H511*AVERAGE(AB499:AB510)))","v":13166.518067811463},0,-10,0,-100,-151.65559645778001,{"$f":"IF(D511=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B511+1))","v":5.8200000000000002E-2},null,484,80,2503389.4465099885,1000000,-4365,-4616.6555964577801,-6379.4907551955357,{"$f":"IF($D511=\"\",\"\",IFERROR(MIN(MAX(-(AB510+J511+I511+W511+V511)/(AO510-AB510),0),1),0))","v":0},182934.78323253445,124154.14820116179,{"$f":"IF($D511=\"\", \"\", MAX(AA510*(1-$X511),0))","v":118920.37071097935},{"$f":"IF($D511=\"\", \"\", MAX(AB510 + $I511 + $J511 + $W511+$V511, 0))","v":103451.27993009245},87002.209050096062,85437.190617099099,100136.62442345919,156553.59745243643,133811.90757767594,115727.56848140166,150470.14122045081,146959.99732875914,1503389.4465099885,13166.518067811463,-6379.4907551955357,-4616.6555964577801,1505559.8182261465,0]
[null,41,80,485,"May",4.8916059353705306E-2,0.28097726673985934,0.13,{"$f":"IF(D512=\"\", \"\", IF(D512>=$N$25,0, H512*AVERAGE(AC500:AC511)))","v":11310.287176512491},0,-10,0,-100,-151.6870105402659,{"$f":"IF(D512=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B512+1))","v":5.8200000000000002E-2},null,485,80,2505559.8182261465,1000000,-4365,-4616.6870105402659,-6407.8534677632151,{"$f":"IF($D512=\"\",\"\",IFERROR(MIN(MAX(-(AC511+J512+I512+W512+V512)/(AO511-AC511),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,{"$f":"IF($D512=\"\", \"\", MAX(AB511*(1-$X512),0))","v":103451.27993009245},{"$f":"IF($D512=\"\", \"\", MAX(AC511 + $I512 + $J512 +$W512+$V512, 0))","v":87287.955748305074},85437.190617099099,100136.62442345919,156553.59745243643,133811.90757767594,115727.56848140166,150470.14122045081,146959.99732875914,1505559.8182261465,11310.287176512491,-6407.8534677632151,-4616.6870105402659,1505845.5649243556,0]
[null,41,80,486,"Jun",-5.7789697382792229E-2,0.37056945180223666,0.13,{"$f":"IF(D513=\"\", \"\", IF(D513>=$N$25,0, H513*AVERAGE(AD501:AD512)))","v":11106.834780222882},0,-10,0,-100,-151.69523997045786,{"$f":"IF(D513=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B513+1))","v":5.8200000000000002E-2},null,486,80,2505845.5649243556,1000000,-4365,-4616.6952399704578,-6435.4710828281195,{"$f":"IF($D513=\"\",\"\",IFERROR(MIN(MAX(-(AD512+J513+I513+W513+V513)/(AO512-AD512),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,103451.27993009245,{"$f":"IF($D513=\"\", \"\", MAX(AC512*(1-$X513),0))","v":87287.955748305074},{"$f":"IF($D513=\"\", \"\", MAX(AD512+ $I513 + $J513 + $W513 +$V513, 0))","v":85491.859074523396},100136.62442345919,156553.59745243643,133811.90757767594,115727.56848140166,150470.14122045081,146959.99732875914,1505845.5649243556,11106.834780222882,-6435.4710828281195,-4616.6952399704578,1505900.2333817799,-2.3283064365386963E-10]
[null,41,80,487,"Jul",8.0338838919686462E-2,0.24981304964037898,0.13,{"$f":"IF(D514=\"\", \"\", IF(D514>=$N$25,0, H514*AVERAGE(AE502:AE513)))","v":13017.761175049694},0,-10,0,-100,-151.89179945568296,{"$f":"IF(D514=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B514+1))","v":5.8200000000000002E-2},null,487,80,2505900.2333817799,1000000,-4365,-4616.8917994556832,-6471.3722340058721,{"$f":"IF($D514=\"\",\"\",IFERROR(MIN(MAX(-(AE513+J514+I514+W514+V514)/(AO513-AE513),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,103451.27993009245,87287.955748305074,{"$f":"IF($D514=\"\", \"\", MAX(AD513*(1-$X514),0))","v":85491.859074523396},{"$f":"IF($D514=\"\", \"\", MAX(AE513 + $I514 + $J514 + $W514+$V514, 0))","v":102066.12156504732},156553.59745243643,133811.90757767594,115727.56848140166,150470.14122045081,146959.99732875914,1505900.2333817799,13017.761175049694,-6471.3722340058721,-4616.8917994556832,1507829.7305233679,0]
[null,41,80,488,"Aug",3.5043730102790688E-2,0.3145103978463335,0.13,{"$f":"IF(D515=\"\", \"\", IF(D515>=$N$25,0, H515*AVERAGE(AF503:AF514)))","v":20351.967668816731},0,-10,0,-100,-152.81816981921847,{"$f":"IF(D515=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B515+1))","v":5.8200000000000002E-2},null,488,80,2507829.7305233679,1000000,-4365,-4617.8181698192184,-6538.9007726281779,{"$f":"IF($D515=\"\",\"\",IFERROR(MIN(MAX(-(AF514+J515+I515+W515+V515)/(AO514-AF514),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,103451.27993009245,87287.955748305074,85491.859074523396,{"$f":"IF($D515=\"\", \"\", MAX(AE514*(1-$X515),0))","v":102066.12156504732},{"$f":"IF($D515=\"\", \"\", MAX(AF514 + $I515 + $J515 + $W515 +$V515, 0))","v":165748.84617880578},133811.90757767594,115727.56848140166,150470.14122045081,146959.99732875914,1507829.7305233679,20351.967668816731,-6538.9007726281779,-4617.8181698192184,1517024.9792497372,0]
[null,41,80,489,"Sep",2.543083045013917E-2,0.31849835493354139,0.13,{"$f":"IF(D516=\"\", \"\", IF(D516>=$N$25,0, H516*AVERAGE(AG504:AG515)))","v":17395.547985097877},0,-10,0,-100,-153.44205272348353,{"$f":"IF(D516=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B516+1))","v":5.8200000000000002E-2},null,489,80,2517024.9792497372,1000000,-4365,-4618.4420527234834,-6593.9745050953088,{"$f":"IF($D516=\"\",\"\",IFERROR(MIN(MAX(-(AG515+J516+I516+W516+V516)/(AO515-AG515),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,103451.27993009245,87287.955748305074,85491.859074523396,102066.12156504732,{"$f":"IF($D516=\"\", \"\", MAX(AF515*(1-$X516),0))","v":165748.84617880578},{"$f":"IF($D516=\"\", \"\", MAX(AG515 + $I516 + $J516 + $W516+$V516, 0))","v":139995.03900495503},115727.56848140166,150470.14122045081,146959.99732875914,1517024.9792497372,17395.547985097877,-6593.9745050953088,-4618.4420527234834,1523208.1106770164,0]
[null,41,80,490,"Oct",2.250075653807488E-2,0.27579842241461172,0.13,{"$f":"IF(D517=\"\", \"\", IF(D517>=$N$25,0, H517*AVERAGE(AH505:AH516)))","v":15044.583902582215},0,-10,0,-100,-153.82526945795988,{"$f":"IF(D517=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B517+1))","v":5.8200000000000002E-2},null,490,80,2523208.1106770164,1000000,-4365,-4618.8252694579596,-6639.1076593512589,{"$f":"IF($D517=\"\",\"\",IFERROR(MIN(MAX(-(AH516+J517+I517+W517+V517)/(AO516-AH516),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,103451.27993009245,87287.955748305074,85491.859074523396,102066.12156504732,165748.84617880578,{"$f":"IF($D517=\"\", \"\", MAX(AG516*(1-$X517),0))","v":139995.03900495503},{"$f":"IF($D517=\"\", \"\", MAX(AH516 + $I517 + $J517 + $W517+$V517, 0))","v":119514.21945517467},150470.14122045081,146959.99732875914,1523208.1106770164,15044.583902582215,-6639.1076593512589,-4618.8252694579596,1526994.7616507893,-2.3283064365386963E-10]
[null,41,80,491,"Nov",5.7779229364962117E-3,0.24448501364529918,0.13,{"$f":"IF(D518=\"\", \"\", IF(D518>=$N$25,0, H518*AVERAGE(AI506:AI517)))","v":19561.118358658608},0,-10,0,-100,-154.65558800094479,{"$f":"IF(D518=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B518+1))","v":5.8200000000000002E-2},null,491,80,2526994.7616507895,1000000,-4365,-4619.6555880009446,-6704.0705409628126,{"$f":"IF($D518=\"\",\"\",IFERROR(MIN(MAX(-(AI517+J518+I518+W518+V518)/(AO517-AI517),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,103451.27993009245,87287.955748305074,85491.859074523396,102066.12156504732,165748.84617880578,139995.03900495503,{"$f":"IF($D518=\"\", \"\", MAX(AH517*(1-$X518),0))","v":119514.21945517467},{"$f":"IF($D518=\"\", \"\", MAX(AI517 + $I518 + $J518 + $W518 +$V518, 0))","v":158707.53345014565},146959.99732875914,1526994.7616507893,19561.118358658608,-6704.0705409628126,-4619.6555880009446,1535232.1538804842,0]
[null,41,80,492,"Dec",4.3006106147257681E-2,0.17429032653397591,0.13,{"$f":"IF(D519=\"\", \"\", IF(D519>=$N$25,0, H519*AVERAGE(AJ507:AJ518)))","v":19104.799652738689},0,-10,0,-100,-155.43369535332229,{"$f":"IF(D519=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B519+1))","v":5.8200000000000002E-2},null,492,80,2535232.1538804844,1000000,-4365,-4620.433695353322,-6767.321047326941,{"$f":"IF($D519=\"\",\"\",IFERROR(MIN(MAX(-(AJ518+J519+I519+W519+V519)/(AO518-AJ518),0),1),0))","v":0},182934.78323253445,124154.14820116179,118920.37071097935,103451.27993009245,87287.955748305074,85491.859074523396,102066.12156504732,165748.84617880578,139995.03900495503,119514.21945517467,{"$f":"IF($D519=\"\", \"\", MAX(AI518*(1-$X519),0))","v":158707.53345014565},{"$f":"IF($D519=\"\", \"\", MAX(AJ518 + $I519 + $J519 + $W519+$V519, 0))","v":154677.04223881758},1535232.1538804842,19104.799652738689,-6767.321047326941,-4620.433695353322,1542949.1987905425,0]
[null,{"$f":"IF(D520=\"\",\"\", B519+1)","v":42},81,493,"Jan",-9.2373707148780126E-3,0.16197842444423793,0.13,{"$f":"IF(D520=\"\", \"\", IF(D520>=$N$25,0, H520*AVERAGE(Y508:Y519)))","v":23781.521820229485},0,-10,0,-100,-156.67307206107722,{"$f":"IF(D520=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B520+1))","v":6.5739999999999993E-2},{"$f":"IF(D520=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O520, \"No\", \"Yes\"))","v":"No"},493,81,2542949.1987905428,1000000,-4930.5,-5187.1730720610776,-6848.8752085031183,{"$f":"IF($D520=\"\",\"\",IFERROR(MIN(MAX(-(Y519+J520+I520+W520+V520)/(AO519-Y519),0),1),0))","v":0},{"$f":"IF($D520=\"\", \"\", MAX($Y519 + $I520 + $J520 + $W520+ $V520, 0))","v":194680.25677219973},124154.14820116179,118920.37071097935,103451.27993009245,87287.955748305074,85491.859074523396,102066.12156504732,165748.84617880578,139995.03900495503,119514.21945517467,158707.53345014565,{"$f":"IF($D520=\"\", \"\", MAX(AJ519*(1-$X520),0))","v":154677.04223881758},1542949.1987905425,23781.521820229485,-6848.8752085031183,-5187.1730720610776,1554694.6723302079,0]
[null,{"$f":"IF(D521=\"\",\"\",B520)","v":42},81,494,"Feb",1.1551756422289748E-2,0.16614759758306685,0.13,{"$f":"IF(D521=\"\", \"\", IF(D521>=$N$25,0, H521*AVERAGE(Z509:Z520)))","v":16140.039266151032},0,-10,0,-100,-157.08347115963591,{"$f":"IF(D521=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B521+1))","v":6.5739999999999993E-2},null,494,81,2554694.6723302081,1000000,-4930.5,-5187.5834711596362,-6897.1239124458125,{"$f":"IF($D521=\"\",\"\",IFERROR(MIN(MAX(-(Z520+J521+I521+W521+V521)/(AO520-Z520),0),1),0))","v":0},{"$f":"IF($D521=\"\", \"\", MAX(Y520*(1-$X521),0))","v":194680.25677219973},{"$f":"IF($D521=\"\", \"\", MAX(Z520 + $I521 + $J521 + $W521 +$V521, 0))","v":128209.48008370736},118920.37071097935,103451.27993009245,87287.955748305074,85491.859074523396,102066.12156504732,165748.84617880578,139995.03900495503,119514.21945517467,158707.53345014565,154677.04223881758,1554694.6723302079,16140.039266151032,-6897.1239124458125,-5187.5834711596362,1558750.0042127534,-2.3283064365386963E-10]
[null,42,81,495,"Mar",-6.6973487319202732E-2,0.22948133751834776,0.13,{"$f":"IF(D522=\"\", \"\", IF(D522>=$N$25,0, H522*AVERAGE(AA510:AA521)))","v":15459.648192427319},0,-10,0,-100,-157.42096524051809,{"$f":"IF(D522=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B522+1))","v":6.5739999999999993E-2},null,495,81,2558750.0042127534,1000000,-4930.5,-5187.9209652405179,-6942.5740329200889,{"$f":"IF($D522=\"\",\"\",IFERROR(MIN(MAX(-(AA521+J522+I522+W522+V522)/(AO521-AA521),0),1),0))","v":0},194680.25677219973,{"$f":"IF($D522=\"\", \"\", MAX(Z521*(1-$X522),0))","v":128209.48008370736},{"$f":"IF($D522=\"\", \"\", MAX(AA521 + $I522 + $J522 + $W522+$V522, 0))","v":122249.52390524605},103451.27993009245,87287.955748305074,85491.859074523396,102066.12156504732,165748.84617880578,139995.03900495503,119514.21945517467,158707.53345014565,154677.04223881758,1558750.0042127534,15459.648192427319,-6942.5740329200889,-5187.9209652405179,1562079.1574070202,2.3283064365386963E-10]
[null,42,81,496,"Apr",7.9840001399932276E-2,0.109639369171326,0.109639369171326,{"$f":"IF(D523=\"\", \"\", IF(D523>=$N$25,0, H523*AVERAGE(AB511:AB522)))","v":11342.333071501593},0,-10,0,-100,-157.34214904785219,{"$f":"IF(D523=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B523+1))","v":6.5739999999999993E-2},null,496,81,2562079.1574070202,1000000,-4930.5,-5187.8421490478522,-6969.9273259087731,{"$f":"IF($D523=\"\",\"\",IFERROR(MIN(MAX(-(AB522+J523+I523+W523+V523)/(AO522-AB522),0),1),0))","v":0},194680.25677219973,128209.48008370736,{"$f":"IF($D523=\"\", \"\", MAX(AA522*(1-$X523),0))","v":122249.52390524605},{"$f":"IF($D523=\"\", \"\", MAX(AB522 + $I523 + $J523 + $W523+$V523, 0))","v":102635.84352663741},87287.955748305074,85491.859074523396,102066.12156504732,165748.84617880578,139995.03900495503,119514.21945517467,158707.53345014565,154677.04223881758,1562079.1574070202,11342.333071501593,-6969.9273259087731,-5187.8421490478522,1561263.7210035652,0]
[null,42,81,497,"May",-1.6214357555910247E-2,0.2273752224340555,0.13,{"$f":"IF(D524=\"\", \"\", IF(D524>=$N$25,0, H524*AVERAGE(AC512:AC523)))","v":11347.43424727966},0,-10,0,-100,-157.26111552508451,{"$f":"IF(D524=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B524+1))","v":6.5739999999999993E-2},null,497,81,2561263.721003565,1000000,-4930.5,-5187.7611155250843,-6997.425866675535,{"$f":"IF($D524=\"\",\"\",IFERROR(MIN(MAX(-(AC523+J524+I524+W524+V524)/(AO523-AC523),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,{"$f":"IF($D524=\"\", \"\", MAX(AB523*(1-$X524),0))","v":102635.84352663741},{"$f":"IF($D524=\"\", \"\", MAX(AC523 + $I524 + $J524 +$W524+$V524, 0))","v":86450.203013384118},85491.859074523396,102066.12156504732,165748.84617880578,139995.03900495503,119514.21945517467,158707.53345014565,154677.04223881758,1561263.7210035652,11347.43424727966,-6997.425866675535,-5187.7611155250843,1560425.9682686443,0]
[null,42,81,498,"Jun",-1.5751696221271209E-2,0.15116372845529358,0.13,{"$f":"IF(D525=\"\", \"\", IF(D525>=$N$25,0, H525*AVERAGE(AD513:AD524)))","v":11113.941679688043},0,-10,0,-100,-157.15399099483324,{"$f":"IF(D525=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B525+1))","v":6.5739999999999993E-2},null,498,81,2560425.9682686441,1000000,-4930.5,-5187.6539909948333,-7024.0011477907501,{"$f":"IF($D525=\"\",\"\",IFERROR(MIN(MAX(-(AD524+J525+I525+W525+V525)/(AO524-AD524),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,102635.84352663741,{"$f":"IF($D525=\"\", \"\", MAX(AC524*(1-$X525),0))","v":86450.203013384118},{"$f":"IF($D525=\"\", \"\", MAX(AD524+ $I525 + $J525 + $W525 +$V525, 0))","v":84394.145615425849},102066.12156504732,165748.84617880578,139995.03900495503,119514.21945517467,158707.53345014565,154677.04223881758,1560425.9682686443,11113.941679688043,-7024.0011477907501,-5187.6539909948333,1559328.2548095468,2.3283064365386963E-10]
[null,42,81,499,"Jul",-8.2478275126498371E-2,0.2025244724627433,0.13,{"$f":"IF(D526=\"\", \"\", IF(D526>=$N$25,0, H526*AVERAGE(AE514:AE525)))","v":13268.595803456152},0,-10,0,-100,-157.2596850613003,{"$f":"IF(D526=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B526+1))","v":6.5739999999999993E-2},null,499,81,2559328.2548095468,1000000,-4930.5,-5187.7596850612999,-7060.4013104862224,{"$f":"IF($D526=\"\",\"\",IFERROR(MIN(MAX(-(AE525+J526+I526+W526+V526)/(AO525-AE525),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,102635.84352663741,86450.203013384118,{"$f":"IF($D526=\"\", \"\", MAX(AD525*(1-$X526),0))","v":84394.145615425849},{"$f":"IF($D526=\"\", \"\", MAX(AE525 + $I526 + $J526 + $W526+$V526, 0))","v":103086.55637295594},165748.84617880578,139995.03900495503,119514.21945517467,158707.53345014565,154677.04223881758,1559328.2548095468,13268.595803456152,-7060.4013104862224,-5187.7596850612999,1560348.6896174552,0]
[null,42,81,500,"Aug",4.0918794924223602E-2,2.1292846677557709E-2,2.1292846677557709E-2,{"$f":"IF(D527=\"\", \"\", IF(D527>=$N$25,0, H527*AVERAGE(AF515:AF526)))","v":3529.2647686674077},0,-10,0,-100,-156.38779543861227,{"$f":"IF(D527=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B527+1))","v":6.5739999999999993E-2},null,500,81,2560348.689617455,1000000,-4930.5,-5186.8877954386126,-7052.9007538040014,{"$f":"IF($D527=\"\",\"\",IFERROR(MIN(MAX(-(AF526+J527+I527+W527+V527)/(AO526-AF526),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,102635.84352663741,86450.203013384118,84394.145615425849,{"$f":"IF($D527=\"\", \"\", MAX(AE526*(1-$X527),0))","v":103086.55637295594},{"$f":"IF($D527=\"\", \"\", MAX(AF526 + $I527 + $J527 + $W527 +$V527, 0))","v":157038.32239823058},139995.03900495503,119514.21945517467,158707.53345014565,154677.04223881758,1560348.6896174552,3529.2647686674077,-7052.9007538040014,-5186.8877954386126,1551638.16583688,-2.3283064365386963E-10]
[null,42,81,501,"Sep",7.2745566791700498E-3,2.7089859404064054E-2,2.7089859404064054E-2,{"$f":"IF(D528=\"\", \"\", IF(D528>=$N$25,0, H528*AVERAGE(AG516:AG527)))","v":3792.4459239106945},0,-10,0,-100,-155.54306117607908,{"$f":"IF(D528=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B528+1))","v":6.5739999999999993E-2},null,501,81,2551638.16583688,1000000,-4930.5,-5186.0430611760794,-7046.5662213618843,{"$f":"IF($D528=\"\",\"\",IFERROR(MIN(MAX(-(AG527+J528+I528+W528+V528)/(AO527-AG527),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,102635.84352663741,86450.203013384118,84394.145615425849,103086.55637295594,{"$f":"IF($D528=\"\", \"\", MAX(AF527*(1-$X528),0))","v":157038.32239823058},{"$f":"IF($D528=\"\", \"\", MAX(AG527 + $I528 + $J528 + $W528+$V528, 0))","v":131554.87564632777},119514.21945517467,158707.53345014565,154677.04223881758,1551638.16583688,3792.4459239106945,-7046.5662213618843,-5186.0430611760794,1543198.0024782529,2.3283064365386963E-10]
[null,42,81,502,"Oct",3.4378923492914729E-2,8.904210873738494E-3,8.904210873738494E-3,{"$f":"IF(D529=\"\", \"\", IF(D529>=$N$25,0, H529*AVERAGE(AH517:AH528)))","v":1064.1798124391348},0,-10,0,-100,-154.42621822906921,{"$f":"IF(D529=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B529+1))","v":6.5739999999999993E-2},null,502,81,2543198.0024782531,1000000,-4930.5,-5184.9262182290695,-7027.7500277281397,{"$f":"IF($D529=\"\",\"\",IFERROR(MIN(MAX(-(AH528+J529+I529+W529+V529)/(AO528-AH528),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,102635.84352663741,86450.203013384118,84394.145615425849,103086.55637295594,157038.32239823058,{"$f":"IF($D529=\"\", \"\", MAX(AG528*(1-$X529),0))","v":131554.87564632777},{"$f":"IF($D529=\"\", \"\", MAX(AH528 + $I529 + $J529 + $W529+$V529, 0))","v":108365.72302165659},158707.53345014565,154677.04223881758,1543198.0024782529,1064.1798124391348,-7027.7500277281397,-5184.9262182290695,1532049.5060447347,0]
[null,42,81,503,"Nov",8.6670526568780409E-2,2.062442974064016E-2,2.062442974064016E-2,{"$f":"IF(D530=\"\", \"\", IF(D530>=$N$25,0, H530*AVERAGE(AI518:AI529)))","v":3273.2523729528275},0,-10,0,-100,-153.53227584176878,{"$f":"IF(D530=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B530+1))","v":6.5739999999999993E-2},null,503,81,2532049.5060447347,1000000,-4930.5,-5184.0322758417688,-7018.984982302045,{"$f":"IF($D530=\"\",\"\",IFERROR(MIN(MAX(-(AI529+J530+I530+W530+V530)/(AO529-AI529),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,102635.84352663741,86450.203013384118,84394.145615425849,103086.55637295594,157038.32239823058,131554.87564632777,{"$f":"IF($D530=\"\", \"\", MAX(AH529*(1-$X530),0))","v":108365.72302165659},{"$f":"IF($D530=\"\", \"\", MAX(AI529 + $I530 + $J530 + $W530 +$V530, 0))","v":149777.76856495466},154677.04223881758,1532049.5060447347,3273.2523729528275,-7018.984982302045,-5184.0322758417688,1523119.7411595436,-2.3283064365386963E-10]
[null,42,81,504,"Dec",6.8621343753483111E-2,0.10271110669949479,0.10271110669949479,{"$f":"IF(D531=\"\", \"\", IF(D531>=$N$25,0, H531*AVERAGE(AJ519:AJ530)))","v":15887.050189353455},0,-10,0,-100,-153.90067913488971,{"$f":"IF(D531=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B531+1))","v":6.5739999999999993E-2},null,504,81,2523119.7411595434,1000000,-4930.5,-5184.4006791348893,-7068.3059477869219,{"$f":"IF($D531=\"\",\"\",IFERROR(MIN(MAX(-(AJ530+J531+I531+W531+V531)/(AO530-AJ530),0),1),0))","v":0},194680.25677219973,128209.48008370736,122249.52390524605,102635.84352663741,86450.203013384118,84394.145615425849,103086.55637295594,157038.32239823058,131554.87564632777,108365.72302165659,{"$f":"IF($D531=\"\", \"\", MAX(AI530*(1-$X531),0))","v":149777.76856495466},{"$f":"IF($D531=\"\", \"\", MAX(AJ530 + $I531 + $J531 + $W531+$V531, 0))","v":158311.38580124924},1523119.7411595436,15887.050189353455,-7068.3059477869219,-5184.4006791348893,1526754.0847219753,0]
[null,{"$f":"IF(D532=\"\",\"\", B531+1)","v":43},82,505,"Jan",-2.474836806175371E-2,0.12979264231338417,0.12979264231338417,{"$f":"IF(D532=\"\", \"\", IF(D532>=$N$25,0, H532*AVERAGE(Y520:Y531)))","v":25268.064932711899},0,-10,0,-100,-155.20221496546873,{"$f":"IF(D532=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B532+1))","v":7.3709999999999998E-2},{"$f":"IF(D532=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O532, \"No\", \"Yes\"))","v":"No"},505,82,2526754.084721975,1000000,-5528.25,-5783.4522149654686,-7158.5124881468601,{"$f":"IF($D532=\"\",\"\",IFERROR(MIN(MAX(-(Y531+J532+I532+W532+V532)/(AO531-Y531),0),1),0))","v":0},{"$f":"IF($D532=\"\", \"\", MAX($Y531 + $I532 + $J532 + $W532+ $V532, 0))","v":207006.35700179928},128209.48008370736,122249.52390524605,102635.84352663741,86450.203013384118,84394.145615425849,103086.55637295594,157038.32239823058,131554.87564632777,108365.72302165659,149777.76856495466,{"$f":"IF($D532=\"\", \"\", MAX(AJ531*(1-$X532),0))","v":158311.38580124924},1526754.0847219753,25268.064932711899,-7158.5124881468601,-5783.4522149654686,1539080.1849515748,-2.3283064365386963E-10]
[null,{"$f":"IF(D533=\"\",\"\",B532)","v":43},82,506,"Feb",4.1619347141580713E-2,0.11210504474010152,0.11210504474010152,{"$f":"IF(D533=\"\", \"\", IF(D533>=$N$25,0, H533*AVERAGE(Z521:Z532)))","v":14372.929500889166},0,-10,0,-100,-155.34531144524641,{"$f":"IF(D533=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B533+1))","v":7.3709999999999998E-2},null,506,82,2539080.1849515745,1000000,-5528.25,-5783.5953114452468,-7198.4628797256692,{"$f":"IF($D533=\"\",\"\",IFERROR(MIN(MAX(-(Z532+J533+I533+W533+V533)/(AO532-Z532),0),1),0))","v":0},{"$f":"IF($D533=\"\", \"\", MAX(Y532*(1-$X533),0))","v":207006.35700179928},{"$f":"IF($D533=\"\", \"\", MAX(Z532 + $I533 + $J533 + $W533 +$V533, 0))","v":129600.3513934256},122249.52390524605,102635.84352663741,86450.203013384118,84394.145615425849,103086.55637295594,157038.32239823058,131554.87564632777,108365.72302165659,149777.76856495466,158311.38580124924,1539080.1849515748,14372.929500889166,-7198.4628797256692,-5783.5953114452468,1540471.0562612929,{"$f":"IF(D533=\"\",\"\",IF(D533=$N$25,AO533-SUM(AK533:AN533)-$H$20,AO533-SUM(AK533:AN533)))","v":-2.3283064365386963E-10}]
[null,43,82,507,"Mar",3.5537639475512618E-2,0.14516150389783222,0.13,{"$f":"IF(D534=\"\", \"\", IF(D534>=$N$25,0, H534*AVERAGE(AA522:AA533)))","v":15892.438107681988},0,-10,0,-100,-155.63634943689749,{"$f":"IF(D534=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B534+1))","v":7.3709999999999998E-2},null,507,82,2540471.0562612927,1000000,-5528.25,-5783.8863494368979,-7245.699102895037,{"$f":"IF($D534=\"\",\"\",IFERROR(MIN(MAX(-(AA533+J534+I534+W534+V534)/(AO533-AA533),0),1),0))","v":0},207006.35700179928,{"$f":"IF($D534=\"\", \"\", MAX(Z533*(1-$X534),0))","v":129600.3513934256},{"$f":"IF($D534=\"\", \"\", MAX(AA533 + $I534 + $J534 + $W534+$V534, 0))","v":125112.37656059609},102635.84352663741,86450.203013384118,84394.145615425849,103086.55637295594,157038.32239823058,131554.87564632777,108365.72302165659,149777.76856495466,158311.38580124924,1540471.0562612929,15892.438107681988,-7245.699102895037,-5783.8863494368979,1543333.9089166431,2.3283064365386963E-10]
[null,43,82,508,"Apr",-2.3570056071307983E-2,0.27097978937099043,0.13,{"$f":"IF(D535=\"\", \"\", IF(D535>=$N$25,0, H535*AVERAGE(AB523:AB534)))","v":13342.659658462864},0,-10,0,-100,-155.66765685751062,{"$f":"IF(D535=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B535+1))","v":7.3709999999999998E-2},null,508,82,2543333.9089166429,1000000,-5528.25,-5783.9176568575103,-7281.1861545457677,{"$f":"IF($D535=\"\",\"\",IFERROR(MIN(MAX(-(AB534+J535+I535+W535+V535)/(AO534-AB534),0),1),0))","v":0},207006.35700179928,129600.3513934256,{"$f":"IF($D535=\"\", \"\", MAX(AA534*(1-$X535),0))","v":125112.37656059609},{"$f":"IF($D535=\"\", \"\", MAX(AB534 + $I535 + $J535 + $W535+$V535, 0))","v":102913.399373697},86450.203013384118,84394.145615425849,103086.55637295594,157038.32239823058,131554.87564632777,108365.72302165659,149777.76856495466,158311.38580124924,1543333.9089166431,13342.659658462864,-7281.1861545457677,-5783.9176568575103,1543611.4647637026,-2.3283064365386963E-10]
[null,43,82,509,"May",-1.4139140263380286E-3,0.14926537529738026,0.13,{"$f":"IF(D536=\"\", \"\", IF(D536>=$N$25,0, H536*AVERAGE(AC524:AC535)))","v":11238.526391739935},0,-10,0,-100,-155.48499911554427,{"$f":"IF(D536=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B536+1))","v":7.3709999999999998E-2},null,509,82,2543611.4647637028,1000000,-5528.25,-5783.7349991155443,-7306.9163026241831,{"$f":"IF($D536=\"\",\"\",IFERROR(MIN(MAX(-(AC535+J536+I536+W536+V536)/(AO535-AC535),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,{"$f":"IF($D536=\"\", \"\", MAX(AB535*(1-$X536),0))","v":102913.399373697},{"$f":"IF($D536=\"\", \"\", MAX(AC535 + $I536 + $J536 +$W536+$V536, 0))","v":84598.078103384323},84394.145615425849,103086.55637295594,157038.32239823058,131554.87564632777,108365.72302165659,149777.76856495466,158311.38580124924,1543611.4647637026,11238.526391739935,-7306.9163026241831,-5783.7349991155443,1541759.3398537028,0]
[null,43,82,510,"Jun",-3.3874231933855636E-2,0.16655535855564718,0.13,{"$f":"IF(D537=\"\", \"\", IF(D537>=$N$25,0, H537*AVERAGE(AD525:AD536)))","v":10971.238930005362},0,-10,0,-100,-155.27305787837082,{"$f":"IF(D537=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B537+1))","v":7.3709999999999998E-2},null,510,82,2541759.339853703,1000000,-5528.25,-5783.5230578783712,-7331.5026337717054,{"$f":"IF($D537=\"\",\"\",IFERROR(MIN(MAX(-(AD536+J537+I537+W537+V537)/(AO536-AD536),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,102913.399373697,{"$f":"IF($D537=\"\", \"\", MAX(AC536*(1-$X537),0))","v":84598.078103384323},{"$f":"IF($D537=\"\", \"\", MAX(AD536+ $I537 + $J537 + $W537 +$V537, 0))","v":82250.358853781145},103086.55637295594,157038.32239823058,131554.87564632777,108365.72302165659,149777.76856495466,158311.38580124924,1541759.3398537028,10971.238930005362,-7331.5026337717054,-5783.5230578783712,1539615.553092058,0]
[null,43,82,511,"Jul",-2.8540022503733872E-2,0.14507608237608238,0.13,{"$f":"IF(D538=\"\", \"\", IF(D538>=$N$25,0, H538*AVERAGE(AE526:AE537)))","v":13401.25232848427},0,-10,0,-100,-155.30168054205424,{"$f":"IF(D538=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B538+1))","v":7.3709999999999998E-2},null,511,82,2539615.5530920578,1000000,-5528.25,-5783.5516805420539,-7367.7773987619066,{"$f":"IF($D538=\"\",\"\",IFERROR(MIN(MAX(-(AE537+J538+I538+W538+V538)/(AO537-AE537),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,102913.399373697,84598.078103384323,{"$f":"IF($D538=\"\", \"\", MAX(AD537*(1-$X538),0))","v":82250.358853781145},{"$f":"IF($D538=\"\", \"\", MAX(AE537 + $I538 + $J538 + $W538+$V538, 0))","v":103336.47962213626},157038.32239823058,131554.87564632777,108365.72302165659,149777.76856495466,158311.38580124924,1539615.553092058,13401.25232848427,-7367.7773987619066,-5783.5516805420539,1539865.4763412382,-2.3283064365386963E-10]
[null,43,82,512,"Aug",-6.4220141222507349E-3,0.21239154895209378,0.13,{"$f":"IF(D539=\"\", \"\", IF(D539>=$N$25,0, H539*AVERAGE(AF527:AF538)))","v":20414.981911769981},0,-10,0,-100,-156.02804582530084,{"$f":"IF(D539=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B539+1))","v":7.3709999999999998E-2},null,512,82,2539865.4763412382,1000000,-5528.25,-5784.278045825301,-7437.7807665415457,{"$f":"IF($D539=\"\",\"\",IFERROR(MIN(MAX(-(AF538+J539+I539+W539+V539)/(AO538-AF538),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,102913.399373697,84598.078103384323,82250.358853781145,{"$f":"IF($D539=\"\", \"\", MAX(AE538*(1-$X539),0))","v":103336.47962213626},{"$f":"IF($D539=\"\", \"\", MAX(AF538 + $I539 + $J539 + $W539 +$V539, 0))","v":164231.2454976337},131554.87564632777,108365.72302165659,149777.76856495466,158311.38580124924,1539865.4763412382,20414.981911769981,-7437.7807665415457,-5784.278045825301,1547058.3994406415,0]
[null,43,82,513,"Sep",-1.4106694037334467E-3,0.15725218833301846,0.13,{"$f":"IF(D540=\"\", \"\", IF(D540>=$N$25,0, H540*AVERAGE(AG528:AG539)))","v":17102.133834022614},0,{"$f":"IF(D540=\"\",\"\",IF(D540>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D540=\"\",\"\",IF(D540>=$N$25, 0,-$I$20*J540))","v":0},-100,{"$f":"IF(D540=\"\",\"\",IF(D540>=$N$25, 0,-$L$20*(AK540+AL540)))","v":-156.41605332746641},{"$f":"IF(D540=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B540+1))","v":7.3709999999999998E-2},null,{"$f":"D540","v":513},{"$f":"C540","v":82},{"$f":"IF(D540=\"\",\"\",IF(D540>$N$25, 0,$H$20+AK540))","v":2547058.3994406415},{"$f":"IF(D540=\"\",\"\",IF(D540>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D540=\"\",\"\",IF(D540>=$N$25, 0,-$M$20*O540*T540/12))","v":-5528.25},{"$f":"IF(D540=\"\",\"\",IF(D540>=$N$25, 0,SUM(L540:N540)+U540))","v":-5784.6660533274662},-7492.1916693333496,{"$f":"IF($D540=\"\",\"\",IFERROR(MIN(MAX(-(AG539+J540+I540+W540+V540)/(AO539-AG539),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,102913.399373697,84598.078103384323,82250.358853781145,103336.47962213626,{"$f":"IF($D540=\"\", \"\", MAX(AF539*(1-$X540),0))","v":164231.2454976337},{"$f":"IF($D540=\"\", \"\", MAX(AG539 + $I540 + $J540 + $W540+$V540, 0))","v":135380.15175768957},108365.72302165659,149777.76856495466,158311.38580124924,1547058.3994406415,{"$f":"I540","v":17102.133834022614},-7492.1916693333496,{"$f":"V540","v":-5784.6660533274662},1550883.6755520033,0]
[null,43,82,514,"Oct",{"$f":"IF($D541 = \"\", \"\",IF(D541>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":3.91972632501408E-3},0.14727377993983515,0.13,{"$f":"IF(D541=\"\", \"\", IF(D541>=$N$25,0, H541*AVERAGE(AH529:AH540)))","v":14087.543992815356},0,-10,0,-100,-156.49712195448188,{"$f":"IF(D541=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B541+1))","v":7.3709999999999998E-2},null,514,82,2550883.6755520031,1000000,-5528.25,-5784.7471219544823,-7532.3017991442703,{"$f":"IF($D541=\"\",\"\",IFERROR(MIN(MAX(-(AH540+J541+I541+W541+V541)/(AO540-AH540),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,102913.399373697,84598.078103384323,82250.358853781145,103336.47962213626,164231.2454976337,{"$f":"IF($D541=\"\", \"\", MAX(AG540*(1-$X541),0))","v":135380.15175768957},{"$f":"IF($D541=\"\", \"\", MAX(AH540 + $I541 + $J541 + $W541+$V541, 0))","v":109136.21809337319},149777.76856495466,158311.38580124924,1550883.6755520033,14087.543992815356,{"$f":"IF($D541=\"\",\"\",IF(D541=$N$25,$J541+$W541-$AO541-$H$20,$J541+$W541))","v":-7532.3017991442703},-5784.7471219544823,{"$f":"IF(D541 = \"\", \"\", SUM(Y541:AJ541))","v":1551654.1706237199},2.3283064365386963E-10]
[null,43,82,{"$f":"IF($C542=\"\", \"\", $D541+1)","v":515},"Nov",-1.4256832603047817E-2,0.11349018528697163,0.11349018528697163,{"$f":"IF(D542=\"\", \"\", IF(D542>=$N$25,0, H542*AVERAGE(AI530:AI541)))","v":16998.306706305859},0,-10,0,-100,-156.86524773300258,{"$f":"IF(D542=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B542+1))","v":7.3709999999999998E-2},null,515,82,2551654.1706237197,1000000,-5528.25,-5785.1152477330024,-7586.7347673897702,{"$f":"IF($D542=\"\",\"\",IFERROR(MIN(MAX(-(AI541+J542+I542+W542+V542)/(AO541-AI541),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,102913.399373697,84598.078103384323,82250.358853781145,103336.47962213626,164231.2454976337,135380.15175768957,{"$f":"IF($D542=\"\", \"\", MAX(AH541*(1-$X542),0))","v":109136.21809337319},{"$f":"IF($D542=\"\", \"\", MAX(AI541 + $I542 + $J542 + $W542 +$V542, 0))","v":153404.22525613775},158311.38580124924,1551654.1706237199,16998.306706305859,-7586.7347673897702,-5785.1152477330024,1555280.6273149031,0]
[null,43,82,516,"Dec",-1.0547391963851977E-2,1.0071880366514963E-2,1.0071880366514963E-2,{"$f":"IF(D543=\"\", \"\", IF(D543>=$N$25,0, H543*AVERAGE(AJ531:AJ542)))","v":1594.4933384473775},0,-10,0,-100,-155.68751206533506,{"$f":"IF(D543=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B543+1))","v":7.3709999999999998E-2},null,516,82,2555280.6273149028,1000000,-5528.25,-5783.9375120653349,-7566.2984543477323,{"$f":"IF($D543=\"\",\"\",IFERROR(MIN(MAX(-(AJ542+J543+I543+W543+V543)/(AO542-AJ542),0),1),0))","v":0},207006.35700179928,129600.3513934256,125112.37656059609,102913.399373697,84598.078103384323,82250.358853781145,103336.47962213626,164231.2454976337,135380.15175768957,109136.21809337319,{"$f":"IF($D543=\"\", \"\", MAX(AI542*(1-$X543),0))","v":153404.22525613775},{"$f":"IF($D543=\"\", \"\", MAX(AJ542 + $I543 + $J543 + $W543+$V543, 0))","v":146555.64317328355},1555280.6273149031,1594.4933384473775,-7566.2984543477323,-5783.9375120653349,1543524.8846869376,2.3283064365386963E-10]
[null,{"$f":"IF(D544=\"\",\"\", B543+1)","v":44},83,517,"Jan",6.2262569978489113E-2,-6.4759222549108486E-2,0,{"$f":"IF(D544=\"\", \"\", IF(D544>=$N$25,0, H544*AVERAGE(Y532:Y543)))","v":0},0,-10,0,-100,-154.35248846869376,{"$f":"IF(D544=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B544+1))","v":8.2420000000000007E-2},{"$f":"IF(D544=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O544, \"No\", \"Yes\"))","v":"No"},517,83,2543524.8846869376,1000000,-6181.5000000000009,-6435.8524884686949,-7534.7501578356323,{"$f":"IF($D544=\"\",\"\",IFERROR(MIN(MAX(-(Y543+J544+I544+W544+V544)/(AO543-Y543),0),1),0))","v":0},{"$f":"IF($D544=\"\", \"\", MAX($Y543 + $I544 + $J544 + $W544+ $V544, 0))","v":193035.75435549495},129600.3513934256,125112.37656059609,102913.399373697,84598.078103384323,82250.358853781145,103336.47962213626,164231.2454976337,135380.15175768957,109136.21809337319,153404.22525613775,{"$f":"IF($D544=\"\", \"\", MAX(AJ543*(1-$X544),0))","v":146555.64317328355},1543524.8846869376,0,-7534.7501578356323,-6435.8524884686949,1529554.2820406333,0]
[null,{"$f":"IF(D545=\"\",\"\",B544)","v":44},83,518,"Feb",-2.8995080332505509E-2,1.8681988595300014E-2,1.8681988595300014E-2,{"$f":"IF(D545=\"\", \"\", IF(D545>=$N$25,0, H545*AVERAGE(Z533:Z544)))","v":2421.1922866788514},0,-10,0,-100,-153.19754743273123,{"$f":"IF(D545=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B545+1))","v":8.2420000000000007E-2},null,518,83,2529554.2820406333,1000000,-6181.5000000000009,-6434.6975474327319,-7514.979195959997,{"$f":"IF($D545=\"\",\"\",IFERROR(MIN(MAX(-(Z544+J545+I545+W545+V545)/(AO544-Z544),0),1),0))","v":0},{"$f":"IF($D545=\"\", \"\", MAX(Y544*(1-$X545),0))","v":193035.75435549495},{"$f":"IF($D545=\"\", \"\", MAX(Z544 + $I545 + $J545 + $W545 +$V545, 0))","v":118071.86693671173},125112.37656059609,102913.399373697,84598.078103384323,82250.358853781145,103336.47962213626,164231.2454976337,135380.15175768957,109136.21809337319,153404.22525613775,146555.64317328355,1529554.2820406333,2421.1922866788514,-7514.979195959997,-6434.6975474327319,1518025.7975839195,2.3283064365386963E-10]
[null,44,83,519,"Mar",-2.3320293152254111E-2,-5.0377448136766811E-2,0,{"$f":"IF(D546=\"\", \"\", IF(D546>=$N$25,0, H546*AVERAGE(AA534:AA545)))","v":0},0,-10,0,-100,-151.80257975839194,{"$f":"IF(D546=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B546+1))","v":8.2420000000000007E-2},null,519,83,2518025.7975839195,1000000,-6181.5000000000009,-6433.3025797583932,-7483.1311633869354,{"$f":"IF($D546=\"\",\"\",IFERROR(MIN(MAX(-(AA545+J546+I546+W546+V546)/(AO545-AA545),0),1),0))","v":0},193035.75435549495,{"$f":"IF($D546=\"\", \"\", MAX(Z545*(1-$X546),0))","v":118071.86693671173},{"$f":"IF($D546=\"\", \"\", MAX(AA545 + $I546 + $J546 + $W546+$V546, 0))","v":111195.94281745076},102913.399373697,84598.078103384323,82250.358853781145,103336.47962213626,164231.2454976337,135380.15175768957,109136.21809337319,153404.22525613775,146555.64317328355,1518025.7975839195,0,-7483.1311633869354,-6433.3025797583932,1504109.3638407737,-4.6566128730773926E-10]
[null,44,83,520,"Apr",-2.9761095103697906E-2,-0.10435213534145715,0,{"$f":"IF(D547=\"\", \"\", IF(D547>=$N$25,0, H547*AVERAGE(AB535:AB546)))","v":0},0,-10,0,-100,-150.41093638407739,{"$f":"IF(D547=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B547+1))","v":8.2420000000000007E-2},null,520,83,2504109.3638407737,1000000,-6181.5000000000009,-6431.910936384078,-7451.1316064895009,{"$f":"IF($D547=\"\",\"\",IFERROR(MIN(MAX(-(AB546+J547+I547+W547+V547)/(AO546-AB546),0),1),0))","v":0},193035.75435549495,118071.86693671173,{"$f":"IF($D547=\"\", \"\", MAX(AA546*(1-$X547),0))","v":111195.94281745076},{"$f":"IF($D547=\"\", \"\", MAX(AB546 + $I547 + $J547 + $W547+$V547, 0))","v":89030.35683082341},84598.078103384323,82250.358853781145,103336.47962213626,164231.2454976337,135380.15175768957,109136.21809337319,153404.22525613775,146555.64317328355,1504109.3638407737,0,-7451.1316064895009,-6431.910936384078,1490226.3212979003,0]
[null,44,83,521,"May",-3.7532737448237206E-3,-0.11003097684345708,0,{"$f":"IF(D548=\"\", \"\", IF(D548>=$N$25,0, H548*AVERAGE(AC536:AC547)))","v":0},0,-10,0,-100,-149.02263212979003,{"$f":"IF(D548=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B548+1))","v":8.2420000000000007E-2},null,521,83,2490226.3212979003,1000000,-6181.5000000000009,-6430.5226321297905,-7418.978993328853,{"$f":"IF($D548=\"\",\"\",IFERROR(MIN(MAX(-(AC547+J548+I548+W548+V548)/(AO547-AC547),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,{"$f":"IF($D548=\"\", \"\", MAX(AB547*(1-$X548),0))","v":89030.35683082341},{"$f":"IF($D548=\"\", \"\", MAX(AC547 + $I548 + $J548 +$W548+$V548, 0))","v":70748.576477925671},82250.358853781145,103336.47962213626,164231.2454976337,135380.15175768957,109136.21809337319,153404.22525613775,146555.64317328355,1490226.3212979003,0,-7418.978993328853,-6430.5226321297905,1476376.8196724416,-2.3283064365386963E-10]
[null,44,83,522,"Jun",5.6604466372549754E-2,-0.11211588240414538,0,{"$f":"IF(D549=\"\", \"\", IF(D549>=$N$25,0, H549*AVERAGE(AD537:AD548)))","v":0},0,-10,0,-100,-147.63768196724416,{"$f":"IF(D549=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B549+1))","v":8.2420000000000007E-2},null,522,83,2476376.8196724416,1000000,-6181.5000000000009,-6429.137681967245,-7386.6717687963528,{"$f":"IF($D549=\"\",\"\",IFERROR(MIN(MAX(-(AD548+J549+I549+W549+V549)/(AO548-AD548),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,89030.35683082341,{"$f":"IF($D549=\"\", \"\", MAX(AC548*(1-$X549),0))","v":70748.576477925671},{"$f":"IF($D549=\"\", \"\", MAX(AD548+ $I549 + $J549 + $W549 +$V549, 0))","v":68434.549403017547},103336.47962213626,164231.2454976337,135380.15175768957,109136.21809337319,153404.22525613775,146555.64317328355,1476376.8196724416,0,-7386.6717687963528,-6429.137681967245,1462561.0102216778,0]
[null,44,83,523,"Jul",1.9910317720792024E-2,-2.8964597279221294E-2,0,{"$f":"IF(D550=\"\", \"\", IF(D550>=$N$25,0, H550*AVERAGE(AE538:AE549)))","v":0},0,-10,0,-100,-146.2561010221678,{"$f":"IF(D550=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B550+1))","v":8.2420000000000007E-2},null,523,83,2462561.0102216778,1000000,-6181.5000000000009,-6427.7561010221689,-7354.2083541447255,{"$f":"IF($D550=\"\",\"\",IFERROR(MIN(MAX(-(AE549+J550+I550+W550+V550)/(AO549-AE549),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,89030.35683082341,70748.576477925671,{"$f":"IF($D550=\"\", \"\", MAX(AD549*(1-$X550),0))","v":68434.549403017547},{"$f":"IF($D550=\"\", \"\", MAX(AE549 + $I550 + $J550 + $W550+$V550, 0))","v":89554.515166969373},164231.2454976337,135380.15175768957,109136.21809337319,153404.22525613775,146555.64317328355,1462561.0102216778,0,-7354.2083541447255,-6427.7561010221689,1448779.045766511,2.3283064365386963E-10]
[null,44,83,524,"Aug",-4.8003286456666017E-2,1.946456781426531E-2,1.946456781426531E-2,{"$f":"IF(D551=\"\", \"\", IF(D551>=$N$25,0, H551*AVERAGE(AF539:AF550)))","v":3196.6902152099456},0,-10,0,-100,-145.19757359817211,{"$f":"IF(D551=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B551+1))","v":8.2420000000000007E-2},null,524,83,2448779.045766511,1000000,-6181.5000000000009,-6426.6975735981732,-7337.8123777062065,{"$f":"IF($D551=\"\",\"\",IFERROR(MIN(MAX(-(AF550+J551+I551+W551+V551)/(AO550-AF550),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,89030.35683082341,70748.576477925671,68434.549403017547,{"$f":"IF($D551=\"\", \"\", MAX(AE550*(1-$X551),0))","v":89554.515166969373},{"$f":"IF($D551=\"\", \"\", MAX(AF550 + $I551 + $J551 + $W551 +$V551, 0))","v":153663.42576153926},135380.15175768957,109136.21809337319,153404.22525613775,146555.64317328355,1448779.045766511,3196.6902152099456,-7337.8123777062065,-6426.6975735981732,1438211.2260304168,2.3283064365386963E-10]
[null,44,83,525,"Sep",2.3646337892304546E-2,-2.3200058850266991E-2,{"$f":"IF($D552 = \"\", \"\", IF(D552>=$N$25, 0,IF(G552<$G$20, IF(G552>$F$20, G552, $F$20), $G$20)))","v":0},{"$f":"IF(D552=\"\", \"\", IF(D552>=$N$25,0, H552*AVERAGE(AG540:AG551)))","v":0},0,-10,0,{"$f":"IF(D552=\"\",\"\",IF(D552>=$N$25, 0,-$K$20))","v":-100},-143.82112260304169,{"$f":"IF(D552=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B552+1))","v":8.2420000000000007E-2},null,525,83,2438211.2260304168,1000000,-6181.5000000000009,-6425.3211226030426,-7305.0301270806822,{"$f":"IF($D552=\"\",\"\",IFERROR(MIN(MAX(-(AG551+J552+I552+W552+V552)/(AO551-AG551),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,89030.35683082341,70748.576477925671,68434.549403017547,89554.515166969373,{"$f":"IF($D552=\"\", \"\", MAX(AF551*(1-$X552),0))","v":153663.42576153926},{"$f":"IF($D552=\"\", \"\", MAX(AG551 + $I552 + $J552 + $W552+$V552, 0))","v":121649.80050800585},109136.21809337319,153404.22525613775,146555.64317328355,{"$f":"IF(D552 = \"\", \"\",Y551 + Z551+AA551 + AB551+ AC551+AD551+AE551+AF551+AG551+AH551 + AI551+AJ551)","v":1438211.2260304168},0,-7305.0301270806822,-6425.3211226030426,1424480.8747807331,0]
[null,44,{"$f":"IF(C552=\"\",\"\",IF(C541+1<=120, C541 + 1, \"\"))","v":83},526,{"$f":"IF($D553 = \"\", \"\",E541)","v":"Oct"},-1.2646037590938995E-2,{"$f":"IF($D553 = \"\", \"\",IF(D553>=$N$25, 0,((1+F541)*(1+F542)*(1+F543)*(1+F544)*(1+F545)*(1+F546)*(1+F547)*(1+F548)*(1+F549)*(1+F550)*(1+F551)*(1+F552))-1))","v":1.3102002745166708E-3},1.3102002745166708E-3,{"$f":"IF(D553=\"\", \"\", IF(D553>=$N$25,0, H553*AVERAGE(AH541:AH552)))","v":142.9903029056488},{"$f":"IF(D553=\"\",\"\",IF(D553>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C553<$N$5,$M$5,0))))","v":0},-10,0,-100,-142.46238650836389,{"$f":"IF(D553=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B553+1))","v":8.2420000000000007E-2},null,526,83,2424480.8747807331,1000000,-6181.5000000000009,-6423.9623865083649,-7272.8200138314378,{"$f":"IF($D553=\"\",\"\",IFERROR(MIN(MAX(-(AH552+J553+I553+W553+V553)/(AO552-AH552),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,89030.35683082341,70748.576477925671,68434.549403017547,89554.515166969373,153663.42576153926,{"$f":"IF($D553=\"\", \"\", MAX(AG552*(1-$X553),0))","v":121649.80050800585},{"$f":"IF($D553=\"\", \"\", MAX(AH552 + $I553 + $J553 + $W553+$V553, 0))","v":95582.425995939018},153404.22525613775,146555.64317328355,1424480.8747807331,142.9903029056488,-7272.8200138314378,-6423.9623865083649,1410927.0826832987,-2.3283064365386963E-10]
[null,44,83,527,"Nov",-7.89820647175727E-2,-1.5212503632402674E-2,0,{"$f":"IF(D554=\"\", \"\", IF(D554>=$N$25,0, H554*AVERAGE(AI542:AI553)))","v":0},0,-10,0,-100,-141.09270826832989,{"$f":"IF(D554=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B554+1))","v":8.2420000000000007E-2},null,527,83,2410927.0826832987,1000000,-6181.5000000000009,-6422.5927082683311,-7239.7138658506719,{"$f":"IF($D554=\"\",\"\",IFERROR(MIN(MAX(-(AI553+J554+I554+W554+V554)/(AO553-AI553),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,89030.35683082341,70748.576477925671,68434.549403017547,89554.515166969373,153663.42576153926,121649.80050800585,{"$f":"IF($D554=\"\", \"\", MAX(AH553*(1-$X554),0))","v":95582.425995939018},{"$f":"IF($D554=\"\", \"\", MAX(AI553 + $I554 + $J554 + $W554 +$V554, 0))","v":139741.91868201876},146555.64317328355,1410927.0826832987,0,-7239.7138658506719,-6422.5927082683311,1397264.7761091799,2.3283064365386963E-10]
[null,44,83,528,"Dec",-1.7088979694979724E-3,-7.9874985092146411E-2,0,{"$f":"IF(D555=\"\", \"\", IF(D555>=$N$25,0, H555*AVERAGE(AJ543:AJ554)))","v":0},0,-10,0,-100,-139.72647761091801,{"$f":"IF(D555=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B555+1))","v":8.2420000000000007E-2},null,528,83,2397264.7761091799,1000000,-6181.5000000000009,-6421.2264776109187,-7206.4432623397361,{"$f":"IF($D555=\"\",\"\",IFERROR(MIN(MAX(-(AJ554+J555+I555+W555+V555)/(AO554-AJ554),0),1),0))","v":0},193035.75435549495,118071.86693671173,111195.94281745076,89030.35683082341,70748.576477925671,68434.549403017547,89554.515166969373,153663.42576153926,121649.80050800585,95582.425995939018,{"$f":"IF($D555=\"\", \"\", MAX(AI554*(1-$X555),0))","v":139741.91868201876},{"$f":"IF($D555=\"\", \"\", MAX(AJ554 + $I555 + $J555 + $W555+$V555, 0))","v":132927.9734333329},1397264.7761091799,0,-7206.4432623397361,-6421.2264776109187,1383637.1063692293,0]
[null,{"$f":"IF(D556=\"\",\"\", B555+1)","v":45},84,529,"Jan",8.4062469205732106E-3,-7.165577443741955E-2,0,{"$f":"IF(D556=\"\", \"\", IF(D556>=$N$25,0, H556*AVERAGE(Y544:Y555)))","v":0},0,-10,0,-100,-138.36371063692295,{"$f":"IF(D556=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B556+1))","v":9.2170000000000002E-2},{"$f":"IF(D556=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O556, \"No\", \"Yes\"))","v":"No"},529,84,2383637.106369229,1000000,-6912.75,-7151.1137106369233,-7169.1978784301682,{"$f":"IF($D556=\"\",\"\",IFERROR(MIN(MAX(-(Y555+J556+I556+W556+V556)/(AO555-Y555),0),1),0))","v":0},{"$f":"IF($D556=\"\", \"\", MAX($Y555 + $I556 + $J556 + $W556+ $V556, 0))","v":178715.44276642788},118071.86693671173,111195.94281745076,89030.35683082341,70748.576477925671,68434.549403017547,89554.515166969373,153663.42576153926,121649.80050800585,95582.425995939018,139741.91868201876,{"$f":"IF($D556=\"\", \"\", MAX(AJ555*(1-$X556),0))","v":132927.9734333329},1383637.1063692293,0,-7169.1978784301682,-7151.1137106369233,1369316.7947801622,0]
[null,{"$f":"IF(D557=\"\",\"\",B556)","v":45},84,530,"Feb",5.6210610273169002E-2,-0.11872248650453265,0,{"$f":"IF(D557=\"\", \"\", IF(D557>=$N$25,0, H557*AVERAGE(Z545:Z556)))","v":0},0,-10,0,-100,-136.93167947801624,{"$f":"IF(D557=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B557+1))","v":9.2170000000000002E-2},null,530,84,2369316.7947801622,1000000,-6912.75,-7149.6816794780161,-7131.7649900559391,{"$f":"IF($D557=\"\",\"\",IFERROR(MIN(MAX(-(Z556+J557+I557+W557+V557)/(AO556-Z556),0),1),0))","v":0},{"$f":"IF($D557=\"\", \"\", MAX(Y556*(1-$X557),0))","v":178715.44276642788},{"$f":"IF($D557=\"\", \"\", MAX(Z556 + $I557 + $J557 + $W557 +$V557, 0))","v":103790.42026717777},111195.94281745076,89030.35683082341,70748.576477925671,68434.549403017547,89554.515166969373,153663.42576153926,121649.80050800585,95582.425995939018,139741.91868201876,132927.9734333329,1369316.7947801622,0,-7131.7649900559391,-7149.6816794780161,1355035.3481106283,0]
[null,45,84,531,"Mar",-9.4431026275739946E-3,-4.1390376613321789E-2,0,{"$f":"IF(D558=\"\", \"\", IF(D558>=$N$25,0, H558*AVERAGE(AA546:AA557)))","v":0},0,-10,0,-100,-135.50353481106285,{"$f":"IF(D558=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B558+1))","v":9.2170000000000002E-2},null,531,84,2355035.3481106283,1000000,-6912.75,-7148.2535348110632,-7094.1426030306166,{"$f":"IF($D558=\"\",\"\",IFERROR(MIN(MAX(-(AA557+J558+I558+W558+V558)/(AO557-AA557),0),1),0))","v":0},178715.44276642788,{"$f":"IF($D558=\"\", \"\", MAX(Z557*(1-$X558),0))","v":103790.42026717777},{"$f":"IF($D558=\"\", \"\", MAX(AA557 + $I558 + $J558 + $W558+$V558, 0))","v":96953.546679609077},89030.35683082341,70748.576477925671,68434.549403017547,89554.515166969373,153663.42576153926,121649.80050800585,95582.425995939018,139741.91868201876,132927.9734333329,1355035.3481106283,0,-7094.1426030306166,-7148.2535348110632,1340792.9519727866,0]
[null,45,84,532,"Apr",0.12547187664772241,-2.7769935552388825E-2,0,{"$f":"IF(D559=\"\", \"\", IF(D559>=$N$25,0, H559*AVERAGE(AB547:AB558)))","v":0},0,-10,0,-100,-134.07929519727867,{"$f":"IF(D559=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B559+1))","v":9.2170000000000002E-2},null,532,84,2340792.9519727863,1000000,-6912.75,-7146.829295197279,-7056.3286914158161,{"$f":"IF($D559=\"\",\"\",IFERROR(MIN(MAX(-(AB558+J559+I559+W559+V559)/(AO558-AB558),0),1),0))","v":0},178715.44276642788,103790.42026717777,{"$f":"IF($D559=\"\", \"\", MAX(AA558*(1-$X559),0))","v":96953.546679609077},{"$f":"IF($D559=\"\", \"\", MAX(AB558 + $I559 + $J559 + $W559+$V559, 0))","v":74827.198844210317},70748.576477925671,68434.549403017547,89554.515166969373,153663.42576153926,121649.80050800585,95582.425995939018,139741.91868201876,132927.9734333329,1340792.9519727866,0,-7056.3286914158161,-7146.829295197279,1326589.7939861736,0]
[null,45,84,533,"May",-1.844317140005121E-3,0.12778161094677731,0.12778161094677731,{"$f":"IF(D560=\"\", \"\", IF(D560>=$N$25,0, H560*AVERAGE(AC548:AC559)))","v":9040.3670745406162},0,-10,0,-100,-133.56301610607142,{"$f":"IF(D560=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B560+1))","v":9.2170000000000002E-2},null,533,84,2326589.7939861733,1000000,-6912.75,-7146.3130161060717,{"$f":"IF(D560=\"\",\"\",IF(D560=$N$25,-(AK560+AL560+J560+V560),IF(OR(C560<$N$5,C560>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D560+120))*(AK560+AL560+V560-$O$20)))))","v":-7066.4034470457873},{"$f":"IF($D560=\"\",\"\",IFERROR(MIN(MAX(-(AC559+J560+I560+W560+V560)/(AO559-AC559),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,{"$f":"IF($D560=\"\", \"\", MAX(AB559*(1-$X560),0))","v":74827.198844210317},{"$f":"IF($D560=\"\", \"\", MAX(AC559 + $I560 + $J560 +$W560+$V560, 0))","v":65576.22708931443},68434.549403017547,89554.515166969373,153663.42576153926,121649.80050800585,95582.425995939018,139741.91868201876,132927.9734333329,1326589.7939861736,9040.3670745406162,-7066.4034470457873,-7146.3130161060717,1321417.4445975623,0]
[null,45,84,534,"Jun",-2.2213249916408381E-2,0.12994260791497059,0.12994260791497059,{"$f":"IF(D561=\"\", \"\", IF(D561>=$N$25,0, H561*AVERAGE(AD549:AD560)))","v":8892.5638209139925},0,-10,0,-100,-133.03100084184763,{"$f":"IF(D561=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B561+1))","v":9.2170000000000002E-2},null,534,84,2321417.4445975623,1000000,-6912.75,-7145.7810008418473,-7075.7445316451031,{"$f":"IF($D561=\"\",\"\",IFERROR(MIN(MAX(-(AD560+J561+I561+W561+V561)/(AO560-AD560),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,74827.198844210317,{"$f":"IF($D561=\"\", \"\", MAX(AC560*(1-$X561),0))","v":65576.22708931443},{"$f":"IF($D561=\"\", \"\", MAX(AD560+ $I561 + $J561 + $W561 +$V561, 0))","v":63105.587691444583},89554.515166969373,153663.42576153926,121649.80050800585,95582.425995939018,139741.91868201876,132927.9734333329,1321417.4445975623,8892.5638209139925,-7075.7445316451031,-7145.7810008418473,1316088.4828859894,2.3283064365386963E-10]
[null,45,84,535,"Jul",3.0421369313161629E-2,4.5654211710097981E-2,4.5654211710097981E-2,{"$f":"IF(D562=\"\", \"\", IF(D562>=$N$25,0, H562*AVERAGE(AE550:AE561)))","v":4088.5407950280005},0,-10,0,-100,-132.01770236810174,{"$f":"IF(D562=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B562+1))","v":9.2170000000000002E-2},null,535,84,2316088.4828859894,1000000,-6912.75,-7144.7677023681017,-7059.3132041862873,{"$f":"IF($D562=\"\",\"\",IFERROR(MIN(MAX(-(AE561+J562+I562+W562+V562)/(AO561-AE561),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,74827.198844210317,65576.22708931443,{"$f":"IF($D562=\"\", \"\", MAX(AD561*(1-$X562),0))","v":63105.587691444583},{"$f":"IF($D562=\"\", \"\", MAX(AE561 + $I562 + $J562 + $W562+$V562, 0))","v":79438.975055442992},153663.42576153926,121649.80050800585,95582.425995939018,139741.91868201876,132927.9734333329,1316088.4828859894,4088.5407950280005,-7059.3132041862873,-7144.7677023681017,1305972.942774463,0]
[null,45,84,536,"Aug",5.5149667958307995E-2,5.6430576235583674E-2,5.6430576235583674E-2,{"$f":"IF(D563=\"\", \"\", IF(D563>=$N$25,0, H563*AVERAGE(AF551:AF562)))","v":8671.3156620574937},0,-10,0,-100,-131.46442584365207,{"$f":"IF(D563=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B563+1))","v":9.2170000000000002E-2},null,536,84,2305972.942774463,1000000,-6912.75,-7144.214425843652,-7067.5678054631189,{"$f":"IF($D563=\"\",\"\",IFERROR(MIN(MAX(-(AF562+J563+I563+W563+V563)/(AO562-AF562),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,74827.198844210317,65576.22708931443,63105.587691444583,{"$f":"IF($D563=\"\", \"\", MAX(AE562*(1-$X563),0))","v":79438.975055442992},{"$f":"IF($D563=\"\", \"\", MAX(AF562 + $I563 + $J563 + $W563 +$V563, 0))","v":148122.95919228997},121649.80050800585,95582.425995939018,139741.91868201876,132927.9734333329,1305972.942774463,8671.3156620574937,-7067.5678054631189,-7144.214425843652,1300432.4762052137,0]
[null,45,84,537,"Sep",-6.0182750641817828E-2,0.17089939059462966,0.13,{"$f":"IF(D564=\"\", \"\", IF(D564>=$N$25,0, H564*AVERAGE(AG552:AG563)))","v":15814.474066040759},0,-10,0,-100,-131.62469502712545,{"$f":"IF(D564=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B564+1))","v":9.2170000000000002E-2},null,537,84,2300432.4762052139,1000000,-6912.75,-7144.3746950271252,-7114.6879107403656,{"$f":"IF($D564=\"\",\"\",IFERROR(MIN(MAX(-(AG563+J564+I564+W564+V564)/(AO563-AG563),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,74827.198844210317,65576.22708931443,63105.587691444583,79438.975055442992,{"$f":"IF($D564=\"\", \"\", MAX(AF563*(1-$X564),0))","v":148122.95919228997},{"$f":"IF($D564=\"\", \"\", MAX(AG563 + $I564 + $J564 + $W564+$V564, 0))","v":123205.21196827911},95582.425995939018,139741.91868201876,132927.9734333329,1300432.4762052137,15814.474066040759,-7114.6879107403656,-7144.3746950271252,1301987.8876654869,-2.3283064365386963E-10]
[null,{"$f":"IF(D565=\"\",\"\",B564)","v":45},84,538,"Oct",-3.9508088935886365E-2,7.5011362625116762E-2,7.5011362625116762E-2,{"$f":"IF(D565=\"\", \"\", IF(D565>=$N$25,0, H565*AVERAGE(AH553:AH564)))","v":7169.7680169697687},0,-10,0,-100,-130.91576556824566,{"$f":"IF(D565=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B565+1))","v":9.2170000000000002E-2},null,538,84,2301987.8876654869,1000000,-6912.75,-7143.6657655682457,-7114.8305459939265,{"$f":"IF($D565=\"\",\"\",IFERROR(MIN(MAX(-(AH564+J565+I565+W565+V565)/(AO564-AH564),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,74827.198844210317,65576.22708931443,63105.587691444583,79438.975055442992,148122.95919228997,{"$f":"IF($D565=\"\", \"\", MAX(AG564*(1-$X565),0))","v":123205.21196827911},{"$f":"IF($D565=\"\", \"\", MAX(AH564 + $I565 + $J565 + $W565+$V565, 0))","v":88493.697701346609},139741.91868201876,132927.9734333329,1301987.8876654869,7169.7680169697687,-7114.8305459939265,-7143.6657655682457,1294899.1593708945,0]
[null,45,84,539,"Nov",6.8322601785630099E-2,4.5764495221272572E-2,4.5764495221272572E-2,{"$f":"IF(D566=\"\", \"\", IF(D566>=$N$25,0, H566*AVERAGE(AI554:AI565)))","v":6395.2183697347082},0,-10,0,-100,-130.12943777406292,{"$f":"IF(D566=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B566+1))","v":9.2170000000000002E-2},null,539,84,2294899.1593708945,1000000,-6912.75,-7142.8794377740633,-7110.7225181475569,{"$f":"IF($D566=\"\",\"\",IFERROR(MIN(MAX(-(AI565+J566+I566+W566+V566)/(AO565-AI565),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,74827.198844210317,65576.22708931443,63105.587691444583,79438.975055442992,148122.95919228997,123205.21196827911,{"$f":"IF($D566=\"\", \"\", MAX(AH565*(1-$X566),0))","v":88493.697701346609},{"$f":"IF($D566=\"\", \"\", MAX(AI565 + $I566 + $J566 + $W566 +$V566, 0))","v":131883.53509583184},132927.9734333329,1294899.1593708945,6395.2183697347082,-7110.7225181475569,-7142.8794377740633,1287040.7757847076,0]
[null,45,84,540,"Dec",4.720602969291797E-2,0.21302072803526428,0.13,{"$f":"IF(D567=\"\", \"\", IF(D567>=$N$25,0, H567*AVERAGE(AJ555:AJ566)))","v":17280.63654633328},0,-10,0,-100,-130.43214123310409,{"$f":"IF(D567=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B567+1))","v":9.2170000000000002E-2},null,540,84,2287040.7757847076,1000000,-6912.75,-7143.1821412331037,-7166.7305535348505,{"$f":"IF($D567=\"\",\"\",IFERROR(MIN(MAX(-(AJ566+J567+I567+W567+V567)/(AO566-AJ566),0),1),0))","v":0},178715.44276642788,103790.42026717777,96953.546679609077,74827.198844210317,65576.22708931443,63105.587691444583,79438.975055442992,148122.95919228997,123205.21196827911,88493.697701346609,{"$f":"IF($D567=\"\", \"\", MAX(AI566*(1-$X567),0))","v":131883.53509583184},{"$f":"IF($D567=\"\", \"\", MAX(AJ566 + $I567 + $J567 + $W567+$V567, 0))","v":135898.69728489826},1287040.7757847076,17280.63654633328,-7166.7305535348505,-7143.1821412331037,1290011.4996362729,-2.3283064365386963E-10]
[null,{"$f":"IF(D568=\"\",\"\", B567+1)","v":46},85,541,"Jan",2.5753524113735982E-2,0.27245711992954313,0.13,{"$f":"IF(D568=\"\", \"\", IF(D568>=$N$25,0, H568*AVERAGE(Y556:Y567)))","v":23233.007559635629},0,-10,0,-100,-131.32445071959086,{"$f":"IF(D568=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B568+1))","v":0.10314},{"$f":"IF(D568=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O568, \"No\", \"Yes\"))","v":"No"},541,85,2290011.4996362729,1000000,-7735.4999999999991,-7966.8244507195895,-7251.5426819177164,{"$f":"IF($D568=\"\",\"\",IFERROR(MIN(MAX(-(Y567+J568+I568+W568+V568)/(AO567-Y567),0),1),0))","v":0},{"$f":"IF($D568=\"\", \"\", MAX($Y567 + $I568 + $J568 + $W568+ $V568, 0))","v":186730.0831934262},103790.42026717777,96953.546679609077,74827.198844210317,65576.22708931443,63105.587691444583,79438.975055442992,148122.95919228997,123205.21196827911,88493.697701346609,131883.53509583184,{"$f":"IF($D568=\"\", \"\", MAX(AJ567*(1-$X568),0))","v":135898.69728489826},1290011.4996362729,23233.007559635629,-7251.5426819177164,-7966.8244507195895,1298026.1400632712,0]
[null,{"$f":"IF(D569=\"\",\"\",B568)","v":46},85,542,"Feb",-3.1681799931903253E-2,0.29434677644767637,0.13,{"$f":"IF(D569=\"\", \"\", IF(D569>=$N$25,0, H569*AVERAGE(Z557:Z568)))","v":13492.75463473311},0,-10,0,-100,-131.15188946980044,{"$f":"IF(D569=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B569+1))","v":0.10314},null,542,85,2298026.1400632709,1000000,-7735.4999999999991,-7966.6518894697992,-7282.4147642934895,{"$f":"IF($D569=\"\",\"\",IFERROR(MIN(MAX(-(Z568+J569+I569+W569+V569)/(AO568-Z568),0),1),0))","v":0},{"$f":"IF($D569=\"\", \"\", MAX(Y568*(1-$X569),0))","v":186730.0831934262},{"$f":"IF($D569=\"\", \"\", MAX(Z568 + $I569 + $J569 + $W569 +$V569, 0))","v":102034.1082481476},96953.546679609077,74827.198844210317,65576.22708931443,63105.587691444583,79438.975055442992,148122.95919228997,123205.21196827911,88493.697701346609,131883.53509583184,135898.69728489826,1298026.1400632712,13492.75463473311,-7282.4147642934895,-7966.6518894697992,1296269.8280442408,-2.3283064365386963E-10]
[null,46,85,543,"Mar",1.7933291953072576E-2,0.18663790028544058,0.13,{"$f":"IF(D570=\"\", \"\", IF(D570>=$N$25,0, H570*AVERAGE(AA558:AA569)))","v":12603.961068349183},0,-10,0,-100,-130.88737891125902,{"$f":"IF(D570=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B570+1))","v":0.10314},null,543,85,2296269.8280442408,1000000,-7735.4999999999991,-7966.3873789112586,-7308.4685490656111,{"$f":"IF($D570=\"\",\"\",IFERROR(MIN(MAX(-(AA569+J570+I570+W570+V570)/(AO569-AA569),0),1),0))","v":0},186730.0831934262,{"$f":"IF($D570=\"\", \"\", MAX(Z569*(1-$X570),0))","v":102034.1082481476},{"$f":"IF($D570=\"\", \"\", MAX(AA569 + $I570 + $J570 + $W570+$V570, 0))","v":94282.651819981387},74827.198844210317,65576.22708931443,63105.587691444583,79438.975055442992,148122.95919228997,123205.21196827911,88493.697701346609,131883.53509583184,135898.69728489826,1296269.8280442408,12603.961068349183,-7308.4685490656111,-7966.3873789112586,1293598.9331846132,0]
[null,46,85,544,"Apr",-5.533604564392635E-2,0.21943345949939097,0.13,{"$f":"IF(D571=\"\", \"\", IF(D571>=$N$25,0, H571*AVERAGE(AB559:AB570)))","v":9727.5358497473444},0,-10,0,-100,-130.33264690343606,{"$f":"IF(D571=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B571+1))","v":0.10314},null,544,85,2293598.9331846135,1000000,-7735.4999999999991,-7965.8326469034355,-7318.4216745054073,{"$f":"IF($D571=\"\",\"\",IFERROR(MIN(MAX(-(AB570+J571+I571+W571+V571)/(AO570-AB570),0),1),0))","v":0},186730.0831934262,102034.1082481476,{"$f":"IF($D571=\"\", \"\", MAX(AA570*(1-$X571),0))","v":94282.651819981387},{"$f":"IF($D571=\"\", \"\", MAX(AB570 + $I571 + $J571 + $W571+$V571, 0))","v":69270.480372548831},65576.22708931443,63105.587691444583,79438.975055442992,148122.95919228997,123205.21196827911,88493.697701346609,131883.53509583184,135898.69728489826,1293598.9331846132,9727.5358497473444,-7318.4216745054073,-7965.8326469034355,1288042.2147129518,0]
[null,46,85,545,"May",4.1997337928369884E-2,2.3530536681164893E-2,2.3530536681164893E-2,{"$f":"IF(D572=\"\", \"\", IF(D572>=$N$25,0, H572*AVERAGE(AC560:AC571)))","v":1543.0438169375125},0,-10,0,-100,-128.95852585298894,{"$f":"IF(D572=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B572+1))","v":0.10314},null,545,85,2288042.2147129518,1000000,-7735.4999999999991,-7964.4585258529878,-7281.936363659298,{"$f":"IF($D572=\"\",\"\",IFERROR(MIN(MAX(-(AC571+J572+I572+W572+V572)/(AO571-AC571),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,{"$f":"IF($D572=\"\", \"\", MAX(AB571*(1-$X572),0))","v":69270.480372548831},{"$f":"IF($D572=\"\", \"\", MAX(AC571 + $I572 + $J572 +$W572+$V572, 0))","v":51872.876016739654},63105.587691444583,79438.975055442992,148122.95919228997,123205.21196827911,88493.697701346609,131883.53509583184,135898.69728489826,1288042.2147129518,1543.0438169375125,-7281.936363659298,-7964.4585258529878,1274338.8636403768,-2.3283064365386963E-10]
[null,46,85,546,"Jun",-7.2382263239743226E-3,6.8486722887058038E-2,6.8486722887058038E-2,{"$f":"IF(D573=\"\", \"\", IF(D573>=$N$25,0, H573*AVERAGE(AD561:AD572)))","v":4321.894896848904},0,-10,0,-100,-127.86607585372258,{"$f":"IF(D573=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B573+1))","v":0.10314},null,546,85,2274338.8636403768,1000000,-7735.4999999999991,-7963.3660758537217,-7261.1279569221251,{"$f":"IF($D573=\"\",\"\",IFERROR(MIN(MAX(-(AD572+J573+I573+W573+V573)/(AO572-AD572),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,69270.480372548831,{"$f":"IF($D573=\"\", \"\", MAX(AC572*(1-$X573),0))","v":51872.876016739654},{"$f":"IF($D573=\"\", \"\", MAX(AD572+ $I573 + $J573 + $W573 +$V573, 0))","v":52202.988555517637},79438.975055442992,148122.95919228997,123205.21196827911,88493.697701346609,131883.53509583184,135898.69728489826,1274338.8636403768,4321.894896848904,-7261.1279569221251,-7963.3660758537217,1263436.2645044499,2.3283064365386963E-10]
[null,46,85,547,"Jul",9.9749946485804514E-2,8.4850836925286277E-2,8.4850836925286277E-2,{"$f":"IF(D574=\"\", \"\", IF(D574>=$N$25,0, H574*AVERAGE(AE562:AE573)))","v":6740.463517941278},0,-10,0,-100,-127.01767280223913,{"$f":"IF(D574=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B574+1))","v":0.10314},null,547,85,2263436.2645044499,1000000,-7735.4999999999991,-7962.5176728022379,-7254.104657181545,{"$f":"IF($D574=\"\",\"\",IFERROR(MIN(MAX(-(AE573+J574+I574+W574+V574)/(AO573-AE573),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,69270.480372548831,51872.876016739654,{"$f":"IF($D574=\"\", \"\", MAX(AD573*(1-$X574),0))","v":52202.988555517637},{"$f":"IF($D574=\"\", \"\", MAX(AE573 + $I574 + $J574 + $W574+$V574, 0))","v":70962.816243400492},148122.95919228997,123205.21196827911,88493.697701346609,131883.53509583184,135898.69728489826,1263436.2645044499,6740.463517941278,-7254.104657181545,-7962.5176728022379,1254960.1056924076,2.3283064365386963E-10]
[null,46,85,548,"Aug",-8.5338219983826999E-2,0.15784152520916117,0.13,{"$f":"IF(D575=\"\", \"\", IF(D575>=$N$25,0, H575*AVERAGE(AF563:AF574)))","v":19255.984694997696},0,-10,0,-100,-127.42160903874054,{"$f":"IF(D575=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B575+1))","v":0.10314},null,548,85,2254960.1056924076,1000000,-7735.4999999999991,-7962.9216090387399,-7319.3824784876679,{"$f":"IF($D575=\"\",\"\",IFERROR(MIN(MAX(-(AF574+J575+I575+W575+V575)/(AO574-AF574),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,69270.480372548831,51872.876016739654,52202.988555517637,{"$f":"IF($D575=\"\", \"\", MAX(AE574*(1-$X575),0))","v":70962.816243400492},{"$f":"IF($D575=\"\", \"\", MAX(AF574 + $I575 + $J575 + $W575 +$V575, 0))","v":152096.63979976124},123205.21196827911,88493.697701346609,131883.53509583184,135898.69728489826,1254960.1056924076,19255.984694997696,-7319.3824784876679,-7962.9216090387399,1258933.7862998787,-2.3283064365386963E-10]
[null,46,85,549,"Sep",-2.355295997686398E-2,3.6807313541209474E-3,3.6807313541209474E-3,{"$f":"IF(D576=\"\", \"\", IF(D576>=$N$25,0, H576*AVERAGE(AG564:AG575)))","v":453.48528668276242},0,-10,0,-100,-125.93872715865616,{"$f":"IF(D576=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B576+1))","v":0.10314},null,549,85,2258933.7862998787,1000000,-7735.4999999999991,-7961.4387271586556,-7275.7315863918775,{"$f":"IF($D576=\"\",\"\",IFERROR(MIN(MAX(-(AG575+J576+I576+W576+V576)/(AO575-AG575),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,69270.480372548831,51872.876016739654,52202.988555517637,70962.816243400492,{"$f":"IF($D576=\"\", \"\", MAX(AF575*(1-$X576),0))","v":152096.63979976124},{"$f":"IF($D576=\"\", \"\", MAX(AG575 + $I576 + $J576 + $W576+$V576, 0))","v":108421.52694141133},88493.697701346609,131883.53509583184,135898.69728489826,1258933.7862998787,453.48528668276242,-7275.7315863918775,-7961.4387271586556,1244150.101273011,-2.3283064365386963E-10]
[null,46,85,550,"Oct",1.9460422248623519E-2,4.2799629319716148E-2,4.2799629319716148E-2,{"$f":"IF(D577=\"\", \"\", IF(D577>=$N$25,0, H577*AVERAGE(AH565:AH576)))","v":3787.4974587486518},0,-10,0,-100,-124.79375987317597,{"$f":"IF(D577=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B577+1))","v":0.10314},null,550,85,2244150.101273011,1000000,-7735.4999999999991,-7960.2937598731751,-7251.3292688414413,{"$f":"IF($D577=\"\",\"\",IFERROR(MIN(MAX(-(AH576+J577+I577+W577+V577)/(AO576-AH576),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,69270.480372548831,51872.876016739654,52202.988555517637,70962.816243400492,152096.63979976124,{"$f":"IF($D577=\"\", \"\", MAX(AG576*(1-$X577),0))","v":108421.52694141133},{"$f":"IF($D577=\"\", \"\", MAX(AH576 + $I577 + $J577 + $W577+$V577, 0))","v":77069.572131380643},131883.53509583184,135898.69728489826,1244150.101273011,3787.4974587486518,-7251.3292688414413,-7960.2937598731751,1232725.975703045,0]
[null,46,85,551,"Nov",-3.1592594814835846E-2,0.10682134662560783,0.10682134662560783,{"$f":"IF(D578=\"\", \"\", IF(D578>=$N$25,0, H578*AVERAGE(AI566:AI577)))","v":14087.976816682369},0,-10,0,-100,-124.68139525197275,{"$f":"IF(D578=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B578+1))","v":0.10314},null,551,85,2232725.9757030448,1000000,-7735.4999999999991,-7960.1813952519715,-7287.3751242616199,{"$f":"IF($D578=\"\",\"\",IFERROR(MIN(MAX(-(AI577+J578+I578+W578+V578)/(AO577-AI577),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,69270.480372548831,51872.876016739654,52202.988555517637,70962.816243400492,152096.63979976124,108421.52694141133,{"$f":"IF($D578=\"\", \"\", MAX(AH577*(1-$X578),0))","v":77069.572131380643},{"$f":"IF($D578=\"\", \"\", MAX(AI577 + $I578 + $J578 + $W578 +$V578, 0))","v":130723.95539300062},135898.69728489826,1232725.975703045,14087.976816682369,-7287.3751242616199,-7960.1813952519715,1231566.3960002139,2.3283064365386963E-10]
[null,46,85,552,"Dec",4.5976521822526616E-2,3.3055431924042811E-3,3.3055431924042811E-3,{"$f":"IF(D579=\"\", \"\", IF(D579>=$N$25,0, H579*AVERAGE(AJ567:AJ578)))","v":449.21901366670556},0,-10,0,-100,-123.20156150138807,{"$f":"IF(D579=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B579+1))","v":0.10314},null,552,85,2231566.3960002139,1000000,-7735.4999999999991,-7958.701561501387,-7242.9403162862673,{"$f":"IF($D579=\"\",\"\",IFERROR(MIN(MAX(-(AJ578+J579+I579+W579+V579)/(AO578-AJ578),0),1),0))","v":0},186730.0831934262,102034.1082481476,94282.651819981387,69270.480372548831,51872.876016739654,52202.988555517637,70962.816243400492,152096.63979976124,108421.52694141133,77069.572131380643,{"$f":"IF($D579=\"\", \"\", MAX(AI578*(1-$X579),0))","v":130723.95539300062},{"$f":"IF($D579=\"\", \"\", MAX(AJ578 + $I579 + $J579 + $W579+$V579, 0))","v":121146.27442077731},1231566.3960002139,449.21901366670556,-7242.9403162862673,-7958.701561501387,1216813.973136093,0]
[null,{"$f":"IF(D580=\"\",\"\", B579+1)","v":47},86,553,"Jan",2.0356882002421861E-2,2.1275781819045658E-3,2.1275781819045658E-3,{"$f":"IF(D580=\"\", \"\", IF(D580>=$N$25,0, H580*AVERAGE(Y568:Y579)))","v":397.2828509075581},0,-10,0,-100,-121.72112559870007,{"$f":"IF(D580=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B580+1))","v":0.11544},{"$f":"IF(D580=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O580, \"No\", \"Yes\"))","v":"No"},553,86,2216813.973136093,1000000,-8658,-8879.7211255987004,-7192.4496122702485,{"$f":"IF($D580=\"\",\"\",IFERROR(MIN(MAX(-(Y579+J580+I580+W580+V580)/(AO579-Y579),0),1),0))","v":0},{"$f":"IF($D580=\"\", \"\", MAX($Y579 + $I580 + $J580 + $W580+ $V580, 0))","v":171055.1953064648},102034.1082481476,94282.651819981387,69270.480372548831,51872.876016739654,52202.988555517637,70962.816243400492,152096.63979976124,108421.52694141133,77069.572131380643,130723.95539300062,{"$f":"IF($D580=\"\", \"\", MAX(AJ579*(1-$X580),0))","v":121146.27442077731},1216813.973136093,397.2828509075581,-7192.4496122702485,-8879.7211255987004,1201139.0852491315,0]
[null,{"$f":"IF(D581=\"\",\"\",B580)","v":47},86,554,"Feb",6.3488548126466218E-2,-3.1447643079723919E-3,0,{"$f":"IF(D581=\"\", \"\", IF(D581>=$N$25,0, H581*AVERAGE(Z569:Z580)))","v":0},0,-10,0,-100,-120.11390852491316,{"$f":"IF(D581=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B581+1))","v":0.11544},null,554,86,2201139.0852491315,1000000,-8658,-8878.1139085249124,-7139.2872535365677,{"$f":"IF($D581=\"\",\"\",IFERROR(MIN(MAX(-(Z580+J581+I581+W581+V581)/(AO580-Z580),0),1),0))","v":0},{"$f":"IF($D581=\"\", \"\", MAX(Y580*(1-$X581),0))","v":171055.1953064648},{"$f":"IF($D581=\"\", \"\", MAX(Z580 + $I581 + $J581 + $W581 +$V581, 0))","v":86016.707086086128},94282.651819981387,69270.480372548831,51872.876016739654,52202.988555517637,70962.816243400492,152096.63979976124,108421.52694141133,77069.572131380643,130723.95539300062,121146.27442077731,1201139.0852491315,0,-7139.2872535365677,-8878.1139085249124,1185121.6840870702,0]
[null,47,86,555,"Mar",-6.9871359613806985E-2,9.4830322536358924E-2,9.4830322536358924E-2,{"$f":"IF(D582=\"\", \"\", IF(D582>=$N$25,0, H582*AVERAGE(AA570:AA581)))","v":8940.8542816720619},0,-10,0,-100,-119.40625383687423,{"$f":"IF(D582=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B582+1))","v":0.11544},null,555,86,2185121.6840870702,1000000,-8658,-8877.4062538368744,-7139.66947057172,{"$f":"IF($D582=\"\",\"\",IFERROR(MIN(MAX(-(AA581+J582+I582+W582+V582)/(AO581-AA581),0),1),0))","v":0},171055.1953064648,{"$f":"IF($D582=\"\", \"\", MAX(Z581*(1-$X582),0))","v":86016.707086086128},{"$f":"IF($D582=\"\", \"\", MAX(AA581 + $I582 + $J582 + $W582+$V582, 0))","v":87206.430377244847},69270.480372548831,51872.876016739654,52202.988555517637,70962.816243400492,152096.63979976124,108421.52694141133,77069.572131380643,130723.95539300062,121146.27442077731,1185121.6840870702,8940.8542816720619,-7139.66947057172,-8877.4062538368744,1178045.4626443335,-2.3283064365386963E-10]
[null,47,86,556,"Apr",-8.2735164226436245E-2,3.9270490945542136E-4,3.9270490945542136E-4,{"$f":"IF(D583=\"\", \"\", IF(D583>=$N$25,0, H583*AVERAGE(AB571:AB582)))","v":27.202857722635326},0,-10,0,-100,-117.80726655020561,{"$f":"IF(D583=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B583+1))","v":0.11544},null,556,86,2178045.4626443335,1000000,-8658,-8875.8072665502059,-7086.0415650636724,{"$f":"IF($D583=\"\",\"\",IFERROR(MIN(MAX(-(AB582+J583+I583+W583+V583)/(AO582-AB582),0),1),0))","v":0},171055.1953064648,86016.707086086128,{"$f":"IF($D583=\"\", \"\", MAX(AA582*(1-$X583),0))","v":87206.430377244847},{"$f":"IF($D583=\"\", \"\", MAX(AB582 + $I583 + $J583 + $W583+$V583, 0))","v":53335.834398657586},51872.876016739654,52202.988555517637,70962.816243400492,152096.63979976124,108421.52694141133,77069.572131380643,130723.95539300062,121146.27442077731,1178045.4626443335,27.202857722635326,-7086.0415650636724,-8875.8072665502059,1162110.8166704422,0]
[null,47,86,557,"May",3.8423974038818781E-2,-2.8622775383296828E-2,0,{"$f":"IF(D584=\"\", \"\", IF(D584>=$N$25,0, H584*AVERAGE(AC572:AC583)))","v":0},0,-10,0,-100,-116.21108166704423,{"$f":"IF(D584=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B584+1))","v":0.11544},null,557,86,2162110.816670442,1000000,-8658,-8874.2110816670447,-7031.9305218827758,{"$f":"IF($D584=\"\",\"\",IFERROR(MIN(MAX(-(AC583+J584+I584+W584+V584)/(AO583-AC583),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,{"$f":"IF($D584=\"\", \"\", MAX(AB583*(1-$X584),0))","v":53335.834398657586},{"$f":"IF($D584=\"\", \"\", MAX(AC583 + $I584 + $J584 +$W584+$V584, 0))","v":35966.734413189828},52202.988555517637,70962.816243400492,152096.63979976124,108421.52694141133,77069.572131380643,130723.95539300062,121146.27442077731,1162110.8166704422,0,-7031.9305218827758,-8874.2110816670447,1146204.6750668925,2.3283064365386963E-10]
[null,47,86,558,"Jun",-3.7564870067439179E-2,-3.1953958843399022E-2,0,{"$f":"IF(D585=\"\", \"\", IF(D585>=$N$25,0, H585*AVERAGE(AD573:AD584)))","v":0},0,-10,0,-100,-114.62046750668925,{"$f":"IF(D585=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B585+1))","v":0.11544},null,558,86,2146204.6750668925,1000000,-8658,-8872.6204675066892,-6977.4972674808951,{"$f":"IF($D585=\"\",\"\",IFERROR(MIN(MAX(-(AD584+J585+I585+W585+V585)/(AO584-AD584),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,53335.834398657586,{"$f":"IF($D585=\"\", \"\", MAX(AC584*(1-$X585),0))","v":35966.734413189828},{"$f":"IF($D585=\"\", \"\", MAX(AD584+ $I585 + $J585 + $W585 +$V585, 0))","v":36352.87082053005},70962.816243400492,152096.63979976124,108421.52694141133,77069.572131380643,130723.95539300062,121146.27442077731,1146204.6750668925,0,-6977.4972674808951,-8872.6204675066892,1130354.5573319048,-2.3283064365386963E-10]
[null,47,86,559,"Jul",-1.3916154541942411E-2,-6.1525592437550847E-2,0,{"$f":"IF(D586=\"\", \"\", IF(D586>=$N$25,0, H586*AVERAGE(AE574:AE585)))","v":0},0,-10,0,-100,-113.03545573319049,{"$f":"IF(D586=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B586+1))","v":0.11544},null,559,86,2130354.5573319048,1000000,-8658,-8871.0354557331902,-6922.7377893590829,{"$f":"IF($D586=\"\",\"\",IFERROR(MIN(MAX(-(AE585+J586+I586+W586+V586)/(AO585-AE585),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,53335.834398657586,35966.734413189828,{"$f":"IF($D586=\"\", \"\", MAX(AD585*(1-$X586),0))","v":36352.87082053005},{"$f":"IF($D586=\"\", \"\", MAX(AE585 + $I586 + $J586 + $W586+$V586, 0))","v":55169.042998308221},152096.63979976124,108421.52694141133,77069.572131380643,130723.95539300062,121146.27442077731,1130354.5573319048,0,-6922.7377893590829,-8871.0354557331902,1114560.7840868125,2.3283064365386963E-10]
[null,47,86,560,"Aug",-4.4406906740520995E-2,-0.15852284818902007,0,{"$f":"IF(D587=\"\", \"\", IF(D587>=$N$25,0, H587*AVERAGE(AF575:AF586)))","v":0},0,-10,0,-100,-111.45607840868125,{"$f":"IF(D587=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B587+1))","v":0.11544},null,560,86,2114560.7840868123,1000000,-8658,-8869.4560784086807,-6867.6480000521969,{"$f":"IF($D587=\"\",\"\",IFERROR(MIN(MAX(-(AF586+J587+I587+W587+V587)/(AO586-AF586),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,53335.834398657586,35966.734413189828,36352.87082053005,{"$f":"IF($D587=\"\", \"\", MAX(AE586*(1-$X587),0))","v":55169.042998308221},{"$f":"IF($D587=\"\", \"\", MAX(AF586 + $I587 + $J587 + $W587 +$V587, 0))","v":136359.53572130034},108421.52694141133,77069.572131380643,130723.95539300062,121146.27442077731,1114560.7840868125,0,-6867.6480000521969,-8869.4560784086807,1098823.6800083518,2.3283064365386963E-10]
[null,47,86,561,"Sep",-6.1906583234532214E-2,-0.12086656294744003,0,{"$f":"IF(D588=\"\", \"\", IF(D588>=$N$25,0, H588*AVERAGE(AG576:AG587)))","v":0},0,-10,0,-100,-109.88236800083519,{"$f":"IF(D588=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B588+1))","v":0.11544},null,561,86,2098823.6800083518,1000000,-8658,-8867.8823680008354,-6812.2237352521934,{"$f":"IF($D588=\"\",\"\",IFERROR(MIN(MAX(-(AG587+J588+I588+W588+V588)/(AO587-AG587),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,53335.834398657586,35966.734413189828,36352.87082053005,55169.042998308221,{"$f":"IF($D588=\"\", \"\", MAX(AF587*(1-$X588),0))","v":136359.53572130034},{"$f":"IF($D588=\"\", \"\", MAX(AG587 + $I588 + $J588 + $W588+$V588, 0))","v":92741.420838158301},77069.572131380643,130723.95539300062,121146.27442077731,1098823.6800083518,0,-6812.2237352521934,-8867.8823680008354,1083143.5739050987,0]
[null,47,86,562,"Oct",4.0022046877562362E-2,-0.15539782911537703,0,{"$f":"IF(D589=\"\", \"\", IF(D589>=$N$25,0, H589*AVERAGE(AH577:AH588)))","v":0},0,-10,0,-100,-108.31435739050988,{"$f":"IF(D589=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B589+1))","v":0.11544},null,562,86,2083143.5739050987,1000000,-8658,-8866.314357390509,-6756.4607518723797,{"$f":"IF($D589=\"\",\"\",IFERROR(MIN(MAX(-(AH588+J589+I589+W589+V589)/(AO588-AH588),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,53335.834398657586,35966.734413189828,36352.87082053005,55169.042998308221,136359.53572130034,{"$f":"IF($D589=\"\", \"\", MAX(AG588*(1-$X589),0))","v":92741.420838158301},{"$f":"IF($D589=\"\", \"\", MAX(AH588 + $I589 + $J589 + $W589+$V589, 0))","v":61446.797022117753},130723.95539300062,121146.27442077731,1083143.5739050987,0,-6756.4607518723797,-8866.314357390509,1067520.7987958358,-2.3283064365386963E-10]
[null,47,86,563,"Nov",8.0988198164954089E-2,-0.13836294240519786,0,{"$f":"IF(D590=\"\", \"\", IF(D590>=$N$25,0, H590*AVERAGE(AI578:AI589)))","v":0},0,-10,0,-100,-106.75207987958359,{"$f":"IF(D590=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B590+1))","v":0.11544},null,563,86,2067520.7987958358,1000000,-8658,-8864.7520798795831,-6700.3547260503556,{"$f":"IF($D590=\"\",\"\",IFERROR(MIN(MAX(-(AI589+J590+I590+W590+V590)/(AO589-AI589),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,53335.834398657586,35966.734413189828,36352.87082053005,55169.042998308221,136359.53572130034,92741.420838158301,{"$f":"IF($D590=\"\", \"\", MAX(AH589*(1-$X590),0))","v":61446.797022117753},{"$f":"IF($D590=\"\", \"\", MAX(AI589 + $I590 + $J590 + $W590 +$V590, 0))","v":115158.84858707068},121146.27442077731,1067520.7987958358,0,-6700.3547260503556,-8864.7520798795831,1051955.6919899059,0]
[null,47,86,564,"Dec",-8.6871501996420783E-3,-3.8194580736951145E-2,0,{"$f":"IF(D591=\"\", \"\", IF(D591>=$N$25,0, H591*AVERAGE(AJ579:AJ590)))","v":0},0,-10,0,-100,-105.1955691989906,{"$f":"IF(D591=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B591+1))","v":0.11544},null,564,86,2051955.6919899059,1000000,-8658,-8863.1955691989897,-6643.9012510873054,{"$f":"IF($D591=\"\",\"\",IFERROR(MIN(MAX(-(AJ590+J591+I591+W591+V591)/(AO590-AJ590),0),1),0))","v":0},171055.1953064648,86016.707086086128,87206.430377244847,53335.834398657586,35966.734413189828,36352.87082053005,55169.042998308221,136359.53572130034,92741.420838158301,61446.797022117753,{"$f":"IF($D591=\"\", \"\", MAX(AI590*(1-$X591),0))","v":115158.84858707068},{"$f":"IF($D591=\"\", \"\", MAX(AJ590 + $I591 + $J591 + $W591+$V591, 0))","v":105639.17760049102},1051955.6919899059,0,-6643.9012510873054,-8863.1955691989897,1036448.5951696197,1.1641532182693481E-10]
[null,{"$f":"IF(D592=\"\",\"\", B591+1)","v":48},87,565,"Jan",7.9764522734135562E-2,-8.8459395377466166E-2,0,{"$f":"IF(D592=\"\", \"\", IF(D592>=$N$25,0, H592*AVERAGE(Y580:Y591)))","v":0},0,-10,0,-100,-103.64485951696197,{"$f":"IF(D592=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B592+1))","v":0.12900999999999999},{"$f":"IF(D592=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O592, \"No\", \"Yes\"))","v":"No"},565,87,2036448.5951696197,1000000,-9675.7499999999982,-9879.3948595169604,-6580.5717968596318,{"$f":"IF($D592=\"\",\"\",IFERROR(MIN(MAX(-(Y591+J592+I592+W592+V592)/(AO591-Y591),0),1),0))","v":0},{"$f":"IF($D592=\"\", \"\", MAX($Y591 + $I592 + $J592 + $W592+ $V592, 0))","v":154595.22865008819},86016.707086086128,87206.430377244847,53335.834398657586,35966.734413189828,36352.87082053005,55169.042998308221,136359.53572130034,92741.420838158301,61446.797022117753,115158.84858707068,{"$f":"IF($D592=\"\", \"\", MAX(AJ591*(1-$X592),0))","v":105639.17760049102},1036448.5951696197,0,-6580.5717968596318,-9879.3948595169604,1019988.628513243,0]
[null,{"$f":"IF(D593=\"\",\"\",B592)","v":48},87,566,"Feb",7.0875980587578088E-2,-3.5387300988773518E-2,0,{"$f":"IF(D593=\"\", \"\", IF(D593>=$N$25,0, H593*AVERAGE(Z581:Z592)))","v":0},0,-10,0,-100,-101.9988628513243,{"$f":"IF(D593=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B593+1))","v":0.12900999999999999},null,566,87,2019988.628513243,1000000,-9675.7499999999982,-9877.748862851322,-6516.8443848412371,{"$f":"IF($D593=\"\",\"\",IFERROR(MIN(MAX(-(Z592+J593+I593+W593+V593)/(AO592-Z592),0),1),0))","v":0},{"$f":"IF($D593=\"\", \"\", MAX(Y592*(1-$X593),0))","v":154595.22865008819},{"$f":"IF($D593=\"\", \"\", MAX(Z592 + $I593 + $J593 + $W593 +$V593, 0))","v":69622.113838393561},87206.430377244847,53335.834398657586,35966.734413189828,36352.87082053005,55169.042998308221,136359.53572130034,92741.420838158301,61446.797022117753,115158.84858707068,105639.17760049102,1019988.628513243,0,-6516.8443848412371,-9877.748862851322,1003594.0352655505,0]
[null,48,87,567,"Mar",-9.7970934697274165E-3,-2.8686701177303986E-2,0,{"$f":"IF(D594=\"\", \"\", IF(D594>=$N$25,0, H594*AVERAGE(AA582:AA593)))","v":0},0,-10,0,-100,-100.35940352655506,{"$f":"IF(D594=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B594+1))","v":0.12900999999999999},null,567,87,2003594.0352655505,1000000,-9675.7499999999982,-9876.1094035265523,-6452.7138042988572,{"$f":"IF($D594=\"\",\"\",IFERROR(MIN(MAX(-(AA593+J594+I594+W594+V594)/(AO593-AA593),0),1),0))","v":0},154595.22865008819,{"$f":"IF($D594=\"\", \"\", MAX(Z593*(1-$X594),0))","v":69622.113838393561},{"$f":"IF($D594=\"\", \"\", MAX(AA593 + $I594 + $J594 + $W594+$V594, 0))","v":70877.60716941944},53335.834398657586,35966.734413189828,36352.87082053005,55169.042998308221,136359.53572130034,92741.420838158301,61446.797022117753,115158.84858707068,105639.17760049102,1003594.0352655505,0,-6452.7138042988572,-9876.1094035265523,987265.21205772506,0]
[null,48,87,568,"Apr",1.5417901551807438E-2,3.4047560610969807E-2,3.4047560610969807E-2,{"$f":"IF(D595=\"\", \"\", IF(D595>=$N$25,0, H595*AVERAGE(AB583:AB594)))","v":1815.9550544249425},0,-10,0,-100,-98.908116711215001,{"$f":"IF(D595=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B595+1))","v":0.12900999999999999},null,568,87,1987265.2120577251,1000000,-9675.7499999999982,-9874.6581167112126,-6400.0425424538489,{"$f":"IF($D595=\"\",\"\",IFERROR(MIN(MAX(-(AB594+J595+I595+W595+V595)/(AO594-AB594),0),1),0))","v":0},154595.22865008819,69622.113838393561,{"$f":"IF($D595=\"\", \"\", MAX(AA594*(1-$X595),0))","v":70877.60716941944},{"$f":"IF($D595=\"\", \"\", MAX(AB594 + $I595 + $J595 + $W595+$V595, 0))","v":38877.088793917472},35966.734413189828,36352.87082053005,55169.042998308221,136359.53572130034,92741.420838158301,61446.797022117753,115158.84858707068,105639.17760049102,987265.21205772506,1815.9550544249425,-6400.0425424538489,-9874.6581167112126,972806.46645298484,-1.1641532182693481E-10]
[null,48,87,569,"May",2.1832546080761524E-2,0.14469710725895224,0.13,{"$f":"IF(D596=\"\", \"\", IF(D596>=$N$25,0, H596*AVERAGE(AC584:AC595)))","v":4675.6754737146766},0,-10,0,-100,-97.748214192669963,{"$f":"IF(D596=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B596+1))","v":0.12900999999999999},null,569,87,1972806.4664529848,1000000,-9675.7499999999982,-9873.4982141926685,-6365.8463402138605,{"$f":"IF($D596=\"\",\"\",IFERROR(MIN(MAX(-(AC595+J596+I596+W596+V596)/(AO595-AC595),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,{"$f":"IF($D596=\"\", \"\", MAX(AB595*(1-$X596),0))","v":38877.088793917472},{"$f":"IF($D596=\"\", \"\", MAX(AC595 + $I596 + $J596 +$W596+$V596, 0))","v":24403.065332497979},36352.87082053005,55169.042998308221,136359.53572130034,92741.420838158301,61446.797022117753,115158.84858707068,105639.17760049102,972806.46645298484,4675.6754737146766,-6365.8463402138605,-9873.4982141926685,961242.79737229296,0]
[null,48,87,570,"Jun",7.1227385778589822E-2,0.1264076994027219,0.1264076994027219,{"$f":"IF(D597=\"\", \"\", IF(D597>=$N$25,0, H597*AVERAGE(AD585:AD596)))","v":4595.2827671075429},0,-10,0,-100,-96.583808013940057,{"$f":"IF(D597=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B597+1))","v":0.12900999999999999},null,570,87,1961242.797372293,1000000,-9675.7499999999982,-9872.3338080139383,-6330.898982327064,{"$f":"IF($D597=\"\",\"\",IFERROR(MIN(MAX(-(AD596+J597+I597+W597+V597)/(AO596-AD596),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,38877.088793917472,{"$f":"IF($D597=\"\", \"\", MAX(AC596*(1-$X597),0))","v":24403.065332497979},{"$f":"IF($D597=\"\", \"\", MAX(AD596+ $I597 + $J597 + $W597 +$V597, 0))","v":24744.920797296596},55169.042998308221,136359.53572130034,92741.420838158301,61446.797022117753,115158.84858707068,105639.17760049102,961242.79737229296,4595.2827671075429,-6330.898982327064,-9872.3338080139383,949634.84734905954,{"$f":"IF(D597=\"\",\"\",IF(D597=$N$25,AO597-SUM(AK597:AN597)-$H$20,AO597-SUM(AK597:AN597)))","v":0}]
[null,48,87,571,"Jul",-1.2980729211967357E-2,0.25373517406477508,0.13,{"$f":"IF(D598=\"\", \"\", IF(D598>=$N$25,0, H598*AVERAGE(AE586:AE597)))","v":7171.9755897800669},0,-10,0,-100,-95.680682293883962,{"$f":"IF(D598=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B598+1))","v":0.12900999999999999},null,571,87,1949634.8473490595,1000000,-9675.7499999999982,-9871.4306822938815,-6312.9026150436384,{"$f":"IF($D598=\"\",\"\",IFERROR(MIN(MAX(-(AE597+J598+I598+W598+V598)/(AO597-AE597),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,38877.088793917472,24403.065332497979,{"$f":"IF($D598=\"\", \"\", MAX(AD597*(1-$X598),0))","v":24744.920797296596},{"$f":"IF($D598=\"\", \"\", MAX(AE597 + $I598 + $J598 + $W598+$V598, 0))","v":46156.685290750764},136359.53572130034,92741.420838158301,61446.797022117753,115158.84858707068,105639.17760049102,949634.84734905954,7171.9755897800669,-6312.9026150436384,-9871.4306822938815,940622.48964150215,1.1641532182693481E-10]
[null,48,87,572,"Aug",9.6745588814752564E-2,0.25492450055491322,0.13,{"$f":"IF(D599=\"\", \"\", IF(D599>=$N$25,0, H599*AVERAGE(AF587:AF598)))","v":17726.739643769048},0,-10,0,-100,-95.834922928527121,{"$f":"IF(D599=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B599+1))","v":0.12900999999999999},null,572,87,1940622.489641502,1000000,-9675.7499999999982,-9871.584922928525,-6365.6217742439103,{"$f":"IF($D599=\"\",\"\",IFERROR(MIN(MAX(-(AF598+J599+I599+W599+V599)/(AO598-AF598),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,38877.088793917472,24403.065332497979,24744.920797296596,{"$f":"IF($D599=\"\", \"\", MAX(AE598*(1-$X599),0))","v":46156.685290750764},{"$f":"IF($D599=\"\", \"\", MAX(AF598 + $I599 + $J599 + $W599 +$V599, 0))","v":137849.06866789694},92741.420838158301,61446.797022117753,115158.84858707068,105639.17760049102,940622.48964150215,17726.739643769048,-6365.6217742439103,-9871.584922928525,942112.02258809877,0]
[null,48,87,573,"Sep",4.9560524631465624E-2,0.44029181456780564,0.13,{"$f":"IF(D600=\"\", \"\", IF(D600>=$N$25,0, H600*AVERAGE(AG588:AG599)))","v":12056.384708960584},0,-10,0,-100,-95.416840729705939,{"$f":"IF(D600=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B600+1))","v":0.12900999999999999},null,573,87,1942112.0225880989,1000000,-9675.7499999999982,-9871.1668407297038,-6380.3867598400657,{"$f":"IF($D600=\"\",\"\",IFERROR(MIN(MAX(-(AG599+J600+I600+W600+V600)/(AO599-AG599),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,38877.088793917472,24403.065332497979,24744.920797296596,46156.685290750764,{"$f":"IF($D600=\"\", \"\", MAX(AF599*(1-$X600),0))","v":137849.06866789694},{"$f":"IF($D600=\"\", \"\", MAX(AG599 + $I600 + $J600 + $W600+$V600, 0))","v":88546.251946549106},61446.797022117753,115158.84858707068,105639.17760049102,942112.02258809877,12056.384708960584,-6380.3867598400657,-9871.1668407297038,937916.85369648947,-1.1641532182693481E-10]
[null,48,87,574,"Oct",-9.1158901114459859E-3,0.6114316607533814,0.13,{"$f":"IF(D601=\"\", \"\", IF(D601>=$N$25,0, H601*AVERAGE(AH589:AH600)))","v":7988.083612875309},0,-10,0,-100,-94.590493730936487,{"$f":"IF(D601=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B601+1))","v":0.12900999999999999},null,574,87,1937916.8536964895,1000000,-9675.7499999999982,-9870.3404937309351,-6367.5822912628146,{"$f":"IF($D601=\"\",\"\",IFERROR(MIN(MAX(-(AH600+J601+I601+W601+V601)/(AO600-AH600),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,38877.088793917472,24403.065332497979,24744.920797296596,46156.685290750764,137849.06866789694,{"$f":"IF($D601=\"\", \"\", MAX(AG600*(1-$X601),0))","v":88546.251946549106},{"$f":"IF($D601=\"\", \"\", MAX(AH600 + $I601 + $J601 + $W601+$V601, 0))","v":53196.957849999322},115158.84858707068,105639.17760049102,937916.85369648947,7988.083612875309,-6367.5822912628146,-9870.3404937309351,929667.01452437101,0]
[null,48,87,575,"Nov",-1.7654858236699406E-2,0.53529632530936855,0.13,{"$f":"IF(D602=\"\", \"\", IF(D602>=$N$25,0, H602*AVERAGE(AI590:AI601)))","v":14970.650316319186},0,-10,0,-100,-94.463766484069026,{"$f":"IF(D602=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B602+1))","v":0.12900999999999999},null,575,87,1929667.0145243709,1000000,-9675.7499999999982,-9870.2137664840666,-6402.5167881794941,{"$f":"IF($D602=\"\",\"\",IFERROR(MIN(MAX(-(AI601+J602+I602+W602+V602)/(AO601-AI601),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,38877.088793917472,24403.065332497979,24744.920797296596,46156.685290750764,137849.06866789694,88546.251946549106,{"$f":"IF($D602=\"\", \"\", MAX(AH601*(1-$X602),0))","v":53196.957849999322},{"$f":"IF($D602=\"\", \"\", MAX(AI601 + $I602 + $J602 + $W602 +$V602, 0))","v":113856.7683487263},105639.17760049102,929667.01452437101,14970.650316319186,-6402.5167881794941,-9870.2137664840666,928364.93428602663,0]
[null,48,87,576,"Dec",-5.8956023011906541E-2,0.3951964405300219,0.13,{"$f":"IF(D603=\"\", \"\", IF(D603>=$N$25,0, H603*AVERAGE(AJ591:AJ602)))","v":13733.093088063833},0,-10,0,-100,-94.209802737409049,{"$f":"IF(D603=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B603+1))","v":0.12900999999999999},null,576,87,1928364.9342860267,1000000,-9675.7499999999982,-9869.9598027374068,-6429.1590866989864,{"$f":"IF($D603=\"\",\"\",IFERROR(MIN(MAX(-(AJ602+J603+I603+W603+V603)/(AO602-AJ602),0),1),0))","v":0},154595.22865008819,69622.113838393561,70877.60716941944,38877.088793917472,24403.065332497979,24744.920797296596,46156.685290750764,137849.06866789694,88546.251946549106,53196.957849999322,{"$f":"IF($D603=\"\", \"\", MAX(AI602*(1-$X603),0))","v":113856.7683487263},{"$f":"IF($D603=\"\", \"\", MAX(AJ602 + $I603 + $J603 + $W603+$V603, 0))","v":103073.15179911847},928364.93428602663,13733.093088063833,-6429.1590866989864,-9869.9598027374068,925798.90848465415,1.1641532182693481E-10]
[null,{"$f":"IF(D604=\"\",\"\", B603+1)","v":49},88,577,"Jan",-6.3584020430215741E-3,0.32444687601943145,0.13,{"$f":"IF(D604=\"\", \"\", IF(D604>=$N$25,0, H604*AVERAGE(Y592:Y603)))","v":20097.379724511466},0,{"$f":"IF(D604=\"\",\"\",IF(D604>=$N$25, 0,-$J$20))","v":-10},{"$f":"IF(D604=\"\",\"\",IF(D604>=$N$25, 0,-$I$20*J604))","v":0},-100,{"$f":"IF(D604=\"\",\"\",IF(D604>=$N$25, 0,-$L$20*(AK604+AL604)))","v":-94.589628820916559},{"$f":"IF(D604=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B604+1))","v":0.14374999999999999},{"$f":"IF(D604=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O604, \"No\", \"Yes\"))","v":"No"},{"$f":"D604","v":577},{"$f":"C604","v":88},{"$f":"IF(D604=\"\",\"\",IF(D604>$N$25, 0,$H$20+AK604))","v":1925798.908484654},{"$f":"IF(D604=\"\",\"\",IF(D604>$N$25, 0,$H$20))","v":1000000},{"$f":"IF(D604=\"\",\"\",IF(D604>=$N$25, 0,-$M$20*O604*T604/12))","v":-10781.249999999998},{"$f":"IF(D604=\"\",\"\",IF(D604>=$N$25, 0,SUM(L604:N604)+U604))","v":-10975.839628820915},-6492.5031151412823,{"$f":"IF($D604=\"\",\"\",IFERROR(MIN(MAX(-(Y603+J604+I604+W604+V604)/(AO603-Y603),0),1),0))","v":0},{"$f":"IF($D604=\"\", \"\", MAX($Y603 + $I604 + $J604 + $W604+ $V604, 0))","v":157224.26563063747},69622.113838393561,70877.60716941944,38877.088793917472,24403.065332497979,24744.920797296596,46156.685290750764,137849.06866789694,88546.251946549106,53196.957849999322,113856.7683487263,{"$f":"IF($D604=\"\", \"\", MAX(AJ603*(1-$X604),0))","v":103073.15179911847},925798.90848465415,{"$f":"I604","v":20097.379724511466},-6492.5031151412823,{"$f":"V604","v":-10975.839628820915},928427.94546520349,1.1641532182693481E-10]
[null,{"$f":"IF(D605=\"\",\"\",B604)","v":49},88,578,"Feb",{"$f":"IF($D605 = \"\", \"\",IF(D605>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":-3.4867213203524448E-2},0.21880788133758111,0.13,{"$f":"IF(D605=\"\", \"\", IF(D605>=$N$25,0, H605*AVERAGE(Z593:Z604)))","v":9050.8747989911644},0,-10,0,-100,-93.747882026419461,{"$f":"IF(D605=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B605+1))","v":0.14374999999999999},null,578,88,1928427.9454652034,1000000,-10781.249999999998,-10974.997882026417,-6479.0477089662118,{"$f":"IF($D605=\"\",\"\",IFERROR(MIN(MAX(-(Z604+J605+I605+W605+V605)/(AO604-Z604),0),1),0))","v":0},{"$f":"IF($D605=\"\", \"\", MAX(Y604*(1-$X605),0))","v":157224.26563063747},{"$f":"IF($D605=\"\", \"\", MAX(Z604 + $I605 + $J605 + $W605 +$V605, 0))","v":61218.943046392094},70877.60716941944,38877.088793917472,24403.065332497979,24744.920797296596,46156.685290750764,137849.06866789694,88546.251946549106,53196.957849999322,113856.7683487263,103073.15179911847,928427.94546520349,9050.8747989911644,{"$f":"IF($D605=\"\",\"\",IF(D605=$N$25,$J605+$W605-$AO605-$H$20,$J605+$W605))","v":-6479.0477089662118},-10974.997882026417,{"$f":"IF(D605 = \"\", \"\", SUM(Y605:AJ605))","v":920024.77467320196},-1.1641532182693481E-10]
[null,49,88,{"$f":"IF($C606=\"\", \"\", $D605+1)","v":579},"Mar",1.0977431444341825E-2,9.8457214848929997E-2,9.8457214848929997E-2,{"$f":"IF(D606=\"\", \"\", IF(D606>=$N$25,0, H606*AVERAGE(AA594:AA605)))","v":6978.4117970575899},0,-10,0,-100,-92.700318647025966,{"$f":"IF(D606=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B606+1))","v":0.14374999999999999},null,579,88,1920024.7746732021,1000000,-10781.249999999998,-10973.950318647025,-6450.910113743751,{"$f":"IF($D606=\"\",\"\",IFERROR(MIN(MAX(-(AA605+J606+I606+W606+V606)/(AO605-AA605),0),1),0))","v":0},157224.26563063747,{"$f":"IF($D606=\"\", \"\", MAX(Z605*(1-$X606),0))","v":61218.943046392094},{"$f":"IF($D606=\"\", \"\", MAX(AA605 + $I606 + $J606 + $W606+$V606, 0))","v":60431.158534086251},38877.088793917472,24403.065332497979,24744.920797296596,46156.685290750764,137849.06866789694,88546.251946549106,53196.957849999322,113856.7683487263,103073.15179911847,920024.77467320196,6978.4117970575899,-6450.910113743751,-10973.950318647025,909578.32603786874,-1.1641532182693481E-10]
[null,49,88,580,"Apr",-5.7574914457947615E-2,0.12150292257855133,0.12150292257855133,{"$f":"IF(D607=\"\", \"\", IF(D607>=$N$25,0, H607*AVERAGE(AB595:AB606)))","v":4723.6799098068195},0,-10,0,-100,-91.430200594767555,{"$f":"IF(D607=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B607+1))","v":0.14374999999999999},null,580,88,1909578.3260378689,1000000,-10781.249999999998,-10972.680200594767,-6406.5909627452538,{"$f":"IF($D607=\"\",\"\",IFERROR(MIN(MAX(-(AB606+J607+I607+W607+V607)/(AO606-AB606),0),1),0))","v":0},157224.26563063747,61218.943046392094,{"$f":"IF($D607=\"\", \"\", MAX(AA606*(1-$X607),0))","v":60431.158534086251},{"$f":"IF($D607=\"\", \"\", MAX(AB606 + $I607 + $J607 + $W607+$V607, 0))","v":26221.497540384269},24403.065332497979,24744.920797296596,46156.685290750764,137849.06866789694,88546.251946549106,53196.957849999322,113856.7683487263,103073.15179911847,909578.32603786874,4723.6799098068195,-6406.5909627452538,-10972.680200594767,896922.73478433571,1.1641532182693481E-10]
[null,49,88,581,"May",-2.1387232763527931E-2,4.0884237053040895E-2,4.0884237053040895E-2,{"$f":"IF(D608=\"\", \"\", IF(D608>=$N$25,0, H608*AVERAGE(AC596:AC607)))","v":997.70070787469172},0,-10,0,-100,-89.792043549221049,{"$f":"IF(D608=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B608+1))","v":0.14374999999999999},null,581,88,1896922.7347843358,1000000,-10781.249999999998,-10971.04204354922,-6335.3528103475801,{"$f":"IF($D608=\"\",\"\",IFERROR(MIN(MAX(-(AC607+J608+I608+W608+V608)/(AO607-AC607),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,{"$f":"IF($D608=\"\", \"\", MAX(AB607*(1-$X608),0))","v":26221.497540384269},{"$f":"IF($D608=\"\", \"\", MAX(AC607 + $I608 + $J608 +$W608+$V608, 0))","v":8094.3711864758698},24744.920797296596,46156.685290750764,137849.06866789694,88546.251946549106,53196.957849999322,113856.7683487263,103073.15179911847,896922.73478433571,997.70070787469172,-6335.3528103475801,-10971.04204354922,880614.04063831351,-1.1641532182693481E-10]
[null,49,88,582,"Jun",2.0370977947320922E-2,-3.1413586284496642E-3,0,{"$f":"IF(D609=\"\", \"\", IF(D609>=$N$25,0, H609*AVERAGE(AD597:AD608)))","v":0},0,-10,0,-100,-88.061404063831361,{"$f":"IF(D609=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B609+1))","v":0.14374999999999999},null,582,88,1880614.0406383136,1000000,-10781.249999999998,-10969.31140406383,-6256.4369009658258,{"$f":"IF($D609=\"\",\"\",IFERROR(MIN(MAX(-(AD608+J609+I609+W609+V609)/(AO608-AD608),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,26221.497540384269,{"$f":"IF($D609=\"\", \"\", MAX(AC608*(1-$X609),0))","v":8094.3711864758698},{"$f":"IF($D609=\"\", \"\", MAX(AD608+ $I609 + $J609 + $W609 +$V609, 0))","v":7519.17249226694},46156.685290750764,137849.06866789694,88546.251946549106,53196.957849999322,113856.7683487263,103073.15179911847,880614.04063831351,0,-6256.4369009658258,-10969.31140406383,863388.29233328381,0]
[null,49,88,583,"Jul",1.0025407523887711E-2,-5.0467118115889442E-2,0,{"$f":"IF(D610=\"\", \"\", IF(D610>=$N$25,0, H610*AVERAGE(AE598:AE609)))","v":0},0,-10,0,-100,-86.338829233328383,{"$f":"IF(D610=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B610+1))","v":0.14374999999999999},null,583,88,1863388.2923332839,1000000,-10781.249999999998,-10967.588829233326,-6176.9616195945691,{"$f":"IF($D610=\"\",\"\",IFERROR(MIN(MAX(-(AE609+J610+I610+W610+V610)/(AO609-AE609),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,26221.497540384269,8094.3711864758698,{"$f":"IF($D610=\"\", \"\", MAX(AD609*(1-$X610),0))","v":7519.17249226694},{"$f":"IF($D610=\"\", \"\", MAX(AE609 + $I610 + $J610 + $W610+$V610, 0))","v":29012.134841922867},137849.06866789694,88546.251946549106,53196.957849999322,113856.7683487263,103073.15179911847,863388.29233328381,0,-6176.9616195945691,-10967.588829233326,846243.7418844559,0]
[null,49,88,584,"Aug",-4.6219536915525362E-2,-2.8334740398101022E-2,0,{"$f":"IF(D611=\"\", \"\", IF(D611>=$N$25,0, H611*AVERAGE(AF599:AF610)))","v":0},0,-10,0,-100,-84.6243741884456,{"$f":"IF(D611=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B611+1))","v":0.14374999999999999},null,584,88,1846243.741884456,1000000,-10781.249999999998,-10965.874374188445,-6096.9187409508568,{"$f":"IF($D611=\"\",\"\",IFERROR(MIN(MAX(-(AF610+J611+I611+W611+V611)/(AO610-AF610),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,26221.497540384269,8094.3711864758698,7519.17249226694,{"$f":"IF($D611=\"\", \"\", MAX(AE610*(1-$X611),0))","v":29012.134841922867},{"$f":"IF($D611=\"\", \"\", MAX(AF610 + $I611 + $J611 + $W611 +$V611, 0))","v":120786.27555275765},88546.251946549106,53196.957849999322,113856.7683487263,103073.15179911847,846243.7418844559,0,-6096.9187409508568,-10965.874374188445,829180.94876931666,1.1641532182693481E-10]
[null,49,88,585,"Sep",2.6909925545722621E-2,-0.15499515045441381,0,{"$f":"IF(D612=\"\", \"\", IF(D612>=$N$25,0, H612*AVERAGE(AG600:AG611)))","v":0},0,-10,0,-100,-82.918094876931676,{"$f":"IF(D612=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B612+1))","v":0.14374999999999999},null,585,88,1829180.9487693165,1000000,-10781.249999999998,-10964.16809487693,-6016.2998579002924,{"$f":"IF($D612=\"\",\"\",IFERROR(MIN(MAX(-(AG611+J612+I612+W612+V612)/(AO611-AG611),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,26221.497540384269,8094.3711864758698,7519.17249226694,29012.134841922867,{"$f":"IF($D612=\"\", \"\", MAX(AF611*(1-$X612),0))","v":120786.27555275765},{"$f":"IF($D612=\"\", \"\", MAX(AG611 + $I612 + $J612 + $W612+$V612, 0))","v":71565.783993771882},53196.957849999322,113856.7683487263,103073.15179911847,829180.94876931666,0,-6016.2998579002924,-10964.16809487693,812200.48081653938,-1.1641532182693481E-10]
[null,49,88,586,"Oct",7.0927655003157661E-2,-0.1732312270058699,0,{"$f":"IF(D613=\"\", \"\", IF(D613>=$N$25,0, H613*AVERAGE(AH601:AH612)))","v":0},0,-10,0,-100,-81.220048081653943,{"$f":"IF(D613=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B613+1))","v":0.14374999999999999},null,586,88,1812200.4808165394,1000000,-10781.249999999998,-10962.470048081652,-5935.0963760626501,{"$f":"IF($D613=\"\",\"\",IFERROR(MIN(MAX(-(AH612+J613+I613+W613+V613)/(AO612-AH612),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,26221.497540384269,8094.3711864758698,7519.17249226694,29012.134841922867,120786.27555275765,{"$f":"IF($D613=\"\", \"\", MAX(AG612*(1-$X613),0))","v":71565.783993771882},{"$f":"IF($D613=\"\", \"\", MAX(AH612 + $I613 + $J613 + $W613+$V613, 0))","v":36299.391425855021},113856.7683487263,103073.15179911847,812200.48081653938,0,-5935.0963760626501,-10962.470048081652,795302.91439239506,-1.1641532182693481E-10]
[null,49,88,587,"Nov",2.0544954525579192E-2,-0.10644490666822293,0,{"$f":"IF(D614=\"\", \"\", IF(D614>=$N$25,0, H614*AVERAGE(AI602:AI613)))","v":0},0,-10,0,-100,-79.530291439239505,{"$f":"IF(D614=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B614+1))","v":0.14374999999999999},null,587,88,1795302.9143923949,1000000,-10781.249999999998,-10960.780291439238,-5853.2995082160878,{"$f":"IF($D614=\"\",\"\",IFERROR(MIN(MAX(-(AI613+J614+I614+W614+V614)/(AO613-AI613),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,26221.497540384269,8094.3711864758698,7519.17249226694,29012.134841922867,120786.27555275765,71565.783993771882,{"$f":"IF($D614=\"\", \"\", MAX(AH613*(1-$X614),0))","v":36299.391425855021},{"$f":"IF($D614=\"\", \"\", MAX(AI613 + $I614 + $J614 + $W614 +$V614, 0))","v":97042.688549070968},103073.15179911847,795302.91439239506,0,-5853.2995082160878,-10960.780291439238,778488.8345927397,0]
[null,49,88,588,"Dec",-4.6414334782831409E-4,-7.1697814422431838E-2,0,{"$f":"IF(D615=\"\", \"\", IF(D615>=$N$25,0, H615*AVERAGE(AJ603:AJ614)))","v":0},0,-10,0,-100,-77.848883459273978,{"$f":"IF(D615=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B615+1))","v":0.14374999999999999},null,588,88,1778488.8345927396,1000000,-10781.249999999998,-10959.098883459272,-5770.9002684908301,{"$f":"IF($D615=\"\",\"\",IFERROR(MIN(MAX(-(AJ614+J615+I615+W615+V615)/(AO614-AJ614),0),1),0))","v":0},157224.26563063747,61218.943046392094,60431.158534086251,26221.497540384269,8094.3711864758698,7519.17249226694,29012.134841922867,120786.27555275765,71565.783993771882,36299.391425855021,{"$f":"IF($D615=\"\", \"\", MAX(AI614*(1-$X615),0))","v":97042.688549070968},{"$f":"IF($D615=\"\", \"\", MAX(AJ614 + $I615 + $J615 + $W615+$V615, 0))","v":86343.152647168361},778488.8345927397,0,-5770.9002684908301,-10959.098883459272,761758.83544078958,-1.1641532182693481E-10]
[null,{"$f":"IF(D616=\"\",\"\", B615+1)","v":50},89,589,"Jan",0,0,{"$f":"IF($D616 = \"\", \"\", IF(D616>=$N$25, 0,IF(G616<$G$20, IF(G616>$F$20, G616, $F$20), $G$20)))","v":0},{"$f":"IF(D616=\"\", \"\", IF(D616>=$N$25,0, H616*AVERAGE(Y604:Y615)))","v":0},0,0,0,{"$f":"IF(D616=\"\",\"\",IF(D616>=$N$25, 0,-$K$20))","v":0},0,{"$f":"IF(D616=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B616+1))","v":0.15950999999999999},{"$f":"IF(D616=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O616, \"No\", \"Yes\"))","v":"Yes"},589,89,1761758.8354407896,1000000,0,0,-761758.83544078958,{"$f":"IF($D616=\"\",\"\",IFERROR(MIN(MAX(-(Y615+J616+I616+W616+V616)/(AO615-Y615),0),1),0))","v":1},{"$f":"IF($D616=\"\", \"\", MAX($Y615 + $I616 + $J616 + $W616+ $V616, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D616=\"\", \"\", MAX(AJ615*(1-$X616),0))","v":0},{"$f":"IF(D616 = \"\", \"\",Y615 + Z615+AA615 + AB615+ AC615+AD615+AE615+AF615+AG615+AH615 + AI615+AJ615)","v":761758.83544078958},0,-1761758.8354407896,0,0,0]
[null,{"$f":"IF(D617=\"\",\"\",B616)","v":50},{"$f":"IF(C616=\"\",\"\",IF(C605+1<=120, C605 + 1, \"\"))","v":89},590,{"$f":"IF($D617 = \"\", \"\",E605)","v":"Feb"},0,{"$f":"IF($D617 = \"\", \"\",IF(D617>=$N$25, 0,((1+F605)*(1+F606)*(1+F607)*(1+F608)*(1+F609)*(1+F610)*(1+F611)*(1+F612)*(1+F613)*(1+F614)*(1+F615)*(1+F616))-1))","v":0},0,{"$f":"IF(D617=\"\", \"\", IF(D617>=$N$25,0, H617*AVERAGE(Z605:Z616)))","v":0},{"$f":"IF(D617=\"\",\"\",IF(D617>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C617<$N$5,$M$5,0))))","v":0},0,0,0,0,{"$f":"IF(D617=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B617+1))","v":0.15950999999999999},null,590,89,0,0,0,0,0,{"$f":"IF($D617=\"\",\"\",IFERROR(MIN(MAX(-(Z616+J617+I617+W617+V617)/(AO616-Z616),0),1),0))","v":0},{"$f":"IF($D617=\"\", \"\", MAX(Y616*(1-$X617),0))","v":0},{"$f":"IF($D617=\"\", \"\", MAX(Z616 + $I617 + $J617 + $W617 +$V617, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,89,591,"Mar",0,0,0,{"$f":"IF(D618=\"\", \"\", IF(D618>=$N$25,0, H618*AVERAGE(AA606:AA617)))","v":0},0,0,0,0,0,{"$f":"IF(D618=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B618+1))","v":0.15950999999999999},null,591,89,0,0,0,0,0,{"$f":"IF($D618=\"\",\"\",IFERROR(MIN(MAX(-(AA617+J618+I618+W618+V618)/(AO617-AA617),0),1),0))","v":0},0,{"$f":"IF($D618=\"\", \"\", MAX(Z617*(1-$X618),0))","v":0},{"$f":"IF($D618=\"\", \"\", MAX(AA617 + $I618 + $J618 + $W618+$V618, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,89,592,"Apr",0,0,0,{"$f":"IF(D619=\"\", \"\", IF(D619>=$N$25,0, H619*AVERAGE(AB607:AB618)))","v":0},0,0,0,0,0,{"$f":"IF(D619=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B619+1))","v":0.15950999999999999},null,592,89,0,0,0,0,0,{"$f":"IF($D619=\"\",\"\",IFERROR(MIN(MAX(-(AB618+J619+I619+W619+V619)/(AO618-AB618),0),1),0))","v":0},0,0,{"$f":"IF($D619=\"\", \"\", MAX(AA618*(1-$X619),0))","v":0},{"$f":"IF($D619=\"\", \"\", MAX(AB618 + $I619 + $J619 + $W619+$V619, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,89,593,"May",0,0,0,{"$f":"IF(D620=\"\", \"\", IF(D620>=$N$25,0, H620*AVERAGE(AC608:AC619)))","v":0},0,0,0,0,0,{"$f":"IF(D620=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B620+1))","v":0.15950999999999999},null,593,89,0,0,0,0,0,{"$f":"IF($D620=\"\",\"\",IFERROR(MIN(MAX(-(AC619+J620+I620+W620+V620)/(AO619-AC619),0),1),0))","v":0},0,0,0,{"$f":"IF($D620=\"\", \"\", MAX(AB619*(1-$X620),0))","v":0},{"$f":"IF($D620=\"\", \"\", MAX(AC619 + $I620 + $J620 +$W620+$V620, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,89,594,"Jun",0,0,0,{"$f":"IF(D621=\"\", \"\", IF(D621>=$N$25,0, H621*AVERAGE(AD609:AD620)))","v":0},0,0,0,0,0,{"$f":"IF(D621=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B621+1))","v":0.15950999999999999},null,594,89,0,0,0,0,0,{"$f":"IF($D621=\"\",\"\",IFERROR(MIN(MAX(-(AD620+J621+I621+W621+V621)/(AO620-AD620),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D621=\"\", \"\", MAX(AC620*(1-$X621),0))","v":0},{"$f":"IF($D621=\"\", \"\", MAX(AD620+ $I621 + $J621 + $W621 +$V621, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,89,595,"Jul",0,0,0,{"$f":"IF(D622=\"\", \"\", IF(D622>=$N$25,0, H622*AVERAGE(AE610:AE621)))","v":0},0,0,0,0,0,{"$f":"IF(D622=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B622+1))","v":0.15950999999999999},null,595,89,0,0,0,0,0,{"$f":"IF($D622=\"\",\"\",IFERROR(MIN(MAX(-(AE621+J622+I622+W622+V622)/(AO621-AE621),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D622=\"\", \"\", MAX(AD621*(1-$X622),0))","v":0},{"$f":"IF($D622=\"\", \"\", MAX(AE621 + $I622 + $J622 + $W622+$V622, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,50,89,596,"Aug",0,0,0,{"$f":"IF(D623=\"\", \"\", IF(D623>=$N$25,0, H623*AVERAGE(AF611:AF622)))","v":0},0,0,0,0,0,{"$f":"IF(D623=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B623+1))","v":0.15950999999999999},null,596,89,0,0,0,0,0,{"$f":"IF($D623=\"\",\"\",IFERROR(MIN(MAX(-(AF622+J623+I623+W623+V623)/(AO622-AF622),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D623=\"\", \"\", MAX(AE622*(1-$X623),0))","v":0},{"$f":"IF($D623=\"\", \"\", MAX(AF622 + $I623 + $J623 + $W623 +$V623, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,50,89,597,"Sep",0,0,0,{"$f":"IF(D624=\"\", \"\", IF(D624>=$N$25,0, H624*AVERAGE(AG612:AG623)))","v":0},0,0,0,0,0,{"$f":"IF(D624=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B624+1))","v":0.15950999999999999},null,597,89,0,0,0,0,{"$f":"IF(D624=\"\",\"\",IF(D624=$N$25,-(AK624+AL624+J624+V624),IF(OR(C624<$N$5,C624>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D624+120))*(AK624+AL624+V624-$O$20)))))","v":0},{"$f":"IF($D624=\"\",\"\",IFERROR(MIN(MAX(-(AG623+J624+I624+W624+V624)/(AO623-AG623),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D624=\"\", \"\", MAX(AF623*(1-$X624),0))","v":0},{"$f":"IF($D624=\"\", \"\", MAX(AG623 + $I624 + $J624 + $W624+$V624, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,50,89,598,"Oct",0,0,0,{"$f":"IF(D625=\"\", \"\", IF(D625>=$N$25,0, H625*AVERAGE(AH613:AH624)))","v":0},0,0,0,0,0,{"$f":"IF(D625=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B625+1))","v":0.15950999999999999},null,598,89,0,0,0,0,0,{"$f":"IF($D625=\"\",\"\",IFERROR(MIN(MAX(-(AH624+J625+I625+W625+V625)/(AO624-AH624),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D625=\"\", \"\", MAX(AG624*(1-$X625),0))","v":0},{"$f":"IF($D625=\"\", \"\", MAX(AH624 + $I625 + $J625 + $W625+$V625, 0))","v":0},0,0,0,0,0,0,0,0]
[null,50,89,599,"Nov",0,0,0,{"$f":"IF(D626=\"\", \"\", IF(D626>=$N$25,0, H626*AVERAGE(AI614:AI625)))","v":0},0,0,0,0,0,{"$f":"IF(D626=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B626+1))","v":0.15950999999999999},null,599,89,0,0,0,0,0,{"$f":"IF($D626=\"\",\"\",IFERROR(MIN(MAX(-(AI625+J626+I626+W626+V626)/(AO625-AI625),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D626=\"\", \"\", MAX(AH625*(1-$X626),0))","v":0},{"$f":"IF($D626=\"\", \"\", MAX(AI625 + $I626 + $J626 + $W626 +$V626, 0))","v":0},0,0,0,0,0,0,0]
[null,50,89,600,"Dec",0,0,0,{"$f":"IF(D627=\"\", \"\", IF(D627>=$N$25,0, H627*AVERAGE(AJ615:AJ626)))","v":0},0,0,0,0,0,{"$f":"IF(D627=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B627+1))","v":0.15950999999999999},null,600,89,0,0,0,0,0,{"$f":"IF($D627=\"\",\"\",IFERROR(MIN(MAX(-(AJ626+J627+I627+W627+V627)/(AO626-AJ626),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D627=\"\", \"\", MAX(AI626*(1-$X627),0))","v":0},{"$f":"IF($D627=\"\", \"\", MAX(AJ626 + $I627 + $J627 + $W627+$V627, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D628=\"\",\"\", B627+1)","v":51},90,601,"Jan",0,0,0,{"$f":"IF(D628=\"\", \"\", IF(D628>=$N$25,0, H628*AVERAGE(Y616:Y627)))","v":0},0,0,0,0,0,{"$f":"IF(D628=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B628+1))","v":0.1762},{"$f":"IF(D628=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O628, \"No\", \"Yes\"))","v":"Yes"},601,90,0,0,0,0,0,{"$f":"IF($D628=\"\",\"\",IFERROR(MIN(MAX(-(Y627+J628+I628+W628+V628)/(AO627-Y627),0),1),0))","v":0},{"$f":"IF($D628=\"\", \"\", MAX($Y627 + $I628 + $J628 + $W628+ $V628, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D628=\"\", \"\", MAX(AJ627*(1-$X628),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D629=\"\",\"\",B628)","v":51},90,602,"Feb",0,0,0,{"$f":"IF(D629=\"\", \"\", IF(D629>=$N$25,0, H629*AVERAGE(Z617:Z628)))","v":0},0,0,0,0,0,{"$f":"IF(D629=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B629+1))","v":0.1762},null,602,90,0,0,0,0,0,{"$f":"IF($D629=\"\",\"\",IFERROR(MIN(MAX(-(Z628+J629+I629+W629+V629)/(AO628-Z628),0),1),0))","v":0},{"$f":"IF($D629=\"\", \"\", MAX(Y628*(1-$X629),0))","v":0},{"$f":"IF($D629=\"\", \"\", MAX(Z628 + $I629 + $J629 + $W629 +$V629, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,90,603,"Mar",0,0,0,{"$f":"IF(D630=\"\", \"\", IF(D630>=$N$25,0, H630*AVERAGE(AA618:AA629)))","v":0},0,0,0,0,0,{"$f":"IF(D630=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B630+1))","v":0.1762},null,603,90,0,0,0,0,0,{"$f":"IF($D630=\"\",\"\",IFERROR(MIN(MAX(-(AA629+J630+I630+W630+V630)/(AO629-AA629),0),1),0))","v":0},0,{"$f":"IF($D630=\"\", \"\", MAX(Z629*(1-$X630),0))","v":0},{"$f":"IF($D630=\"\", \"\", MAX(AA629 + $I630 + $J630 + $W630+$V630, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,90,604,"Apr",0,0,0,{"$f":"IF(D631=\"\", \"\", IF(D631>=$N$25,0, H631*AVERAGE(AB619:AB630)))","v":0},0,0,0,0,0,{"$f":"IF(D631=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B631+1))","v":0.1762},null,604,90,0,0,0,0,0,{"$f":"IF($D631=\"\",\"\",IFERROR(MIN(MAX(-(AB630+J631+I631+W631+V631)/(AO630-AB630),0),1),0))","v":0},0,0,{"$f":"IF($D631=\"\", \"\", MAX(AA630*(1-$X631),0))","v":0},{"$f":"IF($D631=\"\", \"\", MAX(AB630 + $I631 + $J631 + $W631+$V631, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,90,605,"May",0,0,0,{"$f":"IF(D632=\"\", \"\", IF(D632>=$N$25,0, H632*AVERAGE(AC620:AC631)))","v":0},0,0,0,0,0,{"$f":"IF(D632=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B632+1))","v":0.1762},null,605,90,0,0,0,0,0,{"$f":"IF($D632=\"\",\"\",IFERROR(MIN(MAX(-(AC631+J632+I632+W632+V632)/(AO631-AC631),0),1),0))","v":0},0,0,0,{"$f":"IF($D632=\"\", \"\", MAX(AB631*(1-$X632),0))","v":0},{"$f":"IF($D632=\"\", \"\", MAX(AC631 + $I632 + $J632 +$W632+$V632, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,90,606,"Jun",0,0,0,{"$f":"IF(D633=\"\", \"\", IF(D633>=$N$25,0, H633*AVERAGE(AD621:AD632)))","v":0},0,0,0,0,0,{"$f":"IF(D633=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B633+1))","v":0.1762},null,606,90,0,0,0,0,0,{"$f":"IF($D633=\"\",\"\",IFERROR(MIN(MAX(-(AD632+J633+I633+W633+V633)/(AO632-AD632),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D633=\"\", \"\", MAX(AC632*(1-$X633),0))","v":0},{"$f":"IF($D633=\"\", \"\", MAX(AD632+ $I633 + $J633 + $W633 +$V633, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,51,90,607,"Jul",0,0,0,{"$f":"IF(D634=\"\", \"\", IF(D634>=$N$25,0, H634*AVERAGE(AE622:AE633)))","v":0},0,0,0,0,0,{"$f":"IF(D634=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B634+1))","v":0.1762},null,607,90,0,0,0,0,0,{"$f":"IF($D634=\"\",\"\",IFERROR(MIN(MAX(-(AE633+J634+I634+W634+V634)/(AO633-AE633),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D634=\"\", \"\", MAX(AD633*(1-$X634),0))","v":0},{"$f":"IF($D634=\"\", \"\", MAX(AE633 + $I634 + $J634 + $W634+$V634, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,51,90,608,"Aug",0,0,0,{"$f":"IF(D635=\"\", \"\", IF(D635>=$N$25,0, H635*AVERAGE(AF623:AF634)))","v":0},0,0,0,0,0,{"$f":"IF(D635=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B635+1))","v":0.1762},null,608,90,0,0,0,0,0,{"$f":"IF($D635=\"\",\"\",IFERROR(MIN(MAX(-(AF634+J635+I635+W635+V635)/(AO634-AF634),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D635=\"\", \"\", MAX(AE634*(1-$X635),0))","v":0},{"$f":"IF($D635=\"\", \"\", MAX(AF634 + $I635 + $J635 + $W635 +$V635, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,51,90,609,"Sep",0,0,0,{"$f":"IF(D636=\"\", \"\", IF(D636>=$N$25,0, H636*AVERAGE(AG624:AG635)))","v":0},0,0,0,0,0,{"$f":"IF(D636=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B636+1))","v":0.1762},null,609,90,0,0,0,0,0,{"$f":"IF($D636=\"\",\"\",IFERROR(MIN(MAX(-(AG635+J636+I636+W636+V636)/(AO635-AG635),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D636=\"\", \"\", MAX(AF635*(1-$X636),0))","v":0},{"$f":"IF($D636=\"\", \"\", MAX(AG635 + $I636 + $J636 + $W636+$V636, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,51,90,610,"Oct",0,0,0,{"$f":"IF(D637=\"\", \"\", IF(D637>=$N$25,0, H637*AVERAGE(AH625:AH636)))","v":0},0,0,0,0,0,{"$f":"IF(D637=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B637+1))","v":0.1762},null,610,90,0,0,0,0,0,{"$f":"IF($D637=\"\",\"\",IFERROR(MIN(MAX(-(AH636+J637+I637+W637+V637)/(AO636-AH636),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D637=\"\", \"\", MAX(AG636*(1-$X637),0))","v":0},{"$f":"IF($D637=\"\", \"\", MAX(AH636 + $I637 + $J637 + $W637+$V637, 0))","v":0},0,0,0,0,0,0,0,0]
[null,51,90,611,"Nov",0,0,0,{"$f":"IF(D638=\"\", \"\", IF(D638>=$N$25,0, H638*AVERAGE(AI626:AI637)))","v":0},0,0,0,0,0,{"$f":"IF(D638=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B638+1))","v":0.1762},null,611,90,0,0,0,0,0,{"$f":"IF($D638=\"\",\"\",IFERROR(MIN(MAX(-(AI637+J638+I638+W638+V638)/(AO637-AI637),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D638=\"\", \"\", MAX(AH637*(1-$X638),0))","v":0},{"$f":"IF($D638=\"\", \"\", MAX(AI637 + $I638 + $J638 + $W638 +$V638, 0))","v":0},0,0,0,0,0,0,0]
[null,51,90,612,"Dec",0,0,0,{"$f":"IF(D639=\"\", \"\", IF(D639>=$N$25,0, H639*AVERAGE(AJ627:AJ638)))","v":0},0,0,0,0,0,{"$f":"IF(D639=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B639+1))","v":0.1762},null,612,90,0,0,0,0,0,{"$f":"IF($D639=\"\",\"\",IFERROR(MIN(MAX(-(AJ638+J639+I639+W639+V639)/(AO638-AJ638),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D639=\"\", \"\", MAX(AI638*(1-$X639),0))","v":0},{"$f":"IF($D639=\"\", \"\", MAX(AJ638 + $I639 + $J639 + $W639+$V639, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D640=\"\",\"\", B639+1)","v":52},91,613,"Jan",0,0,0,{"$f":"IF(D640=\"\", \"\", IF(D640>=$N$25,0, H640*AVERAGE(Y628:Y639)))","v":0},0,0,0,0,0,{"$f":"IF(D640=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B640+1))","v":0.19228000000000001},{"$f":"IF(D640=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O640, \"No\", \"Yes\"))","v":"No"},613,91,0,0,0,0,0,{"$f":"IF($D640=\"\",\"\",IFERROR(MIN(MAX(-(Y639+J640+I640+W640+V640)/(AO639-Y639),0),1),0))","v":0},{"$f":"IF($D640=\"\", \"\", MAX($Y639 + $I640 + $J640 + $W640+ $V640, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D640=\"\", \"\", MAX(AJ639*(1-$X640),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D641=\"\",\"\",B640)","v":52},91,614,"Feb",0,0,0,{"$f":"IF(D641=\"\", \"\", IF(D641>=$N$25,0, H641*AVERAGE(Z629:Z640)))","v":0},0,0,0,0,0,{"$f":"IF(D641=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B641+1))","v":0.19228000000000001},null,614,91,0,0,0,0,0,{"$f":"IF($D641=\"\",\"\",IFERROR(MIN(MAX(-(Z640+J641+I641+W641+V641)/(AO640-Z640),0),1),0))","v":0},{"$f":"IF($D641=\"\", \"\", MAX(Y640*(1-$X641),0))","v":0},{"$f":"IF($D641=\"\", \"\", MAX(Z640 + $I641 + $J641 + $W641 +$V641, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,91,615,"Mar",0,0,0,{"$f":"IF(D642=\"\", \"\", IF(D642>=$N$25,0, H642*AVERAGE(AA630:AA641)))","v":0},0,0,0,0,0,{"$f":"IF(D642=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B642+1))","v":0.19228000000000001},null,615,91,0,0,0,0,0,{"$f":"IF($D642=\"\",\"\",IFERROR(MIN(MAX(-(AA641+J642+I642+W642+V642)/(AO641-AA641),0),1),0))","v":0},0,{"$f":"IF($D642=\"\", \"\", MAX(Z641*(1-$X642),0))","v":0},{"$f":"IF($D642=\"\", \"\", MAX(AA641 + $I642 + $J642 + $W642+$V642, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,91,616,"Apr",0,0,0,{"$f":"IF(D643=\"\", \"\", IF(D643>=$N$25,0, H643*AVERAGE(AB631:AB642)))","v":0},0,0,0,0,0,{"$f":"IF(D643=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B643+1))","v":0.19228000000000001},null,616,91,0,0,0,0,0,{"$f":"IF($D643=\"\",\"\",IFERROR(MIN(MAX(-(AB642+J643+I643+W643+V643)/(AO642-AB642),0),1),0))","v":0},0,0,{"$f":"IF($D643=\"\", \"\", MAX(AA642*(1-$X643),0))","v":0},{"$f":"IF($D643=\"\", \"\", MAX(AB642 + $I643 + $J643 + $W643+$V643, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,91,617,"May",0,0,0,{"$f":"IF(D644=\"\", \"\", IF(D644>=$N$25,0, H644*AVERAGE(AC632:AC643)))","v":0},0,0,0,0,0,{"$f":"IF(D644=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B644+1))","v":0.19228000000000001},null,617,91,0,0,0,0,0,{"$f":"IF($D644=\"\",\"\",IFERROR(MIN(MAX(-(AC643+J644+I644+W644+V644)/(AO643-AC643),0),1),0))","v":0},0,0,0,{"$f":"IF($D644=\"\", \"\", MAX(AB643*(1-$X644),0))","v":0},{"$f":"IF($D644=\"\", \"\", MAX(AC643 + $I644 + $J644 +$W644+$V644, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,91,618,"Jun",0,0,0,{"$f":"IF(D645=\"\", \"\", IF(D645>=$N$25,0, H645*AVERAGE(AD633:AD644)))","v":0},0,0,0,0,0,{"$f":"IF(D645=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B645+1))","v":0.19228000000000001},null,618,91,0,0,0,0,0,{"$f":"IF($D645=\"\",\"\",IFERROR(MIN(MAX(-(AD644+J645+I645+W645+V645)/(AO644-AD644),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D645=\"\", \"\", MAX(AC644*(1-$X645),0))","v":0},{"$f":"IF($D645=\"\", \"\", MAX(AD644+ $I645 + $J645 + $W645 +$V645, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,91,619,"Jul",0,0,0,{"$f":"IF(D646=\"\", \"\", IF(D646>=$N$25,0, H646*AVERAGE(AE634:AE645)))","v":0},0,0,0,0,0,{"$f":"IF(D646=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B646+1))","v":0.19228000000000001},null,619,91,0,0,0,0,0,{"$f":"IF($D646=\"\",\"\",IFERROR(MIN(MAX(-(AE645+J646+I646+W646+V646)/(AO645-AE645),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D646=\"\", \"\", MAX(AD645*(1-$X646),0))","v":0},{"$f":"IF($D646=\"\", \"\", MAX(AE645 + $I646 + $J646 + $W646+$V646, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,52,91,620,"Aug",0,0,0,{"$f":"IF(D647=\"\", \"\", IF(D647>=$N$25,0, H647*AVERAGE(AF635:AF646)))","v":0},0,0,0,0,0,{"$f":"IF(D647=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B647+1))","v":0.19228000000000001},null,620,91,0,0,0,0,0,{"$f":"IF($D647=\"\",\"\",IFERROR(MIN(MAX(-(AF646+J647+I647+W647+V647)/(AO646-AF646),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D647=\"\", \"\", MAX(AE646*(1-$X647),0))","v":0},{"$f":"IF($D647=\"\", \"\", MAX(AF646 + $I647 + $J647 + $W647 +$V647, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,52,91,621,"Sep",0,0,0,{"$f":"IF(D648=\"\", \"\", IF(D648>=$N$25,0, H648*AVERAGE(AG636:AG647)))","v":0},0,0,0,0,0,{"$f":"IF(D648=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B648+1))","v":0.19228000000000001},null,621,91,0,0,0,0,0,{"$f":"IF($D648=\"\",\"\",IFERROR(MIN(MAX(-(AG647+J648+I648+W648+V648)/(AO647-AG647),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D648=\"\", \"\", MAX(AF647*(1-$X648),0))","v":0},{"$f":"IF($D648=\"\", \"\", MAX(AG647 + $I648 + $J648 + $W648+$V648, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,52,91,622,"Oct",0,0,0,{"$f":"IF(D649=\"\", \"\", IF(D649>=$N$25,0, H649*AVERAGE(AH637:AH648)))","v":0},0,0,0,0,0,{"$f":"IF(D649=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B649+1))","v":0.19228000000000001},null,622,91,0,0,0,0,0,{"$f":"IF($D649=\"\",\"\",IFERROR(MIN(MAX(-(AH648+J649+I649+W649+V649)/(AO648-AH648),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D649=\"\", \"\", MAX(AG648*(1-$X649),0))","v":0},{"$f":"IF($D649=\"\", \"\", MAX(AH648 + $I649 + $J649 + $W649+$V649, 0))","v":0},0,0,0,0,0,0,0,0]
[null,52,91,623,"Nov",0,0,0,{"$f":"IF(D650=\"\", \"\", IF(D650>=$N$25,0, H650*AVERAGE(AI638:AI649)))","v":0},0,0,0,0,0,{"$f":"IF(D650=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B650+1))","v":0.19228000000000001},null,623,91,0,0,0,0,0,{"$f":"IF($D650=\"\",\"\",IFERROR(MIN(MAX(-(AI649+J650+I650+W650+V650)/(AO649-AI649),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D650=\"\", \"\", MAX(AH649*(1-$X650),0))","v":0},{"$f":"IF($D650=\"\", \"\", MAX(AI649 + $I650 + $J650 + $W650 +$V650, 0))","v":0},0,0,0,0,0,0,0]
[null,52,91,624,"Dec",0,0,0,{"$f":"IF(D651=\"\", \"\", IF(D651>=$N$25,0, H651*AVERAGE(AJ639:AJ650)))","v":0},0,0,0,0,0,{"$f":"IF(D651=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B651+1))","v":0.19228000000000001},null,624,91,0,0,0,0,0,{"$f":"IF($D651=\"\",\"\",IFERROR(MIN(MAX(-(AJ650+J651+I651+W651+V651)/(AO650-AJ650),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D651=\"\", \"\", MAX(AI650*(1-$X651),0))","v":0},{"$f":"IF($D651=\"\", \"\", MAX(AJ650 + $I651 + $J651 + $W651+$V651, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D652=\"\",\"\", B651+1)","v":53},92,625,"Jan",0,0,0,{"$f":"IF(D652=\"\", \"\", IF(D652>=$N$25,0, H652*AVERAGE(Y640:Y651)))","v":0},0,0,0,0,0,{"$f":"IF(D652=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B652+1))","v":0.20929},{"$f":"IF(D652=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O652, \"No\", \"Yes\"))","v":"No"},625,92,0,0,0,0,0,{"$f":"IF($D652=\"\",\"\",IFERROR(MIN(MAX(-(Y651+J652+I652+W652+V652)/(AO651-Y651),0),1),0))","v":0},{"$f":"IF($D652=\"\", \"\", MAX($Y651 + $I652 + $J652 + $W652+ $V652, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D652=\"\", \"\", MAX(AJ651*(1-$X652),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D653=\"\",\"\",B652)","v":53},92,626,"Feb",0,0,0,{"$f":"IF(D653=\"\", \"\", IF(D653>=$N$25,0, H653*AVERAGE(Z641:Z652)))","v":0},0,0,0,0,0,{"$f":"IF(D653=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B653+1))","v":0.20929},null,626,92,0,0,0,0,0,{"$f":"IF($D653=\"\",\"\",IFERROR(MIN(MAX(-(Z652+J653+I653+W653+V653)/(AO652-Z652),0),1),0))","v":0},{"$f":"IF($D653=\"\", \"\", MAX(Y652*(1-$X653),0))","v":0},{"$f":"IF($D653=\"\", \"\", MAX(Z652 + $I653 + $J653 + $W653 +$V653, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,92,627,"Mar",0,0,0,{"$f":"IF(D654=\"\", \"\", IF(D654>=$N$25,0, H654*AVERAGE(AA642:AA653)))","v":0},0,0,0,0,0,{"$f":"IF(D654=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B654+1))","v":0.20929},null,627,92,0,0,0,0,0,{"$f":"IF($D654=\"\",\"\",IFERROR(MIN(MAX(-(AA653+J654+I654+W654+V654)/(AO653-AA653),0),1),0))","v":0},0,{"$f":"IF($D654=\"\", \"\", MAX(Z653*(1-$X654),0))","v":0},{"$f":"IF($D654=\"\", \"\", MAX(AA653 + $I654 + $J654 + $W654+$V654, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,92,628,"Apr",0,0,0,{"$f":"IF(D655=\"\", \"\", IF(D655>=$N$25,0, H655*AVERAGE(AB643:AB654)))","v":0},0,0,0,0,0,{"$f":"IF(D655=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B655+1))","v":0.20929},null,628,92,0,0,0,0,0,{"$f":"IF($D655=\"\",\"\",IFERROR(MIN(MAX(-(AB654+J655+I655+W655+V655)/(AO654-AB654),0),1),0))","v":0},0,0,{"$f":"IF($D655=\"\", \"\", MAX(AA654*(1-$X655),0))","v":0},{"$f":"IF($D655=\"\", \"\", MAX(AB654 + $I655 + $J655 + $W655+$V655, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,92,629,"May",0,0,0,{"$f":"IF(D656=\"\", \"\", IF(D656>=$N$25,0, H656*AVERAGE(AC644:AC655)))","v":0},0,0,0,0,0,{"$f":"IF(D656=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B656+1))","v":0.20929},null,629,92,0,0,0,0,0,{"$f":"IF($D656=\"\",\"\",IFERROR(MIN(MAX(-(AC655+J656+I656+W656+V656)/(AO655-AC655),0),1),0))","v":0},0,0,0,{"$f":"IF($D656=\"\", \"\", MAX(AB655*(1-$X656),0))","v":0},{"$f":"IF($D656=\"\", \"\", MAX(AC655 + $I656 + $J656 +$W656+$V656, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,92,630,"Jun",0,0,0,{"$f":"IF(D657=\"\", \"\", IF(D657>=$N$25,0, H657*AVERAGE(AD645:AD656)))","v":0},0,0,0,0,0,{"$f":"IF(D657=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B657+1))","v":0.20929},null,630,92,0,0,0,0,0,{"$f":"IF($D657=\"\",\"\",IFERROR(MIN(MAX(-(AD656+J657+I657+W657+V657)/(AO656-AD656),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D657=\"\", \"\", MAX(AC656*(1-$X657),0))","v":0},{"$f":"IF($D657=\"\", \"\", MAX(AD656+ $I657 + $J657 + $W657 +$V657, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,92,631,"Jul",0,0,0,{"$f":"IF(D658=\"\", \"\", IF(D658>=$N$25,0, H658*AVERAGE(AE646:AE657)))","v":0},0,0,0,0,0,{"$f":"IF(D658=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B658+1))","v":0.20929},null,631,92,0,0,0,0,0,{"$f":"IF($D658=\"\",\"\",IFERROR(MIN(MAX(-(AE657+J658+I658+W658+V658)/(AO657-AE657),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D658=\"\", \"\", MAX(AD657*(1-$X658),0))","v":0},{"$f":"IF($D658=\"\", \"\", MAX(AE657 + $I658 + $J658 + $W658+$V658, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,53,92,632,"Aug",0,0,0,{"$f":"IF(D659=\"\", \"\", IF(D659>=$N$25,0, H659*AVERAGE(AF647:AF658)))","v":0},0,0,0,0,0,{"$f":"IF(D659=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B659+1))","v":0.20929},null,632,92,0,0,0,0,0,{"$f":"IF($D659=\"\",\"\",IFERROR(MIN(MAX(-(AF658+J659+I659+W659+V659)/(AO658-AF658),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D659=\"\", \"\", MAX(AE658*(1-$X659),0))","v":0},{"$f":"IF($D659=\"\", \"\", MAX(AF658 + $I659 + $J659 + $W659 +$V659, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,53,92,633,"Sep",0,0,0,{"$f":"IF(D660=\"\", \"\", IF(D660>=$N$25,0, H660*AVERAGE(AG648:AG659)))","v":0},0,0,0,0,0,{"$f":"IF(D660=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B660+1))","v":0.20929},null,633,92,0,0,0,0,0,{"$f":"IF($D660=\"\",\"\",IFERROR(MIN(MAX(-(AG659+J660+I660+W660+V660)/(AO659-AG659),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D660=\"\", \"\", MAX(AF659*(1-$X660),0))","v":0},{"$f":"IF($D660=\"\", \"\", MAX(AG659 + $I660 + $J660 + $W660+$V660, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,53,92,634,"Oct",0,0,0,{"$f":"IF(D661=\"\", \"\", IF(D661>=$N$25,0, H661*AVERAGE(AH649:AH660)))","v":0},0,0,0,0,0,{"$f":"IF(D661=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B661+1))","v":0.20929},null,634,92,0,0,0,0,0,{"$f":"IF($D661=\"\",\"\",IFERROR(MIN(MAX(-(AH660+J661+I661+W661+V661)/(AO660-AH660),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D661=\"\", \"\", MAX(AG660*(1-$X661),0))","v":0},{"$f":"IF($D661=\"\", \"\", MAX(AH660 + $I661 + $J661 + $W661+$V661, 0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(D661=\"\",\"\",IF(D661=$N$25,AO661-SUM(AK661:AN661)-$H$20,AO661-SUM(AK661:AN661)))","v":0}]
[null,53,92,635,"Nov",0,0,0,{"$f":"IF(D662=\"\", \"\", IF(D662>=$N$25,0, H662*AVERAGE(AI650:AI661)))","v":0},0,0,0,0,0,{"$f":"IF(D662=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B662+1))","v":0.20929},null,635,92,0,0,0,0,0,{"$f":"IF($D662=\"\",\"\",IFERROR(MIN(MAX(-(AI661+J662+I662+W662+V662)/(AO661-AI661),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D662=\"\", \"\", MAX(AH661*(1-$X662),0))","v":0},{"$f":"IF($D662=\"\", \"\", MAX(AI661 + $I662 + $J662 + $W662 +$V662, 0))","v":0},0,0,0,0,0,0,0]
[null,53,92,636,"Dec",0,0,0,{"$f":"IF(D663=\"\", \"\", IF(D663>=$N$25,0, H663*AVERAGE(AJ651:AJ662)))","v":0},0,0,0,0,0,{"$f":"IF(D663=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B663+1))","v":0.20929},null,636,92,0,0,0,0,0,{"$f":"IF($D663=\"\",\"\",IFERROR(MIN(MAX(-(AJ662+J663+I663+W663+V663)/(AO662-AJ662),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D663=\"\", \"\", MAX(AI662*(1-$X663),0))","v":0},{"$f":"IF($D663=\"\", \"\", MAX(AJ662 + $I663 + $J663 + $W663+$V663, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D664=\"\",\"\", B663+1)","v":54},93,637,"Jan",0,0,0,{"$f":"IF(D664=\"\", \"\", IF(D664>=$N$25,0, H664*AVERAGE(Y652:Y663)))","v":0},0,0,0,0,0,{"$f":"IF(D664=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B664+1))","v":0.22740000000000002},{"$f":"IF(D664=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O664, \"No\", \"Yes\"))","v":"No"},637,93,0,0,0,0,0,{"$f":"IF($D664=\"\",\"\",IFERROR(MIN(MAX(-(Y663+J664+I664+W664+V664)/(AO663-Y663),0),1),0))","v":0},{"$f":"IF($D664=\"\", \"\", MAX($Y663 + $I664 + $J664 + $W664+ $V664, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D664=\"\", \"\", MAX(AJ663*(1-$X664),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D665=\"\",\"\",B664)","v":54},93,638,"Feb",0,0,0,{"$f":"IF(D665=\"\", \"\", IF(D665>=$N$25,0, H665*AVERAGE(Z653:Z664)))","v":0},0,0,0,0,0,{"$f":"IF(D665=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B665+1))","v":0.22740000000000002},null,638,93,0,0,0,0,0,{"$f":"IF($D665=\"\",\"\",IFERROR(MIN(MAX(-(Z664+J665+I665+W665+V665)/(AO664-Z664),0),1),0))","v":0},{"$f":"IF($D665=\"\", \"\", MAX(Y664*(1-$X665),0))","v":0},{"$f":"IF($D665=\"\", \"\", MAX(Z664 + $I665 + $J665 + $W665 +$V665, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,93,639,"Mar",0,0,0,{"$f":"IF(D666=\"\", \"\", IF(D666>=$N$25,0, H666*AVERAGE(AA654:AA665)))","v":0},0,0,0,0,0,{"$f":"IF(D666=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B666+1))","v":0.22740000000000002},null,639,93,0,0,0,0,0,{"$f":"IF($D666=\"\",\"\",IFERROR(MIN(MAX(-(AA665+J666+I666+W666+V666)/(AO665-AA665),0),1),0))","v":0},0,{"$f":"IF($D666=\"\", \"\", MAX(Z665*(1-$X666),0))","v":0},{"$f":"IF($D666=\"\", \"\", MAX(AA665 + $I666 + $J666 + $W666+$V666, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,93,640,"Apr",0,0,0,{"$f":"IF(D667=\"\", \"\", IF(D667>=$N$25,0, H667*AVERAGE(AB655:AB666)))","v":0},0,0,0,0,0,{"$f":"IF(D667=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B667+1))","v":0.22740000000000002},null,640,93,0,0,0,0,0,{"$f":"IF($D667=\"\",\"\",IFERROR(MIN(MAX(-(AB666+J667+I667+W667+V667)/(AO666-AB666),0),1),0))","v":0},0,0,{"$f":"IF($D667=\"\", \"\", MAX(AA666*(1-$X667),0))","v":0},{"$f":"IF($D667=\"\", \"\", MAX(AB666 + $I667 + $J667 + $W667+$V667, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,93,641,"May",0,0,0,{"$f":"IF(D668=\"\", \"\", IF(D668>=$N$25,0, H668*AVERAGE(AC656:AC667)))","v":0},0,{"$f":"IF(D668=\"\",\"\",IF(D668>=$N$25, 0,-$J$20))","v":0},{"$f":"IF(D668=\"\",\"\",IF(D668>=$N$25, 0,-$I$20*J668))","v":0},0,{"$f":"IF(D668=\"\",\"\",IF(D668>=$N$25, 0,-$L$20*(AK668+AL668)))","v":0},{"$f":"IF(D668=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B668+1))","v":0.22740000000000002},null,{"$f":"D668","v":641},{"$f":"C668","v":93},{"$f":"IF(D668=\"\",\"\",IF(D668>$N$25, 0,$H$20+AK668))","v":0},{"$f":"IF(D668=\"\",\"\",IF(D668>$N$25, 0,$H$20))","v":0},{"$f":"IF(D668=\"\",\"\",IF(D668>=$N$25, 0,-$M$20*O668*T668/12))","v":0},{"$f":"IF(D668=\"\",\"\",IF(D668>=$N$25, 0,SUM(L668:N668)+U668))","v":0},0,{"$f":"IF($D668=\"\",\"\",IFERROR(MIN(MAX(-(AC667+J668+I668+W668+V668)/(AO667-AC667),0),1),0))","v":0},0,0,0,{"$f":"IF($D668=\"\", \"\", MAX(AB667*(1-$X668),0))","v":0},{"$f":"IF($D668=\"\", \"\", MAX(AC667 + $I668 + $J668 +$W668+$V668, 0))","v":0},0,0,0,0,0,0,0,0,{"$f":"I668","v":0},0,{"$f":"V668","v":0},0,0]
[null,54,93,642,"Jun",{"$f":"IF($D669 = \"\", \"\",IF(D669>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":0},0,0,{"$f":"IF(D669=\"\", \"\", IF(D669>=$N$25,0, H669*AVERAGE(AD657:AD668)))","v":0},0,0,0,0,0,{"$f":"IF(D669=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B669+1))","v":0.22740000000000002},null,642,93,0,0,0,0,0,{"$f":"IF($D669=\"\",\"\",IFERROR(MIN(MAX(-(AD668+J669+I669+W669+V669)/(AO668-AD668),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D669=\"\", \"\", MAX(AC668*(1-$X669),0))","v":0},{"$f":"IF($D669=\"\", \"\", MAX(AD668+ $I669 + $J669 + $W669 +$V669, 0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D669=\"\",\"\",IF(D669=$N$25,$J669+$W669-$AO669-$H$20,$J669+$W669))","v":0},0,{"$f":"IF(D669 = \"\", \"\", SUM(Y669:AJ669))","v":0},0]
[null,54,93,{"$f":"IF($C670=\"\", \"\", $D669+1)","v":643},"Jul",0,0,0,{"$f":"IF(D670=\"\", \"\", IF(D670>=$N$25,0, H670*AVERAGE(AE658:AE669)))","v":0},0,0,0,0,0,{"$f":"IF(D670=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B670+1))","v":0.22740000000000002},null,643,93,0,0,0,0,0,{"$f":"IF($D670=\"\",\"\",IFERROR(MIN(MAX(-(AE669+J670+I670+W670+V670)/(AO669-AE669),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D670=\"\", \"\", MAX(AD669*(1-$X670),0))","v":0},{"$f":"IF($D670=\"\", \"\", MAX(AE669 + $I670 + $J670 + $W670+$V670, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,54,93,644,"Aug",0,0,0,{"$f":"IF(D671=\"\", \"\", IF(D671>=$N$25,0, H671*AVERAGE(AF659:AF670)))","v":0},0,0,0,0,0,{"$f":"IF(D671=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B671+1))","v":0.22740000000000002},null,644,93,0,0,0,0,0,{"$f":"IF($D671=\"\",\"\",IFERROR(MIN(MAX(-(AF670+J671+I671+W671+V671)/(AO670-AF670),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D671=\"\", \"\", MAX(AE670*(1-$X671),0))","v":0},{"$f":"IF($D671=\"\", \"\", MAX(AF670 + $I671 + $J671 + $W671 +$V671, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,54,93,645,"Sep",0,0,0,{"$f":"IF(D672=\"\", \"\", IF(D672>=$N$25,0, H672*AVERAGE(AG660:AG671)))","v":0},0,0,0,0,0,{"$f":"IF(D672=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B672+1))","v":0.22740000000000002},null,645,93,0,0,0,0,0,{"$f":"IF($D672=\"\",\"\",IFERROR(MIN(MAX(-(AG671+J672+I672+W672+V672)/(AO671-AG671),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D672=\"\", \"\", MAX(AF671*(1-$X672),0))","v":0},{"$f":"IF($D672=\"\", \"\", MAX(AG671 + $I672 + $J672 + $W672+$V672, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,54,93,646,"Oct",0,0,0,{"$f":"IF(D673=\"\", \"\", IF(D673>=$N$25,0, H673*AVERAGE(AH661:AH672)))","v":0},0,0,0,0,0,{"$f":"IF(D673=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B673+1))","v":0.22740000000000002},null,646,93,0,0,0,0,0,{"$f":"IF($D673=\"\",\"\",IFERROR(MIN(MAX(-(AH672+J673+I673+W673+V673)/(AO672-AH672),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D673=\"\", \"\", MAX(AG672*(1-$X673),0))","v":0},{"$f":"IF($D673=\"\", \"\", MAX(AH672 + $I673 + $J673 + $W673+$V673, 0))","v":0},0,0,0,0,0,0,0,0]
[null,54,93,647,"Nov",0,0,0,{"$f":"IF(D674=\"\", \"\", IF(D674>=$N$25,0, H674*AVERAGE(AI662:AI673)))","v":0},0,0,0,0,0,{"$f":"IF(D674=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B674+1))","v":0.22740000000000002},null,647,93,0,0,0,0,0,{"$f":"IF($D674=\"\",\"\",IFERROR(MIN(MAX(-(AI673+J674+I674+W674+V674)/(AO673-AI673),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D674=\"\", \"\", MAX(AH673*(1-$X674),0))","v":0},{"$f":"IF($D674=\"\", \"\", MAX(AI673 + $I674 + $J674 + $W674 +$V674, 0))","v":0},0,0,0,0,0,0,0]
[null,54,93,648,"Dec",0,0,0,{"$f":"IF(D675=\"\", \"\", IF(D675>=$N$25,0, H675*AVERAGE(AJ663:AJ674)))","v":0},0,0,0,0,0,{"$f":"IF(D675=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B675+1))","v":0.22740000000000002},null,648,93,0,0,0,0,0,{"$f":"IF($D675=\"\",\"\",IFERROR(MIN(MAX(-(AJ674+J675+I675+W675+V675)/(AO674-AJ674),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D675=\"\", \"\", MAX(AI674*(1-$X675),0))","v":0},{"$f":"IF($D675=\"\", \"\", MAX(AJ674 + $I675 + $J675 + $W675+$V675, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D676=\"\",\"\", B675+1)","v":55},94,649,"Jan",0,0,0,{"$f":"IF(D676=\"\", \"\", IF(D676>=$N$25,0, H676*AVERAGE(Y664:Y675)))","v":0},0,0,0,0,0,{"$f":"IF(D676=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B676+1))","v":0.24671999999999999},{"$f":"IF(D676=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O676, \"No\", \"Yes\"))","v":"No"},649,94,0,0,0,0,0,{"$f":"IF($D676=\"\",\"\",IFERROR(MIN(MAX(-(Y675+J676+I676+W676+V676)/(AO675-Y675),0),1),0))","v":0},{"$f":"IF($D676=\"\", \"\", MAX($Y675 + $I676 + $J676 + $W676+ $V676, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D676=\"\", \"\", MAX(AJ675*(1-$X676),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D677=\"\",\"\",B676)","v":55},94,650,"Feb",0,0,0,{"$f":"IF(D677=\"\", \"\", IF(D677>=$N$25,0, H677*AVERAGE(Z665:Z676)))","v":0},0,0,0,0,0,{"$f":"IF(D677=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B677+1))","v":0.24671999999999999},null,650,94,0,0,0,0,0,{"$f":"IF($D677=\"\",\"\",IFERROR(MIN(MAX(-(Z676+J677+I677+W677+V677)/(AO676-Z676),0),1),0))","v":0},{"$f":"IF($D677=\"\", \"\", MAX(Y676*(1-$X677),0))","v":0},{"$f":"IF($D677=\"\", \"\", MAX(Z676 + $I677 + $J677 + $W677 +$V677, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,94,651,"Mar",0,0,0,{"$f":"IF(D678=\"\", \"\", IF(D678>=$N$25,0, H678*AVERAGE(AA666:AA677)))","v":0},0,0,0,0,0,{"$f":"IF(D678=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B678+1))","v":0.24671999999999999},null,651,94,0,0,0,0,0,{"$f":"IF($D678=\"\",\"\",IFERROR(MIN(MAX(-(AA677+J678+I678+W678+V678)/(AO677-AA677),0),1),0))","v":0},0,{"$f":"IF($D678=\"\", \"\", MAX(Z677*(1-$X678),0))","v":0},{"$f":"IF($D678=\"\", \"\", MAX(AA677 + $I678 + $J678 + $W678+$V678, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,94,652,"Apr",0,0,0,{"$f":"IF(D679=\"\", \"\", IF(D679>=$N$25,0, H679*AVERAGE(AB667:AB678)))","v":0},0,0,0,0,0,{"$f":"IF(D679=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B679+1))","v":0.24671999999999999},null,652,94,0,0,0,0,0,{"$f":"IF($D679=\"\",\"\",IFERROR(MIN(MAX(-(AB678+J679+I679+W679+V679)/(AO678-AB678),0),1),0))","v":0},0,0,{"$f":"IF($D679=\"\", \"\", MAX(AA678*(1-$X679),0))","v":0},{"$f":"IF($D679=\"\", \"\", MAX(AB678 + $I679 + $J679 + $W679+$V679, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,94,653,"May",0,0,{"$f":"IF($D680 = \"\", \"\", IF(D680>=$N$25, 0,IF(G680<$G$20, IF(G680>$F$20, G680, $F$20), $G$20)))","v":0},{"$f":"IF(D680=\"\", \"\", IF(D680>=$N$25,0, H680*AVERAGE(AC668:AC679)))","v":0},0,0,0,{"$f":"IF(D680=\"\",\"\",IF(D680>=$N$25, 0,-$K$20))","v":0},0,{"$f":"IF(D680=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B680+1))","v":0.24671999999999999},null,653,94,0,0,0,0,0,{"$f":"IF($D680=\"\",\"\",IFERROR(MIN(MAX(-(AC679+J680+I680+W680+V680)/(AO679-AC679),0),1),0))","v":0},0,0,0,{"$f":"IF($D680=\"\", \"\", MAX(AB679*(1-$X680),0))","v":0},{"$f":"IF($D680=\"\", \"\", MAX(AC679 + $I680 + $J680 +$W680+$V680, 0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(D680 = \"\", \"\",Y679 + Z679+AA679 + AB679+ AC679+AD679+AE679+AF679+AG679+AH679 + AI679+AJ679)","v":0},0,0,0,0,0]
[null,55,{"$f":"IF(C680=\"\",\"\",IF(C669+1<=120, C669 + 1, \"\"))","v":94},654,{"$f":"IF($D681 = \"\", \"\",E669)","v":"Jun"},0,{"$f":"IF($D681 = \"\", \"\",IF(D681>=$N$25, 0,((1+F669)*(1+F670)*(1+F671)*(1+F672)*(1+F673)*(1+F674)*(1+F675)*(1+F676)*(1+F677)*(1+F678)*(1+F679)*(1+F680))-1))","v":0},0,{"$f":"IF(D681=\"\", \"\", IF(D681>=$N$25,0, H681*AVERAGE(AD669:AD680)))","v":0},{"$f":"IF(D681=\"\",\"\",IF(D681>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C681<$N$5,$M$5,0))))","v":0},0,0,0,0,{"$f":"IF(D681=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B681+1))","v":0.24671999999999999},null,654,94,0,0,0,0,0,{"$f":"IF($D681=\"\",\"\",IFERROR(MIN(MAX(-(AD680+J681+I681+W681+V681)/(AO680-AD680),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D681=\"\", \"\", MAX(AC680*(1-$X681),0))","v":0},{"$f":"IF($D681=\"\", \"\", MAX(AD680+ $I681 + $J681 + $W681 +$V681, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,55,94,655,"Jul",0,0,0,{"$f":"IF(D682=\"\", \"\", IF(D682>=$N$25,0, H682*AVERAGE(AE670:AE681)))","v":0},0,0,0,0,0,{"$f":"IF(D682=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B682+1))","v":0.24671999999999999},null,655,94,0,0,0,0,0,{"$f":"IF($D682=\"\",\"\",IFERROR(MIN(MAX(-(AE681+J682+I682+W682+V682)/(AO681-AE681),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D682=\"\", \"\", MAX(AD681*(1-$X682),0))","v":0},{"$f":"IF($D682=\"\", \"\", MAX(AE681 + $I682 + $J682 + $W682+$V682, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,55,94,656,"Aug",0,0,0,{"$f":"IF(D683=\"\", \"\", IF(D683>=$N$25,0, H683*AVERAGE(AF671:AF682)))","v":0},0,0,0,0,0,{"$f":"IF(D683=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B683+1))","v":0.24671999999999999},null,656,94,0,0,0,0,0,{"$f":"IF($D683=\"\",\"\",IFERROR(MIN(MAX(-(AF682+J683+I683+W683+V683)/(AO682-AF682),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D683=\"\", \"\", MAX(AE682*(1-$X683),0))","v":0},{"$f":"IF($D683=\"\", \"\", MAX(AF682 + $I683 + $J683 + $W683 +$V683, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,55,94,657,"Sep",0,0,0,{"$f":"IF(D684=\"\", \"\", IF(D684>=$N$25,0, H684*AVERAGE(AG672:AG683)))","v":0},0,0,0,0,0,{"$f":"IF(D684=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B684+1))","v":0.24671999999999999},null,657,94,0,0,0,0,0,{"$f":"IF($D684=\"\",\"\",IFERROR(MIN(MAX(-(AG683+J684+I684+W684+V684)/(AO683-AG683),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D684=\"\", \"\", MAX(AF683*(1-$X684),0))","v":0},{"$f":"IF($D684=\"\", \"\", MAX(AG683 + $I684 + $J684 + $W684+$V684, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,55,94,658,"Oct",0,0,0,{"$f":"IF(D685=\"\", \"\", IF(D685>=$N$25,0, H685*AVERAGE(AH673:AH684)))","v":0},0,0,0,0,0,{"$f":"IF(D685=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B685+1))","v":0.24671999999999999},null,658,94,0,0,0,0,0,{"$f":"IF($D685=\"\",\"\",IFERROR(MIN(MAX(-(AH684+J685+I685+W685+V685)/(AO684-AH684),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D685=\"\", \"\", MAX(AG684*(1-$X685),0))","v":0},{"$f":"IF($D685=\"\", \"\", MAX(AH684 + $I685 + $J685 + $W685+$V685, 0))","v":0},0,0,0,0,0,0,0,0]
[null,55,94,659,"Nov",0,0,0,{"$f":"IF(D686=\"\", \"\", IF(D686>=$N$25,0, H686*AVERAGE(AI674:AI685)))","v":0},0,0,0,0,0,{"$f":"IF(D686=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B686+1))","v":0.24671999999999999},null,659,94,0,0,0,0,0,{"$f":"IF($D686=\"\",\"\",IFERROR(MIN(MAX(-(AI685+J686+I686+W686+V686)/(AO685-AI685),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D686=\"\", \"\", MAX(AH685*(1-$X686),0))","v":0},{"$f":"IF($D686=\"\", \"\", MAX(AI685 + $I686 + $J686 + $W686 +$V686, 0))","v":0},0,0,0,0,0,0,0]
[null,55,94,660,"Dec",0,0,0,{"$f":"IF(D687=\"\", \"\", IF(D687>=$N$25,0, H687*AVERAGE(AJ675:AJ686)))","v":0},0,0,0,0,0,{"$f":"IF(D687=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B687+1))","v":0.24671999999999999},null,660,94,0,0,0,0,0,{"$f":"IF($D687=\"\",\"\",IFERROR(MIN(MAX(-(AJ686+J687+I687+W687+V687)/(AO686-AJ686),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D687=\"\", \"\", MAX(AI686*(1-$X687),0))","v":0},{"$f":"IF($D687=\"\", \"\", MAX(AJ686 + $I687 + $J687 + $W687+$V687, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D688=\"\",\"\", B687+1)","v":56},95,661,"Jan",0,0,0,{"$f":"IF(D688=\"\", \"\", IF(D688>=$N$25,0, H688*AVERAGE(Y676:Y687)))","v":0},0,0,0,0,0,{"$f":"IF(D688=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B688+1))","v":0.26718999999999998},{"$f":"IF(D688=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O688, \"No\", \"Yes\"))","v":"Yes"},661,95,0,0,0,0,{"$f":"IF(D688=\"\",\"\",IF(D688=$N$25,-(AK688+AL688+J688+V688),IF(OR(C688<$N$5,C688>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D688+120))*(AK688+AL688+V688-$O$20)))))","v":0},{"$f":"IF($D688=\"\",\"\",IFERROR(MIN(MAX(-(Y687+J688+I688+W688+V688)/(AO687-Y687),0),1),0))","v":0},{"$f":"IF($D688=\"\", \"\", MAX($Y687 + $I688 + $J688 + $W688+ $V688, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D688=\"\", \"\", MAX(AJ687*(1-$X688),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D689=\"\",\"\",B688)","v":56},95,662,"Feb",0,0,0,{"$f":"IF(D689=\"\", \"\", IF(D689>=$N$25,0, H689*AVERAGE(Z677:Z688)))","v":0},0,0,0,0,0,{"$f":"IF(D689=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B689+1))","v":0.26718999999999998},null,662,95,0,0,0,0,0,{"$f":"IF($D689=\"\",\"\",IFERROR(MIN(MAX(-(Z688+J689+I689+W689+V689)/(AO688-Z688),0),1),0))","v":0},{"$f":"IF($D689=\"\", \"\", MAX(Y688*(1-$X689),0))","v":0},{"$f":"IF($D689=\"\", \"\", MAX(Z688 + $I689 + $J689 + $W689 +$V689, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,95,663,"Mar",0,0,0,{"$f":"IF(D690=\"\", \"\", IF(D690>=$N$25,0, H690*AVERAGE(AA678:AA689)))","v":0},0,0,0,0,0,{"$f":"IF(D690=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B690+1))","v":0.26718999999999998},null,663,95,0,0,0,0,0,{"$f":"IF($D690=\"\",\"\",IFERROR(MIN(MAX(-(AA689+J690+I690+W690+V690)/(AO689-AA689),0),1),0))","v":0},0,{"$f":"IF($D690=\"\", \"\", MAX(Z689*(1-$X690),0))","v":0},{"$f":"IF($D690=\"\", \"\", MAX(AA689 + $I690 + $J690 + $W690+$V690, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,95,664,"Apr",0,0,0,{"$f":"IF(D691=\"\", \"\", IF(D691>=$N$25,0, H691*AVERAGE(AB679:AB690)))","v":0},0,0,0,0,0,{"$f":"IF(D691=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B691+1))","v":0.26718999999999998},null,664,95,0,0,0,0,0,{"$f":"IF($D691=\"\",\"\",IFERROR(MIN(MAX(-(AB690+J691+I691+W691+V691)/(AO690-AB690),0),1),0))","v":0},0,0,{"$f":"IF($D691=\"\", \"\", MAX(AA690*(1-$X691),0))","v":0},{"$f":"IF($D691=\"\", \"\", MAX(AB690 + $I691 + $J691 + $W691+$V691, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,95,665,"May",0,0,0,{"$f":"IF(D692=\"\", \"\", IF(D692>=$N$25,0, H692*AVERAGE(AC680:AC691)))","v":0},0,0,0,0,0,{"$f":"IF(D692=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B692+1))","v":0.26718999999999998},null,665,95,0,0,0,0,0,{"$f":"IF($D692=\"\",\"\",IFERROR(MIN(MAX(-(AC691+J692+I692+W692+V692)/(AO691-AC691),0),1),0))","v":0},0,0,0,{"$f":"IF($D692=\"\", \"\", MAX(AB691*(1-$X692),0))","v":0},{"$f":"IF($D692=\"\", \"\", MAX(AC691 + $I692 + $J692 +$W692+$V692, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(D693=\"\",\"\",B692)","v":56},95,666,"Jun",0,0,0,{"$f":"IF(D693=\"\", \"\", IF(D693>=$N$25,0, H693*AVERAGE(AD681:AD692)))","v":0},0,0,0,0,0,{"$f":"IF(D693=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B693+1))","v":0.26718999999999998},null,666,95,0,0,0,0,0,{"$f":"IF($D693=\"\",\"\",IFERROR(MIN(MAX(-(AD692+J693+I693+W693+V693)/(AO692-AD692),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D693=\"\", \"\", MAX(AC692*(1-$X693),0))","v":0},{"$f":"IF($D693=\"\", \"\", MAX(AD692+ $I693 + $J693 + $W693 +$V693, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,56,95,667,"Jul",0,0,0,{"$f":"IF(D694=\"\", \"\", IF(D694>=$N$25,0, H694*AVERAGE(AE682:AE693)))","v":0},0,0,0,0,0,{"$f":"IF(D694=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B694+1))","v":0.26718999999999998},null,667,95,0,0,0,0,0,{"$f":"IF($D694=\"\",\"\",IFERROR(MIN(MAX(-(AE693+J694+I694+W694+V694)/(AO693-AE693),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D694=\"\", \"\", MAX(AD693*(1-$X694),0))","v":0},{"$f":"IF($D694=\"\", \"\", MAX(AE693 + $I694 + $J694 + $W694+$V694, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,56,95,668,"Aug",0,0,0,{"$f":"IF(D695=\"\", \"\", IF(D695>=$N$25,0, H695*AVERAGE(AF683:AF694)))","v":0},0,0,0,0,0,{"$f":"IF(D695=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B695+1))","v":0.26718999999999998},null,668,95,0,0,0,0,0,{"$f":"IF($D695=\"\",\"\",IFERROR(MIN(MAX(-(AF694+J695+I695+W695+V695)/(AO694-AF694),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D695=\"\", \"\", MAX(AE694*(1-$X695),0))","v":0},{"$f":"IF($D695=\"\", \"\", MAX(AF694 + $I695 + $J695 + $W695 +$V695, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,56,95,669,"Sep",0,0,0,{"$f":"IF(D696=\"\", \"\", IF(D696>=$N$25,0, H696*AVERAGE(AG684:AG695)))","v":0},0,0,0,0,0,{"$f":"IF(D696=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B696+1))","v":0.26718999999999998},null,669,95,0,0,0,0,0,{"$f":"IF($D696=\"\",\"\",IFERROR(MIN(MAX(-(AG695+J696+I696+W696+V696)/(AO695-AG695),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D696=\"\", \"\", MAX(AF695*(1-$X696),0))","v":0},{"$f":"IF($D696=\"\", \"\", MAX(AG695 + $I696 + $J696 + $W696+$V696, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,56,95,670,"Oct",0,0,0,{"$f":"IF(D697=\"\", \"\", IF(D697>=$N$25,0, H697*AVERAGE(AH685:AH696)))","v":0},0,0,0,0,0,{"$f":"IF(D697=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B697+1))","v":0.26718999999999998},null,670,95,0,0,0,0,0,{"$f":"IF($D697=\"\",\"\",IFERROR(MIN(MAX(-(AH696+J697+I697+W697+V697)/(AO696-AH696),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D697=\"\", \"\", MAX(AG696*(1-$X697),0))","v":0},{"$f":"IF($D697=\"\", \"\", MAX(AH696 + $I697 + $J697 + $W697+$V697, 0))","v":0},0,0,0,0,0,0,0,0]
[null,56,95,671,"Nov",0,0,0,{"$f":"IF(D698=\"\", \"\", IF(D698>=$N$25,0, H698*AVERAGE(AI686:AI697)))","v":0},0,0,0,0,0,{"$f":"IF(D698=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B698+1))","v":0.26718999999999998},null,671,95,0,0,0,0,0,{"$f":"IF($D698=\"\",\"\",IFERROR(MIN(MAX(-(AI697+J698+I698+W698+V698)/(AO697-AI697),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D698=\"\", \"\", MAX(AH697*(1-$X698),0))","v":0},{"$f":"IF($D698=\"\", \"\", MAX(AI697 + $I698 + $J698 + $W698 +$V698, 0))","v":0},0,0,0,0,0,0,0]
[null,56,95,672,"Dec",0,0,0,{"$f":"IF(D699=\"\", \"\", IF(D699>=$N$25,0, H699*AVERAGE(AJ687:AJ698)))","v":0},0,0,0,0,0,{"$f":"IF(D699=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B699+1))","v":0.26718999999999998},null,672,95,0,0,0,0,0,{"$f":"IF($D699=\"\",\"\",IFERROR(MIN(MAX(-(AJ698+J699+I699+W699+V699)/(AO698-AJ698),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D699=\"\", \"\", MAX(AI698*(1-$X699),0))","v":0},{"$f":"IF($D699=\"\", \"\", MAX(AJ698 + $I699 + $J699 + $W699+$V699, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D700=\"\",\"\", B699+1)","v":57},96,673,"Jan",0,0,0,{"$f":"IF(D700=\"\", \"\", IF(D700>=$N$25,0, H700*AVERAGE(Y688:Y699)))","v":0},0,0,0,0,0,{"$f":"IF(D700=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B700+1))","v":0.28379000000000004},{"$f":"IF(D700=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O700, \"No\", \"Yes\"))","v":"No"},673,96,0,0,0,0,0,{"$f":"IF($D700=\"\",\"\",IFERROR(MIN(MAX(-(Y699+J700+I700+W700+V700)/(AO699-Y699),0),1),0))","v":0},{"$f":"IF($D700=\"\", \"\", MAX($Y699 + $I700 + $J700 + $W700+ $V700, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D700=\"\", \"\", MAX(AJ699*(1-$X700),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D701=\"\",\"\",B700)","v":57},96,674,"Feb",0,0,0,{"$f":"IF(D701=\"\", \"\", IF(D701>=$N$25,0, H701*AVERAGE(Z689:Z700)))","v":0},0,0,0,0,0,{"$f":"IF(D701=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B701+1))","v":0.28379000000000004},null,674,96,0,0,0,0,0,{"$f":"IF($D701=\"\",\"\",IFERROR(MIN(MAX(-(Z700+J701+I701+W701+V701)/(AO700-Z700),0),1),0))","v":0},{"$f":"IF($D701=\"\", \"\", MAX(Y700*(1-$X701),0))","v":0},{"$f":"IF($D701=\"\", \"\", MAX(Z700 + $I701 + $J701 + $W701 +$V701, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,96,675,"Mar",0,0,0,{"$f":"IF(D702=\"\", \"\", IF(D702>=$N$25,0, H702*AVERAGE(AA690:AA701)))","v":0},0,0,0,0,0,{"$f":"IF(D702=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B702+1))","v":0.28379000000000004},null,675,96,0,0,0,0,0,{"$f":"IF($D702=\"\",\"\",IFERROR(MIN(MAX(-(AA701+J702+I702+W702+V702)/(AO701-AA701),0),1),0))","v":0},0,{"$f":"IF($D702=\"\", \"\", MAX(Z701*(1-$X702),0))","v":0},{"$f":"IF($D702=\"\", \"\", MAX(AA701 + $I702 + $J702 + $W702+$V702, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,96,676,"Apr",0,0,0,{"$f":"IF(D703=\"\", \"\", IF(D703>=$N$25,0, H703*AVERAGE(AB691:AB702)))","v":0},0,0,0,0,0,{"$f":"IF(D703=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B703+1))","v":0.28379000000000004},null,676,96,0,0,0,0,0,{"$f":"IF($D703=\"\",\"\",IFERROR(MIN(MAX(-(AB702+J703+I703+W703+V703)/(AO702-AB702),0),1),0))","v":0},0,0,{"$f":"IF($D703=\"\", \"\", MAX(AA702*(1-$X703),0))","v":0},{"$f":"IF($D703=\"\", \"\", MAX(AB702 + $I703 + $J703 + $W703+$V703, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,96,677,"May",0,0,0,{"$f":"IF(D704=\"\", \"\", IF(D704>=$N$25,0, H704*AVERAGE(AC692:AC703)))","v":0},0,0,0,0,0,{"$f":"IF(D704=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B704+1))","v":0.28379000000000004},null,677,96,0,0,0,0,0,{"$f":"IF($D704=\"\",\"\",IFERROR(MIN(MAX(-(AC703+J704+I704+W704+V704)/(AO703-AC703),0),1),0))","v":0},0,0,0,{"$f":"IF($D704=\"\", \"\", MAX(AB703*(1-$X704),0))","v":0},{"$f":"IF($D704=\"\", \"\", MAX(AC703 + $I704 + $J704 +$W704+$V704, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,96,678,"Jun",0,0,0,{"$f":"IF(D705=\"\", \"\", IF(D705>=$N$25,0, H705*AVERAGE(AD693:AD704)))","v":0},0,0,0,0,0,{"$f":"IF(D705=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B705+1))","v":0.28379000000000004},null,678,96,0,0,0,0,0,{"$f":"IF($D705=\"\",\"\",IFERROR(MIN(MAX(-(AD704+J705+I705+W705+V705)/(AO704-AD704),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D705=\"\", \"\", MAX(AC704*(1-$X705),0))","v":0},{"$f":"IF($D705=\"\", \"\", MAX(AD704+ $I705 + $J705 + $W705 +$V705, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,57,96,679,"Jul",0,0,0,{"$f":"IF(D706=\"\", \"\", IF(D706>=$N$25,0, H706*AVERAGE(AE694:AE705)))","v":0},0,0,0,0,0,{"$f":"IF(D706=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B706+1))","v":0.28379000000000004},null,679,96,0,0,0,0,0,{"$f":"IF($D706=\"\",\"\",IFERROR(MIN(MAX(-(AE705+J706+I706+W706+V706)/(AO705-AE705),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D706=\"\", \"\", MAX(AD705*(1-$X706),0))","v":0},{"$f":"IF($D706=\"\", \"\", MAX(AE705 + $I706 + $J706 + $W706+$V706, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,57,96,680,"Aug",0,0,0,{"$f":"IF(D707=\"\", \"\", IF(D707>=$N$25,0, H707*AVERAGE(AF695:AF706)))","v":0},0,0,0,0,0,{"$f":"IF(D707=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B707+1))","v":0.28379000000000004},null,680,96,0,0,0,0,0,{"$f":"IF($D707=\"\",\"\",IFERROR(MIN(MAX(-(AF706+J707+I707+W707+V707)/(AO706-AF706),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D707=\"\", \"\", MAX(AE706*(1-$X707),0))","v":0},{"$f":"IF($D707=\"\", \"\", MAX(AF706 + $I707 + $J707 + $W707 +$V707, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,57,96,681,"Sep",0,0,0,{"$f":"IF(D708=\"\", \"\", IF(D708>=$N$25,0, H708*AVERAGE(AG696:AG707)))","v":0},0,0,0,0,0,{"$f":"IF(D708=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B708+1))","v":0.28379000000000004},null,681,96,0,0,0,0,0,{"$f":"IF($D708=\"\",\"\",IFERROR(MIN(MAX(-(AG707+J708+I708+W708+V708)/(AO707-AG707),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D708=\"\", \"\", MAX(AF707*(1-$X708),0))","v":0},{"$f":"IF($D708=\"\", \"\", MAX(AG707 + $I708 + $J708 + $W708+$V708, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,57,96,682,"Oct",0,0,0,{"$f":"IF(D709=\"\", \"\", IF(D709>=$N$25,0, H709*AVERAGE(AH697:AH708)))","v":0},0,0,0,0,0,{"$f":"IF(D709=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B709+1))","v":0.28379000000000004},null,682,96,0,0,0,0,0,{"$f":"IF($D709=\"\",\"\",IFERROR(MIN(MAX(-(AH708+J709+I709+W709+V709)/(AO708-AH708),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D709=\"\", \"\", MAX(AG708*(1-$X709),0))","v":0},{"$f":"IF($D709=\"\", \"\", MAX(AH708 + $I709 + $J709 + $W709+$V709, 0))","v":0},0,0,0,0,0,0,0,0]
[null,57,96,683,"Nov",0,0,0,{"$f":"IF(D710=\"\", \"\", IF(D710>=$N$25,0, H710*AVERAGE(AI698:AI709)))","v":0},0,0,0,0,0,{"$f":"IF(D710=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B710+1))","v":0.28379000000000004},null,683,96,0,0,0,0,0,{"$f":"IF($D710=\"\",\"\",IFERROR(MIN(MAX(-(AI709+J710+I710+W710+V710)/(AO709-AI709),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D710=\"\", \"\", MAX(AH709*(1-$X710),0))","v":0},{"$f":"IF($D710=\"\", \"\", MAX(AI709 + $I710 + $J710 + $W710 +$V710, 0))","v":0},0,0,0,0,0,0,0]
[null,57,96,684,"Dec",0,0,0,{"$f":"IF(D711=\"\", \"\", IF(D711>=$N$25,0, H711*AVERAGE(AJ699:AJ710)))","v":0},0,0,0,0,0,{"$f":"IF(D711=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B711+1))","v":0.28379000000000004},null,684,96,0,0,0,0,0,{"$f":"IF($D711=\"\",\"\",IFERROR(MIN(MAX(-(AJ710+J711+I711+W711+V711)/(AO710-AJ710),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D711=\"\", \"\", MAX(AI710*(1-$X711),0))","v":0},{"$f":"IF($D711=\"\", \"\", MAX(AJ710 + $I711 + $J711 + $W711+$V711, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D712=\"\",\"\", B711+1)","v":58},97,685,"Jan",0,0,0,{"$f":"IF(D712=\"\", \"\", IF(D712>=$N$25,0, H712*AVERAGE(Y700:Y711)))","v":0},0,0,0,0,0,{"$f":"IF(D712=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B712+1))","v":0.30149000000000004},{"$f":"IF(D712=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O712, \"No\", \"Yes\"))","v":"Yes"},685,97,0,0,0,0,0,{"$f":"IF($D712=\"\",\"\",IFERROR(MIN(MAX(-(Y711+J712+I712+W712+V712)/(AO711-Y711),0),1),0))","v":0},{"$f":"IF($D712=\"\", \"\", MAX($Y711 + $I712 + $J712 + $W712+ $V712, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D712=\"\", \"\", MAX(AJ711*(1-$X712),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D713=\"\",\"\",B712)","v":58},97,686,"Feb",0,0,0,{"$f":"IF(D713=\"\", \"\", IF(D713>=$N$25,0, H713*AVERAGE(Z701:Z712)))","v":0},0,0,0,0,0,{"$f":"IF(D713=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B713+1))","v":0.30149000000000004},null,686,97,0,0,0,0,0,{"$f":"IF($D713=\"\",\"\",IFERROR(MIN(MAX(-(Z712+J713+I713+W713+V713)/(AO712-Z712),0),1),0))","v":0},{"$f":"IF($D713=\"\", \"\", MAX(Y712*(1-$X713),0))","v":0},{"$f":"IF($D713=\"\", \"\", MAX(Z712 + $I713 + $J713 + $W713 +$V713, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,97,687,"Mar",0,0,0,{"$f":"IF(D714=\"\", \"\", IF(D714>=$N$25,0, H714*AVERAGE(AA702:AA713)))","v":0},0,0,0,0,0,{"$f":"IF(D714=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B714+1))","v":0.30149000000000004},null,687,97,0,0,0,0,0,{"$f":"IF($D714=\"\",\"\",IFERROR(MIN(MAX(-(AA713+J714+I714+W714+V714)/(AO713-AA713),0),1),0))","v":0},0,{"$f":"IF($D714=\"\", \"\", MAX(Z713*(1-$X714),0))","v":0},{"$f":"IF($D714=\"\", \"\", MAX(AA713 + $I714 + $J714 + $W714+$V714, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,97,688,"Apr",0,0,0,{"$f":"IF(D715=\"\", \"\", IF(D715>=$N$25,0, H715*AVERAGE(AB703:AB714)))","v":0},0,0,0,0,0,{"$f":"IF(D715=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B715+1))","v":0.30149000000000004},null,688,97,0,0,0,0,0,{"$f":"IF($D715=\"\",\"\",IFERROR(MIN(MAX(-(AB714+J715+I715+W715+V715)/(AO714-AB714),0),1),0))","v":0},0,0,{"$f":"IF($D715=\"\", \"\", MAX(AA714*(1-$X715),0))","v":0},{"$f":"IF($D715=\"\", \"\", MAX(AB714 + $I715 + $J715 + $W715+$V715, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,97,689,"May",0,0,0,{"$f":"IF(D716=\"\", \"\", IF(D716>=$N$25,0, H716*AVERAGE(AC704:AC715)))","v":0},0,0,0,0,0,{"$f":"IF(D716=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B716+1))","v":0.30149000000000004},null,689,97,0,0,0,0,0,{"$f":"IF($D716=\"\",\"\",IFERROR(MIN(MAX(-(AC715+J716+I716+W716+V716)/(AO715-AC715),0),1),0))","v":0},0,0,0,{"$f":"IF($D716=\"\", \"\", MAX(AB715*(1-$X716),0))","v":0},{"$f":"IF($D716=\"\", \"\", MAX(AC715 + $I716 + $J716 +$W716+$V716, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,97,690,"Jun",0,0,0,{"$f":"IF(D717=\"\", \"\", IF(D717>=$N$25,0, H717*AVERAGE(AD705:AD716)))","v":0},0,0,0,0,0,{"$f":"IF(D717=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B717+1))","v":0.30149000000000004},null,690,97,0,0,0,0,0,{"$f":"IF($D717=\"\",\"\",IFERROR(MIN(MAX(-(AD716+J717+I717+W717+V717)/(AO716-AD716),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D717=\"\", \"\", MAX(AC716*(1-$X717),0))","v":0},{"$f":"IF($D717=\"\", \"\", MAX(AD716+ $I717 + $J717 + $W717 +$V717, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,97,691,"Jul",0,0,0,{"$f":"IF(D718=\"\", \"\", IF(D718>=$N$25,0, H718*AVERAGE(AE706:AE717)))","v":0},0,0,0,0,0,{"$f":"IF(D718=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B718+1))","v":0.30149000000000004},null,691,97,0,0,0,0,0,{"$f":"IF($D718=\"\",\"\",IFERROR(MIN(MAX(-(AE717+J718+I718+W718+V718)/(AO717-AE717),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D718=\"\", \"\", MAX(AD717*(1-$X718),0))","v":0},{"$f":"IF($D718=\"\", \"\", MAX(AE717 + $I718 + $J718 + $W718+$V718, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,58,97,692,"Aug",0,0,0,{"$f":"IF(D719=\"\", \"\", IF(D719>=$N$25,0, H719*AVERAGE(AF707:AF718)))","v":0},0,0,0,0,0,{"$f":"IF(D719=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B719+1))","v":0.30149000000000004},null,692,97,0,0,0,0,0,{"$f":"IF($D719=\"\",\"\",IFERROR(MIN(MAX(-(AF718+J719+I719+W719+V719)/(AO718-AF718),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D719=\"\", \"\", MAX(AE718*(1-$X719),0))","v":0},{"$f":"IF($D719=\"\", \"\", MAX(AF718 + $I719 + $J719 + $W719 +$V719, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,58,97,693,"Sep",0,0,0,{"$f":"IF(D720=\"\", \"\", IF(D720>=$N$25,0, H720*AVERAGE(AG708:AG719)))","v":0},0,0,0,0,0,{"$f":"IF(D720=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B720+1))","v":0.30149000000000004},null,693,97,0,0,0,0,0,{"$f":"IF($D720=\"\",\"\",IFERROR(MIN(MAX(-(AG719+J720+I720+W720+V720)/(AO719-AG719),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D720=\"\", \"\", MAX(AF719*(1-$X720),0))","v":0},{"$f":"IF($D720=\"\", \"\", MAX(AG719 + $I720 + $J720 + $W720+$V720, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,58,97,694,"Oct",0,0,0,{"$f":"IF(D721=\"\", \"\", IF(D721>=$N$25,0, H721*AVERAGE(AH709:AH720)))","v":0},0,0,0,0,0,{"$f":"IF(D721=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B721+1))","v":0.30149000000000004},null,694,97,0,0,0,0,0,{"$f":"IF($D721=\"\",\"\",IFERROR(MIN(MAX(-(AH720+J721+I721+W721+V721)/(AO720-AH720),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D721=\"\", \"\", MAX(AG720*(1-$X721),0))","v":0},{"$f":"IF($D721=\"\", \"\", MAX(AH720 + $I721 + $J721 + $W721+$V721, 0))","v":0},0,0,0,0,0,0,0,0]
[null,58,97,695,"Nov",0,0,0,{"$f":"IF(D722=\"\", \"\", IF(D722>=$N$25,0, H722*AVERAGE(AI710:AI721)))","v":0},0,0,0,0,0,{"$f":"IF(D722=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B722+1))","v":0.30149000000000004},null,695,97,0,0,0,0,0,{"$f":"IF($D722=\"\",\"\",IFERROR(MIN(MAX(-(AI721+J722+I722+W722+V722)/(AO721-AI721),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D722=\"\", \"\", MAX(AH721*(1-$X722),0))","v":0},{"$f":"IF($D722=\"\", \"\", MAX(AI721 + $I722 + $J722 + $W722 +$V722, 0))","v":0},0,0,0,0,0,0,0]
[null,58,97,696,"Dec",0,0,0,{"$f":"IF(D723=\"\", \"\", IF(D723>=$N$25,0, H723*AVERAGE(AJ711:AJ722)))","v":0},0,0,0,0,0,{"$f":"IF(D723=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B723+1))","v":0.30149000000000004},null,696,97,0,0,0,0,0,{"$f":"IF($D723=\"\",\"\",IFERROR(MIN(MAX(-(AJ722+J723+I723+W723+V723)/(AO722-AJ722),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D723=\"\", \"\", MAX(AI722*(1-$X723),0))","v":0},{"$f":"IF($D723=\"\", \"\", MAX(AJ722 + $I723 + $J723 + $W723+$V723, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D724=\"\",\"\", B723+1)","v":59},98,697,"Jan",0,0,0,{"$f":"IF(D724=\"\", \"\", IF(D724>=$N$25,0, H724*AVERAGE(Y712:Y723)))","v":0},0,0,0,0,0,{"$f":"IF(D724=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B724+1))","v":0.32038},{"$f":"IF(D724=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O724, \"No\", \"Yes\"))","v":"No"},697,98,0,0,0,0,0,{"$f":"IF($D724=\"\",\"\",IFERROR(MIN(MAX(-(Y723+J724+I724+W724+V724)/(AO723-Y723),0),1),0))","v":0},{"$f":"IF($D724=\"\", \"\", MAX($Y723 + $I724 + $J724 + $W724+ $V724, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D724=\"\", \"\", MAX(AJ723*(1-$X724),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D725=\"\",\"\",B724)","v":59},98,698,"Feb",0,0,0,{"$f":"IF(D725=\"\", \"\", IF(D725>=$N$25,0, H725*AVERAGE(Z713:Z724)))","v":0},0,0,0,0,0,{"$f":"IF(D725=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B725+1))","v":0.32038},null,698,98,0,0,0,0,0,{"$f":"IF($D725=\"\",\"\",IFERROR(MIN(MAX(-(Z724+J725+I725+W725+V725)/(AO724-Z724),0),1),0))","v":0},{"$f":"IF($D725=\"\", \"\", MAX(Y724*(1-$X725),0))","v":0},{"$f":"IF($D725=\"\", \"\", MAX(Z724 + $I725 + $J725 + $W725 +$V725, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D725=\"\",\"\",IF(D725=$N$25,AO725-SUM(AK725:AN725)-$H$20,AO725-SUM(AK725:AN725)))","v":0}]
[null,59,98,699,"Mar",0,0,0,{"$f":"IF(D726=\"\", \"\", IF(D726>=$N$25,0, H726*AVERAGE(AA714:AA725)))","v":0},0,0,0,0,0,{"$f":"IF(D726=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B726+1))","v":0.32038},null,699,98,0,0,0,0,0,{"$f":"IF($D726=\"\",\"\",IFERROR(MIN(MAX(-(AA725+J726+I726+W726+V726)/(AO725-AA725),0),1),0))","v":0},0,{"$f":"IF($D726=\"\", \"\", MAX(Z725*(1-$X726),0))","v":0},{"$f":"IF($D726=\"\", \"\", MAX(AA725 + $I726 + $J726 + $W726+$V726, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,98,700,"Apr",0,0,0,{"$f":"IF(D727=\"\", \"\", IF(D727>=$N$25,0, H727*AVERAGE(AB715:AB726)))","v":0},0,0,0,0,0,{"$f":"IF(D727=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B727+1))","v":0.32038},null,700,98,0,0,0,0,0,{"$f":"IF($D727=\"\",\"\",IFERROR(MIN(MAX(-(AB726+J727+I727+W727+V727)/(AO726-AB726),0),1),0))","v":0},0,0,{"$f":"IF($D727=\"\", \"\", MAX(AA726*(1-$X727),0))","v":0},{"$f":"IF($D727=\"\", \"\", MAX(AB726 + $I727 + $J727 + $W727+$V727, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,98,701,"May",0,0,0,{"$f":"IF(D728=\"\", \"\", IF(D728>=$N$25,0, H728*AVERAGE(AC716:AC727)))","v":0},0,0,0,0,0,{"$f":"IF(D728=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B728+1))","v":0.32038},null,701,98,0,0,0,0,0,{"$f":"IF($D728=\"\",\"\",IFERROR(MIN(MAX(-(AC727+J728+I728+W728+V728)/(AO727-AC727),0),1),0))","v":0},0,0,0,{"$f":"IF($D728=\"\", \"\", MAX(AB727*(1-$X728),0))","v":0},{"$f":"IF($D728=\"\", \"\", MAX(AC727 + $I728 + $J728 +$W728+$V728, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,98,702,"Jun",0,0,0,{"$f":"IF(D729=\"\", \"\", IF(D729>=$N$25,0, H729*AVERAGE(AD717:AD728)))","v":0},0,0,0,0,0,{"$f":"IF(D729=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B729+1))","v":0.32038},null,702,98,0,0,0,0,0,{"$f":"IF($D729=\"\",\"\",IFERROR(MIN(MAX(-(AD728+J729+I729+W729+V729)/(AO728-AD728),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D729=\"\", \"\", MAX(AC728*(1-$X729),0))","v":0},{"$f":"IF($D729=\"\", \"\", MAX(AD728+ $I729 + $J729 + $W729 +$V729, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,59,98,703,"Jul",0,0,0,{"$f":"IF(D730=\"\", \"\", IF(D730>=$N$25,0, H730*AVERAGE(AE718:AE729)))","v":0},0,0,0,0,0,{"$f":"IF(D730=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B730+1))","v":0.32038},null,703,98,0,0,0,0,0,{"$f":"IF($D730=\"\",\"\",IFERROR(MIN(MAX(-(AE729+J730+I730+W730+V730)/(AO729-AE729),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D730=\"\", \"\", MAX(AD729*(1-$X730),0))","v":0},{"$f":"IF($D730=\"\", \"\", MAX(AE729 + $I730 + $J730 + $W730+$V730, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,59,98,704,"Aug",0,0,0,{"$f":"IF(D731=\"\", \"\", IF(D731>=$N$25,0, H731*AVERAGE(AF719:AF730)))","v":0},0,0,0,0,0,{"$f":"IF(D731=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B731+1))","v":0.32038},null,704,98,0,0,0,0,0,{"$f":"IF($D731=\"\",\"\",IFERROR(MIN(MAX(-(AF730+J731+I731+W731+V731)/(AO730-AF730),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D731=\"\", \"\", MAX(AE730*(1-$X731),0))","v":0},{"$f":"IF($D731=\"\", \"\", MAX(AF730 + $I731 + $J731 + $W731 +$V731, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,59,98,705,"Sep",0,0,0,{"$f":"IF(D732=\"\", \"\", IF(D732>=$N$25,0, H732*AVERAGE(AG720:AG731)))","v":0},0,{"$f":"IF(D732=\"\",\"\",IF(D732>=$N$25, 0,-$J$20))","v":0},{"$f":"IF(D732=\"\",\"\",IF(D732>=$N$25, 0,-$I$20*J732))","v":0},0,{"$f":"IF(D732=\"\",\"\",IF(D732>=$N$25, 0,-$L$20*(AK732+AL732)))","v":0},{"$f":"IF(D732=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B732+1))","v":0.32038},null,{"$f":"D732","v":705},{"$f":"C732","v":98},{"$f":"IF(D732=\"\",\"\",IF(D732>$N$25, 0,$H$20+AK732))","v":0},{"$f":"IF(D732=\"\",\"\",IF(D732>$N$25, 0,$H$20))","v":0},{"$f":"IF(D732=\"\",\"\",IF(D732>=$N$25, 0,-$M$20*O732*T732/12))","v":0},{"$f":"IF(D732=\"\",\"\",IF(D732>=$N$25, 0,SUM(L732:N732)+U732))","v":0},0,{"$f":"IF($D732=\"\",\"\",IFERROR(MIN(MAX(-(AG731+J732+I732+W732+V732)/(AO731-AG731),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D732=\"\", \"\", MAX(AF731*(1-$X732),0))","v":0},{"$f":"IF($D732=\"\", \"\", MAX(AG731 + $I732 + $J732 + $W732+$V732, 0))","v":0},0,0,0,0,{"$f":"I732","v":0},0,{"$f":"V732","v":0},0,0]
[null,59,98,706,"Oct",{"$f":"IF($D733 = \"\", \"\",IF(D733>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":0},0,0,{"$f":"IF(D733=\"\", \"\", IF(D733>=$N$25,0, H733*AVERAGE(AH721:AH732)))","v":0},0,0,0,0,0,{"$f":"IF(D733=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B733+1))","v":0.32038},null,706,98,0,0,0,0,0,{"$f":"IF($D733=\"\",\"\",IFERROR(MIN(MAX(-(AH732+J733+I733+W733+V733)/(AO732-AH732),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D733=\"\", \"\", MAX(AG732*(1-$X733),0))","v":0},{"$f":"IF($D733=\"\", \"\", MAX(AH732 + $I733 + $J733 + $W733+$V733, 0))","v":0},0,0,0,0,{"$f":"IF($D733=\"\",\"\",IF(D733=$N$25,$J733+$W733-$AO733-$H$20,$J733+$W733))","v":0},0,{"$f":"IF(D733 = \"\", \"\", SUM(Y733:AJ733))","v":0},0]
[null,59,98,{"$f":"IF($C734=\"\", \"\", $D733+1)","v":707},"Nov",0,0,0,{"$f":"IF(D734=\"\", \"\", IF(D734>=$N$25,0, H734*AVERAGE(AI722:AI733)))","v":0},0,0,0,0,0,{"$f":"IF(D734=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B734+1))","v":0.32038},null,707,98,0,0,0,0,0,{"$f":"IF($D734=\"\",\"\",IFERROR(MIN(MAX(-(AI733+J734+I734+W734+V734)/(AO733-AI733),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D734=\"\", \"\", MAX(AH733*(1-$X734),0))","v":0},{"$f":"IF($D734=\"\", \"\", MAX(AI733 + $I734 + $J734 + $W734 +$V734, 0))","v":0},0,0,0,0,0,0,0]
[null,59,98,708,"Dec",0,0,0,{"$f":"IF(D735=\"\", \"\", IF(D735>=$N$25,0, H735*AVERAGE(AJ723:AJ734)))","v":0},0,0,0,0,0,{"$f":"IF(D735=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B735+1))","v":0.32038},null,708,98,0,0,0,0,0,{"$f":"IF($D735=\"\",\"\",IFERROR(MIN(MAX(-(AJ734+J735+I735+W735+V735)/(AO734-AJ734),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D735=\"\", \"\", MAX(AI734*(1-$X735),0))","v":0},{"$f":"IF($D735=\"\", \"\", MAX(AJ734 + $I735 + $J735 + $W735+$V735, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D736=\"\",\"\", B735+1)","v":60},99,709,"Jan",0,0,0,{"$f":"IF(D736=\"\", \"\", IF(D736>=$N$25,0, H736*AVERAGE(Y724:Y735)))","v":0},0,0,0,0,0,{"$f":"IF(D736=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B736+1))","v":0.34054000000000001},{"$f":"IF(D736=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O736, \"No\", \"Yes\"))","v":"No"},709,99,0,0,0,0,0,{"$f":"IF($D736=\"\",\"\",IFERROR(MIN(MAX(-(Y735+J736+I736+W736+V736)/(AO735-Y735),0),1),0))","v":0},{"$f":"IF($D736=\"\", \"\", MAX($Y735 + $I736 + $J736 + $W736+ $V736, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D736=\"\", \"\", MAX(AJ735*(1-$X736),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D737=\"\",\"\",B736)","v":60},99,710,"Feb",0,0,0,{"$f":"IF(D737=\"\", \"\", IF(D737>=$N$25,0, H737*AVERAGE(Z725:Z736)))","v":0},0,0,0,0,0,{"$f":"IF(D737=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B737+1))","v":0.34054000000000001},null,710,99,0,0,0,0,0,{"$f":"IF($D737=\"\",\"\",IFERROR(MIN(MAX(-(Z736+J737+I737+W737+V737)/(AO736-Z736),0),1),0))","v":0},{"$f":"IF($D737=\"\", \"\", MAX(Y736*(1-$X737),0))","v":0},{"$f":"IF($D737=\"\", \"\", MAX(Z736 + $I737 + $J737 + $W737 +$V737, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,99,711,"Mar",0,0,0,{"$f":"IF(D738=\"\", \"\", IF(D738>=$N$25,0, H738*AVERAGE(AA726:AA737)))","v":0},0,0,0,0,0,{"$f":"IF(D738=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B738+1))","v":0.34054000000000001},null,711,99,0,0,0,0,0,{"$f":"IF($D738=\"\",\"\",IFERROR(MIN(MAX(-(AA737+J738+I738+W738+V738)/(AO737-AA737),0),1),0))","v":0},0,{"$f":"IF($D738=\"\", \"\", MAX(Z737*(1-$X738),0))","v":0},{"$f":"IF($D738=\"\", \"\", MAX(AA737 + $I738 + $J738 + $W738+$V738, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,99,712,"Apr",0,0,0,{"$f":"IF(D739=\"\", \"\", IF(D739>=$N$25,0, H739*AVERAGE(AB727:AB738)))","v":0},0,0,0,0,0,{"$f":"IF(D739=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B739+1))","v":0.34054000000000001},null,712,99,0,0,0,0,0,{"$f":"IF($D739=\"\",\"\",IFERROR(MIN(MAX(-(AB738+J739+I739+W739+V739)/(AO738-AB738),0),1),0))","v":0},0,0,{"$f":"IF($D739=\"\", \"\", MAX(AA738*(1-$X739),0))","v":0},{"$f":"IF($D739=\"\", \"\", MAX(AB738 + $I739 + $J739 + $W739+$V739, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,99,713,"May",0,0,0,{"$f":"IF(D740=\"\", \"\", IF(D740>=$N$25,0, H740*AVERAGE(AC728:AC739)))","v":0},0,0,0,0,0,{"$f":"IF(D740=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B740+1))","v":0.34054000000000001},null,713,99,0,0,0,0,0,{"$f":"IF($D740=\"\",\"\",IFERROR(MIN(MAX(-(AC739+J740+I740+W740+V740)/(AO739-AC739),0),1),0))","v":0},0,0,0,{"$f":"IF($D740=\"\", \"\", MAX(AB739*(1-$X740),0))","v":0},{"$f":"IF($D740=\"\", \"\", MAX(AC739 + $I740 + $J740 +$W740+$V740, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,99,714,"Jun",0,0,0,{"$f":"IF(D741=\"\", \"\", IF(D741>=$N$25,0, H741*AVERAGE(AD729:AD740)))","v":0},0,0,0,0,0,{"$f":"IF(D741=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B741+1))","v":0.34054000000000001},null,714,99,0,0,0,0,0,{"$f":"IF($D741=\"\",\"\",IFERROR(MIN(MAX(-(AD740+J741+I741+W741+V741)/(AO740-AD740),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D741=\"\", \"\", MAX(AC740*(1-$X741),0))","v":0},{"$f":"IF($D741=\"\", \"\", MAX(AD740+ $I741 + $J741 + $W741 +$V741, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,60,99,715,"Jul",0,0,0,{"$f":"IF(D742=\"\", \"\", IF(D742>=$N$25,0, H742*AVERAGE(AE730:AE741)))","v":0},0,0,0,0,0,{"$f":"IF(D742=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B742+1))","v":0.34054000000000001},null,715,99,0,0,0,0,0,{"$f":"IF($D742=\"\",\"\",IFERROR(MIN(MAX(-(AE741+J742+I742+W742+V742)/(AO741-AE741),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D742=\"\", \"\", MAX(AD741*(1-$X742),0))","v":0},{"$f":"IF($D742=\"\", \"\", MAX(AE741 + $I742 + $J742 + $W742+$V742, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,60,99,716,"Aug",0,0,0,{"$f":"IF(D743=\"\", \"\", IF(D743>=$N$25,0, H743*AVERAGE(AF731:AF742)))","v":0},0,0,0,0,0,{"$f":"IF(D743=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B743+1))","v":0.34054000000000001},null,716,99,0,0,0,0,0,{"$f":"IF($D743=\"\",\"\",IFERROR(MIN(MAX(-(AF742+J743+I743+W743+V743)/(AO742-AF742),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D743=\"\", \"\", MAX(AE742*(1-$X743),0))","v":0},{"$f":"IF($D743=\"\", \"\", MAX(AF742 + $I743 + $J743 + $W743 +$V743, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,60,99,717,"Sep",0,0,{"$f":"IF($D744 = \"\", \"\", IF(D744>=$N$25, 0,IF(G744<$G$20, IF(G744>$F$20, G744, $F$20), $G$20)))","v":0},{"$f":"IF(D744=\"\", \"\", IF(D744>=$N$25,0, H744*AVERAGE(AG732:AG743)))","v":0},0,0,0,{"$f":"IF(D744=\"\",\"\",IF(D744>=$N$25, 0,-$K$20))","v":0},0,{"$f":"IF(D744=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B744+1))","v":0.34054000000000001},null,717,99,0,0,0,0,0,{"$f":"IF($D744=\"\",\"\",IFERROR(MIN(MAX(-(AG743+J744+I744+W744+V744)/(AO743-AG743),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D744=\"\", \"\", MAX(AE743*(1-$X744),0))","v":0},{"$f":"IF($D744=\"\", \"\", MAX(AF743*(1-$X744),0))","v":0},{"$f":"IF($D744=\"\", \"\", MAX(AG743 + $I744 + $J744 + $W744+$V744, 0))","v":0},0,0,0,{"$f":"IF(D744 = \"\", \"\",Y743 + Z743+AA743 + AB743+ AC743+AD743+AE743+AF743+AG743+AH743 + AI743+AJ743)","v":0},0,0,0,0,0]
[null,60,{"$f":"IF(C744=\"\",\"\",IF(C733+1<=120, C733 + 1, \"\"))","v":99},718,{"$f":"IF($D745 = \"\", \"\",E733)","v":"Oct"},0,{"$f":"IF($D745 = \"\", \"\",IF(D745>=$N$25, 0,((1+F733)*(1+F734)*(1+F735)*(1+F736)*(1+F737)*(1+F738)*(1+F739)*(1+F740)*(1+F741)*(1+F742)*(1+F743)*(1+F744))-1))","v":0},0,{"$f":"IF(D745=\"\", \"\", IF(D745>=$N$25,0, H745*AVERAGE(AH733:AH744)))","v":0},{"$f":"IF(D745=\"\",\"\",IF(D745>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C745<$N$5,$M$5,0))))","v":0},0,0,0,0,{"$f":"IF(D745=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B745+1))","v":0.34054000000000001},null,718,99,0,0,0,0,0,{"$f":"IF($D745=\"\",\"\",IFERROR(MIN(MAX(-(AH744+J745+I745+W745+V745)/(AO744-AH744),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D745=\"\", \"\", MAX(AE744*(1-$X745),0))","v":0},{"$f":"IF($D745=\"\", \"\", MAX(AF744*(1-$X745),0))","v":0},{"$f":"IF($D745=\"\", \"\", MAX(AG744*(1-$X745),0))","v":0},{"$f":"IF($D745=\"\", \"\", MAX(AH744 + $I745 + $J745 + $W745+$V745, 0))","v":0},0,0,0,0,0,0,0,0]
[null,60,99,719,"Nov",0,0,0,{"$f":"IF(D746=\"\", \"\", IF(D746>=$N$25,0, H746*AVERAGE(AI734:AI745)))","v":0},0,0,0,0,0,{"$f":"IF(D746=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B746+1))","v":0.34054000000000001},null,719,99,0,0,0,0,0,{"$f":"IF($D746=\"\",\"\",IFERROR(MIN(MAX(-(AI745+J746+I746+W746+V746)/(AO745-AI745),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D746=\"\", \"\", MAX(AE745*(1-$X746),0))","v":0},{"$f":"IF($D746=\"\", \"\", MAX(AF745*(1-$X746),0))","v":0},{"$f":"IF($D746=\"\", \"\", MAX(AG745*(1-$X746),0))","v":0},{"$f":"IF($D746=\"\", \"\", MAX(AH745*(1-$X746),0))","v":0},{"$f":"IF($D746=\"\", \"\", MAX(AI745 + $I746 + $J746 + $W746 +$V746, 0))","v":0},0,0,0,0,0,0,0]
[null,60,99,720,"Dec",0,0,0,{"$f":"IF(D747=\"\", \"\", IF(D747>=$N$25,0, H747*AVERAGE(AJ735:AJ746)))","v":0},0,0,0,0,0,{"$f":"IF(D747=\"\",\"\",VLOOKUP($H$25,INDIRECT(\"'\"&$J$25&\"'!\"&$K$23),Model!B747+1))","v":0.34054000000000001},null,720,99,0,0,0,0,0,{"$f":"IF($D747=\"\",\"\",IFERROR(MIN(MAX(-(AJ746+J747+I747+W747+V747)/(AO746-AJ746),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D747=\"\", \"\", MAX(AE746*(1-$X747),0))","v":0},{"$f":"IF($D747=\"\", \"\", MAX(AF746*(1-$X747),0))","v":0},{"$f":"IF($D747=\"\", \"\", MAX(AG746*(1-$X747),0))","v":0},{"$f":"IF($D747=\"\", \"\", MAX(AH746*(1-$X747),0))","v":0},{"$f":"IF($D747=\"\", \"\", MAX(AI746*(1-$X747),0))","v":0},{"$f":"IF($D747=\"\", \"\", MAX(AJ746 + $I747 + $J747 + $W747+$V747, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D748=\"\",\"\", B747+1)","v":61},100,721,"Jan",0,0,0,{"$f":"IF(D748=\"\", \"\", IF(D748>=$N$25,0, H748*AVERAGE(Y736:Y747)))","v":0},0,0,0,0,0,{"$f":"IF(D748=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B748+1))","v":0.36210000000000003},{"$f":"IF(D748=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O748, \"No\", \"Yes\"))","v":"Yes"},721,100,0,0,0,0,0,{"$f":"IF($D748=\"\",\"\",IFERROR(MIN(MAX(-(Model!Y747+J748+I748+W748+V748)/(Model!AO747-Model!Y747),0),1),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!$Y747 + $I748 + $J748 + $W748+ $V748, 0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!Z747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AA747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AB747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AC747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AD747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AE747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AF747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AG747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AH747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AI747*(1-$X748),0))","v":0},{"$f":"IF($D748=\"\", \"\", MAX(Model!AJ747*(1-$X748),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D749=\"\",\"\",B748)","v":61},100,722,"Feb",0,0,0,{"$f":"IF(D749=\"\", \"\", IF(D749>=$N$25,0, H749*AVERAGE(Z737:Z748)))","v":0},0,0,0,0,0,{"$f":"IF(D749=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B749+1))","v":0.36210000000000003},null,722,100,0,0,0,0,0,{"$f":"IF($D749=\"\",\"\",IFERROR(MIN(MAX(-(Z748+J749+I749+W749+V749)/(AO748-Z748),0),1),0))","v":0},{"$f":"IF($D749=\"\", \"\", MAX(Y748*(1-$X749),0))","v":0},{"$f":"IF($D749=\"\", \"\", MAX(Z748 + $I749 + $J749 + $W749 +$V749, 0))","v":0},{"$f":"IF($D749=\"\", \"\", MAX(AA748*(1-$X749),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,100,723,"Mar",0,0,0,{"$f":"IF(D750=\"\", \"\", IF(D750>=$N$25,0, H750*AVERAGE(AA738:AA749)))","v":0},0,0,0,0,0,{"$f":"IF(D750=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B750+1))","v":0.36210000000000003},null,723,100,0,0,0,0,0,{"$f":"IF($D750=\"\",\"\",IFERROR(MIN(MAX(-(AA749+J750+I750+W750+V750)/(AO749-AA749),0),1),0))","v":0},0,{"$f":"IF($D750=\"\", \"\", MAX(Z749*(1-$X750),0))","v":0},{"$f":"IF($D750=\"\", \"\", MAX(AA749 + $I750 + $J750 + $W750+$V750, 0))","v":0},{"$f":"IF($D750=\"\", \"\", MAX(AB749*(1-$X750),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,100,724,"Apr",0,0,0,{"$f":"IF(D751=\"\", \"\", IF(D751>=$N$25,0, H751*AVERAGE(AB739:AB750)))","v":0},0,0,0,0,0,{"$f":"IF(D751=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B751+1))","v":0.36210000000000003},null,724,100,0,0,0,0,0,{"$f":"IF($D751=\"\",\"\",IFERROR(MIN(MAX(-(AB750+J751+I751+W751+V751)/(AO750-AB750),0),1),0))","v":0},0,0,{"$f":"IF($D751=\"\", \"\", MAX(AA750*(1-$X751),0))","v":0},{"$f":"IF($D751=\"\", \"\", MAX(AB750 + $I751 + $J751 + $W751+$V751, 0))","v":0},{"$f":"IF($D751=\"\", \"\", MAX(AC750*(1-$X751),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,100,725,"May",0,0,0,{"$f":"IF(D752=\"\", \"\", IF(D752>=$N$25,0, H752*AVERAGE(AC740:AC751)))","v":0},0,0,0,0,0,{"$f":"IF(D752=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B752+1))","v":0.36210000000000003},null,725,100,0,0,0,0,{"$f":"IF(D752=\"\",\"\",IF(D752=$N$25,-(AK752+AL752+J752+V752),IF(OR(C752<$N$5,C752>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D752+120))*(AK752+AL752+V752-$O$20)))))","v":0},{"$f":"IF($D752=\"\",\"\",IFERROR(MIN(MAX(-(AC751+J752+I752+W752+V752)/(AO751-AC751),0),1),0))","v":0},0,0,0,{"$f":"IF($D752=\"\", \"\", MAX(AB751*(1-$X752),0))","v":0},{"$f":"IF($D752=\"\", \"\", MAX(AC751 + $I752 + $J752 +$W752+$V752, 0))","v":0},{"$f":"IF($D752=\"\", \"\", MAX(AD751*(1-$X752),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,61,100,726,"Jun",0,0,0,{"$f":"IF(D753=\"\", \"\", IF(D753>=$N$25,0, H753*AVERAGE(AD741:AD752)))","v":0},0,0,0,0,0,{"$f":"IF(D753=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B753+1))","v":0.36210000000000003},null,726,100,0,0,0,0,0,{"$f":"IF($D753=\"\",\"\",IFERROR(MIN(MAX(-(AD752+J753+I753+W753+V753)/(AO752-AD752),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D753=\"\", \"\", MAX(AC752*(1-$X753),0))","v":0},{"$f":"IF($D753=\"\", \"\", MAX(AD752+ $I753 + $J753 + $W753 +$V753, 0))","v":0},{"$f":"IF($D753=\"\", \"\", MAX(AE752*(1-$X753),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,61,100,727,"Jul",0,0,0,{"$f":"IF(D754=\"\", \"\", IF(D754>=$N$25,0, H754*AVERAGE(AE742:AE753)))","v":0},0,0,0,0,0,{"$f":"IF(D754=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B754+1))","v":0.36210000000000003},null,727,100,0,0,0,0,0,{"$f":"IF($D754=\"\",\"\",IFERROR(MIN(MAX(-(AE753+J754+I754+W754+V754)/(AO753-AE753),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D754=\"\", \"\", MAX(AD753*(1-$X754),0))","v":0},{"$f":"IF($D754=\"\", \"\", MAX(AE753 + $I754 + $J754 + $W754+$V754, 0))","v":0},{"$f":"IF($D754=\"\", \"\", MAX(AF753*(1-$X754),0))","v":0},{"$f":"IF($D754=\"\", \"\", MAX(AG753*(1-$X754),0))","v":0},{"$f":"IF($D754=\"\", \"\", MAX(AH753*(1-$X754),0))","v":0},{"$f":"IF($D754=\"\", \"\", MAX(AI753*(1-$X754),0))","v":0},{"$f":"IF($D754=\"\", \"\", MAX(AJ753*(1-$X754),0))","v":0},0,0,0,0,0,0]
[null,61,100,728,"Aug",0,0,0,{"$f":"IF(D755=\"\", \"\", IF(D755>=$N$25,0, H755*AVERAGE(AF743:AF754)))","v":0},0,0,0,0,0,{"$f":"IF(D755=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B755+1))","v":0.36210000000000003},null,728,100,0,0,0,0,0,{"$f":"IF($D755=\"\",\"\",IFERROR(MIN(MAX(-(AF754+J755+I755+W755+V755)/(AO754-AF754),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D755=\"\", \"\", MAX(AE754*(1-$X755),0))","v":0},{"$f":"IF($D755=\"\", \"\", MAX(AF754 + $I755 + $J755 + $W755 +$V755, 0))","v":0},{"$f":"IF($D755=\"\", \"\", MAX(AG754*(1-$X755),0))","v":0},{"$f":"IF($D755=\"\", \"\", MAX(AH754*(1-$X755),0))","v":0},{"$f":"IF($D755=\"\", \"\", MAX(AI754*(1-$X755),0))","v":0},{"$f":"IF($D755=\"\", \"\", MAX(AJ754*(1-$X755),0))","v":0},0,0,0,0,0,0]
[null,61,100,729,"Sep",0,0,0,{"$f":"IF(D756=\"\", \"\", IF(D756>=$N$25,0, H756*AVERAGE(AG744:AG755)))","v":0},0,0,0,0,0,{"$f":"IF(D756=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B756+1))","v":0.36210000000000003},null,729,100,0,0,0,0,0,{"$f":"IF($D756=\"\",\"\",IFERROR(MIN(MAX(-(AG755+J756+I756+W756+V756)/(AO755-AG755),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D756=\"\", \"\", MAX(AF755*(1-$X756),0))","v":0},{"$f":"IF($D756=\"\", \"\", MAX(AG755 + $I756 + $J756 + $W756+$V756, 0))","v":0},{"$f":"IF($D756=\"\", \"\", MAX(AH755*(1-$X756),0))","v":0},{"$f":"IF($D756=\"\", \"\", MAX(AI755*(1-$X756),0))","v":0},{"$f":"IF($D756=\"\", \"\", MAX(AJ755*(1-$X756),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D757=\"\",\"\",B756)","v":61},100,730,"Oct",0,0,0,{"$f":"IF(D757=\"\", \"\", IF(D757>=$N$25,0, H757*AVERAGE(AH745:AH756)))","v":0},0,0,0,0,0,{"$f":"IF(D757=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B757+1))","v":0.36210000000000003},null,730,100,0,0,0,0,0,{"$f":"IF($D757=\"\",\"\",IFERROR(MIN(MAX(-(AH756+J757+I757+W757+V757)/(AO756-AH756),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D757=\"\", \"\", MAX(AG756*(1-$X757),0))","v":0},{"$f":"IF($D757=\"\", \"\", MAX(AH756 + $I757 + $J757 + $W757+$V757, 0))","v":0},{"$f":"IF($D757=\"\", \"\", MAX(AI756*(1-$X757),0))","v":0},{"$f":"IF($D757=\"\", \"\", MAX(AJ756*(1-$X757),0))","v":0},0,0,0,0,0,0]
[null,61,100,731,"Nov",0,0,0,{"$f":"IF(D758=\"\", \"\", IF(D758>=$N$25,0, H758*AVERAGE(AI746:AI757)))","v":0},0,0,0,0,0,{"$f":"IF(D758=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B758+1))","v":0.36210000000000003},null,731,100,0,0,0,0,0,{"$f":"IF($D758=\"\",\"\",IFERROR(MIN(MAX(-(AI757+J758+I758+W758+V758)/(AO757-AI757),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D758=\"\", \"\", MAX(AH757*(1-$X758),0))","v":0},{"$f":"IF($D758=\"\", \"\", MAX(AI757 + $I758 + $J758 + $W758 +$V758, 0))","v":0},{"$f":"IF($D758=\"\", \"\", MAX(AJ757*(1-$X758),0))","v":0},0,0,0,0,0,0]
[null,61,100,732,"Dec",0,0,0,{"$f":"IF(D759=\"\", \"\", IF(D759>=$N$25,0, H759*AVERAGE(AJ747:AJ758)))","v":0},0,0,0,0,0,{"$f":"IF(D759=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B759+1))","v":0.36210000000000003},null,732,100,0,0,0,0,0,{"$f":"IF($D759=\"\",\"\",IFERROR(MIN(MAX(-(AJ758+J759+I759+W759+V759)/(AO758-AJ758),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D759=\"\", \"\", MAX(AI758*(1-$X759),0))","v":0},{"$f":"IF($D759=\"\", \"\", MAX(AJ758 + $I759 + $J759 + $W759+$V759, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D760=\"\",\"\", B759+1)","v":62},101,733,"Jan",0,0,0,{"$f":"IF(D760=\"\", \"\", IF(D760>=$N$25,0, H760*AVERAGE(Y748:Y759)))","v":0},0,0,0,0,0,{"$f":"IF(D760=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B760+1))","v":0.37920999999999999},{"$f":"IF(D760=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O760, \"No\", \"Yes\"))","v":"No"},733,101,0,0,0,0,0,{"$f":"IF($D760=\"\",\"\",IFERROR(MIN(MAX(-(Y759+J760+I760+W760+V760)/(AO759-Y759),0),1),0))","v":0},{"$f":"IF($D760=\"\", \"\", MAX($Y759 + $I760 + $J760 + $W760+ $V760, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D760=\"\", \"\", MAX(AJ759*(1-$X760),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D761=\"\",\"\",B760)","v":62},101,734,"Feb",0,0,0,{"$f":"IF(D761=\"\", \"\", IF(D761>=$N$25,0, H761*AVERAGE(Z749:Z760)))","v":0},0,0,0,0,0,{"$f":"IF(D761=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B761+1))","v":0.37920999999999999},null,734,101,0,0,0,0,0,{"$f":"IF($D761=\"\",\"\",IFERROR(MIN(MAX(-(Z760+J761+I761+W761+V761)/(AO760-Z760),0),1),0))","v":0},{"$f":"IF($D761=\"\", \"\", MAX(Y760*(1-$X761),0))","v":0},{"$f":"IF($D761=\"\", \"\", MAX(Z760 + $I761 + $J761 + $W761 +$V761, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,101,735,"Mar",0,0,0,{"$f":"IF(D762=\"\", \"\", IF(D762>=$N$25,0, H762*AVERAGE(AA750:AA761)))","v":0},0,0,0,0,0,{"$f":"IF(D762=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B762+1))","v":0.37920999999999999},null,735,101,0,0,0,0,0,{"$f":"IF($D762=\"\",\"\",IFERROR(MIN(MAX(-(AA761+J762+I762+W762+V762)/(AO761-AA761),0),1),0))","v":0},0,{"$f":"IF($D762=\"\", \"\", MAX(Z761*(1-$X762),0))","v":0},{"$f":"IF($D762=\"\", \"\", MAX(AA761 + $I762 + $J762 + $W762+$V762, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,101,736,"Apr",0,0,0,{"$f":"IF(D763=\"\", \"\", IF(D763>=$N$25,0, H763*AVERAGE(AB751:AB762)))","v":0},0,0,0,0,0,{"$f":"IF(D763=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B763+1))","v":0.37920999999999999},null,736,101,0,0,0,0,0,{"$f":"IF($D763=\"\",\"\",IFERROR(MIN(MAX(-(AB762+J763+I763+W763+V763)/(AO762-AB762),0),1),0))","v":0},0,0,{"$f":"IF($D763=\"\", \"\", MAX(AA762*(1-$X763),0))","v":0},{"$f":"IF($D763=\"\", \"\", MAX(AB762 + $I763 + $J763 + $W763+$V763, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,101,737,"May",0,0,0,{"$f":"IF(D764=\"\", \"\", IF(D764>=$N$25,0, H764*AVERAGE(AC752:AC763)))","v":0},0,0,0,0,0,{"$f":"IF(D764=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B764+1))","v":0.37920999999999999},null,737,101,0,0,0,0,0,{"$f":"IF($D764=\"\",\"\",IFERROR(MIN(MAX(-(AC763+J764+I764+W764+V764)/(AO763-AC763),0),1),0))","v":0},0,0,0,{"$f":"IF($D764=\"\", \"\", MAX(AB763*(1-$X764),0))","v":0},{"$f":"IF($D764=\"\", \"\", MAX(AC763 + $I764 + $J764 +$W764+$V764, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,101,738,"Jun",0,0,0,{"$f":"IF(D765=\"\", \"\", IF(D765>=$N$25,0, H765*AVERAGE(AD753:AD764)))","v":0},0,0,0,0,0,{"$f":"IF(D765=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B765+1))","v":0.37920999999999999},null,738,101,0,0,0,0,0,{"$f":"IF($D765=\"\",\"\",IFERROR(MIN(MAX(-(AD764+J765+I765+W765+V765)/(AO764-AD764),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D765=\"\", \"\", MAX(AC764*(1-$X765),0))","v":0},{"$f":"IF($D765=\"\", \"\", MAX(AD764+ $I765 + $J765 + $W765 +$V765, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,62,101,739,"Jul",0,0,0,{"$f":"IF(D766=\"\", \"\", IF(D766>=$N$25,0, H766*AVERAGE(AE754:AE765)))","v":0},0,0,0,0,0,{"$f":"IF(D766=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B766+1))","v":0.37920999999999999},null,739,101,0,0,0,0,0,{"$f":"IF($D766=\"\",\"\",IFERROR(MIN(MAX(-(AE765+J766+I766+W766+V766)/(AO765-AE765),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D766=\"\", \"\", MAX(AD765*(1-$X766),0))","v":0},{"$f":"IF($D766=\"\", \"\", MAX(AE765 + $I766 + $J766 + $W766+$V766, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,62,101,740,"Aug",0,0,0,{"$f":"IF(D767=\"\", \"\", IF(D767>=$N$25,0, H767*AVERAGE(AF755:AF766)))","v":0},0,0,0,0,0,{"$f":"IF(D767=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B767+1))","v":0.37920999999999999},null,740,101,0,0,0,0,0,{"$f":"IF($D767=\"\",\"\",IFERROR(MIN(MAX(-(AF766+J767+I767+W767+V767)/(AO766-AF766),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D767=\"\", \"\", MAX(AE766*(1-$X767),0))","v":0},{"$f":"IF($D767=\"\", \"\", MAX(AF766 + $I767 + $J767 + $W767 +$V767, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,62,101,741,"Sep",0,0,0,{"$f":"IF(D768=\"\", \"\", IF(D768>=$N$25,0, H768*AVERAGE(AG756:AG767)))","v":0},0,0,0,0,0,{"$f":"IF(D768=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B768+1))","v":0.37920999999999999},null,741,101,0,0,0,0,0,{"$f":"IF($D768=\"\",\"\",IFERROR(MIN(MAX(-(AG767+J768+I768+W768+V768)/(AO767-AG767),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D768=\"\", \"\", MAX(AF767*(1-$X768),0))","v":0},{"$f":"IF($D768=\"\", \"\", MAX(AG767 + $I768 + $J768 + $W768+$V768, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,62,101,742,"Oct",0,0,0,{"$f":"IF(D769=\"\", \"\", IF(D769>=$N$25,0, H769*AVERAGE(AH757:AH768)))","v":0},0,0,0,0,0,{"$f":"IF(D769=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B769+1))","v":0.37920999999999999},null,742,101,0,0,0,0,0,{"$f":"IF($D769=\"\",\"\",IFERROR(MIN(MAX(-(AH768+J769+I769+W769+V769)/(AO768-AH768),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D769=\"\", \"\", MAX(AG768*(1-$X769),0))","v":0},{"$f":"IF($D769=\"\", \"\", MAX(AH768 + $I769 + $J769 + $W769+$V769, 0))","v":0},0,0,0,0,0,0,0,0]
[null,62,101,743,"Nov",0,0,0,{"$f":"IF(D770=\"\", \"\", IF(D770>=$N$25,0, H770*AVERAGE(AI758:AI769)))","v":0},0,0,0,0,0,{"$f":"IF(D770=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B770+1))","v":0.37920999999999999},null,743,101,0,0,0,0,0,{"$f":"IF($D770=\"\",\"\",IFERROR(MIN(MAX(-(AI769+J770+I770+W770+V770)/(AO769-AI769),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D770=\"\", \"\", MAX(AH769*(1-$X770),0))","v":0},{"$f":"IF($D770=\"\", \"\", MAX(AI769 + $I770 + $J770 + $W770 +$V770, 0))","v":0},0,0,0,0,0,0,0]
[null,62,101,744,"Dec",0,0,0,{"$f":"IF(D771=\"\", \"\", IF(D771>=$N$25,0, H771*AVERAGE(AJ759:AJ770)))","v":0},0,0,0,0,0,{"$f":"IF(D771=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B771+1))","v":0.37920999999999999},null,744,101,0,0,0,0,0,{"$f":"IF($D771=\"\",\"\",IFERROR(MIN(MAX(-(AJ770+J771+I771+W771+V771)/(AO770-AJ770),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D771=\"\", \"\", MAX(AI770*(1-$X771),0))","v":0},{"$f":"IF($D771=\"\", \"\", MAX(AJ770 + $I771 + $J771 + $W771+$V771, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D772=\"\",\"\", B771+1)","v":63},102,745,"Jan",0,0,0,{"$f":"IF(D772=\"\", \"\", IF(D772>=$N$25,0, H772*AVERAGE(Y760:Y771)))","v":0},0,0,0,0,0,{"$f":"IF(D772=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B772+1))","v":0.39744000000000002},{"$f":"IF(D772=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O772, \"No\", \"Yes\"))","v":"No"},745,102,0,0,0,0,0,{"$f":"IF($D772=\"\",\"\",IFERROR(MIN(MAX(-(Y771+J772+I772+W772+V772)/(AO771-Y771),0),1),0))","v":0},{"$f":"IF($D772=\"\", \"\", MAX($Y771 + $I772 + $J772 + $W772+ $V772, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D772=\"\", \"\", MAX(AJ771*(1-$X772),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D773=\"\",\"\",B772)","v":63},102,746,"Feb",0,0,0,{"$f":"IF(D773=\"\", \"\", IF(D773>=$N$25,0, H773*AVERAGE(Z761:Z772)))","v":0},0,0,0,0,0,{"$f":"IF(D773=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B773+1))","v":0.39744000000000002},null,746,102,0,0,0,0,0,{"$f":"IF($D773=\"\",\"\",IFERROR(MIN(MAX(-(Z772+J773+I773+W773+V773)/(AO772-Z772),0),1),0))","v":0},{"$f":"IF($D773=\"\", \"\", MAX(Y772*(1-$X773),0))","v":0},{"$f":"IF($D773=\"\", \"\", MAX(Z772 + $I773 + $J773 + $W773 +$V773, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,102,747,"Mar",0,0,0,{"$f":"IF(D774=\"\", \"\", IF(D774>=$N$25,0, H774*AVERAGE(AA762:AA773)))","v":0},0,0,0,0,0,{"$f":"IF(D774=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B774+1))","v":0.39744000000000002},null,747,102,0,0,0,0,0,{"$f":"IF($D774=\"\",\"\",IFERROR(MIN(MAX(-(AA773+J774+I774+W774+V774)/(AO773-AA773),0),1),0))","v":0},0,{"$f":"IF($D774=\"\", \"\", MAX(Z773*(1-$X774),0))","v":0},{"$f":"IF($D774=\"\", \"\", MAX(AA773 + $I774 + $J774 + $W774+$V774, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,102,748,"Apr",0,0,0,{"$f":"IF(D775=\"\", \"\", IF(D775>=$N$25,0, H775*AVERAGE(AB763:AB774)))","v":0},0,0,0,0,0,{"$f":"IF(D775=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B775+1))","v":0.39744000000000002},null,748,102,0,0,0,0,0,{"$f":"IF($D775=\"\",\"\",IFERROR(MIN(MAX(-(AB774+J775+I775+W775+V775)/(AO774-AB774),0),1),0))","v":0},0,0,{"$f":"IF($D775=\"\", \"\", MAX(AA774*(1-$X775),0))","v":0},{"$f":"IF($D775=\"\", \"\", MAX(AB774 + $I775 + $J775 + $W775+$V775, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,102,749,"May",0,0,0,{"$f":"IF(D776=\"\", \"\", IF(D776>=$N$25,0, H776*AVERAGE(AC764:AC775)))","v":0},0,0,0,0,0,{"$f":"IF(D776=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B776+1))","v":0.39744000000000002},null,749,102,0,0,0,0,0,{"$f":"IF($D776=\"\",\"\",IFERROR(MIN(MAX(-(AC775+J776+I776+W776+V776)/(AO775-AC775),0),1),0))","v":0},0,0,0,{"$f":"IF($D776=\"\", \"\", MAX(AB775*(1-$X776),0))","v":0},{"$f":"IF($D776=\"\", \"\", MAX(AC775 + $I776 + $J776 +$W776+$V776, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,102,750,"Jun",0,0,0,{"$f":"IF(D777=\"\", \"\", IF(D777>=$N$25,0, H777*AVERAGE(AD765:AD776)))","v":0},0,0,0,0,0,{"$f":"IF(D777=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B777+1))","v":0.39744000000000002},null,750,102,0,0,0,0,0,{"$f":"IF($D777=\"\",\"\",IFERROR(MIN(MAX(-(AD776+J777+I777+W777+V777)/(AO776-AD776),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D777=\"\", \"\", MAX(AC776*(1-$X777),0))","v":0},{"$f":"IF($D777=\"\", \"\", MAX(AD776+ $I777 + $J777 + $W777 +$V777, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,102,751,"Jul",0,0,0,{"$f":"IF(D778=\"\", \"\", IF(D778>=$N$25,0, H778*AVERAGE(AE766:AE777)))","v":0},0,0,0,0,0,{"$f":"IF(D778=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B778+1))","v":0.39744000000000002},null,751,102,0,0,0,0,0,{"$f":"IF($D778=\"\",\"\",IFERROR(MIN(MAX(-(AE777+J778+I778+W778+V778)/(AO777-AE777),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D778=\"\", \"\", MAX(AD777*(1-$X778),0))","v":0},{"$f":"IF($D778=\"\", \"\", MAX(AE777 + $I778 + $J778 + $W778+$V778, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,63,102,752,"Aug",0,0,0,{"$f":"IF(D779=\"\", \"\", IF(D779>=$N$25,0, H779*AVERAGE(AF767:AF778)))","v":0},0,0,0,0,0,{"$f":"IF(D779=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B779+1))","v":0.39744000000000002},null,752,102,0,0,0,0,0,{"$f":"IF($D779=\"\",\"\",IFERROR(MIN(MAX(-(AF778+J779+I779+W779+V779)/(AO778-AF778),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D779=\"\", \"\", MAX(AE778*(1-$X779),0))","v":0},{"$f":"IF($D779=\"\", \"\", MAX(AF778 + $I779 + $J779 + $W779 +$V779, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,63,102,753,"Sep",0,0,0,{"$f":"IF(D780=\"\", \"\", IF(D780>=$N$25,0, H780*AVERAGE(AG768:AG779)))","v":0},0,0,0,0,0,{"$f":"IF(D780=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B780+1))","v":0.39744000000000002},null,753,102,0,0,0,0,0,{"$f":"IF($D780=\"\",\"\",IFERROR(MIN(MAX(-(AG779+J780+I780+W780+V780)/(AO779-AG779),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D780=\"\", \"\", MAX(AF779*(1-$X780),0))","v":0},{"$f":"IF($D780=\"\", \"\", MAX(AG779 + $I780 + $J780 + $W780+$V780, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,63,102,754,"Oct",0,0,0,{"$f":"IF(D781=\"\", \"\", IF(D781>=$N$25,0, H781*AVERAGE(AH769:AH780)))","v":0},0,0,0,0,0,{"$f":"IF(D781=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B781+1))","v":0.39744000000000002},null,754,102,0,0,0,0,0,{"$f":"IF($D781=\"\",\"\",IFERROR(MIN(MAX(-(AH780+J781+I781+W781+V781)/(AO780-AH780),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D781=\"\", \"\", MAX(AG780*(1-$X781),0))","v":0},{"$f":"IF($D781=\"\", \"\", MAX(AH780 + $I781 + $J781 + $W781+$V781, 0))","v":0},0,0,0,0,0,0,0,0]
[null,63,102,755,"Nov",0,0,0,{"$f":"IF(D782=\"\", \"\", IF(D782>=$N$25,0, H782*AVERAGE(AI770:AI781)))","v":0},0,0,0,0,0,{"$f":"IF(D782=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B782+1))","v":0.39744000000000002},null,755,102,0,0,0,0,0,{"$f":"IF($D782=\"\",\"\",IFERROR(MIN(MAX(-(AI781+J782+I782+W782+V782)/(AO781-AI781),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D782=\"\", \"\", MAX(AH781*(1-$X782),0))","v":0},{"$f":"IF($D782=\"\", \"\", MAX(AI781 + $I782 + $J782 + $W782 +$V782, 0))","v":0},0,0,0,0,0,0,0]
[null,63,102,756,"Dec",0,0,0,{"$f":"IF(D783=\"\", \"\", IF(D783>=$N$25,0, H783*AVERAGE(AJ771:AJ782)))","v":0},0,0,0,0,0,{"$f":"IF(D783=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B783+1))","v":0.39744000000000002},null,756,102,0,0,0,0,0,{"$f":"IF($D783=\"\",\"\",IFERROR(MIN(MAX(-(AJ782+J783+I783+W783+V783)/(AO782-AJ782),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D783=\"\", \"\", MAX(AI782*(1-$X783),0))","v":0},{"$f":"IF($D783=\"\", \"\", MAX(AJ782 + $I783 + $J783 + $W783+$V783, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D784=\"\",\"\", B783+1)","v":64},103,757,"Jan",0,0,0,{"$f":"IF(D784=\"\", \"\", IF(D784>=$N$25,0, H784*AVERAGE(Y772:Y783)))","v":0},0,0,0,0,0,{"$f":"IF(D784=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B784+1))","v":0.41683999999999999},{"$f":"IF(D784=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O784, \"No\", \"Yes\"))","v":"No"},757,103,0,0,0,0,0,{"$f":"IF($D784=\"\",\"\",IFERROR(MIN(MAX(-(Y783+J784+I784+W784+V784)/(AO783-Y783),0),1),0))","v":0},{"$f":"IF($D784=\"\", \"\", MAX($Y783 + $I784 + $J784 + $W784+ $V784, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D784=\"\", \"\", MAX(AJ783*(1-$X784),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D785=\"\",\"\",B784)","v":64},103,758,"Feb",0,0,0,{"$f":"IF(D785=\"\", \"\", IF(D785>=$N$25,0, H785*AVERAGE(Z773:Z784)))","v":0},0,0,0,0,0,{"$f":"IF(D785=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B785+1))","v":0.41683999999999999},null,758,103,0,0,0,0,0,{"$f":"IF($D785=\"\",\"\",IFERROR(MIN(MAX(-(Z784+J785+I785+W785+V785)/(AO784-Z784),0),1),0))","v":0},{"$f":"IF($D785=\"\", \"\", MAX(Y784*(1-$X785),0))","v":0},{"$f":"IF($D785=\"\", \"\", MAX(Z784 + $I785 + $J785 + $W785 +$V785, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,103,759,"Mar",0,0,0,{"$f":"IF(D786=\"\", \"\", IF(D786>=$N$25,0, H786*AVERAGE(AA774:AA785)))","v":0},0,0,0,0,0,{"$f":"IF(D786=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B786+1))","v":0.41683999999999999},null,759,103,0,0,0,0,0,{"$f":"IF($D786=\"\",\"\",IFERROR(MIN(MAX(-(AA785+J786+I786+W786+V786)/(AO785-AA785),0),1),0))","v":0},0,{"$f":"IF($D786=\"\", \"\", MAX(Z785*(1-$X786),0))","v":0},{"$f":"IF($D786=\"\", \"\", MAX(AA785 + $I786 + $J786 + $W786+$V786, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,103,760,"Apr",0,0,0,{"$f":"IF(D787=\"\", \"\", IF(D787>=$N$25,0, H787*AVERAGE(AB775:AB786)))","v":0},0,0,0,0,0,{"$f":"IF(D787=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B787+1))","v":0.41683999999999999},null,760,103,0,0,0,0,0,{"$f":"IF($D787=\"\",\"\",IFERROR(MIN(MAX(-(AB786+J787+I787+W787+V787)/(AO786-AB786),0),1),0))","v":0},0,0,{"$f":"IF($D787=\"\", \"\", MAX(AA786*(1-$X787),0))","v":0},{"$f":"IF($D787=\"\", \"\", MAX(AB786 + $I787 + $J787 + $W787+$V787, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,103,761,"May",0,0,0,{"$f":"IF(D788=\"\", \"\", IF(D788>=$N$25,0, H788*AVERAGE(AC776:AC787)))","v":0},0,0,0,0,0,{"$f":"IF(D788=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B788+1))","v":0.41683999999999999},null,761,103,0,0,0,0,0,{"$f":"IF($D788=\"\",\"\",IFERROR(MIN(MAX(-(AC787+J788+I788+W788+V788)/(AO787-AC787),0),1),0))","v":0},0,0,0,{"$f":"IF($D788=\"\", \"\", MAX(AB787*(1-$X788),0))","v":0},{"$f":"IF($D788=\"\", \"\", MAX(AC787 + $I788 + $J788 +$W788+$V788, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,103,762,"Jun",0,0,0,{"$f":"IF(D789=\"\", \"\", IF(D789>=$N$25,0, H789*AVERAGE(AD777:AD788)))","v":0},0,0,0,0,0,{"$f":"IF(D789=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B789+1))","v":0.41683999999999999},null,762,103,0,0,0,0,0,{"$f":"IF($D789=\"\",\"\",IFERROR(MIN(MAX(-(AD788+J789+I789+W789+V789)/(AO788-AD788),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D789=\"\", \"\", MAX(AC788*(1-$X789),0))","v":0},{"$f":"IF($D789=\"\", \"\", MAX(AD788+ $I789 + $J789 + $W789 +$V789, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D789=\"\",\"\",IF(D789=$N$25,AO789-SUM(AK789:AN789)-$H$20,AO789-SUM(AK789:AN789)))","v":0}]
[null,64,103,763,"Jul",0,0,0,{"$f":"IF(D790=\"\", \"\", IF(D790>=$N$25,0, H790*AVERAGE(AE778:AE789)))","v":0},0,0,0,0,0,{"$f":"IF(D790=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B790+1))","v":0.41683999999999999},null,763,103,0,0,0,0,0,{"$f":"IF($D790=\"\",\"\",IFERROR(MIN(MAX(-(AE789+J790+I790+W790+V790)/(AO789-AE789),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D790=\"\", \"\", MAX(AD789*(1-$X790),0))","v":0},{"$f":"IF($D790=\"\", \"\", MAX(AE789 + $I790 + $J790 + $W790+$V790, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,64,103,764,"Aug",0,0,0,{"$f":"IF(D791=\"\", \"\", IF(D791>=$N$25,0, H791*AVERAGE(AF779:AF790)))","v":0},0,0,0,0,0,{"$f":"IF(D791=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B791+1))","v":0.41683999999999999},null,764,103,0,0,0,0,0,{"$f":"IF($D791=\"\",\"\",IFERROR(MIN(MAX(-(AF790+J791+I791+W791+V791)/(AO790-AF790),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D791=\"\", \"\", MAX(AE790*(1-$X791),0))","v":0},{"$f":"IF($D791=\"\", \"\", MAX(AF790 + $I791 + $J791 + $W791 +$V791, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,64,103,765,"Sep",0,0,0,{"$f":"IF(D792=\"\", \"\", IF(D792>=$N$25,0, H792*AVERAGE(AG780:AG791)))","v":0},0,0,0,0,0,{"$f":"IF(D792=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B792+1))","v":0.41683999999999999},null,765,103,0,0,0,0,0,{"$f":"IF($D792=\"\",\"\",IFERROR(MIN(MAX(-(AG791+J792+I792+W792+V792)/(AO791-AG791),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D792=\"\", \"\", MAX(AF791*(1-$X792),0))","v":0},{"$f":"IF($D792=\"\", \"\", MAX(AG791 + $I792 + $J792 + $W792+$V792, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,64,103,766,"Oct",0,0,0,{"$f":"IF(D793=\"\", \"\", IF(D793>=$N$25,0, H793*AVERAGE(AH781:AH792)))","v":0},0,0,0,0,0,{"$f":"IF(D793=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B793+1))","v":0.41683999999999999},null,766,103,0,0,0,0,0,{"$f":"IF($D793=\"\",\"\",IFERROR(MIN(MAX(-(AH792+J793+I793+W793+V793)/(AO792-AH792),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D793=\"\", \"\", MAX(AG792*(1-$X793),0))","v":0},{"$f":"IF($D793=\"\", \"\", MAX(AH792 + $I793 + $J793 + $W793+$V793, 0))","v":0},0,0,0,0,0,0,0,0]
[null,64,103,767,"Nov",0,0,0,{"$f":"IF(D794=\"\", \"\", IF(D794>=$N$25,0, H794*AVERAGE(AI782:AI793)))","v":0},0,0,0,0,0,{"$f":"IF(D794=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B794+1))","v":0.41683999999999999},null,767,103,0,0,0,0,0,{"$f":"IF($D794=\"\",\"\",IFERROR(MIN(MAX(-(AI793+J794+I794+W794+V794)/(AO793-AI793),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D794=\"\", \"\", MAX(AH793*(1-$X794),0))","v":0},{"$f":"IF($D794=\"\", \"\", MAX(AI793 + $I794 + $J794 + $W794 +$V794, 0))","v":0},0,0,0,0,0,0,0]
[null,64,103,768,"Dec",0,0,0,{"$f":"IF(D795=\"\", \"\", IF(D795>=$N$25,0, H795*AVERAGE(AJ783:AJ794)))","v":0},0,0,0,0,0,{"$f":"IF(D795=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B795+1))","v":0.41683999999999999},null,768,103,0,0,0,0,0,{"$f":"IF($D795=\"\",\"\",IFERROR(MIN(MAX(-(AJ794+J795+I795+W795+V795)/(AO794-AJ794),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D795=\"\", \"\", MAX(AI794*(1-$X795),0))","v":0},{"$f":"IF($D795=\"\", \"\", MAX(AJ794 + $I795 + $J795 + $W795+$V795, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D796=\"\",\"\", B795+1)","v":65},104,769,"Jan",0,0,0,{"$f":"IF(D796=\"\", \"\", IF(D796>=$N$25,0, H796*AVERAGE(Y784:Y795)))","v":0},0,{"$f":"IF(D796=\"\",\"\",IF(D796>=$N$25, 0,-$J$20))","v":0},{"$f":"IF(D796=\"\",\"\",IF(D796>=$N$25, 0,-$I$20*J796))","v":0},0,{"$f":"IF(D796=\"\",\"\",IF(D796>=$N$25, 0,-$L$20*(AK796+AL796)))","v":0},{"$f":"IF(D796=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B796+1))","v":0.43748000000000004},{"$f":"IF(D796=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O796, \"No\", \"Yes\"))","v":"Yes"},{"$f":"D796","v":769},{"$f":"C796","v":104},{"$f":"IF(D796=\"\",\"\",IF(D796>$N$25, 0,$H$20+AK796))","v":0},{"$f":"IF(D796=\"\",\"\",IF(D796>$N$25, 0,$H$20))","v":0},{"$f":"IF(D796=\"\",\"\",IF(D796>=$N$25, 0,-$M$20*O796*T796/12))","v":0},{"$f":"IF(D796=\"\",\"\",IF(D796>=$N$25, 0,SUM(L796:N796)+U796))","v":0},0,{"$f":"IF($D796=\"\",\"\",IFERROR(MIN(MAX(-(Y795+J796+I796+W796+V796)/(AO795-Y795),0),1),0))","v":0},{"$f":"IF($D796=\"\", \"\", MAX($Y795 + $I796 + $J796 + $W796+ $V796, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D796=\"\", \"\", MAX(AJ795*(1-$X796),0))","v":0},0,{"$f":"I796","v":0},0,{"$f":"V796","v":0},0,0]
[null,{"$f":"IF(D797=\"\",\"\",B796)","v":65},104,770,"Feb",{"$f":"IF($D797 = \"\", \"\",IF(D797>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":0},0,0,{"$f":"IF(D797=\"\", \"\", IF(D797>=$N$25,0, H797*AVERAGE(Z785:Z796)))","v":0},0,0,0,0,0,{"$f":"IF(D797=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B797+1))","v":0.43748000000000004},null,770,104,0,0,0,0,0,{"$f":"IF($D797=\"\",\"\",IFERROR(MIN(MAX(-(Z796+J797+I797+W797+V797)/(AO796-Z796),0),1),0))","v":0},{"$f":"IF($D797=\"\", \"\", MAX(Y796*(1-$X797),0))","v":0},{"$f":"IF($D797=\"\", \"\", MAX(Z796 + $I797 + $J797 + $W797 +$V797, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D797=\"\",\"\",IF(D797=$N$25,$J797+$W797-$AO797-$H$20,$J797+$W797))","v":0},0,{"$f":"IF(D797 = \"\", \"\", SUM(Y797:AJ797))","v":0},0]
[null,65,104,{"$f":"IF($C798=\"\", \"\", $D797+1)","v":771},"Mar",0,0,0,{"$f":"IF(D798=\"\", \"\", IF(D798>=$N$25,0, H798*AVERAGE(AA786:AA797)))","v":0},0,0,0,0,0,{"$f":"IF(D798=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B798+1))","v":0.43748000000000004},null,771,104,0,0,0,0,0,{"$f":"IF($D798=\"\",\"\",IFERROR(MIN(MAX(-(AA797+J798+I798+W798+V798)/(AO797-AA797),0),1),0))","v":0},0,{"$f":"IF($D798=\"\", \"\", MAX(Z797*(1-$X798),0))","v":0},{"$f":"IF($D798=\"\", \"\", MAX(AA797 + $I798 + $J798 + $W798+$V798, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,104,772,"Apr",0,0,0,{"$f":"IF(D799=\"\", \"\", IF(D799>=$N$25,0, H799*AVERAGE(AB787:AB798)))","v":0},0,0,0,0,0,{"$f":"IF(D799=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B799+1))","v":0.43748000000000004},null,772,104,0,0,0,0,0,{"$f":"IF($D799=\"\",\"\",IFERROR(MIN(MAX(-(AB798+J799+I799+W799+V799)/(AO798-AB798),0),1),0))","v":0},0,0,{"$f":"IF($D799=\"\", \"\", MAX(AA798*(1-$X799),0))","v":0},{"$f":"IF($D799=\"\", \"\", MAX(AB798 + $I799 + $J799 + $W799+$V799, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,104,773,"May",0,0,0,{"$f":"IF(D800=\"\", \"\", IF(D800>=$N$25,0, H800*AVERAGE(AC788:AC799)))","v":0},0,0,0,0,0,{"$f":"IF(D800=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B800+1))","v":0.43748000000000004},null,773,104,0,0,0,0,0,{"$f":"IF($D800=\"\",\"\",IFERROR(MIN(MAX(-(AC799+J800+I800+W800+V800)/(AO799-AC799),0),1),0))","v":0},0,0,0,{"$f":"IF($D800=\"\", \"\", MAX(AB799*(1-$X800),0))","v":0},{"$f":"IF($D800=\"\", \"\", MAX(AC799 + $I800 + $J800 +$W800+$V800, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,104,774,"Jun",0,0,0,{"$f":"IF(D801=\"\", \"\", IF(D801>=$N$25,0, H801*AVERAGE(AD789:AD800)))","v":0},0,0,0,0,0,{"$f":"IF(D801=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B801+1))","v":0.43748000000000004},null,774,104,0,0,0,0,0,{"$f":"IF($D801=\"\",\"\",IFERROR(MIN(MAX(-(AD800+J801+I801+W801+V801)/(AO800-AD800),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D801=\"\", \"\", MAX(AC800*(1-$X801),0))","v":0},{"$f":"IF($D801=\"\", \"\", MAX(AD800+ $I801 + $J801 + $W801 +$V801, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,65,104,775,"Jul",0,0,0,{"$f":"IF(D802=\"\", \"\", IF(D802>=$N$25,0, H802*AVERAGE(AE790:AE801)))","v":0},0,0,0,0,0,{"$f":"IF(D802=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B802+1))","v":0.43748000000000004},null,775,104,0,0,0,0,0,{"$f":"IF($D802=\"\",\"\",IFERROR(MIN(MAX(-(AE801+J802+I802+W802+V802)/(AO801-AE801),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D802=\"\", \"\", MAX(AD801*(1-$X802),0))","v":0},{"$f":"IF($D802=\"\", \"\", MAX(AE801 + $I802 + $J802 + $W802+$V802, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,65,104,776,"Aug",0,0,0,{"$f":"IF(D803=\"\", \"\", IF(D803>=$N$25,0, H803*AVERAGE(AF791:AF802)))","v":0},0,0,0,0,0,{"$f":"IF(D803=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B803+1))","v":0.43748000000000004},null,776,104,0,0,0,0,0,{"$f":"IF($D803=\"\",\"\",IFERROR(MIN(MAX(-(AF802+J803+I803+W803+V803)/(AO802-AF802),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D803=\"\", \"\", MAX(AE802*(1-$X803),0))","v":0},{"$f":"IF($D803=\"\", \"\", MAX(AF802 + $I803 + $J803 + $W803 +$V803, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,65,104,777,"Sep",0,0,0,{"$f":"IF(D804=\"\", \"\", IF(D804>=$N$25,0, H804*AVERAGE(AG792:AG803)))","v":0},0,0,0,0,0,{"$f":"IF(D804=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B804+1))","v":0.43748000000000004},null,777,104,0,0,0,0,0,{"$f":"IF($D804=\"\",\"\",IFERROR(MIN(MAX(-(AG803+J804+I804+W804+V804)/(AO803-AG803),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D804=\"\", \"\", MAX(AF803*(1-$X804),0))","v":0},{"$f":"IF($D804=\"\", \"\", MAX(AG803 + $I804 + $J804 + $W804+$V804, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,65,104,778,"Oct",0,0,0,{"$f":"IF(D805=\"\", \"\", IF(D805>=$N$25,0, H805*AVERAGE(AH793:AH804)))","v":0},0,0,0,0,0,{"$f":"IF(D805=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B805+1))","v":0.43748000000000004},null,778,104,0,0,0,0,0,{"$f":"IF($D805=\"\",\"\",IFERROR(MIN(MAX(-(AH804+J805+I805+W805+V805)/(AO804-AH804),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D805=\"\", \"\", MAX(AG804*(1-$X805),0))","v":0},{"$f":"IF($D805=\"\", \"\", MAX(AH804 + $I805 + $J805 + $W805+$V805, 0))","v":0},0,0,0,0,0,0,0,0]
[null,65,104,779,"Nov",0,0,0,{"$f":"IF(D806=\"\", \"\", IF(D806>=$N$25,0, H806*AVERAGE(AI794:AI805)))","v":0},0,0,0,0,0,{"$f":"IF(D806=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B806+1))","v":0.43748000000000004},null,779,104,0,0,0,0,0,{"$f":"IF($D806=\"\",\"\",IFERROR(MIN(MAX(-(AI805+J806+I806+W806+V806)/(AO805-AI805),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D806=\"\", \"\", MAX(AH805*(1-$X806),0))","v":0},{"$f":"IF($D806=\"\", \"\", MAX(AI805 + $I806 + $J806 + $W806 +$V806, 0))","v":0},0,0,0,0,0,0,0]
[null,65,104,780,"Dec",0,0,0,{"$f":"IF(D807=\"\", \"\", IF(D807>=$N$25,0, H807*AVERAGE(AJ795:AJ806)))","v":0},0,0,0,0,0,{"$f":"IF(D807=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B807+1))","v":0.43748000000000004},null,780,104,0,0,0,0,0,{"$f":"IF($D807=\"\",\"\",IFERROR(MIN(MAX(-(AJ806+J807+I807+W807+V807)/(AO806-AJ806),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D807=\"\", \"\", MAX(AI806*(1-$X807),0))","v":0},{"$f":"IF($D807=\"\", \"\", MAX(AJ806 + $I807 + $J807 + $W807+$V807, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D808=\"\",\"\", B807+1)","v":66},105,781,"Jan",0,0,{"$f":"IF($D808 = \"\", \"\", IF(D808>=$N$25, 0,IF(G808<$G$20, IF(G808>$F$20, G808, $F$20), $G$20)))","v":0},{"$f":"IF(D808=\"\", \"\", IF(D808>=$N$25,0, H808*AVERAGE(Y796:Y807)))","v":0},0,0,0,{"$f":"IF(D808=\"\",\"\",IF(D808>=$N$25, 0,-$K$20))","v":0},0,{"$f":"IF(D808=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B808+1))","v":0.45912999999999998},{"$f":"IF(D808=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O808, \"No\", \"Yes\"))","v":"No"},781,105,0,0,0,0,0,{"$f":"IF($D808=\"\",\"\",IFERROR(MIN(MAX(-(Y807+J808+I808+W808+V808)/(AO807-Y807),0),1),0))","v":0},{"$f":"IF($D808=\"\", \"\", MAX($Y807 + $I808 + $J808 + $W808+ $V808, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D808=\"\", \"\", MAX(AJ807*(1-$X808),0))","v":0},{"$f":"IF(D808 = \"\", \"\",Y807 + Z807+AA807 + AB807+ AC807+AD807+AE807+AF807+AG807+AH807 + AI807+AJ807)","v":0},0,0,0,0,0]
[null,{"$f":"IF(D809=\"\",\"\",B808)","v":66},{"$f":"IF(C808=\"\",\"\",IF(C797+1<=120, C797 + 1, \"\"))","v":105},782,{"$f":"IF($D809 = \"\", \"\",E797)","v":"Feb"},0,{"$f":"IF($D809 = \"\", \"\",IF(D809>=$N$25, 0,((1+F797)*(1+F798)*(1+F799)*(1+F800)*(1+F801)*(1+F802)*(1+F803)*(1+F804)*(1+F805)*(1+F806)*(1+F807)*(1+F808))-1))","v":0},0,{"$f":"IF(D809=\"\", \"\", IF(D809>=$N$25,0, H809*AVERAGE(Z797:Z808)))","v":0},{"$f":"IF(D809=\"\",\"\",IF(D809>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C809<$N$5,$M$5,0))))","v":0},0,0,0,0,{"$f":"IF(D809=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B809+1))","v":0.45912999999999998},null,782,105,0,0,0,0,0,{"$f":"IF($D809=\"\",\"\",IFERROR(MIN(MAX(-(Z808+J809+I809+W809+V809)/(AO808-Z808),0),1),0))","v":0},{"$f":"IF($D809=\"\", \"\", MAX(Y808*(1-$X809),0))","v":0},{"$f":"IF($D809=\"\", \"\", MAX(Z808 + $I809 + $J809 + $W809 +$V809, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,105,783,"Mar",0,0,0,{"$f":"IF(D810=\"\", \"\", IF(D810>=$N$25,0, H810*AVERAGE(AA798:AA809)))","v":0},0,0,0,0,0,{"$f":"IF(D810=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B810+1))","v":0.45912999999999998},null,783,105,0,0,0,0,0,{"$f":"IF($D810=\"\",\"\",IFERROR(MIN(MAX(-(AA809+J810+I810+W810+V810)/(AO809-AA809),0),1),0))","v":0},0,{"$f":"IF($D810=\"\", \"\", MAX(Z809*(1-$X810),0))","v":0},{"$f":"IF($D810=\"\", \"\", MAX(AA809 + $I810 + $J810 + $W810+$V810, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,105,784,"Apr",0,0,0,{"$f":"IF(D811=\"\", \"\", IF(D811>=$N$25,0, H811*AVERAGE(AB799:AB810)))","v":0},0,0,0,0,0,{"$f":"IF(D811=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B811+1))","v":0.45912999999999998},null,784,105,0,0,0,0,0,{"$f":"IF($D811=\"\",\"\",IFERROR(MIN(MAX(-(AB810+J811+I811+W811+V811)/(AO810-AB810),0),1),0))","v":0},0,0,{"$f":"IF($D811=\"\", \"\", MAX(AA810*(1-$X811),0))","v":0},{"$f":"IF($D811=\"\", \"\", MAX(AB810 + $I811 + $J811 + $W811+$V811, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,105,785,"May",0,0,0,{"$f":"IF(D812=\"\", \"\", IF(D812>=$N$25,0, H812*AVERAGE(AC800:AC811)))","v":0},0,0,0,0,0,{"$f":"IF(D812=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B812+1))","v":0.45912999999999998},null,785,105,0,0,0,0,0,{"$f":"IF($D812=\"\",\"\",IFERROR(MIN(MAX(-(AC811+J812+I812+W812+V812)/(AO811-AC811),0),1),0))","v":0},0,0,0,{"$f":"IF($D812=\"\", \"\", MAX(AB811*(1-$X812),0))","v":0},{"$f":"IF($D812=\"\", \"\", MAX(AC811 + $I812 + $J812 +$W812+$V812, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,105,786,"Jun",0,0,0,{"$f":"IF(D813=\"\", \"\", IF(D813>=$N$25,0, H813*AVERAGE(AD801:AD812)))","v":0},0,0,0,0,0,{"$f":"IF(D813=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B813+1))","v":0.45912999999999998},null,786,105,0,0,0,0,0,{"$f":"IF($D813=\"\",\"\",IFERROR(MIN(MAX(-(AD812+J813+I813+W813+V813)/(AO812-AD812),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D813=\"\", \"\", MAX(AC812*(1-$X813),0))","v":0},{"$f":"IF($D813=\"\", \"\", MAX(AD812+ $I813 + $J813 + $W813 +$V813, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,66,105,787,"Jul",0,0,0,{"$f":"IF(D814=\"\", \"\", IF(D814>=$N$25,0, H814*AVERAGE(AE802:AE813)))","v":0},0,0,0,0,0,{"$f":"IF(D814=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B814+1))","v":0.45912999999999998},null,787,105,0,0,0,0,0,{"$f":"IF($D814=\"\",\"\",IFERROR(MIN(MAX(-(AE813+J814+I814+W814+V814)/(AO813-AE813),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D814=\"\", \"\", MAX(AD813*(1-$X814),0))","v":0},{"$f":"IF($D814=\"\", \"\", MAX(AE813 + $I814 + $J814 + $W814+$V814, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,66,105,788,"Aug",0,0,0,{"$f":"IF(D815=\"\", \"\", IF(D815>=$N$25,0, H815*AVERAGE(AF803:AF814)))","v":0},0,0,0,0,0,{"$f":"IF(D815=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B815+1))","v":0.45912999999999998},null,788,105,0,0,0,0,0,{"$f":"IF($D815=\"\",\"\",IFERROR(MIN(MAX(-(AF814+J815+I815+W815+V815)/(AO814-AF814),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D815=\"\", \"\", MAX(AE814*(1-$X815),0))","v":0},{"$f":"IF($D815=\"\", \"\", MAX(AF814 + $I815 + $J815 + $W815 +$V815, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,66,105,789,"Sep",0,0,0,{"$f":"IF(D816=\"\", \"\", IF(D816>=$N$25,0, H816*AVERAGE(AG804:AG815)))","v":0},0,0,0,0,0,{"$f":"IF(D816=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B816+1))","v":0.45912999999999998},null,789,105,0,0,0,0,{"$f":"IF(D816=\"\",\"\",IF(D816=$N$25,-(AK816+AL816+J816+V816),IF(OR(C816<$N$5,C816>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D816+120))*(AK816+AL816+V816-$O$20)))))","v":0},{"$f":"IF($D816=\"\",\"\",IFERROR(MIN(MAX(-(AG815+J816+I816+W816+V816)/(AO815-AG815),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D816=\"\", \"\", MAX(AF815*(1-$X816),0))","v":0},{"$f":"IF($D816=\"\", \"\", MAX(AG815 + $I816 + $J816 + $W816+$V816, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,66,105,790,"Oct",0,0,0,{"$f":"IF(D817=\"\", \"\", IF(D817>=$N$25,0, H817*AVERAGE(AH805:AH816)))","v":0},0,0,0,0,0,{"$f":"IF(D817=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B817+1))","v":0.45912999999999998},null,790,105,0,0,0,0,0,{"$f":"IF($D817=\"\",\"\",IFERROR(MIN(MAX(-(AH816+J817+I817+W817+V817)/(AO816-AH816),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D817=\"\", \"\", MAX(AG816*(1-$X817),0))","v":0},{"$f":"IF($D817=\"\", \"\", MAX(AH816 + $I817 + $J817 + $W817+$V817, 0))","v":0},0,0,0,0,0,0,0,0]
[null,66,105,791,"Nov",0,0,0,{"$f":"IF(D818=\"\", \"\", IF(D818>=$N$25,0, H818*AVERAGE(AI806:AI817)))","v":0},0,0,0,0,0,{"$f":"IF(D818=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B818+1))","v":0.45912999999999998},null,791,105,0,0,0,0,0,{"$f":"IF($D818=\"\",\"\",IFERROR(MIN(MAX(-(AI817+J818+I818+W818+V818)/(AO817-AI817),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D818=\"\", \"\", MAX(AH817*(1-$X818),0))","v":0},{"$f":"IF($D818=\"\", \"\", MAX(AI817 + $I818 + $J818 + $W818 +$V818, 0))","v":0},0,0,0,0,0,0,0]
[null,66,105,792,"Dec",0,0,0,{"$f":"IF(D819=\"\", \"\", IF(D819>=$N$25,0, H819*AVERAGE(AJ807:AJ818)))","v":0},0,0,0,0,0,{"$f":"IF(D819=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B819+1))","v":0.45912999999999998},null,792,105,0,0,0,0,0,{"$f":"IF($D819=\"\",\"\",IFERROR(MIN(MAX(-(AJ818+J819+I819+W819+V819)/(AO818-AJ818),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D819=\"\", \"\", MAX(AI818*(1-$X819),0))","v":0},{"$f":"IF($D819=\"\", \"\", MAX(AJ818 + $I819 + $J819 + $W819+$V819, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D820=\"\",\"\", B819+1)","v":67},106,793,"Jan",0,0,0,{"$f":"IF(D820=\"\", \"\", IF(D820>=$N$25,0, H820*AVERAGE(Y808:Y819)))","v":0},0,0,0,0,0,{"$f":"IF(D820=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B820+1))","v":0.48214999999999997},{"$f":"IF(D820=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O820, \"No\", \"Yes\"))","v":"No"},793,106,0,0,0,0,0,{"$f":"IF($D820=\"\",\"\",IFERROR(MIN(MAX(-(Y819+J820+I820+W820+V820)/(AO819-Y819),0),1),0))","v":0},{"$f":"IF($D820=\"\", \"\", MAX($Y819 + $I820 + $J820 + $W820+ $V820, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D820=\"\", \"\", MAX(AJ819*(1-$X820),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D821=\"\",\"\",B820)","v":67},106,794,"Feb",0,0,0,{"$f":"IF(D821=\"\", \"\", IF(D821>=$N$25,0, H821*AVERAGE(Z809:Z820)))","v":0},0,0,0,0,0,{"$f":"IF(D821=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B821+1))","v":0.48214999999999997},null,794,106,0,0,0,0,0,{"$f":"IF($D821=\"\",\"\",IFERROR(MIN(MAX(-(Z820+J821+I821+W821+V821)/(AO820-Z820),0),1),0))","v":0},{"$f":"IF($D821=\"\", \"\", MAX(Y820*(1-$X821),0))","v":0},{"$f":"IF($D821=\"\", \"\", MAX(Z820 + $I821 + $J821 + $W821 +$V821, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,106,795,"Mar",0,0,0,{"$f":"IF(D822=\"\", \"\", IF(D822>=$N$25,0, H822*AVERAGE(AA810:AA821)))","v":0},0,0,0,0,0,{"$f":"IF(D822=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B822+1))","v":0.48214999999999997},null,795,106,0,0,0,0,0,{"$f":"IF($D822=\"\",\"\",IFERROR(MIN(MAX(-(AA821+J822+I822+W822+V822)/(AO821-AA821),0),1),0))","v":0},0,{"$f":"IF($D822=\"\", \"\", MAX(Z821*(1-$X822),0))","v":0},{"$f":"IF($D822=\"\", \"\", MAX(AA821 + $I822 + $J822 + $W822+$V822, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,106,796,"Apr",0,0,0,{"$f":"IF(D823=\"\", \"\", IF(D823>=$N$25,0, H823*AVERAGE(AB811:AB822)))","v":0},0,0,0,0,0,{"$f":"IF(D823=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B823+1))","v":0.48214999999999997},null,796,106,0,0,0,0,0,{"$f":"IF($D823=\"\",\"\",IFERROR(MIN(MAX(-(AB822+J823+I823+W823+V823)/(AO822-AB822),0),1),0))","v":0},0,0,{"$f":"IF($D823=\"\", \"\", MAX(AA822*(1-$X823),0))","v":0},{"$f":"IF($D823=\"\", \"\", MAX(AB822 + $I823 + $J823 + $W823+$V823, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,106,797,"May",0,0,0,{"$f":"IF(D824=\"\", \"\", IF(D824>=$N$25,0, H824*AVERAGE(AC812:AC823)))","v":0},0,0,0,0,0,{"$f":"IF(D824=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B824+1))","v":0.48214999999999997},null,797,106,0,0,0,0,0,{"$f":"IF($D824=\"\",\"\",IFERROR(MIN(MAX(-(AC823+J824+I824+W824+V824)/(AO823-AC823),0),1),0))","v":0},0,0,0,{"$f":"IF($D824=\"\", \"\", MAX(AB823*(1-$X824),0))","v":0},{"$f":"IF($D824=\"\", \"\", MAX(AC823 + $I824 + $J824 +$W824+$V824, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,106,798,"Jun",0,0,0,{"$f":"IF(D825=\"\", \"\", IF(D825>=$N$25,0, H825*AVERAGE(AD813:AD824)))","v":0},0,0,0,0,0,{"$f":"IF(D825=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B825+1))","v":0.48214999999999997},null,798,106,0,0,0,0,0,{"$f":"IF($D825=\"\",\"\",IFERROR(MIN(MAX(-(AD824+J825+I825+W825+V825)/(AO824-AD824),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D825=\"\", \"\", MAX(AC824*(1-$X825),0))","v":0},{"$f":"IF($D825=\"\", \"\", MAX(AD824+ $I825 + $J825 + $W825 +$V825, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,67,106,799,"Jul",0,0,0,{"$f":"IF(D826=\"\", \"\", IF(D826>=$N$25,0, H826*AVERAGE(AE814:AE825)))","v":0},0,0,0,0,0,{"$f":"IF(D826=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B826+1))","v":0.48214999999999997},null,799,106,0,0,0,0,0,{"$f":"IF($D826=\"\",\"\",IFERROR(MIN(MAX(-(AE825+J826+I826+W826+V826)/(AO825-AE825),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D826=\"\", \"\", MAX(AD825*(1-$X826),0))","v":0},{"$f":"IF($D826=\"\", \"\", MAX(AE825 + $I826 + $J826 + $W826+$V826, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,67,106,800,"Aug",0,0,0,{"$f":"IF(D827=\"\", \"\", IF(D827>=$N$25,0, H827*AVERAGE(AF815:AF826)))","v":0},0,0,0,0,0,{"$f":"IF(D827=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B827+1))","v":0.48214999999999997},null,800,106,0,0,0,0,0,{"$f":"IF($D827=\"\",\"\",IFERROR(MIN(MAX(-(AF826+J827+I827+W827+V827)/(AO826-AF826),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D827=\"\", \"\", MAX(AE826*(1-$X827),0))","v":0},{"$f":"IF($D827=\"\", \"\", MAX(AF826 + $I827 + $J827 + $W827 +$V827, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,67,106,801,"Sep",0,0,0,{"$f":"IF(D828=\"\", \"\", IF(D828>=$N$25,0, H828*AVERAGE(AG816:AG827)))","v":0},0,0,0,0,0,{"$f":"IF(D828=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B828+1))","v":0.48214999999999997},null,801,106,0,0,0,0,0,{"$f":"IF($D828=\"\",\"\",IFERROR(MIN(MAX(-(AG827+J828+I828+W828+V828)/(AO827-AG827),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D828=\"\", \"\", MAX(AF827*(1-$X828),0))","v":0},{"$f":"IF($D828=\"\", \"\", MAX(AG827 + $I828 + $J828 + $W828+$V828, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,67,106,802,"Oct",0,0,0,{"$f":"IF(D829=\"\", \"\", IF(D829>=$N$25,0, H829*AVERAGE(AH817:AH828)))","v":0},0,0,0,0,0,{"$f":"IF(D829=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B829+1))","v":0.48214999999999997},null,802,106,0,0,0,0,0,{"$f":"IF($D829=\"\",\"\",IFERROR(MIN(MAX(-(AH828+J829+I829+W829+V829)/(AO828-AH828),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D829=\"\", \"\", MAX(AG828*(1-$X829),0))","v":0},{"$f":"IF($D829=\"\", \"\", MAX(AH828 + $I829 + $J829 + $W829+$V829, 0))","v":0},0,0,0,0,0,0,0,0]
[null,67,106,803,"Nov",0,0,0,{"$f":"IF(D830=\"\", \"\", IF(D830>=$N$25,0, H830*AVERAGE(AI818:AI829)))","v":0},0,0,0,0,0,{"$f":"IF(D830=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B830+1))","v":0.48214999999999997},null,803,106,0,0,0,0,0,{"$f":"IF($D830=\"\",\"\",IFERROR(MIN(MAX(-(AI829+J830+I830+W830+V830)/(AO829-AI829),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D830=\"\", \"\", MAX(AH829*(1-$X830),0))","v":0},{"$f":"IF($D830=\"\", \"\", MAX(AI829 + $I830 + $J830 + $W830 +$V830, 0))","v":0},0,0,0,0,0,0,0]
[null,67,106,804,"Dec",0,0,0,{"$f":"IF(D831=\"\", \"\", IF(D831>=$N$25,0, H831*AVERAGE(AJ819:AJ830)))","v":0},0,0,0,0,0,{"$f":"IF(D831=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B831+1))","v":0.48214999999999997},null,804,106,0,0,0,0,0,{"$f":"IF($D831=\"\",\"\",IFERROR(MIN(MAX(-(AJ830+J831+I831+W831+V831)/(AO830-AJ830),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D831=\"\", \"\", MAX(AI830*(1-$X831),0))","v":0},{"$f":"IF($D831=\"\", \"\", MAX(AJ830 + $I831 + $J831 + $W831+$V831, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D832=\"\",\"\", B831+1)","v":68},107,805,"Jan",0,0,0,{"$f":"IF(D832=\"\", \"\", IF(D832>=$N$25,0, H832*AVERAGE(Y820:Y831)))","v":0},0,0,0,0,0,{"$f":"IF(D832=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B832+1))","v":0.50661999999999996},{"$f":"IF(D832=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O832, \"No\", \"Yes\"))","v":"Yes"},805,107,0,0,0,0,0,{"$f":"IF($D832=\"\",\"\",IFERROR(MIN(MAX(-(Y831+J832+I832+W832+V832)/(AO831-Y831),0),1),0))","v":0},{"$f":"IF($D832=\"\", \"\", MAX($Y831 + $I832 + $J832 + $W832+ $V832, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D832=\"\", \"\", MAX(AJ831*(1-$X832),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D833=\"\",\"\",B832)","v":68},107,806,"Feb",0,0,0,{"$f":"IF(D833=\"\", \"\", IF(D833>=$N$25,0, H833*AVERAGE(Z821:Z832)))","v":0},0,0,0,0,0,{"$f":"IF(D833=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B833+1))","v":0.50661999999999996},null,806,107,0,0,0,0,0,{"$f":"IF($D833=\"\",\"\",IFERROR(MIN(MAX(-(Z832+J833+I833+W833+V833)/(AO832-Z832),0),1),0))","v":0},{"$f":"IF($D833=\"\", \"\", MAX(Y832*(1-$X833),0))","v":0},{"$f":"IF($D833=\"\", \"\", MAX(Z832 + $I833 + $J833 + $W833 +$V833, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,107,807,"Mar",0,0,0,{"$f":"IF(D834=\"\", \"\", IF(D834>=$N$25,0, H834*AVERAGE(AA822:AA833)))","v":0},0,0,0,0,0,{"$f":"IF(D834=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B834+1))","v":0.50661999999999996},null,807,107,0,0,0,0,0,{"$f":"IF($D834=\"\",\"\",IFERROR(MIN(MAX(-(AA833+J834+I834+W834+V834)/(AO833-AA833),0),1),0))","v":0},0,{"$f":"IF($D834=\"\", \"\", MAX(Z833*(1-$X834),0))","v":0},{"$f":"IF($D834=\"\", \"\", MAX(AA833 + $I834 + $J834 + $W834+$V834, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,107,808,"Apr",0,0,0,{"$f":"IF(D835=\"\", \"\", IF(D835>=$N$25,0, H835*AVERAGE(AB823:AB834)))","v":0},0,0,0,0,0,{"$f":"IF(D835=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B835+1))","v":0.50661999999999996},null,808,107,0,0,0,0,0,{"$f":"IF($D835=\"\",\"\",IFERROR(MIN(MAX(-(AB834+J835+I835+W835+V835)/(AO834-AB834),0),1),0))","v":0},0,0,{"$f":"IF($D835=\"\", \"\", MAX(AA834*(1-$X835),0))","v":0},{"$f":"IF($D835=\"\", \"\", MAX(AB834 + $I835 + $J835 + $W835+$V835, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,107,809,"May",0,0,0,{"$f":"IF(D836=\"\", \"\", IF(D836>=$N$25,0, H836*AVERAGE(AC824:AC835)))","v":0},0,0,0,0,0,{"$f":"IF(D836=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B836+1))","v":0.50661999999999996},null,809,107,0,0,0,0,0,{"$f":"IF($D836=\"\",\"\",IFERROR(MIN(MAX(-(AC835+J836+I836+W836+V836)/(AO835-AC835),0),1),0))","v":0},0,0,0,{"$f":"IF($D836=\"\", \"\", MAX(AB835*(1-$X836),0))","v":0},{"$f":"IF($D836=\"\", \"\", MAX(AC835 + $I836 + $J836 +$W836+$V836, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,107,810,"Jun",0,0,0,{"$f":"IF(D837=\"\", \"\", IF(D837>=$N$25,0, H837*AVERAGE(AD825:AD836)))","v":0},0,0,0,0,0,{"$f":"IF(D837=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B837+1))","v":0.50661999999999996},null,810,107,0,0,0,0,0,{"$f":"IF($D837=\"\",\"\",IFERROR(MIN(MAX(-(AD836+J837+I837+W837+V837)/(AO836-AD836),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D837=\"\", \"\", MAX(AC836*(1-$X837),0))","v":0},{"$f":"IF($D837=\"\", \"\", MAX(AD836+ $I837 + $J837 + $W837 +$V837, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,107,811,"Jul",0,0,0,{"$f":"IF(D838=\"\", \"\", IF(D838>=$N$25,0, H838*AVERAGE(AE826:AE837)))","v":0},0,0,0,0,0,{"$f":"IF(D838=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B838+1))","v":0.50661999999999996},null,811,107,0,0,0,0,0,{"$f":"IF($D838=\"\",\"\",IFERROR(MIN(MAX(-(AE837+J838+I838+W838+V838)/(AO837-AE837),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D838=\"\", \"\", MAX(AD837*(1-$X838),0))","v":0},{"$f":"IF($D838=\"\", \"\", MAX(AE837 + $I838 + $J838 + $W838+$V838, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,68,107,812,"Aug",0,0,0,{"$f":"IF(D839=\"\", \"\", IF(D839>=$N$25,0, H839*AVERAGE(AF827:AF838)))","v":0},0,0,0,0,0,{"$f":"IF(D839=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B839+1))","v":0.50661999999999996},null,812,107,0,0,0,0,0,{"$f":"IF($D839=\"\",\"\",IFERROR(MIN(MAX(-(AF838+J839+I839+W839+V839)/(AO838-AF838),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D839=\"\", \"\", MAX(AE838*(1-$X839),0))","v":0},{"$f":"IF($D839=\"\", \"\", MAX(AF838 + $I839 + $J839 + $W839 +$V839, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,68,107,813,"Sep",0,0,0,{"$f":"IF(D840=\"\", \"\", IF(D840>=$N$25,0, H840*AVERAGE(AG828:AG839)))","v":0},0,0,0,0,0,{"$f":"IF(D840=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B840+1))","v":0.50661999999999996},null,813,107,0,0,0,0,0,{"$f":"IF($D840=\"\",\"\",IFERROR(MIN(MAX(-(AG839+J840+I840+W840+V840)/(AO839-AG839),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D840=\"\", \"\", MAX(AF839*(1-$X840),0))","v":0},{"$f":"IF($D840=\"\", \"\", MAX(AG839 + $I840 + $J840 + $W840+$V840, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,68,107,814,"Oct",0,0,0,{"$f":"IF(D841=\"\", \"\", IF(D841>=$N$25,0, H841*AVERAGE(AH829:AH840)))","v":0},0,0,0,0,0,{"$f":"IF(D841=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B841+1))","v":0.50661999999999996},null,814,107,0,0,0,0,0,{"$f":"IF($D841=\"\",\"\",IFERROR(MIN(MAX(-(AH840+J841+I841+W841+V841)/(AO840-AH840),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D841=\"\", \"\", MAX(AG840*(1-$X841),0))","v":0},{"$f":"IF($D841=\"\", \"\", MAX(AH840 + $I841 + $J841 + $W841+$V841, 0))","v":0},0,0,0,0,0,0,0,0]
[null,68,107,815,"Nov",0,0,0,{"$f":"IF(D842=\"\", \"\", IF(D842>=$N$25,0, H842*AVERAGE(AI830:AI841)))","v":0},0,0,0,0,0,{"$f":"IF(D842=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B842+1))","v":0.50661999999999996},null,815,107,0,0,0,0,0,{"$f":"IF($D842=\"\",\"\",IFERROR(MIN(MAX(-(AI841+J842+I842+W842+V842)/(AO841-AI841),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D842=\"\", \"\", MAX(AH841*(1-$X842),0))","v":0},{"$f":"IF($D842=\"\", \"\", MAX(AI841 + $I842 + $J842 + $W842 +$V842, 0))","v":0},0,0,0,0,0,0,0]
[null,68,107,816,"Dec",0,0,0,{"$f":"IF(D843=\"\", \"\", IF(D843>=$N$25,0, H843*AVERAGE(AJ831:AJ842)))","v":0},0,0,0,0,0,{"$f":"IF(D843=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B843+1))","v":0.50661999999999996},null,816,107,0,0,0,0,0,{"$f":"IF($D843=\"\",\"\",IFERROR(MIN(MAX(-(AJ842+J843+I843+W843+V843)/(AO842-AJ842),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D843=\"\", \"\", MAX(AI842*(1-$X843),0))","v":0},{"$f":"IF($D843=\"\", \"\", MAX(AJ842 + $I843 + $J843 + $W843+$V843, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D844=\"\",\"\", B843+1)","v":69},108,817,"Jan",0,0,0,{"$f":"IF(D844=\"\", \"\", IF(D844>=$N$25,0, H844*AVERAGE(Y832:Y843)))","v":0},0,0,0,0,0,{"$f":"IF(D844=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B844+1))","v":0.53263000000000005},{"$f":"IF(D844=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O844, \"No\", \"Yes\"))","v":"No"},817,108,0,0,0,0,0,{"$f":"IF($D844=\"\",\"\",IFERROR(MIN(MAX(-(Y843+J844+I844+W844+V844)/(AO843-Y843),0),1),0))","v":0},{"$f":"IF($D844=\"\", \"\", MAX($Y843 + $I844 + $J844 + $W844+ $V844, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D844=\"\", \"\", MAX(AJ843*(1-$X844),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D845=\"\",\"\",B844)","v":69},108,818,"Feb",0,0,0,{"$f":"IF(D845=\"\", \"\", IF(D845>=$N$25,0, H845*AVERAGE(Z833:Z844)))","v":0},0,0,0,0,0,{"$f":"IF(D845=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B845+1))","v":0.53263000000000005},null,818,108,0,0,0,0,0,{"$f":"IF($D845=\"\",\"\",IFERROR(MIN(MAX(-(Z844+J845+I845+W845+V845)/(AO844-Z844),0),1),0))","v":0},{"$f":"IF($D845=\"\", \"\", MAX(Y844*(1-$X845),0))","v":0},{"$f":"IF($D845=\"\", \"\", MAX(Z844 + $I845 + $J845 + $W845 +$V845, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,108,819,"Mar",0,0,0,{"$f":"IF(D846=\"\", \"\", IF(D846>=$N$25,0, H846*AVERAGE(AA834:AA845)))","v":0},0,0,0,0,0,{"$f":"IF(D846=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B846+1))","v":0.53263000000000005},null,819,108,0,0,0,0,0,{"$f":"IF($D846=\"\",\"\",IFERROR(MIN(MAX(-(AA845+J846+I846+W846+V846)/(AO845-AA845),0),1),0))","v":0},0,{"$f":"IF($D846=\"\", \"\", MAX(Z845*(1-$X846),0))","v":0},{"$f":"IF($D846=\"\", \"\", MAX(AA845 + $I846 + $J846 + $W846+$V846, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,108,820,"Apr",0,0,0,{"$f":"IF(D847=\"\", \"\", IF(D847>=$N$25,0, H847*AVERAGE(AB835:AB846)))","v":0},0,0,0,0,0,{"$f":"IF(D847=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B847+1))","v":0.53263000000000005},null,820,108,0,0,0,0,0,{"$f":"IF($D847=\"\",\"\",IFERROR(MIN(MAX(-(AB846+J847+I847+W847+V847)/(AO846-AB846),0),1),0))","v":0},0,0,{"$f":"IF($D847=\"\", \"\", MAX(AA846*(1-$X847),0))","v":0},{"$f":"IF($D847=\"\", \"\", MAX(AB846 + $I847 + $J847 + $W847+$V847, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,108,821,"May",0,0,0,{"$f":"IF(D848=\"\", \"\", IF(D848>=$N$25,0, H848*AVERAGE(AC836:AC847)))","v":0},0,0,0,0,0,{"$f":"IF(D848=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B848+1))","v":0.53263000000000005},null,821,108,0,0,0,0,0,{"$f":"IF($D848=\"\",\"\",IFERROR(MIN(MAX(-(AC847+J848+I848+W848+V848)/(AO847-AC847),0),1),0))","v":0},0,0,0,{"$f":"IF($D848=\"\", \"\", MAX(AB847*(1-$X848),0))","v":0},{"$f":"IF($D848=\"\", \"\", MAX(AC847 + $I848 + $J848 +$W848+$V848, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,108,822,"Jun",0,0,0,{"$f":"IF(D849=\"\", \"\", IF(D849>=$N$25,0, H849*AVERAGE(AD837:AD848)))","v":0},0,0,0,0,0,{"$f":"IF(D849=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B849+1))","v":0.53263000000000005},null,822,108,0,0,0,0,0,{"$f":"IF($D849=\"\",\"\",IFERROR(MIN(MAX(-(AD848+J849+I849+W849+V849)/(AO848-AD848),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D849=\"\", \"\", MAX(AC848*(1-$X849),0))","v":0},{"$f":"IF($D849=\"\", \"\", MAX(AD848+ $I849 + $J849 + $W849 +$V849, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,108,823,"Jul",0,0,0,{"$f":"IF(D850=\"\", \"\", IF(D850>=$N$25,0, H850*AVERAGE(AE838:AE849)))","v":0},0,0,0,0,0,{"$f":"IF(D850=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B850+1))","v":0.53263000000000005},null,823,108,0,0,0,0,0,{"$f":"IF($D850=\"\",\"\",IFERROR(MIN(MAX(-(AE849+J850+I850+W850+V850)/(AO849-AE849),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D850=\"\", \"\", MAX(AD849*(1-$X850),0))","v":0},{"$f":"IF($D850=\"\", \"\", MAX(AE849 + $I850 + $J850 + $W850+$V850, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,69,108,824,"Aug",0,0,0,{"$f":"IF(D851=\"\", \"\", IF(D851>=$N$25,0, H851*AVERAGE(AF839:AF850)))","v":0},0,0,0,0,0,{"$f":"IF(D851=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B851+1))","v":0.53263000000000005},null,824,108,0,0,0,0,0,{"$f":"IF($D851=\"\",\"\",IFERROR(MIN(MAX(-(AF850+J851+I851+W851+V851)/(AO850-AF850),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D851=\"\", \"\", MAX(AE850*(1-$X851),0))","v":0},{"$f":"IF($D851=\"\", \"\", MAX(AF850 + $I851 + $J851 + $W851 +$V851, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,69,108,825,"Sep",0,0,0,{"$f":"IF(D852=\"\", \"\", IF(D852>=$N$25,0, H852*AVERAGE(AG840:AG851)))","v":0},0,0,0,0,0,{"$f":"IF(D852=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B852+1))","v":0.53263000000000005},null,825,108,0,0,0,0,0,{"$f":"IF($D852=\"\",\"\",IFERROR(MIN(MAX(-(AG851+J852+I852+W852+V852)/(AO851-AG851),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D852=\"\", \"\", MAX(AF851*(1-$X852),0))","v":0},{"$f":"IF($D852=\"\", \"\", MAX(AG851 + $I852 + $J852 + $W852+$V852, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,69,108,826,"Oct",0,0,0,{"$f":"IF(D853=\"\", \"\", IF(D853>=$N$25,0, H853*AVERAGE(AH841:AH852)))","v":0},0,0,0,0,0,{"$f":"IF(D853=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B853+1))","v":0.53263000000000005},null,826,108,0,0,0,0,0,{"$f":"IF($D853=\"\",\"\",IFERROR(MIN(MAX(-(AH852+J853+I853+W853+V853)/(AO852-AH852),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D853=\"\", \"\", MAX(AG852*(1-$X853),0))","v":0},{"$f":"IF($D853=\"\", \"\", MAX(AH852 + $I853 + $J853 + $W853+$V853, 0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(D853=\"\",\"\",IF(D853=$N$25,AO853-SUM(AK853:AN853)-$H$20,AO853-SUM(AK853:AN853)))","v":0}]
[null,69,108,827,"Nov",0,0,0,{"$f":"IF(D854=\"\", \"\", IF(D854>=$N$25,0, H854*AVERAGE(AI842:AI853)))","v":0},0,0,0,0,0,{"$f":"IF(D854=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B854+1))","v":0.53263000000000005},null,827,108,0,0,0,0,0,{"$f":"IF($D854=\"\",\"\",IFERROR(MIN(MAX(-(AI853+J854+I854+W854+V854)/(AO853-AI853),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D854=\"\", \"\", MAX(AH853*(1-$X854),0))","v":0},{"$f":"IF($D854=\"\", \"\", MAX(AI853 + $I854 + $J854 + $W854 +$V854, 0))","v":0},0,0,0,0,0,0,0]
[null,69,108,828,"Dec",0,0,0,{"$f":"IF(D855=\"\", \"\", IF(D855>=$N$25,0, H855*AVERAGE(AJ843:AJ854)))","v":0},0,0,0,0,0,{"$f":"IF(D855=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B855+1))","v":0.53263000000000005},null,828,108,0,0,0,0,0,{"$f":"IF($D855=\"\",\"\",IFERROR(MIN(MAX(-(AJ854+J855+I855+W855+V855)/(AO854-AJ854),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D855=\"\", \"\", MAX(AI854*(1-$X855),0))","v":0},{"$f":"IF($D855=\"\", \"\", MAX(AJ854 + $I855 + $J855 + $W855+$V855, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D856=\"\",\"\", B855+1)","v":70},109,829,"Jan",0,0,0,{"$f":"IF(D856=\"\", \"\", IF(D856>=$N$25,0, H856*AVERAGE(Y844:Y855)))","v":0},0,0,0,0,0,{"$f":"IF(D856=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B856+1))","v":0.56025999999999998},{"$f":"IF(D856=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O856, \"No\", \"Yes\"))","v":"No"},829,109,0,0,0,0,0,{"$f":"IF($D856=\"\",\"\",IFERROR(MIN(MAX(-(Y855+J856+I856+W856+V856)/(AO855-Y855),0),1),0))","v":0},{"$f":"IF($D856=\"\", \"\", MAX($Y855 + $I856 + $J856 + $W856+ $V856, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D856=\"\", \"\", MAX(AJ855*(1-$X856),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D857=\"\",\"\",B856)","v":70},109,830,"Feb",0,0,0,{"$f":"IF(D857=\"\", \"\", IF(D857>=$N$25,0, H857*AVERAGE(Z845:Z856)))","v":0},0,0,0,0,0,{"$f":"IF(D857=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B857+1))","v":0.56025999999999998},null,830,109,0,0,0,0,0,{"$f":"IF($D857=\"\",\"\",IFERROR(MIN(MAX(-(Z856+J857+I857+W857+V857)/(AO856-Z856),0),1),0))","v":0},{"$f":"IF($D857=\"\", \"\", MAX(Y856*(1-$X857),0))","v":0},{"$f":"IF($D857=\"\", \"\", MAX(Z856 + $I857 + $J857 + $W857 +$V857, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,109,831,"Mar",0,0,0,{"$f":"IF(D858=\"\", \"\", IF(D858>=$N$25,0, H858*AVERAGE(AA846:AA857)))","v":0},0,0,0,0,0,{"$f":"IF(D858=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B858+1))","v":0.56025999999999998},null,831,109,0,0,0,0,0,{"$f":"IF($D858=\"\",\"\",IFERROR(MIN(MAX(-(AA857+J858+I858+W858+V858)/(AO857-AA857),0),1),0))","v":0},0,{"$f":"IF($D858=\"\", \"\", MAX(Z857*(1-$X858),0))","v":0},{"$f":"IF($D858=\"\", \"\", MAX(AA857 + $I858 + $J858 + $W858+$V858, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,109,832,"Apr",0,0,0,{"$f":"IF(D859=\"\", \"\", IF(D859>=$N$25,0, H859*AVERAGE(AB847:AB858)))","v":0},0,0,0,0,0,{"$f":"IF(D859=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B859+1))","v":0.56025999999999998},null,832,109,0,0,0,0,0,{"$f":"IF($D859=\"\",\"\",IFERROR(MIN(MAX(-(AB858+J859+I859+W859+V859)/(AO858-AB858),0),1),0))","v":0},0,0,{"$f":"IF($D859=\"\", \"\", MAX(AA858*(1-$X859),0))","v":0},{"$f":"IF($D859=\"\", \"\", MAX(AB858 + $I859 + $J859 + $W859+$V859, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,70,109,833,"May",0,0,0,{"$f":"IF(D860=\"\", \"\", IF(D860>=$N$25,0, H860*AVERAGE(AC848:AC859)))","v":0},0,{"$f":"IF(D860=\"\",\"\",IF(D860>=$N$25, 0,-$J$20))","v":0},{"$f":"IF(D860=\"\",\"\",IF(D860>=$N$25, 0,-$I$20*J860))","v":0},0,{"$f":"IF(D860=\"\",\"\",IF(D860>=$N$25, 0,-$L$20*(AK860+AL860)))","v":0},{"$f":"IF(D860=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B860+1))","v":0.56025999999999998},null,{"$f":"D860","v":833},{"$f":"C860","v":109},{"$f":"IF(D860=\"\",\"\",IF(D860>$N$25, 0,$H$20+AK860))","v":0},{"$f":"IF(D860=\"\",\"\",IF(D860>$N$25, 0,$H$20))","v":0},{"$f":"IF(D860=\"\",\"\",IF(D860>=$N$25, 0,-$M$20*O860*T860/12))","v":0},{"$f":"IF(D860=\"\",\"\",IF(D860>=$N$25, 0,SUM(L860:N860)+U860))","v":0},0,{"$f":"IF($D860=\"\",\"\",IFERROR(MIN(MAX(-(AC859+J860+I860+W860+V860)/(AO859-AC859),0),1),0))","v":0},0,0,0,{"$f":"IF($D860=\"\", \"\", MAX(AB859*(1-$X860),0))","v":0},{"$f":"IF($D860=\"\", \"\", MAX(AC859 + $I860 + $J860 +$W860+$V860, 0))","v":0},0,0,0,0,0,0,0,0,{"$f":"I860","v":0},0,{"$f":"V860","v":0},0,0]
[null,70,109,834,"Jun",{"$f":"IF($D861 = \"\", \"\",IF(D861>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":0},0,0,{"$f":"IF(D861=\"\", \"\", IF(D861>=$N$25,0, H861*AVERAGE(AD849:AD860)))","v":0},0,0,0,0,0,{"$f":"IF(D861=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B861+1))","v":0.56025999999999998},null,834,109,0,0,0,0,0,{"$f":"IF($D861=\"\",\"\",IFERROR(MIN(MAX(-(AD860+J861+I861+W861+V861)/(AO860-AD860),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D861=\"\", \"\", MAX(AC860*(1-$X861),0))","v":0},{"$f":"IF($D861=\"\", \"\", MAX(AD860+ $I861 + $J861 + $W861 +$V861, 0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D861=\"\",\"\",IF(D861=$N$25,$J861+$W861-$AO861-$H$20,$J861+$W861))","v":0},0,{"$f":"IF(D861 = \"\", \"\", SUM(Y861:AJ861))","v":0},0]
[null,70,109,{"$f":"IF($C862=\"\", \"\", $D861+1)","v":835},"Jul",0,0,0,{"$f":"IF(D862=\"\", \"\", IF(D862>=$N$25,0, H862*AVERAGE(AE850:AE861)))","v":0},0,0,0,0,0,{"$f":"IF(D862=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B862+1))","v":0.56025999999999998},null,835,109,0,0,0,0,0,{"$f":"IF($D862=\"\",\"\",IFERROR(MIN(MAX(-(AE861+J862+I862+W862+V862)/(AO861-AE861),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D862=\"\", \"\", MAX(AD861*(1-$X862),0))","v":0},{"$f":"IF($D862=\"\", \"\", MAX(AE861 + $I862 + $J862 + $W862+$V862, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,70,109,836,"Aug",0,0,0,{"$f":"IF(D863=\"\", \"\", IF(D863>=$N$25,0, H863*AVERAGE(AF851:AF862)))","v":0},0,0,0,0,0,{"$f":"IF(D863=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B863+1))","v":0.56025999999999998},null,836,109,0,0,0,0,0,{"$f":"IF($D863=\"\",\"\",IFERROR(MIN(MAX(-(AF862+J863+I863+W863+V863)/(AO862-AF862),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D863=\"\", \"\", MAX(AE862*(1-$X863),0))","v":0},{"$f":"IF($D863=\"\", \"\", MAX(AF862 + $I863 + $J863 + $W863 +$V863, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,70,109,837,"Sep",0,0,0,{"$f":"IF(D864=\"\", \"\", IF(D864>=$N$25,0, H864*AVERAGE(AG852:AG863)))","v":0},0,0,0,0,0,{"$f":"IF(D864=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B864+1))","v":0.56025999999999998},null,837,109,0,0,0,0,0,{"$f":"IF($D864=\"\",\"\",IFERROR(MIN(MAX(-(AG863+J864+I864+W864+V864)/(AO863-AG863),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D864=\"\", \"\", MAX(AF863*(1-$X864),0))","v":0},{"$f":"IF($D864=\"\", \"\", MAX(AG863 + $I864 + $J864 + $W864+$V864, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,70,109,838,"Oct",0,0,0,{"$f":"IF(D865=\"\", \"\", IF(D865>=$N$25,0, H865*AVERAGE(AH853:AH864)))","v":0},0,0,0,0,0,{"$f":"IF(D865=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B865+1))","v":0.56025999999999998},null,838,109,0,0,0,0,0,{"$f":"IF($D865=\"\",\"\",IFERROR(MIN(MAX(-(AH864+J865+I865+W865+V865)/(AO864-AH864),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D865=\"\", \"\", MAX(AG864*(1-$X865),0))","v":0},{"$f":"IF($D865=\"\", \"\", MAX(AH864 + $I865 + $J865 + $W865+$V865, 0))","v":0},0,0,0,0,0,0,0,0]
[null,70,109,839,"Nov",0,0,0,{"$f":"IF(D866=\"\", \"\", IF(D866>=$N$25,0, H866*AVERAGE(AI854:AI865)))","v":0},0,0,0,0,0,{"$f":"IF(D866=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B866+1))","v":0.56025999999999998},null,839,109,0,0,0,0,0,{"$f":"IF($D866=\"\",\"\",IFERROR(MIN(MAX(-(AI865+J866+I866+W866+V866)/(AO865-AI865),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D866=\"\", \"\", MAX(AH865*(1-$X866),0))","v":0},{"$f":"IF($D866=\"\", \"\", MAX(AI865 + $I866 + $J866 + $W866 +$V866, 0))","v":0},0,0,0,0,0,0,0]
[null,70,109,840,"Dec",0,0,0,{"$f":"IF(D867=\"\", \"\", IF(D867>=$N$25,0, H867*AVERAGE(AJ855:AJ866)))","v":0},0,0,0,0,0,{"$f":"IF(D867=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B867+1))","v":0.56025999999999998},null,840,109,0,0,0,0,0,{"$f":"IF($D867=\"\",\"\",IFERROR(MIN(MAX(-(AJ866+J867+I867+W867+V867)/(AO866-AJ866),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D867=\"\", \"\", MAX(AI866*(1-$X867),0))","v":0},{"$f":"IF($D867=\"\", \"\", MAX(AJ866 + $I867 + $J867 + $W867+$V867, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D868=\"\",\"\", B867+1)","v":71},110,841,"Jan",0,0,0,{"$f":"IF(D868=\"\", \"\", IF(D868>=$N$25,0, H868*AVERAGE(Y856:Y867)))","v":0},0,0,0,0,0,{"$f":"IF(D868=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B868+1))","v":0.58959000000000006},{"$f":"IF(D868=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O868, \"No\", \"Yes\"))","v":"Yes"},841,110,0,0,0,0,0,{"$f":"IF($D868=\"\",\"\",IFERROR(MIN(MAX(-(Y867+J868+I868+W868+V868)/(AO867-Y867),0),1),0))","v":0},{"$f":"IF($D868=\"\", \"\", MAX($Y867 + $I868 + $J868 + $W868+ $V868, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D868=\"\", \"\", MAX(AJ867*(1-$X868),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D869=\"\",\"\",B868)","v":71},110,842,"Feb",0,0,0,{"$f":"IF(D869=\"\", \"\", IF(D869>=$N$25,0, H869*AVERAGE(Z857:Z868)))","v":0},0,0,0,0,0,{"$f":"IF(D869=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B869+1))","v":0.58959000000000006},null,842,110,0,0,0,0,0,{"$f":"IF($D869=\"\",\"\",IFERROR(MIN(MAX(-(Z868+J869+I869+W869+V869)/(AO868-Z868),0),1),0))","v":0},{"$f":"IF($D869=\"\", \"\", MAX(Y868*(1-$X869),0))","v":0},{"$f":"IF($D869=\"\", \"\", MAX(Z868 + $I869 + $J869 + $W869 +$V869, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,110,843,"Mar",0,0,0,{"$f":"IF(D870=\"\", \"\", IF(D870>=$N$25,0, H870*AVERAGE(AA858:AA869)))","v":0},0,0,0,0,0,{"$f":"IF(D870=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B870+1))","v":0.58959000000000006},null,843,110,0,0,0,0,0,{"$f":"IF($D870=\"\",\"\",IFERROR(MIN(MAX(-(AA869+J870+I870+W870+V870)/(AO869-AA869),0),1),0))","v":0},0,{"$f":"IF($D870=\"\", \"\", MAX(Z869*(1-$X870),0))","v":0},{"$f":"IF($D870=\"\", \"\", MAX(AA869 + $I870 + $J870 + $W870+$V870, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,110,844,"Apr",0,0,0,{"$f":"IF(D871=\"\", \"\", IF(D871>=$N$25,0, H871*AVERAGE(AB859:AB870)))","v":0},0,0,0,0,0,{"$f":"IF(D871=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B871+1))","v":0.58959000000000006},null,844,110,0,0,0,0,0,{"$f":"IF($D871=\"\",\"\",IFERROR(MIN(MAX(-(AB870+J871+I871+W871+V871)/(AO870-AB870),0),1),0))","v":0},0,0,{"$f":"IF($D871=\"\", \"\", MAX(AA870*(1-$X871),0))","v":0},{"$f":"IF($D871=\"\", \"\", MAX(AB870 + $I871 + $J871 + $W871+$V871, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,110,845,"May",0,0,{"$f":"IF($D872 = \"\", \"\", IF(D872>=$N$25, 0,IF(G872<$G$20, IF(G872>$F$20, G872, $F$20), $G$20)))","v":0},{"$f":"IF(D872=\"\", \"\", IF(D872>=$N$25,0, H872*AVERAGE(AC860:AC871)))","v":0},0,0,0,{"$f":"IF(D872=\"\",\"\",IF(D872>=$N$25, 0,-$K$20))","v":0},0,{"$f":"IF(D872=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B872+1))","v":0.58959000000000006},null,845,110,0,0,0,0,0,{"$f":"IF($D872=\"\",\"\",IFERROR(MIN(MAX(-(AC871+J872+I872+W872+V872)/(AO871-AC871),0),1),0))","v":0},0,0,0,{"$f":"IF($D872=\"\", \"\", MAX(AB871*(1-$X872),0))","v":0},{"$f":"IF($D872=\"\", \"\", MAX(AC871 + $I872 + $J872 +$W872+$V872, 0))","v":0},0,0,0,0,0,0,0,{"$f":"IF(D872 = \"\", \"\",Y871 + Z871+AA871 + AB871+ AC871+AD871+AE871+AF871+AG871+AH871 + AI871+AJ871)","v":0},0,0,0,0,0]
[null,71,{"$f":"IF(C872=\"\",\"\",IF(C861+1<=120, C861 + 1, \"\"))","v":110},846,{"$f":"IF($D873 = \"\", \"\",E861)","v":"Jun"},0,{"$f":"IF($D873 = \"\", \"\",IF(D873>=$N$25, 0,((1+F861)*(1+F862)*(1+F863)*(1+F864)*(1+F865)*(1+F866)*(1+F867)*(1+F868)*(1+F869)*(1+F870)*(1+F871)*(1+F872))-1))","v":0},0,{"$f":"IF(D873=\"\", \"\", IF(D873>=$N$25,0, H873*AVERAGE(AD861:AD872)))","v":0},{"$f":"IF(D873=\"\",\"\",IF(D873>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C873<$N$5,$M$5,0))))","v":0},0,0,0,0,{"$f":"IF(D873=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B873+1))","v":0.58959000000000006},null,846,110,0,0,0,0,0,{"$f":"IF($D873=\"\",\"\",IFERROR(MIN(MAX(-(AD872+J873+I873+W873+V873)/(AO872-AD872),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D873=\"\", \"\", MAX(AC872*(1-$X873),0))","v":0},{"$f":"IF($D873=\"\", \"\", MAX(AD872+ $I873 + $J873 + $W873 +$V873, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,71,110,847,"Jul",0,0,0,{"$f":"IF(D874=\"\", \"\", IF(D874>=$N$25,0, H874*AVERAGE(AE862:AE873)))","v":0},0,0,0,0,0,{"$f":"IF(D874=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B874+1))","v":0.58959000000000006},null,847,110,0,0,0,0,0,{"$f":"IF($D874=\"\",\"\",IFERROR(MIN(MAX(-(AE873+J874+I874+W874+V874)/(AO873-AE873),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D874=\"\", \"\", MAX(AD873*(1-$X874),0))","v":0},{"$f":"IF($D874=\"\", \"\", MAX(AE873 + $I874 + $J874 + $W874+$V874, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,71,110,848,"Aug",0,0,0,{"$f":"IF(D875=\"\", \"\", IF(D875>=$N$25,0, H875*AVERAGE(AF863:AF874)))","v":0},0,0,0,0,0,{"$f":"IF(D875=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B875+1))","v":0.58959000000000006},null,848,110,0,0,0,0,0,{"$f":"IF($D875=\"\",\"\",IFERROR(MIN(MAX(-(AF874+J875+I875+W875+V875)/(AO874-AF874),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D875=\"\", \"\", MAX(AE874*(1-$X875),0))","v":0},{"$f":"IF($D875=\"\", \"\", MAX(AF874 + $I875 + $J875 + $W875 +$V875, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,71,110,849,"Sep",0,0,0,{"$f":"IF(D876=\"\", \"\", IF(D876>=$N$25,0, H876*AVERAGE(AG864:AG875)))","v":0},0,0,0,0,0,{"$f":"IF(D876=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B876+1))","v":0.58959000000000006},null,849,110,0,0,0,0,0,{"$f":"IF($D876=\"\",\"\",IFERROR(MIN(MAX(-(AG875+J876+I876+W876+V876)/(AO875-AG875),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D876=\"\", \"\", MAX(AF875*(1-$X876),0))","v":0},{"$f":"IF($D876=\"\", \"\", MAX(AG875 + $I876 + $J876 + $W876+$V876, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,71,110,850,"Oct",0,0,0,{"$f":"IF(D877=\"\", \"\", IF(D877>=$N$25,0, H877*AVERAGE(AH865:AH876)))","v":0},0,0,0,0,0,{"$f":"IF(D877=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B877+1))","v":0.58959000000000006},null,850,110,0,0,0,0,0,{"$f":"IF($D877=\"\",\"\",IFERROR(MIN(MAX(-(AH876+J877+I877+W877+V877)/(AO876-AH876),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D877=\"\", \"\", MAX(AG876*(1-$X877),0))","v":0},{"$f":"IF($D877=\"\", \"\", MAX(AH876 + $I877 + $J877 + $W877+$V877, 0))","v":0},0,0,0,0,0,0,0,0]
[null,71,110,851,"Nov",0,0,0,{"$f":"IF(D878=\"\", \"\", IF(D878>=$N$25,0, H878*AVERAGE(AI866:AI877)))","v":0},0,0,0,0,0,{"$f":"IF(D878=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B878+1))","v":0.58959000000000006},null,851,110,0,0,0,0,0,{"$f":"IF($D878=\"\",\"\",IFERROR(MIN(MAX(-(AI877+J878+I878+W878+V878)/(AO877-AI877),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D878=\"\", \"\", MAX(AH877*(1-$X878),0))","v":0},{"$f":"IF($D878=\"\", \"\", MAX(AI877 + $I878 + $J878 + $W878 +$V878, 0))","v":0},0,0,0,0,0,0,0]
[null,71,110,852,"Dec",0,0,0,{"$f":"IF(D879=\"\", \"\", IF(D879>=$N$25,0, H879*AVERAGE(AJ867:AJ878)))","v":0},0,0,0,0,0,{"$f":"IF(D879=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B879+1))","v":0.58959000000000006},null,852,110,0,0,0,0,0,{"$f":"IF($D879=\"\",\"\",IFERROR(MIN(MAX(-(AJ878+J879+I879+W879+V879)/(AO878-AJ878),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D879=\"\", \"\", MAX(AI878*(1-$X879),0))","v":0},{"$f":"IF($D879=\"\", \"\", MAX(AJ878 + $I879 + $J879 + $W879+$V879, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D880=\"\",\"\", B879+1)","v":72},111,853,"Jan",0,0,0,{"$f":"IF(D880=\"\", \"\", IF(D880>=$N$25,0, H880*AVERAGE(Y868:Y879)))","v":0},0,0,0,0,0,{"$f":"IF(D880=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B880+1))","v":0.62073999999999996},{"$f":"IF(D880=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O880, \"No\", \"Yes\"))","v":"Yes"},853,111,0,0,0,0,{"$f":"IF(D880=\"\",\"\",IF(D880=$N$25,-(AK880+AL880+J880+V880),IF(OR(C880<$N$5,C880>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D880+120))*(AK880+AL880+V880-$O$20)))))","v":0},{"$f":"IF($D880=\"\",\"\",IFERROR(MIN(MAX(-(Y879+J880+I880+W880+V880)/(AO879-Y879),0),1),0))","v":0},{"$f":"IF($D880=\"\", \"\", MAX($Y879 + $I880 + $J880 + $W880+ $V880, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D880=\"\", \"\", MAX(AJ879*(1-$X880),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D881=\"\",\"\",B880)","v":72},111,854,"Feb",0,0,0,{"$f":"IF(D881=\"\", \"\", IF(D881>=$N$25,0, H881*AVERAGE(Z869:Z880)))","v":0},0,0,0,0,0,{"$f":"IF(D881=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B881+1))","v":0.62073999999999996},null,854,111,0,0,0,0,0,{"$f":"IF($D881=\"\",\"\",IFERROR(MIN(MAX(-(Z880+J881+I881+W881+V881)/(AO880-Z880),0),1),0))","v":0},{"$f":"IF($D881=\"\", \"\", MAX(Y880*(1-$X881),0))","v":0},{"$f":"IF($D881=\"\", \"\", MAX(Z880 + $I881 + $J881 + $W881 +$V881, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,111,855,"Mar",0,0,0,{"$f":"IF(D882=\"\", \"\", IF(D882>=$N$25,0, H882*AVERAGE(AA870:AA881)))","v":0},0,0,0,0,0,{"$f":"IF(D882=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B882+1))","v":0.62073999999999996},null,855,111,0,0,0,0,0,{"$f":"IF($D882=\"\",\"\",IFERROR(MIN(MAX(-(AA881+J882+I882+W882+V882)/(AO881-AA881),0),1),0))","v":0},0,{"$f":"IF($D882=\"\", \"\", MAX(Z881*(1-$X882),0))","v":0},{"$f":"IF($D882=\"\", \"\", MAX(AA881 + $I882 + $J882 + $W882+$V882, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,111,856,"Apr",0,0,0,{"$f":"IF(D883=\"\", \"\", IF(D883>=$N$25,0, H883*AVERAGE(AB871:AB882)))","v":0},0,0,0,0,0,{"$f":"IF(D883=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B883+1))","v":0.62073999999999996},null,856,111,0,0,0,0,0,{"$f":"IF($D883=\"\",\"\",IFERROR(MIN(MAX(-(AB882+J883+I883+W883+V883)/(AO882-AB882),0),1),0))","v":0},0,0,{"$f":"IF($D883=\"\", \"\", MAX(AA882*(1-$X883),0))","v":0},{"$f":"IF($D883=\"\", \"\", MAX(AB882 + $I883 + $J883 + $W883+$V883, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,111,857,"May",0,0,0,{"$f":"IF(D884=\"\", \"\", IF(D884>=$N$25,0, H884*AVERAGE(AC872:AC883)))","v":0},0,0,0,0,0,{"$f":"IF(D884=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B884+1))","v":0.62073999999999996},null,857,111,0,0,0,0,0,{"$f":"IF($D884=\"\",\"\",IFERROR(MIN(MAX(-(AC883+J884+I884+W884+V884)/(AO883-AC883),0),1),0))","v":0},0,0,0,{"$f":"IF($D884=\"\", \"\", MAX(AB883*(1-$X884),0))","v":0},{"$f":"IF($D884=\"\", \"\", MAX(AC883 + $I884 + $J884 +$W884+$V884, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(D885=\"\",\"\",B884)","v":72},111,858,"Jun",0,0,0,{"$f":"IF(D885=\"\", \"\", IF(D885>=$N$25,0, H885*AVERAGE(AD873:AD884)))","v":0},0,0,0,0,0,{"$f":"IF(D885=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B885+1))","v":0.62073999999999996},null,858,111,0,0,0,0,0,{"$f":"IF($D885=\"\",\"\",IFERROR(MIN(MAX(-(AD884+J885+I885+W885+V885)/(AO884-AD884),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D885=\"\", \"\", MAX(AC884*(1-$X885),0))","v":0},{"$f":"IF($D885=\"\", \"\", MAX(AD884+ $I885 + $J885 + $W885 +$V885, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,72,111,859,"Jul",0,0,0,{"$f":"IF(D886=\"\", \"\", IF(D886>=$N$25,0, H886*AVERAGE(AE874:AE885)))","v":0},0,0,0,0,0,{"$f":"IF(D886=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B886+1))","v":0.62073999999999996},null,859,111,0,0,0,0,0,{"$f":"IF($D886=\"\",\"\",IFERROR(MIN(MAX(-(AE885+J886+I886+W886+V886)/(AO885-AE885),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D886=\"\", \"\", MAX(AD885*(1-$X886),0))","v":0},{"$f":"IF($D886=\"\", \"\", MAX(AE885 + $I886 + $J886 + $W886+$V886, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,72,111,860,"Aug",0,0,0,{"$f":"IF(D887=\"\", \"\", IF(D887>=$N$25,0, H887*AVERAGE(AF875:AF886)))","v":0},0,0,0,0,0,{"$f":"IF(D887=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B887+1))","v":0.62073999999999996},null,860,111,0,0,0,0,0,{"$f":"IF($D887=\"\",\"\",IFERROR(MIN(MAX(-(AF886+J887+I887+W887+V887)/(AO886-AF886),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D887=\"\", \"\", MAX(AE886*(1-$X887),0))","v":0},{"$f":"IF($D887=\"\", \"\", MAX(AF886 + $I887 + $J887 + $W887 +$V887, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,72,111,861,"Sep",0,0,0,{"$f":"IF(D888=\"\", \"\", IF(D888>=$N$25,0, H888*AVERAGE(AG876:AG887)))","v":0},0,0,0,0,0,{"$f":"IF(D888=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B888+1))","v":0.62073999999999996},null,861,111,0,0,0,0,0,{"$f":"IF($D888=\"\",\"\",IFERROR(MIN(MAX(-(AG887+J888+I888+W888+V888)/(AO887-AG887),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D888=\"\", \"\", MAX(AF887*(1-$X888),0))","v":0},{"$f":"IF($D888=\"\", \"\", MAX(AG887 + $I888 + $J888 + $W888+$V888, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,72,111,862,"Oct",0,0,0,{"$f":"IF(D889=\"\", \"\", IF(D889>=$N$25,0, H889*AVERAGE(AH877:AH888)))","v":0},0,0,0,0,0,{"$f":"IF(D889=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B889+1))","v":0.62073999999999996},null,862,111,0,0,0,0,0,{"$f":"IF($D889=\"\",\"\",IFERROR(MIN(MAX(-(AH888+J889+I889+W889+V889)/(AO888-AH888),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D889=\"\", \"\", MAX(AG888*(1-$X889),0))","v":0},{"$f":"IF($D889=\"\", \"\", MAX(AH888 + $I889 + $J889 + $W889+$V889, 0))","v":0},0,0,0,0,0,0,0,0]
[null,72,111,863,"Nov",0,0,0,{"$f":"IF(D890=\"\", \"\", IF(D890>=$N$25,0, H890*AVERAGE(AI878:AI889)))","v":0},0,0,0,0,0,{"$f":"IF(D890=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B890+1))","v":0.62073999999999996},null,863,111,0,0,0,0,0,{"$f":"IF($D890=\"\",\"\",IFERROR(MIN(MAX(-(AI889+J890+I890+W890+V890)/(AO889-AI889),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D890=\"\", \"\", MAX(AH889*(1-$X890),0))","v":0},{"$f":"IF($D890=\"\", \"\", MAX(AI889 + $I890 + $J890 + $W890 +$V890, 0))","v":0},0,0,0,0,0,0,0]
[null,72,111,864,"Dec",0,0,0,{"$f":"IF(D891=\"\", \"\", IF(D891>=$N$25,0, H891*AVERAGE(AJ879:AJ890)))","v":0},0,0,0,0,0,{"$f":"IF(D891=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B891+1))","v":0.62073999999999996},null,864,111,0,0,0,0,0,{"$f":"IF($D891=\"\",\"\",IFERROR(MIN(MAX(-(AJ890+J891+I891+W891+V891)/(AO890-AJ890),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D891=\"\", \"\", MAX(AI890*(1-$X891),0))","v":0},{"$f":"IF($D891=\"\", \"\", MAX(AJ890 + $I891 + $J891 + $W891+$V891, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D892=\"\",\"\", B891+1)","v":73},112,865,"Jan",0,0,0,{"$f":"IF(D892=\"\", \"\", IF(D892>=$N$25,0, H892*AVERAGE(Y880:Y891)))","v":0},0,0,0,0,0,{"$f":"IF(D892=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B892+1))","v":0.65379999999999994},{"$f":"IF(D892=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O892, \"No\", \"Yes\"))","v":"Yes"},865,112,0,0,0,0,0,{"$f":"IF($D892=\"\",\"\",IFERROR(MIN(MAX(-(Y891+J892+I892+W892+V892)/(AO891-Y891),0),1),0))","v":0},{"$f":"IF($D892=\"\", \"\", MAX($Y891 + $I892 + $J892 + $W892+ $V892, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D892=\"\", \"\", MAX(AJ891*(1-$X892),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D893=\"\",\"\",B892)","v":73},112,866,"Feb",0,0,0,{"$f":"IF(D893=\"\", \"\", IF(D893>=$N$25,0, H893*AVERAGE(Z881:Z892)))","v":0},0,0,0,0,0,{"$f":"IF(D893=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B893+1))","v":0.65379999999999994},null,866,112,0,0,0,0,0,{"$f":"IF($D893=\"\",\"\",IFERROR(MIN(MAX(-(Z892+J893+I893+W893+V893)/(AO892-Z892),0),1),0))","v":0},{"$f":"IF($D893=\"\", \"\", MAX(Y892*(1-$X893),0))","v":0},{"$f":"IF($D893=\"\", \"\", MAX(Z892 + $I893 + $J893 + $W893 +$V893, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,112,867,"Mar",0,0,0,{"$f":"IF(D894=\"\", \"\", IF(D894>=$N$25,0, H894*AVERAGE(AA882:AA893)))","v":0},0,0,0,0,0,{"$f":"IF(D894=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B894+1))","v":0.65379999999999994},null,867,112,0,0,0,0,0,{"$f":"IF($D894=\"\",\"\",IFERROR(MIN(MAX(-(AA893+J894+I894+W894+V894)/(AO893-AA893),0),1),0))","v":0},0,{"$f":"IF($D894=\"\", \"\", MAX(Z893*(1-$X894),0))","v":0},{"$f":"IF($D894=\"\", \"\", MAX(AA893 + $I894 + $J894 + $W894+$V894, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,112,868,"Apr",0,0,0,{"$f":"IF(D895=\"\", \"\", IF(D895>=$N$25,0, H895*AVERAGE(AB883:AB894)))","v":0},0,0,0,0,0,{"$f":"IF(D895=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B895+1))","v":0.65379999999999994},null,868,112,0,0,0,0,0,{"$f":"IF($D895=\"\",\"\",IFERROR(MIN(MAX(-(AB894+J895+I895+W895+V895)/(AO894-AB894),0),1),0))","v":0},0,0,{"$f":"IF($D895=\"\", \"\", MAX(AA894*(1-$X895),0))","v":0},{"$f":"IF($D895=\"\", \"\", MAX(AB894 + $I895 + $J895 + $W895+$V895, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,112,869,"May",0,0,0,{"$f":"IF(D896=\"\", \"\", IF(D896>=$N$25,0, H896*AVERAGE(AC884:AC895)))","v":0},0,0,0,0,0,{"$f":"IF(D896=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B896+1))","v":0.65379999999999994},null,869,112,0,0,0,0,0,{"$f":"IF($D896=\"\",\"\",IFERROR(MIN(MAX(-(AC895+J896+I896+W896+V896)/(AO895-AC895),0),1),0))","v":0},0,0,0,{"$f":"IF($D896=\"\", \"\", MAX(AB895*(1-$X896),0))","v":0},{"$f":"IF($D896=\"\", \"\", MAX(AC895 + $I896 + $J896 +$W896+$V896, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,112,870,"Jun",0,0,0,{"$f":"IF(D897=\"\", \"\", IF(D897>=$N$25,0, H897*AVERAGE(AD885:AD896)))","v":0},0,0,0,0,0,{"$f":"IF(D897=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B897+1))","v":0.65379999999999994},null,870,112,0,0,0,0,0,{"$f":"IF($D897=\"\",\"\",IFERROR(MIN(MAX(-(AD896+J897+I897+W897+V897)/(AO896-AD896),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D897=\"\", \"\", MAX(AC896*(1-$X897),0))","v":0},{"$f":"IF($D897=\"\", \"\", MAX(AD896+ $I897 + $J897 + $W897 +$V897, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,73,112,871,"Jul",0,0,0,{"$f":"IF(D898=\"\", \"\", IF(D898>=$N$25,0, H898*AVERAGE(AE886:AE897)))","v":0},0,0,0,0,0,{"$f":"IF(D898=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B898+1))","v":0.65379999999999994},null,871,112,0,0,0,0,0,{"$f":"IF($D898=\"\",\"\",IFERROR(MIN(MAX(-(AE897+J898+I898+W898+V898)/(AO897-AE897),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D898=\"\", \"\", MAX(AD897*(1-$X898),0))","v":0},{"$f":"IF($D898=\"\", \"\", MAX(AE897 + $I898 + $J898 + $W898+$V898, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,73,112,872,"Aug",0,0,0,{"$f":"IF(D899=\"\", \"\", IF(D899>=$N$25,0, H899*AVERAGE(AF887:AF898)))","v":0},0,0,0,0,0,{"$f":"IF(D899=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B899+1))","v":0.65379999999999994},null,872,112,0,0,0,0,0,{"$f":"IF($D899=\"\",\"\",IFERROR(MIN(MAX(-(AF898+J899+I899+W899+V899)/(AO898-AF898),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D899=\"\", \"\", MAX(AE898*(1-$X899),0))","v":0},{"$f":"IF($D899=\"\", \"\", MAX(AF898 + $I899 + $J899 + $W899 +$V899, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,73,112,873,"Sep",0,0,0,{"$f":"IF(D900=\"\", \"\", IF(D900>=$N$25,0, H900*AVERAGE(AG888:AG899)))","v":0},0,0,0,0,0,{"$f":"IF(D900=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B900+1))","v":0.65379999999999994},null,873,112,0,0,0,0,0,{"$f":"IF($D900=\"\",\"\",IFERROR(MIN(MAX(-(AG899+J900+I900+W900+V900)/(AO899-AG899),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D900=\"\", \"\", MAX(AF899*(1-$X900),0))","v":0},{"$f":"IF($D900=\"\", \"\", MAX(AG899 + $I900 + $J900 + $W900+$V900, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,73,112,874,"Oct",0,0,0,{"$f":"IF(D901=\"\", \"\", IF(D901>=$N$25,0, H901*AVERAGE(AH889:AH900)))","v":0},0,0,0,0,0,{"$f":"IF(D901=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B901+1))","v":0.65379999999999994},null,874,112,0,0,0,0,0,{"$f":"IF($D901=\"\",\"\",IFERROR(MIN(MAX(-(AH900+J901+I901+W901+V901)/(AO900-AH900),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D901=\"\", \"\", MAX(AG900*(1-$X901),0))","v":0},{"$f":"IF($D901=\"\", \"\", MAX(AH900 + $I901 + $J901 + $W901+$V901, 0))","v":0},0,0,0,0,0,0,0,0]
[null,73,112,875,"Nov",0,0,0,{"$f":"IF(D902=\"\", \"\", IF(D902>=$N$25,0, H902*AVERAGE(AI890:AI901)))","v":0},0,0,0,0,0,{"$f":"IF(D902=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B902+1))","v":0.65379999999999994},null,875,112,0,0,0,0,0,{"$f":"IF($D902=\"\",\"\",IFERROR(MIN(MAX(-(AI901+J902+I902+W902+V902)/(AO901-AI901),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D902=\"\", \"\", MAX(AH901*(1-$X902),0))","v":0},{"$f":"IF($D902=\"\", \"\", MAX(AI901 + $I902 + $J902 + $W902 +$V902, 0))","v":0},0,0,0,0,0,0,0]
[null,73,112,876,"Dec",0,0,0,{"$f":"IF(D903=\"\", \"\", IF(D903>=$N$25,0, H903*AVERAGE(AJ891:AJ902)))","v":0},0,0,0,0,0,{"$f":"IF(D903=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B903+1))","v":0.65379999999999994},null,876,112,0,0,0,0,0,{"$f":"IF($D903=\"\",\"\",IFERROR(MIN(MAX(-(AJ902+J903+I903+W903+V903)/(AO902-AJ902),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D903=\"\", \"\", MAX(AI902*(1-$X903),0))","v":0},{"$f":"IF($D903=\"\", \"\", MAX(AJ902 + $I903 + $J903 + $W903+$V903, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D904=\"\",\"\", B903+1)","v":74},113,877,"Jan",0,0,0,{"$f":"IF(D904=\"\", \"\", IF(D904>=$N$25,0, H904*AVERAGE(Y892:Y903)))","v":0},0,0,0,0,0,{"$f":"IF(D904=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B904+1))","v":0.68891000000000002},{"$f":"IF(D904=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O904, \"No\", \"Yes\"))","v":"Yes"},877,113,0,0,0,0,0,{"$f":"IF($D904=\"\",\"\",IFERROR(MIN(MAX(-(Y903+J904+I904+W904+V904)/(AO903-Y903),0),1),0))","v":0},{"$f":"IF($D904=\"\", \"\", MAX($Y903 + $I904 + $J904 + $W904+ $V904, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D904=\"\", \"\", MAX(AJ903*(1-$X904),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D905=\"\",\"\",B904)","v":74},113,878,"Feb",0,0,0,{"$f":"IF(D905=\"\", \"\", IF(D905>=$N$25,0, H905*AVERAGE(Z893:Z904)))","v":0},0,0,0,0,0,{"$f":"IF(D905=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B905+1))","v":0.68891000000000002},null,878,113,0,0,0,0,0,{"$f":"IF($D905=\"\",\"\",IFERROR(MIN(MAX(-(Z904+J905+I905+W905+V905)/(AO904-Z904),0),1),0))","v":0},{"$f":"IF($D905=\"\", \"\", MAX(Y904*(1-$X905),0))","v":0},{"$f":"IF($D905=\"\", \"\", MAX(Z904 + $I905 + $J905 + $W905 +$V905, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,113,879,"Mar",0,0,0,{"$f":"IF(D906=\"\", \"\", IF(D906>=$N$25,0, H906*AVERAGE(AA894:AA905)))","v":0},0,0,0,0,0,{"$f":"IF(D906=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B906+1))","v":0.68891000000000002},null,879,113,0,0,0,0,0,{"$f":"IF($D906=\"\",\"\",IFERROR(MIN(MAX(-(AA905+J906+I906+W906+V906)/(AO905-AA905),0),1),0))","v":0},0,{"$f":"IF($D906=\"\", \"\", MAX(Z905*(1-$X906),0))","v":0},{"$f":"IF($D906=\"\", \"\", MAX(AA905 + $I906 + $J906 + $W906+$V906, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,113,880,"Apr",0,0,0,{"$f":"IF(D907=\"\", \"\", IF(D907>=$N$25,0, H907*AVERAGE(AB895:AB906)))","v":0},0,0,0,0,0,{"$f":"IF(D907=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B907+1))","v":0.68891000000000002},null,880,113,0,0,0,0,0,{"$f":"IF($D907=\"\",\"\",IFERROR(MIN(MAX(-(AB906+J907+I907+W907+V907)/(AO906-AB906),0),1),0))","v":0},0,0,{"$f":"IF($D907=\"\", \"\", MAX(AA906*(1-$X907),0))","v":0},{"$f":"IF($D907=\"\", \"\", MAX(AB906 + $I907 + $J907 + $W907+$V907, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,113,881,"May",0,0,0,{"$f":"IF(D908=\"\", \"\", IF(D908>=$N$25,0, H908*AVERAGE(AC896:AC907)))","v":0},0,0,0,0,0,{"$f":"IF(D908=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B908+1))","v":0.68891000000000002},null,881,113,0,0,0,0,0,{"$f":"IF($D908=\"\",\"\",IFERROR(MIN(MAX(-(AC907+J908+I908+W908+V908)/(AO907-AC907),0),1),0))","v":0},0,0,0,{"$f":"IF($D908=\"\", \"\", MAX(AB907*(1-$X908),0))","v":0},{"$f":"IF($D908=\"\", \"\", MAX(AC907 + $I908 + $J908 +$W908+$V908, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,113,882,"Jun",0,0,0,{"$f":"IF(D909=\"\", \"\", IF(D909>=$N$25,0, H909*AVERAGE(AD897:AD908)))","v":0},0,0,0,0,0,{"$f":"IF(D909=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B909+1))","v":0.68891000000000002},null,882,113,0,0,0,0,0,{"$f":"IF($D909=\"\",\"\",IFERROR(MIN(MAX(-(AD908+J909+I909+W909+V909)/(AO908-AD908),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D909=\"\", \"\", MAX(AC908*(1-$X909),0))","v":0},{"$f":"IF($D909=\"\", \"\", MAX(AD908+ $I909 + $J909 + $W909 +$V909, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,74,113,883,"Jul",0,0,0,{"$f":"IF(D910=\"\", \"\", IF(D910>=$N$25,0, H910*AVERAGE(AE898:AE909)))","v":0},0,0,0,0,0,{"$f":"IF(D910=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B910+1))","v":0.68891000000000002},null,883,113,0,0,0,0,0,{"$f":"IF($D910=\"\",\"\",IFERROR(MIN(MAX(-(AE909+J910+I910+W910+V910)/(AO909-AE909),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D910=\"\", \"\", MAX(AD909*(1-$X910),0))","v":0},{"$f":"IF($D910=\"\", \"\", MAX(AE909 + $I910 + $J910 + $W910+$V910, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,74,113,884,"Aug",0,0,0,{"$f":"IF(D911=\"\", \"\", IF(D911>=$N$25,0, H911*AVERAGE(AF899:AF910)))","v":0},0,0,0,0,0,{"$f":"IF(D911=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B911+1))","v":0.68891000000000002},null,884,113,0,0,0,0,0,{"$f":"IF($D911=\"\",\"\",IFERROR(MIN(MAX(-(AF910+J911+I911+W911+V911)/(AO910-AF910),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D911=\"\", \"\", MAX(AE910*(1-$X911),0))","v":0},{"$f":"IF($D911=\"\", \"\", MAX(AF910 + $I911 + $J911 + $W911 +$V911, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,74,113,885,"Sep",0,0,0,{"$f":"IF(D912=\"\", \"\", IF(D912>=$N$25,0, H912*AVERAGE(AG900:AG911)))","v":0},0,0,0,0,0,{"$f":"IF(D912=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B912+1))","v":0.68891000000000002},null,885,113,0,0,0,0,0,{"$f":"IF($D912=\"\",\"\",IFERROR(MIN(MAX(-(AG911+J912+I912+W912+V912)/(AO911-AG911),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D912=\"\", \"\", MAX(AF911*(1-$X912),0))","v":0},{"$f":"IF($D912=\"\", \"\", MAX(AG911 + $I912 + $J912 + $W912+$V912, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,74,113,886,"Oct",0,0,0,{"$f":"IF(D913=\"\", \"\", IF(D913>=$N$25,0, H913*AVERAGE(AH901:AH912)))","v":0},0,0,0,0,0,{"$f":"IF(D913=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B913+1))","v":0.68891000000000002},null,886,113,0,0,0,0,0,{"$f":"IF($D913=\"\",\"\",IFERROR(MIN(MAX(-(AH912+J913+I913+W913+V913)/(AO912-AH912),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D913=\"\", \"\", MAX(AG912*(1-$X913),0))","v":0},{"$f":"IF($D913=\"\", \"\", MAX(AH912 + $I913 + $J913 + $W913+$V913, 0))","v":0},0,0,0,0,0,0,0,0]
[null,74,113,887,"Nov",0,0,0,{"$f":"IF(D914=\"\", \"\", IF(D914>=$N$25,0, H914*AVERAGE(AI902:AI913)))","v":0},0,0,0,0,0,{"$f":"IF(D914=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B914+1))","v":0.68891000000000002},null,887,113,0,0,0,0,0,{"$f":"IF($D914=\"\",\"\",IFERROR(MIN(MAX(-(AI913+J914+I914+W914+V914)/(AO913-AI913),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D914=\"\", \"\", MAX(AH913*(1-$X914),0))","v":0},{"$f":"IF($D914=\"\", \"\", MAX(AI913 + $I914 + $J914 + $W914 +$V914, 0))","v":0},0,0,0,0,0,0,0]
[null,74,113,888,"Dec",0,0,0,{"$f":"IF(D915=\"\", \"\", IF(D915>=$N$25,0, H915*AVERAGE(AJ903:AJ914)))","v":0},0,0,0,0,0,{"$f":"IF(D915=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B915+1))","v":0.68891000000000002},null,888,113,0,0,0,0,0,{"$f":"IF($D915=\"\",\"\",IFERROR(MIN(MAX(-(AJ914+J915+I915+W915+V915)/(AO914-AJ914),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D915=\"\", \"\", MAX(AI914*(1-$X915),0))","v":0},{"$f":"IF($D915=\"\", \"\", MAX(AJ914 + $I915 + $J915 + $W915+$V915, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D916=\"\",\"\", B915+1)","v":75},114,889,"Jan",0,0,0,{"$f":"IF(D916=\"\", \"\", IF(D916>=$N$25,0, H916*AVERAGE(Y904:Y915)))","v":0},0,0,0,0,0,{"$f":"IF(D916=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B916+1))","v":0.72614999999999996},{"$f":"IF(D916=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O916, \"No\", \"Yes\"))","v":"No"},889,114,0,0,0,0,0,{"$f":"IF($D916=\"\",\"\",IFERROR(MIN(MAX(-(Y915+J916+I916+W916+V916)/(AO915-Y915),0),1),0))","v":0},{"$f":"IF($D916=\"\", \"\", MAX($Y915 + $I916 + $J916 + $W916+ $V916, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D916=\"\", \"\", MAX(AJ915*(1-$X916),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D917=\"\",\"\",B916)","v":75},114,890,"Feb",0,0,0,{"$f":"IF(D917=\"\", \"\", IF(D917>=$N$25,0, H917*AVERAGE(Z905:Z916)))","v":0},0,0,0,0,0,{"$f":"IF(D917=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B917+1))","v":0.72614999999999996},null,890,114,0,0,0,0,0,{"$f":"IF($D917=\"\",\"\",IFERROR(MIN(MAX(-(Z916+J917+I917+W917+V917)/(AO916-Z916),0),1),0))","v":0},{"$f":"IF($D917=\"\", \"\", MAX(Y916*(1-$X917),0))","v":0},{"$f":"IF($D917=\"\", \"\", MAX(Z916 + $I917 + $J917 + $W917 +$V917, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D917=\"\",\"\",IF(D917=$N$25,AO917-SUM(AK917:AN917)-$H$20,AO917-SUM(AK917:AN917)))","v":0}]
[null,75,114,891,"Mar",0,0,0,{"$f":"IF(D918=\"\", \"\", IF(D918>=$N$25,0, H918*AVERAGE(AA906:AA917)))","v":0},0,0,0,0,0,{"$f":"IF(D918=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B918+1))","v":0.72614999999999996},null,891,114,0,0,0,0,0,{"$f":"IF($D918=\"\",\"\",IFERROR(MIN(MAX(-(AA917+J918+I918+W918+V918)/(AO917-AA917),0),1),0))","v":0},0,{"$f":"IF($D918=\"\", \"\", MAX(Z917*(1-$X918),0))","v":0},{"$f":"IF($D918=\"\", \"\", MAX(AA917 + $I918 + $J918 + $W918+$V918, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,114,892,"Apr",0,0,0,{"$f":"IF(D919=\"\", \"\", IF(D919>=$N$25,0, H919*AVERAGE(AB907:AB918)))","v":0},0,0,0,0,0,{"$f":"IF(D919=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B919+1))","v":0.72614999999999996},null,892,114,0,0,0,0,0,{"$f":"IF($D919=\"\",\"\",IFERROR(MIN(MAX(-(AB918+J919+I919+W919+V919)/(AO918-AB918),0),1),0))","v":0},0,0,{"$f":"IF($D919=\"\", \"\", MAX(AA918*(1-$X919),0))","v":0},{"$f":"IF($D919=\"\", \"\", MAX(AB918 + $I919 + $J919 + $W919+$V919, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,114,893,"May",0,0,0,{"$f":"IF(D920=\"\", \"\", IF(D920>=$N$25,0, H920*AVERAGE(AC908:AC919)))","v":0},0,0,0,0,0,{"$f":"IF(D920=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B920+1))","v":0.72614999999999996},null,893,114,0,0,0,0,0,{"$f":"IF($D920=\"\",\"\",IFERROR(MIN(MAX(-(AC919+J920+I920+W920+V920)/(AO919-AC919),0),1),0))","v":0},0,0,0,{"$f":"IF($D920=\"\", \"\", MAX(AB919*(1-$X920),0))","v":0},{"$f":"IF($D920=\"\", \"\", MAX(AC919 + $I920 + $J920 +$W920+$V920, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,114,894,"Jun",0,0,0,{"$f":"IF(D921=\"\", \"\", IF(D921>=$N$25,0, H921*AVERAGE(AD909:AD920)))","v":0},0,0,0,0,0,{"$f":"IF(D921=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B921+1))","v":0.72614999999999996},null,894,114,0,0,0,0,0,{"$f":"IF($D921=\"\",\"\",IFERROR(MIN(MAX(-(AD920+J921+I921+W921+V921)/(AO920-AD920),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D921=\"\", \"\", MAX(AC920*(1-$X921),0))","v":0},{"$f":"IF($D921=\"\", \"\", MAX(AD920+ $I921 + $J921 + $W921 +$V921, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,75,114,895,"Jul",0,0,0,{"$f":"IF(D922=\"\", \"\", IF(D922>=$N$25,0, H922*AVERAGE(AE910:AE921)))","v":0},0,0,0,0,0,{"$f":"IF(D922=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B922+1))","v":0.72614999999999996},null,895,114,0,0,0,0,0,{"$f":"IF($D922=\"\",\"\",IFERROR(MIN(MAX(-(AE921+J922+I922+W922+V922)/(AO921-AE921),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D922=\"\", \"\", MAX(AD921*(1-$X922),0))","v":0},{"$f":"IF($D922=\"\", \"\", MAX(AE921 + $I922 + $J922 + $W922+$V922, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,75,114,896,"Aug",0,0,0,{"$f":"IF(D923=\"\", \"\", IF(D923>=$N$25,0, H923*AVERAGE(AF911:AF922)))","v":0},0,0,0,0,0,{"$f":"IF(D923=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B923+1))","v":0.72614999999999996},null,896,114,0,0,0,0,0,{"$f":"IF($D923=\"\",\"\",IFERROR(MIN(MAX(-(AF922+J923+I923+W923+V923)/(AO922-AF922),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D923=\"\", \"\", MAX(AE922*(1-$X923),0))","v":0},{"$f":"IF($D923=\"\", \"\", MAX(AF922 + $I923 + $J923 + $W923 +$V923, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,75,114,897,"Sep",0,0,0,{"$f":"IF(D924=\"\", \"\", IF(D924>=$N$25,0, H924*AVERAGE(AG912:AG923)))","v":0},0,{"$f":"IF(D924=\"\",\"\",IF(D924>=$N$25, 0,-$J$20))","v":0},{"$f":"IF(D924=\"\",\"\",IF(D924>=$N$25, 0,-$I$20*J924))","v":0},0,{"$f":"IF(D924=\"\",\"\",IF(D924>=$N$25, 0,-$L$20*(AK924+AL924)))","v":0},{"$f":"IF(D924=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B924+1))","v":0.72614999999999996},null,{"$f":"D924","v":897},{"$f":"C924","v":114},{"$f":"IF(D924=\"\",\"\",IF(D924>$N$25, 0,$H$20+AK924))","v":0},{"$f":"IF(D924=\"\",\"\",IF(D924>$N$25, 0,$H$20))","v":0},{"$f":"IF(D924=\"\",\"\",IF(D924>=$N$25, 0,-$M$20*O924*T924/12))","v":0},{"$f":"IF(D924=\"\",\"\",IF(D924>=$N$25, 0,SUM(L924:N924)+U924))","v":0},0,{"$f":"IF($D924=\"\",\"\",IFERROR(MIN(MAX(-(AG923+J924+I924+W924+V924)/(AO923-AG923),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D924=\"\", \"\", MAX(AF923*(1-$X924),0))","v":0},{"$f":"IF($D924=\"\", \"\", MAX(AG923 + $I924 + $J924 + $W924+$V924, 0))","v":0},0,0,0,0,{"$f":"I924","v":0},0,{"$f":"V924","v":0},0,0]
[null,75,114,898,"Oct",{"$f":"IF($D925 = \"\", \"\",IF(D925>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":0},0,0,{"$f":"IF(D925=\"\", \"\", IF(D925>=$N$25,0, H925*AVERAGE(AH913:AH924)))","v":0},0,0,0,0,0,{"$f":"IF(D925=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B925+1))","v":0.72614999999999996},null,898,114,0,0,0,0,0,{"$f":"IF($D925=\"\",\"\",IFERROR(MIN(MAX(-(AH924+J925+I925+W925+V925)/(AO924-AH924),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D925=\"\", \"\", MAX(AG924*(1-$X925),0))","v":0},{"$f":"IF($D925=\"\", \"\", MAX(AH924 + $I925 + $J925 + $W925+$V925, 0))","v":0},0,0,0,0,{"$f":"IF($D925=\"\",\"\",IF(D925=$N$25,$J925+$W925-$AO925-$H$20,$J925+$W925))","v":0},0,{"$f":"IF(D925 = \"\", \"\", SUM(Y925:AJ925))","v":0},0]
[null,75,114,{"$f":"IF($C926=\"\", \"\", $D925+1)","v":899},"Nov",0,0,0,{"$f":"IF(D926=\"\", \"\", IF(D926>=$N$25,0, H926*AVERAGE(AI914:AI925)))","v":0},0,0,0,0,0,{"$f":"IF(D926=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B926+1))","v":0.72614999999999996},null,899,114,0,0,0,0,0,{"$f":"IF($D926=\"\",\"\",IFERROR(MIN(MAX(-(AI925+J926+I926+W926+V926)/(AO925-AI925),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D926=\"\", \"\", MAX(AH925*(1-$X926),0))","v":0},{"$f":"IF($D926=\"\", \"\", MAX(AI925 + $I926 + $J926 + $W926 +$V926, 0))","v":0},0,0,0,0,0,0,0]
[null,75,114,900,"Dec",0,0,0,{"$f":"IF(D927=\"\", \"\", IF(D927>=$N$25,0, H927*AVERAGE(AJ915:AJ926)))","v":0},0,0,0,0,0,{"$f":"IF(D927=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B927+1))","v":0.72614999999999996},null,900,114,0,0,0,0,0,{"$f":"IF($D927=\"\",\"\",IFERROR(MIN(MAX(-(AJ926+J927+I927+W927+V927)/(AO926-AJ926),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D927=\"\", \"\", MAX(AI926*(1-$X927),0))","v":0},{"$f":"IF($D927=\"\", \"\", MAX(AJ926 + $I927 + $J927 + $W927+$V927, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D928=\"\",\"\", B927+1)","v":76},115,901,"Jan",0,0,0,{"$f":"IF(D928=\"\", \"\", IF(D928>=$N$25,0, H928*AVERAGE(Y916:Y927)))","v":0},0,0,0,0,0,{"$f":"IF(D928=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B928+1))","v":0.76566999999999996},{"$f":"IF(D928=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O928, \"No\", \"Yes\"))","v":"Yes"},901,115,0,0,0,0,0,{"$f":"IF($D928=\"\",\"\",IFERROR(MIN(MAX(-(Y927+J928+I928+W928+V928)/(AO927-Y927),0),1),0))","v":0},{"$f":"IF($D928=\"\", \"\", MAX($Y927 + $I928 + $J928 + $W928+ $V928, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D928=\"\", \"\", MAX(AJ927*(1-$X928),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D929=\"\",\"\",B928)","v":76},115,902,"Feb",0,0,0,{"$f":"IF(D929=\"\", \"\", IF(D929>=$N$25,0, H929*AVERAGE(Z917:Z928)))","v":0},0,0,0,0,0,{"$f":"IF(D929=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B929+1))","v":0.76566999999999996},null,902,115,0,0,0,0,0,{"$f":"IF($D929=\"\",\"\",IFERROR(MIN(MAX(-(Z928+J929+I929+W929+V929)/(AO928-Z928),0),1),0))","v":0},{"$f":"IF($D929=\"\", \"\", MAX(Y928*(1-$X929),0))","v":0},{"$f":"IF($D929=\"\", \"\", MAX(Z928 + $I929 + $J929 + $W929 +$V929, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,115,903,"Mar",0,0,0,{"$f":"IF(D930=\"\", \"\", IF(D930>=$N$25,0, H930*AVERAGE(AA918:AA929)))","v":0},0,0,0,0,0,{"$f":"IF(D930=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B930+1))","v":0.76566999999999996},null,903,115,0,0,0,0,0,{"$f":"IF($D930=\"\",\"\",IFERROR(MIN(MAX(-(AA929+J930+I930+W930+V930)/(AO929-AA929),0),1),0))","v":0},0,{"$f":"IF($D930=\"\", \"\", MAX(Z929*(1-$X930),0))","v":0},{"$f":"IF($D930=\"\", \"\", MAX(AA929 + $I930 + $J930 + $W930+$V930, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,115,904,"Apr",0,0,0,{"$f":"IF(D931=\"\", \"\", IF(D931>=$N$25,0, H931*AVERAGE(AB919:AB930)))","v":0},0,0,0,0,0,{"$f":"IF(D931=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B931+1))","v":0.76566999999999996},null,904,115,0,0,0,0,0,{"$f":"IF($D931=\"\",\"\",IFERROR(MIN(MAX(-(AB930+J931+I931+W931+V931)/(AO930-AB930),0),1),0))","v":0},0,0,{"$f":"IF($D931=\"\", \"\", MAX(AA930*(1-$X931),0))","v":0},{"$f":"IF($D931=\"\", \"\", MAX(AB930 + $I931 + $J931 + $W931+$V931, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,115,905,"May",0,0,0,{"$f":"IF(D932=\"\", \"\", IF(D932>=$N$25,0, H932*AVERAGE(AC920:AC931)))","v":0},0,0,0,0,0,{"$f":"IF(D932=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B932+1))","v":0.76566999999999996},null,905,115,0,0,0,0,0,{"$f":"IF($D932=\"\",\"\",IFERROR(MIN(MAX(-(AC931+J932+I932+W932+V932)/(AO931-AC931),0),1),0))","v":0},0,0,0,{"$f":"IF($D932=\"\", \"\", MAX(AB931*(1-$X932),0))","v":0},{"$f":"IF($D932=\"\", \"\", MAX(AC931 + $I932 + $J932 +$W932+$V932, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,115,906,"Jun",0,0,0,{"$f":"IF(D933=\"\", \"\", IF(D933>=$N$25,0, H933*AVERAGE(AD921:AD932)))","v":0},0,0,0,0,0,{"$f":"IF(D933=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B933+1))","v":0.76566999999999996},null,906,115,0,0,0,0,0,{"$f":"IF($D933=\"\",\"\",IFERROR(MIN(MAX(-(AD932+J933+I933+W933+V933)/(AO932-AD932),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D933=\"\", \"\", MAX(AC932*(1-$X933),0))","v":0},{"$f":"IF($D933=\"\", \"\", MAX(AD932+ $I933 + $J933 + $W933 +$V933, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,115,907,"Jul",0,0,0,{"$f":"IF(D934=\"\", \"\", IF(D934>=$N$25,0, H934*AVERAGE(AE922:AE933)))","v":0},0,0,0,0,0,{"$f":"IF(D934=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B934+1))","v":0.76566999999999996},null,907,115,0,0,0,0,0,{"$f":"IF($D934=\"\",\"\",IFERROR(MIN(MAX(-(AE933+J934+I934+W934+V934)/(AO933-AE933),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D934=\"\", \"\", MAX(AD933*(1-$X934),0))","v":0},{"$f":"IF($D934=\"\", \"\", MAX(AE933 + $I934 + $J934 + $W934+$V934, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,76,115,908,"Aug",0,0,0,{"$f":"IF(D935=\"\", \"\", IF(D935>=$N$25,0, H935*AVERAGE(AF923:AF934)))","v":0},0,0,0,0,0,{"$f":"IF(D935=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B935+1))","v":0.76566999999999996},null,908,115,0,0,0,0,0,{"$f":"IF($D935=\"\",\"\",IFERROR(MIN(MAX(-(AF934+J935+I935+W935+V935)/(AO934-AF934),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D935=\"\", \"\", MAX(AE934*(1-$X935),0))","v":0},{"$f":"IF($D935=\"\", \"\", MAX(AF934 + $I935 + $J935 + $W935 +$V935, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,76,115,909,"Sep",0,0,{"$f":"IF($D936 = \"\", \"\", IF(D936>=$N$25, 0,IF(G936<$G$20, IF(G936>$F$20, G936, $F$20), $G$20)))","v":0},{"$f":"IF(D936=\"\", \"\", IF(D936>=$N$25,0, H936*AVERAGE(AG924:AG935)))","v":0},0,0,0,{"$f":"IF(D936=\"\",\"\",IF(D936>=$N$25, 0,-$K$20))","v":0},0,{"$f":"IF(D936=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B936+1))","v":0.76566999999999996},null,909,115,0,0,0,0,0,{"$f":"IF($D936=\"\",\"\",IFERROR(MIN(MAX(-(AG935+J936+I936+W936+V936)/(AO935-AG935),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D936=\"\", \"\", MAX(AF935*(1-$X936),0))","v":0},{"$f":"IF($D936=\"\", \"\", MAX(AG935 + $I936 + $J936 + $W936+$V936, 0))","v":0},0,0,0,{"$f":"IF(D936 = \"\", \"\",Y935 + Z935+AA935 + AB935+ AC935+AD935+AE935+AF935+AG935+AH935 + AI935+AJ935)","v":0},0,0,0,0,0]
[null,76,{"$f":"IF(C936=\"\",\"\",IF(C925+1<=120, C925 + 1, \"\"))","v":115},910,{"$f":"IF($D937 = \"\", \"\",E925)","v":"Oct"},0,{"$f":"IF($D937 = \"\", \"\",IF(D937>=$N$25, 0,((1+F925)*(1+F926)*(1+F927)*(1+F928)*(1+F929)*(1+F930)*(1+F931)*(1+F932)*(1+F933)*(1+F934)*(1+F935)*(1+F936))-1))","v":0},0,{"$f":"IF(D937=\"\", \"\", IF(D937>=$N$25,0, H937*AVERAGE(AH925:AH936)))","v":0},{"$f":"IF(D937=\"\",\"\",IF(D937>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C937<$N$5,$M$5,0))))","v":0},0,0,0,0,{"$f":"IF(D937=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B937+1))","v":0.76566999999999996},null,910,115,0,0,0,0,0,{"$f":"IF($D937=\"\",\"\",IFERROR(MIN(MAX(-(AH936+J937+I937+W937+V937)/(AO936-AH936),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D937=\"\", \"\", MAX(AG936*(1-$X937),0))","v":0},{"$f":"IF($D937=\"\", \"\", MAX(AH936 + $I937 + $J937 + $W937+$V937, 0))","v":0},0,0,0,0,0,0,0,0]
[null,76,115,911,"Nov",0,0,0,{"$f":"IF(D938=\"\", \"\", IF(D938>=$N$25,0, H938*AVERAGE(AI926:AI937)))","v":0},0,0,0,0,0,{"$f":"IF(D938=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B938+1))","v":0.76566999999999996},null,911,115,0,0,0,0,0,{"$f":"IF($D938=\"\",\"\",IFERROR(MIN(MAX(-(AI937+J938+I938+W938+V938)/(AO937-AI937),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D938=\"\", \"\", MAX(AH937*(1-$X938),0))","v":0},{"$f":"IF($D938=\"\", \"\", MAX(AI937 + $I938 + $J938 + $W938 +$V938, 0))","v":0},0,0,0,0,0,0,0]
[null,76,115,912,"Dec",0,0,0,{"$f":"IF(D939=\"\", \"\", IF(D939>=$N$25,0, H939*AVERAGE(AJ927:AJ938)))","v":0},0,0,0,0,0,{"$f":"IF(D939=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B939+1))","v":0.76566999999999996},null,912,115,0,0,0,0,0,{"$f":"IF($D939=\"\",\"\",IFERROR(MIN(MAX(-(AJ938+J939+I939+W939+V939)/(AO938-AJ938),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D939=\"\", \"\", MAX(AI938*(1-$X939),0))","v":0},{"$f":"IF($D939=\"\", \"\", MAX(AJ938 + $I939 + $J939 + $W939+$V939, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D940=\"\",\"\", B939+1)","v":77},116,913,"Jan",0,0,0,{"$f":"IF(D940=\"\", \"\", IF(D940>=$N$25,0, H940*AVERAGE(Y928:Y939)))","v":0},0,0,0,0,0,{"$f":"IF(D940=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B940+1))","v":0.80759000000000003},{"$f":"IF(D940=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O940, \"No\", \"Yes\"))","v":"Yes"},913,116,0,0,0,0,0,{"$f":"IF($D940=\"\",\"\",IFERROR(MIN(MAX(-(Y939+J940+I940+W940+V940)/(AO939-Y939),0),1),0))","v":0},{"$f":"IF($D940=\"\", \"\", MAX($Y939 + $I940 + $J940 + $W940+ $V940, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D940=\"\", \"\", MAX(AJ939*(1-$X940),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D941=\"\",\"\",B940)","v":77},116,914,"Feb",0,0,0,{"$f":"IF(D941=\"\", \"\", IF(D941>=$N$25,0, H941*AVERAGE(Z929:Z940)))","v":0},0,0,0,0,0,{"$f":"IF(D941=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B941+1))","v":0.80759000000000003},null,914,116,0,0,0,0,0,{"$f":"IF($D941=\"\",\"\",IFERROR(MIN(MAX(-(Z940+J941+I941+W941+V941)/(AO940-Z940),0),1),0))","v":0},{"$f":"IF($D941=\"\", \"\", MAX(Y940*(1-$X941),0))","v":0},{"$f":"IF($D941=\"\", \"\", MAX(Z940 + $I941 + $J941 + $W941 +$V941, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,116,915,"Mar",0,0,0,{"$f":"IF(D942=\"\", \"\", IF(D942>=$N$25,0, H942*AVERAGE(AA930:AA941)))","v":0},0,0,0,0,0,{"$f":"IF(D942=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B942+1))","v":0.80759000000000003},null,915,116,0,0,0,0,0,{"$f":"IF($D942=\"\",\"\",IFERROR(MIN(MAX(-(AA941+J942+I942+W942+V942)/(AO941-AA941),0),1),0))","v":0},0,{"$f":"IF($D942=\"\", \"\", MAX(Z941*(1-$X942),0))","v":0},{"$f":"IF($D942=\"\", \"\", MAX(AA941 + $I942 + $J942 + $W942+$V942, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,116,916,"Apr",0,0,0,{"$f":"IF(D943=\"\", \"\", IF(D943>=$N$25,0, H943*AVERAGE(AB931:AB942)))","v":0},0,0,0,0,0,{"$f":"IF(D943=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B943+1))","v":0.80759000000000003},null,916,116,0,0,0,0,0,{"$f":"IF($D943=\"\",\"\",IFERROR(MIN(MAX(-(AB942+J943+I943+W943+V943)/(AO942-AB942),0),1),0))","v":0},0,0,{"$f":"IF($D943=\"\", \"\", MAX(AA942*(1-$X943),0))","v":0},{"$f":"IF($D943=\"\", \"\", MAX(AB942 + $I943 + $J943 + $W943+$V943, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,116,917,"May",0,0,0,{"$f":"IF(D944=\"\", \"\", IF(D944>=$N$25,0, H944*AVERAGE(AC932:AC943)))","v":0},0,0,0,0,0,{"$f":"IF(D944=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B944+1))","v":0.80759000000000003},null,917,116,0,0,0,0,{"$f":"IF(D944=\"\",\"\",IF(D944=$N$25,-(AK944+AL944+J944+V944),IF(OR(C944<$N$5,C944>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D944+120))*(AK944+AL944+V944-$O$20)))))","v":0},{"$f":"IF($D944=\"\",\"\",IFERROR(MIN(MAX(-(AC943+J944+I944+W944+V944)/(AO943-AC943),0),1),0))","v":0},0,0,0,{"$f":"IF($D944=\"\", \"\", MAX(AB943*(1-$X944),0))","v":0},{"$f":"IF($D944=\"\", \"\", MAX(AC943 + $I944 + $J944 +$W944+$V944, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,116,918,"Jun",0,0,0,{"$f":"IF(D945=\"\", \"\", IF(D945>=$N$25,0, H945*AVERAGE(AD933:AD944)))","v":0},0,0,0,0,0,{"$f":"IF(D945=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B945+1))","v":0.80759000000000003},null,918,116,0,0,0,0,0,{"$f":"IF($D945=\"\",\"\",IFERROR(MIN(MAX(-(AD944+J945+I945+W945+V945)/(AO944-AD944),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D945=\"\", \"\", MAX(AC944*(1-$X945),0))","v":0},{"$f":"IF($D945=\"\", \"\", MAX(AD944+ $I945 + $J945 + $W945 +$V945, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,77,116,919,"Jul",0,0,0,{"$f":"IF(D946=\"\", \"\", IF(D946>=$N$25,0, H946*AVERAGE(AE934:AE945)))","v":0},0,0,0,0,0,{"$f":"IF(D946=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B946+1))","v":0.80759000000000003},null,919,116,0,0,0,0,0,{"$f":"IF($D946=\"\",\"\",IFERROR(MIN(MAX(-(AE945+J946+I946+W946+V946)/(AO945-AE945),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D946=\"\", \"\", MAX(AD945*(1-$X946),0))","v":0},{"$f":"IF($D946=\"\", \"\", MAX(AE945 + $I946 + $J946 + $W946+$V946, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,77,116,920,"Aug",0,0,0,{"$f":"IF(D947=\"\", \"\", IF(D947>=$N$25,0, H947*AVERAGE(AF935:AF946)))","v":0},0,0,0,0,0,{"$f":"IF(D947=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B947+1))","v":0.80759000000000003},null,920,116,0,0,0,0,0,{"$f":"IF($D947=\"\",\"\",IFERROR(MIN(MAX(-(AF946+J947+I947+W947+V947)/(AO946-AF946),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D947=\"\", \"\", MAX(AE946*(1-$X947),0))","v":0},{"$f":"IF($D947=\"\", \"\", MAX(AF946 + $I947 + $J947 + $W947 +$V947, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,77,116,921,"Sep",0,0,0,{"$f":"IF(D948=\"\", \"\", IF(D948>=$N$25,0, H948*AVERAGE(AG936:AG947)))","v":0},0,0,0,0,0,{"$f":"IF(D948=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B948+1))","v":0.80759000000000003},null,921,116,0,0,0,0,0,{"$f":"IF($D948=\"\",\"\",IFERROR(MIN(MAX(-(AG947+J948+I948+W948+V948)/(AO947-AG947),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D948=\"\", \"\", MAX(AF947*(1-$X948),0))","v":0},{"$f":"IF($D948=\"\", \"\", MAX(AG947 + $I948 + $J948 + $W948+$V948, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(D949=\"\",\"\",B948)","v":77},116,922,"Oct",0,0,0,{"$f":"IF(D949=\"\", \"\", IF(D949>=$N$25,0, H949*AVERAGE(AH937:AH948)))","v":0},0,0,0,0,0,{"$f":"IF(D949=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B949+1))","v":0.80759000000000003},null,922,116,0,0,0,0,0,{"$f":"IF($D949=\"\",\"\",IFERROR(MIN(MAX(-(AH948+J949+I949+W949+V949)/(AO948-AH948),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D949=\"\", \"\", MAX(AG948*(1-$X949),0))","v":0},{"$f":"IF($D949=\"\", \"\", MAX(AH948 + $I949 + $J949 + $W949+$V949, 0))","v":0},0,0,0,0,0,0,0,0]
[null,77,116,923,"Nov",0,0,0,{"$f":"IF(D950=\"\", \"\", IF(D950>=$N$25,0, H950*AVERAGE(AI938:AI949)))","v":0},0,0,0,0,0,{"$f":"IF(D950=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B950+1))","v":0.80759000000000003},null,923,116,0,0,0,0,0,{"$f":"IF($D950=\"\",\"\",IFERROR(MIN(MAX(-(AI949+J950+I950+W950+V950)/(AO949-AI949),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D950=\"\", \"\", MAX(AH949*(1-$X950),0))","v":0},{"$f":"IF($D950=\"\", \"\", MAX(AI949 + $I950 + $J950 + $W950 +$V950, 0))","v":0},0,0,0,0,0,0,0]
[null,77,116,924,"Dec",0,0,0,{"$f":"IF(D951=\"\", \"\", IF(D951>=$N$25,0, H951*AVERAGE(AJ939:AJ950)))","v":0},0,0,0,0,0,{"$f":"IF(D951=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B951+1))","v":0.80759000000000003},null,924,116,0,0,0,0,0,{"$f":"IF($D951=\"\",\"\",IFERROR(MIN(MAX(-(AJ950+J951+I951+W951+V951)/(AO950-AJ950),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D951=\"\", \"\", MAX(AI950*(1-$X951),0))","v":0},{"$f":"IF($D951=\"\", \"\", MAX(AJ950 + $I951 + $J951 + $W951+$V951, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D952=\"\",\"\", B951+1)","v":78},117,925,"Jan",0,0,0,{"$f":"IF(D952=\"\", \"\", IF(D952>=$N$25,0, H952*AVERAGE(Y940:Y951)))","v":0},0,0,0,0,0,{"$f":"IF(D952=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B952+1))","v":0.85204999999999997},{"$f":"IF(D952=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O952, \"No\", \"Yes\"))","v":"Yes"},925,117,0,0,0,0,0,{"$f":"IF($D952=\"\",\"\",IFERROR(MIN(MAX(-(Y951+J952+I952+W952+V952)/(AO951-Y951),0),1),0))","v":0},{"$f":"IF($D952=\"\", \"\", MAX($Y951 + $I952 + $J952 + $W952+ $V952, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D952=\"\", \"\", MAX(AJ951*(1-$X952),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D953=\"\",\"\",B952)","v":78},117,926,"Feb",0,0,0,{"$f":"IF(D953=\"\", \"\", IF(D953>=$N$25,0, H953*AVERAGE(Z941:Z952)))","v":0},0,0,0,0,0,{"$f":"IF(D953=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B953+1))","v":0.85204999999999997},null,926,117,0,0,0,0,0,{"$f":"IF($D953=\"\",\"\",IFERROR(MIN(MAX(-(Z952+J953+I953+W953+V953)/(AO952-Z952),0),1),0))","v":0},{"$f":"IF($D953=\"\", \"\", MAX(Y952*(1-$X953),0))","v":0},{"$f":"IF($D953=\"\", \"\", MAX(Z952 + $I953 + $J953 + $W953 +$V953, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,117,927,"Mar",0,0,0,{"$f":"IF(D954=\"\", \"\", IF(D954>=$N$25,0, H954*AVERAGE(AA942:AA953)))","v":0},0,0,0,0,0,{"$f":"IF(D954=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B954+1))","v":0.85204999999999997},null,927,117,0,0,0,0,0,{"$f":"IF($D954=\"\",\"\",IFERROR(MIN(MAX(-(AA953+J954+I954+W954+V954)/(AO953-AA953),0),1),0))","v":0},0,{"$f":"IF($D954=\"\", \"\", MAX(Z953*(1-$X954),0))","v":0},{"$f":"IF($D954=\"\", \"\", MAX(AA953 + $I954 + $J954 + $W954+$V954, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,117,928,"Apr",0,0,0,{"$f":"IF(D955=\"\", \"\", IF(D955>=$N$25,0, H955*AVERAGE(AB943:AB954)))","v":0},0,0,0,0,0,{"$f":"IF(D955=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B955+1))","v":0.85204999999999997},null,928,117,0,0,0,0,0,{"$f":"IF($D955=\"\",\"\",IFERROR(MIN(MAX(-(AB954+J955+I955+W955+V955)/(AO954-AB954),0),1),0))","v":0},0,0,{"$f":"IF($D955=\"\", \"\", MAX(AA954*(1-$X955),0))","v":0},{"$f":"IF($D955=\"\", \"\", MAX(AB954 + $I955 + $J955 + $W955+$V955, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,117,929,"May",0,0,0,{"$f":"IF(D956=\"\", \"\", IF(D956>=$N$25,0, H956*AVERAGE(AC944:AC955)))","v":0},0,0,0,0,0,{"$f":"IF(D956=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B956+1))","v":0.85204999999999997},null,929,117,0,0,0,0,0,{"$f":"IF($D956=\"\",\"\",IFERROR(MIN(MAX(-(AC955+J956+I956+W956+V956)/(AO955-AC955),0),1),0))","v":0},0,0,0,{"$f":"IF($D956=\"\", \"\", MAX(AB955*(1-$X956),0))","v":0},{"$f":"IF($D956=\"\", \"\", MAX(AC955 + $I956 + $J956 +$W956+$V956, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,117,930,"Jun",0,0,0,{"$f":"IF(D957=\"\", \"\", IF(D957>=$N$25,0, H957*AVERAGE(AD945:AD956)))","v":0},0,0,0,0,0,{"$f":"IF(D957=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B957+1))","v":0.85204999999999997},null,930,117,0,0,0,0,0,{"$f":"IF($D957=\"\",\"\",IFERROR(MIN(MAX(-(AD956+J957+I957+W957+V957)/(AO956-AD956),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D957=\"\", \"\", MAX(AC956*(1-$X957),0))","v":0},{"$f":"IF($D957=\"\", \"\", MAX(AD956+ $I957 + $J957 + $W957 +$V957, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,78,117,931,"Jul",0,0,0,{"$f":"IF(D958=\"\", \"\", IF(D958>=$N$25,0, H958*AVERAGE(AE946:AE957)))","v":0},0,0,0,0,0,{"$f":"IF(D958=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B958+1))","v":0.85204999999999997},null,931,117,0,0,0,0,0,{"$f":"IF($D958=\"\",\"\",IFERROR(MIN(MAX(-(AE957+J958+I958+W958+V958)/(AO957-AE957),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D958=\"\", \"\", MAX(AD957*(1-$X958),0))","v":0},{"$f":"IF($D958=\"\", \"\", MAX(AE957 + $I958 + $J958 + $W958+$V958, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,78,117,932,"Aug",0,0,0,{"$f":"IF(D959=\"\", \"\", IF(D959>=$N$25,0, H959*AVERAGE(AF947:AF958)))","v":0},0,0,0,0,0,{"$f":"IF(D959=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B959+1))","v":0.85204999999999997},null,932,117,0,0,0,0,0,{"$f":"IF($D959=\"\",\"\",IFERROR(MIN(MAX(-(AF958+J959+I959+W959+V959)/(AO958-AF958),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D959=\"\", \"\", MAX(AE958*(1-$X959),0))","v":0},{"$f":"IF($D959=\"\", \"\", MAX(AF958 + $I959 + $J959 + $W959 +$V959, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,78,117,933,"Sep",0,0,0,{"$f":"IF(D960=\"\", \"\", IF(D960>=$N$25,0, H960*AVERAGE(AG948:AG959)))","v":0},0,0,0,0,0,{"$f":"IF(D960=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B960+1))","v":0.85204999999999997},null,933,117,0,0,0,0,0,{"$f":"IF($D960=\"\",\"\",IFERROR(MIN(MAX(-(AG959+J960+I960+W960+V960)/(AO959-AG959),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D960=\"\", \"\", MAX(AF959*(1-$X960),0))","v":0},{"$f":"IF($D960=\"\", \"\", MAX(AG959 + $I960 + $J960 + $W960+$V960, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,78,117,934,"Oct",0,0,0,{"$f":"IF(D961=\"\", \"\", IF(D961>=$N$25,0, H961*AVERAGE(AH949:AH960)))","v":0},0,0,0,0,0,{"$f":"IF(D961=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B961+1))","v":0.85204999999999997},null,934,117,0,0,0,0,0,{"$f":"IF($D961=\"\",\"\",IFERROR(MIN(MAX(-(AH960+J961+I961+W961+V961)/(AO960-AH960),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D961=\"\", \"\", MAX(AG960*(1-$X961),0))","v":0},{"$f":"IF($D961=\"\", \"\", MAX(AH960 + $I961 + $J961 + $W961+$V961, 0))","v":0},0,0,0,0,0,0,0,0]
[null,78,117,935,"Nov",0,0,0,{"$f":"IF(D962=\"\", \"\", IF(D962>=$N$25,0, H962*AVERAGE(AI950:AI961)))","v":0},0,0,0,0,0,{"$f":"IF(D962=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B962+1))","v":0.85204999999999997},null,935,117,0,0,0,0,0,{"$f":"IF($D962=\"\",\"\",IFERROR(MIN(MAX(-(AI961+J962+I962+W962+V962)/(AO961-AI961),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D962=\"\", \"\", MAX(AH961*(1-$X962),0))","v":0},{"$f":"IF($D962=\"\", \"\", MAX(AI961 + $I962 + $J962 + $W962 +$V962, 0))","v":0},0,0,0,0,0,0,0]
[null,78,117,936,"Dec",0,0,0,{"$f":"IF(D963=\"\", \"\", IF(D963>=$N$25,0, H963*AVERAGE(AJ951:AJ962)))","v":0},0,0,0,0,0,{"$f":"IF(D963=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B963+1))","v":0.85204999999999997},null,936,117,0,0,0,0,0,{"$f":"IF($D963=\"\",\"\",IFERROR(MIN(MAX(-(AJ962+J963+I963+W963+V963)/(AO962-AJ962),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D963=\"\", \"\", MAX(AI962*(1-$X963),0))","v":0},{"$f":"IF($D963=\"\", \"\", MAX(AJ962 + $I963 + $J963 + $W963+$V963, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D964=\"\",\"\", B963+1)","v":79},118,937,"Jan",0,0,0,{"$f":"IF(D964=\"\", \"\", IF(D964>=$N$25,0, H964*AVERAGE(Y952:Y963)))","v":0},0,0,0,0,0,{"$f":"IF(D964=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B964+1))","v":0.89922000000000002},{"$f":"IF(D964=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O964, \"No\", \"Yes\"))","v":"Yes"},937,118,0,0,0,0,0,{"$f":"IF($D964=\"\",\"\",IFERROR(MIN(MAX(-(Y963+J964+I964+W964+V964)/(AO963-Y963),0),1),0))","v":0},{"$f":"IF($D964=\"\", \"\", MAX($Y963 + $I964 + $J964 + $W964+ $V964, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D964=\"\", \"\", MAX(AJ963*(1-$X964),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D965=\"\",\"\",B964)","v":79},118,938,"Feb",0,0,0,{"$f":"IF(D965=\"\", \"\", IF(D965>=$N$25,0, H965*AVERAGE(Z953:Z964)))","v":0},0,0,0,0,0,{"$f":"IF(D965=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B965+1))","v":0.89922000000000002},null,938,118,0,0,0,0,0,{"$f":"IF($D965=\"\",\"\",IFERROR(MIN(MAX(-(Z964+J965+I965+W965+V965)/(AO964-Z964),0),1),0))","v":0},{"$f":"IF($D965=\"\", \"\", MAX(Y964*(1-$X965),0))","v":0},{"$f":"IF($D965=\"\", \"\", MAX(Z964 + $I965 + $J965 + $W965 +$V965, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,118,939,"Mar",0,0,0,{"$f":"IF(D966=\"\", \"\", IF(D966>=$N$25,0, H966*AVERAGE(AA954:AA965)))","v":0},0,0,0,0,0,{"$f":"IF(D966=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B966+1))","v":0.89922000000000002},null,939,118,0,0,0,0,0,{"$f":"IF($D966=\"\",\"\",IFERROR(MIN(MAX(-(AA965+J966+I966+W966+V966)/(AO965-AA965),0),1),0))","v":0},0,{"$f":"IF($D966=\"\", \"\", MAX(Z965*(1-$X966),0))","v":0},{"$f":"IF($D966=\"\", \"\", MAX(AA965 + $I966 + $J966 + $W966+$V966, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,118,940,"Apr",0,0,0,{"$f":"IF(D967=\"\", \"\", IF(D967>=$N$25,0, H967*AVERAGE(AB955:AB966)))","v":0},0,0,0,0,0,{"$f":"IF(D967=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B967+1))","v":0.89922000000000002},null,940,118,0,0,0,0,0,{"$f":"IF($D967=\"\",\"\",IFERROR(MIN(MAX(-(AB966+J967+I967+W967+V967)/(AO966-AB966),0),1),0))","v":0},0,0,{"$f":"IF($D967=\"\", \"\", MAX(AA966*(1-$X967),0))","v":0},{"$f":"IF($D967=\"\", \"\", MAX(AB966 + $I967 + $J967 + $W967+$V967, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,118,941,"May",0,0,0,{"$f":"IF(D968=\"\", \"\", IF(D968>=$N$25,0, H968*AVERAGE(AC956:AC967)))","v":0},0,0,0,0,0,{"$f":"IF(D968=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B968+1))","v":0.89922000000000002},null,941,118,0,0,0,0,0,{"$f":"IF($D968=\"\",\"\",IFERROR(MIN(MAX(-(AC967+J968+I968+W968+V968)/(AO967-AC967),0),1),0))","v":0},0,0,0,{"$f":"IF($D968=\"\", \"\", MAX(AB967*(1-$X968),0))","v":0},{"$f":"IF($D968=\"\", \"\", MAX(AC967 + $I968 + $J968 +$W968+$V968, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,118,942,"Jun",0,0,0,{"$f":"IF(D969=\"\", \"\", IF(D969>=$N$25,0, H969*AVERAGE(AD957:AD968)))","v":0},0,0,0,0,0,{"$f":"IF(D969=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B969+1))","v":0.89922000000000002},null,942,118,0,0,0,0,0,{"$f":"IF($D969=\"\",\"\",IFERROR(MIN(MAX(-(AD968+J969+I969+W969+V969)/(AO968-AD968),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D969=\"\", \"\", MAX(AC968*(1-$X969),0))","v":0},{"$f":"IF($D969=\"\", \"\", MAX(AD968+ $I969 + $J969 + $W969 +$V969, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,79,118,943,"Jul",0,0,0,{"$f":"IF(D970=\"\", \"\", IF(D970>=$N$25,0, H970*AVERAGE(AE958:AE969)))","v":0},0,0,0,0,0,{"$f":"IF(D970=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B970+1))","v":0.89922000000000002},null,943,118,0,0,0,0,0,{"$f":"IF($D970=\"\",\"\",IFERROR(MIN(MAX(-(AE969+J970+I970+W970+V970)/(AO969-AE969),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D970=\"\", \"\", MAX(AD969*(1-$X970),0))","v":0},{"$f":"IF($D970=\"\", \"\", MAX(AE969 + $I970 + $J970 + $W970+$V970, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,79,118,944,"Aug",0,0,0,{"$f":"IF(D971=\"\", \"\", IF(D971>=$N$25,0, H971*AVERAGE(AF959:AF970)))","v":0},0,0,0,0,0,{"$f":"IF(D971=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B971+1))","v":0.89922000000000002},null,944,118,0,0,0,0,0,{"$f":"IF($D971=\"\",\"\",IFERROR(MIN(MAX(-(AF970+J971+I971+W971+V971)/(AO970-AF970),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D971=\"\", \"\", MAX(AE970*(1-$X971),0))","v":0},{"$f":"IF($D971=\"\", \"\", MAX(AF970 + $I971 + $J971 + $W971 +$V971, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,79,118,945,"Sep",0,0,0,{"$f":"IF(D972=\"\", \"\", IF(D972>=$N$25,0, H972*AVERAGE(AG960:AG971)))","v":0},0,0,0,0,0,{"$f":"IF(D972=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B972+1))","v":0.89922000000000002},null,945,118,0,0,0,0,0,{"$f":"IF($D972=\"\",\"\",IFERROR(MIN(MAX(-(AG971+J972+I972+W972+V972)/(AO971-AG971),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D972=\"\", \"\", MAX(AF971*(1-$X972),0))","v":0},{"$f":"IF($D972=\"\", \"\", MAX(AG971 + $I972 + $J972 + $W972+$V972, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,79,118,946,"Oct",0,0,0,{"$f":"IF(D973=\"\", \"\", IF(D973>=$N$25,0, H973*AVERAGE(AH961:AH972)))","v":0},0,0,0,0,0,{"$f":"IF(D973=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B973+1))","v":0.89922000000000002},null,946,118,0,0,0,0,0,{"$f":"IF($D973=\"\",\"\",IFERROR(MIN(MAX(-(AH972+J973+I973+W973+V973)/(AO972-AH972),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D973=\"\", \"\", MAX(AG972*(1-$X973),0))","v":0},{"$f":"IF($D973=\"\", \"\", MAX(AH972 + $I973 + $J973 + $W973+$V973, 0))","v":0},0,0,0,0,0,0,0,0]
[null,79,118,947,"Nov",0,0,0,{"$f":"IF(D974=\"\", \"\", IF(D974>=$N$25,0, H974*AVERAGE(AI962:AI973)))","v":0},0,0,0,0,0,{"$f":"IF(D974=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B974+1))","v":0.89922000000000002},null,947,118,0,0,0,0,0,{"$f":"IF($D974=\"\",\"\",IFERROR(MIN(MAX(-(AI973+J974+I974+W974+V974)/(AO973-AI973),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D974=\"\", \"\", MAX(AH973*(1-$X974),0))","v":0},{"$f":"IF($D974=\"\", \"\", MAX(AI973 + $I974 + $J974 + $W974 +$V974, 0))","v":0},0,0,0,0,0,0,0]
[null,79,118,948,"Dec",0,0,0,{"$f":"IF(D975=\"\", \"\", IF(D975>=$N$25,0, H975*AVERAGE(AJ963:AJ974)))","v":0},0,0,0,0,0,{"$f":"IF(D975=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B975+1))","v":0.89922000000000002},null,948,118,0,0,0,0,0,{"$f":"IF($D975=\"\",\"\",IFERROR(MIN(MAX(-(AJ974+J975+I975+W975+V975)/(AO974-AJ974),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D975=\"\", \"\", MAX(AI974*(1-$X975),0))","v":0},{"$f":"IF($D975=\"\", \"\", MAX(AJ974 + $I975 + $J975 + $W975+$V975, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D976=\"\",\"\", B975+1)","v":80},119,949,"Jan",0,0,0,{"$f":"IF(D976=\"\", \"\", IF(D976>=$N$25,0, H976*AVERAGE(Y964:Y975)))","v":0},0,0,0,0,0,{"$f":"IF(D976=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B976+1))","v":0.94922000000000006},{"$f":"IF(D976=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O976, \"No\", \"Yes\"))","v":"No"},949,119,0,0,0,0,0,{"$f":"IF($D976=\"\",\"\",IFERROR(MIN(MAX(-(Y975+J976+I976+W976+V976)/(AO975-Y975),0),1),0))","v":0},{"$f":"IF($D976=\"\", \"\", MAX($Y975 + $I976 + $J976 + $W976+ $V976, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D976=\"\", \"\", MAX(AJ975*(1-$X976),0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D977=\"\",\"\",B976)","v":80},119,950,"Feb",0,0,0,{"$f":"IF(D977=\"\", \"\", IF(D977>=$N$25,0, H977*AVERAGE(Z965:Z976)))","v":0},0,0,0,0,0,{"$f":"IF(D977=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B977+1))","v":0.94922000000000006},null,950,119,0,0,0,0,0,{"$f":"IF($D977=\"\",\"\",IFERROR(MIN(MAX(-(Z976+J977+I977+W977+V977)/(AO976-Z976),0),1),0))","v":0},{"$f":"IF($D977=\"\", \"\", MAX(Y976*(1-$X977),0))","v":0},{"$f":"IF($D977=\"\", \"\", MAX(Z976 + $I977 + $J977 + $W977 +$V977, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,119,951,"Mar",0,0,0,{"$f":"IF(D978=\"\", \"\", IF(D978>=$N$25,0, H978*AVERAGE(AA966:AA977)))","v":0},0,0,0,0,0,{"$f":"IF(D978=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B978+1))","v":0.94922000000000006},null,951,119,0,0,0,0,0,{"$f":"IF($D978=\"\",\"\",IFERROR(MIN(MAX(-(AA977+J978+I978+W978+V978)/(AO977-AA977),0),1),0))","v":0},0,{"$f":"IF($D978=\"\", \"\", MAX(Z977*(1-$X978),0))","v":0},{"$f":"IF($D978=\"\", \"\", MAX(AA977 + $I978 + $J978 + $W978+$V978, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,119,952,"Apr",0,0,0,{"$f":"IF(D979=\"\", \"\", IF(D979>=$N$25,0, H979*AVERAGE(AB967:AB978)))","v":0},0,0,0,0,0,{"$f":"IF(D979=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B979+1))","v":0.94922000000000006},null,952,119,0,0,0,0,0,{"$f":"IF($D979=\"\",\"\",IFERROR(MIN(MAX(-(AB978+J979+I979+W979+V979)/(AO978-AB978),0),1),0))","v":0},0,0,{"$f":"IF($D979=\"\", \"\", MAX(AA978*(1-$X979),0))","v":0},{"$f":"IF($D979=\"\", \"\", MAX(AB978 + $I979 + $J979 + $W979+$V979, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,119,953,"May",0,0,0,{"$f":"IF(D980=\"\", \"\", IF(D980>=$N$25,0, H980*AVERAGE(AC968:AC979)))","v":0},0,0,0,0,0,{"$f":"IF(D980=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B980+1))","v":0.94922000000000006},null,953,119,0,0,0,0,0,{"$f":"IF($D980=\"\",\"\",IFERROR(MIN(MAX(-(AC979+J980+I980+W980+V980)/(AO979-AC979),0),1),0))","v":0},0,0,0,{"$f":"IF($D980=\"\", \"\", MAX(AB979*(1-$X980),0))","v":0},{"$f":"IF($D980=\"\", \"\", MAX(AC979 + $I980 + $J980 +$W980+$V980, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,80,119,954,"Jun",0,0,0,{"$f":"IF(D981=\"\", \"\", IF(D981>=$N$25,0, H981*AVERAGE(AD969:AD980)))","v":0},0,0,0,0,0,{"$f":"IF(D981=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B981+1))","v":0.94922000000000006},null,954,119,0,0,0,0,0,{"$f":"IF($D981=\"\",\"\",IFERROR(MIN(MAX(-(AD980+J981+I981+W981+V981)/(AO980-AD980),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D981=\"\", \"\", MAX(AC980*(1-$X981),0))","v":0},{"$f":"IF($D981=\"\", \"\", MAX(AD980+ $I981 + $J981 + $W981 +$V981, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(D981=\"\",\"\",IF(D981=$N$25,AO981-SUM(AK981:AN981)-$H$20,AO981-SUM(AK981:AN981)))","v":0}]
[null,80,119,955,"Jul",0,0,0,{"$f":"IF(D982=\"\", \"\", IF(D982>=$N$25,0, H982*AVERAGE(AE970:AE981)))","v":0},0,0,0,0,0,{"$f":"IF(D982=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B982+1))","v":0.94922000000000006},null,955,119,0,0,0,0,0,{"$f":"IF($D982=\"\",\"\",IFERROR(MIN(MAX(-(AE981+J982+I982+W982+V982)/(AO981-AE981),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D982=\"\", \"\", MAX(AD981*(1-$X982),0))","v":0},{"$f":"IF($D982=\"\", \"\", MAX(AE981 + $I982 + $J982 + $W982+$V982, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,80,119,956,"Aug",0,0,0,{"$f":"IF(D983=\"\", \"\", IF(D983>=$N$25,0, H983*AVERAGE(AF971:AF982)))","v":0},0,0,0,0,0,{"$f":"IF(D983=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B983+1))","v":0.94922000000000006},null,956,119,0,0,0,0,0,{"$f":"IF($D983=\"\",\"\",IFERROR(MIN(MAX(-(AF982+J983+I983+W983+V983)/(AO982-AF982),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D983=\"\", \"\", MAX(AE982*(1-$X983),0))","v":0},{"$f":"IF($D983=\"\", \"\", MAX(AF982 + $I983 + $J983 + $W983 +$V983, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,80,119,957,"Sep",0,0,0,{"$f":"IF(D984=\"\", \"\", IF(D984>=$N$25,0, H984*AVERAGE(AG972:AG983)))","v":0},0,0,0,0,0,{"$f":"IF(D984=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B984+1))","v":0.94922000000000006},null,957,119,0,0,0,0,0,{"$f":"IF($D984=\"\",\"\",IFERROR(MIN(MAX(-(AG983+J984+I984+W984+V984)/(AO983-AG983),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D984=\"\", \"\", MAX(AF983*(1-$X984),0))","v":0},{"$f":"IF($D984=\"\", \"\", MAX(AG983 + $I984 + $J984 + $W984+$V984, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,80,119,958,"Oct",0,0,0,{"$f":"IF(D985=\"\", \"\", IF(D985>=$N$25,0, H985*AVERAGE(AH973:AH984)))","v":0},0,0,0,0,0,{"$f":"IF(D985=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B985+1))","v":0.94922000000000006},null,958,119,0,0,0,0,0,{"$f":"IF($D985=\"\",\"\",IFERROR(MIN(MAX(-(AH984+J985+I985+W985+V985)/(AO984-AH984),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D985=\"\", \"\", MAX(AG984*(1-$X985),0))","v":0},{"$f":"IF($D985=\"\", \"\", MAX(AH984 + $I985 + $J985 + $W985+$V985, 0))","v":0},0,0,0,0,0,0,0,0]
[null,80,119,959,"Nov",0,0,0,{"$f":"IF(D986=\"\", \"\", IF(D986>=$N$25,0, H986*AVERAGE(AI974:AI985)))","v":0},0,0,0,0,0,{"$f":"IF(D986=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B986+1))","v":0.94922000000000006},null,959,119,0,0,0,0,0,{"$f":"IF($D986=\"\",\"\",IFERROR(MIN(MAX(-(AI985+J986+I986+W986+V986)/(AO985-AI985),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D986=\"\", \"\", MAX(AH985*(1-$X986),0))","v":0},{"$f":"IF($D986=\"\", \"\", MAX(AI985 + $I986 + $J986 + $W986 +$V986, 0))","v":0},0,0,0,0,0,0,0]
[null,80,119,960,"Dec",0,0,0,{"$f":"IF(D987=\"\", \"\", IF(D987>=$N$25,0, H987*AVERAGE(AJ975:AJ986)))","v":0},0,0,0,0,0,{"$f":"IF(D987=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B987+1))","v":0.94922000000000006},null,960,119,0,0,0,0,0,{"$f":"IF($D987=\"\",\"\",IFERROR(MIN(MAX(-(AJ986+J987+I987+W987+V987)/(AO986-AJ986),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D987=\"\", \"\", MAX(AI986*(1-$X987),0))","v":0},{"$f":"IF($D987=\"\", \"\", MAX(AJ986 + $I987 + $J987 + $W987+$V987, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D988=\"\",\"\", B987+1)","v":81},120,961,"Jan",0,0,0,{"$f":"IF(D988=\"\", \"\", IF(D988>=$N$25,0, H988*AVERAGE(Y976:Y987)))","v":0},0,{"$f":"IF(D988=\"\",\"\",IF(D988>=$N$25, 0,-$J$20))","v":0},{"$f":"IF(D988=\"\",\"\",IF(D988>=$N$25, 0,-$I$20*J988))","v":0},0,{"$f":"IF(D988=\"\",\"\",IF(D988>=$N$25, 0,-$L$20*(AK988+AL988)))","v":0},{"$f":"IF(D988=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B988+1))","v":1},{"$f":"IF(D988=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O988, \"No\", \"Yes\"))","v":"Yes"},{"$f":"D988","v":961},{"$f":"C988","v":120},{"$f":"IF(D988=\"\",\"\",IF(D988>$N$25, 0,$H$20+AK988))","v":0},{"$f":"IF(D988=\"\",\"\",IF(D988>$N$25, 0,$H$20))","v":0},{"$f":"IF(D988=\"\",\"\",IF(D988>=$N$25, 0,-$M$20*O988*T988/12))","v":0},{"$f":"IF(D988=\"\",\"\",IF(D988>=$N$25, 0,SUM(L988:N988)+U988))","v":0},0,{"$f":"IF($D988=\"\",\"\",IFERROR(MIN(MAX(-(Y987+J988+I988+W988+V988)/(AO987-Y987),0),1),0))","v":0},{"$f":"IF($D988=\"\", \"\", MAX($Y987 + $I988 + $J988 + $W988+ $V988, 0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D988=\"\", \"\", MAX(AJ987*(1-$X988),0))","v":0},0,{"$f":"I988","v":0},0,{"$f":"V988","v":0},0,0]
[null,{"$f":"IF(D989=\"\",\"\",B988)","v":81},120,962,"Feb",{"$f":"IF($D989 = \"\", \"\",IF(D989>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":0},0,0,{"$f":"IF(D989=\"\", \"\", IF(D989>=$N$25,0, H989*AVERAGE(Z977:Z988)))","v":0},0,0,0,0,0,{"$f":"IF(D989=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B989+1))","v":1},null,962,120,0,0,0,0,0,{"$f":"IF($D989=\"\",\"\",IFERROR(MIN(MAX(-(Z988+J989+I989+W989+V989)/(AO988-Z988),0),1),0))","v":0},{"$f":"IF($D989=\"\", \"\", MAX(Y988*(1-$X989),0))","v":0},{"$f":"IF($D989=\"\", \"\", MAX(Z988 + $I989 + $J989 + $W989 +$V989, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D989=\"\",\"\",IF(D989=$N$25,$J989+$W989-$AO989-$H$20,$J989+$W989))","v":0},0,{"$f":"IF(D989 = \"\", \"\", SUM(Y989:AJ989))","v":0},0]
[null,81,120,{"$f":"IF($C990=\"\", \"\", $D989+1)","v":963},"Mar",0,0,0,{"$f":"IF(D990=\"\", \"\", IF(D990>=$N$25,0, H990*AVERAGE(AA978:AA989)))","v":0},0,0,0,0,0,{"$f":"IF(D990=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B990+1))","v":1},null,963,120,0,0,0,0,0,{"$f":"IF($D990=\"\",\"\",IFERROR(MIN(MAX(-(AA989+J990+I990+W990+V990)/(AO989-AA989),0),1),0))","v":0},0,{"$f":"IF($D990=\"\", \"\", MAX(Z989*(1-$X990),0))","v":0},{"$f":"IF($D990=\"\", \"\", MAX(AA989 + $I990 + $J990 + $W990+$V990, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,120,964,"Apr",0,0,0,{"$f":"IF(D991=\"\", \"\", IF(D991>=$N$25,0, H991*AVERAGE(AB979:AB990)))","v":0},0,0,0,0,0,{"$f":"IF(D991=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B991+1))","v":1},null,964,120,0,0,0,0,0,{"$f":"IF($D991=\"\",\"\",IFERROR(MIN(MAX(-(AB990+J991+I991+W991+V991)/(AO990-AB990),0),1),0))","v":0},0,0,{"$f":"IF($D991=\"\", \"\", MAX(AA990*(1-$X991),0))","v":0},{"$f":"IF($D991=\"\", \"\", MAX(AB990 + $I991 + $J991 + $W991+$V991, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,120,965,"May",0,0,0,{"$f":"IF(D992=\"\", \"\", IF(D992>=$N$25,0, H992*AVERAGE(AC980:AC991)))","v":0},0,0,0,0,0,{"$f":"IF(D992=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B992+1))","v":1},null,965,120,0,0,0,0,0,{"$f":"IF($D992=\"\",\"\",IFERROR(MIN(MAX(-(AC991+J992+I992+W992+V992)/(AO991-AC991),0),1),0))","v":0},0,0,0,{"$f":"IF($D992=\"\", \"\", MAX(AB991*(1-$X992),0))","v":0},{"$f":"IF($D992=\"\", \"\", MAX(AC991 + $I992 + $J992 +$W992+$V992, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,120,966,"Jun",0,0,0,{"$f":"IF(D993=\"\", \"\", IF(D993>=$N$25,0, H993*AVERAGE(AD981:AD992)))","v":0},0,0,0,0,0,{"$f":"IF(D993=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B993+1))","v":1},null,966,120,0,0,0,0,0,{"$f":"IF($D993=\"\",\"\",IFERROR(MIN(MAX(-(AD992+J993+I993+W993+V993)/(AO992-AD992),0),1),0))","v":0},0,0,0,0,{"$f":"IF($D993=\"\", \"\", MAX(AC992*(1-$X993),0))","v":0},{"$f":"IF($D993=\"\", \"\", MAX(AD992+ $I993 + $J993 + $W993 +$V993, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,120,967,"Jul",0,0,0,{"$f":"IF(D994=\"\", \"\", IF(D994>=$N$25,0, H994*AVERAGE(AE982:AE993)))","v":0},0,0,0,0,0,{"$f":"IF(D994=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B994+1))","v":1},null,967,120,0,0,0,0,0,{"$f":"IF($D994=\"\",\"\",IFERROR(MIN(MAX(-(AE993+J994+I994+W994+V994)/(AO993-AE993),0),1),0))","v":0},0,0,0,0,0,{"$f":"IF($D994=\"\", \"\", MAX(AD993*(1-$X994),0))","v":0},{"$f":"IF($D994=\"\", \"\", MAX(AE993 + $I994 + $J994 + $W994+$V994, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,81,120,968,"Aug",0,0,0,{"$f":"IF(D995=\"\", \"\", IF(D995>=$N$25,0, H995*AVERAGE(AF983:AF994)))","v":0},0,0,0,0,0,{"$f":"IF(D995=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B995+1))","v":1},null,968,120,0,0,0,0,0,{"$f":"IF($D995=\"\",\"\",IFERROR(MIN(MAX(-(AF994+J995+I995+W995+V995)/(AO994-AF994),0),1),0))","v":0},0,0,0,0,0,0,{"$f":"IF($D995=\"\", \"\", MAX(AE994*(1-$X995),0))","v":0},{"$f":"IF($D995=\"\", \"\", MAX(AF994 + $I995 + $J995 + $W995 +$V995, 0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,81,120,969,"Sep",0,0,0,{"$f":"IF(D996=\"\", \"\", IF(D996>=$N$25,0, H996*AVERAGE(AG984:AG995)))","v":0},0,0,0,0,0,{"$f":"IF(D996=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B996+1))","v":1},null,969,120,0,0,0,0,0,{"$f":"IF($D996=\"\",\"\",IFERROR(MIN(MAX(-(AG995+J996+I996+W996+V996)/(AO995-AG995),0),1),0))","v":0},0,0,0,0,0,0,0,{"$f":"IF($D996=\"\", \"\", MAX(AF995*(1-$X996),0))","v":0},{"$f":"IF($D996=\"\", \"\", MAX(AG995 + $I996 + $J996 + $W996+$V996, 0))","v":0},0,0,0,0,0,0,0,0,0]
[null,81,120,970,"Oct",0,0,0,{"$f":"IF(D997=\"\", \"\", IF(D997>=$N$25,0, H997*AVERAGE(AH985:AH996)))","v":0},0,0,0,0,0,{"$f":"IF(D997=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B997+1))","v":1},null,970,120,0,0,0,0,0,{"$f":"IF($D997=\"\",\"\",IFERROR(MIN(MAX(-(AH996+J997+I997+W997+V997)/(AO996-AH996),0),1),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($D997=\"\", \"\", MAX(AG996*(1-$X997),0))","v":0},{"$f":"IF($D997=\"\", \"\", MAX(AH996 + $I997 + $J997 + $W997+$V997, 0))","v":0},0,0,0,0,0,0,0,0]
[null,81,120,971,"Nov",0,0,0,{"$f":"IF(D998=\"\", \"\", IF(D998>=$N$25,0, H998*AVERAGE(AI986:AI997)))","v":0},0,0,0,0,0,{"$f":"IF(D998=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B998+1))","v":1},null,971,120,0,0,0,0,0,{"$f":"IF($D998=\"\",\"\",IFERROR(MIN(MAX(-(AI997+J998+I998+W998+V998)/(AO997-AI997),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D998=\"\", \"\", MAX(AH997*(1-$X998),0))","v":0},{"$f":"IF($D998=\"\", \"\", MAX(AI997 + $I998 + $J998 + $W998 +$V998, 0))","v":0},0,0,0,0,0,0,0]
[null,81,120,972,"Dec",0,0,0,{"$f":"IF(D999=\"\", \"\", IF(D999>=$N$25,0, H999*AVERAGE(AJ987:AJ998)))","v":0},0,0,0,0,0,{"$f":"IF(D999=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B999+1))","v":1},null,972,120,0,0,0,0,0,{"$f":"IF($D999=\"\",\"\",IFERROR(MIN(MAX(-(AJ998+J999+I999+W999+V999)/(AO998-AJ998),0),1),0))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D999=\"\", \"\", MAX(AI998*(1-$X999),0))","v":0},{"$f":"IF($D999=\"\", \"\", MAX(AJ998 + $I999 + $J999 + $W999+$V999, 0))","v":0},0,0,0,0,0,0]
[null,{"$f":"IF(D1000=\"\",\"\", B999+1)","v":""},"","","","","",{"$f":"IF($D1000 = \"\", \"\", IF(D1000>=$N$25, 0,IF(G1000<$G$20, IF(G1000>$F$20, G1000, $F$20), $G$20)))","v":""},{"$f":"IF(D1000=\"\", \"\", IF(D1000>=$N$25,0, H1000*AVERAGE(Y988:Y999)))","v":""},"","","",{"$f":"IF(D1000=\"\",\"\",IF(D1000>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1000=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1000+1))","v":""},{"$f":"IF(D1000=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1000, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1000=\"\",\"\",IFERROR(MIN(MAX(-(Y999+J1000+I1000+W1000+V1000)/(AO999-Y999),0),1),0))","v":""},{"$f":"IF($D1000=\"\", \"\", MAX($Y999 + $I1000 + $J1000 + $W1000+ $V1000, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1000=\"\", \"\", MAX(AJ999*(1-$X1000),0))","v":""},{"$f":"IF(D1000 = \"\", \"\",Y999 + Z999+AA999 + AB999+ AC999+AD999+AE999+AF999+AG999+AH999 + AI999+AJ999)","v":""},"","","","",""]
[null,{"$f":"IF(D1001=\"\",\"\",B1000)","v":""},{"$f":"IF(C1000=\"\",\"\",IF(C989+1<=120, C989 + 1, \"\"))","v":""},"",{"$f":"IF($D1001 = \"\", \"\",E989)","v":""},"",{"$f":"IF($D1001 = \"\", \"\",IF(D1001>=$N$25, 0,((1+F989)*(1+F990)*(1+F991)*(1+F992)*(1+F993)*(1+F994)*(1+F995)*(1+F996)*(1+F997)*(1+F998)*(1+F999)*(1+F1000))-1))","v":""},"",{"$f":"IF(D1001=\"\", \"\", IF(D1001>=$N$25,0, H1001*AVERAGE(Z989:Z1000)))","v":""},{"$f":"IF(D1001=\"\",\"\",IF(D1001>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1001<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1001=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1001+1))","v":""},null,"","","","","","","",{"$f":"IF($D1001=\"\",\"\",IFERROR(MIN(MAX(-(Z1000+J1001+I1001+W1001+V1001)/(AO1000-Z1000),0),1),0))","v":""},{"$f":"IF($D1001=\"\", \"\", MAX(Y1000*(1-$X1001),0))","v":""},{"$f":"IF($D1001=\"\", \"\", MAX(Z1000 + $I1001 + $J1001 + $W1001 +$V1001, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1002=\"\", \"\", IF(D1002>=$N$25,0, H1002*AVERAGE(AA990:AA1001)))","v":""},"","","","","",{"$f":"IF(D1002=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1002+1))","v":""},null,"","","","","","","",{"$f":"IF($D1002=\"\",\"\",IFERROR(MIN(MAX(-(AA1001+J1002+I1002+W1002+V1002)/(AO1001-AA1001),0),1),0))","v":""},"",{"$f":"IF($D1002=\"\", \"\", MAX(Z1001*(1-$X1002),0))","v":""},{"$f":"IF($D1002=\"\", \"\", MAX(AA1001 + $I1002 + $J1002 + $W1002+$V1002, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1003=\"\", \"\", IF(D1003>=$N$25,0, H1003*AVERAGE(AB991:AB1002)))","v":""},"","","","","",{"$f":"IF(D1003=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1003+1))","v":""},null,"","","","","","","",{"$f":"IF($D1003=\"\",\"\",IFERROR(MIN(MAX(-(AB1002+J1003+I1003+W1003+V1003)/(AO1002-AB1002),0),1),0))","v":""},"","",{"$f":"IF($D1003=\"\", \"\", MAX(AA1002*(1-$X1003),0))","v":""},{"$f":"IF($D1003=\"\", \"\", MAX(AB1002 + $I1003 + $J1003 + $W1003+$V1003, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1004=\"\", \"\", IF(D1004>=$N$25,0, H1004*AVERAGE(AC992:AC1003)))","v":""},"","","","","",{"$f":"IF(D1004=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1004+1))","v":""},null,"","","","","","","",{"$f":"IF($D1004=\"\",\"\",IFERROR(MIN(MAX(-(AC1003+J1004+I1004+W1004+V1004)/(AO1003-AC1003),0),1),0))","v":""},"","","",{"$f":"IF($D1004=\"\", \"\", MAX(AB1003*(1-$X1004),0))","v":""},{"$f":"IF($D1004=\"\", \"\", MAX(AC1003 + $I1004 + $J1004 +$W1004+$V1004, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1005=\"\", \"\", IF(D1005>=$N$25,0, H1005*AVERAGE(AD993:AD1004)))","v":""},"","","","","",{"$f":"IF(D1005=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1005+1))","v":""},null,"","","","","","","",{"$f":"IF($D1005=\"\",\"\",IFERROR(MIN(MAX(-(AD1004+J1005+I1005+W1005+V1005)/(AO1004-AD1004),0),1),0))","v":""},"","","","",{"$f":"IF($D1005=\"\", \"\", MAX(AC1004*(1-$X1005),0))","v":""},{"$f":"IF($D1005=\"\", \"\", MAX(AD1004+ $I1005 + $J1005 + $W1005 +$V1005, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1006=\"\", \"\", IF(D1006>=$N$25,0, H1006*AVERAGE(AE994:AE1005)))","v":""},"","","","","",{"$f":"IF(D1006=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1006+1))","v":""},null,"","","","","","","",{"$f":"IF($D1006=\"\",\"\",IFERROR(MIN(MAX(-(AE1005+J1006+I1006+W1006+V1006)/(AO1005-AE1005),0),1),0))","v":""},"","","","","",{"$f":"IF($D1006=\"\", \"\", MAX(AD1005*(1-$X1006),0))","v":""},{"$f":"IF($D1006=\"\", \"\", MAX(AE1005 + $I1006 + $J1006 + $W1006+$V1006, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1007=\"\", \"\", IF(D1007>=$N$25,0, H1007*AVERAGE(AF995:AF1006)))","v":""},"","","","","",{"$f":"IF(D1007=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1007+1))","v":""},null,"","","","","","","",{"$f":"IF($D1007=\"\",\"\",IFERROR(MIN(MAX(-(AF1006+J1007+I1007+W1007+V1007)/(AO1006-AF1006),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1007=\"\", \"\", MAX(AE1006*(1-$X1007),0))","v":""},{"$f":"IF($D1007=\"\", \"\", MAX(AF1006 + $I1007 + $J1007 + $W1007 +$V1007, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1008=\"\", \"\", IF(D1008>=$N$25,0, H1008*AVERAGE(AG996:AG1007)))","v":""},"","","","","",{"$f":"IF(D1008=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1008+1))","v":""},null,"","","","","","",{"$f":"IF(D1008=\"\",\"\",IF(D1008=$N$25,-(AK1008+AL1008+J1008+V1008),IF(OR(C1008<$N$5,C1008>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1008+120))*(AK1008+AL1008+V1008-$O$20)))))","v":""},{"$f":"IF($D1008=\"\",\"\",IFERROR(MIN(MAX(-(AG1007+J1008+I1008+W1008+V1008)/(AO1007-AG1007),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1008=\"\", \"\", MAX(AF1007*(1-$X1008),0))","v":""},{"$f":"IF($D1008=\"\", \"\", MAX(AG1007 + $I1008 + $J1008 + $W1008+$V1008, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1009=\"\", \"\", IF(D1009>=$N$25,0, H1009*AVERAGE(AH997:AH1008)))","v":""},"","","","","",{"$f":"IF(D1009=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1009+1))","v":""},null,"","","","","","","",{"$f":"IF($D1009=\"\",\"\",IFERROR(MIN(MAX(-(AH1008+J1009+I1009+W1009+V1009)/(AO1008-AH1008),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1009=\"\", \"\", MAX(AG1008*(1-$X1009),0))","v":""},{"$f":"IF($D1009=\"\", \"\", MAX(AH1008 + $I1009 + $J1009 + $W1009+$V1009, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1010=\"\", \"\", IF(D1010>=$N$25,0, H1010*AVERAGE(AI998:AI1009)))","v":""},"","","","","",{"$f":"IF(D1010=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1010+1))","v":""},null,"","","","","","","",{"$f":"IF($D1010=\"\",\"\",IFERROR(MIN(MAX(-(AI1009+J1010+I1010+W1010+V1010)/(AO1009-AI1009),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1010=\"\", \"\", MAX(AH1009*(1-$X1010),0))","v":""},{"$f":"IF($D1010=\"\", \"\", MAX(AI1009 + $I1010 + $J1010 + $W1010 +$V1010, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1011=\"\", \"\", IF(D1011>=$N$25,0, H1011*AVERAGE(AJ999:AJ1010)))","v":""},"","","","","",{"$f":"IF(D1011=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1011+1))","v":""},null,"","","","","","","",{"$f":"IF($D1011=\"\",\"\",IFERROR(MIN(MAX(-(AJ1010+J1011+I1011+W1011+V1011)/(AO1010-AJ1010),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1011=\"\", \"\", MAX(AI1010*(1-$X1011),0))","v":""},{"$f":"IF($D1011=\"\", \"\", MAX(AJ1010 + $I1011 + $J1011 + $W1011+$V1011, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1012=\"\",\"\", B1011+1)","v":""},"","","","","","",{"$f":"IF(D1012=\"\", \"\", IF(D1012>=$N$25,0, H1012*AVERAGE(Y1000:Y1011)))","v":""},"","","","","",{"$f":"IF(D1012=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1012+1))","v":""},{"$f":"IF(D1012=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1012, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1012=\"\",\"\",IFERROR(MIN(MAX(-(Y1011+J1012+I1012+W1012+V1012)/(AO1011-Y1011),0),1),0))","v":""},{"$f":"IF($D1012=\"\", \"\", MAX($Y1011 + $I1012 + $J1012 + $W1012+ $V1012, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1012=\"\", \"\", MAX(AJ1011*(1-$X1012),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1013=\"\",\"\",B1012)","v":""},"","","","","","",{"$f":"IF(D1013=\"\", \"\", IF(D1013>=$N$25,0, H1013*AVERAGE(Z1001:Z1012)))","v":""},"","","","","",{"$f":"IF(D1013=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1013+1))","v":""},null,"","","","","","","",{"$f":"IF($D1013=\"\",\"\",IFERROR(MIN(MAX(-(Z1012+J1013+I1013+W1013+V1013)/(AO1012-Z1012),0),1),0))","v":""},{"$f":"IF($D1013=\"\", \"\", MAX(Y1012*(1-$X1013),0))","v":""},{"$f":"IF($D1013=\"\", \"\", MAX(Z1012 + $I1013 + $J1013 + $W1013 +$V1013, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1014=\"\", \"\", IF(D1014>=$N$25,0, H1014*AVERAGE(AA1002:AA1013)))","v":""},"","","","","",{"$f":"IF(D1014=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1014+1))","v":""},null,"","","","","","","",{"$f":"IF($D1014=\"\",\"\",IFERROR(MIN(MAX(-(AA1013+J1014+I1014+W1014+V1014)/(AO1013-AA1013),0),1),0))","v":""},"",{"$f":"IF($D1014=\"\", \"\", MAX(Z1013*(1-$X1014),0))","v":""},{"$f":"IF($D1014=\"\", \"\", MAX(AA1013 + $I1014 + $J1014 + $W1014+$V1014, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1015=\"\", \"\", IF(D1015>=$N$25,0, H1015*AVERAGE(AB1003:AB1014)))","v":""},"","","","","",{"$f":"IF(D1015=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1015+1))","v":""},null,"","","","","","","",{"$f":"IF($D1015=\"\",\"\",IFERROR(MIN(MAX(-(AB1014+J1015+I1015+W1015+V1015)/(AO1014-AB1014),0),1),0))","v":""},"","",{"$f":"IF($D1015=\"\", \"\", MAX(AA1014*(1-$X1015),0))","v":""},{"$f":"IF($D1015=\"\", \"\", MAX(AB1014 + $I1015 + $J1015 + $W1015+$V1015, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1016=\"\", \"\", IF(D1016>=$N$25,0, H1016*AVERAGE(AC1004:AC1015)))","v":""},"","","","","",{"$f":"IF(D1016=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1016+1))","v":""},null,"","","","","","","",{"$f":"IF($D1016=\"\",\"\",IFERROR(MIN(MAX(-(AC1015+J1016+I1016+W1016+V1016)/(AO1015-AC1015),0),1),0))","v":""},"","","",{"$f":"IF($D1016=\"\", \"\", MAX(AB1015*(1-$X1016),0))","v":""},{"$f":"IF($D1016=\"\", \"\", MAX(AC1015 + $I1016 + $J1016 +$W1016+$V1016, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1017=\"\", \"\", IF(D1017>=$N$25,0, H1017*AVERAGE(AD1005:AD1016)))","v":""},"","","","","",{"$f":"IF(D1017=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1017+1))","v":""},null,"","","","","","","",{"$f":"IF($D1017=\"\",\"\",IFERROR(MIN(MAX(-(AD1016+J1017+I1017+W1017+V1017)/(AO1016-AD1016),0),1),0))","v":""},"","","","",{"$f":"IF($D1017=\"\", \"\", MAX(AC1016*(1-$X1017),0))","v":""},{"$f":"IF($D1017=\"\", \"\", MAX(AD1016+ $I1017 + $J1017 + $W1017 +$V1017, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1018=\"\", \"\", IF(D1018>=$N$25,0, H1018*AVERAGE(AE1006:AE1017)))","v":""},"","","","","",{"$f":"IF(D1018=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1018+1))","v":""},null,"","","","","","","",{"$f":"IF($D1018=\"\",\"\",IFERROR(MIN(MAX(-(AE1017+J1018+I1018+W1018+V1018)/(AO1017-AE1017),0),1),0))","v":""},"","","","","",{"$f":"IF($D1018=\"\", \"\", MAX(AD1017*(1-$X1018),0))","v":""},{"$f":"IF($D1018=\"\", \"\", MAX(AE1017 + $I1018 + $J1018 + $W1018+$V1018, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1019=\"\", \"\", IF(D1019>=$N$25,0, H1019*AVERAGE(AF1007:AF1018)))","v":""},"","","","","",{"$f":"IF(D1019=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1019+1))","v":""},null,"","","","","","","",{"$f":"IF($D1019=\"\",\"\",IFERROR(MIN(MAX(-(AF1018+J1019+I1019+W1019+V1019)/(AO1018-AF1018),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1019=\"\", \"\", MAX(AE1018*(1-$X1019),0))","v":""},{"$f":"IF($D1019=\"\", \"\", MAX(AF1018 + $I1019 + $J1019 + $W1019 +$V1019, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1020=\"\", \"\", IF(D1020>=$N$25,0, H1020*AVERAGE(AG1008:AG1019)))","v":""},"","","","","",{"$f":"IF(D1020=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1020+1))","v":""},null,"","","","","","","",{"$f":"IF($D1020=\"\",\"\",IFERROR(MIN(MAX(-(AG1019+J1020+I1020+W1020+V1020)/(AO1019-AG1019),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1020=\"\", \"\", MAX(AF1019*(1-$X1020),0))","v":""},{"$f":"IF($D1020=\"\", \"\", MAX(AG1019 + $I1020 + $J1020 + $W1020+$V1020, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1021=\"\", \"\", IF(D1021>=$N$25,0, H1021*AVERAGE(AH1009:AH1020)))","v":""},"","","","","",{"$f":"IF(D1021=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1021+1))","v":""},null,"","","","","","","",{"$f":"IF($D1021=\"\",\"\",IFERROR(MIN(MAX(-(AH1020+J1021+I1021+W1021+V1021)/(AO1020-AH1020),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1021=\"\", \"\", MAX(AG1020*(1-$X1021),0))","v":""},{"$f":"IF($D1021=\"\", \"\", MAX(AH1020 + $I1021 + $J1021 + $W1021+$V1021, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1022=\"\", \"\", IF(D1022>=$N$25,0, H1022*AVERAGE(AI1010:AI1021)))","v":""},"","","","","",{"$f":"IF(D1022=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1022+1))","v":""},null,"","","","","","","",{"$f":"IF($D1022=\"\",\"\",IFERROR(MIN(MAX(-(AI1021+J1022+I1022+W1022+V1022)/(AO1021-AI1021),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1022=\"\", \"\", MAX(AH1021*(1-$X1022),0))","v":""},{"$f":"IF($D1022=\"\", \"\", MAX(AI1021 + $I1022 + $J1022 + $W1022 +$V1022, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1023=\"\", \"\", IF(D1023>=$N$25,0, H1023*AVERAGE(AJ1011:AJ1022)))","v":""},"","","","","",{"$f":"IF(D1023=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1023+1))","v":""},null,"","","","","","","",{"$f":"IF($D1023=\"\",\"\",IFERROR(MIN(MAX(-(AJ1022+J1023+I1023+W1023+V1023)/(AO1022-AJ1022),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1023=\"\", \"\", MAX(AI1022*(1-$X1023),0))","v":""},{"$f":"IF($D1023=\"\", \"\", MAX(AJ1022 + $I1023 + $J1023 + $W1023+$V1023, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1024=\"\",\"\", B1023+1)","v":""},"","","","","","",{"$f":"IF(D1024=\"\", \"\", IF(D1024>=$N$25,0, H1024*AVERAGE(Y1012:Y1023)))","v":""},"","","","","",{"$f":"IF(D1024=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1024+1))","v":""},{"$f":"IF(D1024=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1024, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1024=\"\",\"\",IFERROR(MIN(MAX(-(Y1023+J1024+I1024+W1024+V1024)/(AO1023-Y1023),0),1),0))","v":""},{"$f":"IF($D1024=\"\", \"\", MAX($Y1023 + $I1024 + $J1024 + $W1024+ $V1024, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1024=\"\", \"\", MAX(AJ1023*(1-$X1024),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1025=\"\",\"\",B1024)","v":""},"","","","","","",{"$f":"IF(D1025=\"\", \"\", IF(D1025>=$N$25,0, H1025*AVERAGE(Z1013:Z1024)))","v":""},"","","","","",{"$f":"IF(D1025=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1025+1))","v":""},null,"","","","","","","",{"$f":"IF($D1025=\"\",\"\",IFERROR(MIN(MAX(-(Z1024+J1025+I1025+W1025+V1025)/(AO1024-Z1024),0),1),0))","v":""},{"$f":"IF($D1025=\"\", \"\", MAX(Y1024*(1-$X1025),0))","v":""},{"$f":"IF($D1025=\"\", \"\", MAX(Z1024 + $I1025 + $J1025 + $W1025 +$V1025, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1026=\"\", \"\", IF(D1026>=$N$25,0, H1026*AVERAGE(AA1014:AA1025)))","v":""},"","","","","",{"$f":"IF(D1026=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1026+1))","v":""},null,"","","","","","","",{"$f":"IF($D1026=\"\",\"\",IFERROR(MIN(MAX(-(AA1025+J1026+I1026+W1026+V1026)/(AO1025-AA1025),0),1),0))","v":""},"",{"$f":"IF($D1026=\"\", \"\", MAX(Z1025*(1-$X1026),0))","v":""},{"$f":"IF($D1026=\"\", \"\", MAX(AA1025 + $I1026 + $J1026 + $W1026+$V1026, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1027=\"\", \"\", IF(D1027>=$N$25,0, H1027*AVERAGE(AB1015:AB1026)))","v":""},"","","","","",{"$f":"IF(D1027=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1027+1))","v":""},null,"","","","","","","",{"$f":"IF($D1027=\"\",\"\",IFERROR(MIN(MAX(-(AB1026+J1027+I1027+W1027+V1027)/(AO1026-AB1026),0),1),0))","v":""},"","",{"$f":"IF($D1027=\"\", \"\", MAX(AA1026*(1-$X1027),0))","v":""},{"$f":"IF($D1027=\"\", \"\", MAX(AB1026 + $I1027 + $J1027 + $W1027+$V1027, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1028=\"\", \"\", IF(D1028>=$N$25,0, H1028*AVERAGE(AC1016:AC1027)))","v":""},"","","","","",{"$f":"IF(D1028=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1028+1))","v":""},null,"","","","","","","",{"$f":"IF($D1028=\"\",\"\",IFERROR(MIN(MAX(-(AC1027+J1028+I1028+W1028+V1028)/(AO1027-AC1027),0),1),0))","v":""},"","","",{"$f":"IF($D1028=\"\", \"\", MAX(AB1027*(1-$X1028),0))","v":""},{"$f":"IF($D1028=\"\", \"\", MAX(AC1027 + $I1028 + $J1028 +$W1028+$V1028, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1029=\"\", \"\", IF(D1029>=$N$25,0, H1029*AVERAGE(AD1017:AD1028)))","v":""},"","","","","",{"$f":"IF(D1029=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1029+1))","v":""},null,"","","","","","","",{"$f":"IF($D1029=\"\",\"\",IFERROR(MIN(MAX(-(AD1028+J1029+I1029+W1029+V1029)/(AO1028-AD1028),0),1),0))","v":""},"","","","",{"$f":"IF($D1029=\"\", \"\", MAX(AC1028*(1-$X1029),0))","v":""},{"$f":"IF($D1029=\"\", \"\", MAX(AD1028+ $I1029 + $J1029 + $W1029 +$V1029, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1030=\"\", \"\", IF(D1030>=$N$25,0, H1030*AVERAGE(AE1018:AE1029)))","v":""},"","","","","",{"$f":"IF(D1030=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1030+1))","v":""},null,"","","","","","","",{"$f":"IF($D1030=\"\",\"\",IFERROR(MIN(MAX(-(AE1029+J1030+I1030+W1030+V1030)/(AO1029-AE1029),0),1),0))","v":""},"","","","","",{"$f":"IF($D1030=\"\", \"\", MAX(AD1029*(1-$X1030),0))","v":""},{"$f":"IF($D1030=\"\", \"\", MAX(AE1029 + $I1030 + $J1030 + $W1030+$V1030, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1031=\"\", \"\", IF(D1031>=$N$25,0, H1031*AVERAGE(AF1019:AF1030)))","v":""},"","","","","",{"$f":"IF(D1031=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1031+1))","v":""},null,"","","","","","","",{"$f":"IF($D1031=\"\",\"\",IFERROR(MIN(MAX(-(AF1030+J1031+I1031+W1031+V1031)/(AO1030-AF1030),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1031=\"\", \"\", MAX(AE1030*(1-$X1031),0))","v":""},{"$f":"IF($D1031=\"\", \"\", MAX(AF1030 + $I1031 + $J1031 + $W1031 +$V1031, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1032=\"\", \"\", IF(D1032>=$N$25,0, H1032*AVERAGE(AG1020:AG1031)))","v":""},"","","","","",{"$f":"IF(D1032=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1032+1))","v":""},null,"","","","","","","",{"$f":"IF($D1032=\"\",\"\",IFERROR(MIN(MAX(-(AG1031+J1032+I1032+W1032+V1032)/(AO1031-AG1031),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1032=\"\", \"\", MAX(AF1031*(1-$X1032),0))","v":""},{"$f":"IF($D1032=\"\", \"\", MAX(AG1031 + $I1032 + $J1032 + $W1032+$V1032, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1033=\"\", \"\", IF(D1033>=$N$25,0, H1033*AVERAGE(AH1021:AH1032)))","v":""},"","","","","",{"$f":"IF(D1033=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1033+1))","v":""},null,"","","","","","","",{"$f":"IF($D1033=\"\",\"\",IFERROR(MIN(MAX(-(AH1032+J1033+I1033+W1033+V1033)/(AO1032-AH1032),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1033=\"\", \"\", MAX(AG1032*(1-$X1033),0))","v":""},{"$f":"IF($D1033=\"\", \"\", MAX(AH1032 + $I1033 + $J1033 + $W1033+$V1033, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1034=\"\", \"\", IF(D1034>=$N$25,0, H1034*AVERAGE(AI1022:AI1033)))","v":""},"","","","","",{"$f":"IF(D1034=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1034+1))","v":""},null,"","","","","","","",{"$f":"IF($D1034=\"\",\"\",IFERROR(MIN(MAX(-(AI1033+J1034+I1034+W1034+V1034)/(AO1033-AI1033),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1034=\"\", \"\", MAX(AH1033*(1-$X1034),0))","v":""},{"$f":"IF($D1034=\"\", \"\", MAX(AI1033 + $I1034 + $J1034 + $W1034 +$V1034, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1035=\"\", \"\", IF(D1035>=$N$25,0, H1035*AVERAGE(AJ1023:AJ1034)))","v":""},"","","","","",{"$f":"IF(D1035=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1035+1))","v":""},null,"","","","","","","",{"$f":"IF($D1035=\"\",\"\",IFERROR(MIN(MAX(-(AJ1034+J1035+I1035+W1035+V1035)/(AO1034-AJ1034),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1035=\"\", \"\", MAX(AI1034*(1-$X1035),0))","v":""},{"$f":"IF($D1035=\"\", \"\", MAX(AJ1034 + $I1035 + $J1035 + $W1035+$V1035, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1036=\"\",\"\", B1035+1)","v":""},"","","","","","",{"$f":"IF(D1036=\"\", \"\", IF(D1036>=$N$25,0, H1036*AVERAGE(Y1024:Y1035)))","v":""},"","","","","",{"$f":"IF(D1036=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1036+1))","v":""},{"$f":"IF(D1036=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1036, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1036=\"\",\"\",IFERROR(MIN(MAX(-(Y1035+J1036+I1036+W1036+V1036)/(AO1035-Y1035),0),1),0))","v":""},{"$f":"IF($D1036=\"\", \"\", MAX($Y1035 + $I1036 + $J1036 + $W1036+ $V1036, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1036=\"\", \"\", MAX(AJ1035*(1-$X1036),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1037=\"\",\"\",B1036)","v":""},"","","","","","",{"$f":"IF(D1037=\"\", \"\", IF(D1037>=$N$25,0, H1037*AVERAGE(Z1025:Z1036)))","v":""},"","","","","",{"$f":"IF(D1037=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1037+1))","v":""},null,"","","","","","","",{"$f":"IF($D1037=\"\",\"\",IFERROR(MIN(MAX(-(Z1036+J1037+I1037+W1037+V1037)/(AO1036-Z1036),0),1),0))","v":""},{"$f":"IF($D1037=\"\", \"\", MAX(Y1036*(1-$X1037),0))","v":""},{"$f":"IF($D1037=\"\", \"\", MAX(Z1036 + $I1037 + $J1037 + $W1037 +$V1037, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1038=\"\", \"\", IF(D1038>=$N$25,0, H1038*AVERAGE(AA1026:AA1037)))","v":""},"","","","","",{"$f":"IF(D1038=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1038+1))","v":""},null,"","","","","","","",{"$f":"IF($D1038=\"\",\"\",IFERROR(MIN(MAX(-(AA1037+J1038+I1038+W1038+V1038)/(AO1037-AA1037),0),1),0))","v":""},"",{"$f":"IF($D1038=\"\", \"\", MAX(Z1037*(1-$X1038),0))","v":""},{"$f":"IF($D1038=\"\", \"\", MAX(AA1037 + $I1038 + $J1038 + $W1038+$V1038, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1039=\"\", \"\", IF(D1039>=$N$25,0, H1039*AVERAGE(AB1027:AB1038)))","v":""},"","","","","",{"$f":"IF(D1039=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1039+1))","v":""},null,"","","","","","","",{"$f":"IF($D1039=\"\",\"\",IFERROR(MIN(MAX(-(AB1038+J1039+I1039+W1039+V1039)/(AO1038-AB1038),0),1),0))","v":""},"","",{"$f":"IF($D1039=\"\", \"\", MAX(AA1038*(1-$X1039),0))","v":""},{"$f":"IF($D1039=\"\", \"\", MAX(AB1038 + $I1039 + $J1039 + $W1039+$V1039, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1040=\"\", \"\", IF(D1040>=$N$25,0, H1040*AVERAGE(AC1028:AC1039)))","v":""},"","","","","",{"$f":"IF(D1040=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1040+1))","v":""},null,"","","","","","","",{"$f":"IF($D1040=\"\",\"\",IFERROR(MIN(MAX(-(AC1039+J1040+I1040+W1040+V1040)/(AO1039-AC1039),0),1),0))","v":""},"","","",{"$f":"IF($D1040=\"\", \"\", MAX(AB1039*(1-$X1040),0))","v":""},{"$f":"IF($D1040=\"\", \"\", MAX(AC1039 + $I1040 + $J1040 +$W1040+$V1040, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1041=\"\", \"\", IF(D1041>=$N$25,0, H1041*AVERAGE(AD1029:AD1040)))","v":""},"","","","","",{"$f":"IF(D1041=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1041+1))","v":""},null,"","","","","","","",{"$f":"IF($D1041=\"\",\"\",IFERROR(MIN(MAX(-(AD1040+J1041+I1041+W1041+V1041)/(AO1040-AD1040),0),1),0))","v":""},"","","","",{"$f":"IF($D1041=\"\", \"\", MAX(AC1040*(1-$X1041),0))","v":""},{"$f":"IF($D1041=\"\", \"\", MAX(AD1040+ $I1041 + $J1041 + $W1041 +$V1041, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1042=\"\", \"\", IF(D1042>=$N$25,0, H1042*AVERAGE(AE1030:AE1041)))","v":""},"","","","","",{"$f":"IF(D1042=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1042+1))","v":""},null,"","","","","","","",{"$f":"IF($D1042=\"\",\"\",IFERROR(MIN(MAX(-(AE1041+J1042+I1042+W1042+V1042)/(AO1041-AE1041),0),1),0))","v":""},"","","","","",{"$f":"IF($D1042=\"\", \"\", MAX(AD1041*(1-$X1042),0))","v":""},{"$f":"IF($D1042=\"\", \"\", MAX(AE1041 + $I1042 + $J1042 + $W1042+$V1042, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1043=\"\", \"\", IF(D1043>=$N$25,0, H1043*AVERAGE(AF1031:AF1042)))","v":""},"","","","","",{"$f":"IF(D1043=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1043+1))","v":""},null,"","","","","","","",{"$f":"IF($D1043=\"\",\"\",IFERROR(MIN(MAX(-(AF1042+J1043+I1043+W1043+V1043)/(AO1042-AF1042),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1043=\"\", \"\", MAX(AE1042*(1-$X1043),0))","v":""},{"$f":"IF($D1043=\"\", \"\", MAX(AF1042 + $I1043 + $J1043 + $W1043 +$V1043, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1044=\"\", \"\", IF(D1044>=$N$25,0, H1044*AVERAGE(AG1032:AG1043)))","v":""},"","","","","",{"$f":"IF(D1044=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1044+1))","v":""},null,"","","","","","","",{"$f":"IF($D1044=\"\",\"\",IFERROR(MIN(MAX(-(AG1043+J1044+I1044+W1044+V1044)/(AO1043-AG1043),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1044=\"\", \"\", MAX(AF1043*(1-$X1044),0))","v":""},{"$f":"IF($D1044=\"\", \"\", MAX(AG1043 + $I1044 + $J1044 + $W1044+$V1044, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1045=\"\", \"\", IF(D1045>=$N$25,0, H1045*AVERAGE(AH1033:AH1044)))","v":""},"","","","","",{"$f":"IF(D1045=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1045+1))","v":""},null,"","","","","","","",{"$f":"IF($D1045=\"\",\"\",IFERROR(MIN(MAX(-(AH1044+J1045+I1045+W1045+V1045)/(AO1044-AH1044),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1045=\"\", \"\", MAX(AG1044*(1-$X1045),0))","v":""},{"$f":"IF($D1045=\"\", \"\", MAX(AH1044 + $I1045 + $J1045 + $W1045+$V1045, 0))","v":""},"","","","","","","",{"$f":"IF(D1045=\"\",\"\",IF(D1045=$N$25,AO1045-SUM(AK1045:AN1045)-$H$20,AO1045-SUM(AK1045:AN1045)))","v":""}]
[null,"","","","","","","",{"$f":"IF(D1046=\"\", \"\", IF(D1046>=$N$25,0, H1046*AVERAGE(AI1034:AI1045)))","v":""},"","","","","",{"$f":"IF(D1046=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1046+1))","v":""},null,"","","","","","","",{"$f":"IF($D1046=\"\",\"\",IFERROR(MIN(MAX(-(AI1045+J1046+I1046+W1046+V1046)/(AO1045-AI1045),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1046=\"\", \"\", MAX(AH1045*(1-$X1046),0))","v":""},{"$f":"IF($D1046=\"\", \"\", MAX(AI1045 + $I1046 + $J1046 + $W1046 +$V1046, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1047=\"\", \"\", IF(D1047>=$N$25,0, H1047*AVERAGE(AJ1035:AJ1046)))","v":""},"","","","","",{"$f":"IF(D1047=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1047+1))","v":""},null,"","","","","","","",{"$f":"IF($D1047=\"\",\"\",IFERROR(MIN(MAX(-(AJ1046+J1047+I1047+W1047+V1047)/(AO1046-AJ1046),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1047=\"\", \"\", MAX(AI1046*(1-$X1047),0))","v":""},{"$f":"IF($D1047=\"\", \"\", MAX(AJ1046 + $I1047 + $J1047 + $W1047+$V1047, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1048=\"\",\"\", B1047+1)","v":""},"","","","","","",{"$f":"IF(D1048=\"\", \"\", IF(D1048>=$N$25,0, H1048*AVERAGE(Y1036:Y1047)))","v":""},"","","","","",{"$f":"IF(D1048=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1048+1))","v":""},{"$f":"IF(D1048=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1048, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1048=\"\",\"\",IFERROR(MIN(MAX(-(Y1047+J1048+I1048+W1048+V1048)/(AO1047-Y1047),0),1),0))","v":""},{"$f":"IF($D1048=\"\", \"\", MAX($Y1047 + $I1048 + $J1048 + $W1048+ $V1048, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1048=\"\", \"\", MAX(AJ1047*(1-$X1048),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1049=\"\",\"\",B1048)","v":""},"","","","","","",{"$f":"IF(D1049=\"\", \"\", IF(D1049>=$N$25,0, H1049*AVERAGE(Z1037:Z1048)))","v":""},"","","","","",{"$f":"IF(D1049=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1049+1))","v":""},null,"","","","","","","",{"$f":"IF($D1049=\"\",\"\",IFERROR(MIN(MAX(-(Z1048+J1049+I1049+W1049+V1049)/(AO1048-Z1048),0),1),0))","v":""},{"$f":"IF($D1049=\"\", \"\", MAX(Y1048*(1-$X1049),0))","v":""},{"$f":"IF($D1049=\"\", \"\", MAX(Z1048 + $I1049 + $J1049 + $W1049 +$V1049, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1050=\"\", \"\", IF(D1050>=$N$25,0, H1050*AVERAGE(AA1038:AA1049)))","v":""},"","","","","",{"$f":"IF(D1050=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1050+1))","v":""},null,"","","","","","","",{"$f":"IF($D1050=\"\",\"\",IFERROR(MIN(MAX(-(AA1049+J1050+I1050+W1050+V1050)/(AO1049-AA1049),0),1),0))","v":""},"",{"$f":"IF($D1050=\"\", \"\", MAX(Z1049*(1-$X1050),0))","v":""},{"$f":"IF($D1050=\"\", \"\", MAX(AA1049 + $I1050 + $J1050 + $W1050+$V1050, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1051=\"\", \"\", IF(D1051>=$N$25,0, H1051*AVERAGE(AB1039:AB1050)))","v":""},"","","","","",{"$f":"IF(D1051=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1051+1))","v":""},null,"","","","","","","",{"$f":"IF($D1051=\"\",\"\",IFERROR(MIN(MAX(-(AB1050+J1051+I1051+W1051+V1051)/(AO1050-AB1050),0),1),0))","v":""},"","",{"$f":"IF($D1051=\"\", \"\", MAX(AA1050*(1-$X1051),0))","v":""},{"$f":"IF($D1051=\"\", \"\", MAX(AB1050 + $I1051 + $J1051 + $W1051+$V1051, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1052=\"\", \"\", IF(D1052>=$N$25,0, H1052*AVERAGE(AC1040:AC1051)))","v":""},"",{"$f":"IF(D1052=\"\",\"\",IF(D1052>=$N$25, 0,-$J$20))","v":""},{"$f":"IF(D1052=\"\",\"\",IF(D1052>=$N$25, 0,-$I$20*J1052))","v":""},"",{"$f":"IF(D1052=\"\",\"\",IF(D1052>=$N$25, 0,-$L$20*(AK1052+AL1052)))","v":""},{"$f":"IF(D1052=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1052+1))","v":""},null,{"$f":"D1052","v":""},{"$f":"C1052","v":""},{"$f":"IF(D1052=\"\",\"\",IF(D1052>$N$25, 0,$H$20+AK1052))","v":""},{"$f":"IF(D1052=\"\",\"\",IF(D1052>$N$25, 0,$H$20))","v":""},{"$f":"IF(D1052=\"\",\"\",IF(D1052>=$N$25, 0,-$M$20*O1052*T1052/12))","v":""},{"$f":"IF(D1052=\"\",\"\",IF(D1052>=$N$25, 0,SUM(L1052:N1052)+U1052))","v":""},"",{"$f":"IF($D1052=\"\",\"\",IFERROR(MIN(MAX(-(AC1051+J1052+I1052+W1052+V1052)/(AO1051-AC1051),0),1),0))","v":""},"","","",{"$f":"IF($D1052=\"\", \"\", MAX(AB1051*(1-$X1052),0))","v":""},{"$f":"IF($D1052=\"\", \"\", MAX(AC1051 + $I1052 + $J1052 +$W1052+$V1052, 0))","v":""},"","","","","","","","",{"$f":"I1052","v":""},"",{"$f":"V1052","v":""},"",""]
[null,"","","","",{"$f":"IF($D1053 = \"\", \"\",IF(D1053>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":""},"","",{"$f":"IF(D1053=\"\", \"\", IF(D1053>=$N$25,0, H1053*AVERAGE(AD1041:AD1052)))","v":""},"","","","","",{"$f":"IF(D1053=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1053+1))","v":""},null,"","","","","","","",{"$f":"IF($D1053=\"\",\"\",IFERROR(MIN(MAX(-(AD1052+J1053+I1053+W1053+V1053)/(AO1052-AD1052),0),1),0))","v":""},"","","","",{"$f":"IF($D1053=\"\", \"\", MAX(AC1052*(1-$X1053),0))","v":""},{"$f":"IF($D1053=\"\", \"\", MAX(AD1052+ $I1053 + $J1053 + $W1053 +$V1053, 0))","v":""},"","","","","","","","",{"$f":"IF($D1053=\"\",\"\",IF(D1053=$N$25,$J1053+$W1053-$AO1053-$H$20,$J1053+$W1053))","v":""},"",{"$f":"IF(D1053 = \"\", \"\", SUM(Y1053:AJ1053))","v":""},""]
[null,"","",{"$f":"IF($C1054=\"\", \"\", $D1053+1)","v":""},"","","","",{"$f":"IF(D1054=\"\", \"\", IF(D1054>=$N$25,0, H1054*AVERAGE(AE1042:AE1053)))","v":""},"","","","","",{"$f":"IF(D1054=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1054+1))","v":""},null,"","","","","","","",{"$f":"IF($D1054=\"\",\"\",IFERROR(MIN(MAX(-(AE1053+J1054+I1054+W1054+V1054)/(AO1053-AE1053),0),1),0))","v":""},"","","","","",{"$f":"IF($D1054=\"\", \"\", MAX(AD1053*(1-$X1054),0))","v":""},{"$f":"IF($D1054=\"\", \"\", MAX(AE1053 + $I1054 + $J1054 + $W1054+$V1054, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1055=\"\", \"\", IF(D1055>=$N$25,0, H1055*AVERAGE(AF1043:AF1054)))","v":""},"","","","","",{"$f":"IF(D1055=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1055+1))","v":""},null,"","","","","","","",{"$f":"IF($D1055=\"\",\"\",IFERROR(MIN(MAX(-(AF1054+J1055+I1055+W1055+V1055)/(AO1054-AF1054),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1055=\"\", \"\", MAX(AE1054*(1-$X1055),0))","v":""},{"$f":"IF($D1055=\"\", \"\", MAX(AF1054 + $I1055 + $J1055 + $W1055 +$V1055, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1056=\"\", \"\", IF(D1056>=$N$25,0, H1056*AVERAGE(AG1044:AG1055)))","v":""},"","","","","",{"$f":"IF(D1056=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1056+1))","v":""},null,"","","","","","","",{"$f":"IF($D1056=\"\",\"\",IFERROR(MIN(MAX(-(AG1055+J1056+I1056+W1056+V1056)/(AO1055-AG1055),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1056=\"\", \"\", MAX(AF1055*(1-$X1056),0))","v":""},{"$f":"IF($D1056=\"\", \"\", MAX(AG1055 + $I1056 + $J1056 + $W1056+$V1056, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1057=\"\", \"\", IF(D1057>=$N$25,0, H1057*AVERAGE(AH1045:AH1056)))","v":""},"","","","","",{"$f":"IF(D1057=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1057+1))","v":""},null,"","","","","","","",{"$f":"IF($D1057=\"\",\"\",IFERROR(MIN(MAX(-(AH1056+J1057+I1057+W1057+V1057)/(AO1056-AH1056),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1057=\"\", \"\", MAX(AG1056*(1-$X1057),0))","v":""},{"$f":"IF($D1057=\"\", \"\", MAX(AH1056 + $I1057 + $J1057 + $W1057+$V1057, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1058=\"\", \"\", IF(D1058>=$N$25,0, H1058*AVERAGE(AI1046:AI1057)))","v":""},"","","","","",{"$f":"IF(D1058=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1058+1))","v":""},null,"","","","","","","",{"$f":"IF($D1058=\"\",\"\",IFERROR(MIN(MAX(-(AI1057+J1058+I1058+W1058+V1058)/(AO1057-AI1057),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1058=\"\", \"\", MAX(AH1057*(1-$X1058),0))","v":""},{"$f":"IF($D1058=\"\", \"\", MAX(AI1057 + $I1058 + $J1058 + $W1058 +$V1058, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1059=\"\", \"\", IF(D1059>=$N$25,0, H1059*AVERAGE(AJ1047:AJ1058)))","v":""},"","","","","",{"$f":"IF(D1059=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1059+1))","v":""},null,"","","","","","","",{"$f":"IF($D1059=\"\",\"\",IFERROR(MIN(MAX(-(AJ1058+J1059+I1059+W1059+V1059)/(AO1058-AJ1058),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1059=\"\", \"\", MAX(AI1058*(1-$X1059),0))","v":""},{"$f":"IF($D1059=\"\", \"\", MAX(AJ1058 + $I1059 + $J1059 + $W1059+$V1059, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1060=\"\",\"\", B1059+1)","v":""},"","","","","","",{"$f":"IF(D1060=\"\", \"\", IF(D1060>=$N$25,0, H1060*AVERAGE(Y1048:Y1059)))","v":""},"","","","","",{"$f":"IF(D1060=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1060+1))","v":""},{"$f":"IF(D1060=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1060, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1060=\"\",\"\",IFERROR(MIN(MAX(-(Y1059+J1060+I1060+W1060+V1060)/(AO1059-Y1059),0),1),0))","v":""},{"$f":"IF($D1060=\"\", \"\", MAX($Y1059 + $I1060 + $J1060 + $W1060+ $V1060, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1060=\"\", \"\", MAX(AJ1059*(1-$X1060),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1061=\"\",\"\",B1060)","v":""},"","","","","","",{"$f":"IF(D1061=\"\", \"\", IF(D1061>=$N$25,0, H1061*AVERAGE(Z1049:Z1060)))","v":""},"","","","","",{"$f":"IF(D1061=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1061+1))","v":""},null,"","","","","","","",{"$f":"IF($D1061=\"\",\"\",IFERROR(MIN(MAX(-(Z1060+J1061+I1061+W1061+V1061)/(AO1060-Z1060),0),1),0))","v":""},{"$f":"IF($D1061=\"\", \"\", MAX(Y1060*(1-$X1061),0))","v":""},{"$f":"IF($D1061=\"\", \"\", MAX(Z1060 + $I1061 + $J1061 + $W1061 +$V1061, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1062=\"\", \"\", IF(D1062>=$N$25,0, H1062*AVERAGE(AA1050:AA1061)))","v":""},"","","","","",{"$f":"IF(D1062=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1062+1))","v":""},null,"","","","","","","",{"$f":"IF($D1062=\"\",\"\",IFERROR(MIN(MAX(-(AA1061+J1062+I1062+W1062+V1062)/(AO1061-AA1061),0),1),0))","v":""},"",{"$f":"IF($D1062=\"\", \"\", MAX(Z1061*(1-$X1062),0))","v":""},{"$f":"IF($D1062=\"\", \"\", MAX(AA1061 + $I1062 + $J1062 + $W1062+$V1062, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1063=\"\", \"\", IF(D1063>=$N$25,0, H1063*AVERAGE(AB1051:AB1062)))","v":""},"","","","","",{"$f":"IF(D1063=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1063+1))","v":""},null,"","","","","","","",{"$f":"IF($D1063=\"\",\"\",IFERROR(MIN(MAX(-(AB1062+J1063+I1063+W1063+V1063)/(AO1062-AB1062),0),1),0))","v":""},"","",{"$f":"IF($D1063=\"\", \"\", MAX(AA1062*(1-$X1063),0))","v":""},{"$f":"IF($D1063=\"\", \"\", MAX(AB1062 + $I1063 + $J1063 + $W1063+$V1063, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","",{"$f":"IF($D1064 = \"\", \"\", IF(D1064>=$N$25, 0,IF(G1064<$G$20, IF(G1064>$F$20, G1064, $F$20), $G$20)))","v":""},{"$f":"IF(D1064=\"\", \"\", IF(D1064>=$N$25,0, H1064*AVERAGE(AC1052:AC1063)))","v":""},"","","",{"$f":"IF(D1064=\"\",\"\",IF(D1064>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1064=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1064+1))","v":""},null,"","","","","","","",{"$f":"IF($D1064=\"\",\"\",IFERROR(MIN(MAX(-(AC1063+J1064+I1064+W1064+V1064)/(AO1063-AC1063),0),1),0))","v":""},"","","",{"$f":"IF($D1064=\"\", \"\", MAX(AB1063*(1-$X1064),0))","v":""},{"$f":"IF($D1064=\"\", \"\", MAX(AC1063 + $I1064 + $J1064 +$W1064+$V1064, 0))","v":""},"","","","","","","",{"$f":"IF(D1064 = \"\", \"\",Y1063 + Z1063+AA1063 + AB1063+ AC1063+AD1063+AE1063+AF1063+AG1063+AH1063 + AI1063+AJ1063)","v":""},"","","","",""]
[null,"",{"$f":"IF(C1064=\"\",\"\",IF(C1053+1<=120, C1053 + 1, \"\"))","v":""},"",{"$f":"IF($D1065 = \"\", \"\",E1053)","v":""},"",{"$f":"IF($D1065 = \"\", \"\",IF(D1065>=$N$25, 0,((1+F1053)*(1+F1054)*(1+F1055)*(1+F1056)*(1+F1057)*(1+F1058)*(1+F1059)*(1+F1060)*(1+F1061)*(1+F1062)*(1+F1063)*(1+F1064))-1))","v":""},"",{"$f":"IF(D1065=\"\", \"\", IF(D1065>=$N$25,0, H1065*AVERAGE(AD1053:AD1064)))","v":""},{"$f":"IF(D1065=\"\",\"\",IF(D1065>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1065<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1065=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1065+1))","v":""},null,"","","","","","","",{"$f":"IF($D1065=\"\",\"\",IFERROR(MIN(MAX(-(AD1064+J1065+I1065+W1065+V1065)/(AO1064-AD1064),0),1),0))","v":""},"","","","",{"$f":"IF($D1065=\"\", \"\", MAX(AC1064*(1-$X1065),0))","v":""},{"$f":"IF($D1065=\"\", \"\", MAX(AD1064+ $I1065 + $J1065 + $W1065 +$V1065, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1066=\"\", \"\", IF(D1066>=$N$25,0, H1066*AVERAGE(AE1054:AE1065)))","v":""},"","","","","",{"$f":"IF(D1066=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1066+1))","v":""},null,"","","","","","","",{"$f":"IF($D1066=\"\",\"\",IFERROR(MIN(MAX(-(AE1065+J1066+I1066+W1066+V1066)/(AO1065-AE1065),0),1),0))","v":""},"","","","","",{"$f":"IF($D1066=\"\", \"\", MAX(AD1065*(1-$X1066),0))","v":""},{"$f":"IF($D1066=\"\", \"\", MAX(AE1065 + $I1066 + $J1066 + $W1066+$V1066, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1067=\"\", \"\", IF(D1067>=$N$25,0, H1067*AVERAGE(AF1055:AF1066)))","v":""},"","","","","",{"$f":"IF(D1067=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1067+1))","v":""},null,"","","","","","","",{"$f":"IF($D1067=\"\",\"\",IFERROR(MIN(MAX(-(AF1066+J1067+I1067+W1067+V1067)/(AO1066-AF1066),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1067=\"\", \"\", MAX(AE1066*(1-$X1067),0))","v":""},{"$f":"IF($D1067=\"\", \"\", MAX(AF1066 + $I1067 + $J1067 + $W1067 +$V1067, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1068=\"\", \"\", IF(D1068>=$N$25,0, H1068*AVERAGE(AG1056:AG1067)))","v":""},"","","","","",{"$f":"IF(D1068=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1068+1))","v":""},null,"","","","","","","",{"$f":"IF($D1068=\"\",\"\",IFERROR(MIN(MAX(-(AG1067+J1068+I1068+W1068+V1068)/(AO1067-AG1067),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1068=\"\", \"\", MAX(AF1067*(1-$X1068),0))","v":""},{"$f":"IF($D1068=\"\", \"\", MAX(AG1067 + $I1068 + $J1068 + $W1068+$V1068, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1069=\"\", \"\", IF(D1069>=$N$25,0, H1069*AVERAGE(AH1057:AH1068)))","v":""},"","","","","",{"$f":"IF(D1069=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1069+1))","v":""},null,"","","","","","","",{"$f":"IF($D1069=\"\",\"\",IFERROR(MIN(MAX(-(AH1068+J1069+I1069+W1069+V1069)/(AO1068-AH1068),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1069=\"\", \"\", MAX(AG1068*(1-$X1069),0))","v":""},{"$f":"IF($D1069=\"\", \"\", MAX(AH1068 + $I1069 + $J1069 + $W1069+$V1069, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1070=\"\", \"\", IF(D1070>=$N$25,0, H1070*AVERAGE(AI1058:AI1069)))","v":""},"","","","","",{"$f":"IF(D1070=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1070+1))","v":""},null,"","","","","","","",{"$f":"IF($D1070=\"\",\"\",IFERROR(MIN(MAX(-(AI1069+J1070+I1070+W1070+V1070)/(AO1069-AI1069),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1070=\"\", \"\", MAX(AH1069*(1-$X1070),0))","v":""},{"$f":"IF($D1070=\"\", \"\", MAX(AI1069 + $I1070 + $J1070 + $W1070 +$V1070, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1071=\"\", \"\", IF(D1071>=$N$25,0, H1071*AVERAGE(AJ1059:AJ1070)))","v":""},"","","","","",{"$f":"IF(D1071=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1071+1))","v":""},null,"","","","","","","",{"$f":"IF($D1071=\"\",\"\",IFERROR(MIN(MAX(-(AJ1070+J1071+I1071+W1071+V1071)/(AO1070-AJ1070),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1071=\"\", \"\", MAX(AI1070*(1-$X1071),0))","v":""},{"$f":"IF($D1071=\"\", \"\", MAX(AJ1070 + $I1071 + $J1071 + $W1071+$V1071, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1072=\"\",\"\", B1071+1)","v":""},"","","","","","",{"$f":"IF(D1072=\"\", \"\", IF(D1072>=$N$25,0, H1072*AVERAGE(Y1060:Y1071)))","v":""},"","","","","",{"$f":"IF(D1072=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1072+1))","v":""},{"$f":"IF(D1072=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1072, \"No\", \"Yes\"))","v":""},"","","","","","",{"$f":"IF(D1072=\"\",\"\",IF(D1072=$N$25,-(AK1072+AL1072+J1072+V1072),IF(OR(C1072<$N$5,C1072>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1072+120))*(AK1072+AL1072+V1072-$O$20)))))","v":""},{"$f":"IF($D1072=\"\",\"\",IFERROR(MIN(MAX(-(Y1071+J1072+I1072+W1072+V1072)/(AO1071-Y1071),0),1),0))","v":""},{"$f":"IF($D1072=\"\", \"\", MAX($Y1071 + $I1072 + $J1072 + $W1072+ $V1072, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1072=\"\", \"\", MAX(AJ1071*(1-$X1072),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1073=\"\",\"\",B1072)","v":""},"","","","","","",{"$f":"IF(D1073=\"\", \"\", IF(D1073>=$N$25,0, H1073*AVERAGE(Z1061:Z1072)))","v":""},"","","","","",{"$f":"IF(D1073=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1073+1))","v":""},null,"","","","","","","",{"$f":"IF($D1073=\"\",\"\",IFERROR(MIN(MAX(-(Z1072+J1073+I1073+W1073+V1073)/(AO1072-Z1072),0),1),0))","v":""},{"$f":"IF($D1073=\"\", \"\", MAX(Y1072*(1-$X1073),0))","v":""},{"$f":"IF($D1073=\"\", \"\", MAX(Z1072 + $I1073 + $J1073 + $W1073 +$V1073, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1074=\"\", \"\", IF(D1074>=$N$25,0, H1074*AVERAGE(AA1062:AA1073)))","v":""},"","","","","",{"$f":"IF(D1074=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1074+1))","v":""},null,"","","","","","","",{"$f":"IF($D1074=\"\",\"\",IFERROR(MIN(MAX(-(AA1073+J1074+I1074+W1074+V1074)/(AO1073-AA1073),0),1),0))","v":""},"",{"$f":"IF($D1074=\"\", \"\", MAX(Z1073*(1-$X1074),0))","v":""},{"$f":"IF($D1074=\"\", \"\", MAX(AA1073 + $I1074 + $J1074 + $W1074+$V1074, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1075=\"\", \"\", IF(D1075>=$N$25,0, H1075*AVERAGE(AB1063:AB1074)))","v":""},"","","","","",{"$f":"IF(D1075=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1075+1))","v":""},null,"","","","","","","",{"$f":"IF($D1075=\"\",\"\",IFERROR(MIN(MAX(-(AB1074+J1075+I1075+W1075+V1075)/(AO1074-AB1074),0),1),0))","v":""},"","",{"$f":"IF($D1075=\"\", \"\", MAX(AA1074*(1-$X1075),0))","v":""},{"$f":"IF($D1075=\"\", \"\", MAX(AB1074 + $I1075 + $J1075 + $W1075+$V1075, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1076=\"\", \"\", IF(D1076>=$N$25,0, H1076*AVERAGE(AC1064:AC1075)))","v":""},"","","","","",{"$f":"IF(D1076=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1076+1))","v":""},null,"","","","","","","",{"$f":"IF($D1076=\"\",\"\",IFERROR(MIN(MAX(-(AC1075+J1076+I1076+W1076+V1076)/(AO1075-AC1075),0),1),0))","v":""},"","","",{"$f":"IF($D1076=\"\", \"\", MAX(AB1075*(1-$X1076),0))","v":""},{"$f":"IF($D1076=\"\", \"\", MAX(AC1075 + $I1076 + $J1076 +$W1076+$V1076, 0))","v":""},"","","","","","","","","","","","",""]
[null,{"$f":"IF(D1077=\"\",\"\",B1076)","v":""},"","","","","","",{"$f":"IF(D1077=\"\", \"\", IF(D1077>=$N$25,0, H1077*AVERAGE(AD1065:AD1076)))","v":""},"","","","","",{"$f":"IF(D1077=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1077+1))","v":""},null,"","","","","","","",{"$f":"IF($D1077=\"\",\"\",IFERROR(MIN(MAX(-(AD1076+J1077+I1077+W1077+V1077)/(AO1076-AD1076),0),1),0))","v":""},"","","","",{"$f":"IF($D1077=\"\", \"\", MAX(AC1076*(1-$X1077),0))","v":""},{"$f":"IF($D1077=\"\", \"\", MAX(AD1076+ $I1077 + $J1077 + $W1077 +$V1077, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1078=\"\", \"\", IF(D1078>=$N$25,0, H1078*AVERAGE(AE1066:AE1077)))","v":""},"","","","","",{"$f":"IF(D1078=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1078+1))","v":""},null,"","","","","","","",{"$f":"IF($D1078=\"\",\"\",IFERROR(MIN(MAX(-(AE1077+J1078+I1078+W1078+V1078)/(AO1077-AE1077),0),1),0))","v":""},"","","","","",{"$f":"IF($D1078=\"\", \"\", MAX(AD1077*(1-$X1078),0))","v":""},{"$f":"IF($D1078=\"\", \"\", MAX(AE1077 + $I1078 + $J1078 + $W1078+$V1078, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1079=\"\", \"\", IF(D1079>=$N$25,0, H1079*AVERAGE(AF1067:AF1078)))","v":""},"","","","","",{"$f":"IF(D1079=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1079+1))","v":""},null,"","","","","","","",{"$f":"IF($D1079=\"\",\"\",IFERROR(MIN(MAX(-(AF1078+J1079+I1079+W1079+V1079)/(AO1078-AF1078),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1079=\"\", \"\", MAX(AE1078*(1-$X1079),0))","v":""},{"$f":"IF($D1079=\"\", \"\", MAX(AF1078 + $I1079 + $J1079 + $W1079 +$V1079, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1080=\"\", \"\", IF(D1080>=$N$25,0, H1080*AVERAGE(AG1068:AG1079)))","v":""},"","","","","",{"$f":"IF(D1080=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1080+1))","v":""},null,"","","","","","","",{"$f":"IF($D1080=\"\",\"\",IFERROR(MIN(MAX(-(AG1079+J1080+I1080+W1080+V1080)/(AO1079-AG1079),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1080=\"\", \"\", MAX(AF1079*(1-$X1080),0))","v":""},{"$f":"IF($D1080=\"\", \"\", MAX(AG1079 + $I1080 + $J1080 + $W1080+$V1080, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1081=\"\", \"\", IF(D1081>=$N$25,0, H1081*AVERAGE(AH1069:AH1080)))","v":""},"","","","","",{"$f":"IF(D1081=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1081+1))","v":""},null,"","","","","","","",{"$f":"IF($D1081=\"\",\"\",IFERROR(MIN(MAX(-(AH1080+J1081+I1081+W1081+V1081)/(AO1080-AH1080),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1081=\"\", \"\", MAX(AG1080*(1-$X1081),0))","v":""},{"$f":"IF($D1081=\"\", \"\", MAX(AH1080 + $I1081 + $J1081 + $W1081+$V1081, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1082=\"\", \"\", IF(D1082>=$N$25,0, H1082*AVERAGE(AI1070:AI1081)))","v":""},"","","","","",{"$f":"IF(D1082=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1082+1))","v":""},null,"","","","","","","",{"$f":"IF($D1082=\"\",\"\",IFERROR(MIN(MAX(-(AI1081+J1082+I1082+W1082+V1082)/(AO1081-AI1081),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1082=\"\", \"\", MAX(AH1081*(1-$X1082),0))","v":""},{"$f":"IF($D1082=\"\", \"\", MAX(AI1081 + $I1082 + $J1082 + $W1082 +$V1082, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1083=\"\", \"\", IF(D1083>=$N$25,0, H1083*AVERAGE(AJ1071:AJ1082)))","v":""},"","","","","",{"$f":"IF(D1083=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1083+1))","v":""},null,"","","","","","","",{"$f":"IF($D1083=\"\",\"\",IFERROR(MIN(MAX(-(AJ1082+J1083+I1083+W1083+V1083)/(AO1082-AJ1082),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1083=\"\", \"\", MAX(AI1082*(1-$X1083),0))","v":""},{"$f":"IF($D1083=\"\", \"\", MAX(AJ1082 + $I1083 + $J1083 + $W1083+$V1083, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1084=\"\",\"\", B1083+1)","v":""},"","","","","","",{"$f":"IF(D1084=\"\", \"\", IF(D1084>=$N$25,0, H1084*AVERAGE(Y1072:Y1083)))","v":""},"","","","","",{"$f":"IF(D1084=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1084+1))","v":""},{"$f":"IF(D1084=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1084, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1084=\"\",\"\",IFERROR(MIN(MAX(-(Y1083+J1084+I1084+W1084+V1084)/(AO1083-Y1083),0),1),0))","v":""},{"$f":"IF($D1084=\"\", \"\", MAX($Y1083 + $I1084 + $J1084 + $W1084+ $V1084, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1084=\"\", \"\", MAX(AJ1083*(1-$X1084),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1085=\"\",\"\",B1084)","v":""},"","","","","","",{"$f":"IF(D1085=\"\", \"\", IF(D1085>=$N$25,0, H1085*AVERAGE(Z1073:Z1084)))","v":""},"","","","","",{"$f":"IF(D1085=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1085+1))","v":""},null,"","","","","","","",{"$f":"IF($D1085=\"\",\"\",IFERROR(MIN(MAX(-(Z1084+J1085+I1085+W1085+V1085)/(AO1084-Z1084),0),1),0))","v":""},{"$f":"IF($D1085=\"\", \"\", MAX(Y1084*(1-$X1085),0))","v":""},{"$f":"IF($D1085=\"\", \"\", MAX(Z1084 + $I1085 + $J1085 + $W1085 +$V1085, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1086=\"\", \"\", IF(D1086>=$N$25,0, H1086*AVERAGE(AA1074:AA1085)))","v":""},"","","","","",{"$f":"IF(D1086=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1086+1))","v":""},null,"","","","","","","",{"$f":"IF($D1086=\"\",\"\",IFERROR(MIN(MAX(-(AA1085+J1086+I1086+W1086+V1086)/(AO1085-AA1085),0),1),0))","v":""},"",{"$f":"IF($D1086=\"\", \"\", MAX(Z1085*(1-$X1086),0))","v":""},{"$f":"IF($D1086=\"\", \"\", MAX(AA1085 + $I1086 + $J1086 + $W1086+$V1086, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1087=\"\", \"\", IF(D1087>=$N$25,0, H1087*AVERAGE(AB1075:AB1086)))","v":""},"","","","","",{"$f":"IF(D1087=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1087+1))","v":""},null,"","","","","","","",{"$f":"IF($D1087=\"\",\"\",IFERROR(MIN(MAX(-(AB1086+J1087+I1087+W1087+V1087)/(AO1086-AB1086),0),1),0))","v":""},"","",{"$f":"IF($D1087=\"\", \"\", MAX(AA1086*(1-$X1087),0))","v":""},{"$f":"IF($D1087=\"\", \"\", MAX(AB1086 + $I1087 + $J1087 + $W1087+$V1087, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1088=\"\", \"\", IF(D1088>=$N$25,0, H1088*AVERAGE(AC1076:AC1087)))","v":""},"","","","","",{"$f":"IF(D1088=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1088+1))","v":""},null,"","","","","","","",{"$f":"IF($D1088=\"\",\"\",IFERROR(MIN(MAX(-(AC1087+J1088+I1088+W1088+V1088)/(AO1087-AC1087),0),1),0))","v":""},"","","",{"$f":"IF($D1088=\"\", \"\", MAX(AB1087*(1-$X1088),0))","v":""},{"$f":"IF($D1088=\"\", \"\", MAX(AC1087 + $I1088 + $J1088 +$W1088+$V1088, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1089=\"\", \"\", IF(D1089>=$N$25,0, H1089*AVERAGE(AD1077:AD1088)))","v":""},"","","","","",{"$f":"IF(D1089=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1089+1))","v":""},null,"","","","","","","",{"$f":"IF($D1089=\"\",\"\",IFERROR(MIN(MAX(-(AD1088+J1089+I1089+W1089+V1089)/(AO1088-AD1088),0),1),0))","v":""},"","","","",{"$f":"IF($D1089=\"\", \"\", MAX(AC1088*(1-$X1089),0))","v":""},{"$f":"IF($D1089=\"\", \"\", MAX(AD1088+ $I1089 + $J1089 + $W1089 +$V1089, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1090=\"\", \"\", IF(D1090>=$N$25,0, H1090*AVERAGE(AE1078:AE1089)))","v":""},"","","","","",{"$f":"IF(D1090=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1090+1))","v":""},null,"","","","","","","",{"$f":"IF($D1090=\"\",\"\",IFERROR(MIN(MAX(-(AE1089+J1090+I1090+W1090+V1090)/(AO1089-AE1089),0),1),0))","v":""},"","","","","",{"$f":"IF($D1090=\"\", \"\", MAX(AD1089*(1-$X1090),0))","v":""},{"$f":"IF($D1090=\"\", \"\", MAX(AE1089 + $I1090 + $J1090 + $W1090+$V1090, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1091=\"\", \"\", IF(D1091>=$N$25,0, H1091*AVERAGE(AF1079:AF1090)))","v":""},"","","","","",{"$f":"IF(D1091=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1091+1))","v":""},null,"","","","","","","",{"$f":"IF($D1091=\"\",\"\",IFERROR(MIN(MAX(-(AF1090+J1091+I1091+W1091+V1091)/(AO1090-AF1090),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1091=\"\", \"\", MAX(AE1090*(1-$X1091),0))","v":""},{"$f":"IF($D1091=\"\", \"\", MAX(AF1090 + $I1091 + $J1091 + $W1091 +$V1091, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1092=\"\", \"\", IF(D1092>=$N$25,0, H1092*AVERAGE(AG1080:AG1091)))","v":""},"","","","","",{"$f":"IF(D1092=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1092+1))","v":""},null,"","","","","","","",{"$f":"IF($D1092=\"\",\"\",IFERROR(MIN(MAX(-(AG1091+J1092+I1092+W1092+V1092)/(AO1091-AG1091),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1092=\"\", \"\", MAX(AF1091*(1-$X1092),0))","v":""},{"$f":"IF($D1092=\"\", \"\", MAX(AG1091 + $I1092 + $J1092 + $W1092+$V1092, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1093=\"\", \"\", IF(D1093>=$N$25,0, H1093*AVERAGE(AH1081:AH1092)))","v":""},"","","","","",{"$f":"IF(D1093=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1093+1))","v":""},null,"","","","","","","",{"$f":"IF($D1093=\"\",\"\",IFERROR(MIN(MAX(-(AH1092+J1093+I1093+W1093+V1093)/(AO1092-AH1092),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1093=\"\", \"\", MAX(AG1092*(1-$X1093),0))","v":""},{"$f":"IF($D1093=\"\", \"\", MAX(AH1092 + $I1093 + $J1093 + $W1093+$V1093, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1094=\"\", \"\", IF(D1094>=$N$25,0, H1094*AVERAGE(AI1082:AI1093)))","v":""},"","","","","",{"$f":"IF(D1094=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1094+1))","v":""},null,"","","","","","","",{"$f":"IF($D1094=\"\",\"\",IFERROR(MIN(MAX(-(AI1093+J1094+I1094+W1094+V1094)/(AO1093-AI1093),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1094=\"\", \"\", MAX(AH1093*(1-$X1094),0))","v":""},{"$f":"IF($D1094=\"\", \"\", MAX(AI1093 + $I1094 + $J1094 + $W1094 +$V1094, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1095=\"\", \"\", IF(D1095>=$N$25,0, H1095*AVERAGE(AJ1083:AJ1094)))","v":""},"","","","","",{"$f":"IF(D1095=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1095+1))","v":""},null,"","","","","","","",{"$f":"IF($D1095=\"\",\"\",IFERROR(MIN(MAX(-(AJ1094+J1095+I1095+W1095+V1095)/(AO1094-AJ1094),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1095=\"\", \"\", MAX(AI1094*(1-$X1095),0))","v":""},{"$f":"IF($D1095=\"\", \"\", MAX(AJ1094 + $I1095 + $J1095 + $W1095+$V1095, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1096=\"\",\"\", B1095+1)","v":""},"","","","","","",{"$f":"IF(D1096=\"\", \"\", IF(D1096>=$N$25,0, H1096*AVERAGE(Y1084:Y1095)))","v":""},"","","","","",{"$f":"IF(D1096=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1096+1))","v":""},{"$f":"IF(D1096=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1096, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1096=\"\",\"\",IFERROR(MIN(MAX(-(Y1095+J1096+I1096+W1096+V1096)/(AO1095-Y1095),0),1),0))","v":""},{"$f":"IF($D1096=\"\", \"\", MAX($Y1095 + $I1096 + $J1096 + $W1096+ $V1096, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1096=\"\", \"\", MAX(AJ1095*(1-$X1096),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1097=\"\",\"\",B1096)","v":""},"","","","","","",{"$f":"IF(D1097=\"\", \"\", IF(D1097>=$N$25,0, H1097*AVERAGE(Z1085:Z1096)))","v":""},"","","","","",{"$f":"IF(D1097=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1097+1))","v":""},null,"","","","","","","",{"$f":"IF($D1097=\"\",\"\",IFERROR(MIN(MAX(-(Z1096+J1097+I1097+W1097+V1097)/(AO1096-Z1096),0),1),0))","v":""},{"$f":"IF($D1097=\"\", \"\", MAX(Y1096*(1-$X1097),0))","v":""},{"$f":"IF($D1097=\"\", \"\", MAX(Z1096 + $I1097 + $J1097 + $W1097 +$V1097, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1098=\"\", \"\", IF(D1098>=$N$25,0, H1098*AVERAGE(AA1086:AA1097)))","v":""},"","","","","",{"$f":"IF(D1098=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1098+1))","v":""},null,"","","","","","","",{"$f":"IF($D1098=\"\",\"\",IFERROR(MIN(MAX(-(AA1097+J1098+I1098+W1098+V1098)/(AO1097-AA1097),0),1),0))","v":""},"",{"$f":"IF($D1098=\"\", \"\", MAX(Z1097*(1-$X1098),0))","v":""},{"$f":"IF($D1098=\"\", \"\", MAX(AA1097 + $I1098 + $J1098 + $W1098+$V1098, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1099=\"\", \"\", IF(D1099>=$N$25,0, H1099*AVERAGE(AB1087:AB1098)))","v":""},"","","","","",{"$f":"IF(D1099=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1099+1))","v":""},null,"","","","","","","",{"$f":"IF($D1099=\"\",\"\",IFERROR(MIN(MAX(-(AB1098+J1099+I1099+W1099+V1099)/(AO1098-AB1098),0),1),0))","v":""},"","",{"$f":"IF($D1099=\"\", \"\", MAX(AA1098*(1-$X1099),0))","v":""},{"$f":"IF($D1099=\"\", \"\", MAX(AB1098 + $I1099 + $J1099 + $W1099+$V1099, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1100=\"\", \"\", IF(D1100>=$N$25,0, H1100*AVERAGE(AC1088:AC1099)))","v":""},"","","","","",{"$f":"IF(D1100=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1100+1))","v":""},null,"","","","","","","",{"$f":"IF($D1100=\"\",\"\",IFERROR(MIN(MAX(-(AC1099+J1100+I1100+W1100+V1100)/(AO1099-AC1099),0),1),0))","v":""},"","","",{"$f":"IF($D1100=\"\", \"\", MAX(AB1099*(1-$X1100),0))","v":""},{"$f":"IF($D1100=\"\", \"\", MAX(AC1099 + $I1100 + $J1100 +$W1100+$V1100, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1101=\"\", \"\", IF(D1101>=$N$25,0, H1101*AVERAGE(AD1089:AD1100)))","v":""},"","","","","",{"$f":"IF(D1101=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1101+1))","v":""},null,"","","","","","","",{"$f":"IF($D1101=\"\",\"\",IFERROR(MIN(MAX(-(AD1100+J1101+I1101+W1101+V1101)/(AO1100-AD1100),0),1),0))","v":""},"","","","",{"$f":"IF($D1101=\"\", \"\", MAX(AC1100*(1-$X1101),0))","v":""},{"$f":"IF($D1101=\"\", \"\", MAX(AD1100+ $I1101 + $J1101 + $W1101 +$V1101, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1102=\"\", \"\", IF(D1102>=$N$25,0, H1102*AVERAGE(AE1090:AE1101)))","v":""},"","","","","",{"$f":"IF(D1102=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1102+1))","v":""},null,"","","","","","","",{"$f":"IF($D1102=\"\",\"\",IFERROR(MIN(MAX(-(AE1101+J1102+I1102+W1102+V1102)/(AO1101-AE1101),0),1),0))","v":""},"","","","","",{"$f":"IF($D1102=\"\", \"\", MAX(AD1101*(1-$X1102),0))","v":""},{"$f":"IF($D1102=\"\", \"\", MAX(AE1101 + $I1102 + $J1102 + $W1102+$V1102, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1103=\"\", \"\", IF(D1103>=$N$25,0, H1103*AVERAGE(AF1091:AF1102)))","v":""},"","","","","",{"$f":"IF(D1103=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1103+1))","v":""},null,"","","","","","","",{"$f":"IF($D1103=\"\",\"\",IFERROR(MIN(MAX(-(AF1102+J1103+I1103+W1103+V1103)/(AO1102-AF1102),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1103=\"\", \"\", MAX(AE1102*(1-$X1103),0))","v":""},{"$f":"IF($D1103=\"\", \"\", MAX(AF1102 + $I1103 + $J1103 + $W1103 +$V1103, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1104=\"\", \"\", IF(D1104>=$N$25,0, H1104*AVERAGE(AG1092:AG1103)))","v":""},"","","","","",{"$f":"IF(D1104=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1104+1))","v":""},null,"","","","","","","",{"$f":"IF($D1104=\"\",\"\",IFERROR(MIN(MAX(-(AG1103+J1104+I1104+W1104+V1104)/(AO1103-AG1103),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1104=\"\", \"\", MAX(AF1103*(1-$X1104),0))","v":""},{"$f":"IF($D1104=\"\", \"\", MAX(AG1103 + $I1104 + $J1104 + $W1104+$V1104, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1105=\"\", \"\", IF(D1105>=$N$25,0, H1105*AVERAGE(AH1093:AH1104)))","v":""},"","","","","",{"$f":"IF(D1105=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1105+1))","v":""},null,"","","","","","","",{"$f":"IF($D1105=\"\",\"\",IFERROR(MIN(MAX(-(AH1104+J1105+I1105+W1105+V1105)/(AO1104-AH1104),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1105=\"\", \"\", MAX(AG1104*(1-$X1105),0))","v":""},{"$f":"IF($D1105=\"\", \"\", MAX(AH1104 + $I1105 + $J1105 + $W1105+$V1105, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1106=\"\", \"\", IF(D1106>=$N$25,0, H1106*AVERAGE(AI1094:AI1105)))","v":""},"","","","","",{"$f":"IF(D1106=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1106+1))","v":""},null,"","","","","","","",{"$f":"IF($D1106=\"\",\"\",IFERROR(MIN(MAX(-(AI1105+J1106+I1106+W1106+V1106)/(AO1105-AI1105),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1106=\"\", \"\", MAX(AH1105*(1-$X1106),0))","v":""},{"$f":"IF($D1106=\"\", \"\", MAX(AI1105 + $I1106 + $J1106 + $W1106 +$V1106, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1107=\"\", \"\", IF(D1107>=$N$25,0, H1107*AVERAGE(AJ1095:AJ1106)))","v":""},"","","","","",{"$f":"IF(D1107=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1107+1))","v":""},null,"","","","","","","",{"$f":"IF($D1107=\"\",\"\",IFERROR(MIN(MAX(-(AJ1106+J1107+I1107+W1107+V1107)/(AO1106-AJ1106),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1107=\"\", \"\", MAX(AI1106*(1-$X1107),0))","v":""},{"$f":"IF($D1107=\"\", \"\", MAX(AJ1106 + $I1107 + $J1107 + $W1107+$V1107, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1108=\"\",\"\", B1107+1)","v":""},"","","","","","",{"$f":"IF(D1108=\"\", \"\", IF(D1108>=$N$25,0, H1108*AVERAGE(Y1096:Y1107)))","v":""},"","","","","",{"$f":"IF(D1108=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1108+1))","v":""},{"$f":"IF(D1108=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1108, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1108=\"\",\"\",IFERROR(MIN(MAX(-(Y1107+J1108+I1108+W1108+V1108)/(AO1107-Y1107),0),1),0))","v":""},{"$f":"IF($D1108=\"\", \"\", MAX($Y1107 + $I1108 + $J1108 + $W1108+ $V1108, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1108=\"\", \"\", MAX(AJ1107*(1-$X1108),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1109=\"\",\"\",B1108)","v":""},"","","","","","",{"$f":"IF(D1109=\"\", \"\", IF(D1109>=$N$25,0, H1109*AVERAGE(Z1097:Z1108)))","v":""},"","","","","",{"$f":"IF(D1109=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1109+1))","v":""},null,"","","","","","","",{"$f":"IF($D1109=\"\",\"\",IFERROR(MIN(MAX(-(Z1108+J1109+I1109+W1109+V1109)/(AO1108-Z1108),0),1),0))","v":""},{"$f":"IF($D1109=\"\", \"\", MAX(Y1108*(1-$X1109),0))","v":""},{"$f":"IF($D1109=\"\", \"\", MAX(Z1108 + $I1109 + $J1109 + $W1109 +$V1109, 0))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(D1109=\"\",\"\",IF(D1109=$N$25,AO1109-SUM(AK1109:AN1109)-$H$20,AO1109-SUM(AK1109:AN1109)))","v":""}]
[null,"","","","","","","",{"$f":"IF(D1110=\"\", \"\", IF(D1110>=$N$25,0, H1110*AVERAGE(AA1098:AA1109)))","v":""},"","","","","",{"$f":"IF(D1110=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1110+1))","v":""},null,"","","","","","","",{"$f":"IF($D1110=\"\",\"\",IFERROR(MIN(MAX(-(AA1109+J1110+I1110+W1110+V1110)/(AO1109-AA1109),0),1),0))","v":""},"",{"$f":"IF($D1110=\"\", \"\", MAX(Z1109*(1-$X1110),0))","v":""},{"$f":"IF($D1110=\"\", \"\", MAX(AA1109 + $I1110 + $J1110 + $W1110+$V1110, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1111=\"\", \"\", IF(D1111>=$N$25,0, H1111*AVERAGE(AB1099:AB1110)))","v":""},"","","","","",{"$f":"IF(D1111=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1111+1))","v":""},null,"","","","","","","",{"$f":"IF($D1111=\"\",\"\",IFERROR(MIN(MAX(-(AB1110+J1111+I1111+W1111+V1111)/(AO1110-AB1110),0),1),0))","v":""},"","",{"$f":"IF($D1111=\"\", \"\", MAX(AA1110*(1-$X1111),0))","v":""},{"$f":"IF($D1111=\"\", \"\", MAX(AB1110 + $I1111 + $J1111 + $W1111+$V1111, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1112=\"\", \"\", IF(D1112>=$N$25,0, H1112*AVERAGE(AC1100:AC1111)))","v":""},"","","","","",{"$f":"IF(D1112=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1112+1))","v":""},null,"","","","","","","",{"$f":"IF($D1112=\"\",\"\",IFERROR(MIN(MAX(-(AC1111+J1112+I1112+W1112+V1112)/(AO1111-AC1111),0),1),0))","v":""},"","","",{"$f":"IF($D1112=\"\", \"\", MAX(AB1111*(1-$X1112),0))","v":""},{"$f":"IF($D1112=\"\", \"\", MAX(AC1111 + $I1112 + $J1112 +$W1112+$V1112, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1113=\"\", \"\", IF(D1113>=$N$25,0, H1113*AVERAGE(AD1101:AD1112)))","v":""},"","","","","",{"$f":"IF(D1113=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1113+1))","v":""},null,"","","","","","","",{"$f":"IF($D1113=\"\",\"\",IFERROR(MIN(MAX(-(AD1112+J1113+I1113+W1113+V1113)/(AO1112-AD1112),0),1),0))","v":""},"","","","",{"$f":"IF($D1113=\"\", \"\", MAX(AC1112*(1-$X1113),0))","v":""},{"$f":"IF($D1113=\"\", \"\", MAX(AD1112+ $I1113 + $J1113 + $W1113 +$V1113, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1114=\"\", \"\", IF(D1114>=$N$25,0, H1114*AVERAGE(AE1102:AE1113)))","v":""},"","","","","",{"$f":"IF(D1114=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1114+1))","v":""},null,"","","","","","","",{"$f":"IF($D1114=\"\",\"\",IFERROR(MIN(MAX(-(AE1113+J1114+I1114+W1114+V1114)/(AO1113-AE1113),0),1),0))","v":""},"","","","","",{"$f":"IF($D1114=\"\", \"\", MAX(AD1113*(1-$X1114),0))","v":""},{"$f":"IF($D1114=\"\", \"\", MAX(AE1113 + $I1114 + $J1114 + $W1114+$V1114, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1115=\"\", \"\", IF(D1115>=$N$25,0, H1115*AVERAGE(AF1103:AF1114)))","v":""},"","","","","",{"$f":"IF(D1115=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1115+1))","v":""},null,"","","","","","","",{"$f":"IF($D1115=\"\",\"\",IFERROR(MIN(MAX(-(AF1114+J1115+I1115+W1115+V1115)/(AO1114-AF1114),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1115=\"\", \"\", MAX(AE1114*(1-$X1115),0))","v":""},{"$f":"IF($D1115=\"\", \"\", MAX(AF1114 + $I1115 + $J1115 + $W1115 +$V1115, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1116=\"\", \"\", IF(D1116>=$N$25,0, H1116*AVERAGE(AG1104:AG1115)))","v":""},"",{"$f":"IF(D1116=\"\",\"\",IF(D1116>=$N$25, 0,-$J$20))","v":""},{"$f":"IF(D1116=\"\",\"\",IF(D1116>=$N$25, 0,-$I$20*J1116))","v":""},"",{"$f":"IF(D1116=\"\",\"\",IF(D1116>=$N$25, 0,-$L$20*(AK1116+AL1116)))","v":""},{"$f":"IF(D1116=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1116+1))","v":""},null,{"$f":"D1116","v":""},{"$f":"C1116","v":""},{"$f":"IF(D1116=\"\",\"\",IF(D1116>$N$25, 0,$H$20+AK1116))","v":""},{"$f":"IF(D1116=\"\",\"\",IF(D1116>$N$25, 0,$H$20))","v":""},{"$f":"IF(D1116=\"\",\"\",IF(D1116>=$N$25, 0,-$M$20*O1116*T1116/12))","v":""},{"$f":"IF(D1116=\"\",\"\",IF(D1116>=$N$25, 0,SUM(L1116:N1116)+U1116))","v":""},"",{"$f":"IF($D1116=\"\",\"\",IFERROR(MIN(MAX(-(AG1115+J1116+I1116+W1116+V1116)/(AO1115-AG1115),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1116=\"\", \"\", MAX(AF1115*(1-$X1116),0))","v":""},{"$f":"IF($D1116=\"\", \"\", MAX(AG1115 + $I1116 + $J1116 + $W1116+$V1116, 0))","v":""},"","","","",{"$f":"I1116","v":""},"",{"$f":"V1116","v":""},"",""]
[null,"","","","",{"$f":"IF($D1117 = \"\", \"\",IF(D1117>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":""},"","",{"$f":"IF(D1117=\"\", \"\", IF(D1117>=$N$25,0, H1117*AVERAGE(AH1105:AH1116)))","v":""},"","","","","",{"$f":"IF(D1117=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1117+1))","v":""},null,"","","","","","","",{"$f":"IF($D1117=\"\",\"\",IFERROR(MIN(MAX(-(AH1116+J1117+I1117+W1117+V1117)/(AO1116-AH1116),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1117=\"\", \"\", MAX(AG1116*(1-$X1117),0))","v":""},{"$f":"IF($D1117=\"\", \"\", MAX(AH1116 + $I1117 + $J1117 + $W1117+$V1117, 0))","v":""},"","","","",{"$f":"IF($D1117=\"\",\"\",IF(D1117=$N$25,$J1117+$W1117-$AO1117-$H$20,$J1117+$W1117))","v":""},"",{"$f":"IF(D1117 = \"\", \"\", SUM(Y1117:AJ1117))","v":""},""]
[null,"","",{"$f":"IF($C1118=\"\", \"\", $D1117+1)","v":""},"","","","",{"$f":"IF(D1118=\"\", \"\", IF(D1118>=$N$25,0, H1118*AVERAGE(AI1106:AI1117)))","v":""},"","","","","",{"$f":"IF(D1118=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1118+1))","v":""},null,"","","","","","","",{"$f":"IF($D1118=\"\",\"\",IFERROR(MIN(MAX(-(AI1117+J1118+I1118+W1118+V1118)/(AO1117-AI1117),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1118=\"\", \"\", MAX(AH1117*(1-$X1118),0))","v":""},{"$f":"IF($D1118=\"\", \"\", MAX(AI1117 + $I1118 + $J1118 + $W1118 +$V1118, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1119=\"\", \"\", IF(D1119>=$N$25,0, H1119*AVERAGE(AJ1107:AJ1118)))","v":""},"","","","","",{"$f":"IF(D1119=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1119+1))","v":""},null,"","","","","","","",{"$f":"IF($D1119=\"\",\"\",IFERROR(MIN(MAX(-(AJ1118+J1119+I1119+W1119+V1119)/(AO1118-AJ1118),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1119=\"\", \"\", MAX(AI1118*(1-$X1119),0))","v":""},{"$f":"IF($D1119=\"\", \"\", MAX(AJ1118 + $I1119 + $J1119 + $W1119+$V1119, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1120=\"\",\"\", B1119+1)","v":""},"","","","","","",{"$f":"IF(D1120=\"\", \"\", IF(D1120>=$N$25,0, H1120*AVERAGE(Y1108:Y1119)))","v":""},"","","","","",{"$f":"IF(D1120=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1120+1))","v":""},{"$f":"IF(D1120=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1120, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1120=\"\",\"\",IFERROR(MIN(MAX(-(Y1119+J1120+I1120+W1120+V1120)/(AO1119-Y1119),0),1),0))","v":""},{"$f":"IF($D1120=\"\", \"\", MAX($Y1119 + $I1120 + $J1120 + $W1120+ $V1120, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1120=\"\", \"\", MAX(AJ1119*(1-$X1120),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1121=\"\",\"\",B1120)","v":""},"","","","","","",{"$f":"IF(D1121=\"\", \"\", IF(D1121>=$N$25,0, H1121*AVERAGE(Z1109:Z1120)))","v":""},"","","","","",{"$f":"IF(D1121=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1121+1))","v":""},null,"","","","","","","",{"$f":"IF($D1121=\"\",\"\",IFERROR(MIN(MAX(-(Z1120+J1121+I1121+W1121+V1121)/(AO1120-Z1120),0),1),0))","v":""},{"$f":"IF($D1121=\"\", \"\", MAX(Y1120*(1-$X1121),0))","v":""},{"$f":"IF($D1121=\"\", \"\", MAX(Z1120 + $I1121 + $J1121 + $W1121 +$V1121, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1122=\"\", \"\", IF(D1122>=$N$25,0, H1122*AVERAGE(AA1110:AA1121)))","v":""},"","","","","",{"$f":"IF(D1122=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1122+1))","v":""},null,"","","","","","","",{"$f":"IF($D1122=\"\",\"\",IFERROR(MIN(MAX(-(AA1121+J1122+I1122+W1122+V1122)/(AO1121-AA1121),0),1),0))","v":""},"",{"$f":"IF($D1122=\"\", \"\", MAX(Z1121*(1-$X1122),0))","v":""},{"$f":"IF($D1122=\"\", \"\", MAX(AA1121 + $I1122 + $J1122 + $W1122+$V1122, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1123=\"\", \"\", IF(D1123>=$N$25,0, H1123*AVERAGE(AB1111:AB1122)))","v":""},"","","","","",{"$f":"IF(D1123=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1123+1))","v":""},null,"","","","","","","",{"$f":"IF($D1123=\"\",\"\",IFERROR(MIN(MAX(-(AB1122+J1123+I1123+W1123+V1123)/(AO1122-AB1122),0),1),0))","v":""},"","",{"$f":"IF($D1123=\"\", \"\", MAX(AA1122*(1-$X1123),0))","v":""},{"$f":"IF($D1123=\"\", \"\", MAX(AB1122 + $I1123 + $J1123 + $W1123+$V1123, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1124=\"\", \"\", IF(D1124>=$N$25,0, H1124*AVERAGE(AC1112:AC1123)))","v":""},"","","","","",{"$f":"IF(D1124=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1124+1))","v":""},null,"","","","","","","",{"$f":"IF($D1124=\"\",\"\",IFERROR(MIN(MAX(-(AC1123+J1124+I1124+W1124+V1124)/(AO1123-AC1123),0),1),0))","v":""},"","","",{"$f":"IF($D1124=\"\", \"\", MAX(AB1123*(1-$X1124),0))","v":""},{"$f":"IF($D1124=\"\", \"\", MAX(AC1123 + $I1124 + $J1124 +$W1124+$V1124, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1125=\"\", \"\", IF(D1125>=$N$25,0, H1125*AVERAGE(AD1113:AD1124)))","v":""},"","","","","",{"$f":"IF(D1125=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1125+1))","v":""},null,"","","","","","","",{"$f":"IF($D1125=\"\",\"\",IFERROR(MIN(MAX(-(AD1124+J1125+I1125+W1125+V1125)/(AO1124-AD1124),0),1),0))","v":""},"","","","",{"$f":"IF($D1125=\"\", \"\", MAX(AC1124*(1-$X1125),0))","v":""},{"$f":"IF($D1125=\"\", \"\", MAX(AD1124+ $I1125 + $J1125 + $W1125 +$V1125, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1126=\"\", \"\", IF(D1126>=$N$25,0, H1126*AVERAGE(AE1114:AE1125)))","v":""},"","","","","",{"$f":"IF(D1126=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1126+1))","v":""},null,"","","","","","","",{"$f":"IF($D1126=\"\",\"\",IFERROR(MIN(MAX(-(AE1125+J1126+I1126+W1126+V1126)/(AO1125-AE1125),0),1),0))","v":""},"","","","","",{"$f":"IF($D1126=\"\", \"\", MAX(AD1125*(1-$X1126),0))","v":""},{"$f":"IF($D1126=\"\", \"\", MAX(AE1125 + $I1126 + $J1126 + $W1126+$V1126, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1127=\"\", \"\", IF(D1127>=$N$25,0, H1127*AVERAGE(AF1115:AF1126)))","v":""},"","","","","",{"$f":"IF(D1127=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1127+1))","v":""},null,"","","","","","","",{"$f":"IF($D1127=\"\",\"\",IFERROR(MIN(MAX(-(AF1126+J1127+I1127+W1127+V1127)/(AO1126-AF1126),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1127=\"\", \"\", MAX(AE1126*(1-$X1127),0))","v":""},{"$f":"IF($D1127=\"\", \"\", MAX(AF1126 + $I1127 + $J1127 + $W1127 +$V1127, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","",{"$f":"IF($D1128 = \"\", \"\", IF(D1128>=$N$25, 0,IF(G1128<$G$20, IF(G1128>$F$20, G1128, $F$20), $G$20)))","v":""},{"$f":"IF(D1128=\"\", \"\", IF(D1128>=$N$25,0, H1128*AVERAGE(AG1116:AG1127)))","v":""},"","","",{"$f":"IF(D1128=\"\",\"\",IF(D1128>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1128=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1128+1))","v":""},null,"","","","","","","",{"$f":"IF($D1128=\"\",\"\",IFERROR(MIN(MAX(-(AG1127+J1128+I1128+W1128+V1128)/(AO1127-AG1127),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1128=\"\", \"\", MAX(AF1127*(1-$X1128),0))","v":""},{"$f":"IF($D1128=\"\", \"\", MAX(AG1127 + $I1128 + $J1128 + $W1128+$V1128, 0))","v":""},"","","",{"$f":"IF(D1128 = \"\", \"\",Y1127 + Z1127+AA1127 + AB1127+ AC1127+AD1127+AE1127+AF1127+AG1127+AH1127 + AI1127+AJ1127)","v":""},"","","","",""]
[null,"",{"$f":"IF(C1128=\"\",\"\",IF(C1117+1<=120, C1117 + 1, \"\"))","v":""},"",{"$f":"IF($D1129 = \"\", \"\",E1117)","v":""},"",{"$f":"IF($D1129 = \"\", \"\",IF(D1129>=$N$25, 0,((1+F1117)*(1+F1118)*(1+F1119)*(1+F1120)*(1+F1121)*(1+F1122)*(1+F1123)*(1+F1124)*(1+F1125)*(1+F1126)*(1+F1127)*(1+F1128))-1))","v":""},"",{"$f":"IF(D1129=\"\", \"\", IF(D1129>=$N$25,0, H1129*AVERAGE(AH1117:AH1128)))","v":""},{"$f":"IF(D1129=\"\",\"\",IF(D1129>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1129<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1129=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1129+1))","v":""},null,"","","","","","","",{"$f":"IF($D1129=\"\",\"\",IFERROR(MIN(MAX(-(AH1128+J1129+I1129+W1129+V1129)/(AO1128-AH1128),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1129=\"\", \"\", MAX(AG1128*(1-$X1129),0))","v":""},{"$f":"IF($D1129=\"\", \"\", MAX(AH1128 + $I1129 + $J1129 + $W1129+$V1129, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1130=\"\", \"\", IF(D1130>=$N$25,0, H1130*AVERAGE(AI1118:AI1129)))","v":""},"","","","","",{"$f":"IF(D1130=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1130+1))","v":""},null,"","","","","","","",{"$f":"IF($D1130=\"\",\"\",IFERROR(MIN(MAX(-(AI1129+J1130+I1130+W1130+V1130)/(AO1129-AI1129),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1130=\"\", \"\", MAX(AH1129*(1-$X1130),0))","v":""},{"$f":"IF($D1130=\"\", \"\", MAX(AI1129 + $I1130 + $J1130 + $W1130 +$V1130, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1131=\"\", \"\", IF(D1131>=$N$25,0, H1131*AVERAGE(AJ1119:AJ1130)))","v":""},"","","","","",{"$f":"IF(D1131=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1131+1))","v":""},null,"","","","","","","",{"$f":"IF($D1131=\"\",\"\",IFERROR(MIN(MAX(-(AJ1130+J1131+I1131+W1131+V1131)/(AO1130-AJ1130),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1131=\"\", \"\", MAX(AI1130*(1-$X1131),0))","v":""},{"$f":"IF($D1131=\"\", \"\", MAX(AJ1130 + $I1131 + $J1131 + $W1131+$V1131, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1132=\"\",\"\", B1131+1)","v":""},"","","","","","",{"$f":"IF(D1132=\"\", \"\", IF(D1132>=$N$25,0, H1132*AVERAGE(Y1120:Y1131)))","v":""},"","","","","",{"$f":"IF(D1132=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1132+1))","v":""},{"$f":"IF(D1132=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1132, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1132=\"\",\"\",IFERROR(MIN(MAX(-(Y1131+J1132+I1132+W1132+V1132)/(AO1131-Y1131),0),1),0))","v":""},{"$f":"IF($D1132=\"\", \"\", MAX($Y1131 + $I1132 + $J1132 + $W1132+ $V1132, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1132=\"\", \"\", MAX(AJ1131*(1-$X1132),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1133=\"\",\"\",B1132)","v":""},"","","","","","",{"$f":"IF(D1133=\"\", \"\", IF(D1133>=$N$25,0, H1133*AVERAGE(Z1121:Z1132)))","v":""},"","","","","",{"$f":"IF(D1133=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1133+1))","v":""},null,"","","","","","","",{"$f":"IF($D1133=\"\",\"\",IFERROR(MIN(MAX(-(Z1132+J1133+I1133+W1133+V1133)/(AO1132-Z1132),0),1),0))","v":""},{"$f":"IF($D1133=\"\", \"\", MAX(Y1132*(1-$X1133),0))","v":""},{"$f":"IF($D1133=\"\", \"\", MAX(Z1132 + $I1133 + $J1133 + $W1133 +$V1133, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1134=\"\", \"\", IF(D1134>=$N$25,0, H1134*AVERAGE(AA1122:AA1133)))","v":""},"","","","","",{"$f":"IF(D1134=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1134+1))","v":""},null,"","","","","","","",{"$f":"IF($D1134=\"\",\"\",IFERROR(MIN(MAX(-(AA1133+J1134+I1134+W1134+V1134)/(AO1133-AA1133),0),1),0))","v":""},"",{"$f":"IF($D1134=\"\", \"\", MAX(Z1133*(1-$X1134),0))","v":""},{"$f":"IF($D1134=\"\", \"\", MAX(AA1133 + $I1134 + $J1134 + $W1134+$V1134, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1135=\"\", \"\", IF(D1135>=$N$25,0, H1135*AVERAGE(AB1123:AB1134)))","v":""},"","","","","",{"$f":"IF(D1135=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1135+1))","v":""},null,"","","","","","","",{"$f":"IF($D1135=\"\",\"\",IFERROR(MIN(MAX(-(AB1134+J1135+I1135+W1135+V1135)/(AO1134-AB1134),0),1),0))","v":""},"","",{"$f":"IF($D1135=\"\", \"\", MAX(AA1134*(1-$X1135),0))","v":""},{"$f":"IF($D1135=\"\", \"\", MAX(AB1134 + $I1135 + $J1135 + $W1135+$V1135, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1136=\"\", \"\", IF(D1136>=$N$25,0, H1136*AVERAGE(AC1124:AC1135)))","v":""},"","","","","",{"$f":"IF(D1136=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1136+1))","v":""},null,"","","","","","",{"$f":"IF(D1136=\"\",\"\",IF(D1136=$N$25,-(AK1136+AL1136+J1136+V1136),IF(OR(C1136<$N$5,C1136>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1136+120))*(AK1136+AL1136+V1136-$O$20)))))","v":""},{"$f":"IF($D1136=\"\",\"\",IFERROR(MIN(MAX(-(AC1135+J1136+I1136+W1136+V1136)/(AO1135-AC1135),0),1),0))","v":""},"","","",{"$f":"IF($D1136=\"\", \"\", MAX(AB1135*(1-$X1136),0))","v":""},{"$f":"IF($D1136=\"\", \"\", MAX(AC1135 + $I1136 + $J1136 +$W1136+$V1136, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1137=\"\", \"\", IF(D1137>=$N$25,0, H1137*AVERAGE(AD1125:AD1136)))","v":""},"","","","","",{"$f":"IF(D1137=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1137+1))","v":""},null,"","","","","","","",{"$f":"IF($D1137=\"\",\"\",IFERROR(MIN(MAX(-(AD1136+J1137+I1137+W1137+V1137)/(AO1136-AD1136),0),1),0))","v":""},"","","","",{"$f":"IF($D1137=\"\", \"\", MAX(AC1136*(1-$X1137),0))","v":""},{"$f":"IF($D1137=\"\", \"\", MAX(AD1136+ $I1137 + $J1137 + $W1137 +$V1137, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1138=\"\", \"\", IF(D1138>=$N$25,0, H1138*AVERAGE(AE1126:AE1137)))","v":""},"","","","","",{"$f":"IF(D1138=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1138+1))","v":""},null,"","","","","","","",{"$f":"IF($D1138=\"\",\"\",IFERROR(MIN(MAX(-(AE1137+J1138+I1138+W1138+V1138)/(AO1137-AE1137),0),1),0))","v":""},"","","","","",{"$f":"IF($D1138=\"\", \"\", MAX(AD1137*(1-$X1138),0))","v":""},{"$f":"IF($D1138=\"\", \"\", MAX(AE1137 + $I1138 + $J1138 + $W1138+$V1138, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1139=\"\", \"\", IF(D1139>=$N$25,0, H1139*AVERAGE(AF1127:AF1138)))","v":""},"","","","","",{"$f":"IF(D1139=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1139+1))","v":""},null,"","","","","","","",{"$f":"IF($D1139=\"\",\"\",IFERROR(MIN(MAX(-(AF1138+J1139+I1139+W1139+V1139)/(AO1138-AF1138),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1139=\"\", \"\", MAX(AE1138*(1-$X1139),0))","v":""},{"$f":"IF($D1139=\"\", \"\", MAX(AF1138 + $I1139 + $J1139 + $W1139 +$V1139, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1140=\"\", \"\", IF(D1140>=$N$25,0, H1140*AVERAGE(AG1128:AG1139)))","v":""},"","","","","",{"$f":"IF(D1140=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1140+1))","v":""},null,"","","","","","","",{"$f":"IF($D1140=\"\",\"\",IFERROR(MIN(MAX(-(AG1139+J1140+I1140+W1140+V1140)/(AO1139-AG1139),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1140=\"\", \"\", MAX(AF1139*(1-$X1140),0))","v":""},{"$f":"IF($D1140=\"\", \"\", MAX(AG1139 + $I1140 + $J1140 + $W1140+$V1140, 0))","v":""},"","","","","","","","",""]
[null,{"$f":"IF(D1141=\"\",\"\",B1140)","v":""},"","","","","","",{"$f":"IF(D1141=\"\", \"\", IF(D1141>=$N$25,0, H1141*AVERAGE(AH1129:AH1140)))","v":""},"","","","","",{"$f":"IF(D1141=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1141+1))","v":""},null,"","","","","","","",{"$f":"IF($D1141=\"\",\"\",IFERROR(MIN(MAX(-(AH1140+J1141+I1141+W1141+V1141)/(AO1140-AH1140),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1141=\"\", \"\", MAX(AG1140*(1-$X1141),0))","v":""},{"$f":"IF($D1141=\"\", \"\", MAX(AH1140 + $I1141 + $J1141 + $W1141+$V1141, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1142=\"\", \"\", IF(D1142>=$N$25,0, H1142*AVERAGE(AI1130:AI1141)))","v":""},"","","","","",{"$f":"IF(D1142=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1142+1))","v":""},null,"","","","","","","",{"$f":"IF($D1142=\"\",\"\",IFERROR(MIN(MAX(-(AI1141+J1142+I1142+W1142+V1142)/(AO1141-AI1141),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1142=\"\", \"\", MAX(AH1141*(1-$X1142),0))","v":""},{"$f":"IF($D1142=\"\", \"\", MAX(AI1141 + $I1142 + $J1142 + $W1142 +$V1142, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1143=\"\", \"\", IF(D1143>=$N$25,0, H1143*AVERAGE(AJ1131:AJ1142)))","v":""},"","","","","",{"$f":"IF(D1143=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1143+1))","v":""},null,"","","","","","","",{"$f":"IF($D1143=\"\",\"\",IFERROR(MIN(MAX(-(AJ1142+J1143+I1143+W1143+V1143)/(AO1142-AJ1142),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1143=\"\", \"\", MAX(AI1142*(1-$X1143),0))","v":""},{"$f":"IF($D1143=\"\", \"\", MAX(AJ1142 + $I1143 + $J1143 + $W1143+$V1143, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1144=\"\",\"\", B1143+1)","v":""},"","","","","","",{"$f":"IF(D1144=\"\", \"\", IF(D1144>=$N$25,0, H1144*AVERAGE(Y1132:Y1143)))","v":""},"","","","","",{"$f":"IF(D1144=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1144+1))","v":""},{"$f":"IF(D1144=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1144, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1144=\"\",\"\",IFERROR(MIN(MAX(-(Y1143+J1144+I1144+W1144+V1144)/(AO1143-Y1143),0),1),0))","v":""},{"$f":"IF($D1144=\"\", \"\", MAX($Y1143 + $I1144 + $J1144 + $W1144+ $V1144, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1144=\"\", \"\", MAX(AJ1143*(1-$X1144),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1145=\"\",\"\",B1144)","v":""},"","","","","","",{"$f":"IF(D1145=\"\", \"\", IF(D1145>=$N$25,0, H1145*AVERAGE(Z1133:Z1144)))","v":""},"","","","","",{"$f":"IF(D1145=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1145+1))","v":""},null,"","","","","","","",{"$f":"IF($D1145=\"\",\"\",IFERROR(MIN(MAX(-(Z1144+J1145+I1145+W1145+V1145)/(AO1144-Z1144),0),1),0))","v":""},{"$f":"IF($D1145=\"\", \"\", MAX(Y1144*(1-$X1145),0))","v":""},{"$f":"IF($D1145=\"\", \"\", MAX(Z1144 + $I1145 + $J1145 + $W1145 +$V1145, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1146=\"\", \"\", IF(D1146>=$N$25,0, H1146*AVERAGE(AA1134:AA1145)))","v":""},"","","","","",{"$f":"IF(D1146=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1146+1))","v":""},null,"","","","","","","",{"$f":"IF($D1146=\"\",\"\",IFERROR(MIN(MAX(-(AA1145+J1146+I1146+W1146+V1146)/(AO1145-AA1145),0),1),0))","v":""},"",{"$f":"IF($D1146=\"\", \"\", MAX(Z1145*(1-$X1146),0))","v":""},{"$f":"IF($D1146=\"\", \"\", MAX(AA1145 + $I1146 + $J1146 + $W1146+$V1146, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1147=\"\", \"\", IF(D1147>=$N$25,0, H1147*AVERAGE(AB1135:AB1146)))","v":""},"","","","","",{"$f":"IF(D1147=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1147+1))","v":""},null,"","","","","","","",{"$f":"IF($D1147=\"\",\"\",IFERROR(MIN(MAX(-(AB1146+J1147+I1147+W1147+V1147)/(AO1146-AB1146),0),1),0))","v":""},"","",{"$f":"IF($D1147=\"\", \"\", MAX(AA1146*(1-$X1147),0))","v":""},{"$f":"IF($D1147=\"\", \"\", MAX(AB1146 + $I1147 + $J1147 + $W1147+$V1147, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1148=\"\", \"\", IF(D1148>=$N$25,0, H1148*AVERAGE(AC1136:AC1147)))","v":""},"","","","","",{"$f":"IF(D1148=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1148+1))","v":""},null,"","","","","","","",{"$f":"IF($D1148=\"\",\"\",IFERROR(MIN(MAX(-(AC1147+J1148+I1148+W1148+V1148)/(AO1147-AC1147),0),1),0))","v":""},"","","",{"$f":"IF($D1148=\"\", \"\", MAX(AB1147*(1-$X1148),0))","v":""},{"$f":"IF($D1148=\"\", \"\", MAX(AC1147 + $I1148 + $J1148 +$W1148+$V1148, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1149=\"\", \"\", IF(D1149>=$N$25,0, H1149*AVERAGE(AD1137:AD1148)))","v":""},"","","","","",{"$f":"IF(D1149=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1149+1))","v":""},null,"","","","","","","",{"$f":"IF($D1149=\"\",\"\",IFERROR(MIN(MAX(-(AD1148+J1149+I1149+W1149+V1149)/(AO1148-AD1148),0),1),0))","v":""},"","","","",{"$f":"IF($D1149=\"\", \"\", MAX(AC1148*(1-$X1149),0))","v":""},{"$f":"IF($D1149=\"\", \"\", MAX(AD1148+ $I1149 + $J1149 + $W1149 +$V1149, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1150=\"\", \"\", IF(D1150>=$N$25,0, H1150*AVERAGE(AE1138:AE1149)))","v":""},"","","","","",{"$f":"IF(D1150=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1150+1))","v":""},null,"","","","","","","",{"$f":"IF($D1150=\"\",\"\",IFERROR(MIN(MAX(-(AE1149+J1150+I1150+W1150+V1150)/(AO1149-AE1149),0),1),0))","v":""},"","","","","",{"$f":"IF($D1150=\"\", \"\", MAX(AD1149*(1-$X1150),0))","v":""},{"$f":"IF($D1150=\"\", \"\", MAX(AE1149 + $I1150 + $J1150 + $W1150+$V1150, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1151=\"\", \"\", IF(D1151>=$N$25,0, H1151*AVERAGE(AF1139:AF1150)))","v":""},"","","","","",{"$f":"IF(D1151=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1151+1))","v":""},null,"","","","","","","",{"$f":"IF($D1151=\"\",\"\",IFERROR(MIN(MAX(-(AF1150+J1151+I1151+W1151+V1151)/(AO1150-AF1150),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1151=\"\", \"\", MAX(AE1150*(1-$X1151),0))","v":""},{"$f":"IF($D1151=\"\", \"\", MAX(AF1150 + $I1151 + $J1151 + $W1151 +$V1151, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1152=\"\", \"\", IF(D1152>=$N$25,0, H1152*AVERAGE(AG1140:AG1151)))","v":""},"","","","","",{"$f":"IF(D1152=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1152+1))","v":""},null,"","","","","","","",{"$f":"IF($D1152=\"\",\"\",IFERROR(MIN(MAX(-(AG1151+J1152+I1152+W1152+V1152)/(AO1151-AG1151),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1152=\"\", \"\", MAX(AF1151*(1-$X1152),0))","v":""},{"$f":"IF($D1152=\"\", \"\", MAX(AG1151 + $I1152 + $J1152 + $W1152+$V1152, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1153=\"\", \"\", IF(D1153>=$N$25,0, H1153*AVERAGE(AH1141:AH1152)))","v":""},"","","","","",{"$f":"IF(D1153=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1153+1))","v":""},null,"","","","","","","",{"$f":"IF($D1153=\"\",\"\",IFERROR(MIN(MAX(-(AH1152+J1153+I1153+W1153+V1153)/(AO1152-AH1152),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1153=\"\", \"\", MAX(AG1152*(1-$X1153),0))","v":""},{"$f":"IF($D1153=\"\", \"\", MAX(AH1152 + $I1153 + $J1153 + $W1153+$V1153, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1154=\"\", \"\", IF(D1154>=$N$25,0, H1154*AVERAGE(AI1142:AI1153)))","v":""},"","","","","",{"$f":"IF(D1154=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1154+1))","v":""},null,"","","","","","","",{"$f":"IF($D1154=\"\",\"\",IFERROR(MIN(MAX(-(AI1153+J1154+I1154+W1154+V1154)/(AO1153-AI1153),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1154=\"\", \"\", MAX(AH1153*(1-$X1154),0))","v":""},{"$f":"IF($D1154=\"\", \"\", MAX(AI1153 + $I1154 + $J1154 + $W1154 +$V1154, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1155=\"\", \"\", IF(D1155>=$N$25,0, H1155*AVERAGE(AJ1143:AJ1154)))","v":""},"","","","","",{"$f":"IF(D1155=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1155+1))","v":""},null,"","","","","","","",{"$f":"IF($D1155=\"\",\"\",IFERROR(MIN(MAX(-(AJ1154+J1155+I1155+W1155+V1155)/(AO1154-AJ1154),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1155=\"\", \"\", MAX(AI1154*(1-$X1155),0))","v":""},{"$f":"IF($D1155=\"\", \"\", MAX(AJ1154 + $I1155 + $J1155 + $W1155+$V1155, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1156=\"\",\"\", B1155+1)","v":""},"","","","","","",{"$f":"IF(D1156=\"\", \"\", IF(D1156>=$N$25,0, H1156*AVERAGE(Y1144:Y1155)))","v":""},"","","","","",{"$f":"IF(D1156=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1156+1))","v":""},{"$f":"IF(D1156=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1156, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1156=\"\",\"\",IFERROR(MIN(MAX(-(Y1155+J1156+I1156+W1156+V1156)/(AO1155-Y1155),0),1),0))","v":""},{"$f":"IF($D1156=\"\", \"\", MAX($Y1155 + $I1156 + $J1156 + $W1156+ $V1156, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1156=\"\", \"\", MAX(AJ1155*(1-$X1156),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1157=\"\",\"\",B1156)","v":""},"","","","","","",{"$f":"IF(D1157=\"\", \"\", IF(D1157>=$N$25,0, H1157*AVERAGE(Z1145:Z1156)))","v":""},"","","","","",{"$f":"IF(D1157=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1157+1))","v":""},null,"","","","","","","",{"$f":"IF($D1157=\"\",\"\",IFERROR(MIN(MAX(-(Z1156+J1157+I1157+W1157+V1157)/(AO1156-Z1156),0),1),0))","v":""},{"$f":"IF($D1157=\"\", \"\", MAX(Y1156*(1-$X1157),0))","v":""},{"$f":"IF($D1157=\"\", \"\", MAX(Z1156 + $I1157 + $J1157 + $W1157 +$V1157, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1158=\"\", \"\", IF(D1158>=$N$25,0, H1158*AVERAGE(AA1146:AA1157)))","v":""},"","","","","",{"$f":"IF(D1158=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1158+1))","v":""},null,"","","","","","","",{"$f":"IF($D1158=\"\",\"\",IFERROR(MIN(MAX(-(AA1157+J1158+I1158+W1158+V1158)/(AO1157-AA1157),0),1),0))","v":""},"",{"$f":"IF($D1158=\"\", \"\", MAX(Z1157*(1-$X1158),0))","v":""},{"$f":"IF($D1158=\"\", \"\", MAX(AA1157 + $I1158 + $J1158 + $W1158+$V1158, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1159=\"\", \"\", IF(D1159>=$N$25,0, H1159*AVERAGE(AB1147:AB1158)))","v":""},"","","","","",{"$f":"IF(D1159=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1159+1))","v":""},null,"","","","","","","",{"$f":"IF($D1159=\"\",\"\",IFERROR(MIN(MAX(-(AB1158+J1159+I1159+W1159+V1159)/(AO1158-AB1158),0),1),0))","v":""},"","",{"$f":"IF($D1159=\"\", \"\", MAX(AA1158*(1-$X1159),0))","v":""},{"$f":"IF($D1159=\"\", \"\", MAX(AB1158 + $I1159 + $J1159 + $W1159+$V1159, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1160=\"\", \"\", IF(D1160>=$N$25,0, H1160*AVERAGE(AC1148:AC1159)))","v":""},"","","","","",{"$f":"IF(D1160=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1160+1))","v":""},null,"","","","","","","",{"$f":"IF($D1160=\"\",\"\",IFERROR(MIN(MAX(-(AC1159+J1160+I1160+W1160+V1160)/(AO1159-AC1159),0),1),0))","v":""},"","","",{"$f":"IF($D1160=\"\", \"\", MAX(AB1159*(1-$X1160),0))","v":""},{"$f":"IF($D1160=\"\", \"\", MAX(AC1159 + $I1160 + $J1160 +$W1160+$V1160, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1161=\"\", \"\", IF(D1161>=$N$25,0, H1161*AVERAGE(AD1149:AD1160)))","v":""},"","","","","",{"$f":"IF(D1161=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1161+1))","v":""},null,"","","","","","","",{"$f":"IF($D1161=\"\",\"\",IFERROR(MIN(MAX(-(AD1160+J1161+I1161+W1161+V1161)/(AO1160-AD1160),0),1),0))","v":""},"","","","",{"$f":"IF($D1161=\"\", \"\", MAX(AC1160*(1-$X1161),0))","v":""},{"$f":"IF($D1161=\"\", \"\", MAX(AD1160+ $I1161 + $J1161 + $W1161 +$V1161, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1162=\"\", \"\", IF(D1162>=$N$25,0, H1162*AVERAGE(AE1150:AE1161)))","v":""},"","","","","",{"$f":"IF(D1162=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1162+1))","v":""},null,"","","","","","","",{"$f":"IF($D1162=\"\",\"\",IFERROR(MIN(MAX(-(AE1161+J1162+I1162+W1162+V1162)/(AO1161-AE1161),0),1),0))","v":""},"","","","","",{"$f":"IF($D1162=\"\", \"\", MAX(AD1161*(1-$X1162),0))","v":""},{"$f":"IF($D1162=\"\", \"\", MAX(AE1161 + $I1162 + $J1162 + $W1162+$V1162, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1163=\"\", \"\", IF(D1163>=$N$25,0, H1163*AVERAGE(AF1151:AF1162)))","v":""},"","","","","",{"$f":"IF(D1163=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1163+1))","v":""},null,"","","","","","","",{"$f":"IF($D1163=\"\",\"\",IFERROR(MIN(MAX(-(AF1162+J1163+I1163+W1163+V1163)/(AO1162-AF1162),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1163=\"\", \"\", MAX(AE1162*(1-$X1163),0))","v":""},{"$f":"IF($D1163=\"\", \"\", MAX(AF1162 + $I1163 + $J1163 + $W1163 +$V1163, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1164=\"\", \"\", IF(D1164>=$N$25,0, H1164*AVERAGE(AG1152:AG1163)))","v":""},"","","","","",{"$f":"IF(D1164=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1164+1))","v":""},null,"","","","","","","",{"$f":"IF($D1164=\"\",\"\",IFERROR(MIN(MAX(-(AG1163+J1164+I1164+W1164+V1164)/(AO1163-AG1163),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1164=\"\", \"\", MAX(AF1163*(1-$X1164),0))","v":""},{"$f":"IF($D1164=\"\", \"\", MAX(AG1163 + $I1164 + $J1164 + $W1164+$V1164, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1165=\"\", \"\", IF(D1165>=$N$25,0, H1165*AVERAGE(AH1153:AH1164)))","v":""},"","","","","",{"$f":"IF(D1165=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1165+1))","v":""},null,"","","","","","","",{"$f":"IF($D1165=\"\",\"\",IFERROR(MIN(MAX(-(AH1164+J1165+I1165+W1165+V1165)/(AO1164-AH1164),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1165=\"\", \"\", MAX(AG1164*(1-$X1165),0))","v":""},{"$f":"IF($D1165=\"\", \"\", MAX(AH1164 + $I1165 + $J1165 + $W1165+$V1165, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1166=\"\", \"\", IF(D1166>=$N$25,0, H1166*AVERAGE(AI1154:AI1165)))","v":""},"","","","","",{"$f":"IF(D1166=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1166+1))","v":""},null,"","","","","","","",{"$f":"IF($D1166=\"\",\"\",IFERROR(MIN(MAX(-(AI1165+J1166+I1166+W1166+V1166)/(AO1165-AI1165),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1166=\"\", \"\", MAX(AH1165*(1-$X1166),0))","v":""},{"$f":"IF($D1166=\"\", \"\", MAX(AI1165 + $I1166 + $J1166 + $W1166 +$V1166, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1167=\"\", \"\", IF(D1167>=$N$25,0, H1167*AVERAGE(AJ1155:AJ1166)))","v":""},"","","","","",{"$f":"IF(D1167=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1167+1))","v":""},null,"","","","","","","",{"$f":"IF($D1167=\"\",\"\",IFERROR(MIN(MAX(-(AJ1166+J1167+I1167+W1167+V1167)/(AO1166-AJ1166),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1167=\"\", \"\", MAX(AI1166*(1-$X1167),0))","v":""},{"$f":"IF($D1167=\"\", \"\", MAX(AJ1166 + $I1167 + $J1167 + $W1167+$V1167, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1168=\"\",\"\", B1167+1)","v":""},"","","","","","",{"$f":"IF(D1168=\"\", \"\", IF(D1168>=$N$25,0, H1168*AVERAGE(Y1156:Y1167)))","v":""},"","","","","",{"$f":"IF(D1168=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1168+1))","v":""},{"$f":"IF(D1168=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1168, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1168=\"\",\"\",IFERROR(MIN(MAX(-(Y1167+J1168+I1168+W1168+V1168)/(AO1167-Y1167),0),1),0))","v":""},{"$f":"IF($D1168=\"\", \"\", MAX($Y1167 + $I1168 + $J1168 + $W1168+ $V1168, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1168=\"\", \"\", MAX(AJ1167*(1-$X1168),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1169=\"\",\"\",B1168)","v":""},"","","","","","",{"$f":"IF(D1169=\"\", \"\", IF(D1169>=$N$25,0, H1169*AVERAGE(Z1157:Z1168)))","v":""},"","","","","",{"$f":"IF(D1169=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1169+1))","v":""},null,"","","","","","","",{"$f":"IF($D1169=\"\",\"\",IFERROR(MIN(MAX(-(Z1168+J1169+I1169+W1169+V1169)/(AO1168-Z1168),0),1),0))","v":""},{"$f":"IF($D1169=\"\", \"\", MAX(Y1168*(1-$X1169),0))","v":""},{"$f":"IF($D1169=\"\", \"\", MAX(Z1168 + $I1169 + $J1169 + $W1169 +$V1169, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1170=\"\", \"\", IF(D1170>=$N$25,0, H1170*AVERAGE(AA1158:AA1169)))","v":""},"","","","","",{"$f":"IF(D1170=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1170+1))","v":""},null,"","","","","","","",{"$f":"IF($D1170=\"\",\"\",IFERROR(MIN(MAX(-(AA1169+J1170+I1170+W1170+V1170)/(AO1169-AA1169),0),1),0))","v":""},"",{"$f":"IF($D1170=\"\", \"\", MAX(Z1169*(1-$X1170),0))","v":""},{"$f":"IF($D1170=\"\", \"\", MAX(AA1169 + $I1170 + $J1170 + $W1170+$V1170, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1171=\"\", \"\", IF(D1171>=$N$25,0, H1171*AVERAGE(AB1159:AB1170)))","v":""},"","","","","",{"$f":"IF(D1171=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1171+1))","v":""},null,"","","","","","","",{"$f":"IF($D1171=\"\",\"\",IFERROR(MIN(MAX(-(AB1170+J1171+I1171+W1171+V1171)/(AO1170-AB1170),0),1),0))","v":""},"","",{"$f":"IF($D1171=\"\", \"\", MAX(AA1170*(1-$X1171),0))","v":""},{"$f":"IF($D1171=\"\", \"\", MAX(AB1170 + $I1171 + $J1171 + $W1171+$V1171, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1172=\"\", \"\", IF(D1172>=$N$25,0, H1172*AVERAGE(AC1160:AC1171)))","v":""},"","","","","",{"$f":"IF(D1172=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1172+1))","v":""},null,"","","","","","","",{"$f":"IF($D1172=\"\",\"\",IFERROR(MIN(MAX(-(AC1171+J1172+I1172+W1172+V1172)/(AO1171-AC1171),0),1),0))","v":""},"","","",{"$f":"IF($D1172=\"\", \"\", MAX(AB1171*(1-$X1172),0))","v":""},{"$f":"IF($D1172=\"\", \"\", MAX(AC1171 + $I1172 + $J1172 +$W1172+$V1172, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1173=\"\", \"\", IF(D1173>=$N$25,0, H1173*AVERAGE(AD1161:AD1172)))","v":""},"","","","","",{"$f":"IF(D1173=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1173+1))","v":""},null,"","","","","","","",{"$f":"IF($D1173=\"\",\"\",IFERROR(MIN(MAX(-(AD1172+J1173+I1173+W1173+V1173)/(AO1172-AD1172),0),1),0))","v":""},"","","","",{"$f":"IF($D1173=\"\", \"\", MAX(AC1172*(1-$X1173),0))","v":""},{"$f":"IF($D1173=\"\", \"\", MAX(AD1172+ $I1173 + $J1173 + $W1173 +$V1173, 0))","v":""},"","","","","","","","","","","",{"$f":"IF(D1173=\"\",\"\",IF(D1173=$N$25,AO1173-SUM(AK1173:AN1173)-$H$20,AO1173-SUM(AK1173:AN1173)))","v":""}]
[null,"","","","","","","",{"$f":"IF(D1174=\"\", \"\", IF(D1174>=$N$25,0, H1174*AVERAGE(AE1162:AE1173)))","v":""},"","","","","",{"$f":"IF(D1174=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1174+1))","v":""},null,"","","","","","","",{"$f":"IF($D1174=\"\",\"\",IFERROR(MIN(MAX(-(AE1173+J1174+I1174+W1174+V1174)/(AO1173-AE1173),0),1),0))","v":""},"","","","","",{"$f":"IF($D1174=\"\", \"\", MAX(AD1173*(1-$X1174),0))","v":""},{"$f":"IF($D1174=\"\", \"\", MAX(AE1173 + $I1174 + $J1174 + $W1174+$V1174, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1175=\"\", \"\", IF(D1175>=$N$25,0, H1175*AVERAGE(AF1163:AF1174)))","v":""},"","","","","",{"$f":"IF(D1175=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1175+1))","v":""},null,"","","","","","","",{"$f":"IF($D1175=\"\",\"\",IFERROR(MIN(MAX(-(AF1174+J1175+I1175+W1175+V1175)/(AO1174-AF1174),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1175=\"\", \"\", MAX(AE1174*(1-$X1175),0))","v":""},{"$f":"IF($D1175=\"\", \"\", MAX(AF1174 + $I1175 + $J1175 + $W1175 +$V1175, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1176=\"\", \"\", IF(D1176>=$N$25,0, H1176*AVERAGE(AG1164:AG1175)))","v":""},"","","","","",{"$f":"IF(D1176=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1176+1))","v":""},null,"","","","","","","",{"$f":"IF($D1176=\"\",\"\",IFERROR(MIN(MAX(-(AG1175+J1176+I1176+W1176+V1176)/(AO1175-AG1175),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1176=\"\", \"\", MAX(AF1175*(1-$X1176),0))","v":""},{"$f":"IF($D1176=\"\", \"\", MAX(AG1175 + $I1176 + $J1176 + $W1176+$V1176, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1177=\"\", \"\", IF(D1177>=$N$25,0, H1177*AVERAGE(AH1165:AH1176)))","v":""},"","","","","",{"$f":"IF(D1177=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1177+1))","v":""},null,"","","","","","","",{"$f":"IF($D1177=\"\",\"\",IFERROR(MIN(MAX(-(AH1176+J1177+I1177+W1177+V1177)/(AO1176-AH1176),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1177=\"\", \"\", MAX(AG1176*(1-$X1177),0))","v":""},{"$f":"IF($D1177=\"\", \"\", MAX(AH1176 + $I1177 + $J1177 + $W1177+$V1177, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1178=\"\", \"\", IF(D1178>=$N$25,0, H1178*AVERAGE(AI1166:AI1177)))","v":""},"","","","","",{"$f":"IF(D1178=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1178+1))","v":""},null,"","","","","","","",{"$f":"IF($D1178=\"\",\"\",IFERROR(MIN(MAX(-(AI1177+J1178+I1178+W1178+V1178)/(AO1177-AI1177),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1178=\"\", \"\", MAX(AH1177*(1-$X1178),0))","v":""},{"$f":"IF($D1178=\"\", \"\", MAX(AI1177 + $I1178 + $J1178 + $W1178 +$V1178, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1179=\"\", \"\", IF(D1179>=$N$25,0, H1179*AVERAGE(AJ1167:AJ1178)))","v":""},"","","","","",{"$f":"IF(D1179=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1179+1))","v":""},null,"","","","","","","",{"$f":"IF($D1179=\"\",\"\",IFERROR(MIN(MAX(-(AJ1178+J1179+I1179+W1179+V1179)/(AO1178-AJ1178),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1179=\"\", \"\", MAX(AI1178*(1-$X1179),0))","v":""},{"$f":"IF($D1179=\"\", \"\", MAX(AJ1178 + $I1179 + $J1179 + $W1179+$V1179, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1180=\"\",\"\", B1179+1)","v":""},"","","","","","",{"$f":"IF(D1180=\"\", \"\", IF(D1180>=$N$25,0, H1180*AVERAGE(Y1168:Y1179)))","v":""},"",{"$f":"IF(D1180=\"\",\"\",IF(D1180>=$N$25, 0,-$J$20))","v":""},{"$f":"IF(D1180=\"\",\"\",IF(D1180>=$N$25, 0,-$I$20*J1180))","v":""},"",{"$f":"IF(D1180=\"\",\"\",IF(D1180>=$N$25, 0,-$L$20*(AK1180+AL1180)))","v":""},{"$f":"IF(D1180=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1180+1))","v":""},{"$f":"IF(D1180=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1180, \"No\", \"Yes\"))","v":""},{"$f":"D1180","v":""},{"$f":"C1180","v":""},{"$f":"IF(D1180=\"\",\"\",IF(D1180>$N$25, 0,$H$20+AK1180))","v":""},{"$f":"IF(D1180=\"\",\"\",IF(D1180>$N$25, 0,$H$20))","v":""},{"$f":"IF(D1180=\"\",\"\",IF(D1180>=$N$25, 0,-$M$20*O1180*T1180/12))","v":""},{"$f":"IF(D1180=\"\",\"\",IF(D1180>=$N$25, 0,SUM(L1180:N1180)+U1180))","v":""},"",{"$f":"IF($D1180=\"\",\"\",IFERROR(MIN(MAX(-(Y1179+J1180+I1180+W1180+V1180)/(AO1179-Y1179),0),1),0))","v":""},{"$f":"IF($D1180=\"\", \"\", MAX($Y1179 + $I1180 + $J1180 + $W1180+ $V1180, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1180=\"\", \"\", MAX(AJ1179*(1-$X1180),0))","v":""},"",{"$f":"I1180","v":""},"",{"$f":"V1180","v":""},"",""]
[null,{"$f":"IF(D1181=\"\",\"\",B1180)","v":""},"","","",{"$f":"IF($D1181 = \"\", \"\",IF(D1181>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":""},"","",{"$f":"IF(D1181=\"\", \"\", IF(D1181>=$N$25,0, H1181*AVERAGE(Z1169:Z1180)))","v":""},"","","","","",{"$f":"IF(D1181=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1181+1))","v":""},null,"","","","","","","",{"$f":"IF($D1181=\"\",\"\",IFERROR(MIN(MAX(-(Z1180+J1181+I1181+W1181+V1181)/(AO1180-Z1180),0),1),0))","v":""},{"$f":"IF($D1181=\"\", \"\", MAX(Y1180*(1-$X1181),0))","v":""},{"$f":"IF($D1181=\"\", \"\", MAX(Z1180 + $I1181 + $J1181 + $W1181 +$V1181, 0))","v":""},"","","","","","","","","","","","",{"$f":"IF($D1181=\"\",\"\",IF(D1181=$N$25,$J1181+$W1181-$AO1181-$H$20,$J1181+$W1181))","v":""},"",{"$f":"IF(D1181 = \"\", \"\", SUM(Y1181:AJ1181))","v":""},""]
[null,"","",{"$f":"IF($C1182=\"\", \"\", $D1181+1)","v":""},"","","","",{"$f":"IF(D1182=\"\", \"\", IF(D1182>=$N$25,0, H1182*AVERAGE(AA1170:AA1181)))","v":""},"","","","","",{"$f":"IF(D1182=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1182+1))","v":""},null,"","","","","","","",{"$f":"IF($D1182=\"\",\"\",IFERROR(MIN(MAX(-(AA1181+J1182+I1182+W1182+V1182)/(AO1181-AA1181),0),1),0))","v":""},"",{"$f":"IF($D1182=\"\", \"\", MAX(Z1181*(1-$X1182),0))","v":""},{"$f":"IF($D1182=\"\", \"\", MAX(AA1181 + $I1182 + $J1182 + $W1182+$V1182, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1183=\"\", \"\", IF(D1183>=$N$25,0, H1183*AVERAGE(AB1171:AB1182)))","v":""},"","","","","",{"$f":"IF(D1183=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1183+1))","v":""},null,"","","","","","","",{"$f":"IF($D1183=\"\",\"\",IFERROR(MIN(MAX(-(AB1182+J1183+I1183+W1183+V1183)/(AO1182-AB1182),0),1),0))","v":""},"","",{"$f":"IF($D1183=\"\", \"\", MAX(AA1182*(1-$X1183),0))","v":""},{"$f":"IF($D1183=\"\", \"\", MAX(AB1182 + $I1183 + $J1183 + $W1183+$V1183, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1184=\"\", \"\", IF(D1184>=$N$25,0, H1184*AVERAGE(AC1172:AC1183)))","v":""},"","","","","",{"$f":"IF(D1184=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1184+1))","v":""},null,"","","","","","","",{"$f":"IF($D1184=\"\",\"\",IFERROR(MIN(MAX(-(AC1183+J1184+I1184+W1184+V1184)/(AO1183-AC1183),0),1),0))","v":""},"","","",{"$f":"IF($D1184=\"\", \"\", MAX(AB1183*(1-$X1184),0))","v":""},{"$f":"IF($D1184=\"\", \"\", MAX(AC1183 + $I1184 + $J1184 +$W1184+$V1184, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1185=\"\", \"\", IF(D1185>=$N$25,0, H1185*AVERAGE(AD1173:AD1184)))","v":""},"","","","","",{"$f":"IF(D1185=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1185+1))","v":""},null,"","","","","","","",{"$f":"IF($D1185=\"\",\"\",IFERROR(MIN(MAX(-(AD1184+J1185+I1185+W1185+V1185)/(AO1184-AD1184),0),1),0))","v":""},"","","","",{"$f":"IF($D1185=\"\", \"\", MAX(AC1184*(1-$X1185),0))","v":""},{"$f":"IF($D1185=\"\", \"\", MAX(AD1184+ $I1185 + $J1185 + $W1185 +$V1185, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1186=\"\", \"\", IF(D1186>=$N$25,0, H1186*AVERAGE(AE1174:AE1185)))","v":""},"","","","","",{"$f":"IF(D1186=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1186+1))","v":""},null,"","","","","","","",{"$f":"IF($D1186=\"\",\"\",IFERROR(MIN(MAX(-(AE1185+J1186+I1186+W1186+V1186)/(AO1185-AE1185),0),1),0))","v":""},"","","","","",{"$f":"IF($D1186=\"\", \"\", MAX(AD1185*(1-$X1186),0))","v":""},{"$f":"IF($D1186=\"\", \"\", MAX(AE1185 + $I1186 + $J1186 + $W1186+$V1186, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1187=\"\", \"\", IF(D1187>=$N$25,0, H1187*AVERAGE(AF1175:AF1186)))","v":""},"","","","","",{"$f":"IF(D1187=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1187+1))","v":""},null,"","","","","","","",{"$f":"IF($D1187=\"\",\"\",IFERROR(MIN(MAX(-(AF1186+J1187+I1187+W1187+V1187)/(AO1186-AF1186),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1187=\"\", \"\", MAX(AE1186*(1-$X1187),0))","v":""},{"$f":"IF($D1187=\"\", \"\", MAX(AF1186 + $I1187 + $J1187 + $W1187 +$V1187, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1188=\"\", \"\", IF(D1188>=$N$25,0, H1188*AVERAGE(AG1176:AG1187)))","v":""},"","","","","",{"$f":"IF(D1188=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1188+1))","v":""},null,"","","","","","","",{"$f":"IF($D1188=\"\",\"\",IFERROR(MIN(MAX(-(AG1187+J1188+I1188+W1188+V1188)/(AO1187-AG1187),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1188=\"\", \"\", MAX(AF1187*(1-$X1188),0))","v":""},{"$f":"IF($D1188=\"\", \"\", MAX(AG1187 + $I1188 + $J1188 + $W1188+$V1188, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1189=\"\", \"\", IF(D1189>=$N$25,0, H1189*AVERAGE(AH1177:AH1188)))","v":""},"","","","","",{"$f":"IF(D1189=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1189+1))","v":""},null,"","","","","","","",{"$f":"IF($D1189=\"\",\"\",IFERROR(MIN(MAX(-(AH1188+J1189+I1189+W1189+V1189)/(AO1188-AH1188),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1189=\"\", \"\", MAX(AG1188*(1-$X1189),0))","v":""},{"$f":"IF($D1189=\"\", \"\", MAX(AH1188 + $I1189 + $J1189 + $W1189+$V1189, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1190=\"\", \"\", IF(D1190>=$N$25,0, H1190*AVERAGE(AI1178:AI1189)))","v":""},"","","","","",{"$f":"IF(D1190=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1190+1))","v":""},null,"","","","","","","",{"$f":"IF($D1190=\"\",\"\",IFERROR(MIN(MAX(-(AI1189+J1190+I1190+W1190+V1190)/(AO1189-AI1189),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1190=\"\", \"\", MAX(AH1189*(1-$X1190),0))","v":""},{"$f":"IF($D1190=\"\", \"\", MAX(AI1189 + $I1190 + $J1190 + $W1190 +$V1190, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1191=\"\", \"\", IF(D1191>=$N$25,0, H1191*AVERAGE(AJ1179:AJ1190)))","v":""},"","","","","",{"$f":"IF(D1191=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1191+1))","v":""},null,"","","","","","","",{"$f":"IF($D1191=\"\",\"\",IFERROR(MIN(MAX(-(AJ1190+J1191+I1191+W1191+V1191)/(AO1190-AJ1190),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1191=\"\", \"\", MAX(AI1190*(1-$X1191),0))","v":""},{"$f":"IF($D1191=\"\", \"\", MAX(AJ1190 + $I1191 + $J1191 + $W1191+$V1191, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1192=\"\",\"\", B1191+1)","v":""},"","","","","",{"$f":"IF($D1192 = \"\", \"\", IF(D1192>=$N$25, 0,IF(G1192<$G$20, IF(G1192>$F$20, G1192, $F$20), $G$20)))","v":""},{"$f":"IF(D1192=\"\", \"\", IF(D1192>=$N$25,0, H1192*AVERAGE(Y1180:Y1191)))","v":""},"","","",{"$f":"IF(D1192=\"\",\"\",IF(D1192>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1192=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1192+1))","v":""},{"$f":"IF(D1192=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1192, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1192=\"\",\"\",IFERROR(MIN(MAX(-(Y1191+J1192+I1192+W1192+V1192)/(AO1191-Y1191),0),1),0))","v":""},{"$f":"IF($D1192=\"\", \"\", MAX($Y1191 + $I1192 + $J1192 + $W1192+ $V1192, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1192=\"\", \"\", MAX(AJ1191*(1-$X1192),0))","v":""},{"$f":"IF(D1192 = \"\", \"\",Y1191 + Z1191+AA1191 + AB1191+ AC1191+AD1191+AE1191+AF1191+AG1191+AH1191 + AI1191+AJ1191)","v":""},"","","","",""]
[null,{"$f":"IF(D1193=\"\",\"\",B1192)","v":""},{"$f":"IF(C1192=\"\",\"\",IF(C1181+1<=120, C1181 + 1, \"\"))","v":""},"",{"$f":"IF($D1193 = \"\", \"\",E1181)","v":""},"",{"$f":"IF($D1193 = \"\", \"\",IF(D1193>=$N$25, 0,((1+F1181)*(1+F1182)*(1+F1183)*(1+F1184)*(1+F1185)*(1+F1186)*(1+F1187)*(1+F1188)*(1+F1189)*(1+F1190)*(1+F1191)*(1+F1192))-1))","v":""},"",{"$f":"IF(D1193=\"\", \"\", IF(D1193>=$N$25,0, H1193*AVERAGE(Z1181:Z1192)))","v":""},{"$f":"IF(D1193=\"\",\"\",IF(D1193>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1193<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1193=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1193+1))","v":""},null,"","","","","","","",{"$f":"IF($D1193=\"\",\"\",IFERROR(MIN(MAX(-(Z1192+J1193+I1193+W1193+V1193)/(AO1192-Z1192),0),1),0))","v":""},{"$f":"IF($D1193=\"\", \"\", MAX(Y1192*(1-$X1193),0))","v":""},{"$f":"IF($D1193=\"\", \"\", MAX(Z1192 + $I1193 + $J1193 + $W1193 +$V1193, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1194=\"\", \"\", IF(D1194>=$N$25,0, H1194*AVERAGE(AA1182:AA1193)))","v":""},"","","","","",{"$f":"IF(D1194=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1194+1))","v":""},null,"","","","","","","",{"$f":"IF($D1194=\"\",\"\",IFERROR(MIN(MAX(-(AA1193+J1194+I1194+W1194+V1194)/(AO1193-AA1193),0),1),0))","v":""},"",{"$f":"IF($D1194=\"\", \"\", MAX(Z1193*(1-$X1194),0))","v":""},{"$f":"IF($D1194=\"\", \"\", MAX(AA1193 + $I1194 + $J1194 + $W1194+$V1194, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1195=\"\", \"\", IF(D1195>=$N$25,0, H1195*AVERAGE(AB1183:AB1194)))","v":""},"","","","","",{"$f":"IF(D1195=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1195+1))","v":""},null,"","","","","","","",{"$f":"IF($D1195=\"\",\"\",IFERROR(MIN(MAX(-(AB1194+J1195+I1195+W1195+V1195)/(AO1194-AB1194),0),1),0))","v":""},"","",{"$f":"IF($D1195=\"\", \"\", MAX(AA1194*(1-$X1195),0))","v":""},{"$f":"IF($D1195=\"\", \"\", MAX(AB1194 + $I1195 + $J1195 + $W1195+$V1195, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1196=\"\", \"\", IF(D1196>=$N$25,0, H1196*AVERAGE(AC1184:AC1195)))","v":""},"","","","","",{"$f":"IF(D1196=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1196+1))","v":""},null,"","","","","","","",{"$f":"IF($D1196=\"\",\"\",IFERROR(MIN(MAX(-(AC1195+J1196+I1196+W1196+V1196)/(AO1195-AC1195),0),1),0))","v":""},"","","",{"$f":"IF($D1196=\"\", \"\", MAX(AB1195*(1-$X1196),0))","v":""},{"$f":"IF($D1196=\"\", \"\", MAX(AC1195 + $I1196 + $J1196 +$W1196+$V1196, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1197=\"\", \"\", IF(D1197>=$N$25,0, H1197*AVERAGE(AD1185:AD1196)))","v":""},"","","","","",{"$f":"IF(D1197=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1197+1))","v":""},null,"","","","","","","",{"$f":"IF($D1197=\"\",\"\",IFERROR(MIN(MAX(-(AD1196+J1197+I1197+W1197+V1197)/(AO1196-AD1196),0),1),0))","v":""},"","","","",{"$f":"IF($D1197=\"\", \"\", MAX(AC1196*(1-$X1197),0))","v":""},{"$f":"IF($D1197=\"\", \"\", MAX(AD1196+ $I1197 + $J1197 + $W1197 +$V1197, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1198=\"\", \"\", IF(D1198>=$N$25,0, H1198*AVERAGE(AE1186:AE1197)))","v":""},"","","","","",{"$f":"IF(D1198=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1198+1))","v":""},null,"","","","","","","",{"$f":"IF($D1198=\"\",\"\",IFERROR(MIN(MAX(-(AE1197+J1198+I1198+W1198+V1198)/(AO1197-AE1197),0),1),0))","v":""},"","","","","",{"$f":"IF($D1198=\"\", \"\", MAX(AD1197*(1-$X1198),0))","v":""},{"$f":"IF($D1198=\"\", \"\", MAX(AE1197 + $I1198 + $J1198 + $W1198+$V1198, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1199=\"\", \"\", IF(D1199>=$N$25,0, H1199*AVERAGE(AF1187:AF1198)))","v":""},"","","","","",{"$f":"IF(D1199=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1199+1))","v":""},null,"","","","","","","",{"$f":"IF($D1199=\"\",\"\",IFERROR(MIN(MAX(-(AF1198+J1199+I1199+W1199+V1199)/(AO1198-AF1198),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1199=\"\", \"\", MAX(AE1198*(1-$X1199),0))","v":""},{"$f":"IF($D1199=\"\", \"\", MAX(AF1198 + $I1199 + $J1199 + $W1199 +$V1199, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1200=\"\", \"\", IF(D1200>=$N$25,0, H1200*AVERAGE(AG1188:AG1199)))","v":""},"","","","","",{"$f":"IF(D1200=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1200+1))","v":""},null,"","","","","","",{"$f":"IF(D1200=\"\",\"\",IF(D1200=$N$25,-(AK1200+AL1200+J1200+V1200),IF(OR(C1200<$N$5,C1200>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1200+120))*(AK1200+AL1200+V1200-$O$20)))))","v":""},{"$f":"IF($D1200=\"\",\"\",IFERROR(MIN(MAX(-(AG1199+J1200+I1200+W1200+V1200)/(AO1199-AG1199),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1200=\"\", \"\", MAX(AF1199*(1-$X1200),0))","v":""},{"$f":"IF($D1200=\"\", \"\", MAX(AG1199 + $I1200 + $J1200 + $W1200+$V1200, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1201=\"\", \"\", IF(D1201>=$N$25,0, H1201*AVERAGE(AH1189:AH1200)))","v":""},"","","","","",{"$f":"IF(D1201=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1201+1))","v":""},null,"","","","","","","",{"$f":"IF($D1201=\"\",\"\",IFERROR(MIN(MAX(-(AH1200+J1201+I1201+W1201+V1201)/(AO1200-AH1200),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1201=\"\", \"\", MAX(AG1200*(1-$X1201),0))","v":""},{"$f":"IF($D1201=\"\", \"\", MAX(AH1200 + $I1201 + $J1201 + $W1201+$V1201, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1202=\"\", \"\", IF(D1202>=$N$25,0, H1202*AVERAGE(AI1190:AI1201)))","v":""},"","","","","",{"$f":"IF(D1202=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1202+1))","v":""},null,"","","","","","","",{"$f":"IF($D1202=\"\",\"\",IFERROR(MIN(MAX(-(AI1201+J1202+I1202+W1202+V1202)/(AO1201-AI1201),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1202=\"\", \"\", MAX(AH1201*(1-$X1202),0))","v":""},{"$f":"IF($D1202=\"\", \"\", MAX(AI1201 + $I1202 + $J1202 + $W1202 +$V1202, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1203=\"\", \"\", IF(D1203>=$N$25,0, H1203*AVERAGE(AJ1191:AJ1202)))","v":""},"","","","","",{"$f":"IF(D1203=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1203+1))","v":""},null,"","","","","","","",{"$f":"IF($D1203=\"\",\"\",IFERROR(MIN(MAX(-(AJ1202+J1203+I1203+W1203+V1203)/(AO1202-AJ1202),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1203=\"\", \"\", MAX(AI1202*(1-$X1203),0))","v":""},{"$f":"IF($D1203=\"\", \"\", MAX(AJ1202 + $I1203 + $J1203 + $W1203+$V1203, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1204=\"\",\"\", B1203+1)","v":""},"","","","","","",{"$f":"IF(D1204=\"\", \"\", IF(D1204>=$N$25,0, H1204*AVERAGE(Y1192:Y1203)))","v":""},"","","","","",{"$f":"IF(D1204=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1204+1))","v":""},{"$f":"IF(D1204=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1204, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1204=\"\",\"\",IFERROR(MIN(MAX(-(Y1203+J1204+I1204+W1204+V1204)/(AO1203-Y1203),0),1),0))","v":""},{"$f":"IF($D1204=\"\", \"\", MAX($Y1203 + $I1204 + $J1204 + $W1204+ $V1204, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1204=\"\", \"\", MAX(AJ1203*(1-$X1204),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1205=\"\",\"\",B1204)","v":""},"","","","","","",{"$f":"IF(D1205=\"\", \"\", IF(D1205>=$N$25,0, H1205*AVERAGE(Z1193:Z1204)))","v":""},"","","","","",{"$f":"IF(D1205=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1205+1))","v":""},null,"","","","","","","",{"$f":"IF($D1205=\"\",\"\",IFERROR(MIN(MAX(-(Z1204+J1205+I1205+W1205+V1205)/(AO1204-Z1204),0),1),0))","v":""},{"$f":"IF($D1205=\"\", \"\", MAX(Y1204*(1-$X1205),0))","v":""},{"$f":"IF($D1205=\"\", \"\", MAX(Z1204 + $I1205 + $J1205 + $W1205 +$V1205, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1206=\"\", \"\", IF(D1206>=$N$25,0, H1206*AVERAGE(AA1194:AA1205)))","v":""},"","","","","",{"$f":"IF(D1206=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1206+1))","v":""},null,"","","","","","","",{"$f":"IF($D1206=\"\",\"\",IFERROR(MIN(MAX(-(AA1205+J1206+I1206+W1206+V1206)/(AO1205-AA1205),0),1),0))","v":""},"",{"$f":"IF($D1206=\"\", \"\", MAX(Z1205*(1-$X1206),0))","v":""},{"$f":"IF($D1206=\"\", \"\", MAX(AA1205 + $I1206 + $J1206 + $W1206+$V1206, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1207=\"\", \"\", IF(D1207>=$N$25,0, H1207*AVERAGE(AB1195:AB1206)))","v":""},"","","","","",{"$f":"IF(D1207=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1207+1))","v":""},null,"","","","","","","",{"$f":"IF($D1207=\"\",\"\",IFERROR(MIN(MAX(-(AB1206+J1207+I1207+W1207+V1207)/(AO1206-AB1206),0),1),0))","v":""},"","",{"$f":"IF($D1207=\"\", \"\", MAX(AA1206*(1-$X1207),0))","v":""},{"$f":"IF($D1207=\"\", \"\", MAX(AB1206 + $I1207 + $J1207 + $W1207+$V1207, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1208=\"\", \"\", IF(D1208>=$N$25,0, H1208*AVERAGE(AC1196:AC1207)))","v":""},"","","","","",{"$f":"IF(D1208=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1208+1))","v":""},null,"","","","","","","",{"$f":"IF($D1208=\"\",\"\",IFERROR(MIN(MAX(-(AC1207+J1208+I1208+W1208+V1208)/(AO1207-AC1207),0),1),0))","v":""},"","","",{"$f":"IF($D1208=\"\", \"\", MAX(AB1207*(1-$X1208),0))","v":""},{"$f":"IF($D1208=\"\", \"\", MAX(AC1207 + $I1208 + $J1208 +$W1208+$V1208, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1209=\"\", \"\", IF(D1209>=$N$25,0, H1209*AVERAGE(AD1197:AD1208)))","v":""},"","","","","",{"$f":"IF(D1209=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1209+1))","v":""},null,"","","","","","","",{"$f":"IF($D1209=\"\",\"\",IFERROR(MIN(MAX(-(AD1208+J1209+I1209+W1209+V1209)/(AO1208-AD1208),0),1),0))","v":""},"","","","",{"$f":"IF($D1209=\"\", \"\", MAX(AC1208*(1-$X1209),0))","v":""},{"$f":"IF($D1209=\"\", \"\", MAX(AD1208+ $I1209 + $J1209 + $W1209 +$V1209, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1210=\"\", \"\", IF(D1210>=$N$25,0, H1210*AVERAGE(AE1198:AE1209)))","v":""},"","","","","",{"$f":"IF(D1210=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1210+1))","v":""},null,"","","","","","","",{"$f":"IF($D1210=\"\",\"\",IFERROR(MIN(MAX(-(AE1209+J1210+I1210+W1210+V1210)/(AO1209-AE1209),0),1),0))","v":""},"","","","","",{"$f":"IF($D1210=\"\", \"\", MAX(AD1209*(1-$X1210),0))","v":""},{"$f":"IF($D1210=\"\", \"\", MAX(AE1209 + $I1210 + $J1210 + $W1210+$V1210, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1211=\"\", \"\", IF(D1211>=$N$25,0, H1211*AVERAGE(AF1199:AF1210)))","v":""},"","","","","",{"$f":"IF(D1211=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1211+1))","v":""},null,"","","","","","","",{"$f":"IF($D1211=\"\",\"\",IFERROR(MIN(MAX(-(AF1210+J1211+I1211+W1211+V1211)/(AO1210-AF1210),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1211=\"\", \"\", MAX(AE1210*(1-$X1211),0))","v":""},{"$f":"IF($D1211=\"\", \"\", MAX(AF1210 + $I1211 + $J1211 + $W1211 +$V1211, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1212=\"\", \"\", IF(D1212>=$N$25,0, H1212*AVERAGE(AG1200:AG1211)))","v":""},"","","","","",{"$f":"IF(D1212=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1212+1))","v":""},null,"","","","","","","",{"$f":"IF($D1212=\"\",\"\",IFERROR(MIN(MAX(-(AG1211+J1212+I1212+W1212+V1212)/(AO1211-AG1211),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1212=\"\", \"\", MAX(AF1211*(1-$X1212),0))","v":""},{"$f":"IF($D1212=\"\", \"\", MAX(AG1211 + $I1212 + $J1212 + $W1212+$V1212, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1213=\"\", \"\", IF(D1213>=$N$25,0, H1213*AVERAGE(AH1201:AH1212)))","v":""},"","","","","",{"$f":"IF(D1213=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1213+1))","v":""},null,"","","","","","","",{"$f":"IF($D1213=\"\",\"\",IFERROR(MIN(MAX(-(AH1212+J1213+I1213+W1213+V1213)/(AO1212-AH1212),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1213=\"\", \"\", MAX(AG1212*(1-$X1213),0))","v":""},{"$f":"IF($D1213=\"\", \"\", MAX(AH1212 + $I1213 + $J1213 + $W1213+$V1213, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1214=\"\", \"\", IF(D1214>=$N$25,0, H1214*AVERAGE(AI1202:AI1213)))","v":""},"","","","","",{"$f":"IF(D1214=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1214+1))","v":""},null,"","","","","","","",{"$f":"IF($D1214=\"\",\"\",IFERROR(MIN(MAX(-(AI1213+J1214+I1214+W1214+V1214)/(AO1213-AI1213),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1214=\"\", \"\", MAX(AH1213*(1-$X1214),0))","v":""},{"$f":"IF($D1214=\"\", \"\", MAX(AI1213 + $I1214 + $J1214 + $W1214 +$V1214, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1215=\"\", \"\", IF(D1215>=$N$25,0, H1215*AVERAGE(AJ1203:AJ1214)))","v":""},"","","","","",{"$f":"IF(D1215=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1215+1))","v":""},null,"","","","","","","",{"$f":"IF($D1215=\"\",\"\",IFERROR(MIN(MAX(-(AJ1214+J1215+I1215+W1215+V1215)/(AO1214-AJ1214),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1215=\"\", \"\", MAX(AI1214*(1-$X1215),0))","v":""},{"$f":"IF($D1215=\"\", \"\", MAX(AJ1214 + $I1215 + $J1215 + $W1215+$V1215, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1216=\"\",\"\", B1215+1)","v":""},"","","","","","",{"$f":"IF(D1216=\"\", \"\", IF(D1216>=$N$25,0, H1216*AVERAGE(Y1204:Y1215)))","v":""},"","","","","",{"$f":"IF(D1216=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1216+1))","v":""},{"$f":"IF(D1216=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1216, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1216=\"\",\"\",IFERROR(MIN(MAX(-(Y1215+J1216+I1216+W1216+V1216)/(AO1215-Y1215),0),1),0))","v":""},{"$f":"IF($D1216=\"\", \"\", MAX($Y1215 + $I1216 + $J1216 + $W1216+ $V1216, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1216=\"\", \"\", MAX(AJ1215*(1-$X1216),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1217=\"\",\"\",B1216)","v":""},"","","","","","",{"$f":"IF(D1217=\"\", \"\", IF(D1217>=$N$25,0, H1217*AVERAGE(Z1205:Z1216)))","v":""},"","","","","",{"$f":"IF(D1217=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1217+1))","v":""},null,"","","","","","","",{"$f":"IF($D1217=\"\",\"\",IFERROR(MIN(MAX(-(Z1216+J1217+I1217+W1217+V1217)/(AO1216-Z1216),0),1),0))","v":""},{"$f":"IF($D1217=\"\", \"\", MAX(Y1216*(1-$X1217),0))","v":""},{"$f":"IF($D1217=\"\", \"\", MAX(Z1216 + $I1217 + $J1217 + $W1217 +$V1217, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1218=\"\", \"\", IF(D1218>=$N$25,0, H1218*AVERAGE(AA1206:AA1217)))","v":""},"","","","","",{"$f":"IF(D1218=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1218+1))","v":""},null,"","","","","","","",{"$f":"IF($D1218=\"\",\"\",IFERROR(MIN(MAX(-(AA1217+J1218+I1218+W1218+V1218)/(AO1217-AA1217),0),1),0))","v":""},"",{"$f":"IF($D1218=\"\", \"\", MAX(Z1217*(1-$X1218),0))","v":""},{"$f":"IF($D1218=\"\", \"\", MAX(AA1217 + $I1218 + $J1218 + $W1218+$V1218, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1219=\"\", \"\", IF(D1219>=$N$25,0, H1219*AVERAGE(AB1207:AB1218)))","v":""},"","","","","",{"$f":"IF(D1219=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1219+1))","v":""},null,"","","","","","","",{"$f":"IF($D1219=\"\",\"\",IFERROR(MIN(MAX(-(AB1218+J1219+I1219+W1219+V1219)/(AO1218-AB1218),0),1),0))","v":""},"","",{"$f":"IF($D1219=\"\", \"\", MAX(AA1218*(1-$X1219),0))","v":""},{"$f":"IF($D1219=\"\", \"\", MAX(AB1218 + $I1219 + $J1219 + $W1219+$V1219, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1220=\"\", \"\", IF(D1220>=$N$25,0, H1220*AVERAGE(AC1208:AC1219)))","v":""},"","","","","",{"$f":"IF(D1220=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1220+1))","v":""},null,"","","","","","","",{"$f":"IF($D1220=\"\",\"\",IFERROR(MIN(MAX(-(AC1219+J1220+I1220+W1220+V1220)/(AO1219-AC1219),0),1),0))","v":""},"","","",{"$f":"IF($D1220=\"\", \"\", MAX(AB1219*(1-$X1220),0))","v":""},{"$f":"IF($D1220=\"\", \"\", MAX(AC1219 + $I1220 + $J1220 +$W1220+$V1220, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1221=\"\", \"\", IF(D1221>=$N$25,0, H1221*AVERAGE(AD1209:AD1220)))","v":""},"","","","","",{"$f":"IF(D1221=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1221+1))","v":""},null,"","","","","","","",{"$f":"IF($D1221=\"\",\"\",IFERROR(MIN(MAX(-(AD1220+J1221+I1221+W1221+V1221)/(AO1220-AD1220),0),1),0))","v":""},"","","","",{"$f":"IF($D1221=\"\", \"\", MAX(AC1220*(1-$X1221),0))","v":""},{"$f":"IF($D1221=\"\", \"\", MAX(AD1220+ $I1221 + $J1221 + $W1221 +$V1221, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1222=\"\", \"\", IF(D1222>=$N$25,0, H1222*AVERAGE(AE1210:AE1221)))","v":""},"","","","","",{"$f":"IF(D1222=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1222+1))","v":""},null,"","","","","","","",{"$f":"IF($D1222=\"\",\"\",IFERROR(MIN(MAX(-(AE1221+J1222+I1222+W1222+V1222)/(AO1221-AE1221),0),1),0))","v":""},"","","","","",{"$f":"IF($D1222=\"\", \"\", MAX(AD1221*(1-$X1222),0))","v":""},{"$f":"IF($D1222=\"\", \"\", MAX(AE1221 + $I1222 + $J1222 + $W1222+$V1222, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1223=\"\", \"\", IF(D1223>=$N$25,0, H1223*AVERAGE(AF1211:AF1222)))","v":""},"","","","","",{"$f":"IF(D1223=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1223+1))","v":""},null,"","","","","","","",{"$f":"IF($D1223=\"\",\"\",IFERROR(MIN(MAX(-(AF1222+J1223+I1223+W1223+V1223)/(AO1222-AF1222),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1223=\"\", \"\", MAX(AE1222*(1-$X1223),0))","v":""},{"$f":"IF($D1223=\"\", \"\", MAX(AF1222 + $I1223 + $J1223 + $W1223 +$V1223, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1224=\"\", \"\", IF(D1224>=$N$25,0, H1224*AVERAGE(AG1212:AG1223)))","v":""},"","","","","",{"$f":"IF(D1224=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1224+1))","v":""},null,"","","","","","","",{"$f":"IF($D1224=\"\",\"\",IFERROR(MIN(MAX(-(AG1223+J1224+I1224+W1224+V1224)/(AO1223-AG1223),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1224=\"\", \"\", MAX(AF1223*(1-$X1224),0))","v":""},{"$f":"IF($D1224=\"\", \"\", MAX(AG1223 + $I1224 + $J1224 + $W1224+$V1224, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1225=\"\", \"\", IF(D1225>=$N$25,0, H1225*AVERAGE(AH1213:AH1224)))","v":""},"","","","","",{"$f":"IF(D1225=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1225+1))","v":""},null,"","","","","","","",{"$f":"IF($D1225=\"\",\"\",IFERROR(MIN(MAX(-(AH1224+J1225+I1225+W1225+V1225)/(AO1224-AH1224),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1225=\"\", \"\", MAX(AG1224*(1-$X1225),0))","v":""},{"$f":"IF($D1225=\"\", \"\", MAX(AH1224 + $I1225 + $J1225 + $W1225+$V1225, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1226=\"\", \"\", IF(D1226>=$N$25,0, H1226*AVERAGE(AI1214:AI1225)))","v":""},"","","","","",{"$f":"IF(D1226=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1226+1))","v":""},null,"","","","","","","",{"$f":"IF($D1226=\"\",\"\",IFERROR(MIN(MAX(-(AI1225+J1226+I1226+W1226+V1226)/(AO1225-AI1225),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1226=\"\", \"\", MAX(AH1225*(1-$X1226),0))","v":""},{"$f":"IF($D1226=\"\", \"\", MAX(AI1225 + $I1226 + $J1226 + $W1226 +$V1226, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1227=\"\", \"\", IF(D1227>=$N$25,0, H1227*AVERAGE(AJ1215:AJ1226)))","v":""},"","","","","",{"$f":"IF(D1227=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1227+1))","v":""},null,"","","","","","","",{"$f":"IF($D1227=\"\",\"\",IFERROR(MIN(MAX(-(AJ1226+J1227+I1227+W1227+V1227)/(AO1226-AJ1226),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1227=\"\", \"\", MAX(AI1226*(1-$X1227),0))","v":""},{"$f":"IF($D1227=\"\", \"\", MAX(AJ1226 + $I1227 + $J1227 + $W1227+$V1227, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1228=\"\",\"\", B1227+1)","v":""},"","","","","","",{"$f":"IF(D1228=\"\", \"\", IF(D1228>=$N$25,0, H1228*AVERAGE(Y1216:Y1227)))","v":""},"","","","","",{"$f":"IF(D1228=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1228+1))","v":""},{"$f":"IF(D1228=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1228, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1228=\"\",\"\",IFERROR(MIN(MAX(-(Y1227+J1228+I1228+W1228+V1228)/(AO1227-Y1227),0),1),0))","v":""},{"$f":"IF($D1228=\"\", \"\", MAX($Y1227 + $I1228 + $J1228 + $W1228+ $V1228, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1228=\"\", \"\", MAX(AJ1227*(1-$X1228),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1229=\"\",\"\",B1228)","v":""},"","","","","","",{"$f":"IF(D1229=\"\", \"\", IF(D1229>=$N$25,0, H1229*AVERAGE(Z1217:Z1228)))","v":""},"","","","","",{"$f":"IF(D1229=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1229+1))","v":""},null,"","","","","","","",{"$f":"IF($D1229=\"\",\"\",IFERROR(MIN(MAX(-(Z1228+J1229+I1229+W1229+V1229)/(AO1228-Z1228),0),1),0))","v":""},{"$f":"IF($D1229=\"\", \"\", MAX(Y1228*(1-$X1229),0))","v":""},{"$f":"IF($D1229=\"\", \"\", MAX(Z1228 + $I1229 + $J1229 + $W1229 +$V1229, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1230=\"\", \"\", IF(D1230>=$N$25,0, H1230*AVERAGE(AA1218:AA1229)))","v":""},"","","","","",{"$f":"IF(D1230=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1230+1))","v":""},null,"","","","","","","",{"$f":"IF($D1230=\"\",\"\",IFERROR(MIN(MAX(-(AA1229+J1230+I1230+W1230+V1230)/(AO1229-AA1229),0),1),0))","v":""},"",{"$f":"IF($D1230=\"\", \"\", MAX(Z1229*(1-$X1230),0))","v":""},{"$f":"IF($D1230=\"\", \"\", MAX(AA1229 + $I1230 + $J1230 + $W1230+$V1230, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1231=\"\", \"\", IF(D1231>=$N$25,0, H1231*AVERAGE(AB1219:AB1230)))","v":""},"","","","","",{"$f":"IF(D1231=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1231+1))","v":""},null,"","","","","","","",{"$f":"IF($D1231=\"\",\"\",IFERROR(MIN(MAX(-(AB1230+J1231+I1231+W1231+V1231)/(AO1230-AB1230),0),1),0))","v":""},"","",{"$f":"IF($D1231=\"\", \"\", MAX(AA1230*(1-$X1231),0))","v":""},{"$f":"IF($D1231=\"\", \"\", MAX(AB1230 + $I1231 + $J1231 + $W1231+$V1231, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1232=\"\", \"\", IF(D1232>=$N$25,0, H1232*AVERAGE(AC1220:AC1231)))","v":""},"","","","","",{"$f":"IF(D1232=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1232+1))","v":""},null,"","","","","","","",{"$f":"IF($D1232=\"\",\"\",IFERROR(MIN(MAX(-(AC1231+J1232+I1232+W1232+V1232)/(AO1231-AC1231),0),1),0))","v":""},"","","",{"$f":"IF($D1232=\"\", \"\", MAX(AB1231*(1-$X1232),0))","v":""},{"$f":"IF($D1232=\"\", \"\", MAX(AC1231 + $I1232 + $J1232 +$W1232+$V1232, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1233=\"\", \"\", IF(D1233>=$N$25,0, H1233*AVERAGE(AD1221:AD1232)))","v":""},"","","","","",{"$f":"IF(D1233=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1233+1))","v":""},null,"","","","","","","",{"$f":"IF($D1233=\"\",\"\",IFERROR(MIN(MAX(-(AD1232+J1233+I1233+W1233+V1233)/(AO1232-AD1232),0),1),0))","v":""},"","","","",{"$f":"IF($D1233=\"\", \"\", MAX(AC1232*(1-$X1233),0))","v":""},{"$f":"IF($D1233=\"\", \"\", MAX(AD1232+ $I1233 + $J1233 + $W1233 +$V1233, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1234=\"\", \"\", IF(D1234>=$N$25,0, H1234*AVERAGE(AE1222:AE1233)))","v":""},"","","","","",{"$f":"IF(D1234=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1234+1))","v":""},null,"","","","","","","",{"$f":"IF($D1234=\"\",\"\",IFERROR(MIN(MAX(-(AE1233+J1234+I1234+W1234+V1234)/(AO1233-AE1233),0),1),0))","v":""},"","","","","",{"$f":"IF($D1234=\"\", \"\", MAX(AD1233*(1-$X1234),0))","v":""},{"$f":"IF($D1234=\"\", \"\", MAX(AE1233 + $I1234 + $J1234 + $W1234+$V1234, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1235=\"\", \"\", IF(D1235>=$N$25,0, H1235*AVERAGE(AF1223:AF1234)))","v":""},"","","","","",{"$f":"IF(D1235=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1235+1))","v":""},null,"","","","","","","",{"$f":"IF($D1235=\"\",\"\",IFERROR(MIN(MAX(-(AF1234+J1235+I1235+W1235+V1235)/(AO1234-AF1234),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1235=\"\", \"\", MAX(AE1234*(1-$X1235),0))","v":""},{"$f":"IF($D1235=\"\", \"\", MAX(AF1234 + $I1235 + $J1235 + $W1235 +$V1235, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1236=\"\", \"\", IF(D1236>=$N$25,0, H1236*AVERAGE(AG1224:AG1235)))","v":""},"","","","","",{"$f":"IF(D1236=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1236+1))","v":""},null,"","","","","","","",{"$f":"IF($D1236=\"\",\"\",IFERROR(MIN(MAX(-(AG1235+J1236+I1236+W1236+V1236)/(AO1235-AG1235),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1236=\"\", \"\", MAX(AF1235*(1-$X1236),0))","v":""},{"$f":"IF($D1236=\"\", \"\", MAX(AG1235 + $I1236 + $J1236 + $W1236+$V1236, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1237=\"\", \"\", IF(D1237>=$N$25,0, H1237*AVERAGE(AH1225:AH1236)))","v":""},"","","","","",{"$f":"IF(D1237=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1237+1))","v":""},null,"","","","","","","",{"$f":"IF($D1237=\"\",\"\",IFERROR(MIN(MAX(-(AH1236+J1237+I1237+W1237+V1237)/(AO1236-AH1236),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1237=\"\", \"\", MAX(AG1236*(1-$X1237),0))","v":""},{"$f":"IF($D1237=\"\", \"\", MAX(AH1236 + $I1237 + $J1237 + $W1237+$V1237, 0))","v":""},"","","","","","","",{"$f":"IF(D1237=\"\",\"\",IF(D1237=$N$25,AO1237-SUM(AK1237:AN1237)-$H$20,AO1237-SUM(AK1237:AN1237)))","v":""}]
[null,"","","","","","","",{"$f":"IF(D1238=\"\", \"\", IF(D1238>=$N$25,0, H1238*AVERAGE(AI1226:AI1237)))","v":""},"","","","","",{"$f":"IF(D1238=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1238+1))","v":""},null,"","","","","","","",{"$f":"IF($D1238=\"\",\"\",IFERROR(MIN(MAX(-(AI1237+J1238+I1238+W1238+V1238)/(AO1237-AI1237),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1238=\"\", \"\", MAX(AH1237*(1-$X1238),0))","v":""},{"$f":"IF($D1238=\"\", \"\", MAX(AI1237 + $I1238 + $J1238 + $W1238 +$V1238, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1239=\"\", \"\", IF(D1239>=$N$25,0, H1239*AVERAGE(AJ1227:AJ1238)))","v":""},"","","","","",{"$f":"IF(D1239=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1239+1))","v":""},null,"","","","","","","",{"$f":"IF($D1239=\"\",\"\",IFERROR(MIN(MAX(-(AJ1238+J1239+I1239+W1239+V1239)/(AO1238-AJ1238),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1239=\"\", \"\", MAX(AI1238*(1-$X1239),0))","v":""},{"$f":"IF($D1239=\"\", \"\", MAX(AJ1238 + $I1239 + $J1239 + $W1239+$V1239, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1240=\"\",\"\", B1239+1)","v":""},"","","","","","",{"$f":"IF(D1240=\"\", \"\", IF(D1240>=$N$25,0, H1240*AVERAGE(Y1228:Y1239)))","v":""},"","","","","",{"$f":"IF(D1240=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1240+1))","v":""},{"$f":"IF(D1240=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1240, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1240=\"\",\"\",IFERROR(MIN(MAX(-(Y1239+J1240+I1240+W1240+V1240)/(AO1239-Y1239),0),1),0))","v":""},{"$f":"IF($D1240=\"\", \"\", MAX($Y1239 + $I1240 + $J1240 + $W1240+ $V1240, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1240=\"\", \"\", MAX(AJ1239*(1-$X1240),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1241=\"\",\"\",B1240)","v":""},"","","","","","",{"$f":"IF(D1241=\"\", \"\", IF(D1241>=$N$25,0, H1241*AVERAGE(Z1229:Z1240)))","v":""},"","","","","",{"$f":"IF(D1241=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1241+1))","v":""},null,"","","","","","","",{"$f":"IF($D1241=\"\",\"\",IFERROR(MIN(MAX(-(Z1240+J1241+I1241+W1241+V1241)/(AO1240-Z1240),0),1),0))","v":""},{"$f":"IF($D1241=\"\", \"\", MAX(Y1240*(1-$X1241),0))","v":""},{"$f":"IF($D1241=\"\", \"\", MAX(Z1240 + $I1241 + $J1241 + $W1241 +$V1241, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1242=\"\", \"\", IF(D1242>=$N$25,0, H1242*AVERAGE(AA1230:AA1241)))","v":""},"","","","","",{"$f":"IF(D1242=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1242+1))","v":""},null,"","","","","","","",{"$f":"IF($D1242=\"\",\"\",IFERROR(MIN(MAX(-(AA1241+J1242+I1242+W1242+V1242)/(AO1241-AA1241),0),1),0))","v":""},"",{"$f":"IF($D1242=\"\", \"\", MAX(Z1241*(1-$X1242),0))","v":""},{"$f":"IF($D1242=\"\", \"\", MAX(AA1241 + $I1242 + $J1242 + $W1242+$V1242, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1243=\"\", \"\", IF(D1243>=$N$25,0, H1243*AVERAGE(AB1231:AB1242)))","v":""},"","","","","",{"$f":"IF(D1243=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1243+1))","v":""},null,"","","","","","","",{"$f":"IF($D1243=\"\",\"\",IFERROR(MIN(MAX(-(AB1242+J1243+I1243+W1243+V1243)/(AO1242-AB1242),0),1),0))","v":""},"","",{"$f":"IF($D1243=\"\", \"\", MAX(AA1242*(1-$X1243),0))","v":""},{"$f":"IF($D1243=\"\", \"\", MAX(AB1242 + $I1243 + $J1243 + $W1243+$V1243, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1244=\"\", \"\", IF(D1244>=$N$25,0, H1244*AVERAGE(AC1232:AC1243)))","v":""},"",{"$f":"IF(D1244=\"\",\"\",IF(D1244>=$N$25, 0,-$J$20))","v":""},{"$f":"IF(D1244=\"\",\"\",IF(D1244>=$N$25, 0,-$I$20*J1244))","v":""},"",{"$f":"IF(D1244=\"\",\"\",IF(D1244>=$N$25, 0,-$L$20*(AK1244+AL1244)))","v":""},{"$f":"IF(D1244=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1244+1))","v":""},null,{"$f":"D1244","v":""},{"$f":"C1244","v":""},{"$f":"IF(D1244=\"\",\"\",IF(D1244>$N$25, 0,$H$20+AK1244))","v":""},{"$f":"IF(D1244=\"\",\"\",IF(D1244>$N$25, 0,$H$20))","v":""},{"$f":"IF(D1244=\"\",\"\",IF(D1244>=$N$25, 0,-$M$20*O1244*T1244/12))","v":""},{"$f":"IF(D1244=\"\",\"\",IF(D1244>=$N$25, 0,SUM(L1244:N1244)+U1244))","v":""},"",{"$f":"IF($D1244=\"\",\"\",IFERROR(MIN(MAX(-(AC1243+J1244+I1244+W1244+V1244)/(AO1243-AC1243),0),1),0))","v":""},"","","",{"$f":"IF($D1244=\"\", \"\", MAX(AB1243*(1-$X1244),0))","v":""},{"$f":"IF($D1244=\"\", \"\", MAX(AC1243 + $I1244 + $J1244 +$W1244+$V1244, 0))","v":""},"","","","","","","","",{"$f":"I1244","v":""},"",{"$f":"V1244","v":""},"",""]
[null,"","","","",{"$f":"IF($D1245 = \"\", \"\",IF(D1245>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":""},"","",{"$f":"IF(D1245=\"\", \"\", IF(D1245>=$N$25,0, H1245*AVERAGE(AD1233:AD1244)))","v":""},"","","","","",{"$f":"IF(D1245=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1245+1))","v":""},null,"","","","","","","",{"$f":"IF($D1245=\"\",\"\",IFERROR(MIN(MAX(-(AD1244+J1245+I1245+W1245+V1245)/(AO1244-AD1244),0),1),0))","v":""},"","","","",{"$f":"IF($D1245=\"\", \"\", MAX(AC1244*(1-$X1245),0))","v":""},{"$f":"IF($D1245=\"\", \"\", MAX(AD1244+ $I1245 + $J1245 + $W1245 +$V1245, 0))","v":""},"","","","","","","","",{"$f":"IF($D1245=\"\",\"\",IF(D1245=$N$25,$J1245+$W1245-$AO1245-$H$20,$J1245+$W1245))","v":""},"",{"$f":"IF(D1245 = \"\", \"\", SUM(Y1245:AJ1245))","v":""},""]
[null,"","",{"$f":"IF($C1246=\"\", \"\", $D1245+1)","v":""},"","","","",{"$f":"IF(D1246=\"\", \"\", IF(D1246>=$N$25,0, H1246*AVERAGE(AE1234:AE1245)))","v":""},"","","","","",{"$f":"IF(D1246=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1246+1))","v":""},null,"","","","","","","",{"$f":"IF($D1246=\"\",\"\",IFERROR(MIN(MAX(-(AE1245+J1246+I1246+W1246+V1246)/(AO1245-AE1245),0),1),0))","v":""},"","","","","",{"$f":"IF($D1246=\"\", \"\", MAX(AD1245*(1-$X1246),0))","v":""},{"$f":"IF($D1246=\"\", \"\", MAX(AE1245 + $I1246 + $J1246 + $W1246+$V1246, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1247=\"\", \"\", IF(D1247>=$N$25,0, H1247*AVERAGE(AF1235:AF1246)))","v":""},"","","","","",{"$f":"IF(D1247=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1247+1))","v":""},null,"","","","","","","",{"$f":"IF($D1247=\"\",\"\",IFERROR(MIN(MAX(-(AF1246+J1247+I1247+W1247+V1247)/(AO1246-AF1246),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1247=\"\", \"\", MAX(AE1246*(1-$X1247),0))","v":""},{"$f":"IF($D1247=\"\", \"\", MAX(AF1246 + $I1247 + $J1247 + $W1247 +$V1247, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1248=\"\", \"\", IF(D1248>=$N$25,0, H1248*AVERAGE(AG1236:AG1247)))","v":""},"","","","","",{"$f":"IF(D1248=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1248+1))","v":""},null,"","","","","","","",{"$f":"IF($D1248=\"\",\"\",IFERROR(MIN(MAX(-(AG1247+J1248+I1248+W1248+V1248)/(AO1247-AG1247),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1248=\"\", \"\", MAX(AF1247*(1-$X1248),0))","v":""},{"$f":"IF($D1248=\"\", \"\", MAX(AG1247 + $I1248 + $J1248 + $W1248+$V1248, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1249=\"\", \"\", IF(D1249>=$N$25,0, H1249*AVERAGE(AH1237:AH1248)))","v":""},"","","","","",{"$f":"IF(D1249=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1249+1))","v":""},null,"","","","","","","",{"$f":"IF($D1249=\"\",\"\",IFERROR(MIN(MAX(-(AH1248+J1249+I1249+W1249+V1249)/(AO1248-AH1248),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1249=\"\", \"\", MAX(AG1248*(1-$X1249),0))","v":""},{"$f":"IF($D1249=\"\", \"\", MAX(AH1248 + $I1249 + $J1249 + $W1249+$V1249, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1250=\"\", \"\", IF(D1250>=$N$25,0, H1250*AVERAGE(AI1238:AI1249)))","v":""},"","","","","",{"$f":"IF(D1250=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1250+1))","v":""},null,"","","","","","","",{"$f":"IF($D1250=\"\",\"\",IFERROR(MIN(MAX(-(AI1249+J1250+I1250+W1250+V1250)/(AO1249-AI1249),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1250=\"\", \"\", MAX(AH1249*(1-$X1250),0))","v":""},{"$f":"IF($D1250=\"\", \"\", MAX(AI1249 + $I1250 + $J1250 + $W1250 +$V1250, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1251=\"\", \"\", IF(D1251>=$N$25,0, H1251*AVERAGE(AJ1239:AJ1250)))","v":""},"","","","","",{"$f":"IF(D1251=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1251+1))","v":""},null,"","","","","","","",{"$f":"IF($D1251=\"\",\"\",IFERROR(MIN(MAX(-(AJ1250+J1251+I1251+W1251+V1251)/(AO1250-AJ1250),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1251=\"\", \"\", MAX(AI1250*(1-$X1251),0))","v":""},{"$f":"IF($D1251=\"\", \"\", MAX(AJ1250 + $I1251 + $J1251 + $W1251+$V1251, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1252=\"\",\"\", B1251+1)","v":""},"","","","","","",{"$f":"IF(D1252=\"\", \"\", IF(D1252>=$N$25,0, H1252*AVERAGE(Y1240:Y1251)))","v":""},"","","","","",{"$f":"IF(D1252=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1252+1))","v":""},{"$f":"IF(D1252=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1252, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1252=\"\",\"\",IFERROR(MIN(MAX(-(Y1251+J1252+I1252+W1252+V1252)/(AO1251-Y1251),0),1),0))","v":""},{"$f":"IF($D1252=\"\", \"\", MAX($Y1251 + $I1252 + $J1252 + $W1252+ $V1252, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1252=\"\", \"\", MAX(AJ1251*(1-$X1252),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1253=\"\",\"\",B1252)","v":""},"","","","","","",{"$f":"IF(D1253=\"\", \"\", IF(D1253>=$N$25,0, H1253*AVERAGE(Z1241:Z1252)))","v":""},"","","","","",{"$f":"IF(D1253=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1253+1))","v":""},null,"","","","","","","",{"$f":"IF($D1253=\"\",\"\",IFERROR(MIN(MAX(-(Z1252+J1253+I1253+W1253+V1253)/(AO1252-Z1252),0),1),0))","v":""},{"$f":"IF($D1253=\"\", \"\", MAX(Y1252*(1-$X1253),0))","v":""},{"$f":"IF($D1253=\"\", \"\", MAX(Z1252 + $I1253 + $J1253 + $W1253 +$V1253, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1254=\"\", \"\", IF(D1254>=$N$25,0, H1254*AVERAGE(AA1242:AA1253)))","v":""},"","","","","",{"$f":"IF(D1254=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1254+1))","v":""},null,"","","","","","","",{"$f":"IF($D1254=\"\",\"\",IFERROR(MIN(MAX(-(AA1253+J1254+I1254+W1254+V1254)/(AO1253-AA1253),0),1),0))","v":""},"",{"$f":"IF($D1254=\"\", \"\", MAX(Z1253*(1-$X1254),0))","v":""},{"$f":"IF($D1254=\"\", \"\", MAX(AA1253 + $I1254 + $J1254 + $W1254+$V1254, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1255=\"\", \"\", IF(D1255>=$N$25,0, H1255*AVERAGE(AB1243:AB1254)))","v":""},"","","","","",{"$f":"IF(D1255=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1255+1))","v":""},null,"","","","","","","",{"$f":"IF($D1255=\"\",\"\",IFERROR(MIN(MAX(-(AB1254+J1255+I1255+W1255+V1255)/(AO1254-AB1254),0),1),0))","v":""},"","",{"$f":"IF($D1255=\"\", \"\", MAX(AA1254*(1-$X1255),0))","v":""},{"$f":"IF($D1255=\"\", \"\", MAX(AB1254 + $I1255 + $J1255 + $W1255+$V1255, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","",{"$f":"IF($D1256 = \"\", \"\", IF(D1256>=$N$25, 0,IF(G1256<$G$20, IF(G1256>$F$20, G1256, $F$20), $G$20)))","v":""},{"$f":"IF(D1256=\"\", \"\", IF(D1256>=$N$25,0, H1256*AVERAGE(AC1244:AC1255)))","v":""},"","","",{"$f":"IF(D1256=\"\",\"\",IF(D1256>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1256=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1256+1))","v":""},null,"","","","","","","",{"$f":"IF($D1256=\"\",\"\",IFERROR(MIN(MAX(-(AC1255+J1256+I1256+W1256+V1256)/(AO1255-AC1255),0),1),0))","v":""},"","","",{"$f":"IF($D1256=\"\", \"\", MAX(AB1255*(1-$X1256),0))","v":""},{"$f":"IF($D1256=\"\", \"\", MAX(AC1255 + $I1256 + $J1256 +$W1256+$V1256, 0))","v":""},"","","","","","","",{"$f":"IF(D1256 = \"\", \"\",Y1255 + Z1255+AA1255 + AB1255+ AC1255+AD1255+AE1255+AF1255+AG1255+AH1255 + AI1255+AJ1255)","v":""},"","","","",""]
[null,"",{"$f":"IF(C1256=\"\",\"\",IF(C1245+1<=120, C1245 + 1, \"\"))","v":""},"",{"$f":"IF($D1257 = \"\", \"\",E1245)","v":""},"",{"$f":"IF($D1257 = \"\", \"\",IF(D1257>=$N$25, 0,((1+F1245)*(1+F1246)*(1+F1247)*(1+F1248)*(1+F1249)*(1+F1250)*(1+F1251)*(1+F1252)*(1+F1253)*(1+F1254)*(1+F1255)*(1+F1256))-1))","v":""},"",{"$f":"IF(D1257=\"\", \"\", IF(D1257>=$N$25,0, H1257*AVERAGE(AD1245:AD1256)))","v":""},{"$f":"IF(D1257=\"\",\"\",IF(D1257>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1257<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1257=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1257+1))","v":""},null,"","","","","","","",{"$f":"IF($D1257=\"\",\"\",IFERROR(MIN(MAX(-(AD1256+J1257+I1257+W1257+V1257)/(AO1256-AD1256),0),1),0))","v":""},"","","","",{"$f":"IF($D1257=\"\", \"\", MAX(AC1256*(1-$X1257),0))","v":""},{"$f":"IF($D1257=\"\", \"\", MAX(AD1256+ $I1257 + $J1257 + $W1257 +$V1257, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1258=\"\", \"\", IF(D1258>=$N$25,0, H1258*AVERAGE(AE1246:AE1257)))","v":""},"","","","","",{"$f":"IF(D1258=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1258+1))","v":""},null,"","","","","","","",{"$f":"IF($D1258=\"\",\"\",IFERROR(MIN(MAX(-(AE1257+J1258+I1258+W1258+V1258)/(AO1257-AE1257),0),1),0))","v":""},"","","","","",{"$f":"IF($D1258=\"\", \"\", MAX(AD1257*(1-$X1258),0))","v":""},{"$f":"IF($D1258=\"\", \"\", MAX(AE1257 + $I1258 + $J1258 + $W1258+$V1258, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1259=\"\", \"\", IF(D1259>=$N$25,0, H1259*AVERAGE(AF1247:AF1258)))","v":""},"","","","","",{"$f":"IF(D1259=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1259+1))","v":""},null,"","","","","","","",{"$f":"IF($D1259=\"\",\"\",IFERROR(MIN(MAX(-(AF1258+J1259+I1259+W1259+V1259)/(AO1258-AF1258),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1259=\"\", \"\", MAX(AE1258*(1-$X1259),0))","v":""},{"$f":"IF($D1259=\"\", \"\", MAX(AF1258 + $I1259 + $J1259 + $W1259 +$V1259, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1260=\"\", \"\", IF(D1260>=$N$25,0, H1260*AVERAGE(AG1248:AG1259)))","v":""},"","","","","",{"$f":"IF(D1260=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1260+1))","v":""},null,"","","","","","","",{"$f":"IF($D1260=\"\",\"\",IFERROR(MIN(MAX(-(AG1259+J1260+I1260+W1260+V1260)/(AO1259-AG1259),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1260=\"\", \"\", MAX(AF1259*(1-$X1260),0))","v":""},{"$f":"IF($D1260=\"\", \"\", MAX(AG1259 + $I1260 + $J1260 + $W1260+$V1260, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1261=\"\", \"\", IF(D1261>=$N$25,0, H1261*AVERAGE(AH1249:AH1260)))","v":""},"","","","","",{"$f":"IF(D1261=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1261+1))","v":""},null,"","","","","","","",{"$f":"IF($D1261=\"\",\"\",IFERROR(MIN(MAX(-(AH1260+J1261+I1261+W1261+V1261)/(AO1260-AH1260),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1261=\"\", \"\", MAX(AG1260*(1-$X1261),0))","v":""},{"$f":"IF($D1261=\"\", \"\", MAX(AH1260 + $I1261 + $J1261 + $W1261+$V1261, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1262=\"\", \"\", IF(D1262>=$N$25,0, H1262*AVERAGE(AI1250:AI1261)))","v":""},"","","","","",{"$f":"IF(D1262=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1262+1))","v":""},null,"","","","","","","",{"$f":"IF($D1262=\"\",\"\",IFERROR(MIN(MAX(-(AI1261+J1262+I1262+W1262+V1262)/(AO1261-AI1261),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1262=\"\", \"\", MAX(AH1261*(1-$X1262),0))","v":""},{"$f":"IF($D1262=\"\", \"\", MAX(AI1261 + $I1262 + $J1262 + $W1262 +$V1262, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1263=\"\", \"\", IF(D1263>=$N$25,0, H1263*AVERAGE(AJ1251:AJ1262)))","v":""},"","","","","",{"$f":"IF(D1263=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1263+1))","v":""},null,"","","","","","","",{"$f":"IF($D1263=\"\",\"\",IFERROR(MIN(MAX(-(AJ1262+J1263+I1263+W1263+V1263)/(AO1262-AJ1262),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1263=\"\", \"\", MAX(AI1262*(1-$X1263),0))","v":""},{"$f":"IF($D1263=\"\", \"\", MAX(AJ1262 + $I1263 + $J1263 + $W1263+$V1263, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1264=\"\",\"\", B1263+1)","v":""},"","","","","","",{"$f":"IF(D1264=\"\", \"\", IF(D1264>=$N$25,0, H1264*AVERAGE(Y1252:Y1263)))","v":""},"","","","","",{"$f":"IF(D1264=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1264+1))","v":""},{"$f":"IF(D1264=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1264, \"No\", \"Yes\"))","v":""},"","","","","","",{"$f":"IF(D1264=\"\",\"\",IF(D1264=$N$25,-(AK1264+AL1264+J1264+V1264),IF(OR(C1264<$N$5,C1264>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1264+120))*(AK1264+AL1264+V1264-$O$20)))))","v":""},{"$f":"IF($D1264=\"\",\"\",IFERROR(MIN(MAX(-(Y1263+J1264+I1264+W1264+V1264)/(AO1263-Y1263),0),1),0))","v":""},{"$f":"IF($D1264=\"\", \"\", MAX($Y1263 + $I1264 + $J1264 + $W1264+ $V1264, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1264=\"\", \"\", MAX(AJ1263*(1-$X1264),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1265=\"\",\"\",B1264)","v":""},"","","","","","",{"$f":"IF(D1265=\"\", \"\", IF(D1265>=$N$25,0, H1265*AVERAGE(Z1253:Z1264)))","v":""},"","","","","",{"$f":"IF(D1265=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1265+1))","v":""},null,"","","","","","","",{"$f":"IF($D1265=\"\",\"\",IFERROR(MIN(MAX(-(Z1264+J1265+I1265+W1265+V1265)/(AO1264-Z1264),0),1),0))","v":""},{"$f":"IF($D1265=\"\", \"\", MAX(Y1264*(1-$X1265),0))","v":""},{"$f":"IF($D1265=\"\", \"\", MAX(Z1264 + $I1265 + $J1265 + $W1265 +$V1265, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1266=\"\", \"\", IF(D1266>=$N$25,0, H1266*AVERAGE(AA1254:AA1265)))","v":""},"","","","","",{"$f":"IF(D1266=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1266+1))","v":""},null,"","","","","","","",{"$f":"IF($D1266=\"\",\"\",IFERROR(MIN(MAX(-(AA1265+J1266+I1266+W1266+V1266)/(AO1265-AA1265),0),1),0))","v":""},"",{"$f":"IF($D1266=\"\", \"\", MAX(Z1265*(1-$X1266),0))","v":""},{"$f":"IF($D1266=\"\", \"\", MAX(AA1265 + $I1266 + $J1266 + $W1266+$V1266, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1267=\"\", \"\", IF(D1267>=$N$25,0, H1267*AVERAGE(AB1255:AB1266)))","v":""},"","","","","",{"$f":"IF(D1267=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1267+1))","v":""},null,"","","","","","","",{"$f":"IF($D1267=\"\",\"\",IFERROR(MIN(MAX(-(AB1266+J1267+I1267+W1267+V1267)/(AO1266-AB1266),0),1),0))","v":""},"","",{"$f":"IF($D1267=\"\", \"\", MAX(AA1266*(1-$X1267),0))","v":""},{"$f":"IF($D1267=\"\", \"\", MAX(AB1266 + $I1267 + $J1267 + $W1267+$V1267, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1268=\"\", \"\", IF(D1268>=$N$25,0, H1268*AVERAGE(AC1256:AC1267)))","v":""},"","","","","",{"$f":"IF(D1268=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1268+1))","v":""},null,"","","","","","","",{"$f":"IF($D1268=\"\",\"\",IFERROR(MIN(MAX(-(AC1267+J1268+I1268+W1268+V1268)/(AO1267-AC1267),0),1),0))","v":""},"","","",{"$f":"IF($D1268=\"\", \"\", MAX(AB1267*(1-$X1268),0))","v":""},{"$f":"IF($D1268=\"\", \"\", MAX(AC1267 + $I1268 + $J1268 +$W1268+$V1268, 0))","v":""},"","","","","","","","","","","","",""]
[null,{"$f":"IF(D1269=\"\",\"\",B1268)","v":""},"","","","","","",{"$f":"IF(D1269=\"\", \"\", IF(D1269>=$N$25,0, H1269*AVERAGE(AD1257:AD1268)))","v":""},"","","","","",{"$f":"IF(D1269=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1269+1))","v":""},null,"","","","","","","",{"$f":"IF($D1269=\"\",\"\",IFERROR(MIN(MAX(-(AD1268+J1269+I1269+W1269+V1269)/(AO1268-AD1268),0),1),0))","v":""},"","","","",{"$f":"IF($D1269=\"\", \"\", MAX(AC1268*(1-$X1269),0))","v":""},{"$f":"IF($D1269=\"\", \"\", MAX(AD1268+ $I1269 + $J1269 + $W1269 +$V1269, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1270=\"\", \"\", IF(D1270>=$N$25,0, H1270*AVERAGE(AE1258:AE1269)))","v":""},"","","","","",{"$f":"IF(D1270=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1270+1))","v":""},null,"","","","","","","",{"$f":"IF($D1270=\"\",\"\",IFERROR(MIN(MAX(-(AE1269+J1270+I1270+W1270+V1270)/(AO1269-AE1269),0),1),0))","v":""},"","","","","",{"$f":"IF($D1270=\"\", \"\", MAX(AD1269*(1-$X1270),0))","v":""},{"$f":"IF($D1270=\"\", \"\", MAX(AE1269 + $I1270 + $J1270 + $W1270+$V1270, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1271=\"\", \"\", IF(D1271>=$N$25,0, H1271*AVERAGE(AF1259:AF1270)))","v":""},"","","","","",{"$f":"IF(D1271=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1271+1))","v":""},null,"","","","","","","",{"$f":"IF($D1271=\"\",\"\",IFERROR(MIN(MAX(-(AF1270+J1271+I1271+W1271+V1271)/(AO1270-AF1270),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1271=\"\", \"\", MAX(AE1270*(1-$X1271),0))","v":""},{"$f":"IF($D1271=\"\", \"\", MAX(AF1270 + $I1271 + $J1271 + $W1271 +$V1271, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1272=\"\", \"\", IF(D1272>=$N$25,0, H1272*AVERAGE(AG1260:AG1271)))","v":""},"","","","","",{"$f":"IF(D1272=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1272+1))","v":""},null,"","","","","","","",{"$f":"IF($D1272=\"\",\"\",IFERROR(MIN(MAX(-(AG1271+J1272+I1272+W1272+V1272)/(AO1271-AG1271),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1272=\"\", \"\", MAX(AF1271*(1-$X1272),0))","v":""},{"$f":"IF($D1272=\"\", \"\", MAX(AG1271 + $I1272 + $J1272 + $W1272+$V1272, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1273=\"\", \"\", IF(D1273>=$N$25,0, H1273*AVERAGE(AH1261:AH1272)))","v":""},"","","","","",{"$f":"IF(D1273=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1273+1))","v":""},null,"","","","","","","",{"$f":"IF($D1273=\"\",\"\",IFERROR(MIN(MAX(-(AH1272+J1273+I1273+W1273+V1273)/(AO1272-AH1272),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1273=\"\", \"\", MAX(AG1272*(1-$X1273),0))","v":""},{"$f":"IF($D1273=\"\", \"\", MAX(AH1272 + $I1273 + $J1273 + $W1273+$V1273, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1274=\"\", \"\", IF(D1274>=$N$25,0, H1274*AVERAGE(AI1262:AI1273)))","v":""},"","","","","",{"$f":"IF(D1274=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1274+1))","v":""},null,"","","","","","","",{"$f":"IF($D1274=\"\",\"\",IFERROR(MIN(MAX(-(AI1273+J1274+I1274+W1274+V1274)/(AO1273-AI1273),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1274=\"\", \"\", MAX(AH1273*(1-$X1274),0))","v":""},{"$f":"IF($D1274=\"\", \"\", MAX(AI1273 + $I1274 + $J1274 + $W1274 +$V1274, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1275=\"\", \"\", IF(D1275>=$N$25,0, H1275*AVERAGE(AJ1263:AJ1274)))","v":""},"","","","","",{"$f":"IF(D1275=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1275+1))","v":""},null,"","","","","","","",{"$f":"IF($D1275=\"\",\"\",IFERROR(MIN(MAX(-(AJ1274+J1275+I1275+W1275+V1275)/(AO1274-AJ1274),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1275=\"\", \"\", MAX(AI1274*(1-$X1275),0))","v":""},{"$f":"IF($D1275=\"\", \"\", MAX(AJ1274 + $I1275 + $J1275 + $W1275+$V1275, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1276=\"\",\"\", B1275+1)","v":""},"","","","","","",{"$f":"IF(D1276=\"\", \"\", IF(D1276>=$N$25,0, H1276*AVERAGE(Y1264:Y1275)))","v":""},"","","","","",{"$f":"IF(D1276=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1276+1))","v":""},{"$f":"IF(D1276=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1276, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1276=\"\",\"\",IFERROR(MIN(MAX(-(Y1275+J1276+I1276+W1276+V1276)/(AO1275-Y1275),0),1),0))","v":""},{"$f":"IF($D1276=\"\", \"\", MAX($Y1275 + $I1276 + $J1276 + $W1276+ $V1276, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1276=\"\", \"\", MAX(AJ1275*(1-$X1276),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1277=\"\",\"\",B1276)","v":""},"","","","","","",{"$f":"IF(D1277=\"\", \"\", IF(D1277>=$N$25,0, H1277*AVERAGE(Z1265:Z1276)))","v":""},"","","","","",{"$f":"IF(D1277=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1277+1))","v":""},null,"","","","","","","",{"$f":"IF($D1277=\"\",\"\",IFERROR(MIN(MAX(-(Z1276+J1277+I1277+W1277+V1277)/(AO1276-Z1276),0),1),0))","v":""},{"$f":"IF($D1277=\"\", \"\", MAX(Y1276*(1-$X1277),0))","v":""},{"$f":"IF($D1277=\"\", \"\", MAX(Z1276 + $I1277 + $J1277 + $W1277 +$V1277, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1278=\"\", \"\", IF(D1278>=$N$25,0, H1278*AVERAGE(AA1266:AA1277)))","v":""},"","","","","",{"$f":"IF(D1278=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1278+1))","v":""},null,"","","","","","","",{"$f":"IF($D1278=\"\",\"\",IFERROR(MIN(MAX(-(AA1277+J1278+I1278+W1278+V1278)/(AO1277-AA1277),0),1),0))","v":""},"",{"$f":"IF($D1278=\"\", \"\", MAX(Z1277*(1-$X1278),0))","v":""},{"$f":"IF($D1278=\"\", \"\", MAX(AA1277 + $I1278 + $J1278 + $W1278+$V1278, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1279=\"\", \"\", IF(D1279>=$N$25,0, H1279*AVERAGE(AB1267:AB1278)))","v":""},"","","","","",{"$f":"IF(D1279=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1279+1))","v":""},null,"","","","","","","",{"$f":"IF($D1279=\"\",\"\",IFERROR(MIN(MAX(-(AB1278+J1279+I1279+W1279+V1279)/(AO1278-AB1278),0),1),0))","v":""},"","",{"$f":"IF($D1279=\"\", \"\", MAX(AA1278*(1-$X1279),0))","v":""},{"$f":"IF($D1279=\"\", \"\", MAX(AB1278 + $I1279 + $J1279 + $W1279+$V1279, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1280=\"\", \"\", IF(D1280>=$N$25,0, H1280*AVERAGE(AC1268:AC1279)))","v":""},"","","","","",{"$f":"IF(D1280=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1280+1))","v":""},null,"","","","","","","",{"$f":"IF($D1280=\"\",\"\",IFERROR(MIN(MAX(-(AC1279+J1280+I1280+W1280+V1280)/(AO1279-AC1279),0),1),0))","v":""},"","","",{"$f":"IF($D1280=\"\", \"\", MAX(AB1279*(1-$X1280),0))","v":""},{"$f":"IF($D1280=\"\", \"\", MAX(AC1279 + $I1280 + $J1280 +$W1280+$V1280, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1281=\"\", \"\", IF(D1281>=$N$25,0, H1281*AVERAGE(AD1269:AD1280)))","v":""},"","","","","",{"$f":"IF(D1281=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1281+1))","v":""},null,"","","","","","","",{"$f":"IF($D1281=\"\",\"\",IFERROR(MIN(MAX(-(AD1280+J1281+I1281+W1281+V1281)/(AO1280-AD1280),0),1),0))","v":""},"","","","",{"$f":"IF($D1281=\"\", \"\", MAX(AC1280*(1-$X1281),0))","v":""},{"$f":"IF($D1281=\"\", \"\", MAX(AD1280+ $I1281 + $J1281 + $W1281 +$V1281, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1282=\"\", \"\", IF(D1282>=$N$25,0, H1282*AVERAGE(AE1270:AE1281)))","v":""},"","","","","",{"$f":"IF(D1282=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1282+1))","v":""},null,"","","","","","","",{"$f":"IF($D1282=\"\",\"\",IFERROR(MIN(MAX(-(AE1281+J1282+I1282+W1282+V1282)/(AO1281-AE1281),0),1),0))","v":""},"","","","","",{"$f":"IF($D1282=\"\", \"\", MAX(AD1281*(1-$X1282),0))","v":""},{"$f":"IF($D1282=\"\", \"\", MAX(AE1281 + $I1282 + $J1282 + $W1282+$V1282, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1283=\"\", \"\", IF(D1283>=$N$25,0, H1283*AVERAGE(AF1271:AF1282)))","v":""},"","","","","",{"$f":"IF(D1283=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1283+1))","v":""},null,"","","","","","","",{"$f":"IF($D1283=\"\",\"\",IFERROR(MIN(MAX(-(AF1282+J1283+I1283+W1283+V1283)/(AO1282-AF1282),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1283=\"\", \"\", MAX(AE1282*(1-$X1283),0))","v":""},{"$f":"IF($D1283=\"\", \"\", MAX(AF1282 + $I1283 + $J1283 + $W1283 +$V1283, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1284=\"\", \"\", IF(D1284>=$N$25,0, H1284*AVERAGE(AG1272:AG1283)))","v":""},"","","","","",{"$f":"IF(D1284=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1284+1))","v":""},null,"","","","","","","",{"$f":"IF($D1284=\"\",\"\",IFERROR(MIN(MAX(-(AG1283+J1284+I1284+W1284+V1284)/(AO1283-AG1283),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1284=\"\", \"\", MAX(AF1283*(1-$X1284),0))","v":""},{"$f":"IF($D1284=\"\", \"\", MAX(AG1283 + $I1284 + $J1284 + $W1284+$V1284, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1285=\"\", \"\", IF(D1285>=$N$25,0, H1285*AVERAGE(AH1273:AH1284)))","v":""},"","","","","",{"$f":"IF(D1285=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1285+1))","v":""},null,"","","","","","","",{"$f":"IF($D1285=\"\",\"\",IFERROR(MIN(MAX(-(AH1284+J1285+I1285+W1285+V1285)/(AO1284-AH1284),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1285=\"\", \"\", MAX(AG1284*(1-$X1285),0))","v":""},{"$f":"IF($D1285=\"\", \"\", MAX(AH1284 + $I1285 + $J1285 + $W1285+$V1285, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1286=\"\", \"\", IF(D1286>=$N$25,0, H1286*AVERAGE(AI1274:AI1285)))","v":""},"","","","","",{"$f":"IF(D1286=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1286+1))","v":""},null,"","","","","","","",{"$f":"IF($D1286=\"\",\"\",IFERROR(MIN(MAX(-(AI1285+J1286+I1286+W1286+V1286)/(AO1285-AI1285),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1286=\"\", \"\", MAX(AH1285*(1-$X1286),0))","v":""},{"$f":"IF($D1286=\"\", \"\", MAX(AI1285 + $I1286 + $J1286 + $W1286 +$V1286, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1287=\"\", \"\", IF(D1287>=$N$25,0, H1287*AVERAGE(AJ1275:AJ1286)))","v":""},"","","","","",{"$f":"IF(D1287=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1287+1))","v":""},null,"","","","","","","",{"$f":"IF($D1287=\"\",\"\",IFERROR(MIN(MAX(-(AJ1286+J1287+I1287+W1287+V1287)/(AO1286-AJ1286),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1287=\"\", \"\", MAX(AI1286*(1-$X1287),0))","v":""},{"$f":"IF($D1287=\"\", \"\", MAX(AJ1286 + $I1287 + $J1287 + $W1287+$V1287, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1288=\"\",\"\", B1287+1)","v":""},"","","","","","",{"$f":"IF(D1288=\"\", \"\", IF(D1288>=$N$25,0, H1288*AVERAGE(Y1276:Y1287)))","v":""},"","","","","",{"$f":"IF(D1288=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1288+1))","v":""},{"$f":"IF(D1288=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1288, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1288=\"\",\"\",IFERROR(MIN(MAX(-(Y1287+J1288+I1288+W1288+V1288)/(AO1287-Y1287),0),1),0))","v":""},{"$f":"IF($D1288=\"\", \"\", MAX($Y1287 + $I1288 + $J1288 + $W1288+ $V1288, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1288=\"\", \"\", MAX(AJ1287*(1-$X1288),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1289=\"\",\"\",B1288)","v":""},"","","","","","",{"$f":"IF(D1289=\"\", \"\", IF(D1289>=$N$25,0, H1289*AVERAGE(Z1277:Z1288)))","v":""},"","","","","",{"$f":"IF(D1289=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1289+1))","v":""},null,"","","","","","","",{"$f":"IF($D1289=\"\",\"\",IFERROR(MIN(MAX(-(Z1288+J1289+I1289+W1289+V1289)/(AO1288-Z1288),0),1),0))","v":""},{"$f":"IF($D1289=\"\", \"\", MAX(Y1288*(1-$X1289),0))","v":""},{"$f":"IF($D1289=\"\", \"\", MAX(Z1288 + $I1289 + $J1289 + $W1289 +$V1289, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1290=\"\", \"\", IF(D1290>=$N$25,0, H1290*AVERAGE(AA1278:AA1289)))","v":""},"","","","","",{"$f":"IF(D1290=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1290+1))","v":""},null,"","","","","","","",{"$f":"IF($D1290=\"\",\"\",IFERROR(MIN(MAX(-(AA1289+J1290+I1290+W1290+V1290)/(AO1289-AA1289),0),1),0))","v":""},"",{"$f":"IF($D1290=\"\", \"\", MAX(Z1289*(1-$X1290),0))","v":""},{"$f":"IF($D1290=\"\", \"\", MAX(AA1289 + $I1290 + $J1290 + $W1290+$V1290, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1291=\"\", \"\", IF(D1291>=$N$25,0, H1291*AVERAGE(AB1279:AB1290)))","v":""},"","","","","",{"$f":"IF(D1291=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1291+1))","v":""},null,"","","","","","","",{"$f":"IF($D1291=\"\",\"\",IFERROR(MIN(MAX(-(AB1290+J1291+I1291+W1291+V1291)/(AO1290-AB1290),0),1),0))","v":""},"","",{"$f":"IF($D1291=\"\", \"\", MAX(AA1290*(1-$X1291),0))","v":""},{"$f":"IF($D1291=\"\", \"\", MAX(AB1290 + $I1291 + $J1291 + $W1291+$V1291, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1292=\"\", \"\", IF(D1292>=$N$25,0, H1292*AVERAGE(AC1280:AC1291)))","v":""},"","","","","",{"$f":"IF(D1292=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1292+1))","v":""},null,"","","","","","","",{"$f":"IF($D1292=\"\",\"\",IFERROR(MIN(MAX(-(AC1291+J1292+I1292+W1292+V1292)/(AO1291-AC1291),0),1),0))","v":""},"","","",{"$f":"IF($D1292=\"\", \"\", MAX(AB1291*(1-$X1292),0))","v":""},{"$f":"IF($D1292=\"\", \"\", MAX(AC1291 + $I1292 + $J1292 +$W1292+$V1292, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1293=\"\", \"\", IF(D1293>=$N$25,0, H1293*AVERAGE(AD1281:AD1292)))","v":""},"","","","","",{"$f":"IF(D1293=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1293+1))","v":""},null,"","","","","","","",{"$f":"IF($D1293=\"\",\"\",IFERROR(MIN(MAX(-(AD1292+J1293+I1293+W1293+V1293)/(AO1292-AD1292),0),1),0))","v":""},"","","","",{"$f":"IF($D1293=\"\", \"\", MAX(AC1292*(1-$X1293),0))","v":""},{"$f":"IF($D1293=\"\", \"\", MAX(AD1292+ $I1293 + $J1293 + $W1293 +$V1293, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1294=\"\", \"\", IF(D1294>=$N$25,0, H1294*AVERAGE(AE1282:AE1293)))","v":""},"","","","","",{"$f":"IF(D1294=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1294+1))","v":""},null,"","","","","","","",{"$f":"IF($D1294=\"\",\"\",IFERROR(MIN(MAX(-(AE1293+J1294+I1294+W1294+V1294)/(AO1293-AE1293),0),1),0))","v":""},"","","","","",{"$f":"IF($D1294=\"\", \"\", MAX(AD1293*(1-$X1294),0))","v":""},{"$f":"IF($D1294=\"\", \"\", MAX(AE1293 + $I1294 + $J1294 + $W1294+$V1294, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1295=\"\", \"\", IF(D1295>=$N$25,0, H1295*AVERAGE(AF1283:AF1294)))","v":""},"","","","","",{"$f":"IF(D1295=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1295+1))","v":""},null,"","","","","","","",{"$f":"IF($D1295=\"\",\"\",IFERROR(MIN(MAX(-(AF1294+J1295+I1295+W1295+V1295)/(AO1294-AF1294),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1295=\"\", \"\", MAX(AE1294*(1-$X1295),0))","v":""},{"$f":"IF($D1295=\"\", \"\", MAX(AF1294 + $I1295 + $J1295 + $W1295 +$V1295, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1296=\"\", \"\", IF(D1296>=$N$25,0, H1296*AVERAGE(AG1284:AG1295)))","v":""},"","","","","",{"$f":"IF(D1296=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1296+1))","v":""},null,"","","","","","","",{"$f":"IF($D1296=\"\",\"\",IFERROR(MIN(MAX(-(AG1295+J1296+I1296+W1296+V1296)/(AO1295-AG1295),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1296=\"\", \"\", MAX(AF1295*(1-$X1296),0))","v":""},{"$f":"IF($D1296=\"\", \"\", MAX(AG1295 + $I1296 + $J1296 + $W1296+$V1296, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1297=\"\", \"\", IF(D1297>=$N$25,0, H1297*AVERAGE(AH1285:AH1296)))","v":""},"","","","","",{"$f":"IF(D1297=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1297+1))","v":""},null,"","","","","","","",{"$f":"IF($D1297=\"\",\"\",IFERROR(MIN(MAX(-(AH1296+J1297+I1297+W1297+V1297)/(AO1296-AH1296),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1297=\"\", \"\", MAX(AG1296*(1-$X1297),0))","v":""},{"$f":"IF($D1297=\"\", \"\", MAX(AH1296 + $I1297 + $J1297 + $W1297+$V1297, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1298=\"\", \"\", IF(D1298>=$N$25,0, H1298*AVERAGE(AI1286:AI1297)))","v":""},"","","","","",{"$f":"IF(D1298=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1298+1))","v":""},null,"","","","","","","",{"$f":"IF($D1298=\"\",\"\",IFERROR(MIN(MAX(-(AI1297+J1298+I1298+W1298+V1298)/(AO1297-AI1297),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1298=\"\", \"\", MAX(AH1297*(1-$X1298),0))","v":""},{"$f":"IF($D1298=\"\", \"\", MAX(AI1297 + $I1298 + $J1298 + $W1298 +$V1298, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1299=\"\", \"\", IF(D1299>=$N$25,0, H1299*AVERAGE(AJ1287:AJ1298)))","v":""},"","","","","",{"$f":"IF(D1299=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1299+1))","v":""},null,"","","","","","","",{"$f":"IF($D1299=\"\",\"\",IFERROR(MIN(MAX(-(AJ1298+J1299+I1299+W1299+V1299)/(AO1298-AJ1298),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1299=\"\", \"\", MAX(AI1298*(1-$X1299),0))","v":""},{"$f":"IF($D1299=\"\", \"\", MAX(AJ1298 + $I1299 + $J1299 + $W1299+$V1299, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1300=\"\",\"\", B1299+1)","v":""},"","","","","","",{"$f":"IF(D1300=\"\", \"\", IF(D1300>=$N$25,0, H1300*AVERAGE(Y1288:Y1299)))","v":""},"","","","","",{"$f":"IF(D1300=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1300+1))","v":""},{"$f":"IF(D1300=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1300, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1300=\"\",\"\",IFERROR(MIN(MAX(-(Y1299+J1300+I1300+W1300+V1300)/(AO1299-Y1299),0),1),0))","v":""},{"$f":"IF($D1300=\"\", \"\", MAX($Y1299 + $I1300 + $J1300 + $W1300+ $V1300, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1300=\"\", \"\", MAX(AJ1299*(1-$X1300),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1301=\"\",\"\",B1300)","v":""},"","","","","","",{"$f":"IF(D1301=\"\", \"\", IF(D1301>=$N$25,0, H1301*AVERAGE(Z1289:Z1300)))","v":""},"","","","","",{"$f":"IF(D1301=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1301+1))","v":""},null,"","","","","","","",{"$f":"IF($D1301=\"\",\"\",IFERROR(MIN(MAX(-(Z1300+J1301+I1301+W1301+V1301)/(AO1300-Z1300),0),1),0))","v":""},{"$f":"IF($D1301=\"\", \"\", MAX(Y1300*(1-$X1301),0))","v":""},{"$f":"IF($D1301=\"\", \"\", MAX(Z1300 + $I1301 + $J1301 + $W1301 +$V1301, 0))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(D1301=\"\",\"\",IF(D1301=$N$25,AO1301-SUM(AK1301:AN1301)-$H$20,AO1301-SUM(AK1301:AN1301)))","v":""}]
[null,"","","","","","","",{"$f":"IF(D1302=\"\", \"\", IF(D1302>=$N$25,0, H1302*AVERAGE(AA1290:AA1301)))","v":""},"","","","","",{"$f":"IF(D1302=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1302+1))","v":""},null,"","","","","","","",{"$f":"IF($D1302=\"\",\"\",IFERROR(MIN(MAX(-(AA1301+J1302+I1302+W1302+V1302)/(AO1301-AA1301),0),1),0))","v":""},"",{"$f":"IF($D1302=\"\", \"\", MAX(Z1301*(1-$X1302),0))","v":""},{"$f":"IF($D1302=\"\", \"\", MAX(AA1301 + $I1302 + $J1302 + $W1302+$V1302, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1303=\"\", \"\", IF(D1303>=$N$25,0, H1303*AVERAGE(AB1291:AB1302)))","v":""},"","","","","",{"$f":"IF(D1303=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1303+1))","v":""},null,"","","","","","","",{"$f":"IF($D1303=\"\",\"\",IFERROR(MIN(MAX(-(AB1302+J1303+I1303+W1303+V1303)/(AO1302-AB1302),0),1),0))","v":""},"","",{"$f":"IF($D1303=\"\", \"\", MAX(AA1302*(1-$X1303),0))","v":""},{"$f":"IF($D1303=\"\", \"\", MAX(AB1302 + $I1303 + $J1303 + $W1303+$V1303, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1304=\"\", \"\", IF(D1304>=$N$25,0, H1304*AVERAGE(AC1292:AC1303)))","v":""},"","","","","",{"$f":"IF(D1304=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1304+1))","v":""},null,"","","","","","","",{"$f":"IF($D1304=\"\",\"\",IFERROR(MIN(MAX(-(AC1303+J1304+I1304+W1304+V1304)/(AO1303-AC1303),0),1),0))","v":""},"","","",{"$f":"IF($D1304=\"\", \"\", MAX(AB1303*(1-$X1304),0))","v":""},{"$f":"IF($D1304=\"\", \"\", MAX(AC1303 + $I1304 + $J1304 +$W1304+$V1304, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1305=\"\", \"\", IF(D1305>=$N$25,0, H1305*AVERAGE(AD1293:AD1304)))","v":""},"","","","","",{"$f":"IF(D1305=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1305+1))","v":""},null,"","","","","","","",{"$f":"IF($D1305=\"\",\"\",IFERROR(MIN(MAX(-(AD1304+J1305+I1305+W1305+V1305)/(AO1304-AD1304),0),1),0))","v":""},"","","","",{"$f":"IF($D1305=\"\", \"\", MAX(AC1304*(1-$X1305),0))","v":""},{"$f":"IF($D1305=\"\", \"\", MAX(AD1304+ $I1305 + $J1305 + $W1305 +$V1305, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1306=\"\", \"\", IF(D1306>=$N$25,0, H1306*AVERAGE(AE1294:AE1305)))","v":""},"","","","","",{"$f":"IF(D1306=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1306+1))","v":""},null,"","","","","","","",{"$f":"IF($D1306=\"\",\"\",IFERROR(MIN(MAX(-(AE1305+J1306+I1306+W1306+V1306)/(AO1305-AE1305),0),1),0))","v":""},"","","","","",{"$f":"IF($D1306=\"\", \"\", MAX(AD1305*(1-$X1306),0))","v":""},{"$f":"IF($D1306=\"\", \"\", MAX(AE1305 + $I1306 + $J1306 + $W1306+$V1306, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1307=\"\", \"\", IF(D1307>=$N$25,0, H1307*AVERAGE(AF1295:AF1306)))","v":""},"","","","","",{"$f":"IF(D1307=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1307+1))","v":""},null,"","","","","","","",{"$f":"IF($D1307=\"\",\"\",IFERROR(MIN(MAX(-(AF1306+J1307+I1307+W1307+V1307)/(AO1306-AF1306),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1307=\"\", \"\", MAX(AE1306*(1-$X1307),0))","v":""},{"$f":"IF($D1307=\"\", \"\", MAX(AF1306 + $I1307 + $J1307 + $W1307 +$V1307, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1308=\"\", \"\", IF(D1308>=$N$25,0, H1308*AVERAGE(AG1296:AG1307)))","v":""},"",{"$f":"IF(D1308=\"\",\"\",IF(D1308>=$N$25, 0,-$J$20))","v":""},{"$f":"IF(D1308=\"\",\"\",IF(D1308>=$N$25, 0,-$I$20*J1308))","v":""},"",{"$f":"IF(D1308=\"\",\"\",IF(D1308>=$N$25, 0,-$L$20*(AK1308+AL1308)))","v":""},{"$f":"IF(D1308=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1308+1))","v":""},null,{"$f":"D1308","v":""},{"$f":"C1308","v":""},{"$f":"IF(D1308=\"\",\"\",IF(D1308>$N$25, 0,$H$20+AK1308))","v":""},{"$f":"IF(D1308=\"\",\"\",IF(D1308>$N$25, 0,$H$20))","v":""},{"$f":"IF(D1308=\"\",\"\",IF(D1308>=$N$25, 0,-$M$20*O1308*T1308/12))","v":""},{"$f":"IF(D1308=\"\",\"\",IF(D1308>=$N$25, 0,SUM(L1308:N1308)+U1308))","v":""},"",{"$f":"IF($D1308=\"\",\"\",IFERROR(MIN(MAX(-(AG1307+J1308+I1308+W1308+V1308)/(AO1307-AG1307),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1308=\"\", \"\", MAX(AF1307*(1-$X1308),0))","v":""},{"$f":"IF($D1308=\"\", \"\", MAX(AG1307 + $I1308 + $J1308 + $W1308+$V1308, 0))","v":""},"","","","",{"$f":"I1308","v":""},"",{"$f":"V1308","v":""},"",""]
[null,"","","","",{"$f":"IF($D1309 = \"\", \"\",IF(D1309>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":""},"","",{"$f":"IF(D1309=\"\", \"\", IF(D1309>=$N$25,0, H1309*AVERAGE(AH1297:AH1308)))","v":""},"","","","","",{"$f":"IF(D1309=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1309+1))","v":""},null,"","","","","","","",{"$f":"IF($D1309=\"\",\"\",IFERROR(MIN(MAX(-(AH1308+J1309+I1309+W1309+V1309)/(AO1308-AH1308),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1309=\"\", \"\", MAX(AG1308*(1-$X1309),0))","v":""},{"$f":"IF($D1309=\"\", \"\", MAX(AH1308 + $I1309 + $J1309 + $W1309+$V1309, 0))","v":""},"","","","",{"$f":"IF($D1309=\"\",\"\",IF(D1309=$N$25,$J1309+$W1309-$AO1309-$H$20,$J1309+$W1309))","v":""},"",{"$f":"IF(D1309 = \"\", \"\", SUM(Y1309:AJ1309))","v":""},""]
[null,"","",{"$f":"IF($C1310=\"\", \"\", $D1309+1)","v":""},"","","","",{"$f":"IF(D1310=\"\", \"\", IF(D1310>=$N$25,0, H1310*AVERAGE(AI1298:AI1309)))","v":""},"","","","","",{"$f":"IF(D1310=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1310+1))","v":""},null,"","","","","","","",{"$f":"IF($D1310=\"\",\"\",IFERROR(MIN(MAX(-(AI1309+J1310+I1310+W1310+V1310)/(AO1309-AI1309),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1310=\"\", \"\", MAX(AH1309*(1-$X1310),0))","v":""},{"$f":"IF($D1310=\"\", \"\", MAX(AI1309 + $I1310 + $J1310 + $W1310 +$V1310, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1311=\"\", \"\", IF(D1311>=$N$25,0, H1311*AVERAGE(AJ1299:AJ1310)))","v":""},"","","","","",{"$f":"IF(D1311=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1311+1))","v":""},null,"","","","","","","",{"$f":"IF($D1311=\"\",\"\",IFERROR(MIN(MAX(-(AJ1310+J1311+I1311+W1311+V1311)/(AO1310-AJ1310),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1311=\"\", \"\", MAX(AI1310*(1-$X1311),0))","v":""},{"$f":"IF($D1311=\"\", \"\", MAX(AJ1310 + $I1311 + $J1311 + $W1311+$V1311, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1312=\"\",\"\", B1311+1)","v":""},"","","","","","",{"$f":"IF(D1312=\"\", \"\", IF(D1312>=$N$25,0, H1312*AVERAGE(Y1300:Y1311)))","v":""},"","","","","",{"$f":"IF(D1312=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1312+1))","v":""},{"$f":"IF(D1312=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1312, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1312=\"\",\"\",IFERROR(MIN(MAX(-(Y1311+J1312+I1312+W1312+V1312)/(AO1311-Y1311),0),1),0))","v":""},{"$f":"IF($D1312=\"\", \"\", MAX($Y1311 + $I1312 + $J1312 + $W1312+ $V1312, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1312=\"\", \"\", MAX(AJ1311*(1-$X1312),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1313=\"\",\"\",B1312)","v":""},"","","","","","",{"$f":"IF(D1313=\"\", \"\", IF(D1313>=$N$25,0, H1313*AVERAGE(Z1301:Z1312)))","v":""},"","","","","",{"$f":"IF(D1313=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1313+1))","v":""},null,"","","","","","","",{"$f":"IF($D1313=\"\",\"\",IFERROR(MIN(MAX(-(Z1312+J1313+I1313+W1313+V1313)/(AO1312-Z1312),0),1),0))","v":""},{"$f":"IF($D1313=\"\", \"\", MAX(Y1312*(1-$X1313),0))","v":""},{"$f":"IF($D1313=\"\", \"\", MAX(Z1312 + $I1313 + $J1313 + $W1313 +$V1313, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1314=\"\", \"\", IF(D1314>=$N$25,0, H1314*AVERAGE(AA1302:AA1313)))","v":""},"","","","","",{"$f":"IF(D1314=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1314+1))","v":""},null,"","","","","","","",{"$f":"IF($D1314=\"\",\"\",IFERROR(MIN(MAX(-(AA1313+J1314+I1314+W1314+V1314)/(AO1313-AA1313),0),1),0))","v":""},"",{"$f":"IF($D1314=\"\", \"\", MAX(Z1313*(1-$X1314),0))","v":""},{"$f":"IF($D1314=\"\", \"\", MAX(AA1313 + $I1314 + $J1314 + $W1314+$V1314, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1315=\"\", \"\", IF(D1315>=$N$25,0, H1315*AVERAGE(AB1303:AB1314)))","v":""},"","","","","",{"$f":"IF(D1315=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1315+1))","v":""},null,"","","","","","","",{"$f":"IF($D1315=\"\",\"\",IFERROR(MIN(MAX(-(AB1314+J1315+I1315+W1315+V1315)/(AO1314-AB1314),0),1),0))","v":""},"","",{"$f":"IF($D1315=\"\", \"\", MAX(AA1314*(1-$X1315),0))","v":""},{"$f":"IF($D1315=\"\", \"\", MAX(AB1314 + $I1315 + $J1315 + $W1315+$V1315, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1316=\"\", \"\", IF(D1316>=$N$25,0, H1316*AVERAGE(AC1304:AC1315)))","v":""},"","","","","",{"$f":"IF(D1316=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1316+1))","v":""},null,"","","","","","","",{"$f":"IF($D1316=\"\",\"\",IFERROR(MIN(MAX(-(AC1315+J1316+I1316+W1316+V1316)/(AO1315-AC1315),0),1),0))","v":""},"","","",{"$f":"IF($D1316=\"\", \"\", MAX(AB1315*(1-$X1316),0))","v":""},{"$f":"IF($D1316=\"\", \"\", MAX(AC1315 + $I1316 + $J1316 +$W1316+$V1316, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1317=\"\", \"\", IF(D1317>=$N$25,0, H1317*AVERAGE(AD1305:AD1316)))","v":""},"","","","","",{"$f":"IF(D1317=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1317+1))","v":""},null,"","","","","","","",{"$f":"IF($D1317=\"\",\"\",IFERROR(MIN(MAX(-(AD1316+J1317+I1317+W1317+V1317)/(AO1316-AD1316),0),1),0))","v":""},"","","","",{"$f":"IF($D1317=\"\", \"\", MAX(AC1316*(1-$X1317),0))","v":""},{"$f":"IF($D1317=\"\", \"\", MAX(AD1316+ $I1317 + $J1317 + $W1317 +$V1317, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1318=\"\", \"\", IF(D1318>=$N$25,0, H1318*AVERAGE(AE1306:AE1317)))","v":""},"","","","","",{"$f":"IF(D1318=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1318+1))","v":""},null,"","","","","","","",{"$f":"IF($D1318=\"\",\"\",IFERROR(MIN(MAX(-(AE1317+J1318+I1318+W1318+V1318)/(AO1317-AE1317),0),1),0))","v":""},"","","","","",{"$f":"IF($D1318=\"\", \"\", MAX(AD1317*(1-$X1318),0))","v":""},{"$f":"IF($D1318=\"\", \"\", MAX(AE1317 + $I1318 + $J1318 + $W1318+$V1318, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1319=\"\", \"\", IF(D1319>=$N$25,0, H1319*AVERAGE(AF1307:AF1318)))","v":""},"","","","","",{"$f":"IF(D1319=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1319+1))","v":""},null,"","","","","","","",{"$f":"IF($D1319=\"\",\"\",IFERROR(MIN(MAX(-(AF1318+J1319+I1319+W1319+V1319)/(AO1318-AF1318),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1319=\"\", \"\", MAX(AE1318*(1-$X1319),0))","v":""},{"$f":"IF($D1319=\"\", \"\", MAX(AF1318 + $I1319 + $J1319 + $W1319 +$V1319, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","",{"$f":"IF($D1320 = \"\", \"\", IF(D1320>=$N$25, 0,IF(G1320<$G$20, IF(G1320>$F$20, G1320, $F$20), $G$20)))","v":""},{"$f":"IF(D1320=\"\", \"\", IF(D1320>=$N$25,0, H1320*AVERAGE(AG1308:AG1319)))","v":""},"","","",{"$f":"IF(D1320=\"\",\"\",IF(D1320>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1320=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1320+1))","v":""},null,"","","","","","","",{"$f":"IF($D1320=\"\",\"\",IFERROR(MIN(MAX(-(AG1319+J1320+I1320+W1320+V1320)/(AO1319-AG1319),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1320=\"\", \"\", MAX(AF1319*(1-$X1320),0))","v":""},{"$f":"IF($D1320=\"\", \"\", MAX(AG1319 + $I1320 + $J1320 + $W1320+$V1320, 0))","v":""},"","","",{"$f":"IF(D1320 = \"\", \"\",Y1319 + Z1319+AA1319 + AB1319+ AC1319+AD1319+AE1319+AF1319+AG1319+AH1319 + AI1319+AJ1319)","v":""},"","","","",""]
[null,"",{"$f":"IF(C1320=\"\",\"\",IF(C1309+1<=120, C1309 + 1, \"\"))","v":""},"",{"$f":"IF($D1321 = \"\", \"\",E1309)","v":""},"",{"$f":"IF($D1321 = \"\", \"\",IF(D1321>=$N$25, 0,((1+F1309)*(1+F1310)*(1+F1311)*(1+F1312)*(1+F1313)*(1+F1314)*(1+F1315)*(1+F1316)*(1+F1317)*(1+F1318)*(1+F1319)*(1+F1320))-1))","v":""},"",{"$f":"IF(D1321=\"\", \"\", IF(D1321>=$N$25,0, H1321*AVERAGE(AH1309:AH1320)))","v":""},{"$f":"IF(D1321=\"\",\"\",IF(D1321>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1321<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1321=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1321+1))","v":""},null,"","","","","","","",{"$f":"IF($D1321=\"\",\"\",IFERROR(MIN(MAX(-(AH1320+J1321+I1321+W1321+V1321)/(AO1320-AH1320),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1321=\"\", \"\", MAX(AG1320*(1-$X1321),0))","v":""},{"$f":"IF($D1321=\"\", \"\", MAX(AH1320 + $I1321 + $J1321 + $W1321+$V1321, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1322=\"\", \"\", IF(D1322>=$N$25,0, H1322*AVERAGE(AI1310:AI1321)))","v":""},"","","","","",{"$f":"IF(D1322=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1322+1))","v":""},null,"","","","","","","",{"$f":"IF($D1322=\"\",\"\",IFERROR(MIN(MAX(-(AI1321+J1322+I1322+W1322+V1322)/(AO1321-AI1321),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1322=\"\", \"\", MAX(AH1321*(1-$X1322),0))","v":""},{"$f":"IF($D1322=\"\", \"\", MAX(AI1321 + $I1322 + $J1322 + $W1322 +$V1322, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1323=\"\", \"\", IF(D1323>=$N$25,0, H1323*AVERAGE(AJ1311:AJ1322)))","v":""},"","","","","",{"$f":"IF(D1323=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1323+1))","v":""},null,"","","","","","","",{"$f":"IF($D1323=\"\",\"\",IFERROR(MIN(MAX(-(AJ1322+J1323+I1323+W1323+V1323)/(AO1322-AJ1322),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1323=\"\", \"\", MAX(AI1322*(1-$X1323),0))","v":""},{"$f":"IF($D1323=\"\", \"\", MAX(AJ1322 + $I1323 + $J1323 + $W1323+$V1323, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1324=\"\",\"\", B1323+1)","v":""},"","","","","","",{"$f":"IF(D1324=\"\", \"\", IF(D1324>=$N$25,0, H1324*AVERAGE(Y1312:Y1323)))","v":""},"","","","","",{"$f":"IF(D1324=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1324+1))","v":""},{"$f":"IF(D1324=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1324, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1324=\"\",\"\",IFERROR(MIN(MAX(-(Y1323+J1324+I1324+W1324+V1324)/(AO1323-Y1323),0),1),0))","v":""},{"$f":"IF($D1324=\"\", \"\", MAX($Y1323 + $I1324 + $J1324 + $W1324+ $V1324, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1324=\"\", \"\", MAX(AJ1323*(1-$X1324),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1325=\"\",\"\",B1324)","v":""},"","","","","","",{"$f":"IF(D1325=\"\", \"\", IF(D1325>=$N$25,0, H1325*AVERAGE(Z1313:Z1324)))","v":""},"","","","","",{"$f":"IF(D1325=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1325+1))","v":""},null,"","","","","","","",{"$f":"IF($D1325=\"\",\"\",IFERROR(MIN(MAX(-(Z1324+J1325+I1325+W1325+V1325)/(AO1324-Z1324),0),1),0))","v":""},{"$f":"IF($D1325=\"\", \"\", MAX(Y1324*(1-$X1325),0))","v":""},{"$f":"IF($D1325=\"\", \"\", MAX(Z1324 + $I1325 + $J1325 + $W1325 +$V1325, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1326=\"\", \"\", IF(D1326>=$N$25,0, H1326*AVERAGE(AA1314:AA1325)))","v":""},"","","","","",{"$f":"IF(D1326=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1326+1))","v":""},null,"","","","","","","",{"$f":"IF($D1326=\"\",\"\",IFERROR(MIN(MAX(-(AA1325+J1326+I1326+W1326+V1326)/(AO1325-AA1325),0),1),0))","v":""},"",{"$f":"IF($D1326=\"\", \"\", MAX(Z1325*(1-$X1326),0))","v":""},{"$f":"IF($D1326=\"\", \"\", MAX(AA1325 + $I1326 + $J1326 + $W1326+$V1326, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1327=\"\", \"\", IF(D1327>=$N$25,0, H1327*AVERAGE(AB1315:AB1326)))","v":""},"","","","","",{"$f":"IF(D1327=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1327+1))","v":""},null,"","","","","","","",{"$f":"IF($D1327=\"\",\"\",IFERROR(MIN(MAX(-(AB1326+J1327+I1327+W1327+V1327)/(AO1326-AB1326),0),1),0))","v":""},"","",{"$f":"IF($D1327=\"\", \"\", MAX(AA1326*(1-$X1327),0))","v":""},{"$f":"IF($D1327=\"\", \"\", MAX(AB1326 + $I1327 + $J1327 + $W1327+$V1327, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1328=\"\", \"\", IF(D1328>=$N$25,0, H1328*AVERAGE(AC1316:AC1327)))","v":""},"","","","","",{"$f":"IF(D1328=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1328+1))","v":""},null,"","","","","","",{"$f":"IF(D1328=\"\",\"\",IF(D1328=$N$25,-(AK1328+AL1328+J1328+V1328),IF(OR(C1328<$N$5,C1328>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1328+120))*(AK1328+AL1328+V1328-$O$20)))))","v":""},{"$f":"IF($D1328=\"\",\"\",IFERROR(MIN(MAX(-(AC1327+J1328+I1328+W1328+V1328)/(AO1327-AC1327),0),1),0))","v":""},"","","",{"$f":"IF($D1328=\"\", \"\", MAX(AB1327*(1-$X1328),0))","v":""},{"$f":"IF($D1328=\"\", \"\", MAX(AC1327 + $I1328 + $J1328 +$W1328+$V1328, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1329=\"\", \"\", IF(D1329>=$N$25,0, H1329*AVERAGE(AD1317:AD1328)))","v":""},"","","","","",{"$f":"IF(D1329=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1329+1))","v":""},null,"","","","","","","",{"$f":"IF($D1329=\"\",\"\",IFERROR(MIN(MAX(-(AD1328+J1329+I1329+W1329+V1329)/(AO1328-AD1328),0),1),0))","v":""},"","","","",{"$f":"IF($D1329=\"\", \"\", MAX(AC1328*(1-$X1329),0))","v":""},{"$f":"IF($D1329=\"\", \"\", MAX(AD1328+ $I1329 + $J1329 + $W1329 +$V1329, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1330=\"\", \"\", IF(D1330>=$N$25,0, H1330*AVERAGE(AE1318:AE1329)))","v":""},"","","","","",{"$f":"IF(D1330=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1330+1))","v":""},null,"","","","","","","",{"$f":"IF($D1330=\"\",\"\",IFERROR(MIN(MAX(-(AE1329+J1330+I1330+W1330+V1330)/(AO1329-AE1329),0),1),0))","v":""},"","","","","",{"$f":"IF($D1330=\"\", \"\", MAX(AD1329*(1-$X1330),0))","v":""},{"$f":"IF($D1330=\"\", \"\", MAX(AE1329 + $I1330 + $J1330 + $W1330+$V1330, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1331=\"\", \"\", IF(D1331>=$N$25,0, H1331*AVERAGE(AF1319:AF1330)))","v":""},"","","","","",{"$f":"IF(D1331=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1331+1))","v":""},null,"","","","","","","",{"$f":"IF($D1331=\"\",\"\",IFERROR(MIN(MAX(-(AF1330+J1331+I1331+W1331+V1331)/(AO1330-AF1330),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1331=\"\", \"\", MAX(AE1330*(1-$X1331),0))","v":""},{"$f":"IF($D1331=\"\", \"\", MAX(AF1330 + $I1331 + $J1331 + $W1331 +$V1331, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1332=\"\", \"\", IF(D1332>=$N$25,0, H1332*AVERAGE(AG1320:AG1331)))","v":""},"","","","","",{"$f":"IF(D1332=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1332+1))","v":""},null,"","","","","","","",{"$f":"IF($D1332=\"\",\"\",IFERROR(MIN(MAX(-(AG1331+J1332+I1332+W1332+V1332)/(AO1331-AG1331),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1332=\"\", \"\", MAX(AF1331*(1-$X1332),0))","v":""},{"$f":"IF($D1332=\"\", \"\", MAX(AG1331 + $I1332 + $J1332 + $W1332+$V1332, 0))","v":""},"","","","","","","","",""]
[null,{"$f":"IF(D1333=\"\",\"\",B1332)","v":""},"","","","","","",{"$f":"IF(D1333=\"\", \"\", IF(D1333>=$N$25,0, H1333*AVERAGE(AH1321:AH1332)))","v":""},"","","","","",{"$f":"IF(D1333=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1333+1))","v":""},null,"","","","","","","",{"$f":"IF($D1333=\"\",\"\",IFERROR(MIN(MAX(-(AH1332+J1333+I1333+W1333+V1333)/(AO1332-AH1332),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1333=\"\", \"\", MAX(AG1332*(1-$X1333),0))","v":""},{"$f":"IF($D1333=\"\", \"\", MAX(AH1332 + $I1333 + $J1333 + $W1333+$V1333, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1334=\"\", \"\", IF(D1334>=$N$25,0, H1334*AVERAGE(AI1322:AI1333)))","v":""},"","","","","",{"$f":"IF(D1334=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1334+1))","v":""},null,"","","","","","","",{"$f":"IF($D1334=\"\",\"\",IFERROR(MIN(MAX(-(AI1333+J1334+I1334+W1334+V1334)/(AO1333-AI1333),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1334=\"\", \"\", MAX(AH1333*(1-$X1334),0))","v":""},{"$f":"IF($D1334=\"\", \"\", MAX(AI1333 + $I1334 + $J1334 + $W1334 +$V1334, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1335=\"\", \"\", IF(D1335>=$N$25,0, H1335*AVERAGE(AJ1323:AJ1334)))","v":""},"","","","","",{"$f":"IF(D1335=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1335+1))","v":""},null,"","","","","","","",{"$f":"IF($D1335=\"\",\"\",IFERROR(MIN(MAX(-(AJ1334+J1335+I1335+W1335+V1335)/(AO1334-AJ1334),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1335=\"\", \"\", MAX(AI1334*(1-$X1335),0))","v":""},{"$f":"IF($D1335=\"\", \"\", MAX(AJ1334 + $I1335 + $J1335 + $W1335+$V1335, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1336=\"\",\"\", B1335+1)","v":""},"","","","","","",{"$f":"IF(D1336=\"\", \"\", IF(D1336>=$N$25,0, H1336*AVERAGE(Y1324:Y1335)))","v":""},"","","","","",{"$f":"IF(D1336=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1336+1))","v":""},{"$f":"IF(D1336=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1336, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1336=\"\",\"\",IFERROR(MIN(MAX(-(Y1335+J1336+I1336+W1336+V1336)/(AO1335-Y1335),0),1),0))","v":""},{"$f":"IF($D1336=\"\", \"\", MAX($Y1335 + $I1336 + $J1336 + $W1336+ $V1336, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1336=\"\", \"\", MAX(AJ1335*(1-$X1336),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1337=\"\",\"\",B1336)","v":""},"","","","","","",{"$f":"IF(D1337=\"\", \"\", IF(D1337>=$N$25,0, H1337*AVERAGE(Z1325:Z1336)))","v":""},"","","","","",{"$f":"IF(D1337=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1337+1))","v":""},null,"","","","","","","",{"$f":"IF($D1337=\"\",\"\",IFERROR(MIN(MAX(-(Z1336+J1337+I1337+W1337+V1337)/(AO1336-Z1336),0),1),0))","v":""},{"$f":"IF($D1337=\"\", \"\", MAX(Y1336*(1-$X1337),0))","v":""},{"$f":"IF($D1337=\"\", \"\", MAX(Z1336 + $I1337 + $J1337 + $W1337 +$V1337, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1338=\"\", \"\", IF(D1338>=$N$25,0, H1338*AVERAGE(AA1326:AA1337)))","v":""},"","","","","",{"$f":"IF(D1338=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1338+1))","v":""},null,"","","","","","","",{"$f":"IF($D1338=\"\",\"\",IFERROR(MIN(MAX(-(AA1337+J1338+I1338+W1338+V1338)/(AO1337-AA1337),0),1),0))","v":""},"",{"$f":"IF($D1338=\"\", \"\", MAX(Z1337*(1-$X1338),0))","v":""},{"$f":"IF($D1338=\"\", \"\", MAX(AA1337 + $I1338 + $J1338 + $W1338+$V1338, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1339=\"\", \"\", IF(D1339>=$N$25,0, H1339*AVERAGE(AB1327:AB1338)))","v":""},"","","","","",{"$f":"IF(D1339=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1339+1))","v":""},null,"","","","","","","",{"$f":"IF($D1339=\"\",\"\",IFERROR(MIN(MAX(-(AB1338+J1339+I1339+W1339+V1339)/(AO1338-AB1338),0),1),0))","v":""},"","",{"$f":"IF($D1339=\"\", \"\", MAX(AA1338*(1-$X1339),0))","v":""},{"$f":"IF($D1339=\"\", \"\", MAX(AB1338 + $I1339 + $J1339 + $W1339+$V1339, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1340=\"\", \"\", IF(D1340>=$N$25,0, H1340*AVERAGE(AC1328:AC1339)))","v":""},"","","","","",{"$f":"IF(D1340=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1340+1))","v":""},null,"","","","","","","",{"$f":"IF($D1340=\"\",\"\",IFERROR(MIN(MAX(-(AC1339+J1340+I1340+W1340+V1340)/(AO1339-AC1339),0),1),0))","v":""},"","","",{"$f":"IF($D1340=\"\", \"\", MAX(AB1339*(1-$X1340),0))","v":""},{"$f":"IF($D1340=\"\", \"\", MAX(AC1339 + $I1340 + $J1340 +$W1340+$V1340, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1341=\"\", \"\", IF(D1341>=$N$25,0, H1341*AVERAGE(AD1329:AD1340)))","v":""},"","","","","",{"$f":"IF(D1341=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1341+1))","v":""},null,"","","","","","","",{"$f":"IF($D1341=\"\",\"\",IFERROR(MIN(MAX(-(AD1340+J1341+I1341+W1341+V1341)/(AO1340-AD1340),0),1),0))","v":""},"","","","",{"$f":"IF($D1341=\"\", \"\", MAX(AC1340*(1-$X1341),0))","v":""},{"$f":"IF($D1341=\"\", \"\", MAX(AD1340+ $I1341 + $J1341 + $W1341 +$V1341, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1342=\"\", \"\", IF(D1342>=$N$25,0, H1342*AVERAGE(AE1330:AE1341)))","v":""},"","","","","",{"$f":"IF(D1342=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1342+1))","v":""},null,"","","","","","","",{"$f":"IF($D1342=\"\",\"\",IFERROR(MIN(MAX(-(AE1341+J1342+I1342+W1342+V1342)/(AO1341-AE1341),0),1),0))","v":""},"","","","","",{"$f":"IF($D1342=\"\", \"\", MAX(AD1341*(1-$X1342),0))","v":""},{"$f":"IF($D1342=\"\", \"\", MAX(AE1341 + $I1342 + $J1342 + $W1342+$V1342, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1343=\"\", \"\", IF(D1343>=$N$25,0, H1343*AVERAGE(AF1331:AF1342)))","v":""},"","","","","",{"$f":"IF(D1343=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1343+1))","v":""},null,"","","","","","","",{"$f":"IF($D1343=\"\",\"\",IFERROR(MIN(MAX(-(AF1342+J1343+I1343+W1343+V1343)/(AO1342-AF1342),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1343=\"\", \"\", MAX(AE1342*(1-$X1343),0))","v":""},{"$f":"IF($D1343=\"\", \"\", MAX(AF1342 + $I1343 + $J1343 + $W1343 +$V1343, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1344=\"\", \"\", IF(D1344>=$N$25,0, H1344*AVERAGE(AG1332:AG1343)))","v":""},"","","","","",{"$f":"IF(D1344=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1344+1))","v":""},null,"","","","","","","",{"$f":"IF($D1344=\"\",\"\",IFERROR(MIN(MAX(-(AG1343+J1344+I1344+W1344+V1344)/(AO1343-AG1343),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1344=\"\", \"\", MAX(AF1343*(1-$X1344),0))","v":""},{"$f":"IF($D1344=\"\", \"\", MAX(AG1343 + $I1344 + $J1344 + $W1344+$V1344, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1345=\"\", \"\", IF(D1345>=$N$25,0, H1345*AVERAGE(AH1333:AH1344)))","v":""},"","","","","",{"$f":"IF(D1345=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1345+1))","v":""},null,"","","","","","","",{"$f":"IF($D1345=\"\",\"\",IFERROR(MIN(MAX(-(AH1344+J1345+I1345+W1345+V1345)/(AO1344-AH1344),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1345=\"\", \"\", MAX(AG1344*(1-$X1345),0))","v":""},{"$f":"IF($D1345=\"\", \"\", MAX(AH1344 + $I1345 + $J1345 + $W1345+$V1345, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1346=\"\", \"\", IF(D1346>=$N$25,0, H1346*AVERAGE(AI1334:AI1345)))","v":""},"","","","","",{"$f":"IF(D1346=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1346+1))","v":""},null,"","","","","","","",{"$f":"IF($D1346=\"\",\"\",IFERROR(MIN(MAX(-(AI1345+J1346+I1346+W1346+V1346)/(AO1345-AI1345),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1346=\"\", \"\", MAX(AH1345*(1-$X1346),0))","v":""},{"$f":"IF($D1346=\"\", \"\", MAX(AI1345 + $I1346 + $J1346 + $W1346 +$V1346, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1347=\"\", \"\", IF(D1347>=$N$25,0, H1347*AVERAGE(AJ1335:AJ1346)))","v":""},"","","","","",{"$f":"IF(D1347=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1347+1))","v":""},null,"","","","","","","",{"$f":"IF($D1347=\"\",\"\",IFERROR(MIN(MAX(-(AJ1346+J1347+I1347+W1347+V1347)/(AO1346-AJ1346),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1347=\"\", \"\", MAX(AI1346*(1-$X1347),0))","v":""},{"$f":"IF($D1347=\"\", \"\", MAX(AJ1346 + $I1347 + $J1347 + $W1347+$V1347, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1348=\"\",\"\", B1347+1)","v":""},"","","","","","",{"$f":"IF(D1348=\"\", \"\", IF(D1348>=$N$25,0, H1348*AVERAGE(Y1336:Y1347)))","v":""},"","","","","",{"$f":"IF(D1348=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1348+1))","v":""},{"$f":"IF(D1348=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1348, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1348=\"\",\"\",IFERROR(MIN(MAX(-(Y1347+J1348+I1348+W1348+V1348)/(AO1347-Y1347),0),1),0))","v":""},{"$f":"IF($D1348=\"\", \"\", MAX($Y1347 + $I1348 + $J1348 + $W1348+ $V1348, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1348=\"\", \"\", MAX(AJ1347*(1-$X1348),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1349=\"\",\"\",B1348)","v":""},"","","","","","",{"$f":"IF(D1349=\"\", \"\", IF(D1349>=$N$25,0, H1349*AVERAGE(Z1337:Z1348)))","v":""},"","","","","",{"$f":"IF(D1349=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1349+1))","v":""},null,"","","","","","","",{"$f":"IF($D1349=\"\",\"\",IFERROR(MIN(MAX(-(Z1348+J1349+I1349+W1349+V1349)/(AO1348-Z1348),0),1),0))","v":""},{"$f":"IF($D1349=\"\", \"\", MAX(Y1348*(1-$X1349),0))","v":""},{"$f":"IF($D1349=\"\", \"\", MAX(Z1348 + $I1349 + $J1349 + $W1349 +$V1349, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1350=\"\", \"\", IF(D1350>=$N$25,0, H1350*AVERAGE(AA1338:AA1349)))","v":""},"","","","","",{"$f":"IF(D1350=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1350+1))","v":""},null,"","","","","","","",{"$f":"IF($D1350=\"\",\"\",IFERROR(MIN(MAX(-(AA1349+J1350+I1350+W1350+V1350)/(AO1349-AA1349),0),1),0))","v":""},"",{"$f":"IF($D1350=\"\", \"\", MAX(Z1349*(1-$X1350),0))","v":""},{"$f":"IF($D1350=\"\", \"\", MAX(AA1349 + $I1350 + $J1350 + $W1350+$V1350, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1351=\"\", \"\", IF(D1351>=$N$25,0, H1351*AVERAGE(AB1339:AB1350)))","v":""},"","","","","",{"$f":"IF(D1351=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1351+1))","v":""},null,"","","","","","","",{"$f":"IF($D1351=\"\",\"\",IFERROR(MIN(MAX(-(AB1350+J1351+I1351+W1351+V1351)/(AO1350-AB1350),0),1),0))","v":""},"","",{"$f":"IF($D1351=\"\", \"\", MAX(AA1350*(1-$X1351),0))","v":""},{"$f":"IF($D1351=\"\", \"\", MAX(AB1350 + $I1351 + $J1351 + $W1351+$V1351, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1352=\"\", \"\", IF(D1352>=$N$25,0, H1352*AVERAGE(AC1340:AC1351)))","v":""},"","","","","",{"$f":"IF(D1352=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1352+1))","v":""},null,"","","","","","","",{"$f":"IF($D1352=\"\",\"\",IFERROR(MIN(MAX(-(AC1351+J1352+I1352+W1352+V1352)/(AO1351-AC1351),0),1),0))","v":""},"","","",{"$f":"IF($D1352=\"\", \"\", MAX(AB1351*(1-$X1352),0))","v":""},{"$f":"IF($D1352=\"\", \"\", MAX(AC1351 + $I1352 + $J1352 +$W1352+$V1352, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1353=\"\", \"\", IF(D1353>=$N$25,0, H1353*AVERAGE(AD1341:AD1352)))","v":""},"","","","","",{"$f":"IF(D1353=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1353+1))","v":""},null,"","","","","","","",{"$f":"IF($D1353=\"\",\"\",IFERROR(MIN(MAX(-(AD1352+J1353+I1353+W1353+V1353)/(AO1352-AD1352),0),1),0))","v":""},"","","","",{"$f":"IF($D1353=\"\", \"\", MAX(AC1352*(1-$X1353),0))","v":""},{"$f":"IF($D1353=\"\", \"\", MAX(AD1352+ $I1353 + $J1353 + $W1353 +$V1353, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1354=\"\", \"\", IF(D1354>=$N$25,0, H1354*AVERAGE(AE1342:AE1353)))","v":""},"","","","","",{"$f":"IF(D1354=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1354+1))","v":""},null,"","","","","","","",{"$f":"IF($D1354=\"\",\"\",IFERROR(MIN(MAX(-(AE1353+J1354+I1354+W1354+V1354)/(AO1353-AE1353),0),1),0))","v":""},"","","","","",{"$f":"IF($D1354=\"\", \"\", MAX(AD1353*(1-$X1354),0))","v":""},{"$f":"IF($D1354=\"\", \"\", MAX(AE1353 + $I1354 + $J1354 + $W1354+$V1354, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1355=\"\", \"\", IF(D1355>=$N$25,0, H1355*AVERAGE(AF1343:AF1354)))","v":""},"","","","","",{"$f":"IF(D1355=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1355+1))","v":""},null,"","","","","","","",{"$f":"IF($D1355=\"\",\"\",IFERROR(MIN(MAX(-(AF1354+J1355+I1355+W1355+V1355)/(AO1354-AF1354),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1355=\"\", \"\", MAX(AE1354*(1-$X1355),0))","v":""},{"$f":"IF($D1355=\"\", \"\", MAX(AF1354 + $I1355 + $J1355 + $W1355 +$V1355, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1356=\"\", \"\", IF(D1356>=$N$25,0, H1356*AVERAGE(AG1344:AG1355)))","v":""},"","","","","",{"$f":"IF(D1356=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1356+1))","v":""},null,"","","","","","","",{"$f":"IF($D1356=\"\",\"\",IFERROR(MIN(MAX(-(AG1355+J1356+I1356+W1356+V1356)/(AO1355-AG1355),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1356=\"\", \"\", MAX(AF1355*(1-$X1356),0))","v":""},{"$f":"IF($D1356=\"\", \"\", MAX(AG1355 + $I1356 + $J1356 + $W1356+$V1356, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1357=\"\", \"\", IF(D1357>=$N$25,0, H1357*AVERAGE(AH1345:AH1356)))","v":""},"","","","","",{"$f":"IF(D1357=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1357+1))","v":""},null,"","","","","","","",{"$f":"IF($D1357=\"\",\"\",IFERROR(MIN(MAX(-(AH1356+J1357+I1357+W1357+V1357)/(AO1356-AH1356),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1357=\"\", \"\", MAX(AG1356*(1-$X1357),0))","v":""},{"$f":"IF($D1357=\"\", \"\", MAX(AH1356 + $I1357 + $J1357 + $W1357+$V1357, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1358=\"\", \"\", IF(D1358>=$N$25,0, H1358*AVERAGE(AI1346:AI1357)))","v":""},"","","","","",{"$f":"IF(D1358=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1358+1))","v":""},null,"","","","","","","",{"$f":"IF($D1358=\"\",\"\",IFERROR(MIN(MAX(-(AI1357+J1358+I1358+W1358+V1358)/(AO1357-AI1357),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1358=\"\", \"\", MAX(AH1357*(1-$X1358),0))","v":""},{"$f":"IF($D1358=\"\", \"\", MAX(AI1357 + $I1358 + $J1358 + $W1358 +$V1358, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1359=\"\", \"\", IF(D1359>=$N$25,0, H1359*AVERAGE(AJ1347:AJ1358)))","v":""},"","","","","",{"$f":"IF(D1359=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1359+1))","v":""},null,"","","","","","","",{"$f":"IF($D1359=\"\",\"\",IFERROR(MIN(MAX(-(AJ1358+J1359+I1359+W1359+V1359)/(AO1358-AJ1358),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1359=\"\", \"\", MAX(AI1358*(1-$X1359),0))","v":""},{"$f":"IF($D1359=\"\", \"\", MAX(AJ1358 + $I1359 + $J1359 + $W1359+$V1359, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1360=\"\",\"\", B1359+1)","v":""},"","","","","","",{"$f":"IF(D1360=\"\", \"\", IF(D1360>=$N$25,0, H1360*AVERAGE(Y1348:Y1359)))","v":""},"","","","","",{"$f":"IF(D1360=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1360+1))","v":""},{"$f":"IF(D1360=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1360, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1360=\"\",\"\",IFERROR(MIN(MAX(-(Y1359+J1360+I1360+W1360+V1360)/(AO1359-Y1359),0),1),0))","v":""},{"$f":"IF($D1360=\"\", \"\", MAX($Y1359 + $I1360 + $J1360 + $W1360+ $V1360, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1360=\"\", \"\", MAX(AJ1359*(1-$X1360),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1361=\"\",\"\",B1360)","v":""},"","","","","","",{"$f":"IF(D1361=\"\", \"\", IF(D1361>=$N$25,0, H1361*AVERAGE(Z1349:Z1360)))","v":""},"","","","","",{"$f":"IF(D1361=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1361+1))","v":""},null,"","","","","","","",{"$f":"IF($D1361=\"\",\"\",IFERROR(MIN(MAX(-(Z1360+J1361+I1361+W1361+V1361)/(AO1360-Z1360),0),1),0))","v":""},{"$f":"IF($D1361=\"\", \"\", MAX(Y1360*(1-$X1361),0))","v":""},{"$f":"IF($D1361=\"\", \"\", MAX(Z1360 + $I1361 + $J1361 + $W1361 +$V1361, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1362=\"\", \"\", IF(D1362>=$N$25,0, H1362*AVERAGE(AA1350:AA1361)))","v":""},"","","","","",{"$f":"IF(D1362=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1362+1))","v":""},null,"","","","","","","",{"$f":"IF($D1362=\"\",\"\",IFERROR(MIN(MAX(-(AA1361+J1362+I1362+W1362+V1362)/(AO1361-AA1361),0),1),0))","v":""},"",{"$f":"IF($D1362=\"\", \"\", MAX(Z1361*(1-$X1362),0))","v":""},{"$f":"IF($D1362=\"\", \"\", MAX(AA1361 + $I1362 + $J1362 + $W1362+$V1362, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1363=\"\", \"\", IF(D1363>=$N$25,0, H1363*AVERAGE(AB1351:AB1362)))","v":""},"","","","","",{"$f":"IF(D1363=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1363+1))","v":""},null,"","","","","","","",{"$f":"IF($D1363=\"\",\"\",IFERROR(MIN(MAX(-(AB1362+J1363+I1363+W1363+V1363)/(AO1362-AB1362),0),1),0))","v":""},"","",{"$f":"IF($D1363=\"\", \"\", MAX(AA1362*(1-$X1363),0))","v":""},{"$f":"IF($D1363=\"\", \"\", MAX(AB1362 + $I1363 + $J1363 + $W1363+$V1363, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1364=\"\", \"\", IF(D1364>=$N$25,0, H1364*AVERAGE(AC1352:AC1363)))","v":""},"","","","","",{"$f":"IF(D1364=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1364+1))","v":""},null,"","","","","","","",{"$f":"IF($D1364=\"\",\"\",IFERROR(MIN(MAX(-(AC1363+J1364+I1364+W1364+V1364)/(AO1363-AC1363),0),1),0))","v":""},"","","",{"$f":"IF($D1364=\"\", \"\", MAX(AB1363*(1-$X1364),0))","v":""},{"$f":"IF($D1364=\"\", \"\", MAX(AC1363 + $I1364 + $J1364 +$W1364+$V1364, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1365=\"\", \"\", IF(D1365>=$N$25,0, H1365*AVERAGE(AD1353:AD1364)))","v":""},"","","","","",{"$f":"IF(D1365=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1365+1))","v":""},null,"","","","","","","",{"$f":"IF($D1365=\"\",\"\",IFERROR(MIN(MAX(-(AD1364+J1365+I1365+W1365+V1365)/(AO1364-AD1364),0),1),0))","v":""},"","","","",{"$f":"IF($D1365=\"\", \"\", MAX(AC1364*(1-$X1365),0))","v":""},{"$f":"IF($D1365=\"\", \"\", MAX(AD1364+ $I1365 + $J1365 + $W1365 +$V1365, 0))","v":""},"","","","","","","","","","","",{"$f":"IF(D1365=\"\",\"\",IF(D1365=$N$25,AO1365-SUM(AK1365:AN1365)-$H$20,AO1365-SUM(AK1365:AN1365)))","v":""}]
[null,"","","","","","","",{"$f":"IF(D1366=\"\", \"\", IF(D1366>=$N$25,0, H1366*AVERAGE(AE1354:AE1365)))","v":""},"","","","","",{"$f":"IF(D1366=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1366+1))","v":""},null,"","","","","","","",{"$f":"IF($D1366=\"\",\"\",IFERROR(MIN(MAX(-(AE1365+J1366+I1366+W1366+V1366)/(AO1365-AE1365),0),1),0))","v":""},"","","","","",{"$f":"IF($D1366=\"\", \"\", MAX(AD1365*(1-$X1366),0))","v":""},{"$f":"IF($D1366=\"\", \"\", MAX(AE1365 + $I1366 + $J1366 + $W1366+$V1366, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1367=\"\", \"\", IF(D1367>=$N$25,0, H1367*AVERAGE(AF1355:AF1366)))","v":""},"","","","","",{"$f":"IF(D1367=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1367+1))","v":""},null,"","","","","","","",{"$f":"IF($D1367=\"\",\"\",IFERROR(MIN(MAX(-(AF1366+J1367+I1367+W1367+V1367)/(AO1366-AF1366),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1367=\"\", \"\", MAX(AE1366*(1-$X1367),0))","v":""},{"$f":"IF($D1367=\"\", \"\", MAX(AF1366 + $I1367 + $J1367 + $W1367 +$V1367, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1368=\"\", \"\", IF(D1368>=$N$25,0, H1368*AVERAGE(AG1356:AG1367)))","v":""},"","","","","",{"$f":"IF(D1368=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1368+1))","v":""},null,"","","","","","","",{"$f":"IF($D1368=\"\",\"\",IFERROR(MIN(MAX(-(AG1367+J1368+I1368+W1368+V1368)/(AO1367-AG1367),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1368=\"\", \"\", MAX(AF1367*(1-$X1368),0))","v":""},{"$f":"IF($D1368=\"\", \"\", MAX(AG1367 + $I1368 + $J1368 + $W1368+$V1368, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1369=\"\", \"\", IF(D1369>=$N$25,0, H1369*AVERAGE(AH1357:AH1368)))","v":""},"","","","","",{"$f":"IF(D1369=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1369+1))","v":""},null,"","","","","","","",{"$f":"IF($D1369=\"\",\"\",IFERROR(MIN(MAX(-(AH1368+J1369+I1369+W1369+V1369)/(AO1368-AH1368),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1369=\"\", \"\", MAX(AG1368*(1-$X1369),0))","v":""},{"$f":"IF($D1369=\"\", \"\", MAX(AH1368 + $I1369 + $J1369 + $W1369+$V1369, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1370=\"\", \"\", IF(D1370>=$N$25,0, H1370*AVERAGE(AI1358:AI1369)))","v":""},"","","","","",{"$f":"IF(D1370=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1370+1))","v":""},null,"","","","","","","",{"$f":"IF($D1370=\"\",\"\",IFERROR(MIN(MAX(-(AI1369+J1370+I1370+W1370+V1370)/(AO1369-AI1369),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1370=\"\", \"\", MAX(AH1369*(1-$X1370),0))","v":""},{"$f":"IF($D1370=\"\", \"\", MAX(AI1369 + $I1370 + $J1370 + $W1370 +$V1370, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1371=\"\", \"\", IF(D1371>=$N$25,0, H1371*AVERAGE(AJ1359:AJ1370)))","v":""},"","","","","",{"$f":"IF(D1371=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1371+1))","v":""},null,"","","","","","","",{"$f":"IF($D1371=\"\",\"\",IFERROR(MIN(MAX(-(AJ1370+J1371+I1371+W1371+V1371)/(AO1370-AJ1370),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1371=\"\", \"\", MAX(AI1370*(1-$X1371),0))","v":""},{"$f":"IF($D1371=\"\", \"\", MAX(AJ1370 + $I1371 + $J1371 + $W1371+$V1371, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1372=\"\",\"\", B1371+1)","v":""},"","","","","","",{"$f":"IF(D1372=\"\", \"\", IF(D1372>=$N$25,0, H1372*AVERAGE(Y1360:Y1371)))","v":""},"",{"$f":"IF(D1372=\"\",\"\",IF(D1372>=$N$25, 0,-$J$20))","v":""},{"$f":"IF(D1372=\"\",\"\",IF(D1372>=$N$25, 0,-$I$20*J1372))","v":""},"",{"$f":"IF(D1372=\"\",\"\",IF(D1372>=$N$25, 0,-$L$20*(AK1372+AL1372)))","v":""},{"$f":"IF(D1372=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1372+1))","v":""},{"$f":"IF(D1372=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1372, \"No\", \"Yes\"))","v":""},{"$f":"D1372","v":""},{"$f":"C1372","v":""},{"$f":"IF(D1372=\"\",\"\",IF(D1372>$N$25, 0,$H$20+AK1372))","v":""},{"$f":"IF(D1372=\"\",\"\",IF(D1372>$N$25, 0,$H$20))","v":""},{"$f":"IF(D1372=\"\",\"\",IF(D1372>=$N$25, 0,-$M$20*O1372*T1372/12))","v":""},{"$f":"IF(D1372=\"\",\"\",IF(D1372>=$N$25, 0,SUM(L1372:N1372)+U1372))","v":""},"",{"$f":"IF($D1372=\"\",\"\",IFERROR(MIN(MAX(-(Y1371+J1372+I1372+W1372+V1372)/(AO1371-Y1371),0),1),0))","v":""},{"$f":"IF($D1372=\"\", \"\", MAX($Y1371 + $I1372 + $J1372 + $W1372+ $V1372, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1372=\"\", \"\", MAX(AJ1371*(1-$X1372),0))","v":""},"",{"$f":"I1372","v":""},"",{"$f":"V1372","v":""},"",""]
[null,{"$f":"IF(D1373=\"\",\"\",B1372)","v":""},"","","",{"$f":"IF($D1373 = \"\", \"\",IF(D1373>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":""},"","",{"$f":"IF(D1373=\"\", \"\", IF(D1373>=$N$25,0, H1373*AVERAGE(Z1361:Z1372)))","v":""},"","","","","",{"$f":"IF(D1373=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1373+1))","v":""},null,"","","","","","","",{"$f":"IF($D1373=\"\",\"\",IFERROR(MIN(MAX(-(Z1372+J1373+I1373+W1373+V1373)/(AO1372-Z1372),0),1),0))","v":""},{"$f":"IF($D1373=\"\", \"\", MAX(Y1372*(1-$X1373),0))","v":""},{"$f":"IF($D1373=\"\", \"\", MAX(Z1372 + $I1373 + $J1373 + $W1373 +$V1373, 0))","v":""},"","","","","","","","","","","","",{"$f":"IF($D1373=\"\",\"\",IF(D1373=$N$25,$J1373+$W1373-$AO1373-$H$20,$J1373+$W1373))","v":""},"",{"$f":"IF(D1373 = \"\", \"\", SUM(Y1373:AJ1373))","v":""},""]
[null,"","",{"$f":"IF($C1374=\"\", \"\", $D1373+1)","v":""},"","","","",{"$f":"IF(D1374=\"\", \"\", IF(D1374>=$N$25,0, H1374*AVERAGE(AA1362:AA1373)))","v":""},"","","","","",{"$f":"IF(D1374=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1374+1))","v":""},null,"","","","","","","",{"$f":"IF($D1374=\"\",\"\",IFERROR(MIN(MAX(-(AA1373+J1374+I1374+W1374+V1374)/(AO1373-AA1373),0),1),0))","v":""},"",{"$f":"IF($D1374=\"\", \"\", MAX(Z1373*(1-$X1374),0))","v":""},{"$f":"IF($D1374=\"\", \"\", MAX(AA1373 + $I1374 + $J1374 + $W1374+$V1374, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1375=\"\", \"\", IF(D1375>=$N$25,0, H1375*AVERAGE(AB1363:AB1374)))","v":""},"","","","","",{"$f":"IF(D1375=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1375+1))","v":""},null,"","","","","","","",{"$f":"IF($D1375=\"\",\"\",IFERROR(MIN(MAX(-(AB1374+J1375+I1375+W1375+V1375)/(AO1374-AB1374),0),1),0))","v":""},"","",{"$f":"IF($D1375=\"\", \"\", MAX(AA1374*(1-$X1375),0))","v":""},{"$f":"IF($D1375=\"\", \"\", MAX(AB1374 + $I1375 + $J1375 + $W1375+$V1375, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1376=\"\", \"\", IF(D1376>=$N$25,0, H1376*AVERAGE(AC1364:AC1375)))","v":""},"","","","","",{"$f":"IF(D1376=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1376+1))","v":""},null,"","","","","","","",{"$f":"IF($D1376=\"\",\"\",IFERROR(MIN(MAX(-(AC1375+J1376+I1376+W1376+V1376)/(AO1375-AC1375),0),1),0))","v":""},"","","",{"$f":"IF($D1376=\"\", \"\", MAX(AB1375*(1-$X1376),0))","v":""},{"$f":"IF($D1376=\"\", \"\", MAX(AC1375 + $I1376 + $J1376 +$W1376+$V1376, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1377=\"\", \"\", IF(D1377>=$N$25,0, H1377*AVERAGE(AD1365:AD1376)))","v":""},"","","","","",{"$f":"IF(D1377=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1377+1))","v":""},null,"","","","","","","",{"$f":"IF($D1377=\"\",\"\",IFERROR(MIN(MAX(-(AD1376+J1377+I1377+W1377+V1377)/(AO1376-AD1376),0),1),0))","v":""},"","","","",{"$f":"IF($D1377=\"\", \"\", MAX(AC1376*(1-$X1377),0))","v":""},{"$f":"IF($D1377=\"\", \"\", MAX(AD1376+ $I1377 + $J1377 + $W1377 +$V1377, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1378=\"\", \"\", IF(D1378>=$N$25,0, H1378*AVERAGE(AE1366:AE1377)))","v":""},"","","","","",{"$f":"IF(D1378=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1378+1))","v":""},null,"","","","","","","",{"$f":"IF($D1378=\"\",\"\",IFERROR(MIN(MAX(-(AE1377+J1378+I1378+W1378+V1378)/(AO1377-AE1377),0),1),0))","v":""},"","","","","",{"$f":"IF($D1378=\"\", \"\", MAX(AD1377*(1-$X1378),0))","v":""},{"$f":"IF($D1378=\"\", \"\", MAX(AE1377 + $I1378 + $J1378 + $W1378+$V1378, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1379=\"\", \"\", IF(D1379>=$N$25,0, H1379*AVERAGE(AF1367:AF1378)))","v":""},"","","","","",{"$f":"IF(D1379=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1379+1))","v":""},null,"","","","","","","",{"$f":"IF($D1379=\"\",\"\",IFERROR(MIN(MAX(-(AF1378+J1379+I1379+W1379+V1379)/(AO1378-AF1378),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1379=\"\", \"\", MAX(AE1378*(1-$X1379),0))","v":""},{"$f":"IF($D1379=\"\", \"\", MAX(AF1378 + $I1379 + $J1379 + $W1379 +$V1379, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1380=\"\", \"\", IF(D1380>=$N$25,0, H1380*AVERAGE(AG1368:AG1379)))","v":""},"","","","","",{"$f":"IF(D1380=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1380+1))","v":""},null,"","","","","","","",{"$f":"IF($D1380=\"\",\"\",IFERROR(MIN(MAX(-(AG1379+J1380+I1380+W1380+V1380)/(AO1379-AG1379),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1380=\"\", \"\", MAX(AF1379*(1-$X1380),0))","v":""},{"$f":"IF($D1380=\"\", \"\", MAX(AG1379 + $I1380 + $J1380 + $W1380+$V1380, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1381=\"\", \"\", IF(D1381>=$N$25,0, H1381*AVERAGE(AH1369:AH1380)))","v":""},"","","","","",{"$f":"IF(D1381=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1381+1))","v":""},null,"","","","","","","",{"$f":"IF($D1381=\"\",\"\",IFERROR(MIN(MAX(-(AH1380+J1381+I1381+W1381+V1381)/(AO1380-AH1380),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1381=\"\", \"\", MAX(AG1380*(1-$X1381),0))","v":""},{"$f":"IF($D1381=\"\", \"\", MAX(AH1380 + $I1381 + $J1381 + $W1381+$V1381, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1382=\"\", \"\", IF(D1382>=$N$25,0, H1382*AVERAGE(AI1370:AI1381)))","v":""},"","","","","",{"$f":"IF(D1382=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1382+1))","v":""},null,"","","","","","","",{"$f":"IF($D1382=\"\",\"\",IFERROR(MIN(MAX(-(AI1381+J1382+I1382+W1382+V1382)/(AO1381-AI1381),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1382=\"\", \"\", MAX(AH1381*(1-$X1382),0))","v":""},{"$f":"IF($D1382=\"\", \"\", MAX(AI1381 + $I1382 + $J1382 + $W1382 +$V1382, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1383=\"\", \"\", IF(D1383>=$N$25,0, H1383*AVERAGE(AJ1371:AJ1382)))","v":""},"","","","","",{"$f":"IF(D1383=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1383+1))","v":""},null,"","","","","","","",{"$f":"IF($D1383=\"\",\"\",IFERROR(MIN(MAX(-(AJ1382+J1383+I1383+W1383+V1383)/(AO1382-AJ1382),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1383=\"\", \"\", MAX(AI1382*(1-$X1383),0))","v":""},{"$f":"IF($D1383=\"\", \"\", MAX(AJ1382 + $I1383 + $J1383 + $W1383+$V1383, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1384=\"\",\"\", B1383+1)","v":""},"","","","","",{"$f":"IF($D1384 = \"\", \"\", IF(D1384>=$N$25, 0,IF(G1384<$G$20, IF(G1384>$F$20, G1384, $F$20), $G$20)))","v":""},{"$f":"IF(D1384=\"\", \"\", IF(D1384>=$N$25,0, H1384*AVERAGE(Y1372:Y1383)))","v":""},"","","",{"$f":"IF(D1384=\"\",\"\",IF(D1384>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1384=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1384+1))","v":""},{"$f":"IF(D1384=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1384, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1384=\"\",\"\",IFERROR(MIN(MAX(-(Y1383+J1384+I1384+W1384+V1384)/(AO1383-Y1383),0),1),0))","v":""},{"$f":"IF($D1384=\"\", \"\", MAX($Y1383 + $I1384 + $J1384 + $W1384+ $V1384, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1384=\"\", \"\", MAX(AJ1383*(1-$X1384),0))","v":""},{"$f":"IF(D1384 = \"\", \"\",Y1383 + Z1383+AA1383 + AB1383+ AC1383+AD1383+AE1383+AF1383+AG1383+AH1383 + AI1383+AJ1383)","v":""},"","","","",""]
[null,{"$f":"IF(D1385=\"\",\"\",B1384)","v":""},{"$f":"IF(C1384=\"\",\"\",IF(C1373+1<=120, C1373 + 1, \"\"))","v":""},"",{"$f":"IF($D1385 = \"\", \"\",E1373)","v":""},"",{"$f":"IF($D1385 = \"\", \"\",IF(D1385>=$N$25, 0,((1+F1373)*(1+F1374)*(1+F1375)*(1+F1376)*(1+F1377)*(1+F1378)*(1+F1379)*(1+F1380)*(1+F1381)*(1+F1382)*(1+F1383)*(1+F1384))-1))","v":""},"",{"$f":"IF(D1385=\"\", \"\", IF(D1385>=$N$25,0, H1385*AVERAGE(Z1373:Z1384)))","v":""},{"$f":"IF(D1385=\"\",\"\",IF(D1385>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1385<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1385=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1385+1))","v":""},null,"","","","","","","",{"$f":"IF($D1385=\"\",\"\",IFERROR(MIN(MAX(-(Z1384+J1385+I1385+W1385+V1385)/(AO1384-Z1384),0),1),0))","v":""},{"$f":"IF($D1385=\"\", \"\", MAX(Y1384*(1-$X1385),0))","v":""},{"$f":"IF($D1385=\"\", \"\", MAX(Z1384 + $I1385 + $J1385 + $W1385 +$V1385, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1386=\"\", \"\", IF(D1386>=$N$25,0, H1386*AVERAGE(AA1374:AA1385)))","v":""},"","","","","",{"$f":"IF(D1386=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1386+1))","v":""},null,"","","","","","","",{"$f":"IF($D1386=\"\",\"\",IFERROR(MIN(MAX(-(AA1385+J1386+I1386+W1386+V1386)/(AO1385-AA1385),0),1),0))","v":""},"",{"$f":"IF($D1386=\"\", \"\", MAX(Z1385*(1-$X1386),0))","v":""},{"$f":"IF($D1386=\"\", \"\", MAX(AA1385 + $I1386 + $J1386 + $W1386+$V1386, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1387=\"\", \"\", IF(D1387>=$N$25,0, H1387*AVERAGE(AB1375:AB1386)))","v":""},"","","","","",{"$f":"IF(D1387=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1387+1))","v":""},null,"","","","","","","",{"$f":"IF($D1387=\"\",\"\",IFERROR(MIN(MAX(-(AB1386+J1387+I1387+W1387+V1387)/(AO1386-AB1386),0),1),0))","v":""},"","",{"$f":"IF($D1387=\"\", \"\", MAX(AA1386*(1-$X1387),0))","v":""},{"$f":"IF($D1387=\"\", \"\", MAX(AB1386 + $I1387 + $J1387 + $W1387+$V1387, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1388=\"\", \"\", IF(D1388>=$N$25,0, H1388*AVERAGE(AC1376:AC1387)))","v":""},"","","","","",{"$f":"IF(D1388=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1388+1))","v":""},null,"","","","","","","",{"$f":"IF($D1388=\"\",\"\",IFERROR(MIN(MAX(-(AC1387+J1388+I1388+W1388+V1388)/(AO1387-AC1387),0),1),0))","v":""},"","","",{"$f":"IF($D1388=\"\", \"\", MAX(AB1387*(1-$X1388),0))","v":""},{"$f":"IF($D1388=\"\", \"\", MAX(AC1387 + $I1388 + $J1388 +$W1388+$V1388, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1389=\"\", \"\", IF(D1389>=$N$25,0, H1389*AVERAGE(AD1377:AD1388)))","v":""},"","","","","",{"$f":"IF(D1389=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1389+1))","v":""},null,"","","","","","","",{"$f":"IF($D1389=\"\",\"\",IFERROR(MIN(MAX(-(AD1388+J1389+I1389+W1389+V1389)/(AO1388-AD1388),0),1),0))","v":""},"","","","",{"$f":"IF($D1389=\"\", \"\", MAX(AC1388*(1-$X1389),0))","v":""},{"$f":"IF($D1389=\"\", \"\", MAX(AD1388+ $I1389 + $J1389 + $W1389 +$V1389, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1390=\"\", \"\", IF(D1390>=$N$25,0, H1390*AVERAGE(AE1378:AE1389)))","v":""},"","","","","",{"$f":"IF(D1390=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1390+1))","v":""},null,"","","","","","","",{"$f":"IF($D1390=\"\",\"\",IFERROR(MIN(MAX(-(AE1389+J1390+I1390+W1390+V1390)/(AO1389-AE1389),0),1),0))","v":""},"","","","","",{"$f":"IF($D1390=\"\", \"\", MAX(AD1389*(1-$X1390),0))","v":""},{"$f":"IF($D1390=\"\", \"\", MAX(AE1389 + $I1390 + $J1390 + $W1390+$V1390, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1391=\"\", \"\", IF(D1391>=$N$25,0, H1391*AVERAGE(AF1379:AF1390)))","v":""},"","","","","",{"$f":"IF(D1391=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1391+1))","v":""},null,"","","","","","","",{"$f":"IF($D1391=\"\",\"\",IFERROR(MIN(MAX(-(AF1390+J1391+I1391+W1391+V1391)/(AO1390-AF1390),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1391=\"\", \"\", MAX(AE1390*(1-$X1391),0))","v":""},{"$f":"IF($D1391=\"\", \"\", MAX(AF1390 + $I1391 + $J1391 + $W1391 +$V1391, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1392=\"\", \"\", IF(D1392>=$N$25,0, H1392*AVERAGE(AG1380:AG1391)))","v":""},"","","","","",{"$f":"IF(D1392=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1392+1))","v":""},null,"","","","","","",{"$f":"IF(D1392=\"\",\"\",IF(D1392=$N$25,-(AK1392+AL1392+J1392+V1392),IF(OR(C1392<$N$5,C1392>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1392+120))*(AK1392+AL1392+V1392-$O$20)))))","v":""},{"$f":"IF($D1392=\"\",\"\",IFERROR(MIN(MAX(-(AG1391+J1392+I1392+W1392+V1392)/(AO1391-AG1391),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1392=\"\", \"\", MAX(AF1391*(1-$X1392),0))","v":""},{"$f":"IF($D1392=\"\", \"\", MAX(AG1391 + $I1392 + $J1392 + $W1392+$V1392, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1393=\"\", \"\", IF(D1393>=$N$25,0, H1393*AVERAGE(AH1381:AH1392)))","v":""},"","","","","",{"$f":"IF(D1393=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1393+1))","v":""},null,"","","","","","","",{"$f":"IF($D1393=\"\",\"\",IFERROR(MIN(MAX(-(AH1392+J1393+I1393+W1393+V1393)/(AO1392-AH1392),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1393=\"\", \"\", MAX(AG1392*(1-$X1393),0))","v":""},{"$f":"IF($D1393=\"\", \"\", MAX(AH1392 + $I1393 + $J1393 + $W1393+$V1393, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1394=\"\", \"\", IF(D1394>=$N$25,0, H1394*AVERAGE(AI1382:AI1393)))","v":""},"","","","","",{"$f":"IF(D1394=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1394+1))","v":""},null,"","","","","","","",{"$f":"IF($D1394=\"\",\"\",IFERROR(MIN(MAX(-(AI1393+J1394+I1394+W1394+V1394)/(AO1393-AI1393),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1394=\"\", \"\", MAX(AH1393*(1-$X1394),0))","v":""},{"$f":"IF($D1394=\"\", \"\", MAX(AI1393 + $I1394 + $J1394 + $W1394 +$V1394, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1395=\"\", \"\", IF(D1395>=$N$25,0, H1395*AVERAGE(AJ1383:AJ1394)))","v":""},"","","","","",{"$f":"IF(D1395=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1395+1))","v":""},null,"","","","","","","",{"$f":"IF($D1395=\"\",\"\",IFERROR(MIN(MAX(-(AJ1394+J1395+I1395+W1395+V1395)/(AO1394-AJ1394),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1395=\"\", \"\", MAX(AI1394*(1-$X1395),0))","v":""},{"$f":"IF($D1395=\"\", \"\", MAX(AJ1394 + $I1395 + $J1395 + $W1395+$V1395, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1396=\"\",\"\", B1395+1)","v":""},"","","","","","",{"$f":"IF(D1396=\"\", \"\", IF(D1396>=$N$25,0, H1396*AVERAGE(Y1384:Y1395)))","v":""},"","","","","",{"$f":"IF(D1396=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1396+1))","v":""},{"$f":"IF(D1396=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1396, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1396=\"\",\"\",IFERROR(MIN(MAX(-(Y1395+J1396+I1396+W1396+V1396)/(AO1395-Y1395),0),1),0))","v":""},{"$f":"IF($D1396=\"\", \"\", MAX($Y1395 + $I1396 + $J1396 + $W1396+ $V1396, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1396=\"\", \"\", MAX(AJ1395*(1-$X1396),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1397=\"\",\"\",B1396)","v":""},"","","","","","",{"$f":"IF(D1397=\"\", \"\", IF(D1397>=$N$25,0, H1397*AVERAGE(Z1385:Z1396)))","v":""},"","","","","",{"$f":"IF(D1397=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1397+1))","v":""},null,"","","","","","","",{"$f":"IF($D1397=\"\",\"\",IFERROR(MIN(MAX(-(Z1396+J1397+I1397+W1397+V1397)/(AO1396-Z1396),0),1),0))","v":""},{"$f":"IF($D1397=\"\", \"\", MAX(Y1396*(1-$X1397),0))","v":""},{"$f":"IF($D1397=\"\", \"\", MAX(Z1396 + $I1397 + $J1397 + $W1397 +$V1397, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1398=\"\", \"\", IF(D1398>=$N$25,0, H1398*AVERAGE(AA1386:AA1397)))","v":""},"","","","","",{"$f":"IF(D1398=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1398+1))","v":""},null,"","","","","","","",{"$f":"IF($D1398=\"\",\"\",IFERROR(MIN(MAX(-(AA1397+J1398+I1398+W1398+V1398)/(AO1397-AA1397),0),1),0))","v":""},"",{"$f":"IF($D1398=\"\", \"\", MAX(Z1397*(1-$X1398),0))","v":""},{"$f":"IF($D1398=\"\", \"\", MAX(AA1397 + $I1398 + $J1398 + $W1398+$V1398, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1399=\"\", \"\", IF(D1399>=$N$25,0, H1399*AVERAGE(AB1387:AB1398)))","v":""},"","","","","",{"$f":"IF(D1399=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1399+1))","v":""},null,"","","","","","","",{"$f":"IF($D1399=\"\",\"\",IFERROR(MIN(MAX(-(AB1398+J1399+I1399+W1399+V1399)/(AO1398-AB1398),0),1),0))","v":""},"","",{"$f":"IF($D1399=\"\", \"\", MAX(AA1398*(1-$X1399),0))","v":""},{"$f":"IF($D1399=\"\", \"\", MAX(AB1398 + $I1399 + $J1399 + $W1399+$V1399, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1400=\"\", \"\", IF(D1400>=$N$25,0, H1400*AVERAGE(AC1388:AC1399)))","v":""},"","","","","",{"$f":"IF(D1400=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1400+1))","v":""},null,"","","","","","","",{"$f":"IF($D1400=\"\",\"\",IFERROR(MIN(MAX(-(AC1399+J1400+I1400+W1400+V1400)/(AO1399-AC1399),0),1),0))","v":""},"","","",{"$f":"IF($D1400=\"\", \"\", MAX(AB1399*(1-$X1400),0))","v":""},{"$f":"IF($D1400=\"\", \"\", MAX(AC1399 + $I1400 + $J1400 +$W1400+$V1400, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1401=\"\", \"\", IF(D1401>=$N$25,0, H1401*AVERAGE(AD1389:AD1400)))","v":""},"","","","","",{"$f":"IF(D1401=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1401+1))","v":""},null,"","","","","","","",{"$f":"IF($D1401=\"\",\"\",IFERROR(MIN(MAX(-(AD1400+J1401+I1401+W1401+V1401)/(AO1400-AD1400),0),1),0))","v":""},"","","","",{"$f":"IF($D1401=\"\", \"\", MAX(AC1400*(1-$X1401),0))","v":""},{"$f":"IF($D1401=\"\", \"\", MAX(AD1400+ $I1401 + $J1401 + $W1401 +$V1401, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1402=\"\", \"\", IF(D1402>=$N$25,0, H1402*AVERAGE(AE1390:AE1401)))","v":""},"","","","","",{"$f":"IF(D1402=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1402+1))","v":""},null,"","","","","","","",{"$f":"IF($D1402=\"\",\"\",IFERROR(MIN(MAX(-(AE1401+J1402+I1402+W1402+V1402)/(AO1401-AE1401),0),1),0))","v":""},"","","","","",{"$f":"IF($D1402=\"\", \"\", MAX(AD1401*(1-$X1402),0))","v":""},{"$f":"IF($D1402=\"\", \"\", MAX(AE1401 + $I1402 + $J1402 + $W1402+$V1402, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1403=\"\", \"\", IF(D1403>=$N$25,0, H1403*AVERAGE(AF1391:AF1402)))","v":""},"","","","","",{"$f":"IF(D1403=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1403+1))","v":""},null,"","","","","","","",{"$f":"IF($D1403=\"\",\"\",IFERROR(MIN(MAX(-(AF1402+J1403+I1403+W1403+V1403)/(AO1402-AF1402),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1403=\"\", \"\", MAX(AE1402*(1-$X1403),0))","v":""},{"$f":"IF($D1403=\"\", \"\", MAX(AF1402 + $I1403 + $J1403 + $W1403 +$V1403, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1404=\"\", \"\", IF(D1404>=$N$25,0, H1404*AVERAGE(AG1392:AG1403)))","v":""},"","","","","",{"$f":"IF(D1404=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1404+1))","v":""},null,"","","","","","","",{"$f":"IF($D1404=\"\",\"\",IFERROR(MIN(MAX(-(AG1403+J1404+I1404+W1404+V1404)/(AO1403-AG1403),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1404=\"\", \"\", MAX(AF1403*(1-$X1404),0))","v":""},{"$f":"IF($D1404=\"\", \"\", MAX(AG1403 + $I1404 + $J1404 + $W1404+$V1404, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1405=\"\", \"\", IF(D1405>=$N$25,0, H1405*AVERAGE(AH1393:AH1404)))","v":""},"","","","","",{"$f":"IF(D1405=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1405+1))","v":""},null,"","","","","","","",{"$f":"IF($D1405=\"\",\"\",IFERROR(MIN(MAX(-(AH1404+J1405+I1405+W1405+V1405)/(AO1404-AH1404),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1405=\"\", \"\", MAX(AG1404*(1-$X1405),0))","v":""},{"$f":"IF($D1405=\"\", \"\", MAX(AH1404 + $I1405 + $J1405 + $W1405+$V1405, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1406=\"\", \"\", IF(D1406>=$N$25,0, H1406*AVERAGE(AI1394:AI1405)))","v":""},"","","","","",{"$f":"IF(D1406=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1406+1))","v":""},null,"","","","","","","",{"$f":"IF($D1406=\"\",\"\",IFERROR(MIN(MAX(-(AI1405+J1406+I1406+W1406+V1406)/(AO1405-AI1405),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1406=\"\", \"\", MAX(AH1405*(1-$X1406),0))","v":""},{"$f":"IF($D1406=\"\", \"\", MAX(AI1405 + $I1406 + $J1406 + $W1406 +$V1406, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1407=\"\", \"\", IF(D1407>=$N$25,0, H1407*AVERAGE(AJ1395:AJ1406)))","v":""},"","","","","",{"$f":"IF(D1407=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1407+1))","v":""},null,"","","","","","","",{"$f":"IF($D1407=\"\",\"\",IFERROR(MIN(MAX(-(AJ1406+J1407+I1407+W1407+V1407)/(AO1406-AJ1406),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1407=\"\", \"\", MAX(AI1406*(1-$X1407),0))","v":""},{"$f":"IF($D1407=\"\", \"\", MAX(AJ1406 + $I1407 + $J1407 + $W1407+$V1407, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1408=\"\",\"\", B1407+1)","v":""},"","","","","","",{"$f":"IF(D1408=\"\", \"\", IF(D1408>=$N$25,0, H1408*AVERAGE(Y1396:Y1407)))","v":""},"","","","","",{"$f":"IF(D1408=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1408+1))","v":""},{"$f":"IF(D1408=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1408, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1408=\"\",\"\",IFERROR(MIN(MAX(-(Y1407+J1408+I1408+W1408+V1408)/(AO1407-Y1407),0),1),0))","v":""},{"$f":"IF($D1408=\"\", \"\", MAX($Y1407 + $I1408 + $J1408 + $W1408+ $V1408, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1408=\"\", \"\", MAX(AJ1407*(1-$X1408),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1409=\"\",\"\",B1408)","v":""},"","","","","","",{"$f":"IF(D1409=\"\", \"\", IF(D1409>=$N$25,0, H1409*AVERAGE(Z1397:Z1408)))","v":""},"","","","","",{"$f":"IF(D1409=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1409+1))","v":""},null,"","","","","","","",{"$f":"IF($D1409=\"\",\"\",IFERROR(MIN(MAX(-(Z1408+J1409+I1409+W1409+V1409)/(AO1408-Z1408),0),1),0))","v":""},{"$f":"IF($D1409=\"\", \"\", MAX(Y1408*(1-$X1409),0))","v":""},{"$f":"IF($D1409=\"\", \"\", MAX(Z1408 + $I1409 + $J1409 + $W1409 +$V1409, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1410=\"\", \"\", IF(D1410>=$N$25,0, H1410*AVERAGE(AA1398:AA1409)))","v":""},"","","","","",{"$f":"IF(D1410=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1410+1))","v":""},null,"","","","","","","",{"$f":"IF($D1410=\"\",\"\",IFERROR(MIN(MAX(-(AA1409+J1410+I1410+W1410+V1410)/(AO1409-AA1409),0),1),0))","v":""},"",{"$f":"IF($D1410=\"\", \"\", MAX(Z1409*(1-$X1410),0))","v":""},{"$f":"IF($D1410=\"\", \"\", MAX(AA1409 + $I1410 + $J1410 + $W1410+$V1410, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1411=\"\", \"\", IF(D1411>=$N$25,0, H1411*AVERAGE(AB1399:AB1410)))","v":""},"","","","","",{"$f":"IF(D1411=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1411+1))","v":""},null,"","","","","","","",{"$f":"IF($D1411=\"\",\"\",IFERROR(MIN(MAX(-(AB1410+J1411+I1411+W1411+V1411)/(AO1410-AB1410),0),1),0))","v":""},"","",{"$f":"IF($D1411=\"\", \"\", MAX(AA1410*(1-$X1411),0))","v":""},{"$f":"IF($D1411=\"\", \"\", MAX(AB1410 + $I1411 + $J1411 + $W1411+$V1411, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1412=\"\", \"\", IF(D1412>=$N$25,0, H1412*AVERAGE(AC1400:AC1411)))","v":""},"","","","","",{"$f":"IF(D1412=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1412+1))","v":""},null,"","","","","","","",{"$f":"IF($D1412=\"\",\"\",IFERROR(MIN(MAX(-(AC1411+J1412+I1412+W1412+V1412)/(AO1411-AC1411),0),1),0))","v":""},"","","",{"$f":"IF($D1412=\"\", \"\", MAX(AB1411*(1-$X1412),0))","v":""},{"$f":"IF($D1412=\"\", \"\", MAX(AC1411 + $I1412 + $J1412 +$W1412+$V1412, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1413=\"\", \"\", IF(D1413>=$N$25,0, H1413*AVERAGE(AD1401:AD1412)))","v":""},"","","","","",{"$f":"IF(D1413=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1413+1))","v":""},null,"","","","","","","",{"$f":"IF($D1413=\"\",\"\",IFERROR(MIN(MAX(-(AD1412+J1413+I1413+W1413+V1413)/(AO1412-AD1412),0),1),0))","v":""},"","","","",{"$f":"IF($D1413=\"\", \"\", MAX(AC1412*(1-$X1413),0))","v":""},{"$f":"IF($D1413=\"\", \"\", MAX(AD1412+ $I1413 + $J1413 + $W1413 +$V1413, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1414=\"\", \"\", IF(D1414>=$N$25,0, H1414*AVERAGE(AE1402:AE1413)))","v":""},"","","","","",{"$f":"IF(D1414=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1414+1))","v":""},null,"","","","","","","",{"$f":"IF($D1414=\"\",\"\",IFERROR(MIN(MAX(-(AE1413+J1414+I1414+W1414+V1414)/(AO1413-AE1413),0),1),0))","v":""},"","","","","",{"$f":"IF($D1414=\"\", \"\", MAX(AD1413*(1-$X1414),0))","v":""},{"$f":"IF($D1414=\"\", \"\", MAX(AE1413 + $I1414 + $J1414 + $W1414+$V1414, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1415=\"\", \"\", IF(D1415>=$N$25,0, H1415*AVERAGE(AF1403:AF1414)))","v":""},"","","","","",{"$f":"IF(D1415=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1415+1))","v":""},null,"","","","","","","",{"$f":"IF($D1415=\"\",\"\",IFERROR(MIN(MAX(-(AF1414+J1415+I1415+W1415+V1415)/(AO1414-AF1414),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1415=\"\", \"\", MAX(AE1414*(1-$X1415),0))","v":""},{"$f":"IF($D1415=\"\", \"\", MAX(AF1414 + $I1415 + $J1415 + $W1415 +$V1415, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1416=\"\", \"\", IF(D1416>=$N$25,0, H1416*AVERAGE(AG1404:AG1415)))","v":""},"","","","","",{"$f":"IF(D1416=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1416+1))","v":""},null,"","","","","","","",{"$f":"IF($D1416=\"\",\"\",IFERROR(MIN(MAX(-(AG1415+J1416+I1416+W1416+V1416)/(AO1415-AG1415),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1416=\"\", \"\", MAX(AF1415*(1-$X1416),0))","v":""},{"$f":"IF($D1416=\"\", \"\", MAX(AG1415 + $I1416 + $J1416 + $W1416+$V1416, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1417=\"\", \"\", IF(D1417>=$N$25,0, H1417*AVERAGE(AH1405:AH1416)))","v":""},"","","","","",{"$f":"IF(D1417=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1417+1))","v":""},null,"","","","","","","",{"$f":"IF($D1417=\"\",\"\",IFERROR(MIN(MAX(-(AH1416+J1417+I1417+W1417+V1417)/(AO1416-AH1416),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1417=\"\", \"\", MAX(AG1416*(1-$X1417),0))","v":""},{"$f":"IF($D1417=\"\", \"\", MAX(AH1416 + $I1417 + $J1417 + $W1417+$V1417, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1418=\"\", \"\", IF(D1418>=$N$25,0, H1418*AVERAGE(AI1406:AI1417)))","v":""},"","","","","",{"$f":"IF(D1418=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1418+1))","v":""},null,"","","","","","","",{"$f":"IF($D1418=\"\",\"\",IFERROR(MIN(MAX(-(AI1417+J1418+I1418+W1418+V1418)/(AO1417-AI1417),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1418=\"\", \"\", MAX(AH1417*(1-$X1418),0))","v":""},{"$f":"IF($D1418=\"\", \"\", MAX(AI1417 + $I1418 + $J1418 + $W1418 +$V1418, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1419=\"\", \"\", IF(D1419>=$N$25,0, H1419*AVERAGE(AJ1407:AJ1418)))","v":""},"","","","","",{"$f":"IF(D1419=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1419+1))","v":""},null,"","","","","","","",{"$f":"IF($D1419=\"\",\"\",IFERROR(MIN(MAX(-(AJ1418+J1419+I1419+W1419+V1419)/(AO1418-AJ1418),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1419=\"\", \"\", MAX(AI1418*(1-$X1419),0))","v":""},{"$f":"IF($D1419=\"\", \"\", MAX(AJ1418 + $I1419 + $J1419 + $W1419+$V1419, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1420=\"\",\"\", B1419+1)","v":""},"","","","","","",{"$f":"IF(D1420=\"\", \"\", IF(D1420>=$N$25,0, H1420*AVERAGE(Y1408:Y1419)))","v":""},"","","","","",{"$f":"IF(D1420=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1420+1))","v":""},{"$f":"IF(D1420=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1420, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1420=\"\",\"\",IFERROR(MIN(MAX(-(Y1419+J1420+I1420+W1420+V1420)/(AO1419-Y1419),0),1),0))","v":""},{"$f":"IF($D1420=\"\", \"\", MAX($Y1419 + $I1420 + $J1420 + $W1420+ $V1420, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1420=\"\", \"\", MAX(AJ1419*(1-$X1420),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1421=\"\",\"\",B1420)","v":""},"","","","","","",{"$f":"IF(D1421=\"\", \"\", IF(D1421>=$N$25,0, H1421*AVERAGE(Z1409:Z1420)))","v":""},"","","","","",{"$f":"IF(D1421=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1421+1))","v":""},null,"","","","","","","",{"$f":"IF($D1421=\"\",\"\",IFERROR(MIN(MAX(-(Z1420+J1421+I1421+W1421+V1421)/(AO1420-Z1420),0),1),0))","v":""},{"$f":"IF($D1421=\"\", \"\", MAX(Y1420*(1-$X1421),0))","v":""},{"$f":"IF($D1421=\"\", \"\", MAX(Z1420 + $I1421 + $J1421 + $W1421 +$V1421, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1422=\"\", \"\", IF(D1422>=$N$25,0, H1422*AVERAGE(AA1410:AA1421)))","v":""},"","","","","",{"$f":"IF(D1422=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1422+1))","v":""},null,"","","","","","","",{"$f":"IF($D1422=\"\",\"\",IFERROR(MIN(MAX(-(AA1421+J1422+I1422+W1422+V1422)/(AO1421-AA1421),0),1),0))","v":""},"",{"$f":"IF($D1422=\"\", \"\", MAX(Z1421*(1-$X1422),0))","v":""},{"$f":"IF($D1422=\"\", \"\", MAX(AA1421 + $I1422 + $J1422 + $W1422+$V1422, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1423=\"\", \"\", IF(D1423>=$N$25,0, H1423*AVERAGE(AB1411:AB1422)))","v":""},"","","","","",{"$f":"IF(D1423=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1423+1))","v":""},null,"","","","","","","",{"$f":"IF($D1423=\"\",\"\",IFERROR(MIN(MAX(-(AB1422+J1423+I1423+W1423+V1423)/(AO1422-AB1422),0),1),0))","v":""},"","",{"$f":"IF($D1423=\"\", \"\", MAX(AA1422*(1-$X1423),0))","v":""},{"$f":"IF($D1423=\"\", \"\", MAX(AB1422 + $I1423 + $J1423 + $W1423+$V1423, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1424=\"\", \"\", IF(D1424>=$N$25,0, H1424*AVERAGE(AC1412:AC1423)))","v":""},"","","","","",{"$f":"IF(D1424=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1424+1))","v":""},null,"","","","","","","",{"$f":"IF($D1424=\"\",\"\",IFERROR(MIN(MAX(-(AC1423+J1424+I1424+W1424+V1424)/(AO1423-AC1423),0),1),0))","v":""},"","","",{"$f":"IF($D1424=\"\", \"\", MAX(AB1423*(1-$X1424),0))","v":""},{"$f":"IF($D1424=\"\", \"\", MAX(AC1423 + $I1424 + $J1424 +$W1424+$V1424, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1425=\"\", \"\", IF(D1425>=$N$25,0, H1425*AVERAGE(AD1413:AD1424)))","v":""},"","","","","",{"$f":"IF(D1425=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1425+1))","v":""},null,"","","","","","","",{"$f":"IF($D1425=\"\",\"\",IFERROR(MIN(MAX(-(AD1424+J1425+I1425+W1425+V1425)/(AO1424-AD1424),0),1),0))","v":""},"","","","",{"$f":"IF($D1425=\"\", \"\", MAX(AC1424*(1-$X1425),0))","v":""},{"$f":"IF($D1425=\"\", \"\", MAX(AD1424+ $I1425 + $J1425 + $W1425 +$V1425, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1426=\"\", \"\", IF(D1426>=$N$25,0, H1426*AVERAGE(AE1414:AE1425)))","v":""},"","","","","",{"$f":"IF(D1426=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1426+1))","v":""},null,"","","","","","","",{"$f":"IF($D1426=\"\",\"\",IFERROR(MIN(MAX(-(AE1425+J1426+I1426+W1426+V1426)/(AO1425-AE1425),0),1),0))","v":""},"","","","","",{"$f":"IF($D1426=\"\", \"\", MAX(AD1425*(1-$X1426),0))","v":""},{"$f":"IF($D1426=\"\", \"\", MAX(AE1425 + $I1426 + $J1426 + $W1426+$V1426, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1427=\"\", \"\", IF(D1427>=$N$25,0, H1427*AVERAGE(AF1415:AF1426)))","v":""},"","","","","",{"$f":"IF(D1427=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1427+1))","v":""},null,"","","","","","","",{"$f":"IF($D1427=\"\",\"\",IFERROR(MIN(MAX(-(AF1426+J1427+I1427+W1427+V1427)/(AO1426-AF1426),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1427=\"\", \"\", MAX(AE1426*(1-$X1427),0))","v":""},{"$f":"IF($D1427=\"\", \"\", MAX(AF1426 + $I1427 + $J1427 + $W1427 +$V1427, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1428=\"\", \"\", IF(D1428>=$N$25,0, H1428*AVERAGE(AG1416:AG1427)))","v":""},"","","","","",{"$f":"IF(D1428=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1428+1))","v":""},null,"","","","","","","",{"$f":"IF($D1428=\"\",\"\",IFERROR(MIN(MAX(-(AG1427+J1428+I1428+W1428+V1428)/(AO1427-AG1427),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1428=\"\", \"\", MAX(AF1427*(1-$X1428),0))","v":""},{"$f":"IF($D1428=\"\", \"\", MAX(AG1427 + $I1428 + $J1428 + $W1428+$V1428, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1429=\"\", \"\", IF(D1429>=$N$25,0, H1429*AVERAGE(AH1417:AH1428)))","v":""},"","","","","",{"$f":"IF(D1429=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1429+1))","v":""},null,"","","","","","","",{"$f":"IF($D1429=\"\",\"\",IFERROR(MIN(MAX(-(AH1428+J1429+I1429+W1429+V1429)/(AO1428-AH1428),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1429=\"\", \"\", MAX(AG1428*(1-$X1429),0))","v":""},{"$f":"IF($D1429=\"\", \"\", MAX(AH1428 + $I1429 + $J1429 + $W1429+$V1429, 0))","v":""},"","","","","","","",{"$f":"IF(D1429=\"\",\"\",IF(D1429=$N$25,AO1429-SUM(AK1429:AN1429)-$H$20,AO1429-SUM(AK1429:AN1429)))","v":""}]
[null,"","","","","","","",{"$f":"IF(D1430=\"\", \"\", IF(D1430>=$N$25,0, H1430*AVERAGE(AI1418:AI1429)))","v":""},"","","","","",{"$f":"IF(D1430=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1430+1))","v":""},null,"","","","","","","",{"$f":"IF($D1430=\"\",\"\",IFERROR(MIN(MAX(-(AI1429+J1430+I1430+W1430+V1430)/(AO1429-AI1429),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1430=\"\", \"\", MAX(AH1429*(1-$X1430),0))","v":""},{"$f":"IF($D1430=\"\", \"\", MAX(AI1429 + $I1430 + $J1430 + $W1430 +$V1430, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1431=\"\", \"\", IF(D1431>=$N$25,0, H1431*AVERAGE(AJ1419:AJ1430)))","v":""},"","","","","",{"$f":"IF(D1431=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1431+1))","v":""},null,"","","","","","","",{"$f":"IF($D1431=\"\",\"\",IFERROR(MIN(MAX(-(AJ1430+J1431+I1431+W1431+V1431)/(AO1430-AJ1430),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1431=\"\", \"\", MAX(AI1430*(1-$X1431),0))","v":""},{"$f":"IF($D1431=\"\", \"\", MAX(AJ1430 + $I1431 + $J1431 + $W1431+$V1431, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1432=\"\",\"\", B1431+1)","v":""},"","","","","","",{"$f":"IF(D1432=\"\", \"\", IF(D1432>=$N$25,0, H1432*AVERAGE(Y1420:Y1431)))","v":""},"","","","","",{"$f":"IF(D1432=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1432+1))","v":""},{"$f":"IF(D1432=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1432, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1432=\"\",\"\",IFERROR(MIN(MAX(-(Y1431+J1432+I1432+W1432+V1432)/(AO1431-Y1431),0),1),0))","v":""},{"$f":"IF($D1432=\"\", \"\", MAX($Y1431 + $I1432 + $J1432 + $W1432+ $V1432, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1432=\"\", \"\", MAX(AJ1431*(1-$X1432),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1433=\"\",\"\",B1432)","v":""},"","","","","","",{"$f":"IF(D1433=\"\", \"\", IF(D1433>=$N$25,0, H1433*AVERAGE(Z1421:Z1432)))","v":""},"","","","","",{"$f":"IF(D1433=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1433+1))","v":""},null,"","","","","","","",{"$f":"IF($D1433=\"\",\"\",IFERROR(MIN(MAX(-(Z1432+J1433+I1433+W1433+V1433)/(AO1432-Z1432),0),1),0))","v":""},{"$f":"IF($D1433=\"\", \"\", MAX(Y1432*(1-$X1433),0))","v":""},{"$f":"IF($D1433=\"\", \"\", MAX(Z1432 + $I1433 + $J1433 + $W1433 +$V1433, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1434=\"\", \"\", IF(D1434>=$N$25,0, H1434*AVERAGE(AA1422:AA1433)))","v":""},"","","","","",{"$f":"IF(D1434=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1434+1))","v":""},null,"","","","","","","",{"$f":"IF($D1434=\"\",\"\",IFERROR(MIN(MAX(-(AA1433+J1434+I1434+W1434+V1434)/(AO1433-AA1433),0),1),0))","v":""},"",{"$f":"IF($D1434=\"\", \"\", MAX(Z1433*(1-$X1434),0))","v":""},{"$f":"IF($D1434=\"\", \"\", MAX(AA1433 + $I1434 + $J1434 + $W1434+$V1434, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1435=\"\", \"\", IF(D1435>=$N$25,0, H1435*AVERAGE(AB1423:AB1434)))","v":""},"","","","","",{"$f":"IF(D1435=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1435+1))","v":""},null,"","","","","","","",{"$f":"IF($D1435=\"\",\"\",IFERROR(MIN(MAX(-(AB1434+J1435+I1435+W1435+V1435)/(AO1434-AB1434),0),1),0))","v":""},"","",{"$f":"IF($D1435=\"\", \"\", MAX(AA1434*(1-$X1435),0))","v":""},{"$f":"IF($D1435=\"\", \"\", MAX(AB1434 + $I1435 + $J1435 + $W1435+$V1435, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1436=\"\", \"\", IF(D1436>=$N$25,0, H1436*AVERAGE(AC1424:AC1435)))","v":""},"",{"$f":"IF(D1436=\"\",\"\",IF(D1436>=$N$25, 0,-$J$20))","v":""},{"$f":"IF(D1436=\"\",\"\",IF(D1436>=$N$25, 0,-$I$20*J1436))","v":""},"",{"$f":"IF(D1436=\"\",\"\",IF(D1436>=$N$25, 0,-$L$20*(AK1436+AL1436)))","v":""},{"$f":"IF(D1436=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1436+1))","v":""},null,{"$f":"D1436","v":""},{"$f":"C1436","v":""},{"$f":"IF(D1436=\"\",\"\",IF(D1436>$N$25, 0,$H$20+AK1436))","v":""},{"$f":"IF(D1436=\"\",\"\",IF(D1436>$N$25, 0,$H$20))","v":""},{"$f":"IF(D1436=\"\",\"\",IF(D1436>=$N$25, 0,-$M$20*O1436*T1436/12))","v":""},{"$f":"IF(D1436=\"\",\"\",IF(D1436>=$N$25, 0,SUM(L1436:N1436)+U1436))","v":""},"",{"$f":"IF($D1436=\"\",\"\",IFERROR(MIN(MAX(-(AC1435+J1436+I1436+W1436+V1436)/(AO1435-AC1435),0),1),0))","v":""},"","","",{"$f":"IF($D1436=\"\", \"\", MAX(AB1435*(1-$X1436),0))","v":""},{"$f":"IF($D1436=\"\", \"\", MAX(AC1435 + $I1436 + $J1436 +$W1436+$V1436, 0))","v":""},"","","","","","","","",{"$f":"I1436","v":""},"",{"$f":"V1436","v":""},"",""]
[null,"","","","",{"$f":"IF($D1437 = \"\", \"\",IF(D1437>=$N$25, 0,_xlfn.NORM.INV(RAND(), $G$5,$H$5)))","v":""},"","",{"$f":"IF(D1437=\"\", \"\", IF(D1437>=$N$25,0, H1437*AVERAGE(AD1425:AD1436)))","v":""},"","","","","",{"$f":"IF(D1437=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1437+1))","v":""},null,"","","","","","","",{"$f":"IF($D1437=\"\",\"\",IFERROR(MIN(MAX(-(AD1436+J1437+I1437+W1437+V1437)/(AO1436-AD1436),0),1),0))","v":""},"","","","",{"$f":"IF($D1437=\"\", \"\", MAX(AC1436*(1-$X1437),0))","v":""},{"$f":"IF($D1437=\"\", \"\", MAX(AD1436+ $I1437 + $J1437 + $W1437 +$V1437, 0))","v":""},"","","","","","","","",{"$f":"IF($D1437=\"\",\"\",IF(D1437=$N$25,$J1437+$W1437-$AO1437-$H$20,$J1437+$W1437))","v":""},"",{"$f":"IF(D1437 = \"\", \"\", SUM(Y1437:AJ1437))","v":""},""]
[null,"","",{"$f":"IF($C1438=\"\", \"\", $D1437+1)","v":""},"","","","",{"$f":"IF(D1438=\"\", \"\", IF(D1438>=$N$25,0, H1438*AVERAGE(AE1426:AE1437)))","v":""},"","","","","",{"$f":"IF(D1438=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1438+1))","v":""},null,"","","","","","","",{"$f":"IF($D1438=\"\",\"\",IFERROR(MIN(MAX(-(AE1437+J1438+I1438+W1438+V1438)/(AO1437-AE1437),0),1),0))","v":""},"","","","","",{"$f":"IF($D1438=\"\", \"\", MAX(AD1437*(1-$X1438),0))","v":""},{"$f":"IF($D1438=\"\", \"\", MAX(AE1437 + $I1438 + $J1438 + $W1438+$V1438, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1439=\"\", \"\", IF(D1439>=$N$25,0, H1439*AVERAGE(AF1427:AF1438)))","v":""},"","","","","",{"$f":"IF(D1439=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1439+1))","v":""},null,"","","","","","","",{"$f":"IF($D1439=\"\",\"\",IFERROR(MIN(MAX(-(AF1438+J1439+I1439+W1439+V1439)/(AO1438-AF1438),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1439=\"\", \"\", MAX(AE1438*(1-$X1439),0))","v":""},{"$f":"IF($D1439=\"\", \"\", MAX(AF1438 + $I1439 + $J1439 + $W1439 +$V1439, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1440=\"\", \"\", IF(D1440>=$N$25,0, H1440*AVERAGE(AG1428:AG1439)))","v":""},"","","","","",{"$f":"IF(D1440=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1440+1))","v":""},null,"","","","","","","",{"$f":"IF($D1440=\"\",\"\",IFERROR(MIN(MAX(-(AG1439+J1440+I1440+W1440+V1440)/(AO1439-AG1439),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1440=\"\", \"\", MAX(AF1439*(1-$X1440),0))","v":""},{"$f":"IF($D1440=\"\", \"\", MAX(AG1439 + $I1440 + $J1440 + $W1440+$V1440, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1441=\"\", \"\", IF(D1441>=$N$25,0, H1441*AVERAGE(AH1429:AH1440)))","v":""},"","","","","",{"$f":"IF(D1441=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1441+1))","v":""},null,"","","","","","","",{"$f":"IF($D1441=\"\",\"\",IFERROR(MIN(MAX(-(AH1440+J1441+I1441+W1441+V1441)/(AO1440-AH1440),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1441=\"\", \"\", MAX(AG1440*(1-$X1441),0))","v":""},{"$f":"IF($D1441=\"\", \"\", MAX(AH1440 + $I1441 + $J1441 + $W1441+$V1441, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1442=\"\", \"\", IF(D1442>=$N$25,0, H1442*AVERAGE(AI1430:AI1441)))","v":""},"","","","","",{"$f":"IF(D1442=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1442+1))","v":""},null,"","","","","","","",{"$f":"IF($D1442=\"\",\"\",IFERROR(MIN(MAX(-(AI1441+J1442+I1442+W1442+V1442)/(AO1441-AI1441),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1442=\"\", \"\", MAX(AH1441*(1-$X1442),0))","v":""},{"$f":"IF($D1442=\"\", \"\", MAX(AI1441 + $I1442 + $J1442 + $W1442 +$V1442, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1443=\"\", \"\", IF(D1443>=$N$25,0, H1443*AVERAGE(AJ1431:AJ1442)))","v":""},"","","","","",{"$f":"IF(D1443=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1443+1))","v":""},null,"","","","","","","",{"$f":"IF($D1443=\"\",\"\",IFERROR(MIN(MAX(-(AJ1442+J1443+I1443+W1443+V1443)/(AO1442-AJ1442),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1443=\"\", \"\", MAX(AI1442*(1-$X1443),0))","v":""},{"$f":"IF($D1443=\"\", \"\", MAX(AJ1442 + $I1443 + $J1443 + $W1443+$V1443, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1444=\"\",\"\", B1443+1)","v":""},"","","","","","",{"$f":"IF(D1444=\"\", \"\", IF(D1444>=$N$25,0, H1444*AVERAGE(Y1432:Y1443)))","v":""},"","","","","",{"$f":"IF(D1444=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1444+1))","v":""},{"$f":"IF(D1444=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1444, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1444=\"\",\"\",IFERROR(MIN(MAX(-(Y1443+J1444+I1444+W1444+V1444)/(AO1443-Y1443),0),1),0))","v":""},{"$f":"IF($D1444=\"\", \"\", MAX($Y1443 + $I1444 + $J1444 + $W1444+ $V1444, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1444=\"\", \"\", MAX(AJ1443*(1-$X1444),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1445=\"\",\"\",B1444)","v":""},"","","","","","",{"$f":"IF(D1445=\"\", \"\", IF(D1445>=$N$25,0, H1445*AVERAGE(Z1433:Z1444)))","v":""},"","","","","",{"$f":"IF(D1445=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1445+1))","v":""},null,"","","","","","","",{"$f":"IF($D1445=\"\",\"\",IFERROR(MIN(MAX(-(Z1444+J1445+I1445+W1445+V1445)/(AO1444-Z1444),0),1),0))","v":""},{"$f":"IF($D1445=\"\", \"\", MAX(Y1444*(1-$X1445),0))","v":""},{"$f":"IF($D1445=\"\", \"\", MAX(Z1444 + $I1445 + $J1445 + $W1445 +$V1445, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1446=\"\", \"\", IF(D1446>=$N$25,0, H1446*AVERAGE(AA1434:AA1445)))","v":""},"","","","","",{"$f":"IF(D1446=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1446+1))","v":""},null,"","","","","","","",{"$f":"IF($D1446=\"\",\"\",IFERROR(MIN(MAX(-(AA1445+J1446+I1446+W1446+V1446)/(AO1445-AA1445),0),1),0))","v":""},"",{"$f":"IF($D1446=\"\", \"\", MAX(Z1445*(1-$X1446),0))","v":""},{"$f":"IF($D1446=\"\", \"\", MAX(AA1445 + $I1446 + $J1446 + $W1446+$V1446, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1447=\"\", \"\", IF(D1447>=$N$25,0, H1447*AVERAGE(AB1435:AB1446)))","v":""},"","","","","",{"$f":"IF(D1447=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1447+1))","v":""},null,"","","","","","","",{"$f":"IF($D1447=\"\",\"\",IFERROR(MIN(MAX(-(AB1446+J1447+I1447+W1447+V1447)/(AO1446-AB1446),0),1),0))","v":""},"","",{"$f":"IF($D1447=\"\", \"\", MAX(AA1446*(1-$X1447),0))","v":""},{"$f":"IF($D1447=\"\", \"\", MAX(AB1446 + $I1447 + $J1447 + $W1447+$V1447, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","",{"$f":"IF($D1448 = \"\", \"\", IF(D1448>=$N$25, 0,IF(G1448<$G$20, IF(G1448>$F$20, G1448, $F$20), $G$20)))","v":""},{"$f":"IF(D1448=\"\", \"\", IF(D1448>=$N$25,0, H1448*AVERAGE(AC1436:AC1447)))","v":""},"","","",{"$f":"IF(D1448=\"\",\"\",IF(D1448>=$N$25, 0,-$K$20))","v":""},"",{"$f":"IF(D1448=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1448+1))","v":""},null,"","","","","","","",{"$f":"IF($D1448=\"\",\"\",IFERROR(MIN(MAX(-(AC1447+J1448+I1448+W1448+V1448)/(AO1447-AC1447),0),1),0))","v":""},"","","",{"$f":"IF($D1448=\"\", \"\", MAX(AB1447*(1-$X1448),0))","v":""},{"$f":"IF($D1448=\"\", \"\", MAX(AC1447 + $I1448 + $J1448 +$W1448+$V1448, 0))","v":""},"","","","","","","",{"$f":"IF(D1448 = \"\", \"\",Y1447 + Z1447+AA1447 + AB1447+ AC1447+AD1447+AE1447+AF1447+AG1447+AH1447 + AI1447+AJ1447)","v":""},"","","","",""]
[null,"",{"$f":"IF(C1448=\"\",\"\",IF(C1437+1<=120, C1437 + 1, \"\"))","v":""},"",{"$f":"IF($D1449 = \"\", \"\",E1437)","v":""},"",{"$f":"IF($D1449 = \"\", \"\",IF(D1449>=$N$25, 0,((1+F1437)*(1+F1438)*(1+F1439)*(1+F1440)*(1+F1441)*(1+F1442)*(1+F1443)*(1+F1444)*(1+F1445)*(1+F1446)*(1+F1447)*(1+F1448))-1))","v":""},"",{"$f":"IF(D1449=\"\", \"\", IF(D1449>=$N$25,0, H1449*AVERAGE(AD1437:AD1448)))","v":""},{"$f":"IF(D1449=\"\",\"\",IF(D1449>=$N$25, 0, IF($L$5=\"Single Premium\",0,IF(C1449<$N$5,$M$5,0))))","v":""},"","","","",{"$f":"IF(D1449=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1449+1))","v":""},null,"","","","","","","",{"$f":"IF($D1449=\"\",\"\",IFERROR(MIN(MAX(-(AD1448+J1449+I1449+W1449+V1449)/(AO1448-AD1448),0),1),0))","v":""},"","","","",{"$f":"IF($D1449=\"\", \"\", MAX(AC1448*(1-$X1449),0))","v":""},{"$f":"IF($D1449=\"\", \"\", MAX(AD1448+ $I1449 + $J1449 + $W1449 +$V1449, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1450=\"\", \"\", IF(D1450>=$N$25,0, H1450*AVERAGE(AE1438:AE1449)))","v":""},"","","","","",{"$f":"IF(D1450=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1450+1))","v":""},null,"","","","","","","",{"$f":"IF($D1450=\"\",\"\",IFERROR(MIN(MAX(-(AE1449+J1450+I1450+W1450+V1450)/(AO1449-AE1449),0),1),0))","v":""},"","","","","",{"$f":"IF($D1450=\"\", \"\", MAX(AD1449*(1-$X1450),0))","v":""},{"$f":"IF($D1450=\"\", \"\", MAX(AE1449 + $I1450 + $J1450 + $W1450+$V1450, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1451=\"\", \"\", IF(D1451>=$N$25,0, H1451*AVERAGE(AF1439:AF1450)))","v":""},"","","","","",{"$f":"IF(D1451=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1451+1))","v":""},null,"","","","","","","",{"$f":"IF($D1451=\"\",\"\",IFERROR(MIN(MAX(-(AF1450+J1451+I1451+W1451+V1451)/(AO1450-AF1450),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1451=\"\", \"\", MAX(AE1450*(1-$X1451),0))","v":""},{"$f":"IF($D1451=\"\", \"\", MAX(AF1450 + $I1451 + $J1451 + $W1451 +$V1451, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1452=\"\", \"\", IF(D1452>=$N$25,0, H1452*AVERAGE(AG1440:AG1451)))","v":""},"","","","","",{"$f":"IF(D1452=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1452+1))","v":""},null,"","","","","","","",{"$f":"IF($D1452=\"\",\"\",IFERROR(MIN(MAX(-(AG1451+J1452+I1452+W1452+V1452)/(AO1451-AG1451),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1452=\"\", \"\", MAX(AF1451*(1-$X1452),0))","v":""},{"$f":"IF($D1452=\"\", \"\", MAX(AG1451 + $I1452 + $J1452 + $W1452+$V1452, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1453=\"\", \"\", IF(D1453>=$N$25,0, H1453*AVERAGE(AH1441:AH1452)))","v":""},"","","","","",{"$f":"IF(D1453=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1453+1))","v":""},null,"","","","","","","",{"$f":"IF($D1453=\"\",\"\",IFERROR(MIN(MAX(-(AH1452+J1453+I1453+W1453+V1453)/(AO1452-AH1452),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1453=\"\", \"\", MAX(AG1452*(1-$X1453),0))","v":""},{"$f":"IF($D1453=\"\", \"\", MAX(AH1452 + $I1453 + $J1453 + $W1453+$V1453, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1454=\"\", \"\", IF(D1454>=$N$25,0, H1454*AVERAGE(AI1442:AI1453)))","v":""},"","","","","",{"$f":"IF(D1454=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1454+1))","v":""},null,"","","","","","","",{"$f":"IF($D1454=\"\",\"\",IFERROR(MIN(MAX(-(AI1453+J1454+I1454+W1454+V1454)/(AO1453-AI1453),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1454=\"\", \"\", MAX(AH1453*(1-$X1454),0))","v":""},{"$f":"IF($D1454=\"\", \"\", MAX(AI1453 + $I1454 + $J1454 + $W1454 +$V1454, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1455=\"\", \"\", IF(D1455>=$N$25,0, H1455*AVERAGE(AJ1443:AJ1454)))","v":""},"","","","","",{"$f":"IF(D1455=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1455+1))","v":""},null,"","","","","","","",{"$f":"IF($D1455=\"\",\"\",IFERROR(MIN(MAX(-(AJ1454+J1455+I1455+W1455+V1455)/(AO1454-AJ1454),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1455=\"\", \"\", MAX(AI1454*(1-$X1455),0))","v":""},{"$f":"IF($D1455=\"\", \"\", MAX(AJ1454 + $I1455 + $J1455 + $W1455+$V1455, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1456=\"\",\"\", B1455+1)","v":""},"","","","","","",{"$f":"IF(D1456=\"\", \"\", IF(D1456>=$N$25,0, H1456*AVERAGE(Y1444:Y1455)))","v":""},"","","","","",{"$f":"IF(D1456=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1456+1))","v":""},{"$f":"IF(D1456=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1456, \"No\", \"Yes\"))","v":""},"","","","","","",{"$f":"IF(D1456=\"\",\"\",IF(D1456=$N$25,-(AK1456+AL1456+J1456+V1456),IF(OR(C1456<$N$5,C1456>=$N$5+$O$5),0,MIN(0,MIN(0,-1/(VLOOKUP($N$5+$O$5,$C$28:$D$1479,2,FALSE)-D1456+120))*(AK1456+AL1456+V1456-$O$20)))))","v":""},{"$f":"IF($D1456=\"\",\"\",IFERROR(MIN(MAX(-(Y1455+J1456+I1456+W1456+V1456)/(AO1455-Y1455),0),1),0))","v":""},{"$f":"IF($D1456=\"\", \"\", MAX($Y1455 + $I1456 + $J1456 + $W1456+ $V1456, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1456=\"\", \"\", MAX(AJ1455*(1-$X1456),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1457=\"\",\"\",B1456)","v":""},"","","","","","",{"$f":"IF(D1457=\"\", \"\", IF(D1457>=$N$25,0, H1457*AVERAGE(Z1445:Z1456)))","v":""},"","","","","",{"$f":"IF(D1457=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1457+1))","v":""},null,"","","","","","","",{"$f":"IF($D1457=\"\",\"\",IFERROR(MIN(MAX(-(Z1456+J1457+I1457+W1457+V1457)/(AO1456-Z1456),0),1),0))","v":""},{"$f":"IF($D1457=\"\", \"\", MAX(Y1456*(1-$X1457),0))","v":""},{"$f":"IF($D1457=\"\", \"\", MAX(Z1456 + $I1457 + $J1457 + $W1457 +$V1457, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1458=\"\", \"\", IF(D1458>=$N$25,0, H1458*AVERAGE(AA1446:AA1457)))","v":""},"","","","","",{"$f":"IF(D1458=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1458+1))","v":""},null,"","","","","","","",{"$f":"IF($D1458=\"\",\"\",IFERROR(MIN(MAX(-(AA1457+J1458+I1458+W1458+V1458)/(AO1457-AA1457),0),1),0))","v":""},"",{"$f":"IF($D1458=\"\", \"\", MAX(Z1457*(1-$X1458),0))","v":""},{"$f":"IF($D1458=\"\", \"\", MAX(AA1457 + $I1458 + $J1458 + $W1458+$V1458, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1459=\"\", \"\", IF(D1459>=$N$25,0, H1459*AVERAGE(AB1447:AB1458)))","v":""},"","","","","",{"$f":"IF(D1459=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1459+1))","v":""},null,"","","","","","","",{"$f":"IF($D1459=\"\",\"\",IFERROR(MIN(MAX(-(AB1458+J1459+I1459+W1459+V1459)/(AO1458-AB1458),0),1),0))","v":""},"","",{"$f":"IF($D1459=\"\", \"\", MAX(AA1458*(1-$X1459),0))","v":""},{"$f":"IF($D1459=\"\", \"\", MAX(AB1458 + $I1459 + $J1459 + $W1459+$V1459, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1460=\"\", \"\", IF(D1460>=$N$25,0, H1460*AVERAGE(AC1448:AC1459)))","v":""},"","","","","",{"$f":"IF(D1460=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1460+1))","v":""},null,"","","","","","","",{"$f":"IF($D1460=\"\",\"\",IFERROR(MIN(MAX(-(AC1459+J1460+I1460+W1460+V1460)/(AO1459-AC1459),0),1),0))","v":""},"","","",{"$f":"IF($D1460=\"\", \"\", MAX(AB1459*(1-$X1460),0))","v":""},{"$f":"IF($D1460=\"\", \"\", MAX(AC1459 + $I1460 + $J1460 +$W1460+$V1460, 0))","v":""},"","","","","","","","","","","","",""]
[null,{"$f":"IF(D1461=\"\",\"\",B1460)","v":""},"","","","","","",{"$f":"IF(D1461=\"\", \"\", IF(D1461>=$N$25,0, H1461*AVERAGE(AD1449:AD1460)))","v":""},"","","","","",{"$f":"IF(D1461=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1461+1))","v":""},null,"","","","","","","",{"$f":"IF($D1461=\"\",\"\",IFERROR(MIN(MAX(-(AD1460+J1461+I1461+W1461+V1461)/(AO1460-AD1460),0),1),0))","v":""},"","","","",{"$f":"IF($D1461=\"\", \"\", MAX(AC1460*(1-$X1461),0))","v":""},{"$f":"IF($D1461=\"\", \"\", MAX(AD1460+ $I1461 + $J1461 + $W1461 +$V1461, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1462=\"\", \"\", IF(D1462>=$N$25,0, H1462*AVERAGE(AE1450:AE1461)))","v":""},"","","","","",{"$f":"IF(D1462=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1462+1))","v":""},null,"","","","","","","",{"$f":"IF($D1462=\"\",\"\",IFERROR(MIN(MAX(-(AE1461+J1462+I1462+W1462+V1462)/(AO1461-AE1461),0),1),0))","v":""},"","","","","",{"$f":"IF($D1462=\"\", \"\", MAX(AD1461*(1-$X1462),0))","v":""},{"$f":"IF($D1462=\"\", \"\", MAX(AE1461 + $I1462 + $J1462 + $W1462+$V1462, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1463=\"\", \"\", IF(D1463>=$N$25,0, H1463*AVERAGE(AF1451:AF1462)))","v":""},"","","","","",{"$f":"IF(D1463=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1463+1))","v":""},null,"","","","","","","",{"$f":"IF($D1463=\"\",\"\",IFERROR(MIN(MAX(-(AF1462+J1463+I1463+W1463+V1463)/(AO1462-AF1462),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1463=\"\", \"\", MAX(AE1462*(1-$X1463),0))","v":""},{"$f":"IF($D1463=\"\", \"\", MAX(AF1462 + $I1463 + $J1463 + $W1463 +$V1463, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1464=\"\", \"\", IF(D1464>=$N$25,0, H1464*AVERAGE(AG1452:AG1463)))","v":""},"","","","","",{"$f":"IF(D1464=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1464+1))","v":""},null,"","","","","","","",{"$f":"IF($D1464=\"\",\"\",IFERROR(MIN(MAX(-(AG1463+J1464+I1464+W1464+V1464)/(AO1463-AG1463),0),1),0))","v":""},"","","","","","","",{"$f":"IF($D1464=\"\", \"\", MAX(AF1463*(1-$X1464),0))","v":""},{"$f":"IF($D1464=\"\", \"\", MAX(AG1463 + $I1464 + $J1464 + $W1464+$V1464, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1465=\"\", \"\", IF(D1465>=$N$25,0, H1465*AVERAGE(AH1453:AH1464)))","v":""},"","","","","",{"$f":"IF(D1465=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1465+1))","v":""},null,"","","","","","","",{"$f":"IF($D1465=\"\",\"\",IFERROR(MIN(MAX(-(AH1464+J1465+I1465+W1465+V1465)/(AO1464-AH1464),0),1),0))","v":""},"","","","","","","","",{"$f":"IF($D1465=\"\", \"\", MAX(AG1464*(1-$X1465),0))","v":""},{"$f":"IF($D1465=\"\", \"\", MAX(AH1464 + $I1465 + $J1465 + $W1465+$V1465, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1466=\"\", \"\", IF(D1466>=$N$25,0, H1466*AVERAGE(AI1454:AI1465)))","v":""},"","","","","",{"$f":"IF(D1466=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1466+1))","v":""},null,"","","","","","","",{"$f":"IF($D1466=\"\",\"\",IFERROR(MIN(MAX(-(AI1465+J1466+I1466+W1466+V1466)/(AO1465-AI1465),0),1),0))","v":""},"","","","","","","","","",{"$f":"IF($D1466=\"\", \"\", MAX(AH1465*(1-$X1466),0))","v":""},{"$f":"IF($D1466=\"\", \"\", MAX(AI1465 + $I1466 + $J1466 + $W1466 +$V1466, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1467=\"\", \"\", IF(D1467>=$N$25,0, H1467*AVERAGE(AJ1455:AJ1466)))","v":""},"","","","","",{"$f":"IF(D1467=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1467+1))","v":""},null,"","","","","","","",{"$f":"IF($D1467=\"\",\"\",IFERROR(MIN(MAX(-(AJ1466+J1467+I1467+W1467+V1467)/(AO1466-AJ1466),0),1),0))","v":""},"","","","","","","","","","",{"$f":"IF($D1467=\"\", \"\", MAX(AI1466*(1-$X1467),0))","v":""},{"$f":"IF($D1467=\"\", \"\", MAX(AJ1466 + $I1467 + $J1467 + $W1467+$V1467, 0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1468=\"\",\"\", B1467+1)","v":""},"","","","","","",{"$f":"IF(D1468=\"\", \"\", IF(D1468>=$N$25,0, H1468*AVERAGE(Y1456:Y1467)))","v":""},"","","","","",{"$f":"IF(D1468=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1468+1))","v":""},{"$f":"IF(D1468=\"\",\"\",IF(RANDBETWEEN(0, 10000)/10000>O1468, \"No\", \"Yes\"))","v":""},"","","","","","","",{"$f":"IF($D1468=\"\",\"\",IFERROR(MIN(MAX(-(Y1467+J1468+I1468+W1468+V1468)/(AO1467-Y1467),0),1),0))","v":""},{"$f":"IF($D1468=\"\", \"\", MAX($Y1467 + $I1468 + $J1468 + $W1468+ $V1468, 0))","v":""},"","","","","","","","","","",{"$f":"IF($D1468=\"\", \"\", MAX(AJ1467*(1-$X1468),0))","v":""},"","","","","",""]
[null,{"$f":"IF(D1469=\"\",\"\",B1468)","v":""},"","","","","","",{"$f":"IF(D1469=\"\", \"\", IF(D1469>=$N$25,0, H1469*AVERAGE(Z1457:Z1468)))","v":""},"","","","","",{"$f":"IF(D1469=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1469+1))","v":""},null,"","","","","","","",{"$f":"IF($D1469=\"\",\"\",IFERROR(MIN(MAX(-(Z1468+J1469+I1469+W1469+V1469)/(AO1468-Z1468),0),1),0))","v":""},{"$f":"IF($D1469=\"\", \"\", MAX(Y1468*(1-$X1469),0))","v":""},{"$f":"IF($D1469=\"\", \"\", MAX(Z1468 + $I1469 + $J1469 + $W1469 +$V1469, 0))","v":""},"","","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1470=\"\", \"\", IF(D1470>=$N$25,0, H1470*AVERAGE(AA1458:AA1469)))","v":""},"","","","","",{"$f":"IF(D1470=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1470+1))","v":""},null,"","","","","","","",{"$f":"IF($D1470=\"\",\"\",IFERROR(MIN(MAX(-(AA1469+J1470+I1470+W1470+V1470)/(AO1469-AA1469),0),1),0))","v":""},"",{"$f":"IF($D1470=\"\", \"\", MAX(Z1469*(1-$X1470),0))","v":""},{"$f":"IF($D1470=\"\", \"\", MAX(AA1469 + $I1470 + $J1470 + $W1470+$V1470, 0))","v":""},"","","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1471=\"\", \"\", IF(D1471>=$N$25,0, H1471*AVERAGE(AB1459:AB1470)))","v":""},"","","","","",{"$f":"IF(D1471=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1471+1))","v":""},null,"","","","","","","",{"$f":"IF($D1471=\"\",\"\",IFERROR(MIN(MAX(-(AB1470+J1471+I1471+W1471+V1471)/(AO1470-AB1470),0),1),0))","v":""},"","",{"$f":"IF($D1471=\"\", \"\", MAX(AA1470*(1-$X1471),0))","v":""},{"$f":"IF($D1471=\"\", \"\", MAX(AB1470 + $I1471 + $J1471 + $W1471+$V1471, 0))","v":""},"","","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1472=\"\", \"\", IF(D1472>=$N$25,0, H1472*AVERAGE(AC1460:AC1471)))","v":""},"","","","","",{"$f":"IF(D1472=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1472+1))","v":""},null,"","","","","","","",{"$f":"IF($D1472=\"\",\"\",IFERROR(MIN(MAX(-(AC1471+J1472+I1472+W1472+V1472)/(AO1471-AC1471),0),1),0))","v":""},"","","",{"$f":"IF($D1472=\"\", \"\", MAX(AB1471*(1-$X1472),0))","v":""},{"$f":"IF($D1472=\"\", \"\", MAX(AC1471 + $I1472 + $J1472 +$W1472+$V1472, 0))","v":""},"","","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1473=\"\", \"\", IF(D1473>=$N$25,0, H1473*AVERAGE(AD1461:AD1472)))","v":""},"","","","","",{"$f":"IF(D1473=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1473+1))","v":""},null,"","","","","","","",{"$f":"IF($D1473=\"\",\"\",IFERROR(MIN(MAX(-(AD1472+J1473+I1473+W1473+V1473)/(AO1472-AD1472),0),1),0))","v":""},"","","","",{"$f":"IF($D1473=\"\", \"\", MAX(AC1472*(1-$X1473),0))","v":""},{"$f":"IF($D1473=\"\", \"\", MAX(AD1472+ $I1473 + $J1473 + $W1473 +$V1473, 0))","v":""},"","","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1474=\"\", \"\", IF(D1474>=$N$25,0, H1474*AVERAGE(AE1462:AE1473)))","v":""},"","","","","",{"$f":"IF(D1474=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1474+1))","v":""},null,"","","","","","","",{"$f":"IF($D1474=\"\",\"\",IFERROR(MIN(MAX(-(AE1473+J1474+I1474+W1474+V1474)/(AO1473-AE1473),0),1),0))","v":""},"","","","","",{"$f":"IF($D1474=\"\", \"\", MAX(AD1473*(1-$X1474),0))","v":""},{"$f":"IF($D1474=\"\", \"\", MAX(AE1473 + $I1474 + $J1474 + $W1474+$V1474, 0))","v":""},"","","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1475=\"\", \"\", IF(D1475>=$N$25,0, H1475*AVERAGE(AF1463:AF1474)))","v":""},"","","","","",{"$f":"IF(D1475=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1475+1))","v":""},null,"","","","","","","",{"$f":"IF($D1475=\"\",\"\",IFERROR(MIN(MAX(-(AF1474+J1475+I1475+W1475+V1475)/(AO1474-AF1474),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1475=\"\", \"\", MAX(AE1474*(1-$X1475),0))","v":""},{"$f":"IF($D1475=\"\", \"\", MAX(AF1474 + $I1475 + $J1475 + $W1475 +$V1475, 0))","v":""},"","","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1476=\"\", \"\", IF(D1476>=$N$25,0, H1476*AVERAGE(AG1464:AG1475)))","v":""},"","","","","",{"$f":"IF(D1476=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1476+1))","v":""},null,"","","","","","","",{"$f":"IF($D1476=\"\",\"\",IFERROR(MIN(MAX(-(AG1475+J1476+I1476+W1476+V1476)/(AO1475-AG1475),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1476=\"\", \"\", MAX(AE1475*(1-$X1476),0))","v":""},{"$f":"IF($D1476=\"\", \"\", MAX(AF1475*(1-$X1476),0))","v":""},{"$f":"IF($D1476=\"\", \"\", MAX(AG1475 + $I1476 + $J1476 + $W1476+$V1476, 0))","v":""},"","","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1477=\"\", \"\", IF(D1477>=$N$25,0, H1477*AVERAGE(AH1465:AH1476)))","v":""},"","","","","",{"$f":"IF(D1477=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1477+1))","v":""},null,"","","","","","","",{"$f":"IF($D1477=\"\",\"\",IFERROR(MIN(MAX(-(AH1476+J1477+I1477+W1477+V1477)/(AO1476-AH1476),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1477=\"\", \"\", MAX(AE1476*(1-$X1477),0))","v":""},{"$f":"IF($D1477=\"\", \"\", MAX(AF1476*(1-$X1477),0))","v":""},{"$f":"IF($D1477=\"\", \"\", MAX(AG1476*(1-$X1477),0))","v":""},{"$f":"IF($D1477=\"\", \"\", MAX(AH1476 + $I1477 + $J1477 + $W1477+$V1477, 0))","v":""},"","","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1478=\"\", \"\", IF(D1478>=$N$25,0, H1478*AVERAGE(AI1466:AI1477)))","v":""},"","","","","",{"$f":"IF(D1478=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1478+1))","v":""},null,"","","","","","","",{"$f":"IF($D1478=\"\",\"\",IFERROR(MIN(MAX(-(AI1477+J1478+I1478+W1478+V1478)/(AO1477-AI1477),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1478=\"\", \"\", MAX(AE1477*(1-$X1478),0))","v":""},{"$f":"IF($D1478=\"\", \"\", MAX(AF1477*(1-$X1478),0))","v":""},{"$f":"IF($D1478=\"\", \"\", MAX(AG1477*(1-$X1478),0))","v":""},{"$f":"IF($D1478=\"\", \"\", MAX(AH1477*(1-$X1478),0))","v":""},{"$f":"IF($D1478=\"\", \"\", MAX(AI1477 + $I1478 + $J1478 + $W1478 +$V1478, 0))","v":""},"","","","","","",""]
[null,"","","","","","","",{"$f":"IF(D1479=\"\", \"\", IF(D1479>=$N$25,0, H1479*AVERAGE(AJ1467:AJ1478)))","v":""},"","","","","",{"$f":"IF(D1479=\"\",\"\",VLOOKUP(Model!$H$25,INDIRECT(\"'\"&Model!$J$25&\"'!\"&Model!$K$23),Model!B1479+1))","v":""},null,"","","","","","","",{"$f":"IF($D1479=\"\",\"\",IFERROR(MIN(MAX(-(AJ1478+J1479+I1479+W1479+V1479)/(AO1478-AJ1478),0),1),0))","v":""},"","","","","","",{"$f":"IF($D1479=\"\", \"\", MAX(AE1478*(1-$X1479),0))","v":""},{"$f":"IF($D1479=\"\", \"\", MAX(AF1478*(1-$X1479),0))","v":""},{"$f":"IF($D1479=\"\", \"\", MAX(AG1478*(1-$X1479),0))","v":""},{"$f":"IF($D1479=\"\", \"\", MAX(AH1478*(1-$X1479),0))","v":""},{"$f":"IF($D1479=\"\", \"\", MAX(AI1478*(1-$X1479),0))","v":""},{"$f":"IF($D1479=\"\", \"\", MAX(AJ1478 + $I1479 + $J1479 + $W1479+$V1479, 0))","v":""},"","","","","",""]

{"sheet":"Output","index":2,"n_rows":201,"n_cols":4,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
[null,"Iteration #","Annual IRR","Bins"]
[null,1,6.2319930833842463E-2,2.5000000000000001E-3]
[null,2,6.8706745585712881E-2,5.0000000000000001E-3]
[null,3,4.8380594818539624E-2,7.4999999999999997E-3]
[null,4,3.4651446601521751E-2,0.01]
[null,5,4.3461557915521531E-2,1.2500000000000001E-2]
[null,6,5.5431504018510491E-2,1.5000000000000001E-2]
[null,7,3.0098089549322804E-2,1.7500000000000002E-2]
[null,8,4.9801109705571944E-2,0.02]
[null,9,6.8566737863954064E-2,2.2499999999999999E-2]
[null,10,7.3344721203289387E-2,2.4999999999999998E-2]
[null,11,5.7611752095399149E-2,2.7499999999999997E-2]
[null,12,0.10475728216409652,2.9999999999999995E-2]
[null,13,6.1317075262133258E-2,3.2499999999999994E-2]
[null,14,0.31415112838969805,3.4999999999999996E-2]
[null,15,5.4515196787951803E-2,3.7499999999999999E-2]
[null,16,4.9138379736915372E-2,0.04]
[null,17,5.8863885840420682E-2,4.2500000000000003E-2]
[null,18,5.5330493101144684E-2,4.5000000000000005E-2]
[null,19,4.3085295137807567E-2,4.7500000000000007E-2]
[null,20,4.7515265142718865E-2,5.000000000000001E-2]
[null,21,5.8930275858497305E-2,5.2500000000000012E-2]
[null,22,4.9927115253566967E-2,5.5000000000000014E-2]
[null,23,4.5532182249427899E-2,5.7500000000000016E-2]
[null,24,3.9979865188699781E-2,6.0000000000000019E-2]
[null,25,6.9538382738583593E-2,6.2500000000000014E-2]
[null,26,6.4612727682066273E-2,6.5000000000000016E-2]
[null,27,4.8852876155473623E-2,6.7500000000000018E-2]
[null,28,6.3810871749746534E-2,7.0000000000000021E-2]
[null,29,2.6444235690587625E-2,7.2500000000000023E-2]
[null,30,3.6424081731081026E-2,7.5000000000000025E-2]
[null,31,0.10088831480133909,7.7500000000000027E-2]
[null,32,0.5,8.0000000000000029E-2]
[null,33,4.7870122290218697E-2,8.2500000000000032E-2]
[null,34,8.8114667928511636E-2,8.5000000000000034E-2]
[null,35,5.7362673156411192E-2,8.7500000000000036E-2]
[null,36,3.6774279624488759E-2,9.0000000000000038E-2]
[null,37,5.8396961615752474E-2,9.2500000000000041E-2]
[null,38,4.2792734523252607E-2,9.5000000000000043E-2]
[null,39,3.4927944927340526E-2,9.7500000000000045E-2]
[null,40,4.8524290841427176E-2,0.10000000000000005]
[null,41,3.5232428744745192E-2,0.10250000000000005]
[null,42,7.0160094948089169E-2,0.10500000000000005]
[null,43,5.3120145769948834E-2,0.10750000000000005]
[null,44,6.9847166466229904E-2,0.11000000000000006]
[null,45,6.012688321254811E-2,0.11250000000000006]
[null,46,7.0809308071122068E-2,0.11500000000000006]
[null,47,5.3314174426691174E-2,0.11750000000000006]
[null,48,6.5275279343265158E-2,0.12000000000000006]
[null,49,5.6285639760765616E-2,0.12250000000000007]
[null,50,5.6591234110778821E-2,0.12500000000000006]
[null,51,0.10561303156089275,0.12750000000000006]
[null,52,7.5546625073568574E-2,0.13000000000000006]
[null,53,4.1779634131984045E-2,0.13250000000000006]
[null,54,8.0839893651994066E-2,0.13500000000000006]
[null,55,4.1469804673654131E-2,0.13750000000000007]
[null,56,3.8086831798098242E-2,0.14000000000000007]
[null,57,5.8817063486684473E-2,0.14250000000000007]
[null,58,7.2045234727388774E-2,0.14500000000000007]
[null,59,5.2183939663729584E-2,0.14750000000000008]
[null,60,9.1891230197674201E-2,0.15000000000000008]
[null,61,9.5305502219473981E-2,0.15250000000000008]
[null,62,5.0065623882388E-2,0.15500000000000008]
[null,63,5.7110844381234482E-2,0.15750000000000008]
[null,64,6.5490305553004724E-2,0.16000000000000009]
[null,65,6.2721391707636576E-2,0.16250000000000009]
[null,66,4.718925331802204E-2,0.16500000000000009]
[null,67,5.4853002986761101E-2,0.16750000000000009]
[null,68,7.7456574483457219E-2,0.1700000000000001]
[null,69,6.490414432299052E-2,0.1725000000000001]
[null,70,6.8335815741767281E-2,0.1750000000000001]
[null,71,3.0994210783711118E-2,0.1775000000000001]
[null,72,6.2788338291120072E-2,0.1800000000000001]
[null,73,3.990780898794033E-2,0.18250000000000011]
[null,74,3.9621303978270239E-2,0.18500000000000011]
[null,75,6.4621643301199239E-2,0.18750000000000011]
[null,76,0.2097013811177515,0.19000000000000011]
[null,77,3.6870820109810021E-2,0.19250000000000012]
[null,78,5.8721312538394521E-2,0.19500000000000012]
[null,79,4.1016330991740624E-2,0.19750000000000012]
[null,80,5.086287426758207E-2,0.20000000000000012]
[null,81,5.1376537878434991E-2,0.20250000000000012]
[null,82,7.5229171033206921E-2,0.20500000000000013]
[null,83,5.111823453726938E-2,0.20750000000000013]
[null,84,5.7902176055007137E-2,0.21000000000000013]
[null,85,8.4612247732693602E-2,0.21250000000000013]
[null,86,0.15212087869725543,0.21500000000000014]
[null,87,4.7309327501956489E-2,0.21750000000000014]
[null,88,6.8605890473412368E-2,0.22000000000000014]
[null,89,5.5302010437767724E-2,0.22250000000000014]
[null,90,3.3443968248385136E-2,0.22500000000000014]
[null,91,5.3265624764476938E-2,0.22750000000000015]
[null,92,5.2144444337756779E-2,0.23000000000000015]
[null,93,7.758297347160692E-2,0.23250000000000015]
[null,94,7.0158054925496538E-2,0.23500000000000015]
[null,95,6.7006532822233567E-2,0.23750000000000016]
[null,96,0.23527835767139949,0.24000000000000016]
[null,97,1.5976829276828086E-2,0.24250000000000016]
[null,98,3.5666153351304297E-2,0.24500000000000016]
[null,99,6.8823496068104451E-2,0.24750000000000016]
[null,100,3.7398479949854568E-2,0.25000000000000017]
[null,null,null,0.25250000000000017]
[null,null,null,0.25500000000000017]
[null,null,null,0.25750000000000017]
[null,null,null,0.26000000000000018]
[null,null,null,0.26250000000000018]
[null,null,null,0.26500000000000018]
[null,null,null,0.26750000000000018]
[null,null,null,0.27000000000000018]
[null,null,null,0.27250000000000019]
[null,null,null,0.27500000000000019]
[null,null,null,0.27750000000000019]
[null,null,null,0.28000000000000019]
[null,null,null,0.2825000000000002]
[null,null,null,0.2850000000000002]
[null,null,null,0.2875000000000002]
[null,null,null,0.2900000000000002]
[null,null,null,0.2925000000000002]
[null,null,null,0.29500000000000021]
[null,null,null,0.29750000000000021]
[null,null,null,0.30000000000000021]
[null,null,null,0.30250000000000021]
[null,null,null,0.30500000000000022]
[null,null,null,0.30750000000000022]
[null,null,null,0.31000000000000022]
[null,null,null,0.31250000000000022]
[null,null,null,0.31500000000000022]
[null,null,null,0.31750000000000023]
[null,null,null,0.32000000000000023]
[null,null,null,0.32250000000000023]
[null,null,null,0.32500000000000023]
[null,null,null,0.32750000000000024]
[null,null,null,0.33000000000000024]
[null,null,null,0.33250000000000024]
[null,null,null,0.33500000000000024]
[null,null,null,0.33750000000000024]
[null,null,null,0.34000000000000025]
[null,null,null,0.34250000000000025]
[null,null,null,0.34500000000000025]
[null,null,null,0.34750000000000025]
[null,null,null,0.35000000000000026]
[null,null,null,0.35250000000000026]
[null,null,null,0.35500000000000026]
[null,null,null,0.35750000000000026]
[null,null,null,0.36000000000000026]
[null,null,null,0.36250000000000027]
[null,null,null,0.36500000000000027]
[null,null,null,0.36750000000000027]
[null,null,null,0.37000000000000027]
[null,null,null,0.37250000000000028]
[null,null,null,0.37500000000000028]
[null,null,null,0.37750000000000028]
[null,null,null,0.38000000000000028]
[null,null,null,0.38250000000000028]
[null,null,null,0.38500000000000029]
[null,null,null,0.38750000000000029]
[null,null,null,0.39000000000000029]
[null,null,null,0.39250000000000029]
[null,null,null,0.3950000000000003]
[null,null,null,0.3975000000000003]
[null,null,null,0.4000000000000003]
[null,null,null,0.4025000000000003]
[null,null,null,0.4050000000000003]
[null,null,null,0.40750000000000031]
[null,null,null,0.41000000000000031]
[null,null,null,0.41250000000000031]
[null,null,null,0.41500000000000031]
[null,null,null,0.41750000000000032]
[null,null,null,0.42000000000000032]
[null,null,null,0.42250000000000032]
[null,null,null,0.42500000000000032]
[null,null,null,0.42750000000000032]
[null,null,null,0.43000000000000033]
[null,null,null,0.43250000000000033]
[null,null,null,0.43500000000000033]
[null,null,null,0.43750000000000033]
[null,null,null,0.44000000000000034]
[null,null,null,0.44250000000000034]
[null,null,null,0.44500000000000034]
[null,null,null,0.44750000000000034]
[null,null,null,0.45000000000000034]
[null,null,null,0.45250000000000035]
[null,null,null,0.45500000000000035]
[null,null,null,0.45750000000000035]
[null,null,null,0.46000000000000035]
[null,null,null,0.46250000000000036]
[null,null,null,0.46500000000000036]
[null,null,null,0.46750000000000036]
[null,null,null,0.47000000000000036]
[null,null,null,0.47250000000000036]
[null,null,null,0.47500000000000037]
[null,null,null,0.47750000000000037]
[null,null,null,0.48000000000000037]
[null,null,null,0.48250000000000037]
[null,null,null,0.48500000000000038]
[null,null,null,0.48750000000000038]
[null,null,null,0.49000000000000038]
[null,null,null,0.49250000000000038]
[null,null,null,0.49500000000000038]
[null,null,null,0.49750000000000039]
[null,null,null,0.50000000000000033]

{"sheet":"Histogram","index":3,"n_rows":204,"n_cols":3,"rows_kept":204,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Bins","Frequency"]
[null,0,0]
[null,2.5000000000000001E-3,0]
[null,5.0000000000000001E-3,0]
[null,7.4999999999999997E-3,0]
[null,0.01,0]
[null,1.2500000000000001E-2,0]
[null,1.4999999999999999E-2,1]
[null,1.7500000000000002E-2,0]
[null,0.02,0]
[null,2.2499999999999999E-2,0]
[null,2.5000000000000001E-2,1]
[null,2.75E-2,0]
[null,0.03,2]
[null,3.2500000000000001E-2,3]
[null,3.5000000000000003E-2,6]
[null,3.7499999999999999E-2,4]
[null,0.04,3]
[null,4.2500000000000003E-2,3]
[null,4.4999999999999998E-2,3]
[null,4.7500000000000001E-2,8]
[null,0.05,6]
[null,5.2499999999999998E-2,5]
[null,5.5E-2,7]
[null,5.7500000000000002E-2,7]
[null,0.06,3]
[null,6.25E-2,6]
[null,6.5000000000000002E-2,3]
[null,6.7500000000000004E-2,7]
[null,7.0000000000000007E-2,4]
[null,7.2499999999999995E-2,1]
[null,7.4999999999999997E-2,3]
[null,7.7499999999999999E-2,1]
[null,0.08,1]
[null,8.2500000000000004E-2,1]
[null,8.5000000000000006E-2,0]
[null,8.7499999999999994E-2,1]
[null,0.09,1]
[null,9.2499999999999999E-2,0]
[null,9.5000000000000001E-2,1]
[null,9.7500000000000003E-2,0]
[null,0.1,1]
[null,0.10249999999999999,1]
[null,0.105,1]
[null,0.1075,0]
[null,0.11,0]
[null,0.1125,0]
[null,0.115,0]
[null,0.11749999999999999,0]
[null,0.12,0]
[null,0.1225,0]
[null,0.125,0]
[null,0.1275,0]
[null,0.13,0]
[null,0.13250000000000001,0]
[null,0.13500000000000001,0]
[null,0.13750000000000001,0]
[null,0.14000000000000001,0]
[null,0.14249999999999999,0]
[null,0.14499999999999999,0]
[null,0.14749999999999999,0]
[null,0.15,1]
[null,0.1525,0]
[null,0.155,0]
[null,0.1575,0]
[null,0.16,0]
[null,0.16250000000000001,0]
[null,0.16500000000000001,0]
[null,0.16750000000000001,0]
[null,0.17,0]
[null,0.17249999999999999,0]
[null,0.17499999999999999,0]
[null,0.17749999999999999,0]
[null,0.18,0]
[null,0.1825,0]
[null,0.185,0]
[null,0.1875,0]
[null,0.19,0]
[null,0.1925,0]
[null,0.19500000000000001,0]
[null,0.19750000000000001,0]
[null,0.2,0]
[null,0.20250000000000001,0]
[null,0.20499999999999999,0]
[null,0.20749999999999999,1]
[null,0.21,0]
[null,0.21249999999999999,0]
[null,0.215,0]
[null,0.2175,0]
[null,0.22,0]
[null,0.2225,0]
[null,0.22500000000000001,0]
[null,0.22750000000000001,0]
[null,0.23,0]
[null,0.23250000000000001,0]
[null,0.23499999999999999,1]
[null,0.23749999999999999,0]
[null,0.24,0]
[null,0.24249999999999999,0]
[null,0.245,0]
[null,0.2475,0]
[null,0.25,0]
[null,0.2525,0]
[null,0.255,0]
[null,0.25750000000000001,0]
[null,0.26,0]
[null,0.26250000000000001,0]
[null,0.26500000000000001,0]
[null,0.26750000000000002,0]
[null,0.27,0]
[null,0.27250000000000002,0]
[null,0.27500000000000002,0]
[null,0.27750000000000002,0]
[null,0.28000000000000003,0]
[null,0.28249999999999997,0]
[null,0.28499999999999998,0]
[null,0.28749999999999998,0]
[null,0.28999999999999998,0]
[null,0.29249999999999998,0]
[null,0.29499999999999998,0]
[null,0.29749999999999999,0]
[null,0.3,0]
[null,0.30249999999999999,0]
[null,0.30499999999999999,0]
[null,0.3075,0]
[null,0.31,0]
[null,0.3125,1]
[null,0.315,0]
[null,0.3175,0]
[null,0.32,0]
[null,0.32250000000000001,0]
[null,0.32500000000000001,0]
[null,0.32750000000000001,0]
[null,0.33,0]
[null,0.33250000000000002,0]
[null,0.33500000000000002,0]
[null,0.33750000000000002,0]
[null,0.34,0]
[null,0.34250000000000003,0]
[null,0.34499999999999997,0]
[null,0.34749999999999998,0]
[null,0.35,0]
[null,0.35249999999999998,0]
[null,0.35499999999999998,0]
[null,0.35749999999999998,0]
[null,0.36,0]
[null,0.36249999999999999,0]
[null,0.36499999999999999,0]
[null,0.36749999999999999,0]
[null,0.37,0]
[null,0.3725,0]
[null,0.375,0]
[null,0.3775,0]
[null,0.38,0]
[null,0.38250000000000001,0]
[null,0.38500000000000001,0]
[null,0.38750000000000001,0]
[null,0.39,0]
[null,0.39250000000000002,0]
[null,0.39500000000000002,0]
[null,0.39750000000000002,0]
[null,0.4,0]
[null,0.40250000000000002,0]
[null,0.40500000000000003,0]
[null,0.40749999999999997,0]
[null,0.41,0]
[null,0.41249999999999998,0]
[null,0.41499999999999998,0]
[null,0.41749999999999998,0]
[null,0.42,0]
[null,0.42249999999999999,0]
[null,0.42499999999999999,0]
[null,0.42749999999999999,0]
[null,0.43,0]
[null,0.4325,0]
[null,0.435,0]
[null,0.4375,0]
[null,0.44,0]
[null,0.4425,0]
[null,0.44500000000000001,0]
[null,0.44750000000000001,0]
[null,0.45,0]
[null,0.45250000000000001,0]
[null,0.45500000000000002,0]
[null,0.45750000000000002,0]
[null,0.46,0]
[null,0.46250000000000002,0]
[null,0.46500000000000002,0]
[null,0.46750000000000003,0]
[null,0.47,0]
[null,0.47249999999999998,0]
[null,0.47499999999999998,0]
[null,0.47749999999999998,0]
[null,0.48,0]
[null,0.48249999999999998,0]
[null,0.48499999999999999,0]
[null,0.48749999999999999,0]
[null,0.49,0]
[null,0.49249999999999999,0]
[null,0.495,0]
[null,0.4975,1]

{"sheet":"P(x)","index":4,"n_rows":204,"n_cols":4,"rows_kept":204,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Bins","Frequency","P(x)"]
[null,0,0,0]
[null,2.5000000000000001E-3,0,0]
[null,5.0000000000000001E-3,0,0]
[null,7.4999999999999997E-3,0,0]
[null,0.01,0,0]
[null,1.2500000000000001E-2,0,0]
[null,1.4999999999999999E-2,1,0.01]
[null,1.7500000000000002E-2,0,0]
[null,0.02,0,0]
[null,2.2499999999999999E-2,0,0]
[null,2.5000000000000001E-2,1,0.01]
[null,2.75E-2,0,0]
[null,0.03,2,0.02]
[null,3.2500000000000001E-2,3,0.03]
[null,3.5000000000000003E-2,6,0.06]
[null,3.7499999999999999E-2,4,0.04]
[null,0.04,3,0.03]
[null,4.2500000000000003E-2,3,0.03]
[null,4.4999999999999998E-2,3,0.03]
[null,4.7500000000000001E-2,8,0.08]
[null,0.05,6,0.06]
[null,5.2499999999999998E-2,5,0.05]
[null,5.5E-2,7,7.0000000000000007E-2]
[null,5.7500000000000002E-2,7,7.0000000000000007E-2]
[null,0.06,3,0.03]
[null,6.25E-2,6,0.06]
[null,6.5000000000000002E-2,3,0.03]
[null,6.7500000000000004E-2,7,7.0000000000000007E-2]
[null,7.0000000000000007E-2,4,0.04]
[null,7.2499999999999995E-2,1,0.01]
[null,7.4999999999999997E-2,3,0.03]
[null,7.7499999999999999E-2,1,0.01]
[null,0.08,1,0.01]
[null,8.2500000000000004E-2,1,0.01]
[null,8.5000000000000006E-2,0,0]
[null,8.7499999999999994E-2,1,0.01]
[null,0.09,1,0.01]
[null,9.2499999999999999E-2,0,0]
[null,9.5000000000000001E-2,1,0.01]
[null,9.7500000000000003E-2,0,0]
[null,0.1,1,0.01]
[null,0.10249999999999999,1,0.01]
[null,0.105,1,0.01]
[null,0.1075,0,0]
[null,0.11,0,0]
[null,0.1125,0,0]
[null,0.115,0,0]
[null,0.11749999999999999,0,0]
[null,0.12,0,0]
[null,0.1225,0,0]
[null,0.125,0,0]
[null,0.1275,0,0]
[null,0.13,0,0]
[null,0.13250000000000001,0,0]
[null,0.13500000000000001,0,0]
[null,0.13750000000000001,0,0]
[null,0.14000000000000001,0,0]
[null,0.14249999999999999,0,0]
[null,0.14499999999999999,0,0]
[null,0.14749999999999999,0,0]
[null,0.15,1,0.01]
[null,0.1525,0,0]
[null,0.155,0,0]
[null,0.1575,0,0]
[null,0.16,0,0]
[null,0.16250000000000001,0,0]
[null,0.16500000000000001,0,0]
[null,0.16750000000000001,0,0]
[null,0.17,0,0]
[null,0.17249999999999999,0,0]
[null,0.17499999999999999,0,0]
[null,0.17749999999999999,0,0]
[null,0.18,0,0]
[null,0.1825,0,0]
[null,0.185,0,0]
[null,0.1875,0,0]
[null,0.19,0,0]
[null,0.1925,0,0]
[null,0.19500000000000001,0,0]
[null,0.19750000000000001,0,0]
[null,0.2,0,0]
[null,0.20250000000000001,0,0]
[null,0.20499999999999999,0,0]
[null,0.20749999999999999,1,0.01]
[null,0.21,0,0]
[null,0.21249999999999999,0,0]
[null,0.215,0,0]
[null,0.2175,0,0]
[null,0.22,0,0]
[null,0.2225,0,0]
[null,0.22500000000000001,0,0]
[null,0.22750000000000001,0,0]
[null,0.23,0,0]
[null,0.23250000000000001,0,0]
[null,0.23499999999999999,1,0.01]
[null,0.23749999999999999,0,0]
[null,0.24,0,0]
[null,0.24249999999999999,0,0]
[null,0.245,0,0]
[null,0.2475,0,0]
[null,0.25,0,0]
[null,0.2525,0,0]
[null,0.255,0,0]
[null,0.25750000000000001,0,0]
[null,0.26,0,0]
[null,0.26250000000000001,0,0]
[null,0.26500000000000001,0,0]
[null,0.26750000000000002,0,0]
[null,0.27,0,0]
[null,0.27250000000000002,0,0]
[null,0.27500000000000002,0,0]
[null,0.27750000000000002,0,0]
[null,0.28000000000000003,0,0]
[null,0.28249999999999997,0,0]
[null,0.28499999999999998,0,0]
[null,0.28749999999999998,0,0]
[null,0.28999999999999998,0,0]
[null,0.29249999999999998,0,0]
[null,0.29499999999999998,0,0]
[null,0.29749999999999999,0,0]
[null,0.3,0,0]
[null,0.30249999999999999,0,0]
[null,0.30499999999999999,0,0]
[null,0.3075,0,0]
[null,0.31,0,0]
[null,0.3125,1,0.01]
[null,0.315,0,0]
[null,0.3175,0,0]
[null,0.32,0,0]
[null,0.32250000000000001,0,0]
[null,0.32500000000000001,0,0]
[null,0.32750000000000001,0,0]
[null,0.33,0,0]
[null,0.33250000000000002,0,0]
[null,0.33500000000000002,0,0]
[null,0.33750000000000002,0,0]
[null,0.34,0,0]
[null,0.34250000000000003,0,0]
[null,0.34499999999999997,0,0]
[null,0.34749999999999998,0,0]
[null,0.35,0,0]
[null,0.35249999999999998,0,0]
[null,0.35499999999999998,0,0]
[null,0.35749999999999998,0,0]
[null,0.36,0,0]
[null,0.36249999999999999,0,0]
[null,0.36499999999999999,0,0]
[null,0.36749999999999999,0,0]
[null,0.37,0,0]
[null,0.3725,0,0]
[null,0.375,0,0]
[null,0.3775,0,0]
[null,0.38,0,0]
[null,0.38250000000000001,0,0]
[null,0.38500000000000001,0,0]
[null,0.38750000000000001,0,0]
[null,0.39,0,0]
[null,0.39250000000000002,0,0]
[null,0.39500000000000002,0,0]
[null,0.39750000000000002,0,0]
[null,0.4,0,0]
[null,0.40250000000000002,0,0]
[null,0.40500000000000003,0,0]
[null,0.40749999999999997,0,0]
[null,0.41,0,0]
[null,0.41249999999999998,0,0]
[null,0.41499999999999998,0,0]
[null,0.41749999999999998,0,0]
[null,0.42,0,0]
[null,0.42249999999999999,0,0]
[null,0.42499999999999999,0,0]
[null,0.42749999999999999,0,0]
[null,0.43,0,0]
[null,0.4325,0,0]
[null,0.435,0,0]
[null,0.4375,0,0]
[null,0.44,0,0]
[null,0.4425,0,0]
[null,0.44500000000000001,0,0]
[null,0.44750000000000001,0,0]
[null,0.45,0,0]
[null,0.45250000000000001,0,0]
[null,0.45500000000000002,0,0]
[null,0.45750000000000002,0,0]
[null,0.46,0,0]
[null,0.46250000000000002,0,0]
[null,0.46500000000000002,0,0]
[null,0.46750000000000003,0,0]
[null,0.47,0,0]
[null,0.47249999999999998,0,0]
[null,0.47499999999999998,0,0]
[null,0.47749999999999998,0,0]
[null,0.48,0,0]
[null,0.48249999999999998,0,0]
[null,0.48499999999999999,0,0]
[null,0.48749999999999999,0,0]
[null,0.49,0,0]
[null,0.49249999999999999,0,0]
[null,0.495,0,0]
[null,0.4975,1,0.01]

{"sheet":"F(x)","index":5,"n_rows":204,"n_cols":5,"rows_kept":204,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,0,0,0]
[null,1.2500000000000001E-2,0,0,0]
[null,1.4999999999999999E-2,1,0.01,0.01]
[null,1.7500000000000002E-2,0,0,0.01]
[null,0.02,0,0,0.01]
[null,2.2499999999999999E-2,0,0,0.01]
[null,2.5000000000000001E-2,1,0.01,0.02]
[null,2.75E-2,0,0,0.02]
[null,0.03,2,0.02,0.04]
[null,3.2500000000000001E-2,3,0.03,7.0000000000000007E-2]
[null,3.5000000000000003E-2,6,0.06,0.13]
[null,3.7499999999999999E-2,4,0.04,0.17]
[null,0.04,3,0.03,0.2]
[null,4.2500000000000003E-2,3,0.03,0.23]
[null,4.4999999999999998E-2,3,0.03,0.26]
[null,4.7500000000000001E-2,8,0.08,0.34]
[null,0.05,6,0.06,0.4]
[null,5.2499999999999998E-2,5,0.05,0.45]
[null,5.5E-2,7,7.0000000000000007E-2,0.52]
[null,5.7500000000000002E-2,7,7.0000000000000007E-2,0.59000000000000008]
[null,0.06,3,0.03,0.62000000000000011]
[null,6.25E-2,6,0.06,0.68000000000000016]
[null,6.5000000000000002E-2,3,0.03,0.71000000000000019]
[null,6.7500000000000004E-2,7,7.0000000000000007E-2,0.78000000000000025]
[null,7.0000000000000007E-2,4,0.04,0.82000000000000028]
[null,7.2499999999999995E-2,1,0.01,0.83000000000000029]
[null,7.4999999999999997E-2,3,0.03,0.86000000000000032]
[null,7.7499999999999999E-2,1,0.01,0.87000000000000033]
[null,0.08,1,0.01,0.88000000000000034]
[null,8.2500000000000004E-2,1,0.01,0.89000000000000035]
[null,8.5000000000000006E-2,0,0,0.89000000000000035]
[null,8.7499999999999994E-2,1,0.01,0.90000000000000036]
[null,0.09,1,0.01,0.91000000000000036]
[null,9.2499999999999999E-2,0,0,0.91000000000000036]
[null,9.5000000000000001E-2,1,0.01,0.92000000000000037]
[null,9.7500000000000003E-2,0,0,0.92000000000000037]
[null,0.1,1,0.01,0.93000000000000038]
[null,0.10249999999999999,1,0.01,0.94000000000000039]
[null,0.105,1,0.01,0.9500000000000004]
[null,0.1075,0,0,0.9500000000000004]
[null,0.11,0,0,0.9500000000000004]
[null,0.1125,0,0,0.9500000000000004]
[null,0.115,0,0,0.9500000000000004]
[null,0.11749999999999999,0,0,0.9500000000000004]
[null,0.12,0,0,0.9500000000000004]
[null,0.1225,0,0,0.9500000000000004]
[null,0.125,0,0,0.9500000000000004]
[null,0.1275,0,0,0.9500000000000004]
[null,0.13,0,0,0.9500000000000004]
[null,0.13250000000000001,0,0,0.9500000000000004]
[null,0.13500000000000001,0,0,0.9500000000000004]
[null,0.13750000000000001,0,0,0.9500000000000004]
[null,0.14000000000000001,0,0,0.9500000000000004]
[null,0.14249999999999999,0,0,0.9500000000000004]
[null,0.14499999999999999,0,0,0.9500000000000004]
[null,0.14749999999999999,0,0,0.9500000000000004]
[null,0.15,1,0.01,0.96000000000000041]
[null,0.1525,0,0,0.96000000000000041]
[null,0.155,0,0,0.96000000000000041]
[null,0.1575,0,0,0.96000000000000041]
[null,0.16,0,0,0.96000000000000041]
[null,0.16250000000000001,0,0,0.96000000000000041]
[null,0.16500000000000001,0,0,0.96000000000000041]
[null,0.16750000000000001,0,0,0.96000000000000041]
[null,0.17,0,0,0.96000000000000041]
[null,0.17249999999999999,0,0,0.96000000000000041]
[null,0.17499999999999999,0,0,0.96000000000000041]
[null,0.17749999999999999,0,0,0.96000000000000041]
[null,0.18,0,0,0.96000000000000041]
[null,0.1825,0,0,0.96000000000000041]
[null,0.185,0,0,0.96000000000000041]
[null,0.1875,0,0,0.96000000000000041]
[null,0.19,0,0,0.96000000000000041]
[null,0.1925,0,0,0.96000000000000041]
[null,0.19500000000000001,0,0,0.96000000000000041]
[null,0.19750000000000001,0,0,0.96000000000000041]
[null,0.2,0,0,0.96000000000000041]
[null,0.20250000000000001,0,0,0.96000000000000041]
[null,0.20499999999999999,0,0,0.96000000000000041]
[null,0.20749999999999999,1,0.01,0.97000000000000042]
[null,0.21,0,0,0.97000000000000042]
[null,0.21249999999999999,0,0,0.97000000000000042]
[null,0.215,0,0,0.97000000000000042]
[null,0.2175,0,0,0.97000000000000042]
[null,0.22,0,0,0.97000000000000042]
[null,0.2225,0,0,0.97000000000000042]
[null,0.22500000000000001,0,0,0.97000000000000042]
[null,0.22750000000000001,0,0,0.97000000000000042]
[null,0.23,0,0,0.97000000000000042]
[null,0.23250000000000001,0,0,0.97000000000000042]
[null,0.23499999999999999,1,0.01,0.98000000000000043]
[null,0.23749999999999999,0,0,0.98000000000000043]
[null,0.24,0,0,0.98000000000000043]
[null,0.24249999999999999,0,0,0.98000000000000043]
[null,0.245,0,0,0.98000000000000043]
[null,0.2475,0,0,0.98000000000000043]
[null,0.25,0,0,0.98000000000000043]
[null,0.2525,0,0,0.98000000000000043]
[null,0.255,0,0,0.98000000000000043]
[null,0.25750000000000001,0,0,0.98000000000000043]
[null,0.26,0,0,0.98000000000000043]
[null,0.26250000000000001,0,0,0.98000000000000043]
[null,0.26500000000000001,0,0,0.98000000000000043]
[null,0.26750000000000002,0,0,0.98000000000000043]
[null,0.27,0,0,0.98000000000000043]
[null,0.27250000000000002,0,0,0.98000000000000043]
[null,0.27500000000000002,0,0,0.98000000000000043]
[null,0.27750000000000002,0,0,0.98000000000000043]
[null,0.28000000000000003,0,0,0.98000000000000043]
[null,0.28249999999999997,0,0,0.98000000000000043]
[null,0.28499999999999998,0,0,0.98000000000000043]
[null,0.28749999999999998,0,0,0.98000000000000043]
[null,0.28999999999999998,0,0,0.98000000000000043]
[null,0.29249999999999998,0,0,0.98000000000000043]
[null,0.29499999999999998,0,0,0.98000000000000043]
[null,0.29749999999999999,0,0,0.98000000000000043]
[null,0.3,0,0,0.98000000000000043]
[null,0.30249999999999999,0,0,0.98000000000000043]
[null,0.30499999999999999,0,0,0.98000000000000043]
[null,0.3075,0,0,0.98000000000000043]
[null,0.31,0,0,0.98000000000000043]
[null,0.3125,1,0.01,0.99000000000000044]
[null,0.315,0,0,0.99000000000000044]
[null,0.3175,0,0,0.99000000000000044]
[null,0.32,0,0,0.99000000000000044]
[null,0.32250000000000001,0,0,0.99000000000000044]
[null,0.32500000000000001,0,0,0.99000000000000044]
[null,0.32750000000000001,0,0,0.99000000000000044]
[null,0.33,0,0,0.99000000000000044]
[null,0.33250000000000002,0,0,0.99000000000000044]
[null,0.33500000000000002,0,0,0.99000000000000044]
[null,0.33750000000000002,0,0,0.99000000000000044]
[null,0.34,0,0,0.99000000000000044]
[null,0.34250000000000003,0,0,0.99000000000000044]
[null,0.34499999999999997,0,0,0.99000000000000044]
[null,0.34749999999999998,0,0,0.99000000000000044]
[null,0.35,0,0,0.99000000000000044]
[null,0.35249999999999998,0,0,0.99000000000000044]
[null,0.35499999999999998,0,0,0.99000000000000044]
[null,0.35749999999999998,0,0,0.99000000000000044]
[null,0.36,0,0,0.99000000000000044]
[null,0.36249999999999999,0,0,0.99000000000000044]
[null,0.36499999999999999,0,0,0.99000000000000044]
[null,0.36749999999999999,0,0,0.99000000000000044]
[null,0.37,0,0,0.99000000000000044]
[null,0.3725,0,0,0.99000000000000044]
[null,0.375,0,0,0.99000000000000044]
[null,0.3775,0,0,0.99000000000000044]
[null,0.38,0,0,0.99000000000000044]
[null,0.38250000000000001,0,0,0.99000000000000044]
[null,0.38500000000000001,0,0,0.99000000000000044]
[null,0.38750000000000001,0,0,0.99000000000000044]
[null,0.39,0,0,0.99000000000000044]
[null,0.39250000000000002,0,0,0.99000000000000044]
[null,0.39500000000000002,0,0,0.99000000000000044]
[null,0.39750000000000002,0,0,0.99000000000000044]
[null,0.4,0,0,0.99000000000000044]
[null,0.40250000000000002,0,0,0.99000000000000044]
[null,0.40500000000000003,0,0,0.99000000000000044]
[null,0.40749999999999997,0,0,0.99000000000000044]
[null,0.41,0,0,0.99000000000000044]
[null,0.41249999999999998,0,0,0.99000000000000044]
[null,0.41499999999999998,0,0,0.99000000000000044]
[null,0.41749999999999998,0,0,0.99000000000000044]
[null,0.42,0,0,0.99000000000000044]
[null,0.42249999999999999,0,0,0.99000000000000044]
[null,0.42499999999999999,0,0,0.99000000000000044]
[null,0.42749999999999999,0,0,0.99000000000000044]
[null,0.43,0,0,0.99000000000000044]
[null,0.4325,0,0,0.99000000000000044]
[null,0.435,0,0,0.99000000000000044]
[null,0.4375,0,0,0.99000000000000044]
[null,0.44,0,0,0.99000000000000044]
[null,0.4425,0,0,0.99000000000000044]
[null,0.44500000000000001,0,0,0.99000000000000044]
[null,0.44750000000000001,0,0,0.99000000000000044]
[null,0.45,0,0,0.99000000000000044]
[null,0.45250000000000001,0,0,0.99000000000000044]
[null,0.45500000000000002,0,0,0.99000000000000044]
[null,0.45750000000000002,0,0,0.99000000000000044]
[null,0.46,0,0,0.99000000000000044]
[null,0.46250000000000002,0,0,0.99000000000000044]
[null,0.46500000000000002,0,0,0.99000000000000044]
[null,0.46750000000000003,0,0,0.99000000000000044]
[null,0.47,0,0,0.99000000000000044]
[null,0.47249999999999998,0,0,0.99000000000000044]
[null,0.47499999999999998,0,0,0.99000000000000044]
[null,0.47749999999999998,0,0,0.99000000000000044]
[null,0.48,0,0,0.99000000000000044]
[null,0.48249999999999998,0,0,0.99000000000000044]
[null,0.48499999999999999,0,0,0.99000000000000044]
[null,0.48749999999999999,0,0,0.99000000000000044]
[null,0.49,0,0,0.99000000000000044]
[null,0.49249999999999999,0,0,0.99000000000000044]
[null,0.495,0,0,0.99000000000000044]
[null,0.4975,1,0.01,1.0000000000000004]

{"sheet":"Stock Performance Data","index":6,"n_rows":758,"n_cols":19,"rows_kept":758,"cut":false,"hidden":false,"merged":[]}
["Stock Market Performance","Mean","Volatility",null,null,"S&P500 Historical Monthly Performance","Date","Open","High","Low","Close","Volume","Adj Close",null,"monthly return",null,"Poor (2000-2009)","Average (1961 - 2010)","Great (1990-1999)"]
["Poor",-1.0820669245867238E-3,4.6219823662050324E-2,null,null,null,"2013-01-02",1426.19,1485.98,1426.19,1485.98,3867746100,1485.98,null,{"$f":"M2/M3-1","v":4.19228854500453E-2},"Mean monthly return",{"$f":"AVERAGE(O38:O157)","v":-1.0820669245867238E-3},{"$f":"AVERAGE(O26:O625)","v":6.0258123997793114E-3},{"$f":"AVERAGE(O158:O277)","v":1.2842840485921879E-2}]
["Average",6.0258123997793114E-3,4.3432405656636322E-2,null,null,null,"2012-12-03",1416.34,1448,1398.11,1426.19,3479625500,1426.19,null,{"$f":"M3/M4-1","v":7.0683105254980561E-3},"Standard Deviation",{"$f":"_xlfn.STDEV.P(O38:O157)","v":4.6219823662050324E-2},{"$f":"_xlfn.STDEV.P(O26:O625)","v":4.3432405656636322E-2},{"$f":"_xlfn.STDEV.P(O158:O277)","v":3.8286449537296319E-2}]
["Great",1.2842840485921879E-2,3.8286449537296319E-2,null,null,null,"2012-11-01",1412.2,1434.27,1343.35,1416.18,3593110000,1416.18,null,2.8467029231815655E-3]
[null,null,null,null,null,null,"2012-10-01",1440.9,1470.96,1403.28,1412.16,3587115700,1412.16,null,-1.9789403541407791E-2]
[null,null,null,null,null,null,"2012-09-04",1406.54,1474.51,1396.56,1440.67,3857553100,1440.67,null,2.4236090375236552E-2]
[null,null,null,null,null,null,"2012-08-01",1379.32,1426.68,1354.65,1406.58,3183567800,1406.58,null,1.9763361656468303E-2]
[null,null,null,null,null,null,"2012-07-02",1362.33,1391.74,1325.41,1379.32,3663113300,1379.32,null,1.2597639043871345E-2]
[null,null,null,null,null,null,"2012-06-01",1309.8699999999999,1363.46,1266.74,1362.16,4103472300,1362.16,null,3.9554921279372435E-2]
[null,null,null,null,null,null,"2012-05-01",1397.86,1415.32,1291.98,1310.33,4158095900,1310.33,null,-6.2650671359386623E-2]
[null,null,null,null,null,null,"2012-04-02",1408.47,1422.38,1357.38,1397.91,3916786000,1397.91,null,-7.497497284287169E-3]
[null,null,null,null,null,null,"2012-03-01",1365.9,1419.15,1340.03,1408.47,3980752200,1408.47,null,3.1332376545017748E-2]
[null,null,null,null,null,null,"2012-02-01",1312.45,1378.04,1312.45,1365.68,4143404000,1365.68,null,4.0589449943234213E-2]
[null,null,null,null,null,null,"2012-01-03",1258.8599999999999,1333.47,1258.8599999999999,1312.41,4190155500,1312.41,null,4.3583015267175673E-2]
[null,null,null,null,null,null,"2011-12-01",1246.9100000000001,1269.3699999999999,1202.3699999999999,1257.5999999999999,3667346600,1257.5999999999999,null,8.5327516520175006E-3]
[null,null,null,null,null,null,"2011-11-01",1251,1277.55,1158.6600000000001,1246.96,4288791900,1246.96,null,-5.0586451767333784E-3]
[null,null,null,null,null,null,"2011-10-03",1131.21,1292.6600000000001,1074.77,1253.3,4874946600,1253.3,null,0.10772303830584562]
[null,null,null,null,null,null,"2011-09-01",1219.1199999999999,1229.29,1114.22,1131.42,5104933800,1131.42,null,-7.1762012979021961E-2]
[null,null,null,null,null,null,"2011-08-01",1292.5899999999999,1307.3800000000001,1101.54,1218.8900000000001,4942913400,1218.8900000000001,null,-5.6791097904478782E-2]
[null,null,null,null,null,null,"2011-07-01",1320.64,1356.48,1282.8599999999999,1292.28,4308168000,1292.28,null,-2.1474436636782279E-2]
[null,null,null,null,null,null,"2011-06-01",1345.2,1345.2,1258.07,1320.64,4105601300,1320.64,null,-1.8257508177222714E-2]
[null,null,null,null,null,null,"2011-05-02",1365.21,1370.58,1311.8,1345.2,4114534200,1345.2,null,-1.350092768460176E-2]
[null,null,null,null,null,null,"2011-04-01",1329.48,1364.56,1294.7,1363.61,4042194000,1363.61,null,2.8495357625034856E-2]
[null,null,null,null,null,null,"2011-03-01",1328.64,1332.28,1249.05,1325.83,4046691700,1325.83,null,-1.0473018791158362E-3]
[null,null,null,null,null,null,"2011-02-01",1289.1400000000001,1344.07,1289.1400000000001,1327.22,3225297300,1327.22,null,3.1956582589494076E-2]
[null,null,null,null,null,null,"2011-01-03",1257.6199999999999,1302.67,1257.6199999999999,1286.1199999999999,4816605000,1286.1199999999999,null,2.2645590152984729E-2]
[null,null,null,null,null,null,"2010-12-01",1186.5999999999999,1262.5999999999999,1186.5999999999999,1257.6400000000001,3762922700,1257.6400000000001,null,6.5300072000338938E-2]
[null,null,null,null,null,null,"2010-11-01",1185.71,1227.08,1173,1180.55,4354084200,1180.55,null,-2.2902827780877377E-3]
[null,null,null,null,null,null,"2010-10-01",1143.49,1196.1400000000001,1131.8699999999999,1183.26,4432102300,1183.26,null,3.6855941114616098E-2]
[null,null,null,null,null,null,"2010-09-01",1049.72,1157.1600000000001,1049.72,1141.2,3993981400,1141.2,null,8.7551104037814742E-2]
[null,null,null,null,null,null,"2010-08-02",1107.53,1129.24,1039.7,1049.33,4044967700,1049.33,null,-4.7449164851125603E-2]
[null,null,null,null,null,null,"2010-07-01",1031.0999999999999,1120.95,1010.91,1101.5999999999999,4704026600,1101.5999999999999,null,6.8777832756061308E-2]
[null,null,null,null,null,null,"2010-06-01",1087.3,1131.23,1028.33,1030.71,5235174000,1030.71,null,-5.3882376699314394E-2]
[null,null,null,null,null,null,"2010-05-03",1188.58,1205.1300000000001,1040.78,1089.4100000000001,6626699400,1089.4100000000001,null,-8.1975916203894883E-2]
[null,null,null,null,null,null,"2010-04-01",1171.23,1219.8,1170.69,1186.69,5847150900,1186.69,null,1.4759327193589966E-2]
[null,null,null,null,null,null,"2010-03-01",1105.3599999999999,1180.69,1105.3599999999999,1169.43,4702951700,1169.43,null,5.8796367554255768E-2]
[null,null,null,null,null,null,"2010-02-01",1073.8900000000001,1112.42,1044.5,1104.49,4658238400,1104.49,null,2.8513693463827261E-2]
[null,null,null,null,null,null,"2010-01-04",1116.56,1150.45,1071.5899999999999,1073.8699999999999,5071601500,1073.8699999999999,null,-3.6974262397991176E-2]
[null,null,null,null,null,null,"2009-12-01",1098.8900000000001,1130.3800000000001,1085.8900000000001,1115.0999999999999,4163287200,1115.0999999999999,null,1.7770597738287375E-2]
[null,null,null,null,null,null,"2009-11-02",1036.18,1113.69,1029.3800000000001,1095.6300000000001,4443852500,1095.6300000000001,null,5.7363996950366314E-2]
[null,null,null,null,null,null,"2009-10-01",1054.9100000000001,1101.3599999999999,1019.95,1036.19,5451064000,1036.19,null,-1.9761985847807084E-2]
[null,null,null,null,null,null,"2009-09-01",1019.52,1080.1500000000001,991.97,1057.08,5633064200,1057.08,null,3.5723383825517763E-2]
[null,null,null,null,null,null,"2009-08-03",990.22,1039.47,978.51,1020.62,5764944200,1020.62,null,3.3560173370599911E-2]
[null,null,null,null,null,null,"2009-07-01",920.82,996.68,869.32,987.48,5080675400,987.48,null,7.4141756950789617E-2]
[null,null,null,null,null,null,"2009-06-01",923.26,956.23,888.86,919.32,5330941800,919.32,null,1.9583523728705643E-4]
[null,null,null,null,null,null,"2009-05-01",872.74,930.17,866.1,919.14,6883268000,919.14,null,5.3081426656431674E-2]
[null,null,null,null,null,null,"2009-04-01",793.59,888.7,783.32,872.81,6938945600,872.81,null,9.3925075513554779E-2]
[null,null,null,null,null,null,"2009-03-02",729.57,832.98,666.79,797.87,7633306300,797.87,null,8.5404508291501591E-2]
[null,null,null,null,null,null,"2009-02-02",823.09,875.01,734.52,735.09,7022036200,735.09,null,-0.10993122487528451]
[null,null,null,null,null,null,"2009-01-02",902.99,943.85,804.3,825.88,5844561500,825.88,null,-8.5657348463880401E-2]
[null,null,null,null,null,null,"2008-12-01",888.61,918.85,815.69,903.25,5320791300,903.25,null,7.8215656520574939E-3]
[null,null,null,null,null,null,"2008-11-03",968.67,1007.51,741.02,896.24,6231635200,896.24,null,-7.4849032258064496E-2]
[null,null,null,null,null,null,"2008-10-01",1164.17,1167.03,839.8,968.75,7226593900,968.75,null,-0.16942453444905514]
[null,null,null,null,null,null,"2008-09-02",1287.83,1303.04,1106.42,1166.3599999999999,6900428500,1166.3599999999999,null,-9.0791453271283018E-2]
[null,null,null,null,null,null,"2008-08-01",1269.42,1313.15,1247.45,1282.83,4264482300,1282.83,null,1.2190503242910378E-2]
[null,null,null,null,null,null,"2008-07-01",1276.69,1292.17,1200.44,1267.3800000000001,5923937200,1267.3800000000001,null,-9.8593749999998925E-3]
[null,null,null,null,null,null,"2008-06-02",1399.62,1404.05,1272,1280,4840303300,1280,null,-8.5962381639269392E-2]
[null,null,null,null,null,null,"2008-05-01",1385.97,1440.24,1373.07,1400.38,4039814700,1400.38,null,1.0674153248796614E-2]
[null,null,null,null,null,null,"2008-04-01",1326.41,1404.57,1324.35,1385.59,4113069000,1385.59,null,4.7546684811370588E-2]
[null,null,null,null,null,null,"2008-03-03",1330.45,1359.68,1256.98,1322.7,4661172000,1322.7,null,-5.9595830546433914E-3]
[null,null,null,null,null,null,"2008-02-01",1378.6,1396.02,1316.75,1330.63,4148143000,1330.63,null,-3.4761162090602316E-2]
[null,null,null,null,null,null,"2008-01-02",1467.97,1471.77,1270.05,1378.55,4925982300,1378.55,null,-6.1163474897164116E-2]
[null,null,null,null,null,null,"2007-12-03",1479.63,1523.57,1435.65,1468.36,3363127500,1468.36,null,-8.628488866683881E-3]
[null,null,null,null,null,null,"2007-11-01",1545.79,1545.79,1406.1,1481.14,4317578500,1481.14,null,-4.4043423821141348E-2]
[null,null,null,null,null,null,"2007-10-01",1527.29,1576.09,1489.56,1549.38,3477202100,1549.38,null,1.4822335025380884E-2]
[null,null,null,null,null,null,"2007-09-04",1473.96,1538.74,1439.29,1526.75,3196581500,1526.75,null,3.579400131615551E-2]
[null,null,null,null,null,null,"2007-08-01",1455.18,1503.89,1370.6,1473.99,4091885600,1473.99,null,{"$f":"M67/M68-1","v":1.2863592323073991E-2}]
[null,null,null,null,null,null,"2007-07-02",1504.66,1555.9,1454.25,1455.27,3564664200,1455.27,null,-3.1981907074200899E-2]
[null,null,null,null,null,null,"2007-06-01",1530.62,1540.56,1484.18,1503.35,3261343300,1503.35,null,-1.7816309730697366E-2]
[null,null,null,null,null,null,"2007-05-01",1482.37,1535.56,1476.7,1530.62,3104253600,1530.62,null,3.2549228600146973E-2]
[null,null,null,null,null,null,"2007-04-02",1420.83,1498.02,1416.37,1482.37,3006294500,1482.37,null,4.3290683107413797E-2]
[null,null,null,null,null,null,"2007-03-01",1406.8,1438.89,1363.98,1420.86,3205736800,1420.86,null,9.9799547916576969E-3]
[null,null,null,null,null,null,"2007-02-01",1437.9,1461.57,1389.42,1406.82,2935275700,1406.82,null,-2.1846145288686225E-2]
[null,null,null,null,null,null,"2007-01-03",1418.03,1441.61,1403.97,1438.24,2983144500,1438.24,null,1.4059084819854739E-2]
[null,null,null,null,null,null,"2006-12-01",1400.63,1431.81,1385.93,1418.3,2462849000,1418.3,null,1.2615751483260995E-2]
[null,null,null,null,null,null,"2006-11-01",1377.76,1407.89,1360.98,1400.63,2826198000,1400.63,null,1.6466609576614388E-2]
[null,null,null,null,null,null,"2006-10-02",1335.82,1389.45,1327.1,1377.94,2708938600,1377.94,null,3.1508028596025195E-2]
[null,null,null,null,null,null,"2006-09-01",1303.8,1340.28,1290.93,1335.85,2563743500,1335.85,null,2.4566274485741779E-2]
[null,null,null,null,null,null,"2006-08-01",1278.53,1306.74,1261.3,1303.82,2280876500,1303.82,null,2.1274262528785837E-2]
[null,null,null,null,null,null,"2006-07-03",1270.06,1280.42,1224.54,1276.6600000000001,2440476000,1276.6600000000001,null,5.0858132577547011E-3]
[null,null,null,null,null,null,"2006-06-01",1270.05,1290.68,1219.29,1270.2,2632855400,1270.2,null,8.6608035651192239E-5]
[null,null,null,null,null,null,"2006-05-01",1310.6099999999999,1326.7,1245.3399999999999,1270.0899999999999,2591135900,1270.0899999999999,null,-3.091690129023883E-2]
[null,null,null,null,null,null,"2006-04-03",1302.8800000000001,1318.16,1280.74,1310.6099999999999,2406755200,1310.6099999999999,null,1.2155660413786684E-2]
[null,null,null,null,null,null,"2006-03-01",1280.6600000000001,1310.88,1268.42,1294.8699999999999,2310510800,1294.8699999999999,null,1.1095841206877566E-2]
[null,null,null,null,null,null,"2006-02-01",1280.08,1297.57,1253.6099999999999,1280.6600000000001,2380568400,1280.6600000000001,null,4.5309668145754323E-4]
[null,null,null,null,null,null,"2006-01-03",1248.29,1294.9000000000001,1245.74,1280.08,2595998000,1280.08,null,2.5466838635253009E-2]
[null,null,null,null,null,null,"2005-12-01",1249.48,1275.8,1246.5899999999999,1248.29,2057125200,1248.29,null,-9.5239619681797283E-4]
[null,null,null,null,null,null,"2005-11-01",1207.01,1270.6400000000001,1201.07,1249.48,2260836100,1249.48,null,3.518612107604735E-2]
[null,null,null,null,null,null,"2005-10-03",1228.81,1233.3399999999999,1168.2,1207.01,2493393300,1207.01,null,-1.7740741042146402E-2]
[null,null,null,null,null,null,"2005-09-01",1220.33,1243.1300000000001,1205.3499999999999,1228.81,2232144200,1228.81,null,6.9489400408087043E-3]
[null,null,null,null,null,null,"2005-08-01",1234.18,1245.8599999999999,1201.07,1220.33,1930243400,1220.33,null,-1.1222025960556881E-2]
[null,null,null,null,null,null,"2005-07-01",1191.33,1245.1500000000001,1183.55,1234.18,1962713500,1234.18,null,3.5968203604375137E-2]
[null,null,null,null,null,null,"2005-06-01",1191.5,1219.5899999999999,1188.3,1191.33,1929251300,1191.33,null,-1.4267729752415192E-4]
[null,null,null,null,null,null,"2005-05-02",1156.8499999999999,1199.56,1146.18,1191.5,1960127100,1191.5,null,2.9952024895189666E-2]
[null,null,null,null,null,null,"2005-04-01",1180.5899999999999,1191.8800000000001,1136.1500000000001,1156.8499999999999,2180315700,1156.8499999999999,null,-2.010858977291019E-2]
[null,null,null,null,null,null,"2005-03-01",1203.5999999999999,1229.1099999999999,1163.69,1180.5899999999999,1874017200,1180.5899999999999,null,-1.9117647058823573E-2]
[null,null,null,null,null,null,"2005-02-01",1181.27,1212.44,1180.95,1203.5999999999999,1636467800,1203.5999999999999,null,1.8903383646414307E-2]
[null,null,null,null,null,null,"2005-01-03",1211.92,1217.8,1163.75,1181.27,1658930000,1181.27,null,-2.5290448214403627E-2]
[null,null,null,null,null,null,"2004-12-01",1173.78,1217.33,1173.78,1211.92,1449518100,1211.92,null,3.2458128162750732E-2]
[null,null,null,null,null,null,"2004-11-01",1130.2,1188.46,1127.5999999999999,1173.82,1524465700,1173.82,null,3.8594938948858459E-2]
[null,null,null,null,null,null,"2004-10-01",1114.58,1142.05,1090.29,1130.2,1571990400,1130.2,null,1.4014247519245071E-2]
[null,null,null,null,null,null,"2004-09-01",1104.24,1131.54,1099.18,1114.58,1360850900,1114.58,null,9.3639063971600045E-3]
[null,null,null,null,null,null,"2004-08-02",1101.72,1109.68,1060.72,1104.24,1260227200,1104.24,null,2.2873325345822426E-3]
[null,null,null,null,null,null,"2004-07-01",1140.8399999999999,1140.8399999999999,1078.78,1101.72,1456371400,1101.72,null,-3.4290522772693732E-2]
[null,null,null,null,null,null,"2004-06-01",1120.68,1146.3399999999999,1113.32,1140.8399999999999,1381109500,1140.8399999999999,null,1.7989078059749364E-2]
[null,null,null,null,null,null,"2004-05-03",1107.3,1127.74,1076.32,1120.68,1524950000,1120.68,null,1.2083446220536587E-2]
[null,null,null,null,null,null,"2004-04-01",1126.21,1150.57,1107.23,1107.3,1583171400,1107.3,null,-1.6790829419024988E-2]
[null,null,null,null,null,null,"2004-03-01",1144.94,1163.23,1087.1600000000001,1126.21,1528634700,1126.21,null,-1.6358935839432598E-2]
[null,null,null,null,null,null,"2004-02-02",1131.1300000000001,1158.98,1124.44,1144.94,1554000000,1144.94,null,1.2209029908144986E-2]
[null,null,null,null,null,null,"2004-01-02",1111.92,1155.3800000000001,1105.08,1131.1300000000001,1722750000,1131.1300000000001,null,1.7276422764227695E-2]
[null,null,null,null,null,null,"2003-12-01",1058.2,1112.56,1053.4100000000001,1111.92,1312119500,1111.92,null,5.0765450765450693E-2]
[null,null,null,null,null,null,"2003-11-03",1050.71,1063.6500000000001,1031.2,1058.2,1313181000,1058.2,null,7.1285131006653124E-3]
[null,null,null,null,null,null,"2003-10-01",995.97,1053.79,995.97,1050.71,1469452100,1050.71,null,5.4961494824141255E-2]
[null,null,null,null,null,null,"2003-09-02",1008.01,1040.29,990.36,995.97,1501457600,995.97,null,-1.1944325949147294E-2]
[null,null,null,null,null,null,"2003-08-01",990.31,1011.01,960.84,1008.01,1229836600,1008.01,null,1.7873191222950391E-2]
[null,null,null,null,null,null,"2003-07-01",974.5,1015.41,962.1,990.31,1507327200,990.31,null,1.6223704463827593E-2]
[null,null,null,null,null,null,"2003-06-02",963.59,1015.33,963.59,974.5,1562219000,974.5,null,1.1322242862628284E-2]
[null,null,null,null,null,null,"2003-05-01",916.92,965.38,902.83,963.59,1554328500,963.59,null,5.0898660733760925E-2]
[null,null,null,null,null,null,"2003-04-01",848.18,924.24,847.85,916.92,1498005700,916.92,null,8.1044117993822162E-2]
[null,null,null,null,null,null,"2003-03-03",841.15,895.9,788.9,848.18,1503596600,848.18,null,8.3576056589194092E-3]
[null,null,null,null,null,null,"2003-02-03",855.7,864.64,806.29,841.15,1400452600,841.15,null,-1.7003622764987791E-2]
[null,null,null,null,null,null,"2003-01-02",879.82,935.05,840.34,855.7,1539433800,855.7,null,-2.7414698461048825E-2]
[null,null,null,null,null,null,"2002-12-02",936.31,954.28,869.45,879.82,1289625700,879.82,null,-6.0332582157618608E-2]
[null,null,null,null,null,null,"2002-11-01",885.76,941.82,872.05,936.31,1492221000,936.31,null,5.7069635115606809E-2]
[null,null,null,null,null,null,"2002-10-01",815.28,907.44,768.63,885.76,1717287300,885.76,null,8.644882739672255E-2]
[null,null,null,null,null,null,"2002-09-03",916.07,924.02,800.2,815.28,1472279000,815.28,null,-0.11002434311788412]
[null,null,null,null,null,null,"2002-08-01",911.62,965,833.44,916.07,1374013600,916.07,null,4.8814198898663452E-3]
[null,null,null,null,null,null,"2002-07-01",989.82,994.46,775.68,911.62,2012640000,911.62,null,-7.9004263401426522E-2]
[null,null,null,null,null,null,"2002-06-03",1067.1400000000001,1070.74,952.92,989.82,1604925500,989.82,null,-7.2455347939351933E-2]
[null,null,null,null,null,null,"2002-05-01",1076.92,1106.5899999999999,1048.96,1067.1400000000001,1281036300,1067.1400000000001,null,-9.0814545184414452E-3]
[null,null,null,null,null,null,"2002-04-01",1147.3900000000001,1147.8399999999999,1063.46,1076.92,1372613600,1076.92,null,{"$f":"M131/M132-1","v":-6.1417652236815723E-2}]
[null,null,null,null,null,null,"2002-03-01",1106.73,1173.94,1106.73,1147.3900000000001,1385540000,1147.3900000000001,null,3.6738861330225081E-2]
[null,null,null,null,null,null,"2002-02-01",1130.2,1130.2,1074.3599999999999,1106.73,1444200000,1106.73,null,-2.0766236064413413E-2]
[null,null,null,null,null,null,"2002-01-02",1148.08,1176.97,1081.6600000000001,1130.2,1490628500,1130.2,null,-1.5573827607832103E-2]
[null,null,null,null,null,null,"2001-12-03",1139.45,1173.6199999999999,1114.53,1148.08,1303608500,1148.08,null,7.5738294791345417E-3]
[null,null,null,null,null,null,"2001-11-01",1059.78,1163.3800000000001,1054.31,1139.45,1317790400,1139.45,null,7.5175979920360847E-2]
[null,null,null,null,null,null,"2001-10-01",1040.94,1110.6099999999999,1026.76,1059.78,1361033900,1059.78,null,1.8099025880454089E-2]
[null,null,null,null,null,null,"2001-09-04",1133.58,1155.4000000000001,944.75,1040.94,1777119300,1040.94,null,-8.1723389615201314E-2]
[null,null,null,null,null,null,"2001-08-01",1211.23,1226.27,1124.8699999999999,1133.58,1055621700,1133.58,null,-6.4108385690579084E-2]
[null,null,null,null,null,null,"2001-07-02",1224.42,1239.78,1165.54,1211.23,1186805200,1211.23,null,-1.0740129698296408E-2]
[null,null,null,null,null,null,"2001-06-01",1255.82,1286.6199999999999,1203.03,1224.3800000000001,1265732800,1224.3800000000001,null,-2.5035435014572061E-2]
[null,null,null,null,null,null,"2001-05-01",1249.46,1315.93,1232,1255.82,1170568100,1255.82,null,5.0901989659533076E-3]
[null,null,null,null,null,null,"2001-04-02",1160.33,1269.3,1091.99,1249.46,1333839500,1249.46,null,7.6814354537071416E-2]
[null,null,null,null,null,null,"2001-03-01",1239.94,1267.42,1081.19,1160.33,1322155000,1160.33,null,-6.4204719583205727E-2]
[null,null,null,null,null,null,"2001-02-01",1366.01,1376.38,1215.44,1239.94,1203668400,1239.94,null,-9.2290686012547418E-2]
[null,null,null,null,null,null,"2001-01-02",1320.28,1383.37,1274.6199999999999,1366.01,1386909500,1366.01,null,3.4636592238010078E-2]
[null,null,null,null,null,null,"2000-12-01",1314.95,1389.05,1254.07,1320.28,1232315000,1320.28,null,4.0533860603064742E-3]
[null,null,null,null,null,null,"2000-11-01",1429.4,1438.46,1294.9000000000001,1314.95,1034230000,1314.95,null,-8.0068560235063702E-2]
[null,null,null,null,null,null,"2000-10-02",1436.52,1454.82,1305.79,1429.4,1241718100,1429.4,null,-4.9494956526581202E-3]
[null,null,null,null,null,null,"2000-09-01",1517.68,1530.09,1419.44,1436.51,1101770000,1436.51,null,-5.3482947656950164E-2]
[null,null,null,null,null,null,"2000-08-01",1430.83,1525.21,1425.43,1517.68,931317300,1517.68,null,6.069903482594019E-2]
[null,null,null,null,null,null,"2000-07-03",1454.6,1517.32,1413.89,1430.83,1002085000,1430.83,null,-1.6341262202667406E-2]
[null,null,null,null,null,null,"2000-06-01",1420.6,1488.93,1420.6,1454.6,1054454500,1454.6,null,2.3933549204561366E-2]
[null,null,null,null,null,null,"2000-05-01",1452.43,1481.51,1361.09,1420.6,948127200,1420.6,null,-2.1914997624670529E-2]
[null,null,null,null,null,null,"2000-04-03",1498.58,1527.19,1339.4,1452.43,1110055700,1452.43,null,-3.0795820042973876E-2]
[null,null,null,null,null,null,"2000-03-01",1366.42,1552.87,1346.62,1498.58,1190591300,1498.58,null,9.6719895786068655E-2]
[null,null,null,null,null,null,"2000-02-01",1394.46,1444.55,1325.07,1366.42,1105815000,1366.42,null,-2.0108142219927405E-2]
[null,null,null,null,null,null,"2000-01-03",1469.25,1478,1350.14,1394.46,1124410000,1394.46,null,-5.0903522205206664E-2]
[null,null,null,null,null,null,"1999-12-01",1388.91,1473.1,1387.38,1469.25,909760900,1469.25,null,5.7843920772404189E-2]
[null,null,null,null,null,null,"1999-11-01",1362.93,1425.31,1346.41,1388.91,920777100,1388.91,null,1.906187405075821E-2]
[null,null,null,null,null,null,"1999-10-01",1282.71,1373.17,1233.7,1362.93,950119000,1362.93,null,6.2539467221741418E-2]
[null,null,null,null,null,null,"1999-09-01",1320.41,1361.39,1256.26,1282.71,831252300,1282.71,null,-2.855173771783015E-2]
[null,null,null,null,null,null,"1999-08-02",1328.72,1382.84,1267.73,1320.41,758193100,1320.41,null,-6.2541393220543195E-3]
[null,null,null,null,null,null,"1999-07-01",1372.71,1420.33,1328.49,1328.72,765225200,1328.72,null,-3.2046098593293548E-2]
[null,null,null,null,null,null,"1999-06-01",1301.8399999999999,1372.93,1277.47,1372.71,781644000,1372.71,null,5.4438333435752551E-2]
[null,null,null,null,null,null,"1999-05-03",1335.18,1375.98,1277.31,1301.8399999999999,826511000,1301.8399999999999,null,-2.4970415973876281E-2]
[null,null,null,null,null,null,"1999-04-01",1286.3699999999999,1371.56,1282.56,1335.18,926652300,1335.18,null,3.7943981902563095E-2]
[null,null,null,null,null,null,"1999-03-01",1238.33,1323.82,1216.03,1286.3699999999999,822904300,1286.3699999999999,null,3.8794182487705164E-2]
[null,null,null,null,null,null,"1999-02-01",1279.6400000000001,1283.8399999999999,1211.8900000000001,1238.33,807392600,1238.33,null,-3.2282516957894525E-2]
[null,null,null,null,null,null,"1999-01-04",1229.23,1280.3699999999999,1205.46,1279.6400000000001,901605200,1279.6400000000001,null,4.1009412396378231E-2]
[null,null,null,null,null,null,"1998-12-01",1163.6300000000001,1244.93,1136.8900000000001,1229.23,722756800,1229.23,null,5.6375308302467175E-2]
[null,null,null,null,null,null,"1998-11-02",1098.67,1192.97,1098.67,1163.6300000000001,706959000,1163.6300000000001,null,5.9126034204993294E-2]
[null,null,null,null,null,null,"1998-10-01",1017.01,1103.78,923.32,1098.67,853938600,1098.67,null,8.0294195730622242E-2]
[null,null,null,null,null,null,"1998-09-01",957.28,1066.1099999999999,939.98,1017.01,834008500,1017.01,null,6.2395537355841579E-2]
[null,null,null,null,null,null,"1998-08-03",1120.67,1121.79,957.28,957.28,761383300,957.28,null,-0.14579671089616042]
[null,null,null,null,null,null,"1998-07-01",1133.8399999999999,1190.58,1114.3,1120.67,674577700,1120.67,null,-1.1615395470260248E-2]
[null,null,null,null,null,null,"1998-06-01",1090.82,1145.1500000000001,1074.67,1133.8399999999999,650416800,1133.8399999999999,null,3.9438220788031053E-2]
[null,null,null,null,null,null,"1998-05-01",1111.75,1130.52,1074.3900000000001,1090.82,601696000,1090.82,null,-1.8826174949404195E-2]
[null,null,null,null,null,null,"1998-04-01",1101.75,1132.98,1076.7,1111.75,683412300,1111.75,null,9.0764692534603952E-3]
[null,null,null,null,null,null,"1998-03-02",1049.3399999999999,1113.07,1030.8699999999999,1101.75,654296300,1101.75,null,4.994568014180345E-2]
[null,null,null,null,null,null,"1998-02-02",980.28,1051.6600000000001,980.28,1049.3399999999999,643738400,1049.3399999999999,null,7.0449259395274799E-2]
[null,null,null,null,null,null,"1998-01-02",970.43,992.65,912.83,980.28,667360500,980.28,null,1.0150139628824384E-2]
[null,null,null,null,null,null,"1997-12-01",955.4,986.25,924.92,970.43,564825400,970.43,null,1.5731630730583923E-2]
[null,null,null,null,null,null,"1997-11-03",914.62,964.55,900.61,955.4,545404700,955.4,null,4.4586822942861426E-2]
[null,null,null,null,null,null,"1997-10-01",947.28,983.12,855.27,914.62,637188200,914.62,null,-3.4477662359597927E-2]
[null,null,null,null,null,null,"1997-09-02",899.47,960.59,899.47,947.28,570023800,947.28,null,5.3153523741759079E-2]
[null,null,null,null,null,null,"1997-08-01",954.29,964.17,893.34,899.47,524762300,899.47,null,-5.7465603420272182E-2]
[null,null,null,null,null,null,"1997-07-01",885.14,957.73,884.54,954.31,568452200,954.31,null,7.8145830038186093E-2]
[null,null,null,null,null,null,"1997-06-02",848.28,902.09,838.82,885.14,543785200,885.14,null,4.345263356438922E-2]
[null,null,null,null,null,null,"1997-05-01",801.34,851.87,793.21,848.28,506850000,848.28,null,5.8576883719769324E-2]
[null,null,null,null,null,null,"1997-04-01",757.12,804.13,733.54,801.34,500497700,801.34,null,5.8405536770921529E-2]
[null,null,null,null,null,null,"1997-03-03",790.82,814.9,756.13,757.12,533832000,757.12,null,-4.2613995599504406E-2]
[null,null,null,null,null,null,"1997-02-03",786.16,817.68,773.43,790.82,538116300,790.82,null,5.9275465554087248E-3]
[null,null,null,null,null,null,"1997-01-02",740.74,794.67,729.55,786.16,555199000,786.16,null,6.1317061317061272E-2]
[null,null,null,null,null,null,"1996-12-02",757.02,761.75,716.69,740.74,451853800,740.74,null,{"$f":"M195/M196-1","v":-2.1505376344086002E-2}]
[null,null,null,null,null,null,"1996-11-01",705.27,762.12,701.3,757.02,438942000,757.02,null,7.3376153813433209E-2]
[null,null,null,null,null,null,"1996-10-01",687.31,714.1,684.44,705.27,442891700,705.27,null,2.6100999519881096E-2]
[null,null,null,null,null,null,"1996-09-03",651.99,690.88,643.97,687.33,422632000,687.33,null,5.4203285326462014E-2]
[null,null,null,null,null,null,"1996-08-01",639.95000000000005,670.68,639.49,651.99,347213600,651.99,null,1.8813969841393829E-2]
[null,null,null,null,null,null,"1996-07-01",670.63,675.88,605.88,639.95000000000005,420610000,639.95000000000005,null,-4.5748027973696259E-2]
[null,null,null,null,null,null,"1996-06-03",669.12,680.32,658.75,670.63,420065000,670.63,null,2.2566953610712037E-3]
[null,null,null,null,null,null,"1996-05-01",654.16999999999996,681.1,630.07000000000005,669.12,421495000,669.12,null,2.2853386734335235E-2]
[null,null,null,null,null,null,"1996-04-01",645.5,656.68,624.14,654.16999999999996,441379500,654.16999999999996,null,1.343144848954303E-2]
[null,null,null,null,null,null,"1996-03-01",640.42999999999995,656.97,627.63,645.5,447510000,645.5,null,7.9165560638947419E-3]
[null,null,null,null,null,null,"1996-02-01",636.02,664.23,633.71,640.42999999999995,460156500,640.42999999999995,null,6.9337442218797563E-3]
[null,null,null,null,null,null,"1996-01-02",615.92999999999995,636.17999999999995,597.29,636.02,439102700,636.02,null,3.2617342879872835E-2]
[null,null,null,null,null,null,"1995-12-01",605.37,622.88,605.04999999999995,615.92999999999995,400939500,615.92999999999995,null,1.7443877298181087E-2]
[null,null,null,null,null,null,"1995-11-01",581.5,608.69000000000005,581.04,605.37,382961900,605.37,null,4.1049011177987982E-2]
[null,null,null,null,null,null,"1995-10-02",584.41,590.66,571.54999999999995,581.5,382759500,581.5,null,-4.9793809140842304E-3]
[null,null,null,null,null,null,"1995-09-01",561.88,587.61,561.01,584.41,369404000,584.41,null,4.0097529721648595E-2]
[null,null,null,null,null,null,"1995-08-01",562.05999999999995,565.62,553.04,561.88,323806000,561.88,null,-3.2025050706319114E-4]
[null,null,null,null,null,null,"1995-07-03",544.75,565.4,542.51,562.05999999999995,379995500,562.05999999999995,null,3.1776044056906816E-2]
[null,null,null,null,null,null,"1995-06-01",533.4,551.07000000000005,526,544.75,357604500,544.75,null,2.1278590176228018E-2]
[null,null,null,null,null,null,"1995-05-01",514.76,533.41,513.03,533.4,359721300,533.4,null,3.6311709506323897E-2]
[null,null,null,null,null,null,"1995-04-03",500.7,515.29,500.2,514.71,348814200,514.71,null,2.7960296379141658E-2]
[null,null,null,null,null,null,"1995-03-01",487.39,508.15,479.7,500.71,354150400,500.71,null,2.7329243521615032E-2]
[null,null,null,null,null,null,"1995-02-01",470.42,489.19,469.29,487.39,349858900,487.39,null,3.6074146507376392E-2]
[null,null,null,null,null,null,"1995-01-03",459.21,471.36,457.2,470.42,345888000,470.42,null,2.4277658022514137E-2]
[null,null,null,null,null,null,"1994-12-01",453.55,462.73,442.88,459.27,314656600,459.27,null,1.229914699464385E-2]
[null,null,null,null,null,null,"1994-11-01",472.26,472.26,444.18,453.69,311899500,453.69,null,-3.9504604636392604E-2]
[null,null,null,null,null,null,"1994-10-03",462.69,474.74,449.27,472.35,316548500,472.35,null,2.0833783579347953E-2]
[null,null,null,null,null,null,"1994-09-01",475.49,475.49,458.47,462.71,306893800,462.71,null,-2.6877536856716344E-2]
[null,null,null,null,null,null,"1994-08-01",458.28,477.59,456.08,475.49,293626000,475.49,null,3.7598743071618701E-2]
[null,null,null,null,null,null,"1994-07-01",444.27,459.33,443.58,458.26,262483000,458.26,null,3.1489859769959772E-2]
[null,null,null,null,null,null,"1994-06-01",456.5,463.23,439.83,444.27,279367200,444.27,null,-2.6790799561883905E-2]
[null,null,null,null,null,null,"1994-05-02",450.91,457.77,440.78,456.5,280603300,456.5,null,1.239715242509587E-2]
[null,null,null,null,null,null,"1994-04-04",445.66,452.79,435.86,450.91,317314700,450.91,null,1.1530609955807014E-2]
[null,null,null,null,null,null,"1994-03-01",467.19,471.09,436.16,445.77,331677800,445.77,null,-4.5746457164875687E-2]
[null,null,null,null,null,null,"1994-02-01",481.6,482.23,464.26,467.14,322199400,467.14,null,-3.0045057203961778E-2]
[null,null,null,null,null,null,"1994-01-03",466.51,482.85,464.36,481.61,330964700,481.61,null,3.2500803944688572E-2]
[null,null,null,null,null,null,"1993-12-01",461.93,471.29,461.45,466.45,270900000,466.45,null,1.0091166980662036E-2]
[null,null,null,null,null,null,"1993-11-01",467.83,469.11,454.36,461.79,293489000,461.79,null,-1.2910672680247037E-2]
[null,null,null,null,null,null,"1993-10-01",458.93,471.1,456.4,467.83,295763300,467.83,null,1.9392935741834316E-2]
[null,null,null,null,null,null,"1993-09-01",463.55,463.8,449.64,458.93,277795200,458.93,null,-9.9879195789109865E-3]
[null,null,null,null,null,null,"1993-08-02",448.13,463.56,446.94,463.56,261774000,463.56,null,3.4431972865016869E-2]
[null,null,null,null,null,null,"1993-07-01",450.54,451.15,441.4,448.13,264902300,448.13,null,-5.327059241337917E-3]
[null,null,null,null,null,null,"1993-06-01",450.23,455.63,442.5,450.53,264796300,450.53,null,7.5523667784715975E-4]
[null,null,null,null,null,null,"1993-05-03",440.19,454.55,436.86,450.19,265823000,450.19,null,2.2717462913741882E-2]
[null,null,null,null,null,null,"1993-04-01",451.67,452.63,432.3,440.19,290506100,440.19,null,-2.5416786591980878E-2]
[null,null,null,null,null,null,"1993-03-01",443.38,456.76,441.07,451.67,262875600,451.67,null,1.8697279985565585E-2]
[null,null,null,null,null,null,"1993-02-01",438.78,450.04,428.25,443.38,298768900,443.38,null,1.0483613656046442E-2]
[null,null,null,null,null,null,"1993-01-04",435.7,442.66,426.88,438.78,276402500,438.78,null,7.0459709439765206E-3]
[null,null,null,null,null,null,"1992-12-01",431.35,442.65,428.61,435.71,229184500,435.71,null,1.0107801089602297E-2]
[null,null,null,null,null,null,"1992-11-02",418.66,431.93,415.58,431.35,218946000,431.35,null,3.026177510270367E-2]
[null,null,null,null,null,null,"1992-10-01",417.8,421.16,396.8,418.68,214042700,418.68,null,2.1062709430348381E-3]
[null,null,null,null,null,null,"1992-09-01",414.03,425.27,412.71,417.8,200396100,417.8,null,9.1056203656740831E-3]
[null,null,null,null,null,null,"1992-08-03",424.19,425.14,408.3,414.03,181680900,414.03,null,-2.3997548384055101E-2]
[null,null,null,null,null,null,"1992-07-01",408.2,424.8,407.2,424.21,201733600,424.21,null,3.9373744303425218E-2]
[null,null,null,null,null,null,"1992-06-01",415.35,417.3,399.92,408.14,202516300,408.14,null,-1.7358853978572397E-2]
[null,null,null,null,null,null,"1992-05-01",414.95,418.75,409.85,415.35,192399500,415.35,null,9.6397156283889451E-4]
[null,null,null,null,null,null,"1992-04-01",403.67,416.28,392.41,414.95,216163300,414.95,null,2.7892689935346437E-2]
[null,null,null,null,null,null,"1992-03-02",412.68,413.78,401.94,403.69,193118100,403.69,null,-2.1831839108311102E-2]
[null,null,null,null,null,null,"1992-02-03",408.79,418.08,406.34,412.7,235259400,412.7,null,9.5895102500123119E-3]
[null,null,null,null,null,null,"1992-01-02",417.03,421.18,408.64,408.78,249268100,408.78,null,-1.9923757462418146E-2]
[null,null,null,null,null,null,"1991-12-02",375.11,418.32,371.36,417.09,209637600,417.09,null,0.11158786845050894]
[null,null,null,null,null,null,"1991-11-01",392.46,398.22,371.63,375.22,190722500,375.22,null,-4.3903681997706667E-2]
[null,null,null,null,null,null,"1991-10-01",387.86,393.81,376.11,392.45,185306900,392.45,null,1.1834166967462423E-2]
[null,null,null,null,null,null,"1991-09-03",395.43,397.62,382.77,387.86,170388500,387.86,null,-1.9143716966340429E-2]
[null,null,null,null,null,null,"1991-08-01",387.81,396.82,374.09,395.43,175330000,395.43,null,{"$f":"M259/M260-1","v":1.9648797091359249E-2}]
[null,null,null,null,null,null,"1991-07-01",371.18,387.81,370.92,387.81,165836300,387.81,null,4.485935984481082E-2]
[null,null,null,null,null,null,"1991-06-03",389.81,389.81,367.98,371.16,171125000,371.16,null,-4.7892671164353584E-2]
[null,null,null,null,null,null,"1991-05-01",375.35,389.85,365.83,389.83,180533600,389.83,null,3.8604998135024271E-2]
[null,null,null,null,null,null,"1991-04-01",375.22,391.26,370.27,375.34,191974000,375.34,null,3.1981237673894825E-4]
[null,null,null,null,null,null,"1991-03-01",367.07,379.66,363.73,375.22,203933500,375.22,null,2.2202849592720897E-2]
[null,null,null,null,null,null,"1991-02-01",343.91,370.96,340.37,367.07,238220000,367.07,null,6.728113278864889E-2]
[null,null,null,null,null,null,"1991-01-02",330.2,343.93,309.35000000000002,343.93,175670900,343.93,null,4.1517776028102471E-2]
[null,null,null,null,null,null,"1990-12-03",322.23,333.98,321.97000000000003,330.22,161548000,330.22,null,2.482775743280996E-2]
[null,null,null,null,null,null,"1990-11-01",303.99,323.02,301.61,322.22000000000003,159148500,322.22000000000003,null,5.9934210526315868E-2]
[null,null,null,null,null,null,"1990-10-01",306.10000000000002,319.69,294.51,304,166433000,304,null,-6.6982519196210344E-3]
[null,null,null,null,null,null,"1990-09-04",322.56,326.52999999999997,295.98,306.05,152015200,306.05,null,-5.1184275793650813E-2]
[null,null,null,null,null,null,"1990-08-01",356.15,357.35,306.18,322.56,179009100,322.56,null,-9.4314193457812667E-2]
[null,null,null,null,null,null,"1990-07-02",358.02,369.78,350.09,356.15,168996100,356.15,null,-5.2231718898385626E-3]
[null,null,null,null,null,null,"1990-06-01",361.26,368.78,351.23,358.02,160561400,358.02,null,-8.8863051241592217E-3]
[null,null,null,null,null,null,"1990-05-01",330.8,362.26,330.8,361.23,171016800,361.23,null,9.1989117291414679E-2]
[null,null,null,null,null,null,"1990-04-02",339.94,347.3,327.76,330.8,146198500,330.8,null,-2.6887097723127584E-2]
[null,null,null,null,null,null,"1990-03-01",331.89,344.49,331.08,339.94,155573600,339.94,null,2.4255024255024349E-2]
[null,null,null,null,null,null,"1990-02-01",329.08,336.09,322.10000000000002,331.89,165598400,331.89,null,8.5389570925002989E-3]
[null,null,null,null,null,null,"1990-01-02",353.4,360.59,319.83,329.08,181041300,329.08,null,-6.8817204301075297E-2]
[null,null,null,null,null,null,"1989-12-01",346.01,354.1,339.63,353.4,167968000,353.4,null,2.1416803953871355E-2]
[null,null,null,null,null,null,"1989-11-01",340.36,346.5,330.91,345.99,151683800,345.99,null,1.6541309202021459E-2]
[null,null,null,null,null,null,"1989-10-02",349.15,360.44,327.12,340.36,190398600,340.36,null,-2.5175426034655501E-2]
[null,null,null,null,null,null,"1989-09-01",351.45,354.13,341.37,349.15,159516000,349.15,null,-6.5443164034714174E-3]
[null,null,null,null,null,null,"1989-08-01",346.08,352.73,339,351.45,177996500,351.45,null,1.551664355062421E-2]
[null,null,null,null,null,null,"1989-07-03",317.98,346.08,317.26,346.08,170784000,346.08,null,8.8370337757091466E-2]
[null,null,null,null,null,null,"1989-06-01",320.51,329.19,314.38,317.98,188049000,317.98,null,-7.9246224884561567E-3]
[null,null,null,null,null,null,"1989-05-01",309.64,323.06,304.06,320.52,177720400,320.52,null,3.5137579124144169E-2]
[null,null,null,null,null,null,"1989-04-03",294.87,310.45,294.35000000000002,309.64,169782000,309.64,null,5.0089870112252743E-2]
[null,null,null,null,null,null,"1989-03-01",288.86,299.99,286.45999999999998,294.87,167067700,294.87,null,2.080592674652082E-2]
[null,null,null,null,null,null,"1989-02-01",297.47000000000003,300.57,286.26,288.86,177037300,288.86,null,-2.8944095202877662E-2]
[null,null,null,null,null,null,"1989-01-03",277.72000000000003,297.51,273.81,297.47000000000003,177441400,297.47000000000003,null,7.1114791876710326E-2]
[null,null,null,null,null,null,"1988-12-01",273.68,280.45,270.47000000000003,277.72000000000003,141529000,277.72000000000003,null,1.4687614176105424E-2]
[null,null,null,null,null,null,"1988-11-01",278.97000000000003,280.37,262.85000000000002,273.7,141934700,273.7,null,-1.8890920170627767E-2]
[null,null,null,null,null,null,"1988-10-03",271.89,283.95,268.83999999999997,278.97000000000003,169458000,278.97000000000003,null,2.5964473539038746E-2]
[null,null,null,null,null,null,"1988-09-01",261.52,274.87,256.98,271.91000000000003,154057100,271.91000000000003,null,3.9729275007647669E-2]
[null,null,null,null,null,null,"1988-08-01",272.02999999999997,274.2,256.52999999999997,261.52,150345600,261.52,null,-3.8600102933607827E-2]
[null,null,null,null,null,null,"1988-07-01",273.5,276.36,262.48,272.02,176540500,272.02,null,-5.4113345521024092E-3]
[null,null,null,null,null,null,"1988-06-01",262.16000000000003,276.88,262.10000000000002,273.5,206096300,273.5,null,4.3256026853829566E-2]
[null,null,null,null,null,null,"1988-05-02",261.36,263.7,248.85,262.16000000000003,165665700,262.16000000000003,null,3.1760609191444633E-3]
[null,null,null,null,null,null,"1988-04-04",258.89,272.05,254.71,261.33,169819000,261.33,null,9.4248522538529222E-3]
[null,null,null,null,null,null,"1988-03-01",267.82,272.64,256.07,258.89,182297300,258.89,null,-3.3343290269584047E-2]
[null,null,null,null,null,null,"1988-02-01",257.05,267.82,247.82,267.82,196464500,267.82,null,4.1817403819971233E-2]
[null,null,null,null,null,null,"1988-01-04",247.1,261.77999999999997,240.17,257.07,185329000,257.07,null,4.0432248664400205E-2]
[null,null,null,null,null,null,"1987-12-01",230.32,253.35,221.24,247.08,186222200,247.08,null,7.2861485019539707E-2]
[null,null,null,null,null,null,"1987-11-02",251.73,257.20999999999998,225.75,230.3,192922000,230.3,null,-8.5348901862663307E-2]
[null,null,null,null,null,null,"1987-10-01",321.83,328.94,216.46,251.79,290813600,251.79,null,-0.217630426001305]
[null,null,null,null,null,null,"1987-09-01",329.81,332.18,308.56,321.83,186014200,321.83,null,-2.4166161309884915E-2]
[null,null,null,null,null,null,"1987-08-03",318.62,337.89,314.51,329.8,201342800,329.8,null,3.4958890353354644E-2]
[null,null,null,null,null,null,"1987-07-01",303.99,318.85000000000002,302.52999999999997,318.66000000000003,188559000,318.66000000000003,null,4.8223684210526363E-2]
[null,null,null,null,null,null,"1987-06-01",290.12,310.27,286.93,304,170931800,304,null,4.791451223715959E-2]
[null,null,null,null,null,null,"1987-05-01",286.99,298.69,277.01,290.10000000000002,178560000,290.10000000000002,null,6.0341240116521533E-3]
[null,null,null,null,null,null,"1987-04-01",291.58999999999997,303.64999999999998,275.67,288.36,195942800,288.36,null,-1.1450119986287199E-2]
[null,null,null,null,null,null,"1987-03-02",284.17,302.72000000000003,282.3,291.7,188040900,291.7,null,2.6389866291344211E-2]
[null,null,null,null,null,null,"1987-02-02",274.08,287.55,273.16000000000003,284.2,190952600,284.2,null,3.6923525977816674E-2]
[null,null,null,null,null,null,"1987-01-02",242.17,280.95999999999998,242.17,274.08,200203800,274.08,null,0.13176694057893212]
[null,null,null,null,null,null,"1986-12-01",249.22,254.87,241.28,242.17,154548600,242.17,null,-2.8288259369232072E-2]
[null,null,null,null,null,null,"1986-11-03",243.97,249.22,235.51,249.22,159703100,249.22,null,2.1477170259857514E-2]
[null,null,null,null,null,null,"1986-10-01",231.32,244.51,231.32,243.98,137562600,243.98,null,5.4729379214940366E-2]
[null,null,null,null,null,null,"1986-09-02",252.93,254.13,228.08,231.32,156723800,231.32,null,-8.5438658917487142E-2]
[null,null,null,null,null,null,"1986-08-01",236.12,254.24,231.92,252.93,134628500,252.93,null,7.1192613925122883E-2]
[null,null,null,null,null,null,"1986-07-01",250.67,253.2,233.07,236.12,142845400,236.12,null,-5.8682825705629105E-2]
[null,null,null,null,null,null,"1986-06-02",246.04,251.81,238.23,250.84,132604700,250.84,null,1.4109561350313271E-2]
[null,null,null,null,null,null,"1986-05-01",235.52,249.19,232.26,247.35,134830400,247.35,null,5.0229279891304213E-2]
[null,null,null,null,null,null,"1986-04-01",238.9,245.47,226.3,235.52,153995400,235.52,null,{"$f":"M323/M324-1","v":-1.4148179154457874E-2}]
[null,null,null,null,null,null,"1986-03-03",226.92,240.11,222.18,238.9,167450000,238.9,null,5.2793936188965329E-2]
[null,null,null,null,null,null,"1986-02-03",211.78,227.92,210.82,226.92,162673600,226.92,null,7.1489281329681686E-2]
[null,null,null,null,null,null,"1986-01-02",211.28,214.57,202.6,211.78,137386800,211.78,null,2.3665278303672821E-3]
[null,null,null,null,null,null,"1985-12-02",202.17,213.08,200.1,211.28,138908500,211.28,null,4.506108720383839E-2]
[null,null,null,null,null,null,"1985-11-01",189.82,203.4,189.37,202.17,126471500,202.17,null,6.5061637340638523E-2]
[null,null,null,null,null,null,"1985-10-01",182.06,190.15,181.16,189.82,115858200,189.82,null,4.2508787346221322E-2]
[null,null,null,null,null,null,"1985-09-03",188.63,188.8,179.45,182.08,103355700,182.08,null,-3.4724062980437842E-2]
[null,null,null,null,null,null,"1985-08-01",190.92,192.17,186.1,188.63,91128100,188.63,null,-1.1994552692227045E-2]
[null,null,null,null,null,null,"1985-07-01",191.85,196.07,189.3,190.92,117603100,190.92,null,-4.8475371383893684E-3]
[null,null,null,null,null,null,"1985-06-03",189.55,191.85,185.03,191.85,111110000,191.85,null,1.2134001582695841E-2]
[null,null,null,null,null,null,"1985-05-01",179.83,189.98,178.35,189.55,112929000,189.55,null,5.4051048212200303E-2]
[null,null,null,null,null,null,"1985-04-01",180.66,183.61,177.86,179.83,99699000,179.83,null,-4.5942654710504627E-3]
[null,null,null,null,null,null,"1985-03-01",181.18,183.89,176.53,180.66,107356600,180.66,null,-2.8700739595982627E-3]
[null,null,null,null,null,null,"1985-02-01",179.63,183.95,177.75,181.18,120806300,181.18,null,8.6288481879419621E-3]
[null,null,null,null,null,null,"1985-01-02",167.2,180.27,163.36000000000001,179.63,127555000,179.63,null,7.4085147093996495E-2]
[null,null,null,null,null,null,"1984-12-03",163.58000000000001,169.03,161.54,167.24,93063000,167.24,null,2.2374373395280589E-2]
[null,null,null,null,null,null,"1984-11-01",166.09,170.41,162.99,163.58000000000001,87374200,163.58000000000001,null,-1.5112288518273176E-2]
[null,null,null,null,null,null,"1984-10-01",166.1,169.62,160.02000000000001,166.09,95744300,166.09,null,-6.0204695966237232E-5]
[null,null,null,null,null,null,"1984-09-04",166.68,169.65,163.06,166.1,97242600,166.1,null,-3.479721622270282E-3]
[null,null,null,null,null,null,"1984-08-01",150.66,168.8,150.66,166.68,112364300,166.68,null,0.10633213859020318]
[null,null,null,null,null,null,"1984-07-02",153.16,153.87,147.26,150.66,83290900,150.66,null,-1.6451233842538215E-2]
[null,null,null,null,null,null,"1984-06-01",150.55000000000001,155.63999999999999,148.53,153.18,90649500,153.18,null,1.7469279309199504E-2]
[null,null,null,null,null,null,"1984-05-01",160.05000000000001,162.11000000000001,148.68,150.55000000000001,91883600,150.55000000000001,null,-5.935645110902843E-2]
[null,null,null,null,null,null,"1984-04-02",159.18,160.69,154.12,160.05000000000001,89513500,160.05000000000001,null,5.4655107425556348E-3]
[null,null,null,null,null,null,"1984-03-01",157.06,160.46,153.77000000000001,159.18,87568600,159.18,null,1.3498026232013238E-2]
[null,null,null,null,null,null,"1984-02-01",163.41,164,152.13,157.06,101281000,157.06,null,-3.8859310935683178E-2]
[null,null,null,null,null,null,"1984-01-03",164.93,169.54,162.03,163.41,110912800,163.41,null,-9.2160310434730164E-3]
[null,null,null,null,null,null,"1983-12-01",166.37,166.77,161.58000000000001,164.93,91461900,164.93,null,-8.8341346153846256E-3]
[null,null,null,null,null,null,"1983-11-01",163.55000000000001,168.07,161.63,166.4,92130400,166.4,null,1.7425863650259776E-2]
[null,null,null,null,null,null,"1983-10-03",165.99,172.65,162.86000000000001,163.55000000000001,89241900,163.55000000000001,null,-1.5174324080207025E-2]
[null,null,null,null,null,null,"1983-09-01",164.4,170.41,163.95,166.07,86222300,166.07,null,1.0158150851581338E-2]
[null,null,null,null,null,null,"1983-08-01",162.34,165.91,158.5,164.4,77705600,164.4,null,1.1318897637795367E-2]
[null,null,null,null,null,null,"1983-07-01",168.11,170.72,161.5,162.56,84270500,162.56,null,-3.0303030303030165E-2]
[null,null,null,null,null,null,"1983-06-01",162.38,171.6,160.80000000000001,167.64,93189500,167.64,null,3.2329576944393201E-2]
[null,null,null,null,null,null,"1983-05-02",164.41,166.99,160.29,162.38999999999999,96525700,162.38999999999999,null,-1.2406495165115938E-2]
[null,null,null,null,null,null,"1983-04-04",152.91999999999999,164.43,150.16999999999999,164.43,94631000,164.43,null,7.4986924686192502E-2]
[null,null,null,null,null,null,"1983-03-01",148.07,155.02000000000001,148.07,152.96,87064700,152.96,null,3.3094691341348126E-2]
[null,null,null,null,null,null,"1983-02-01",145.29,150.88,141.9,148.06,89431500,148.06,null,1.8995182381279951E-2]
[null,null,null,null,null,null,"1983-01-03",140.65,148.36000000000001,138.08000000000001,145.30000000000001,91654200,145.30000000000001,null,3.3134243458475821E-2]
[null,null,null,null,null,null,"1982-12-01",138.56,143.68,134.79,140.63999999999999,78372200,140.63999999999999,null,1.5231357828629166E-2]
[null,null,null,null,null,null,"1982-11-01",133.72,144.36000000000001,132.88999999999999,138.53,92881400,138.53,null,3.5970685013460901E-2]
[null,null,null,null,null,null,"1982-10-01",120.4,140.4,120.15,133.72,102066100,133.72,null,0.11044676963959477]
[null,null,null,null,null,null,"1982-09-01",119.52,126.43,117.84,120.42,76697600,120.42,null,7.6144255710819397E-3]
[null,null,null,null,null,null,"1982-08-02",107.71,120.26,102.2,119.51,79960400,119.51,null,0.11597721542627704]
[null,null,null,null,null,null,"1982-07-01",109.52,112.39,105.57,107.09,56402800,107.09,null,-2.2990603047167157E-2]
[null,null,null,null,null,null,"1982-06-01",111.97,112.48,107.01,109.61,53445900,109.61,null,-2.0289595995709675E-2]
[null,null,null,null,null,null,"1982-05-03",115.96,119.92,111.66,111.88,53518000,111.88,null,-3.9161800068704955E-2]
[null,null,null,null,null,null,"1982-04-01",111.96,119.33,111.48,116.44,56413800,116.44,null,4.0014290818149334E-2]
[null,null,null,null,null,null,"1982-03-01",113.11,114.8,104.46,111.96,57043000,111.96,null,-1.0167093979312258E-2]
[null,null,null,null,null,null,"1982-02-01",119.81,119.81,110.03,113.11,53475200,113.11,null,-6.0548172757475149E-2]
[null,null,null,null,null,null,"1982-01-04",122.55,123.72,113.63,120.4,52087000,120.4,null,-1.7543859649122751E-2]
[null,null,null,null,null,null,"1981-12-01",126.35,127.32,121.04,122.55,45465900,122.55,null,-3.007518796992481E-2]
[null,null,null,null,null,null,"1981-11-02",122.35,126.97,119.13,126.35,51775000,126.35,null,3.6590368364919135E-2]
[null,null,null,null,null,null,"1981-10-01",116.18,123.28,115,121.89,48051300,121.89,null,4.914787398863818E-2]
[null,null,null,null,null,null,"1981-09-01",122.79,124.58,110.19,116.18,47611400,116.18,null,-5.3831745256128327E-2]
[null,null,null,null,null,null,"1981-08-03",130.91999999999999,135.18,122.29,122.79,45757600,122.79,null,-6.2098991750687338E-2]
[null,null,null,null,null,null,"1981-07-01",131.21,131.78,125.96,130.91999999999999,45338600,130.91999999999999,null,-2.2101973934914865E-3]
[null,null,null,null,null,null,"1981-06-01",132.59,135.66999999999999,128.77000000000001,131.21,51932700,131.21,null,-1.0408024737913801E-2]
[null,null,null,null,null,null,"1981-05-01",132.81,134.91999999999999,128.78,132.59,47850500,132.59,null,-1.6565017694450956E-3]
[null,null,null,null,null,null,"1981-04-01",136,137.72,131.58000000000001,132.81,55782800,132.81,null,-2.345588235294116E-2]
[null,null,null,null,null,null,"1981-03-02",131.27000000000001,138.38,128.56,136,55705000,136,null,3.6032604555496173E-2]
[null,null,null,null,null,null,"1981-02-02",129.47999999999999,132.02000000000001,124.66,131.27000000000001,45764200,131.27000000000001,null,1.3276727132381261E-2]
[null,null,null,null,null,null,"1981-01-02",135.76,140.32,128.57,129.55000000000001,47460900,129.55000000000001,null,-4.5742486741308097E-2]
[null,null,null,null,null,null,"1980-12-01",140.52000000000001,140.66,125.32,135.76,48493600,135.76,null,{"$f":"M387/M388-1","v":-3.3874181611158738E-2}]
[null,null,null,null,null,null,"1980-11-03",127.47,141.96,127.23,140.52000000000001,56797200,140.52000000000001,null,0.1023770298893858]
[null,null,null,null,null,null,"1980-10-01",125.46,135.88,124.66,127.47,46604300,127.47,null,1.6021042563366894E-2]
[null,null,null,null,null,null,"1980-09-02",122.38,132.16999999999999,121.79,125.46,52285700,125.46,null,2.5167511031214174E-2]
[null,null,null,null,null,null,"1980-08-01",121.67,127.78,119.42,122.38,47579500,122.38,null,5.8354565628337962E-3]
[null,null,null,null,null,null,"1980-07-01",114.24,123.93,113.54,121.67,48926300,121.67,null,6.5038515406162567E-2]
[null,null,null,null,null,null,"1980-06-02",111.24,117.98,109.77,114.24,40931900,114.24,null,2.6968716289104577E-2]
[null,null,null,null,null,null,"1980-05-01",106.29,112.72,103.5,111.24,38082800,111.24,null,4.6570702794242136E-2]
[null,null,null,null,null,null,"1980-04-01",102.09,106.79,98.95,106.29,33570900,106.29,null,4.11401704378489E-2]
[null,null,null,null,null,null,"1980-03-03",113.66,114.34,94.23,102.09,43442300,102.09,null,-0.10179482667605133]
[null,null,null,null,null,null,"1980-02-01",114.16,120.22,111.33,113.66,49767000,113.66,null,-4.3798177995795218E-3]
[null,null,null,null,null,null,"1980-01-02",107.94,117.17,103.26,114.16,55642700,114.16,null,5.7624606262738576E-2]
[null,null,null,null,null,null,"1979-12-03",106.16,110.33,105.07,107.94,37087000,107.94,null,1.6767143933684947E-2]
[null,null,null,null,null,null,"1979-11-01",101.82,107.89,99.42,106.16,32577600,106.16,null,4.2624238852877694E-2]
[null,null,null,null,null,null,"1979-10-01",109.19,112.16,99.06,101.82,38509100,101.82,null,-6.8605927552140455E-2]
[null,null,null,null,null,null,"1979-09-04",109.32,111.58,105.38,109.32,39467800,109.32,null,0]
[null,null,null,null,null,null,"1979-08-01",103.81,109.84,103.14,109.32,37018200,109.32,null,5.3077738175512978E-2]
[null,null,null,null,null,null,"1979-07-02",102.91,105.17,100.35,103.81,34052300,103.81,null,8.7455057817511506E-3]
[null,null,null,null,null,null,"1979-06-01",99.08,103.67,98.57,102.91,36685700,102.91,null,3.8655631812676505E-2]
[null,null,null,null,null,null,"1979-05-01",101.76,102.57,97.49,99.08,29729000,99.08,null,-2.6336477987421447E-2]
[null,null,null,null,null,null,"1979-04-02",101.56,103.95,100.14,101.76,32354500,101.76,null,1.673393050497074E-3]
[null,null,null,null,null,null,"1979-03-01",96.28,103.31,95.98,101.59,30898600,101.59,null,5.5151641046946365E-2]
[null,null,null,null,null,null,"1979-02-01",99.93,100.52,95.38,96.28,26357800,96.28,null,-3.6525567897528366E-2]
[null,null,null,null,null,null,"1979-01-02",96.11,102.59,95.22,99.93,29366300,99.93,null,3.9746124232650226E-2]
[null,null,null,null,null,null,"1978-12-01",95.01,98.58,92.64,96.11,26123500,96.11,null,1.488912354804639E-2]
[null,null,null,null,null,null,"1978-11-01",94.13,97.41,91.77,94.7,25452800,94.7,null,1.6639828234031206E-2]
[null,null,null,null,null,null,"1978-10-02",102.54,106.23,91.65,93.15,32957200,93.15,null,-9.1574019894675285E-2]
[null,null,null,null,null,null,"1978-09-01",103.29,108.05,100.66,102.54,34795000,102.54,null,-7.2611094975312263E-3]
[null,null,null,null,null,null,"1978-08-01",100.68,106.27,99.95,103.29,39078200,103.29,null,2.592371871275323E-2]
[null,null,null,null,null,null,"1978-07-03",95.53,101.18,93.59,100.68,28774000,100.68,null,5.3909766565476858E-2]
[null,null,null,null,null,null,"1978-06-01",97.24,101.84,93.99,95.53,31108600,95.53,null,-1.7585355820649906E-2]
[null,null,null,null,null,null,"1978-05-01",96.83,100.32,94.57,97.24,36582700,97.24,null,4.2342249302902424E-3]
[null,null,null,null,null,null,"1978-04-03",89.2,97.91,88.07,96.83,36422500,96.83,null,8.5416433135298897E-2]
[null,null,null,null,null,null,"1978-03-01",87.04,91.35,86.45,89.21,23532200,89.21,null,2.493106617647034E-2]
[null,null,null,null,null,null,"1978-02-01",89.25,91.32,86.58,87.04,20439400,87.04,null,-2.4761904761904652E-2]
[null,null,null,null,null,null,"1978-01-03",95.1,95.15,88.02,89.25,21333800,89.25,null,-6.1514195583596165E-2]
[null,null,null,null,null,null,"1977-12-01",94.83,95.67,91.76,95.1,22596600,95.1,null,2.847200253084381E-3]
[null,null,null,null,null,null,"1977-11-01",92.19,97.11,90.01,94.83,24635700,94.83,null,2.6965562053281378E-2]
[null,null,null,null,null,null,"1977-10-03",96.53,97.27,90.2,92.34,20501900,92.34,null,-4.3406194965295741E-2]
[null,null,null,null,null,null,"1977-09-01",96.77,98.43,94.44,96.53,19278000,96.53,null,-2.4801074713236559E-3]
[null,null,null,null,null,null,"1977-08-01",98.85,99.84,95.04,96.77,19683900,96.77,null,-2.1041982802225578E-2]
[null,null,null,null,null,null,"1977-07-01",100.48,102.57,97.71,98.85,24885700,98.85,null,-1.6222133757961887E-2]
[null,null,null,null,null,null,"1977-06-01",96.12,101.65,95.89,100.48,22934500,100.48,null,4.5359966708281352E-2]
[null,null,null,null,null,null,"1977-05-02",98.44,100.93,95.52,96.12,21124700,96.12,null,-2.3567655424624023E-2]
[null,null,null,null,null,null,"1977-04-01",98.42,102.07,96.53,98.44,21069500,98.44,null,2.0321072952644847E-4]
[null,null,null,null,null,null,"1977-03-01",99.82,102.7,97.8,98.42,19617300,98.42,null,-1.4025245441795176E-2]
[null,null,null,null,null,null,"1977-02-01",102.03,103.32,98.82,99.82,21824200,99.82,null,-2.16602959913752E-2]
[null,null,null,null,null,null,"1977-01-03",107.46,107.97,100.91,102.03,24978000,102.03,null,-5.0530429927414744E-2]
[null,null,null,null,null,null,"1976-12-01",102.1,107.82,101.62,107.46,25169000,107.46,null,5.2497551420176203E-2]
[null,null,null,null,null,null,"1976-11-01",102.9,103.78,98.18,102.1,19902500,102.1,null,-7.7745383867834361E-3]
[null,null,null,null,null,null,"1976-10-01",105.24,105.75,99.21,102.9,18020000,102.9,null,-2.2234891676168655E-2]
[null,null,null,null,null,null,"1976-09-01",102.91,108.72,102.6,105.24,20450000,105.24,null,2.264114274608886E-2]
[null,null,null,null,null,null,"1976-08-02",103.44,105.41,100.43,102.91,16461800,102.91,null,-5.1237432327919663E-3]
[null,null,null,null,null,null,"1976-07-01",104.28,106.78,102.31,103.44,19456600,103.44,null,-8.0552359033372323E-3]
[null,null,null,null,null,null,"1976-06-01",100.18,105.07,97.97,104.28,20048100,104.28,null,4.0926332601317617E-2]
[null,null,null,null,null,null,"1976-05-03",101.64,103.99,98.26,100.18,18638500,100.18,null,-1.4364423455332509E-2]
[null,null,null,null,null,null,"1976-04-01",102.77,104.63,99.57,101.64,19370900,101.64,null,-1.0995426680938003E-2]
[null,null,null,null,null,null,"1976-03-01",99.71,104.39,98.23,102.77,23787800,102.77,null,3.0688998094474007E-2]
[null,null,null,null,null,null,"1976-02-02",100.86,103.07,98.5,99.71,32793100,99.71,null,-1.1401943287725591E-2]
[null,null,null,null,null,null,"1976-01-02",90.19,101.99,89.81,100.86,32111400,100.86,null,0.11830579886905435]
[null,null,null,null,null,null,"1975-12-01",91.24,91.9,86.15,90.19,16633600,90.19,null,-1.15081104778606E-2]
[null,null,null,null,null,null,"1975-11-03",89.04,92.33,87.63,91.24,17456800,91.24,null,2.4707996406109434E-2]
[null,null,null,null,null,null,"1975-10-01",83.87,91.75,82.57,89.04,16454300,89.04,null,6.1643018957911133E-2]
[null,null,null,null,null,null,"1975-09-02",86.88,87.42,81.569999999999993,83.87,13697100,83.87,null,-3.4645488029465876E-2]
[null,null,null,null,null,null,"1975-08-01",88.75,89.04,82.21,86.88,14140400,86.88,null,{"$f":"M451/M452-1","v":-2.1070422535211297E-2}]
[null,null,null,null,null,null,"1975-07-01",95.19,96.58,87.68,88.75,20737200,88.75,null,-6.7654165353503548E-2]
[null,null,null,null,null,null,"1975-06-02",91.32,95.85,89.3,95.19,22210900,95.19,null,4.4322545255073953E-2]
[null,null,null,null,null,null,"1975-05-01",87.3,93.51,86.94,91.15,22864700,91.15,null,4.4100801832760661E-2]
[null,null,null,null,null,null,"1975-04-01",83.36,88.79,79.66,87.3,21336800,87.3,null,4.7264875239923176E-2]
[null,null,null,null,null,null,"1975-03-03",81.59,87.08,80.08,83.36,23494000,83.36,null,2.1693835028802511E-2]
[null,null,null,null,null,null,"1975-02-03",76.98,83.56,76,81.59,23221000,81.59,null,5.9885684593400823E-2]
[null,null,null,null,null,null,"1975-01-02",68.650000000000006,78.69,68.650000000000006,76.98,20781300,76.98,null,0.12281213535589264]
[null,null,null,null,null,null,"1974-12-02",69.8,69.8,64.13,68.56,16005700,68.56,null,-2.0151493497213013E-2]
[null,null,null,null,null,null,"1974-11-01",73.900000000000006,77.41,66.849999999999994,69.97,14709500,69.97,null,-5.3179972936400643E-2]
[null,null,null,null,null,null,"1974-10-01",63.54,75.900000000000006,60.96,73.900000000000006,17214700,73.900000000000006,null,0.16304689959080898]
[null,null,null,null,null,null,"1974-09-03",72.150000000000006,73.010000000000005,62.52,63.54,14752500,63.54,null,-0.1193347193347194]
[null,null,null,null,null,null,"1974-08-01",79.31,83.53,69.37,72.150000000000006,13469500,72.150000000000006,null,-9.0278653385449492E-2]
[null,null,null,null,null,null,"1974-07-01",86,86.89,78.959999999999994,79.31,12956800,79.31,null,-7.7790697674418596E-2]
[null,null,null,null,null,null,"1974-06-03",87.28,93.76,85.13,86,12867500,86,null,-1.466544454628782E-2]
[null,null,null,null,null,null,"1974-05-01",90.31,93.59,85.87,87.28,12998100,87.28,null,-3.3551101760602386E-2]
[null,null,null,null,null,null,"1974-04-01",93.98,95.42,88.62,90.31,12630900,90.31,null,-3.9050861885507548E-2]
[null,null,null,null,null,null,"1974-03-01",96.22,101.05,93.44,93.98,15321400,93.98,null,-2.3279983371440438E-2]
[null,null,null,null,null,null,"1974-02-01",96.57,97.43,89.53,96.22,14236300,96.22,null,-3.6243139691415349E-3]
[null,null,null,null,null,null,"1974-01-02",97.55,100.94,91.62,96.57,17144000,96.57,null,-1.0046130189646396E-2]
[null,null,null,null,null,null,"1973-12-03",95.83,99.09,91.05,97.55,20392500,97.55,null,1.6569403918299308E-2]
[null,null,null,null,null,null,"1973-11-01",108.29,109.2,94.88,95.96,19775200,95.96,null,-0.11386092898697953]
[null,null,null,null,null,null,"1973-10-01",108.43,112.82,107.08,108.29,19164700,108.29,null,-1.2911555842478606E-3]
[null,null,null,null,null,null,"1973-09-04",104.25,110.45,102.13,108.43,18177300,108.43,null,4.0095923261390887E-2]
[null,null,null,null,null,null,"1973-08-01",108.17,108.17,99.74,104.25,12390800,104.25,null,-3.6684531509887264E-2]
[null,null,null,null,null,null,"1973-07-02",104.1,111.04,100.44,108.22,15300400,108.22,null,3.7981968156531654E-2]
[null,null,null,null,null,null,"1973-06-01",104.95,109.52,101.45,104.26,13308000,104.26,null,-6.5745593139590053E-3]
[null,null,null,null,null,null,"1973-05-01",106.97,112.25,101.36,104.95,15884000,104.95,null,-1.8883799196036222E-2]
[null,null,null,null,null,null,"1973-04-02",111.52,113.65,105.44,106.97,14640500,106.97,null,-4.0799856527977019E-2]
[null,null,null,null,null,null,"1973-03-01",111.68,115.61,107.41,111.52,16233600,111.52,null,-1.4326647564470996E-3]
[null,null,null,null,null,null,"1973-02-01",116.03,118.98,109.8,111.68,17691500,111.68,null,-3.7490304231664218E-2]
[null,null,null,null,null,null,"1973-01-02",118.06,121.74,114.97,116.03,19458000,116.03,null,-1.7111393477340031E-2]
[null,null,null,null,null,null,"1972-12-01",116.67,119.79,114.63,118.05,19593600,118.05,null,1.1828233479043382E-2]
[null,null,null,null,null,null,"1972-11-01",111.58,117.91,111.32,116.67,21245500,116.67,null,4.5617494174583273E-2]
[null,null,null,null,null,null,"1972-10-02",110.55,112.26,106.27,111.58,15125000,111.58,null,9.3170511080959972E-3]
[null,null,null,null,null,null,"1972-09-01",111.09,112.12,107.35,110.55,13122000,110.55,null,-4.8609235754794033E-3]
[null,null,null,null,null,null,"1972-08-01",107.39,113.45,107.06,111.09,16055200,111.09,null,3.4453859763478922E-2]
[null,null,null,null,null,null,"1972-07-03",107.14,110.27,104.43,107.39,15001000,107.39,null,2.3333955572149012E-3]
[null,null,null,null,null,null,"1972-06-01",109.53,110.51,105.94,107.14,14880400,107.14,null,-2.1820505797498391E-2]
[null,null,null,null,null,null,"1972-05-01",107.67,111.48,103.83,109.53,15958100,109.53,null,1.727500696572859E-2]
[null,null,null,null,null,null,"1972-04-03",107.2,111.11,106.18,107.67,19107500,107.67,null,4.3843283582090109E-3]
[null,null,null,null,null,null,"1972-03-01",106.57,109.75,105.86,107.2,19000400,107.2,null,5.9116073942011571E-3]
[null,null,null,null,null,null,"1972-02-01",103.94,107.16,103.1,106.57,19829000,106.57,null,2.5303059457379318E-2]
[null,null,null,null,null,null,"1972-01-03",102.09,105,100.87,103.94,18940000,103.94,null,1.8121265550004928E-2]
[null,null,null,null,null,null,"1971-12-01",93.99,102.21,93.95,102.09,17805400,102.09,null,8.6179380785190052E-2]
[null,null,null,null,null,null,"1971-11-01",94.23,96.08,89.34,93.99,14034700,93.99,null,-2.5469595670170042E-3]
[null,null,null,null,null,null,"1971-10-01",98.34,100.96,92.96,94.23,13894700,94.23,null,-4.1793776693105578E-2]
[null,null,null,null,null,null,"1971-09-01",99.03,102.25,96.97,98.34,12676600,98.34,null,-6.9675855801272224E-3]
[null,null,null,null,null,null,"1971-08-02",95.58,101.51,92.81,99.03,15043100,99.03,null,3.6095417451349698E-2]
[null,null,null,null,null,null,"1971-07-01",99.16,101.52,95.08,95.58,13248000,95.58,null,-3.1610942249240215E-2]
[null,null,null,null,null,null,"1971-06-01",99.63,102.07,96.92,98.7,14500000,98.7,null,-9.3345377898222948E-3]
[null,null,null,null,null,null,"1971-05-03",103.95,104.42,98.68,99.63,15956000,99.63,null,-4.1558441558441683E-2]
[null,null,null,null,null,null,"1971-04-01",100.31,105.6,99.63,103.95,19955700,103.95,null,3.6287508722958828E-2]
[null,null,null,null,null,null,"1971-03-01",96.75,102.03,96.11,100.31,17716900,100.31,null,3.6795865633074909E-2]
[null,null,null,null,null,null,"1971-02-01",95.88,99.59,94.92,96.75,20444200,96.75,null,9.0738423028786652E-3]
[null,null,null,null,null,null,"1971-01-04",92.15,96.49,90.64,95.88,18472500,95.88,null,4.0477482365707917E-2]
[null,null,null,null,null,null,"1970-12-01",87.2,92.99,86.11,92.15,15846800,92.15,null,5.6766055045871511E-2]
[null,null,null,null,null,null,"1970-11-02",83.25,87.6,82.23,87.2,12399500,87.2,null,4.7447447447447555E-2]
[null,null,null,null,null,null,"1970-10-01",84.3,87.75,82.29,83.25,12358600,83.25,null,-1.2455516014234891E-2]
[null,null,null,null,null,null,"1970-09-01",81.52,84.99,79.95,84.3,15148500,84.3,null,3.410206084396461E-2]
[null,null,null,null,null,null,"1970-08-03",78.05,82.47,74.13,81.52,10925200,81.52,null,4.4458680333119727E-2]
[null,null,null,null,null,null,"1970-07-01",72.72,79.03,70.69,78.05,10880900,78.05,null,7.3294829482948298E-2]
[null,null,null,null,null,null,"1970-06-01",76.55,79.959999999999994,72.25,72.72,10713600,72.72,null,-5.003265839320703E-2]
[null,null,null,null,null,null,"1970-05-01",81.52,82.32,68.61,76.55,12992800,76.55,null,-6.0966633954857685E-2]
[null,null,null,null,null,null,"1970-04-01",89.63,90.7,79.31,81.52,10590900,81.52,null,{"$f":"M515/M516-1","v":-9.0483097177284422E-2}]
[null,null,null,null,null,null,"1970-03-02",89.5,91.07,86.19,89.63,10535700,89.63,null,1.4525139664804954E-3]
[null,null,null,null,null,null,"1970-02-02",85.02,90.33,84.64,89.5,12698400,89.5,null,5.2693483886144588E-2]
[null,null,null,null,null,null,"1970-01-02",92.06,94.25,84.42,85.02,11114700,85.02,null,-7.6471866174234293E-2]
[null,null,null,null,null,null,"1969-12-01",93.81,94.47,88.62,92.06,13260400,92.06,null,-1.8654727640976421E-2]
[null,null,null,null,null,null,"1969-11-03",97.12,99.23,92.24,93.81,11692100,93.81,null,-3.4081548599670497E-2]
[null,null,null,null,null,null,"1969-10-01",93.12,98.83,91.66,97.12,14052600,97.12,null,4.2955326460481169E-2]
[null,null,null,null,null,null,"1969-09-02",95.51,96.62,91.77,93.12,10872800,93.12,null,-2.5023557742644753E-2]
[null,null,null,null,null,null,"1969-08-01",91.92,96.43,91.48,95.51,10025200,95.51,null,4.0074049874768702E-2]
[null,null,null,null,null,null,"1969-07-01",97.71,100.33,88.04,91.83,11543300,91.83,null,-6.0178077985876488E-2]
[null,null,null,null,null,null,"1969-06-02",103.46,103.75,95.21,97.71,11608000,97.71,null,-5.557703460274499E-2]
[null,null,null,null,null,null,"1969-05-01",103.69,106.74,102.29,103.46,12778500,103.46,null,-2.2181502555694843E-3]
[null,null,null,null,null,null,"1969-04-01",101.51,104.56,99.08,103.69,12203800,103.69,null,2.1475716678159618E-2]
[null,null,null,null,null,null,"1969-03-03",98.13,102.35,97.06,101.51,10577000,101.51,null,3.4444104758993177E-2]
[null,null,null,null,null,null,"1969-02-03",103.01,104.61,97.36,98.13,12026600,98.13,null,-4.7374041355208285E-2]
[null,null,null,null,null,null,"1969-01-02",103.86,104.87,96.63,103.01,12664500,103.01,null,-8.1840939726554041E-3]
[null,null,null,null,null,null,"1968-12-02",108.37,109.37,102.98,103.86,15589400,103.86,null,-4.1616683584017711E-2]
[null,null,null,null,null,null,"1968-11-01",103.41,109.09,101.85,108.37,15661100,108.37,null,4.7964413499661518E-2]
[null,null,null,null,null,null,"1968-10-01",102.67,105.78,101.8,103.41,16102700,103.41,null,7.2075581961623669E-3]
[null,null,null,null,null,null,"1968-09-03",98.86,103.63,98.31,102.67,14230000,102.67,null,3.8539348573740639E-2]
[null,null,null,null,null,null,"1968-08-01",97.74,99.67,95.79,98.86,11231100,98.86,null,1.1458972784939681E-2]
[null,null,null,null,null,null,"1968-07-01",99.58,103.67,96.84,97.74,14864700,97.74,null,-1.8477605944968944E-2]
[null,null,null,null,null,null,"1968-06-03",98.72,102.84,98.72,99.58,15842900,99.58,null,9.1203891366031797E-3]
[null,null,null,null,null,null,"1968-05-01",97.46,100.19,95.8,98.68,13866800,98.68,null,1.2517956084547643E-2]
[null,null,null,null,null,null,"1968-04-01",91.11,98.61,91.11,97.46,15490000,97.46,null,8.048780487804863E-2]
[null,null,null,null,null,null,"1968-03-01",89.36,91.09,86.99,90.2,9600400,90.2,null,9.4001790510296335E-3]
[null,null,null,null,null,null,"1968-02-01",92.24,93.44,86.73,89.36,9583100,89.36,null,-3.1222896790980004E-2]
[null,null,null,null,null,null,"1968-01-02",96.47,97.84,91.27,92.24,12371800,92.24,null,-4.3847828340416783E-2]
[null,null,null,null,null,null,"1967-12-01",94,96.9,93.41,96.47,12220500,96.47,null,2.6276595744680886E-2]
[null,null,null,null,null,null,"1967-11-01",93.3,95.51,90.09,94,11014500,94,null,7.5026795284030001E-3]
[null,null,null,null,null,null,"1967-10-02",96.71,98.25,93.29,93.3,10763600,93.3,null,-3.5260055837038506E-2]
[null,null,null,null,null,null,"1967-09-01",93.64,98.31,93,96.71,10733500,96.71,null,3.2785134557881124E-2]
[null,null,null,null,null,null,"1967-08-01",94.75,96.67,92.01,93.64,9419100,93.64,null,-1.1715039577836373E-2]
[null,null,null,null,null,null,"1967-07-03",90.64,95.51,90.12,94.75,11353000,94.75,null,4.5344218887908294E-2]
[null,null,null,null,null,null,"1967-06-01",89.08,93.28,87.19,90.64,10020000,90.64,null,1.7512348450830828E-2]
[null,null,null,null,null,null,"1967-05-01",94.01,95.25,88.71,89.08,10331300,89.08,null,-5.2441229656419619E-2]
[null,null,null,null,null,null,"1967-04-03",90.2,94.77,87.86,94.01,9942500,94.01,null,4.2239467849223944E-2]
[null,null,null,null,null,null,"1967-03-01",86.78,91.72,86.67,90.2,10580400,90.2,null,3.9410002304678615E-2]
[null,null,null,null,null,null,"1967-02-01",86.61,89,85.61,86.78,10153600,86.78,null,1.9628218450524759E-3]
[null,null,null,null,null,null,"1967-01-03",80.33,88.17,79.430000000000007,86.61,10426100,86.61,null,7.8177517739325353E-2]
[null,null,null,null,null,null,"1966-12-01",80.45,83.88,79.489999999999995,80.33,8400000,80.33,null,-1.4916096954630254E-3]
[null,null,null,null,null,null,"1966-11-01",80.2,83.01,78.89,80.45,7650500,80.45,null,3.1172069825435855E-3]
[null,null,null,null,null,null,"1966-10-03",76.56,80.91,72.28,80.2,7241400,80.2,null,4.7544409613375027E-2]
[null,null,null,null,null,null,"1966-09-01",77.099999999999994,80.81,75.03,76.56,6009500,76.56,null,-7.0038910505835217E-3]
[null,null,null,null,null,null,"1966-08-01",83.5,84.7,73.91,77.099999999999994,7440000,77.099999999999994,null,-7.7751196172248793E-2]
[null,null,null,null,null,null,"1966-07-01",84.74,88.19,83.05,83.6,6248000,83.6,null,-1.3452914798206317E-2]
[null,null,null,null,null,null,"1966-06-01",86.13,87.74,83.75,84.74,6713600,84.74,null,-1.6138395448740295E-2]
[null,null,null,null,null,null,"1966-05-02",91.06,91.75,83.18,86.13,8431400,86.13,null,-5.4140127388535131E-2]
[null,null,null,null,null,null,"1966-04-01",89.23,93.02,88.96,91.06,9669000,91.06,null,2.0508797489633412E-2]
[null,null,null,null,null,null,"1966-03-01",91.22,91.65,86.69,89.23,8610800,89.23,null,-2.1815391361543424E-2]
[null,null,null,null,null,null,"1966-02-01",92.88,94.72,90.43,91.22,9247300,91.22,null,-1.7872523686477182E-2]
[null,null,null,null,null,null,"1966-01-03",92.43,94.64,91.63,92.88,9081400,92.88,null,4.8685491723465812E-3]
[null,null,null,null,null,null,"1965-12-01",91.61,93.07,89.2,92.43,9013100,92.43,null,8.9509878834188594E-3]
[null,null,null,null,null,null,"1965-11-01",92.42,93.3,90.81,91.61,7805000,91.61,null,-8.7643367236529546E-3]
[null,null,null,null,null,null,"1965-10-01",89.96,93.19,89.3,92.42,8158500,92.42,null,2.7345486883059156E-2]
[null,null,null,null,null,null,"1965-09-01",87.17,91.13,86.69,89.96,7802300,89.96,null,3.2006424228518959E-2]
[null,null,null,null,null,null,"1965-08-02",85.25,87.79,84.8,87.17,5192700,87.17,null,2.2521994134897305E-2]
[null,null,null,null,null,null,"1965-07-01",84.12,86.47,83.3,85.25,4302300,85.25,null,1.3433190679980944E-2]
[null,null,null,null,null,null,"1965-06-01",88.42,88.8,80.73,84.12,6140400,84.12,null,-4.8631531327753885E-2]
[null,null,null,null,null,null,"1965-05-03",89.11,90.68,87.24,88.42,5723000,88.42,null,-7.7432386937492659E-3]
[null,null,null,null,null,null,"1965-04-01",86.16,89.64,85.87,89.11,5919500,89.11,null,3.4238625812442081E-2]
[null,null,null,null,null,null,"1965-03-01",87.43,87.93,85.65,86.16,5621700,86.16,null,-1.4525906439437408E-2]
[null,null,null,null,null,null,"1965-02-01",87.56,88.06,85.25,87.43,6214700,87.43,null,-1.4846962083142623E-3]
[null,null,null,null,null,null,"1965-01-04",84.75,88.19,83.77,87.56,5803500,87.56,null,3.3156342182890874E-2]
[null,null,null,null,null,null,"1964-12-01",84.42,85.18,82.65,84.75,5021800,84.75,null,{"$f":"M579/M580-1","v":3.9090262970860046E-3}]
[null,null,null,null,null,null,"1964-11-02",84.86,86.8,84.1,84.42,5185700,84.42,null,-5.1850106057035328E-3]
[null,null,null,null,null,null,"1964-10-01",84.18,85.7,83.65,84.86,5030400,84.86,null,8.0779282489902293E-3]
[null,null,null,null,null,null,"1964-09-01",81.83,84.8,81.569999999999993,84.18,5451900,84.18,null,2.8718074055969822E-2]
[null,null,null,null,null,null,"1964-08-03",83.18,83.49,80.8,81.83,4077100,81.83,null,-1.6229862947824136E-2]
[null,null,null,null,null,null,"1964-07-01",81.69,84.33,81.459999999999994,83.18,4855000,83.18,null,1.823968662014952E-2]
[null,null,null,null,null,null,"1964-06-01",80.37,82.1,78.150000000000006,81.69,4568600,81.69,null,1.6424038820455289E-2]
[null,null,null,null,null,null,"1964-05-01",79.459999999999994,81.81,79.459999999999994,80.37,5185500,80.37,null,1.1452303045557555E-2]
[null,null,null,null,null,null,"1964-04-01",78.98,81.2,78.67,79.459999999999994,5871800,79.459999999999994,null,6.0774879716383179E-3]
[null,null,null,null,null,null,"1964-03-02",77.8,79.89,77.5,78.98,5668000,78.98,null,1.5167095115681262E-2]
[null,null,null,null,null,null,"1964-02-03",77.040000000000006,78.31,76.36,77.8,4899400,77.8,null,9.8650051921078674E-3]
[null,null,null,null,null,null,"1964-01-02",75.02,77.78,74.819999999999993,77.040000000000006,5482700,77.040000000000006,null,2.6926153025859989E-2]
[null,null,null,null,null,null,"1963-12-02",73.23,75.36,73.02,75.02,5018500,75.02,null,2.4443534070735851E-2]
[null,null,null,null,null,null,"1963-11-01",74.010000000000005,74.44,69.48,73.23,5488800,73.23,null,-1.0539116335630316E-2]
[null,null,null,null,null,null,"1963-10-01",71.7,75.180000000000007,71.569999999999993,74.010000000000005,5538600,74.010000000000005,null,3.2217573221757334E-2]
[null,null,null,null,null,null,"1963-09-03",72.5,73.87,71.28,71.7,5517500,71.7,null,-1.1034482758620623E-2]
[null,null,null,null,null,null,"1963-08-01",69.13,72.709999999999994,68.64,72.5,4373100,72.5,null,4.8748734268769134E-2]
[null,null,null,null,null,null,"1963-07-01",69.37,70.48,67.540000000000006,69.13,3648600,69.13,null,-3.4597088078421878E-3]
[null,null,null,null,null,null,"1963-06-03",70.8,71.239999999999995,68.78,69.37,4680000,69.37,null,-2.0197740112994245E-2]
[null,null,null,null,null,null,"1963-05-01",69.8,71.14,69.03,70.8,4988600,70.8,null,1.4326647564469885E-2]
[null,null,null,null,null,null,"1963-04-01",66.569999999999993,70.180000000000007,66.23,69.8,5284200,69.8,null,4.852035451404535E-2]
[null,null,null,null,null,null,"1963-03-01",64.290000000000006,67.010000000000005,63.8,66.569999999999993,3721400,66.569999999999993,null,3.5464302379841106E-2]
[null,null,null,null,null,null,"1963-02-01",66.31,66.959999999999994,64.08,64.290000000000006,4379400,64.290000000000006,null,-2.8851963746223563E-2]
[null,null,null,null,null,null,"1963-01-02",63.1,66.59,62.32,66.2,4829000,66.2,null,4.9128367670364437E-2]
[null,null,null,null,null,null,"1962-12-03",62.26,63.5,61.28,63.1,4314500,63.1,null,1.3491808544812134E-2]
[null,null,null,null,null,null,"1962-11-01",56.52,62.78,55.9,62.26,5029500,62.26,null,0.10155697098372252]
[null,null,null,null,null,null,"1962-10-01",56.27,57.83,52.55,56.52,3555600,56.52,null,4.4428647591967518E-3]
[null,null,null,null,null,null,"1962-09-04",59.12,59.54,55.53,56.27,3460000,56.27,null,-4.8207036535859227E-2]
[null,null,null,null,null,null,"1962-08-01",58.23,60.33,56.76,59.12,3618600,59.12,null,1.5284217757169927E-2]
[null,null,null,null,null,null,"1962-07-02",54.75,58.67,54.47,58.23,3730900,58.23,null,6.3561643835616355E-2]
[null,null,null,null,null,null,"1962-06-01",59.63,59.96,51.35,54.75,4994200,54.75,null,-8.1838001006204975E-2]
[null,null,null,null,null,null,"1962-05-01",65.239999999999995,66.930000000000007,53.13,59.63,5533600,59.63,null,-8.5990190067443129E-2]
[null,null,null,null,null,null,"1962-04-02",69.55,69.819999999999993,64.95,65.239999999999995,3469500,65.239999999999995,null,-6.1969805895039531E-2]
[null,null,null,null,null,null,"1962-03-01",69.959999999999994,71.44,69.16,69.55,3245000,69.55,null,-5.8604917095482767E-3]
[null,null,null,null,null,null,"1962-02-01",68.84,71.13,68.56,69.959999999999994,3640000,69.959999999999994,null,1.626961069145838E-2]
[null,null,null,null,null,null,"1962-01-02",71.55,71.959999999999994,67.55,68.84,3846800,68.84,null,-3.7875611460516989E-2]
[null,null,null,null,null,null,"1961-12-01",71.78,72.64,70.86,71.55,4387500,71.55,null,3.2249018508132554E-3]
[null,null,null,null,null,null,"1961-11-01",68.73,71.849999999999994,68.73,71.319999999999993,4599000,71.319999999999993,null,3.9347129116875434E-2]
[null,null,null,null,null,null,"1961-10-02",66.77,68.62,66.73,68.62,3469500,68.62,null,2.832309306159142E-2]
[null,null,null,null,null,null,"1961-09-01",68.19,68.459999999999994,65.77,66.73,3344000,66.73,null,-1.9685617746437289E-2]
[null,null,null,null,null,null,"1961-08-01",67.37,68.44,66.94,68.069999999999993,3670000,68.069999999999993,null,1.9622528460155664E-2]
[null,null,null,null,null,null,"1961-07-03",65.209999999999994,66.760000000000005,64.41,66.760000000000005,3200500,66.760000000000005,null,3.2797029702970271E-2]
[null,null,null,null,null,null,"1961-06-01",66.56,67.08,64.47,64.64,3430400,64.64,null,-2.8846153846153855E-2]
[null,null,null,null,null,null,"1961-05-01",65.17,67.39,65.17,66.56,4821900,66.56,null,1.9139488592864851E-2]
[null,null,null,null,null,null,"1961-04-03",65.599999999999994,68.680000000000007,64.400000000000006,65.31,5273500,65.31,null,3.8426068244696854E-3]
[null,null,null,null,null,null,"1961-03-01",63.43,65.06,63.38,65.06,5484500,65.06,null,2.5535939470365809E-2]
[null,null,null,null,null,null,"1961-02-01",61.9,63.44,61.14,63.44,5187300,63.44,null,2.6869537067012006E-2]
[null,null,null,null,null,null,"1961-01-03",57.57,61.97,57.57,61.78,4461900,61.78,null,6.3156083290311527E-2]
[null,null,null,null,null,null,"1960-12-01",55.3,58.11,55.3,58.11,3934700,58.11,null,4.6272956427799716E-2]
[null,null,null,null,null,null,"1960-11-01",53.94,56.43,53.94,55.54,3254500,55.54,null,4.0269713429481158E-2]
[null,null,null,null,null,null,"1960-10-03",53.36,54.86,52.2,53.39,2706100,53.39,null,-2.4289985052317054E-3]
[null,null,null,null,null,null,"1960-09-01",57.09,57.09,52.48,53.52,3057600,53.52,null,-6.0393258426966301E-2]
[null,null,null,null,null,null,"1960-08-01",55.53,58.07,54.72,56.96,2976500,56.96,null,2.6121419564042458E-2]
[null,null,null,null,null,null,"1960-07-01",57.06,57.38,54.17,55.51,2829500,55.51,null,-2.4771609276177164E-2]
[null,null,null,null,null,null,"1960-06-01",55.89,58,55.89,56.92,3610000,56.92,null,1.9523553644993807E-2]
[null,null,null,null,null,null,"1960-05-02",54.13,55.83,54.13,55.83,3454200,55.83,null,2.6853043958065204E-2]
[null,null,null,null,null,null,"1960-04-01",55.43,56.59,54.37,54.37,3007500,54.37,null,-1.7528008673653894E-2]
[null,null,null,null,null,null,"1960-03-01",56.01,56.01,53.47,55.34,2973900,55.34,null,-1.3898788310762522E-2]
[null,null,null,null,null,null,"1960-02-01",55.96,56.82,54.73,56.12,3174500,56.12,null,9.171012407840351E-3]
[null,null,null,null,null,null,"1960-01-04",59.91,60.39,55.61,55.61,3349000,55.61,null,-7.1464351310736363E-2]
[null,null,null,null,null,null,"1959-12-01",58.7,59.89,58.6,59.89,3455400,59.89,null,2.7625257378174339E-2]
[null,null,null,null,null,null,"1959-11-02",57.41,58.28,56.22,58.28,3587800,58.28,null,1.3212795549374157E-2]
[null,null,null,null,null,null,"1959-10-01",56.94,57.52,56,57.52,2949500,57.52,null,1.1251758087201136E-2]
[null,null,null,null,null,null,"1959-09-01",58.87,58.92,55.14,56.88,2873800,56.88,null,-4.5637583892617406E-2]
[null,null,null,null,null,null,"1959-08-03",60.71,60.71,58.27,59.6,2532800,59.6,null,{"$f":"M643/M644-1","v":-1.5038836555941071E-2}]
[null,null,null,null,null,null,"1959-07-01",58.97,60.62,58.91,60.51,3325900,60.51,null,3.4889687018984095E-2]
[null,null,null,null,null,null,"1959-06-01",58.63,58.63,56.36,58.47,3068600,58.47,null,-3.5787321063395217E-3]
[null,null,null,null,null,null,"1959-05-01",57.65,58.68,56.88,58.68,3511400,58.68,null,1.8926897030734358E-2]
[null,null,null,null,null,null,"1959-04-01",55.69,58.17,55.69,57.59,3606800,57.59,null,3.8780663780663804E-2]
[null,null,null,null,null,null,"1959-03-02",55.73,56.67,55.44,55.44,4059500,55.44,null,5.4141851651334783E-4]
[null,null,null,null,null,null,"1959-02-02",55.21,55.52,53.58,55.41,3688900,55.41,null,-7.2137060414800835E-4]
[null,null,null,null,null,null,"1959-01-02",55.44,56.04,54.89,55.45,4135200,55.45,null,4.3470385799675437E-3]
[null,null,null,null,null,null,"1958-12-01",52.69,55.21,52.46,55.21,3805200,55.21,null,5.2019817073170715E-2]
[null,null,null,null,null,null,"1958-11-03",51.56,53.24,51.02,52.48,4359400,52.48,null,2.2404052211182579E-2]
[null,null,null,null,null,null,"1958-10-01",49.98,51.62,49.98,51.33,4301700,51.33,null,2.5369556532161219E-2]
[null,null,null,null,null,null,"1958-09-02",48,50.06,47.97,50.06,3623800,50.06,null,4.837696335078534E-2]
[null,null,null,null,null,null,"1958-08-01",47.49,48.16,47.22,47.75,3074200,47.75,null,1.1866920957830152E-2]
[null,null,null,null,null,null,"1958-07-01",45.28,47.19,45.11,47.19,3357700,47.19,null,4.3103448275861878E-2]
[null,null,null,null,null,null,"1958-06-02",44.31,45.34,44.31,45.24,2830000,45.24,null,2.6083012020866381E-2]
[null,null,null,null,null,null,"1958-05-01",43.54,44.09,43.12,44.09,2688000,44.09,null,1.4963167587477066E-2]
[null,null,null,null,null,null,"1958-04-01",41.93,43.44,41.33,43.44,2531900,43.44,null,3.1828978622327808E-2]
[null,null,null,null,null,null,"1958-03-03",41.13,42.58,41.13,42.1,2320400,42.1,null,3.0852105778648387E-2]
[null,null,null,null,null,null,"1958-02-03",42.04,42.46,40.61,40.840000000000003,2088500,40.840000000000003,null,-2.0623501199040772E-2]
[null,null,null,null,null,null,"1958-01-02",40.33,41.88,40.33,41.7,2357200,41.7,null,4.2760690172543248E-2]
[null,null,null,null,null,null,"1957-12-02",41.36,41.54,39.380000000000003,39.99,2833800,39.99,null,-4.1466922339405521E-2]
[null,null,null,null,null,null,"1957-11-01",40.44,41.72,39.44,41.72,2681000,41.72,null,1.6074037993180523E-2]
[null,null,null,null,null,null,"1957-10-01",42.76,43.14,38.979999999999997,41.06,2875200,41.06,null,-3.206034889203202E-2]
[null,null,null,null,null,null,"1957-09-03",45.44,45.44,42.42,42.42,1920500,42.42,null,-6.1919504643962786E-2]
[null,null,null,null,null,null,"1957-08-01",47.79,47.79,43.89,45.22,1954000,45.22,null,-5.6146942183260218E-2]
[null,null,null,null,null,null,"1957-07-01",47.43,49.13,47.43,47.91,2275400,47.91,null,1.1399620012666256E-2]
[null,null,null,null,null,null,"1957-06-03",47.37,48.24,46.78,47.37,2262000,47.37,null,-1.2650221378874837E-3]
[null,null,null,null,null,null,"1957-05-01",46.02,47.43,46.02,47.43,2482200,47.43,null,3.6947966768692497E-2]
[null,null,null,null,null,null,"1957-04-01",44.14,45.74,44.14,45.74,2404200,45.74,null,3.6953071865790221E-2]
[null,null,null,null,null,null,"1957-03-01",43.74,44.23,43.74,44.11,1774700,44.11,null,1.9648636153490662E-2]
[null,null,null,null,null,null,"1957-02-01",44.62,44.62,42.39,43.26,2060500,43.26,null,-3.2647584973166444E-2]
[null,null,null,null,null,null,"1957-01-02",46.2,46.66,44.4,44.72,2275400,44.72,null,-4.1782729805013963E-2]
[null,null,null,null,null,null,"1956-12-03",45.98,47.04,45.84,46.67,2632100,46.67,null,3.5270629991126956E-2]
[null,null,null,null,null,null,"1956-11-01",46.52,47.6,44.38,45.08,2292500,45.08,null,-1.0969723562966216E-2]
[null,null,null,null,null,null,"1956-10-01",44.7,47,44.7,45.58,1851300,45.58,null,5.0716648291069255E-3]
[null,null,null,null,null,null,"1956-09-04",47.89,48.1,45.35,45.35,2049400,45.35,null,-4.5464112818353941E-2]
[null,null,null,null,null,null,"1956-08-01",49.62,49.64,46.94,47.51,2003000,47.51,null,-3.8064385503138287E-2]
[null,null,null,null,null,null,"1956-07-02",46.93,49.48,46.93,49.39,2293800,49.39,null,5.1522248243559776E-2]
[null,null,null,null,null,null,"1956-06-01",45.58,47.13,45.14,46.97,1855200,46.97,null,3.915929203539803E-2]
[null,null,null,null,null,null,"1956-05-01",48.16,48.51,44.1,45.2,2510400,45.2,null,-6.5729640347250928E-2]
[null,null,null,null,null,null,"1956-04-02",48.7,48.85,47.09,48.38,2706100,48.38,null,-2.0627062706269905E-3]
[null,null,null,null,null,null,"1956-03-01",45.54,48.87,45.54,48.48,3037600,48.48,null,6.9254521393912416E-2]
[null,null,null,null,null,null,"1956-02-01",44.03,45.43,43.42,45.34,2513500,45.34,null,3.4687357371063543E-2]
[null,null,null,null,null,null,"1956-01-03",45.16,45.16,43.11,43.82,2336100,43.82,null,-3.6499560246261997E-2]
[null,null,null,null,null,null,"1955-12-01",45.35,45.89,44.95,45.48,2562300,45.48,null,-6.5919578114703725E-4]
[null,null,null,null,null,null,"1955-11-01",42.28,46.41,42.28,45.51,2463000,45.51,null,7.4870099196976625E-2]
[null,null,null,null,null,null,"1955-10-03",42.49,42.99,40.799999999999997,42.34,2092800,42.34,null,-3.0455690405312486E-2]
[null,null,null,null,null,null,"1955-09-01",43.37,45.63,42.61,43.67,2962800,43.67,null,1.1347846225104208E-2]
[null,null,null,null,null,null,"1955-08-01",42.93,43.18,41.74,43.18,1897800,43.18,null,-7.812500000000111E-3]
[null,null,null,null,null,null,"1955-07-01",41.19,43.76,41.19,43.52,2527000,43.52,null,6.0687301974165386E-2]
[null,null,null,null,null,null,"1955-06-01",37.96,41.03,37.96,41.03,2749500,41.03,null,8.2300184647850383E-2]
[null,null,null,null,null,null,"1955-05-02",38.04,38.04,36.97,37.909999999999997,2259000,37.909999999999997,null,-1.3171759747103717E-3]
[null,null,null,null,null,null,"1955-04-01",36.950000000000003,38.32,36.83,37.96,2801000,37.96,null,3.7725533078184936E-2]
[null,null,null,null,null,null,"1955-03-01",36.83,37.520000000000003,34.96,36.58,2976500,36.58,null,-4.8966267682263309E-3]
[null,null,null,null,null,null,"1955-02-01",36.72,37.15,36.44,36.76,3338400,36.76,null,3.5490035490033378E-3]
[null,null,null,null,null,null,"1955-01-03",36.75,36.75,34.58,36.630000000000003,3721400,36.630000000000003,null,1.8065591995553243E-2]
[null,null,null,null,null,null,"1954-12-01",33.99,35.979999999999997,33.99,35.979999999999997,3650900,35.979999999999997,null,5.0817757009345543E-2]
[null,null,null,null,null,null,"1954-11-01",31.79,34.549999999999997,31.79,34.24,3322500,34.24,null,8.0808080808080884E-2]
[null,null,null,null,null,null,"1954-10-01",32.29,32.76,31.68,31.68,2193800,31.68,null,-1.9498607242339872E-2]
[null,null,null,null,null,null,"1954-09-01",30.04,32.69,30.04,32.31,2050400,32.31,null,8.3137780757626789E-2]
[null,null,null,null,null,null,"1954-08-02",30.99,31.21,29.83,29.83,2706300,29.83,null,-3.4002590673575139E-2]
[null,null,null,null,null,null,"1954-07-01",29.21,30.88,29.21,30.88,2601900,30.88,null,5.7172201300924375E-2]
[null,null,null,null,null,null,"1954-06-01",29.19,29.43,28.15,29.21,2008100,29.21,null,6.8516615279201609E-4]
[null,null,null,null,null,null,"1954-05-03",28.21,29.19,28.21,29.19,2192000,29.19,null,3.2908704883227058E-2]
[null,null,null,null,null,null,"1954-04-01",27.17,28.26,27.01,28.26,2188000,28.26,null,{"$f":"M707/M708-1","v":4.8997772828507813E-2}]
[null,null,null,null,null,null,"1954-03-01",26.25,26.94,26.25,26.94,2032100,26.94,null,3.021032504780119E-2]
[null,null,null,null,null,null,"1954-02-01",25.99,26.3,25.81,26.15,1851000,26.15,null,2.6840490797546135E-3]
[null,null,null,null,null,null,"1954-01-04",24.95,26.09,24.8,26.08,1768500,26.08,null,5.1189036678758626E-2]
[null,null,null,null,null,null,"1953-12-01",24.78,24.99,24.55,24.81,1756300,24.81,null,2.0193861066235552E-3]
[null,null,null,null,null,null,"1953-11-02",24.66,24.76,24.25,24.76,1588800,24.76,null,8.9649551752242207E-3]
[null,null,null,null,null,null,"1953-10-01",23.49,24.58,23.39,24.54,1290900,24.54,null,5.0963597430406793E-2]
[null,null,null,null,null,null,"1953-09-01",23.42,23.65,22.71,23.35,1337600,23.35,null,1.2864493996569415E-3]
[null,null,null,null,null,null,"1953-08-03",24.84,24.84,23.32,23.32,1241900,23.32,null,-5.7777777777777817E-2]
[null,null,null,null,null,null,"1953-07-01",24.24,24.75,24.07,24.75,1024300,24.75,null,2.5269262634631362E-2]
[null,null,null,null,null,null,"1953-06-01",24.15,24.22,23.54,24.14,1222700,24.14,null,-1.6299918500407462E-2]
[null,null,null,null,null,null,"1953-05-01",24.73,25.06,24.46,24.54,1269000,24.54,null,-3.2493907392364685E-3]
[null,null,null,null,null,null,"1953-04-01",25.25,25.25,24.19,24.62,1690900,24.62,null,-2.6492684855674131E-2]
[null,null,null,null,null,null,"1953-03-02",25.93,26.33,25.29,25.29,2074000,25.29,null,-2.3552123552123549E-2]
[null,null,null,null,null,null,"1953-02-02",26.51,26.54,25.48,25.9,1786600,25.9,null,-1.8195602729340399E-2]
[null,null,null,null,null,null,"1953-01-02",26.54,26.66,25.86,26.38,1705700,26.38,null,-7.1509220925857209E-3]
[null,null,null,null,null,null,"1952-12-01",25.68,26.59,25.61,26.57,1933100,26.57,null,3.5463756819953174E-2]
[null,null,null,null,null,null,"1952-11-03",24.6,25.66,24.6,25.66,1904100,25.66,null,4.6492659053833707E-2]
[null,null,null,null,null,null,"1952-10-01",24.48,24.58,23.8,24.52,1259000,24.52,null,-8.1499592502032314E-4]
[null,null,null,null,null,null,"1952-09-02",25.15,25.25,24.45,24.54,1200900,24.54,null,-1.9576508190171871E-2]
[null,null,null,null,null,null,"1952-08-01",25.45,25.55,24.83,25.03,1037100,25.03,null,-1.4566929133858153E-2]
[null,null,null,null,null,null,"1952-07-01",25.12,25.4,24.81,25.4,1151300,25.4,null,1.7628205128205066E-2]
[null,null,null,null,null,null,"1952-06-02",23.8,24.96,23.78,24.96,1281400,24.96,null,4.6102263202011828E-2]
[null,null,null,null,null,null,"1952-05-01",23.17,23.94,23.17,23.86,1121400,23.86,null,2.3156089193824947E-2]
[null,null,null,null,null,null,"1952-04-01",24.18,24.18,23.32,23.32,1336100,23.32,null,-4.3085761181780868E-2]
[null,null,null,null,null,null,"1952-03-03",23.29,24.37,23.29,24.37,1345700,24.37,null,4.7721410146173593E-2]
[null,null,null,null,null,null,"1952-02-01",24.3,24.3,23.09,23.26,1377800,23.26,null,-3.6454018227009111E-2]
[null,null,null,null,null,null,"1952-01-02",23.8,24.66,23.74,24.14,1651300,24.14,null,1.5565839293226746E-2]
[null,null,null,null,null,null,"1951-12-03",23.01,23.77,23.01,23.77,1450000,23.77,null,3.8898601398601462E-2]
[null,null,null,null,null,null,"1951-11-01",23.1,23.1,22.4,22.88,1321500,22.88,null,-2.6155187445511263E-3]
[null,null,null,null,null,null,"1951-10-01",23.47,23.85,22.66,22.94,1851800,22.94,null,-1.3757523645743786E-2]
[null,null,null,null,null,null,"1951-09-04",23.28,23.71,23.26,23.26,1990000,23.26,null,-8.5910652920961894E-4]
[null,null,null,null,null,null,"1951-08-01",22.51,23.28,22.51,23.28,1528600,23.28,null,3.9285714285714368E-2]
[null,null,null,null,null,null,"1951-07-02",21.1,22.63,21.1,22.4,1406600,22.4,null,6.8702290076335659E-2]
[null,null,null,null,null,null,"1951-06-01",21.48,22.05,20.96,20.96,1807100,20.96,null,-2.6022304832713727E-2]
[null,null,null,null,null,null,"1951-05-01",22.53,22.81,21.03,21.52,1699500,21.52,null,-4.0570664288898772E-2]
[null,null,null,null,null,null,"1951-04-02",21.32,22.43,21.26,22.43,1597100,22.43,null,4.4227188081936708E-2]
[null,null,null,null,null,null,"1951-03-01",21.85,21.95,21.25,21.48,1599000,21.48,null,-1.4678899082568808E-2]
[null,null,null,null,null,null,"1951-02-01",21.77,22.2,21.76,21.8,2161100,21.8,null,6.4635272391504461E-3]
[null,null,null,null,null,null,"1951-01-02",20.77,21.74,20.69,21.66,3080000,21.66,null,6.0205580029368599E-2]
[null,null,null,null,null,null,"1950-12-01",19.66,20.43,19,20.43,2935500,20.43,null,4.7155304971809198E-2]
[null,null,null,null,null,null,"1950-11-01",19.559999999999999,20.32,19.36,19.510000000000002,2146000,19.510000000000002,null,-1.0240655401945187E-3]
[null,null,null,null,null,null,"1950-10-02",19.690000000000001,20.12,19.53,19.53,2247600,19.53,null,4.1131105398457546E-3]
[null,null,null,null,null,null,"1950-09-01",18.55,19.45,18.54,19.45,2019500,19.45,null,5.5917480998914026E-2]
[null,null,null,null,null,null,"1950-08-01",18.02,18.82,17.95,18.420000000000002,1740800,18.420000000000002,null,3.2511210762331988E-2]
[null,null,null,null,null,null,"1950-07-03",17.64,17.91,16.68,17.84,2308000,17.84,null,8.4793668739400196E-3]
[null,null,null,null,null,null,"1950-06-01",18.77,19.399999999999999,17.440000000000001,17.690000000000001,2196300,17.690000000000001,null,-5.8040468583599569E-2]
[null,null,null,null,null,null,"1950-05-01",18.22,18.78,18.11,18.78,1989000,18.78,null,4.5657015590200523E-2]
[null,null,null,null,null,null,"1950-04-03",17.53,18.05,17.53,17.96,2358900,17.96,null,3.8750722961249373E-2]
[null,null,null,null,null,null,"1950-03-01",17.239999999999998,17.559999999999999,17.07,17.29,1710000,17.29,null,4.0650406504065817E-3]
[null,null,null,null,null,null,"1950-02-01",17.05,17.32,16.989999999999998,17.22,1750500,17.22,null,9.9706744868033326E-3]
[null,null,null,null,null,null,"1950-01-03",16.66,17.09,16.66,17.05,1926600,17.05]

{"sheet":"2001 CSO S&U ANB Male NS","index":7,"n_rows":105,"n_cols":125,"rows_kept":105,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,3,26]]}
["2001 CSO Preferred Class Structure Mortality Table"]
["2001 CSO Preferred Select & Ultimate ANB - Male Nonsmoker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate"]
["Issue Age","Duration"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4000000000000001E-4,6.2E-4,6.6E-4,6.8999999999999997E-4,6.8999999999999997E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.3999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7000000000000007E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2000000000000006E-4,5.8999999999999992E-4,6.4999999999999997E-4,6.8000000000000005E-4,6.8999999999999997E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.3999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7000000000000007E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000001E-4,5.6999999999999998E-4,6.3000000000000003E-4,6.7000000000000002E-4,6.8000000000000005E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.3999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7000000000000007E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8999999999999998E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.8000000000000005E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.6000000000000004E-4,7.7999999999999999E-4,7.7000000000000007E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[4,0,0,0,0,0,0,0,0,0,0,0,0,4.8999999999999998E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.8000000000000005E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7000000000000007E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[5,0,0,0,0,0,0,0,0,0,0,0,4.7999999999999996E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.8000000000000005E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[6,0,0,0,0,0,0,0,0,0,0,4.7999999999999996E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.8000000000000005E-4,6.8999999999999997E-4,6.8999999999999997E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[7,0,0,0,0,0,0,0,0,0,4.7999999999999996E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.7000000000000002E-4,6.8000000000000005E-4,6.8000000000000005E-4,6.8999999999999997E-4,6.8999999999999997E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[8,0,0,0,0,0,0,0,0,4.6999999999999999E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.6E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.8000000000000005E-4,6.8999999999999997E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[9,0,0,0,0,0,0,0,4.6999999999999999E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.6E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.8000000000000005E-4,6.8000000000000005E-4,6.9999999999999999E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[10,0,0,0,0,0,0,4.6999999999999999E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.4999999999999997E-4,6.4999999999999997E-4,6.6E-4,6.6E-4,6.7000000000000002E-4,6.8000000000000005E-4,6.8999999999999997E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[11,0,0,0,0,0,4.6999999999999999E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.4000000000000005E-4,6.4000000000000005E-4,6.4999999999999997E-4,6.4999999999999997E-4,6.6E-4,6.7000000000000002E-4,6.8999999999999997E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[12,0,0,0,0,4.6999999999999999E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.4000000000000005E-4,6.4000000000000005E-4,6.4999999999999997E-4,6.4999999999999997E-4,6.6E-4,6.6E-4,6.8999999999999997E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[13,0,0,0,4.6999999999999999E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.3000000000000003E-4,6.3000000000000003E-4,6.4000000000000005E-4,6.4000000000000005E-4,6.4999999999999997E-4,6.6E-4,6.8000000000000005E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[14,0,0,4.6999999999999999E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.3000000000000003E-4,6.3000000000000003E-4,6.4000000000000005E-4,6.4000000000000005E-4,6.4999999999999997E-4,6.4999999999999997E-4,6.7000000000000002E-4,6.8999999999999997E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[15,0,4.6999999999999999E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.2E-4,6.2E-4,6.3000000000000003E-4,6.3000000000000003E-4,6.4000000000000005E-4,6.4000000000000005E-4,6.7000000000000002E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[16,4.6999999999999999E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.2E-4,6.2E-4,6.3000000000000003E-4,6.3000000000000003E-4,6.4000000000000005E-4,6.4000000000000005E-4,6.4999999999999997E-4,6.7000000000000002E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.5000000000000002E-4,7.6000000000000004E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[17,5.5000000000000003E-4,5.9999999999999995E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.2E-4,6.2E-4,6.3000000000000003E-4,6.3000000000000003E-4,6.4999999999999997E-4,6.6E-4,6.8000000000000005E-4,6.9999999999999999E-4,7.0999999999999991E-4,7.1999999999999994E-4,7.2999999999999996E-4,7.3999999999999999E-4,7.7999999999999999E-4,8.0000000000000004E-4,8.1999999999999998E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[18,5.8999999999999992E-4,5.9999999999999995E-4,5.9999999999999995E-4,6.0999999999999997E-4,6.0999999999999997E-4,6.2E-4,6.2E-4,6.3000000000000003E-4,6.4999999999999997E-4,6.6E-4,6.7000000000000002E-4,6.8999999999999997E-4,6.9999999999999999E-4,7.1999999999999994E-4,7.3999999999999999E-4,7.5000000000000002E-4,8.0000000000000004E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[19,5.8E-4,5.8E-4,5.8999999999999992E-4,5.8999999999999992E-4,5.9999999999999995E-4,5.9999999999999995E-4,6.0999999999999997E-4,6.2E-4,6.3000000000000003E-4,6.4000000000000005E-4,6.6E-4,6.7000000000000002E-4,6.8999999999999997E-4,7.1999999999999994E-4,7.5000000000000002E-4,7.7000000000000007E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[20,5.5000000000000003E-4,5.6000000000000006E-4,5.6000000000000006E-4,5.6999999999999998E-4,5.6999999999999998E-4,5.8999999999999992E-4,5.8999999999999992E-4,6.0999999999999997E-4,6.2E-4,6.3000000000000003E-4,6.4000000000000005E-4,6.6E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7000000000000007E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[21,5.2000000000000006E-4,5.2000000000000006E-4,5.2999999999999998E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.6999999999999998E-4,5.8E-4,5.9999999999999995E-4,6.2E-4,6.3000000000000003E-4,6.6E-4,6.8999999999999997E-4,7.3999999999999999E-4,8.0000000000000004E-4,8.5999999999999998E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[22,4.8999999999999998E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.1000000000000004E-4,5.2999999999999998E-4,5.4000000000000001E-4,5.5000000000000003E-4,5.6999999999999998E-4,5.8E-4,6.0999999999999997E-4,6.4000000000000005E-4,6.7000000000000002E-4,6.9999999999999999E-4,7.6000000000000004E-4,8.3999999999999993E-4,9.1E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[23,4.4999999999999999E-4,4.4999999999999999E-4,4.7999999999999996E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.6999999999999998E-4,5.8E-4,6.0999999999999997E-4,6.4999999999999997E-4,6.8000000000000005E-4,7.2999999999999996E-4,8.0000000000000004E-4,8.8000000000000003E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0699999999999998E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[24,4.0999999999999999E-4,4.2999999999999999E-4,4.6000000000000001E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.5000000000000003E-4,5.8E-4,5.9999999999999995E-4,6.3000000000000003E-4,6.7000000000000002E-4,7.0999999999999991E-4,7.7000000000000007E-4,8.3999999999999993E-4,9.3999999999999997E-4,1.0200000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0600000000000002E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[25,3.6999999999999999E-4,4.0000000000000002E-4,4.4999999999999999E-4,5.0000000000000001E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.6999999999999998E-4,5.8999999999999992E-4,6.3000000000000003E-4,6.6E-4,6.9999999999999999E-4,7.6000000000000004E-4,8.1999999999999998E-4,8.9999999999999998E-4,9.8999999999999999E-4,1.1000000000000001E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0600000000000002E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[26,3.4000000000000002E-4,4.0000000000000002E-4,4.6000000000000001E-4,5.1000000000000004E-4,5.4000000000000001E-4,5.6000000000000006E-4,5.8E-4,6.2E-4,6.4999999999999997E-4,6.8999999999999997E-4,7.5000000000000002E-4,8.0000000000000004E-4,8.8000000000000003E-4,9.5999999999999992E-4,1.07E-3,1.1899999999999999E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0600000000000002E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[27,3.4000000000000002E-4,4.0999999999999999E-4,4.6999999999999999E-4,5.2999999999999998E-4,5.6000000000000006E-4,5.8E-4,6.2E-4,6.4999999999999997E-4,6.8999999999999997E-4,7.5000000000000002E-4,8.0000000000000004E-4,8.7000000000000001E-4,9.3999999999999997E-4,1.0500000000000002E-3,1.16E-3,1.2999999999999999E-3,1.4199999999999998E-3,1.57E-3,1.74E-3,1.9E-3,2.0499999999999997E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[28,3.5E-4,4.1999999999999996E-4,4.8999999999999998E-4,5.4000000000000001E-4,5.8E-4,6.0999999999999997E-4,6.4000000000000005E-4,6.8999999999999997E-4,7.3999999999999999E-4,7.9000000000000001E-4,8.7000000000000001E-4,9.3999999999999997E-4,1.0300000000000001E-3,1.15E-3,1.2700000000000001E-3,1.4199999999999998E-3,1.56E-3,1.73E-3,1.9E-3,2.0400000000000001E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[29,3.5E-4,4.2999999999999999E-4,5.1000000000000004E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.4000000000000005E-4,6.8999999999999997E-4,7.3999999999999999E-4,7.9000000000000001E-4,8.7000000000000001E-4,9.3999999999999997E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.24E-3,1.39E-3,1.5499999999999999E-3,1.72E-3,1.9E-3,2.0400000000000001E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0400000000000002E-3,3.3799999999999998E-3,3.8E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[30,3.5999999999999997E-4,4.4000000000000002E-4,5.1000000000000004E-4,5.8E-4,6.3000000000000003E-4,6.8999999999999997E-4,7.3999999999999999E-4,7.9000000000000001E-4,8.5999999999999998E-4,9.3999999999999997E-4,1.0200000000000001E-3,1.1100000000000001E-3,1.2099999999999999E-3,1.34E-3,1.5E-3,1.6899999999999999E-3,1.8600000000000001E-3,2.0099999999999996E-3,2.1800000000000001E-3,2.33E-3,2.5099999999999996E-3,2.7299999999999998E-3,3.0200000000000001E-3,3.3799999999999998E-3,3.7599999999999999E-3,4.3299999999999996E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[31,3.5999999999999997E-4,4.4999999999999999E-4,5.2000000000000006E-4,5.8999999999999992E-4,6.4999999999999997E-4,7.2999999999999996E-4,7.9000000000000001E-4,8.4999999999999995E-4,9.1E-4,9.7999999999999997E-4,1.07E-3,1.1799999999999998E-3,1.32E-3,1.47E-3,1.66E-3,1.8400000000000001E-3,1.99E-3,2.16E-3,2.31E-3,2.48E-3,2.6700000000000001E-3,2.99E-3,3.3500000000000001E-3,3.7599999999999999E-3,4.2300000000000003E-3,4.8799999999999998E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[32,3.5999999999999997E-4,4.4000000000000002E-4,5.2999999999999998E-4,5.9999999999999995E-4,6.8000000000000005E-4,7.3999999999999999E-4,8.1999999999999998E-4,8.8000000000000003E-4,9.5E-4,1.0200000000000001E-3,1.1299999999999999E-3,1.2700000000000001E-3,1.4399999999999999E-3,1.6299999999999999E-3,1.82E-3,1.98E-3,2.15E-3,2.31E-3,2.48E-3,2.6700000000000001E-3,2.97E-3,3.3500000000000001E-3,3.7299999999999998E-3,4.1799999999999997E-3,4.7300000000000007E-3,5.4800000000000005E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[33,3.8000000000000002E-4,4.6999999999999999E-4,5.5000000000000003E-4,6.4000000000000005E-4,7.0999999999999991E-4,7.9000000000000001E-4,8.7000000000000001E-4,9.3000000000000005E-4,1E-3,1.08E-3,1.1999999999999999E-3,1.3600000000000001E-3,1.58E-3,1.7700000000000001E-3,1.9499999999999999E-3,2.1199999999999999E-3,2.3E-3,2.48E-3,2.6700000000000001E-3,2.9399999999999999E-3,3.32E-3,3.6900000000000001E-3,4.13E-3,4.6500000000000005E-3,5.2399999999999999E-3,6.0099999999999997E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[34,4.0000000000000002E-4,4.7999999999999996E-4,5.8E-4,6.6E-4,7.6000000000000004E-4,8.3000000000000001E-4,9.2000000000000003E-4,9.8999999999999999E-4,1.07E-3,1.16E-3,1.31E-3,1.5E-3,1.7099999999999999E-3,1.91E-3,2.1000000000000003E-3,2.2699999999999999E-3,2.48E-3,2.6700000000000001E-3,2.9399999999999999E-3,3.2200000000000002E-3,3.63E-3,4.0599999999999994E-3,4.5799999999999999E-3,5.1399999999999996E-3,5.7499999999999999E-3,6.6400000000000001E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[35,4.2999999999999999E-4,5.1000000000000004E-4,5.9999999999999995E-4,6.8999999999999997E-4,7.7999999999999999E-4,8.8000000000000003E-4,9.6999999999999994E-4,1.06E-3,1.16E-3,1.2800000000000001E-3,1.4399999999999999E-3,1.6299999999999999E-3,1.8400000000000001E-3,2.0499999999999997E-3,2.2599999999999999E-3,2.4399999999999999E-3,2.6700000000000001E-3,2.9399999999999999E-3,3.2200000000000002E-3,3.5600000000000002E-3,3.98E-3,4.47E-3,5.0000000000000001E-3,5.5999999999999999E-3,6.1600000000000005E-3,7.3000000000000001E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[36,4.4000000000000002E-4,5.4000000000000001E-4,6.3000000000000003E-4,7.2999999999999996E-4,8.3000000000000001E-4,9.2000000000000003E-4,1.0200000000000001E-3,1.15E-3,1.2700000000000001E-3,1.4299999999999998E-3,1.58E-3,1.7700000000000001E-3,1.99E-3,2.2200000000000002E-3,2.4300000000000003E-3,2.6700000000000001E-3,2.9399999999999999E-3,3.1800000000000001E-3,3.5200000000000001E-3,3.8900000000000002E-3,4.3699999999999998E-3,4.8899999999999994E-3,5.4599999999999996E-3,6.11E-3,6.5599999999999999E-3,8.1099999999999992E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[37,4.7999999999999996E-4,5.6000000000000006E-4,6.6E-4,7.6000000000000004E-4,8.5999999999999998E-4,9.6999999999999994E-4,1.1000000000000001E-3,1.25E-3,1.4199999999999998E-3,1.56E-3,1.72E-3,1.9E-3,2.14E-3,2.3900000000000002E-3,2.64E-3,2.9399999999999999E-3,3.16E-3,3.48E-3,3.8500000000000001E-3,4.2699999999999995E-3,4.7800000000000004E-3,5.3299999999999997E-3,5.9500000000000004E-3,6.5399999999999998E-3,7.4099999999999999E-3,9.1000000000000004E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[38,5.1000000000000004E-4,6.0999999999999997E-4,7.1999999999999994E-4,8.1000000000000006E-4,9.1E-4,1.0400000000000001E-3,1.1999999999999999E-3,1.3799999999999999E-3,1.5499999999999999E-3,1.6999999999999999E-3,1.8600000000000001E-3,2.0600000000000002E-3,2.2899999999999999E-3,2.5600000000000002E-3,2.8500000000000001E-3,3.13E-3,3.46E-3,3.81E-3,4.2199999999999998E-3,4.6800000000000001E-3,5.2100000000000002E-3,5.8200000000000005E-3,6.4999999999999997E-3,7.3200000000000001E-3,8.4000000000000012E-3,1.021E-2,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[39,5.5000000000000003E-4,6.7000000000000002E-4,7.7000000000000007E-4,8.7000000000000001E-4,9.7999999999999997E-4,1.1299999999999999E-3,1.32E-3,1.5E-3,1.6799999999999999E-3,1.8400000000000001E-3,2E-3,2.2200000000000002E-3,2.48E-3,2.7699999999999999E-3,3.0800000000000003E-3,3.4199999999999999E-3,3.7699999999999999E-3,4.1799999999999997E-3,4.6299999999999996E-3,5.0899999999999999E-3,5.7000000000000002E-3,6.4200000000000004E-3,7.2399999999999999E-3,8.2899999999999988E-3,9.5500000000000012E-3,1.137E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[40,5.8999999999999992E-4,7.1999999999999994E-4,8.3000000000000001E-4,9.3000000000000005E-4,1.06E-3,1.25E-3,1.4399999999999999E-3,1.64E-3,1.8E-3,1.97E-3,2.1700000000000001E-3,2.4199999999999998E-3,2.7000000000000001E-3,3.0099999999999997E-3,3.3500000000000001E-3,3.7200000000000002E-3,4.13E-3,4.5799999999999999E-3,5.0599999999999994E-3,5.5500000000000002E-3,6.2900000000000005E-3,7.0999999999999995E-3,8.1199999999999987E-3,9.2899999999999996E-3,1.04E-2,1.26E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[41,6.3000000000000003E-4,7.7000000000000007E-4,8.9999999999999998E-4,1.0300000000000001E-3,1.1799999999999998E-3,1.3700000000000001E-3,1.58E-3,1.7700000000000001E-3,1.9499999999999999E-3,2.15E-3,2.3900000000000002E-3,2.6700000000000001E-3,2.97E-3,3.3E-3,3.6900000000000001E-3,4.0999999999999995E-3,4.5300000000000002E-3,5.0000000000000001E-3,5.5500000000000002E-3,6.1200000000000004E-3,6.9699999999999996E-3,7.9500000000000005E-3,9.0500000000000008E-3,1.0369999999999999E-2,1.137E-2,1.3849999999999999E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[42,6.7000000000000002E-4,8.3999999999999993E-4,9.8999999999999999E-4,1.1299999999999999E-3,1.2999999999999999E-3,1.5E-3,1.7099999999999999E-3,1.91E-3,2.1299999999999999E-3,2.3500000000000001E-3,2.6199999999999999E-3,2.9300000000000003E-3,3.2599999999999999E-3,3.65E-3,4.0999999999999995E-3,4.4900000000000001E-3,4.9400000000000008E-3,5.4800000000000005E-3,6.11E-3,6.8099999999999992E-3,7.79E-3,8.8500000000000002E-3,1.008E-2,1.1359999999999999E-2,1.244E-2,1.511E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[43,7.0999999999999991E-4,8.8000000000000003E-4,1.06E-3,1.2199999999999999E-3,1.4E-3,1.5900000000000001E-3,1.82E-3,2.0499999999999997E-3,2.2899999999999999E-3,2.5499999999999997E-3,2.8599999999999997E-3,3.2000000000000002E-3,3.62E-3,4.0499999999999998E-3,4.4800000000000005E-3,4.8700000000000002E-3,5.4200000000000003E-3,6.0400000000000002E-3,6.7800000000000004E-3,7.6299999999999996E-3,8.6599999999999993E-3,9.7799999999999988E-3,1.0999999999999999E-2,1.2230000000000001E-2,1.3619999999999998E-2,1.6480000000000002E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[44,7.5000000000000002E-4,9.3999999999999997E-4,1.1200000000000001E-3,1.2900000000000001E-3,1.47E-3,1.6899999999999999E-3,1.9299999999999999E-3,2.2100000000000002E-3,2.48E-3,2.7799999999999999E-3,3.0999999999999999E-3,3.5499999999999998E-3,4.0000000000000001E-3,4.4400000000000004E-3,4.8499999999999993E-3,5.3299999999999997E-3,5.96E-3,6.7000000000000002E-3,7.5300000000000002E-3,8.4700000000000001E-3,9.5500000000000012E-3,1.072E-2,1.1949999999999999E-2,1.329E-2,1.464E-2,1.789E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[45,8.1000000000000006E-4,1.01E-3,1.1899999999999999E-3,1.3600000000000001E-3,1.57E-3,1.8E-3,2.0899999999999998E-3,2.3900000000000002E-3,2.7000000000000001E-3,3.0099999999999997E-3,3.4100000000000003E-3,3.9300000000000003E-3,4.3899999999999998E-3,4.79E-3,5.2500000000000003E-3,5.8700000000000002E-3,6.6E-3,7.43E-3,8.3000000000000001E-3,9.1500000000000001E-3,1.026E-2,1.1640000000000001E-2,1.289E-2,1.4579999999999999E-2,1.617E-2,1.9600000000000003E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[46,8.8000000000000003E-4,1.07E-3,1.24E-3,1.4299999999999998E-3,1.6699999999999998E-3,1.9599999999999999E-3,2.2799999999999999E-3,2.6199999999999999E-3,2.96E-3,3.3300000000000001E-3,3.79E-3,4.3200000000000001E-3,4.7699999999999999E-3,5.1799999999999997E-3,5.7999999999999996E-3,6.5300000000000002E-3,7.3699999999999998E-3,8.2699999999999996E-3,9.130000000000001E-3,1.0060000000000001E-2,1.129E-2,1.256E-2,1.414E-2,1.6160000000000001E-2,1.8089999999999998E-2,2.1510000000000001E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[47,9.3999999999999997E-4,1.1100000000000001E-3,1.31E-3,1.5300000000000001E-3,1.81E-3,2.1199999999999999E-3,2.48E-3,2.8700000000000002E-3,3.2499999999999999E-3,3.6900000000000001E-3,4.1700000000000001E-3,4.6900000000000006E-3,5.1399999999999996E-3,5.6799999999999993E-3,6.45E-3,7.2899999999999996E-3,8.2100000000000003E-3,9.1199999999999996E-3,1.005E-2,1.099E-2,1.226E-2,1.375E-2,1.5679999999999999E-2,1.8079999999999999E-2,2.06E-2,2.402E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[48,1.01E-3,1.1899999999999999E-3,1.41E-3,1.66E-3,1.9399999999999999E-3,2.2799999999999999E-3,2.6700000000000001E-3,3.0999999999999999E-3,3.5299999999999997E-3,4.0599999999999994E-3,4.5300000000000002E-3,5.0499999999999998E-3,5.5899999999999995E-3,6.3E-3,7.1900000000000002E-3,8.150000000000001E-3,9.11E-3,1.0039999999999999E-2,1.099E-2,1.192E-2,1.34E-2,1.524E-2,1.755E-2,2.0329999999999997E-2,2.3089999999999999E-2,2.6670000000000003E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[49,1.07E-3,1.2999999999999999E-3,1.5300000000000001E-3,1.7900000000000001E-3,2.1000000000000003E-3,2.4500000000000004E-3,2.8700000000000002E-3,3.3700000000000002E-3,3.81E-3,4.3400000000000001E-3,4.8799999999999998E-3,5.4900000000000001E-3,6.1900000000000002E-3,7.0199999999999993E-3,8.0199999999999994E-3,9.0699999999999999E-3,1.0019999999999999E-2,1.098E-2,1.1869999999999999E-2,1.3099999999999999E-2,1.486E-2,1.7079999999999998E-2,1.9719999999999998E-2,2.273E-2,2.5569999999999999E-2,2.946E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]
[50,1.16E-3,1.4E-3,1.6699999999999998E-3,1.9499999999999999E-3,2.2599999999999999E-3,2.63E-3,3.0999999999999999E-3,3.6099999999999999E-3,4.0800000000000003E-3,4.6299999999999996E-3,5.28E-3,6.0800000000000003E-3,6.96E-3,7.92E-3,8.9300000000000004E-3,1.001E-2,1.0919999999999999E-2,1.1800000000000001E-2,1.2930000000000001E-2,1.453E-2,1.6649999999999998E-2,1.9179999999999999E-2,2.205E-2,2.521E-2,2.81E-2,3.2509999999999997E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[51,1.2600000000000001E-3,1.5499999999999999E-3,1.8400000000000001E-3,2.14E-3,2.4599999999999999E-3,2.8399999999999996E-3,3.32E-3,3.8300000000000001E-3,4.3800000000000002E-3,5.0000000000000001E-3,5.8200000000000005E-3,6.8300000000000001E-3,7.8499999999999993E-3,8.8500000000000002E-3,9.7699999999999992E-3,1.0869999999999999E-2,1.1720000000000001E-2,1.2800000000000001E-2,1.436E-2,1.6300000000000002E-2,1.8769999999999998E-2,2.155E-2,2.461E-2,2.8030000000000003E-2,3.1170000000000003E-2,3.6229999999999998E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[52,1.3600000000000001E-3,1.6899999999999999E-3,2.0299999999999997E-3,2.3400000000000001E-3,2.6800000000000001E-3,3.0499999999999998E-3,3.5400000000000002E-3,4.0999999999999995E-3,4.7300000000000007E-3,5.5100000000000001E-3,6.5100000000000002E-3,7.6900000000000007E-3,8.77E-3,9.5099999999999994E-3,1.059E-2,1.166E-2,1.2670000000000001E-2,1.4189999999999999E-2,1.6079999999999997E-2,1.8380000000000001E-2,2.1059999999999999E-2,2.4030000000000003E-2,2.734E-2,3.1149999999999997E-2,3.4680000000000002E-2,4.0590000000000001E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[53,1.4299999999999998E-3,1.82E-3,2.1900000000000001E-3,2.5499999999999997E-3,2.9100000000000003E-3,3.31E-3,3.8399999999999997E-3,4.4999999999999997E-3,5.2300000000000003E-3,6.1799999999999997E-3,7.3400000000000002E-3,8.6099999999999996E-3,9.4299999999999991E-3,1.035E-2,1.1429999999999999E-2,1.259E-2,1.4039999999999999E-2,1.5869999999999999E-2,1.7909999999999999E-2,2.0619999999999999E-2,2.3469999999999998E-2,2.666E-2,3.0339999999999999E-2,3.4680000000000002E-2,3.8960000000000002E-2,4.5700000000000005E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[54,1.5E-3,1.9499999999999999E-3,2.3799999999999997E-3,2.7699999999999999E-3,3.14E-3,3.5999999999999999E-3,4.2300000000000003E-3,5.0099999999999997E-3,5.8600000000000006E-3,6.96E-3,8.1899999999999994E-3,9.2399999999999999E-3,1.025E-2,1.133E-2,1.252E-2,1.393E-2,1.5689999999999999E-2,1.77E-2,2.0059999999999998E-2,2.2949999999999998E-2,2.6019999999999998E-2,2.9559999999999999E-2,3.3739999999999999E-2,3.8740000000000004E-2,4.3900000000000002E-2,5.1630000000000002E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[55,1.56E-3,2.0899999999999998E-3,2.5600000000000002E-3,2.96E-3,3.3799999999999998E-3,3.9399999999999999E-3,4.7000000000000002E-3,5.5999999999999999E-3,6.5399999999999998E-3,7.7199999999999994E-3,8.7399999999999995E-3,9.9900000000000006E-3,1.1210000000000001E-2,1.2449999999999999E-2,1.3849999999999999E-2,1.5550000000000001E-2,1.7489999999999999E-2,1.9550000000000001E-2,2.231E-2,2.5430000000000001E-2,2.8820000000000002E-2,3.2820000000000002E-2,3.764E-2,4.3560000000000001E-2,4.9700000000000001E-2,5.8200000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[56,1.65E-3,2.2299999999999998E-3,2.7400000000000002E-3,3.1900000000000001E-3,3.6800000000000001E-3,4.3499999999999997E-3,5.2399999999999999E-3,6.2500000000000003E-3,7.2500000000000004E-3,8.2199999999999999E-3,9.4299999999999991E-3,1.085E-2,1.231E-2,1.3769999999999999E-2,1.5449999999999998E-2,1.745E-2,1.9510000000000003E-2,2.163E-2,2.4640000000000002E-2,2.809E-2,3.1940000000000003E-2,3.6560000000000002E-2,4.2180000000000002E-2,4.9270000000000001E-2,5.6070000000000002E-2,6.5739999999999993E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[57,1.73E-3,2.3500000000000001E-3,2.9300000000000003E-3,3.46E-3,4.0499999999999998E-3,4.8399999999999997E-3,5.8200000000000005E-3,6.9000000000000008E-3,7.9299999999999995E-3,9.1000000000000004E-3,1.0490000000000001E-2,1.2039999999999999E-2,1.3599999999999999E-2,1.5359999999999999E-2,1.7420000000000001E-2,1.9460000000000002E-2,2.1590000000000002E-2,2.3980000000000001E-2,2.7199999999999998E-2,3.1100000000000003E-2,3.5520000000000003E-2,4.0899999999999999E-2,4.7439999999999996E-2,5.5640000000000002E-2,6.3380000000000006E-2,7.3709999999999998E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[58,1.8600000000000001E-3,2.5099999999999996E-3,3.13E-3,3.7699999999999999E-3,4.4900000000000001E-3,5.3899999999999998E-3,6.43E-3,7.5199999999999998E-3,8.539999999999999E-3,9.8699999999999986E-3,1.1439999999999999E-2,1.3300000000000001E-2,1.5179999999999999E-2,1.72E-2,1.9420000000000003E-2,2.1559999999999999E-2,2.3910000000000001E-2,2.6449999999999998E-2,3.007E-2,3.456E-2,3.9700000000000006E-2,4.5939999999999995E-2,5.3609999999999998E-2,6.2950000000000006E-2,7.1160000000000001E-2,8.2420000000000007E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[59,2E-3,2.6800000000000001E-3,3.3900000000000002E-3,4.1200000000000004E-3,4.9800000000000001E-3,5.9699999999999996E-3,7.0599999999999994E-3,8.1199999999999987E-3,9.130000000000001E-3,1.061E-2,1.24E-2,1.46E-2,1.6989999999999998E-2,1.9179999999999999E-2,2.1489999999999999E-2,2.375E-2,2.6329999999999999E-2,2.9190000000000001E-2,3.3360000000000001E-2,3.8590000000000006E-2,4.453E-2,5.16E-2,6.0690000000000001E-2,7.0730000000000001E-2,7.962000000000001E-2,9.2170000000000002E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[60,2.2000000000000001E-3,2.8900000000000002E-3,3.6600000000000001E-3,4.5199999999999997E-3,5.4900000000000001E-3,6.5499999999999994E-3,7.6600000000000001E-3,8.7200000000000003E-3,9.7300000000000008E-3,1.141E-2,1.3480000000000001E-2,1.5949999999999999E-2,1.8749999999999999E-2,2.1219999999999999E-2,2.368E-2,2.614E-2,2.9059999999999999E-2,3.2259999999999997E-2,3.7200000000000004E-2,4.3229999999999998E-2,4.9829999999999999E-2,5.8450000000000002E-2,6.8159999999999998E-2,7.9079999999999998E-2,8.8950000000000001E-2,0.10314,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[61,2.4100000000000002E-3,3.13E-3,3.96E-3,4.9100000000000003E-3,6.0000000000000001E-3,7.1399999999999996E-3,8.2699999999999996E-3,9.3100000000000006E-3,1.035E-2,1.227E-2,1.4590000000000001E-2,1.7229999999999999E-2,2.0140000000000002E-2,2.3370000000000002E-2,2.606E-2,2.8829999999999998E-2,3.2189999999999996E-2,3.5889999999999998E-2,4.163E-2,4.8340000000000001E-2,5.6309999999999999E-2,6.5720000000000001E-2,7.6329999999999995E-2,8.8419999999999999E-2,9.9670000000000009E-2,0.11544,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[62,2.65E-3,3.3900000000000002E-3,4.3E-3,5.3400000000000001E-3,6.5199999999999998E-3,7.7499999999999999E-3,8.9099999999999995E-3,0.01,1.11E-2,1.325E-2,1.5720000000000001E-2,1.8460000000000001E-2,2.1530000000000001E-2,2.5020000000000001E-2,2.8730000000000002E-2,3.1920000000000004E-2,3.5819999999999998E-2,4.0090000000000001E-2,4.6479999999999994E-2,5.432E-2,6.3399999999999998E-2,7.3689999999999992E-2,8.5430000000000006E-2,9.9170000000000008E-2,0.11169,0.12900999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[63,2.82E-3,3.6900000000000001E-3,4.7199999999999994E-3,5.8700000000000002E-3,7.1399999999999996E-3,8.43E-3,9.6799999999999994E-3,1.0869999999999999E-2,1.2109999999999999E-2,1.4410000000000001E-2,1.7010000000000001E-2,1.992E-2,2.3230000000000001E-2,2.7100000000000003E-2,3.1629999999999998E-2,3.551E-2,4.002E-2,4.4719999999999996E-2,5.2020000000000004E-2,6.1240000000000003E-2,7.1199999999999999E-2,8.2640000000000005E-2,9.597E-2,0.11123999999999999,0.12495999999999999,0.14374999999999999,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[64,2.98E-3,4.0199999999999993E-3,5.1900000000000002E-3,6.4599999999999996E-3,7.8300000000000002E-3,9.2100000000000012E-3,1.057E-2,1.192E-2,1.3310000000000001E-2,1.5740000000000001E-2,1.8519999999999998E-2,2.1700000000000001E-2,2.538E-2,2.9729999999999999E-2,3.49E-2,3.9640000000000002E-2,4.4600000000000001E-2,5.0020000000000002E-2,5.781E-2,6.8849999999999995E-2,7.9930000000000001E-2,9.2920000000000003E-2,0.10776000000000001,0.12454999999999999,0.13935,0.15950999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[65,3.0999999999999999E-3,4.3400000000000001E-3,5.6799999999999993E-3,7.11E-3,8.5800000000000008E-3,1.009E-2,1.157E-2,1.306E-2,1.4619999999999999E-2,1.7239999999999998E-2,2.027E-2,2.3820000000000001E-2,2.7980000000000001E-2,3.2960000000000003E-2,3.8859999999999999E-2,4.4150000000000002E-2,4.981E-2,5.5909999999999994E-2,6.4079999999999998E-2,7.740000000000001E-2,9.0020000000000003E-2,0.10446999999999999,0.12079999999999999,0.13904,0.15481999999999999,0.1762,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[66,3.2200000000000002E-3,4.7999999999999996E-3,6.2699999999999995E-3,7.7999999999999996E-3,9.4800000000000006E-3,1.1089999999999999E-2,1.2659999999999999E-2,1.427E-2,1.6050000000000002E-2,1.8920000000000003E-2,2.231E-2,2.6290000000000001E-2,3.1050000000000001E-2,3.671E-2,4.3200000000000002E-2,4.9329999999999999E-2,5.5259999999999997E-2,6.1740000000000003E-2,7.1260000000000004E-2,8.6980000000000002E-2,0.10105,0.11703,0.13482,0.15443999999999999,0.1711,0.19228000000000001,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[67,3.4300000000000003E-3,5.3200000000000001E-3,6.9299999999999995E-3,8.5900000000000004E-3,1.0500000000000001E-2,1.218E-2,1.3849999999999999E-2,1.5599999999999999E-2,1.7579999999999998E-2,2.078E-2,2.46E-2,2.9149999999999999E-2,3.4570000000000004E-2,4.0780000000000004E-2,4.8100000000000004E-2,5.4729999999999994E-2,6.1109999999999998E-2,6.8019999999999997E-2,8.029E-2,9.7729999999999997E-2,0.1133,0.13065000000000002,0.14984,0.17075000000000001,0.18681999999999999,0.20929,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[68,3.8300000000000001E-3,5.8899999999999994E-3,7.6600000000000001E-3,9.4500000000000001E-3,1.1439999999999999E-2,1.345E-2,1.5439999999999999E-2,1.7469999999999999E-2,1.9550000000000001E-2,2.3199999999999998E-2,2.7579999999999997E-2,3.279E-2,3.8780000000000002E-2,4.5840000000000006E-2,5.3679999999999999E-2,6.0569999999999999E-2,6.7459999999999992E-2,7.6590000000000005E-2,9.0370000000000006E-2,0.10964,0.12658,0.14533000000000001,0.16578999999999999,0.18650999999999998,0.20349,0.22740000000000002,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[69,4.2199999999999998E-3,6.5199999999999998E-3,8.4799999999999997E-3,1.04E-2,1.2029999999999999E-2,1.489E-2,1.6930000000000001E-2,1.8929999999999999E-2,2.128E-2,2.5430000000000001E-2,3.0370000000000001E-2,3.6069999999999998E-2,4.2790000000000002E-2,5.0259999999999999E-2,5.8740000000000001E-2,6.7049999999999998E-2,7.5920000000000001E-2,8.6370000000000002E-2,0.10156,0.12261,0.14094999999999999,0.16093000000000002,0.18128,0.20329,0.22716999999999998,0.24671999999999999,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[70,4.6500000000000005E-3,7.2300000000000003E-3,9.3800000000000012E-3,1.1460000000000001E-2,1.2630000000000001E-2,1.643E-2,1.8359999999999998E-2,2.0500000000000001E-2,2.4640000000000002E-2,2.9479999999999999E-2,3.5069999999999997E-2,4.1659999999999996E-2,4.8989999999999999E-2,5.7299999999999997E-2,6.6869999999999999E-2,7.5420000000000001E-2,8.5699999999999998E-2,9.7239999999999993E-2,0.1138,0.13661000000000001,0.15612999999999999,0.17602000000000001,0.19759000000000002,0.22702,0.24659,0.26718999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[71,5.5899999999999995E-3,8.0399999999999985E-3,1.04E-2,1.2109999999999999E-2,1.451E-2,1.779E-2,1.9730000000000001E-2,2.435E-2,2.7390000000000001E-2,3.2740000000000005E-2,3.9039999999999998E-2,4.6090000000000006E-2,5.407E-2,6.3259999999999997E-2,7.4439999999999992E-2,8.523E-2,9.6579999999999999E-2,0.10909000000000001,0.12705,0.15149000000000001,0.17097999999999999,0.19213,0.22694,0.24650999999999998,0.26707999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[72,6.7599999999999995E-3,8.9099999999999995E-3,1.149E-2,1.388E-2,1.6329999999999997E-2,1.8929999999999999E-2,2.1739999999999999E-2,2.487E-2,2.845E-2,3.4279999999999998E-2,4.0780000000000004E-2,4.8180000000000001E-2,5.6739999999999999E-2,6.7140000000000005E-2,7.9769999999999994E-2,9.5890000000000003E-2,0.1085,0.12293000000000001,0.14141999999999999,0.16608000000000001,0.18684000000000001,0.22685,0.24646999999999999,0.26706000000000002,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[73,7.6900000000000007E-3,1.056E-2,1.3169999999999999E-2,1.5550000000000001E-2,1.7819999999999999E-2,2.0160000000000001E-2,2.2800000000000001E-2,2.725E-2,3.0159999999999999E-2,3.6249999999999998E-2,4.3159999999999997E-2,5.117E-2,6.0920000000000002E-2,7.2760000000000005E-2,8.7080000000000005E-2,0.10425,0.12273999999999999,0.13977999999999999,0.15961,0.18422999999999998,0.22675999999999999,0.24643999999999999,0.26700000000000002,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[74,8.8400000000000006E-3,1.1599999999999999E-2,1.44E-2,1.7100000000000001E-2,1.9579999999999997E-2,2.1950000000000001E-2,2.6109999999999998E-2,2.9239999999999999E-2,3.261E-2,3.9350000000000003E-2,4.6939999999999996E-2,5.6180000000000001E-2,6.7430000000000004E-2,8.1040000000000001E-2,9.74E-2,0.11691,0.13965,0.15786,0.18046999999999999,0.22668000000000002,0.24640999999999999,0.26695999999999998,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[75,1.021E-2,1.243E-2,1.5619999999999998E-2,1.9019999999999999E-2,2.1399999999999999E-2,2.5100000000000001E-2,2.844E-2,3.2009999999999997E-2,3.9289999999999999E-2,4.6549999999999994E-2,5.5820000000000002E-2,6.701E-2,8.0560000000000007E-2,9.6840000000000009E-2,0.11626,0.13963,0.15778999999999999,0.17859999999999998,0.2266,0.24637000000000001,0.26691999999999999,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[76,1.0630000000000001E-2,1.3779999999999999E-2,1.7229999999999999E-2,2.085E-2,2.409E-2,2.7609999999999999E-2,3.1350000000000003E-2,3.8060000000000004E-2,4.6170000000000003E-2,5.5460000000000002E-2,6.659000000000001E-2,8.0079999999999998E-2,9.6280000000000004E-2,0.11561,0.13850999999999999,0.15756000000000001,0.17832000000000001,0.22650000000000001,0.24634,0.26688000000000001,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[77,1.11E-2,1.491E-2,1.89E-2,2.3109999999999999E-2,2.6789999999999998E-2,3.0670000000000003E-2,3.6830000000000002E-2,4.5069999999999999E-2,5.1270000000000003E-2,6.4170000000000005E-2,7.7329999999999996E-2,9.3159999999999993E-2,0.11206999999999999,0.13449,0.15577000000000002,0.17807000000000001,0.22559999999999999,0.24631,0.26683999999999997,0.28379000000000004,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[78,1.1869999999999999E-2,1.61E-2,2.0750000000000001E-2,2.605E-2,3.007E-2,3.5700000000000003E-2,4.4090000000000004E-2,5.0709999999999998E-2,6.3939999999999997E-2,7.7249999999999999E-2,9.3049999999999994E-2,0.11194,0.13434000000000001,0.15558000000000002,0.17784,0.2248,0.246,0.26679000000000003,0.28375,0.30149000000000004,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[79,1.278E-2,1.7489999999999999E-2,2.3050000000000001E-2,2.9389999999999999E-2,3.4540000000000001E-2,4.301E-2,0.05,6.2799999999999995E-2,7.0129999999999998E-2,8.5180000000000006E-2,0.10301,0.12423000000000001,0.14827000000000001,0.17585000000000001,0.22411,0.24571000000000001,0.26649,0.28342000000000001,0.30145,0.32038,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[80,1.3789999999999998E-2,1.9399999999999997E-2,2.5940000000000001E-2,3.347E-2,4.2049999999999997E-2,4.9399999999999999E-2,6.182E-2,6.9360000000000005E-2,8.2099999999999992E-2,9.9720000000000003E-2,0.1205,0.14407,0.17194000000000001,0.22352,0.24546000000000001,0.26621,0.28312999999999999,0.30114999999999997,0.32033,0.34054000000000001,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[81,1.502E-2,2.1780000000000001E-2,2.9589999999999998E-2,3.8509999999999996E-2,4.8869999999999997E-2,6.0909999999999999E-2,6.8640000000000007E-2,8.1299999999999997E-2,9.5849999999999991E-2,0.11634,0.13941000000000001,0.17086000000000001,0.22299000000000002,0.24524000000000001,0.26597999999999999,0.28288000000000002,0.30087999999999998,0.32006000000000001,0.34050999999999998,0.36210000000000003,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[82,1.6590000000000001E-2,2.4829999999999998E-2,3.415E-2,4.4880000000000003E-2,5.7259999999999998E-2,6.7949999999999997E-2,8.0549999999999997E-2,9.5069999999999988E-2,0.10582999999999999,0.13921,0.17072000000000001,0.22253000000000001,0.24506999999999998,0.26577000000000001,0.28266000000000002,0.30064999999999997,0.31983,0.34026999999999996,0.36207,0.37920999999999999,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[83,1.8890000000000001E-2,2.877E-2,3.9969999999999999E-2,5.2729999999999999E-2,6.7379999999999995E-2,7.9899999999999999E-2,9.4420000000000004E-2,0.10521999999999999,0.13874,0.17058999999999999,0.22209999999999999,0.24489,0.26558999999999999,0.28247000000000005,0.30044999999999999,0.31962000000000002,0.34006000000000003,0.36186000000000001,0.37918000000000002,0.39744000000000002,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[84,2.2170000000000002E-2,3.3909999999999996E-2,4.7109999999999999E-2,6.2140000000000001E-2,7.9250000000000001E-2,9.3799999999999994E-2,0.10462,0.13816999999999999,0.17021,0.22172,0.24474000000000001,0.26543,0.2823,0.30027999999999999,0.31944,0.33988999999999997,0.36169000000000001,0.37904000000000004,0.39741000000000004,0.41683999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[85,2.6699999999999998E-2,4.0379999999999999E-2,5.577E-2,7.3150000000000007E-2,9.3170000000000003E-2,0.10404000000000001,0.13761999999999999,0.16982,0.22041999999999998,0.24461000000000002,0.26527999999999996,0.28216000000000002,0.30012,0.31927999999999995,0.33973000000000003,0.36154000000000003,0.37891000000000002,0.39731,0.41682999999999998,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[86,3.2530000000000003E-2,4.8340000000000001E-2,6.6140000000000004E-2,8.6459999999999995E-2,0.10348,0.13708000000000001,0.16930000000000001,0.21919,0.24414,0.26515,0.28200999999999998,0.29999000000000003,0.31914999999999999,0.33960000000000001,0.36141000000000001,0.37880999999999998,0.39723000000000003,0.41677999999999998,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[87,3.9729999999999994E-2,5.8400000000000001E-2,7.936E-2,0.10293000000000001,0.13659000000000002,0.16882,0.21811000000000003,0.24371000000000001,0.26469999999999999,0.28189999999999998,0.29987000000000003,0.31901999999999997,0.33947000000000005,0.36130000000000001,0.37870999999999999,0.39715,0.41673000000000004,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[88,4.8829999999999998E-2,7.1430000000000007E-2,9.6269999999999994E-2,0.13609000000000002,0.16836000000000001,0.21708000000000002,0.24331,0.26427999999999996,0.28148000000000001,0.29975000000000002,0.31892000000000004,0.33935999999999999,0.36119999999999997,0.37863000000000002,0.39709,0.41669,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[89,6.1189999999999994E-2,8.8520000000000001E-2,0.13131999999999999,0.16789999999999999,0.21618999999999999,0.24296000000000001,0.26391000000000003,0.28108999999999995,0.29937000000000002,0.31881999999999999,0.33926000000000001,0.36110000000000003,0.37856000000000001,0.39702999999999999,0.41666000000000003,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[90,7.8469999999999998E-2,0.12576000000000001,0.16441999999999998,0.21527000000000002,0.24262,0.26355000000000001,0.28073000000000004,0.29901,0.31847000000000003,0.33918999999999999,0.36102000000000001,0.3785,0.39699000000000001,0.41663,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[91,0.11862,0.16041999999999998,0.21437,0.24229000000000001,0.26323000000000002,0.28039999999999998,0.29868,0.31813999999999998,0.33888000000000001,0.36096,0.37844,0.39694000000000002,0.41660000000000003,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[92,0.15531999999999999,0.21345,0.24196999999999999,0.26293,0.28010000000000002,0.29838999999999999,0.31785000000000002,0.33861000000000002,0.36069999999999997,0.37839,0.39689999999999998,0.41658000000000001,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[93,0.21292,0.24163999999999999,0.26261000000000001,0.27982000000000001,0.29810999999999999,0.31757999999999997,0.33833999999999997,0.36047000000000001,0.37819999999999998,0.39687,0.41655999999999999,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[94,0.24132000000000001,0.26229000000000002,0.27951999999999999,0.29783999999999999,0.31733999999999996,0.33811000000000002,0.36025000000000001,0.37804000000000004,0.39673000000000003,0.41654000000000002,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[95,0.26197999999999999,0.27923000000000003,0.29757,0.31710000000000005,0.33788999999999997,0.36005000000000004,0.37787999999999999,0.39662000000000003,0.41648000000000002,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1]
[96,0.27894000000000002,0.29730000000000001,0.31686000000000003,0.33767999999999998,0.35987000000000002,0.37774000000000002,0.39650999999999997,0.41642000000000001,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,""]
[97,0.29702999999999996,0.31661,0.33747000000000005,0.35969000000000001,0.37761,0.39641000000000004,0.41636000000000001,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"",""]
[98,0.31636999999999998,0.33726,0.35952000000000001,0.37748999999999999,0.39632000000000001,0.41631000000000001,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","",""]
[99,0.33705000000000002,0.35933999999999999,0.37736000000000003,0.39624000000000004,0.41625999999999996,0.43748000000000004,0.45912999999999998,0.48214999999999997,0.50661999999999996,0.53263000000000005,0.56025999999999998,0.58959000000000006,0.62073999999999996,0.65379999999999994,0.68891000000000002,0.72614999999999996,0.76566999999999996,0.80759000000000003,0.85204999999999997,0.89922000000000002,0.94922000000000006,1,"","","",""]

{"sheet":"2001 CSO S&U ANB Male S","index":8,"n_rows":105,"n_cols":122,"rows_kept":105,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,3,26]]}
["2001 CSO Preferred Class Structure Mortality Table",null,null,null,0]
["2001 CSO Preferred Select & Ultimate ANB - Male Smoker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate"]
["Issue Age","Duration"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6999999999999998E-4,7.0999999999999991E-4,8.0000000000000004E-4,8.8000000000000003E-4,9.2000000000000003E-4,9.5E-4,1.01E-3,1.06E-3,1.1100000000000001E-3,1.17E-3,1.24E-3,1.2999999999999999E-3,1.31E-3,1.31E-3,1.2999999999999999E-3,1.31E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5000000000000003E-4,6.8000000000000005E-4,7.7999999999999999E-4,8.5999999999999998E-4,8.9999999999999998E-4,9.5E-4,1.01E-3,1.06E-3,1.1100000000000001E-3,1.17E-3,1.24E-3,1.2999999999999999E-3,1.31E-3,1.31E-3,1.2999999999999999E-3,1.31E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2999999999999998E-4,6.4999999999999997E-4,7.5000000000000002E-4,8.4999999999999995E-4,8.9999999999999998E-4,9.5E-4,1.01E-3,1.06E-3,1.1100000000000001E-3,1.17E-3,1.23E-3,1.2999999999999999E-3,1.31E-3,1.31E-3,1.2999999999999999E-3,1.31E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1000000000000004E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9999999999999998E-4,9.5E-4,1.01E-3,1.06E-3,1.1100000000000001E-3,1.17E-3,1.2199999999999999E-3,1.2700000000000001E-3,1.31E-3,1.31E-3,1.2999999999999999E-3,1.31E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[4,0,0,0,0,0,0,0,0,0,0,0,0,5.1000000000000004E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9999999999999998E-4,9.5E-4,1.01E-3,1.06E-3,1.1100000000000001E-3,1.17E-3,1.2199999999999999E-3,1.25E-3,1.2800000000000001E-3,1.31E-3,1.2999999999999999E-3,1.31E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[5,0,0,0,0,0,0,0,0,0,0,0,5.1000000000000004E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9999999999999998E-4,9.5E-4,1.01E-3,1.06E-3,1.1100000000000001E-3,1.17E-3,1.2199999999999999E-3,1.23E-3,1.2600000000000001E-3,1.2800000000000001E-3,1.2999999999999999E-3,1.31E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[6,0,0,0,0,0,0,0,0,0,0,5.1000000000000004E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9999999999999998E-4,9.5E-4,1E-3,1.0500000000000002E-3,1.1100000000000001E-3,1.17E-3,1.1999999999999999E-3,1.2099999999999999E-3,1.24E-3,1.2600000000000001E-3,1.2800000000000001E-3,1.31E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[7,0,0,0,0,0,0,0,0,0,5.1000000000000004E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9999999999999998E-4,9.3999999999999997E-4,1E-3,1.0400000000000001E-3,1.09E-3,1.16E-3,1.1799999999999998E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[8,0,0,0,0,0,0,0,0,5.0000000000000001E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9000000000000006E-4,9.3000000000000005E-4,9.7999999999999997E-4,1.0300000000000001E-3,1.09E-3,1.15E-3,1.1799999999999998E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[9,0,0,0,0,0,0,0,5.0000000000000001E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9000000000000006E-4,9.3000000000000005E-4,9.7999999999999997E-4,1.0200000000000001E-3,1.06E-3,1.14E-3,1.1799999999999998E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[10,0,0,0,0,0,0,5.0000000000000001E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.3999999999999993E-4,8.9000000000000006E-4,9.3000000000000005E-4,9.5999999999999992E-4,1.01E-3,1.06E-3,1.1200000000000001E-3,1.1799999999999998E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[11,0,0,0,0,0,5.0000000000000001E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.1999999999999998E-4,8.8000000000000003E-4,9.1E-4,9.5999999999999992E-4,1E-3,1.0500000000000002E-3,1.1200000000000001E-3,1.1799999999999998E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[12,0,0,0,0,5.0000000000000001E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.1999999999999998E-4,8.7000000000000001E-4,8.9999999999999998E-4,9.5E-4,9.8999999999999999E-4,1.0400000000000001E-3,1.1200000000000001E-3,1.1799999999999998E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[13,0,0,0,5.0000000000000001E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.1000000000000006E-4,8.5999999999999998E-4,8.9999999999999998E-4,9.3999999999999997E-4,9.7999999999999997E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.16E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[14,0,0,5.0000000000000001E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.1000000000000006E-4,8.5999999999999998E-4,8.8000000000000003E-4,9.3000000000000005E-4,9.6999999999999994E-4,1.01E-3,1.08E-3,1.15E-3,1.1999999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[15,0,5.0000000000000001E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.1000000000000006E-4,8.3999999999999993E-4,8.8000000000000003E-4,9.1E-4,9.5999999999999992E-4,1E-3,1.07E-3,1.1299999999999999E-3,1.1899999999999999E-3,1.2199999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.4199999999999998E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[16,5.0000000000000001E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.1000000000000006E-4,8.3999999999999993E-4,8.5999999999999998E-4,9.1E-4,9.5E-4,9.8999999999999999E-4,1.0500000000000002E-3,1.1100000000000001E-3,1.16E-3,1.1999999999999999E-3,1.25E-3,1.2700000000000001E-3,1.2900000000000001E-3,1.32E-3,1.3700000000000001E-3,1.41E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.64E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[17,6.3000000000000003E-4,7.3999999999999999E-4,8.1000000000000006E-4,8.3000000000000001E-4,8.5999999999999998E-4,9.1E-4,9.5E-4,9.6999999999999994E-4,1.0400000000000001E-3,1.08E-3,1.1200000000000001E-3,1.17E-3,1.1999999999999999E-3,1.23E-3,1.2600000000000001E-3,1.2800000000000001E-3,1.3700000000000001E-3,1.41E-3,1.4599999999999999E-3,1.5400000000000001E-3,1.6299999999999999E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[18,7.3999999999999999E-4,7.9000000000000001E-4,8.1999999999999998E-4,8.4999999999999995E-4,8.9000000000000006E-4,9.2000000000000003E-4,9.6999999999999994E-4,1.0200000000000001E-3,1.06E-3,1.08E-3,1.1200000000000001E-3,1.15E-3,1.1899999999999999E-3,1.23E-3,1.2800000000000001E-3,1.31E-3,1.41E-3,1.4499999999999999E-3,1.5400000000000001E-3,1.6299999999999999E-3,1.75E-3,1.8799999999999999E-3,2.0200000000000001E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[19,7.6000000000000004E-4,7.9000000000000001E-4,8.1999999999999998E-4,8.5999999999999998E-4,8.9999999999999998E-4,9.3000000000000005E-4,9.7999999999999997E-4,1.0300000000000001E-3,1.0500000000000002E-3,1.07E-3,1.1000000000000001E-3,1.1299999999999999E-3,1.17E-3,1.23E-3,1.31E-3,1.3700000000000001E-3,1.4499999999999999E-3,1.5400000000000001E-3,1.6299999999999999E-3,1.74E-3,1.8799999999999999E-3,2.0099999999999996E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[20,7.5000000000000002E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,8.8000000000000003E-4,9.3999999999999997E-4,9.6999999999999994E-4,9.8999999999999999E-4,1.0200000000000001E-3,1.0500000000000002E-3,1.08E-3,1.1100000000000001E-3,1.17E-3,1.2600000000000001E-3,1.3700000000000001E-3,1.4499999999999999E-3,1.5400000000000001E-3,1.6299999999999999E-3,1.74E-3,1.8799999999999999E-3,2.0099999999999996E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[21,7.1999999999999994E-4,7.6000000000000004E-4,7.9000000000000001E-4,8.1999999999999998E-4,8.7000000000000001E-4,8.9999999999999998E-4,9.3999999999999997E-4,9.5E-4,9.8999999999999999E-4,1.0200000000000001E-3,1.07E-3,1.1200000000000001E-3,1.1999999999999999E-3,1.2999999999999999E-3,1.41E-3,1.5400000000000001E-3,1.6299999999999999E-3,1.74E-3,1.8799999999999999E-3,2.0099999999999996E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[22,6.9999999999999999E-4,7.3999999999999999E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.4999999999999995E-4,8.7000000000000001E-4,8.9999999999999998E-4,9.3000000000000005E-4,9.5999999999999992E-4,1.0200000000000001E-3,1.07E-3,1.14E-3,1.2199999999999999E-3,1.34E-3,1.49E-3,1.6299999999999999E-3,1.74E-3,1.8799999999999999E-3,2.0099999999999996E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.31E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[23,6.7000000000000002E-4,6.8999999999999997E-4,7.5000000000000002E-4,8.0000000000000004E-4,8.3000000000000001E-4,8.7000000000000001E-4,8.9999999999999998E-4,9.3000000000000005E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.1100000000000001E-3,1.1799999999999998E-3,1.2800000000000001E-3,1.41E-3,1.58E-3,1.74E-3,1.8799999999999999E-3,2.0099999999999996E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.99E-3,3.3E-3,3.62E-3,3.9500000000000004E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[24,6.2E-4,6.7000000000000002E-4,7.2999999999999996E-4,7.7999999999999999E-4,8.3999999999999993E-4,8.7000000000000001E-4,9.1E-4,9.5E-4,1E-3,1.08E-3,1.15E-3,1.23E-3,1.34E-3,1.5E-3,1.6899999999999999E-3,1.8500000000000001E-3,2.0099999999999996E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.98E-3,3.3E-3,3.62E-3,3.9399999999999999E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[25,5.6000000000000006E-4,6.3000000000000003E-4,7.0999999999999991E-4,8.0000000000000004E-4,8.4999999999999995E-4,8.9999999999999998E-4,9.3999999999999997E-4,9.7999999999999997E-4,1.06E-3,1.14E-3,1.2199999999999999E-3,1.31E-3,1.4499999999999999E-3,1.6000000000000001E-3,1.7900000000000001E-3,2.0099999999999996E-3,2.2100000000000002E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.98E-3,3.3E-3,3.62E-3,3.9399999999999999E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[26,5.2999999999999998E-4,6.2E-4,7.2999999999999996E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.2000000000000003E-4,9.6999999999999994E-4,1.0400000000000001E-3,1.1100000000000001E-3,1.1999999999999999E-3,1.31E-3,1.4199999999999998E-3,1.5499999999999999E-3,1.74E-3,1.9399999999999999E-3,2.2000000000000001E-3,2.4300000000000003E-3,2.6800000000000001E-3,2.98E-3,3.3E-3,3.62E-3,3.9300000000000003E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[27,5.1000000000000004E-4,6.4000000000000005E-4,7.6000000000000004E-4,8.5999999999999998E-4,9.2000000000000003E-4,9.6999999999999994E-4,1.0400000000000001E-3,1.1100000000000001E-3,1.1899999999999999E-3,1.31E-3,1.4199999999999998E-3,1.5400000000000001E-3,1.6899999999999999E-3,1.91E-3,2.1199999999999999E-3,2.4100000000000002E-3,2.6800000000000001E-3,2.97E-3,3.3E-3,3.62E-3,3.9300000000000003E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[28,5.2999999999999998E-4,6.7000000000000002E-4,7.9000000000000001E-4,8.9000000000000006E-4,9.6999999999999994E-4,1.0300000000000001E-3,1.09E-3,1.17E-3,1.2800000000000001E-3,1.41E-3,1.5400000000000001E-3,1.6899999999999999E-3,1.8700000000000001E-3,2.1099999999999999E-3,2.3400000000000001E-3,2.65E-3,2.96E-3,3.3E-3,3.62E-3,3.9199999999999999E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[29,5.2999999999999998E-4,6.8999999999999997E-4,8.1999999999999998E-4,9.2000000000000003E-4,1.0300000000000001E-3,1.09E-3,1.17E-3,1.2800000000000001E-3,1.3799999999999999E-3,1.5400000000000001E-3,1.6899999999999999E-3,1.8700000000000001E-3,2.0600000000000002E-3,2.3E-3,2.5800000000000003E-3,2.9399999999999999E-3,3.3E-3,3.62E-3,3.8999999999999998E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.2399999999999999E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[30,5.5000000000000003E-4,7.0999999999999991E-4,8.3000000000000001E-4,9.5999999999999992E-4,1.07E-3,1.17E-3,1.2800000000000001E-3,1.3799999999999999E-3,1.5100000000000001E-3,1.6899999999999999E-3,1.8400000000000001E-3,2.0299999999999997E-3,2.2299999999999998E-3,2.49E-3,2.8300000000000001E-3,3.2000000000000002E-3,3.5600000000000002E-3,3.8900000000000002E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0099999999999997E-3,8.1899999999999994E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[31,5.4000000000000001E-4,7.0999999999999991E-4,8.4999999999999995E-4,9.8999999999999999E-4,1.1200000000000001E-3,1.2600000000000001E-3,1.3799999999999999E-3,1.49E-3,1.6200000000000001E-3,1.7800000000000001E-3,1.9399999999999999E-3,2.1800000000000001E-3,2.4399999999999999E-3,2.7699999999999999E-3,3.14E-3,3.5000000000000001E-3,3.8300000000000001E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0099999999999997E-3,7.4999999999999997E-3,9.1699999999999993E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[32,5.4000000000000001E-4,7.0999999999999991E-4,8.7000000000000001E-4,1.01E-3,1.16E-3,1.2999999999999999E-3,1.4399999999999999E-3,1.57E-3,1.6999999999999999E-3,1.8500000000000001E-3,2.0600000000000002E-3,2.3400000000000001E-3,2.7100000000000002E-3,3.0999999999999999E-3,3.47E-3,3.81E-3,4.1399999999999996E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0099999999999997E-3,7.4999999999999997E-3,8.4000000000000012E-3,1.022E-2,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[33,5.8999999999999992E-4,7.5000000000000002E-4,9.1E-4,1.08E-3,1.23E-3,1.3799999999999999E-3,1.5300000000000001E-3,1.66E-3,1.8E-3,1.97E-3,2.2100000000000002E-3,2.5600000000000002E-3,2.98E-3,3.3900000000000002E-3,3.7499999999999999E-3,4.0999999999999995E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0099999999999997E-3,7.4700000000000001E-3,8.4000000000000012E-3,9.0100000000000006E-3,1.111E-2,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[34,6.3000000000000003E-4,7.9000000000000001E-4,9.7999999999999997E-4,1.1299999999999999E-3,1.31E-3,1.48E-3,1.64E-3,1.7900000000000001E-3,1.9499999999999999E-3,2.14E-3,2.4399999999999999E-3,2.82E-3,3.2499999999999999E-3,3.6800000000000001E-3,4.0599999999999994E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0099999999999997E-3,7.4599999999999996E-3,8.4000000000000012E-3,9.0100000000000006E-3,9.6999999999999986E-3,1.2119999999999999E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[35,6.7000000000000002E-4,8.4999999999999995E-4,1.0200000000000001E-3,1.1999999999999999E-3,1.3799999999999999E-3,1.57E-3,1.74E-3,1.9299999999999999E-3,2.1299999999999999E-3,2.3900000000000002E-3,2.7200000000000002E-3,3.1099999999999999E-3,3.5299999999999997E-3,3.98E-3,4.3600000000000002E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0000000000000001E-3,7.4599999999999996E-3,8.4000000000000012E-3,9.0100000000000006E-3,9.6999999999999986E-3,1.031E-2,1.32E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[36,7.1999999999999994E-4,8.8000000000000003E-4,1.07E-3,1.2600000000000001E-3,1.4499999999999999E-3,1.64E-3,1.8500000000000001E-3,2.1099999999999999E-3,2.3799999999999997E-3,2.7000000000000001E-3,3.0200000000000001E-3,3.3999999999999998E-3,3.8399999999999997E-3,4.3E-3,4.7300000000000007E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0000000000000001E-3,7.4599999999999996E-3,8.4000000000000012E-3,9.0100000000000006E-3,9.6999999999999986E-3,1.031E-2,1.11E-2,1.453E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[37,7.6000000000000004E-4,9.2000000000000003E-4,1.1200000000000001E-3,1.31E-3,1.5100000000000001E-3,1.74E-3,2E-3,2.33E-3,2.66E-3,2.98E-3,3.3E-3,3.6800000000000001E-3,4.1399999999999996E-3,4.7199999999999994E-3,5.1600000000000005E-3,5.7400000000000003E-3,6.4099999999999999E-3,7.0000000000000001E-3,7.4599999999999996E-3,8.3899999999999999E-3,8.9999999999999993E-3,9.6999999999999986E-3,1.031E-2,1.11E-2,1.218E-2,1.6129999999999999E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[38,8.1000000000000006E-4,1.01E-3,1.2199999999999999E-3,1.4E-3,1.6000000000000001E-3,1.8700000000000001E-3,2.2100000000000002E-3,2.5899999999999999E-3,2.9500000000000004E-3,3.2799999999999999E-3,3.5899999999999999E-3,3.98E-3,4.4599999999999996E-3,5.1600000000000005E-3,5.7300000000000007E-3,6.4099999999999999E-3,7.0000000000000001E-3,7.4599999999999996E-3,8.3899999999999999E-3,8.9999999999999993E-3,9.6999999999999986E-3,1.031E-2,1.1089999999999999E-2,1.218E-2,1.358E-2,1.7909999999999999E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[39,8.9000000000000006E-4,1.1200000000000001E-3,1.32E-3,1.5E-3,1.73E-3,2.0499999999999997E-3,2.4500000000000004E-3,2.8399999999999996E-3,3.2299999999999998E-3,3.5499999999999998E-3,3.8799999999999998E-3,4.3200000000000001E-3,4.8600000000000006E-3,5.4599999999999996E-3,6.4000000000000003E-3,7.0000000000000001E-3,7.4599999999999996E-3,8.3899999999999999E-3,8.9999999999999993E-3,9.689999999999999E-3,1.03E-2,1.1089999999999999E-2,1.218E-2,1.358E-2,1.52E-2,1.9730000000000001E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[40,9.5E-4,1.1999999999999999E-3,1.4199999999999998E-3,1.64E-3,1.91E-3,2.2899999999999999E-3,2.7000000000000001E-3,3.13E-3,3.48E-3,3.8500000000000001E-3,4.2500000000000003E-3,4.7599999999999995E-3,5.3299999999999997E-3,5.9800000000000001E-3,6.6699999999999997E-3,7.43E-3,8.3899999999999999E-3,8.9999999999999993E-3,9.689999999999999E-3,1.03E-2,1.1089999999999999E-2,1.217E-2,1.358E-2,1.52E-2,1.6809999999999999E-2,2.1530000000000001E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[41,1.01E-3,1.2900000000000001E-3,1.58E-3,1.82E-3,2.14E-3,2.5600000000000002E-3,3.0099999999999997E-3,3.3999999999999998E-3,3.79E-3,4.2199999999999998E-3,4.7099999999999998E-3,5.2699999999999995E-3,5.9100000000000003E-3,6.5899999999999995E-3,7.3899999999999999E-3,8.3899999999999999E-3,8.9899999999999997E-3,9.689999999999999E-3,1.03E-2,1.108E-2,1.217E-2,1.357E-2,1.5189999999999999E-2,1.6800000000000002E-2,1.7920000000000002E-2,2.3269999999999999E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[42,1.07E-3,1.4299999999999998E-3,1.75E-3,2.0499999999999997E-3,2.3999999999999998E-3,2.81E-3,3.2599999999999999E-3,3.7000000000000002E-3,4.15E-3,4.6600000000000001E-3,5.2300000000000003E-3,5.8499999999999993E-3,6.5499999999999994E-3,7.3499999999999998E-3,8.3800000000000003E-3,8.9899999999999997E-3,9.6799999999999994E-3,1.0289999999999999E-2,1.108E-2,1.2160000000000001E-2,1.357E-2,1.5189999999999999E-2,1.6800000000000002E-2,1.7909999999999999E-2,1.898E-2,2.496E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[43,1.14E-3,1.5100000000000001E-3,1.8799999999999999E-3,2.2100000000000002E-3,2.5699999999999998E-3,3.0000000000000001E-3,3.49E-3,3.9900000000000005E-3,4.5100000000000001E-3,5.11E-3,5.7199999999999994E-3,6.4599999999999996E-3,7.3200000000000001E-3,8.2799999999999992E-3,8.9899999999999997E-3,9.6799999999999994E-3,1.0289999999999999E-2,1.108E-2,1.2160000000000001E-2,1.3560000000000001E-2,1.5179999999999999E-2,1.6789999999999999E-2,1.7899999999999999E-2,1.8969999999999997E-2,2.0420000000000001E-2,2.673E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[44,1.2199999999999999E-3,1.6200000000000001E-3,1.99E-3,2.33E-3,2.7200000000000002E-3,3.1800000000000001E-3,3.7299999999999998E-3,4.3299999999999996E-3,4.9100000000000003E-3,5.5700000000000003E-3,6.2599999999999999E-3,7.2100000000000003E-3,8.1700000000000002E-3,8.9899999999999997E-3,9.6799999999999994E-3,1.0289999999999999E-2,1.107E-2,1.2160000000000001E-2,1.3560000000000001E-2,1.5179999999999999E-2,1.678E-2,1.789E-2,1.8960000000000001E-2,2.0410000000000001E-2,2.2069999999999999E-2,2.8500000000000001E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[45,1.34E-3,1.74E-3,2.1099999999999999E-3,2.4700000000000004E-3,2.9100000000000003E-3,3.4199999999999999E-3,4.0700000000000007E-3,4.7199999999999994E-3,5.4099999999999999E-3,6.11E-3,6.94E-3,8.0700000000000008E-3,8.9800000000000001E-3,9.6799999999999994E-3,1.0279999999999999E-2,1.107E-2,1.2150000000000001E-2,1.3550000000000001E-2,1.5169999999999999E-2,1.678E-2,1.789E-2,1.8960000000000001E-2,2.0399999999999998E-2,2.206E-2,2.401E-2,3.0629999999999998E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[46,1.4499999999999999E-3,1.8400000000000001E-3,2.2100000000000002E-3,2.6099999999999999E-3,3.1199999999999999E-3,3.7200000000000002E-3,4.4099999999999999E-3,5.1600000000000005E-3,5.9000000000000007E-3,6.7099999999999998E-3,7.6900000000000007E-3,8.77E-3,9.6699999999999998E-3,1.0279999999999999E-2,1.107E-2,1.2150000000000001E-2,1.3550000000000001E-2,1.5169999999999999E-2,1.678E-2,1.788E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.401E-2,2.7260000000000003E-2,3.2969999999999999E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[47,1.5900000000000001E-3,1.9499999999999999E-3,2.33E-3,2.7899999999999999E-3,3.3799999999999998E-3,4.0499999999999998E-3,4.81E-3,5.6299999999999996E-3,6.4400000000000004E-3,7.4199999999999995E-3,8.3899999999999999E-3,9.4199999999999996E-3,1.0279999999999999E-2,1.107E-2,1.2150000000000001E-2,1.3550000000000001E-2,1.5169999999999999E-2,1.678E-2,1.788E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[48,1.73E-3,2.1099999999999999E-3,2.5400000000000002E-3,3.0400000000000002E-3,3.65E-3,4.3499999999999997E-3,5.1799999999999997E-3,6.0800000000000003E-3,6.9800000000000001E-3,8.09E-3,8.9999999999999993E-3,1.005E-2,1.107E-2,1.2150000000000001E-2,1.3550000000000001E-2,1.5169999999999999E-2,1.678E-2,1.788E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[49,1.8400000000000001E-3,2.3E-3,2.7899999999999999E-3,3.3399999999999997E-3,3.96E-3,4.6900000000000006E-3,5.5599999999999998E-3,6.5599999999999999E-3,7.4999999999999997E-3,8.5699999999999995E-3,9.6099999999999988E-3,1.081E-2,1.214E-2,1.3550000000000001E-2,1.5169999999999999E-2,1.678E-2,1.788E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[50,2.0099999999999996E-3,2.5400000000000002E-3,3.0800000000000003E-3,3.65E-3,4.2900000000000004E-3,5.0400000000000002E-3,6.0000000000000001E-3,7.0199999999999993E-3,7.980000000000001E-3,9.0600000000000003E-3,1.0320000000000001E-2,1.1859999999999999E-2,1.3509999999999999E-2,1.5169999999999999E-2,1.678E-2,1.788E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.6329999999999996E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[51,2.2200000000000002E-3,2.8300000000000001E-3,3.4300000000000003E-3,4.0499999999999998E-3,4.6699999999999997E-3,5.4599999999999996E-3,6.3800000000000003E-3,7.4199999999999995E-3,8.4799999999999997E-3,9.689999999999999E-3,1.125E-2,1.3220000000000001E-2,1.5099999999999999E-2,1.677E-2,1.788E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[52,2.4399999999999999E-3,3.14E-3,3.8300000000000001E-3,4.47E-3,5.11E-3,5.8499999999999993E-3,6.79E-3,7.8899999999999994E-3,9.1199999999999996E-3,1.0630000000000001E-2,1.252E-2,1.4749999999999999E-2,1.668E-2,1.7860000000000001E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[53,2.5600000000000002E-3,3.4100000000000003E-3,4.1799999999999997E-3,4.9000000000000007E-3,5.5799999999999999E-3,6.3600000000000002E-3,7.3800000000000003E-3,8.6599999999999993E-3,1.0039999999999999E-2,1.1849999999999999E-2,1.4E-2,1.6320000000000001E-2,1.7649999999999999E-2,1.8949999999999998E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[54,2.6800000000000001E-3,3.6800000000000001E-3,4.5799999999999999E-3,5.3400000000000001E-3,6.0400000000000002E-3,6.9199999999999999E-3,8.1300000000000001E-3,9.6300000000000014E-3,1.1210000000000001E-2,1.3269999999999999E-2,1.549E-2,1.728E-2,1.8929999999999999E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[55,2.8399999999999996E-3,3.98E-3,4.9699999999999996E-3,5.7400000000000003E-3,6.5300000000000002E-3,7.5899999999999995E-3,9.0399999999999994E-3,1.076E-2,1.2489999999999999E-2,1.461E-2,1.634E-2,1.8440000000000002E-2,2.0399999999999998E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[56,2.98E-3,4.2300000000000003E-3,5.3E-3,6.1799999999999997E-3,7.0999999999999995E-3,8.4100000000000008E-3,1.0109999999999999E-2,1.201E-2,1.3820000000000001E-2,1.5509999999999999E-2,1.7559999999999999E-2,1.9940000000000003E-2,2.206E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[57,3.0999999999999999E-3,4.4599999999999996E-3,5.6299999999999996E-3,6.7000000000000002E-3,7.8399999999999997E-3,9.3800000000000012E-3,1.1269999999999999E-2,1.3269999999999999E-2,1.5099999999999999E-2,1.7160000000000002E-2,1.95E-2,2.2040000000000001E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[58,3.3399999999999997E-3,4.7400000000000003E-3,6.0300000000000006E-3,7.3000000000000001E-3,8.7200000000000003E-3,1.047E-2,1.2449999999999999E-2,1.444E-2,1.6219999999999998E-2,1.8550000000000001E-2,2.1170000000000001E-2,2.4E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[59,3.6099999999999999E-3,5.0599999999999994E-3,6.5199999999999998E-3,8.0099999999999998E-3,9.6799999999999994E-3,1.1609999999999999E-2,1.3640000000000001E-2,1.5550000000000001E-2,1.729E-2,1.9879999999999998E-2,2.2870000000000001E-2,2.7260000000000003E-2,3.2770000000000001E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[60,3.96E-3,5.4599999999999996E-3,7.0499999999999998E-3,8.7799999999999996E-3,1.069E-2,1.274E-2,1.478E-2,1.6670000000000001E-2,1.8350000000000002E-2,2.1299999999999999E-2,2.4750000000000001E-2,3.0899999999999997E-2,3.6139999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[61,4.3699999999999998E-3,5.9100000000000003E-3,7.6299999999999996E-3,9.5500000000000012E-3,1.1679999999999999E-2,1.3869999999999999E-2,1.592E-2,1.7739999999999999E-2,1.9440000000000002E-2,2.2839999999999999E-2,2.6679999999999999E-2,3.1879999999999999E-2,3.934E-2,4.2560000000000001E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[62,4.8300000000000001E-3,6.4200000000000004E-3,8.26E-3,1.0369999999999999E-2,1.2699999999999999E-2,1.502E-2,1.712E-2,1.898E-2,2.078E-2,2.4579999999999998E-2,2.86E-2,3.288E-2,4.1329999999999999E-2,4.5990000000000003E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[63,5.1500000000000001E-3,7.0099999999999997E-3,9.11E-3,1.1429999999999999E-2,1.3890000000000001E-2,1.634E-2,1.856E-2,2.0590000000000001E-2,2.2609999999999998E-2,2.666E-2,3.0800000000000001E-2,3.5229999999999997E-2,4.1840000000000002E-2,5.0909999999999997E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[64,5.4099999999999999E-3,7.6400000000000001E-3,1.0039999999999999E-2,1.2580000000000001E-2,1.523E-2,1.7819999999999999E-2,2.0239999999999998E-2,2.2539999999999998E-2,2.4820000000000002E-2,2.9069999999999999E-2,3.3409999999999995E-2,3.8159999999999999E-2,4.5659999999999999E-2,5.6219999999999999E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[65,5.6100000000000004E-3,8.2500000000000004E-3,1.099E-2,1.384E-2,1.67E-2,1.9480000000000001E-2,2.2120000000000001E-2,2.4660000000000001E-2,2.725E-2,3.177E-2,3.6450000000000003E-2,4.1689999999999998E-2,5.1049999999999998E-2,6.2369999999999995E-2,6.9440000000000002E-2,7.707E-2,8.5690000000000002E-2,9.4560000000000005E-2,0.10399,0.11434999999999999,0.12655,0.14004,0.15471000000000001,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[66,5.7300000000000007E-3,9.0899999999999991E-3,1.2070000000000001E-2,1.506E-2,1.8239999999999999E-2,2.111E-2,2.3780000000000003E-2,2.6449999999999998E-2,2.9270000000000001E-2,3.4049999999999997E-2,3.9170000000000003E-2,4.4979999999999999E-2,5.4189999999999995E-2,6.9430000000000006E-2,7.7060000000000003E-2,8.5680000000000006E-2,9.4540000000000013E-2,0.10396,0.11431999999999999,0.1265,0.13512000000000002,0.15443999999999999,0.17035,0.18678,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[67,6.0699999999999999E-3,1.0029999999999999E-2,1.323E-2,1.6399999999999998E-2,1.9940000000000003E-2,2.2859999999999998E-2,2.5579999999999999E-2,2.8320000000000001E-2,3.134E-2,3.6479999999999999E-2,4.215E-2,4.87E-2,5.7299999999999997E-2,7.6260000000000008E-2,8.5650000000000004E-2,9.4510000000000011E-2,0.10392,0.11426,0.12643000000000001,0.13262000000000002,0.15002000000000001,0.1678,0.18653999999999998,0.20379,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[68,6.8099999999999992E-3,1.107E-2,1.453E-2,1.7850000000000001E-2,2.1409999999999998E-2,2.4820000000000002E-2,2.8030000000000003E-2,3.1100000000000003E-2,3.4090000000000002E-2,3.9719999999999998E-2,4.6130000000000004E-2,5.3469999999999997E-2,6.3340000000000007E-2,8.4559999999999996E-2,9.4459999999999988E-2,0.10385999999999999,0.11418,0.12631999999999999,0.13219,0.14441999999999999,0.16237000000000001,0.18140999999999999,0.20147999999999999,0.21963999999999997,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[69,7.4999999999999997E-3,1.2189999999999999E-2,1.592E-2,1.9399999999999997E-2,2.2100000000000002E-2,2.7030000000000002E-2,3.0109999999999998E-2,3.2939999999999997E-2,3.619E-2,4.2340000000000003E-2,4.9430000000000002E-2,5.7270000000000001E-2,6.6189999999999999E-2,8.6099999999999996E-2,0.10379000000000001,0.11409,0.12620000000000001,0.13203999999999999,0.14323,0.15562000000000001,0.17486000000000002,0.19518000000000002,0.21483000000000002,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[70,8.26E-3,1.3460000000000001E-2,1.7469999999999999E-2,2.111E-2,2.2780000000000002E-2,2.929E-2,3.1989999999999998E-2,3.4849999999999999E-2,4.0960000000000003E-2,4.786E-2,5.5640000000000002E-2,6.4489999999999992E-2,7.8480000000000008E-2,0.10344,0.11398,0.12606000000000001,0.13184999999999999,0.13781000000000002,0.15337999999999999,0.16691,0.18781,0.20832000000000001,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[71,1.0070000000000001E-2,1.485E-2,1.9140000000000001E-2,2.1929999999999998E-2,2.581E-2,3.107E-2,3.3579999999999999E-2,3.8539999999999998E-2,4.4330000000000001E-2,5.1580000000000001E-2,6.0130000000000003E-2,6.9290000000000004E-2,8.158E-2,0.10864,0.12593000000000001,0.13066999999999998,0.1376,0.14682000000000001,0.16336000000000001,0.17807000000000001,0.19928999999999999,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[72,1.2320000000000001E-2,1.634E-2,2.095E-2,2.4879999999999999E-2,2.8640000000000002E-2,3.2369999999999996E-2,3.619E-2,4.0210000000000003E-2,4.4649999999999995E-2,5.219E-2,6.0749999999999998E-2,7.0150000000000004E-2,8.270000000000001E-2,0.11201999999999999,0.13021000000000002,0.1353,0.1434,0.15021000000000001,0.17312,0.18778,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[73,1.4029999999999999E-2,1.9370000000000002E-2,2.3809999999999998E-2,2.75E-2,3.0679999999999999E-2,3.3739999999999999E-2,3.6990000000000002E-2,4.2939999999999999E-2,4.5869999999999994E-2,5.3340000000000005E-2,6.2210000000000001E-2,7.2139999999999996E-2,8.3940000000000001E-2,0.11556,0.13469,0.14022999999999999,0.14626,0.17193,0.18581,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[74,1.6160000000000001E-2,2.1079999999999998E-2,2.572E-2,2.9780000000000001E-2,3.3110000000000001E-2,3.5959999999999999E-2,4.1489999999999999E-2,4.4819999999999999E-2,4.8119999999999996E-2,5.8959999999999999E-2,7.016E-2,7.6659999999999992E-2,9.0020000000000003E-2,0.11924,0.13936000000000001,0.1447,0.16571,0.18514,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[75,1.8579999999999999E-2,2.2249999999999999E-2,2.7460000000000002E-2,3.2619999999999996E-2,3.5490000000000001E-2,4.0289999999999999E-2,4.4010000000000001E-2,4.7869999999999996E-2,5.74E-2,6.9180000000000005E-2,7.578E-2,8.9099999999999999E-2,0.10478,0.12312000000000001,0.14434,0.16372,0.18456,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[76,1.8940000000000002E-2,2.4289999999999999E-2,2.981E-2,3.5159999999999997E-2,3.9380000000000005E-2,4.3650000000000001E-2,4.7750000000000001E-2,5.5979999999999995E-2,6.8339999999999998E-2,7.5420000000000001E-2,8.831E-2,0.10445,0.12287999999999999,0.14116999999999999,0.16177,0.184,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[77,1.9350000000000003E-2,2.5870000000000001E-2,3.2199999999999999E-2,3.8390000000000001E-2,4.3180000000000003E-2,4.7630000000000006E-2,5.5479999999999995E-2,6.7489999999999994E-2,7.5200000000000003E-2,8.7859999999999994E-2,0.10169,0.11998,0.13808000000000001,0.15984000000000001,0.18343999999999999,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[78,2.027E-2,2.7390000000000001E-2,3.4709999999999998E-2,4.2570000000000004E-2,4.7509999999999997E-2,5.4869999999999995E-2,6.6650000000000001E-2,7.4980000000000005E-2,8.7400000000000005E-2,9.9209999999999993E-2,0.11423,0.13505,0.15794,0.18287999999999999,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[79,2.1479999999999999E-2,2.9270000000000001E-2,3.7990000000000003E-2,4.7399999999999998E-2,5.4079999999999996E-2,6.583E-2,7.4779999999999999E-2,8.6980000000000002E-2,9.7979999999999998E-2,0.11144,0.13209000000000001,0.15606,0.18231999999999998,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[80,2.274E-2,3.1920000000000004E-2,4.2070000000000003E-2,5.3130000000000004E-2,6.5019999999999994E-2,7.4560000000000001E-2,8.6550000000000002E-2,9.6750000000000003E-2,0.11020999999999999,0.12875999999999999,0.1525,0.17859,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[81,2.4329999999999997E-2,3.526E-2,4.7240000000000004E-2,6.0159999999999998E-2,7.4380000000000002E-2,8.6139999999999994E-2,9.5560000000000006E-2,0.10945999999999999,0.12686,0.14821000000000001,0.17804,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[82,2.6409999999999999E-2,3.9570000000000001E-2,5.364E-2,6.898E-2,8.5750000000000007E-2,9.4409999999999994E-2,0.10875,0.12620000000000001,0.14627000000000001,0.17749999999999999,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[83,2.9589999999999998E-2,4.5079999999999995E-2,6.1679999999999999E-2,7.9629999999999992E-2,9.3280000000000002E-2,0.10804999999999999,0.12554999999999999,0.14437,0.17695,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[84,3.424E-2,5.2240000000000002E-2,7.145E-2,9.2159999999999992E-2,0.10735,0.12490999999999999,0.14249999999999999,0.17640999999999998,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[85,4.0659999999999995E-2,6.114E-2,8.3030000000000007E-2,0.10665999999999999,0.12426000000000001,0.14063999999999999,0.17587,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[86,4.8809999999999999E-2,7.2050000000000003E-2,9.6869999999999998E-2,0.12362999999999999,0.13880999999999999,0.17534,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[87,5.8749999999999997E-2,8.5489999999999997E-2,0.11383,0.13700999999999999,0.17480000000000001,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[88,7.1109999999999993E-2,0.10249999999999999,0.13525000000000001,0.17426,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[89,8.7359999999999993E-2,0.12431,0.17373,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[90,0.10975,0.17319999999999999,0.23604,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[91,0.16255,0.22603000000000001,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[92,0.20702000000000001,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[93,0.25318999999999997,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[94,0.27116000000000001,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[95,0.29105000000000003,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1]
[96,0.30632999999999999,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1,""]
[97,0.32244,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1,"",""]
[98,0.33944999999999997,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40592,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1,"","",""]
[99,0.35742000000000002,0.37639999999999996,0.39077000000000001,0.40591000000000005,0.42182999999999998,0.43857000000000002,0.46015,0.48310000000000003,0.50751000000000002,0.53344000000000003,0.56101000000000001,0.59026999999999996,0.62135000000000007,0.65434999999999999,0.68937999999999999,0.72655999999999998,0.76600999999999997,0.80786000000000002,0.85226000000000002,0.89934999999999998,0.94928999999999997,1,"","","",""]

{"sheet":"2001 CSO S&U ANB Female NS","index":9,"n_rows":105,"n_cols":122,"rows_kept":105,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,3,26]]}
["2001 CSO Preferred Class Structure Mortality Table",null,null,null,0]
["2001 CSO Preferred Select & Ultimate ANB - Female Nonsmoker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimate"]
["Issue Age","Duration"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9E-4,3.1E-4,3.2000000000000003E-4,3.3E-4,3.4000000000000002E-4,3.5E-4,3.6999999999999999E-4,3.6999999999999999E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.2999999999999999E-4,4.4999999999999999E-4,4.7999999999999996E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8000000000000003E-4,2.9999999999999997E-4,3.1E-4,3.3E-4,3.4000000000000002E-4,3.5E-4,3.6999999999999999E-4,3.6999999999999999E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.2999999999999999E-4,4.4999999999999999E-4,4.7999999999999996E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7E-4,2.9999999999999997E-4,3.1E-4,3.3E-4,3.4000000000000002E-4,3.5E-4,3.6999999999999999E-4,3.6999999999999999E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.2999999999999999E-4,4.4999999999999999E-4,4.7999999999999996E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7E-4,2.9999999999999997E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.6999999999999999E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.7999999999999996E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[4,0,0,0,0,0,0,0,0,0,0,0,0,2.7E-4,2.9999999999999997E-4,2.9999999999999997E-4,3.1E-4,3.3E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.5999999999999997E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.7999999999999996E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[5,0,0,0,0,0,0,0,0,0,0,0,2.7E-4,2.9E-4,2.9999999999999997E-4,3.1E-4,3.3E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.5999999999999997E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.7999999999999996E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[6,0,0,0,0,0,0,0,0,0,0,2.7E-4,2.9E-4,2.9999999999999997E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.5E-4,3.5999999999999997E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.6999999999999999E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[7,0,0,0,0,0,0,0,0,0,2.7E-4,2.8000000000000003E-4,2.9E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.3E-4,3.5E-4,3.5E-4,3.8000000000000002E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.6999999999999999E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.5000000000000003E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[8,0,0,0,0,0,0,0,0,2.6000000000000003E-4,2.8000000000000003E-4,2.9E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.2000000000000003E-4,3.5E-4,3.5E-4,3.6999999999999999E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.6999999999999999E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[9,0,0,0,0,0,0,0,2.6000000000000003E-4,2.8000000000000003E-4,2.8000000000000003E-4,2.9999999999999997E-4,3.1E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.5E-4,3.6999999999999999E-4,3.8000000000000002E-4,4.0000000000000002E-4,4.0999999999999999E-4,4.4999999999999999E-4,4.6999999999999999E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[10,0,0,0,0,0,0,2.5000000000000001E-4,2.8000000000000003E-4,2.8000000000000003E-4,2.9E-4,3.1E-4,3.1E-4,3.4000000000000002E-4,3.5E-4,3.5999999999999997E-4,3.8000000000000002E-4,3.8999999999999999E-4,4.0999999999999999E-4,4.4999999999999999E-4,4.6999999999999999E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.8E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[11,0,0,0,0,0,2.5000000000000001E-4,2.7E-4,2.8000000000000003E-4,2.8000000000000003E-4,2.9999999999999997E-4,3.1E-4,3.3E-4,3.5E-4,3.5999999999999997E-4,3.8000000000000002E-4,3.8999999999999999E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.6999999999999999E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[12,0,0,0,0,2.5000000000000001E-4,2.6000000000000003E-4,2.7E-4,2.8000000000000003E-4,2.9E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.6999999999999999E-4,3.8999999999999999E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.6000000000000001E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[13,0,0,0,2.5000000000000001E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.7E-4,2.9E-4,2.9E-4,3.2000000000000003E-4,3.3E-4,3.5E-4,3.5999999999999997E-4,3.8999999999999999E-4,4.0000000000000002E-4,4.4000000000000002E-4,4.6000000000000001E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7000000000000007E-4,8.1999999999999998E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[14,0,0,2.5000000000000001E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.9E-4,2.9E-4,3.1E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.8999999999999999E-4,4.0000000000000002E-4,4.2999999999999999E-4,4.6000000000000001E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[15,0,2.5000000000000001E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.8000000000000003E-4,2.9E-4,2.9999999999999997E-4,3.1E-4,3.3E-4,3.5E-4,3.8000000000000002E-4,3.8999999999999999E-4,4.1999999999999996E-4,4.6000000000000001E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[16,2.5000000000000001E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.7E-4,2.8000000000000003E-4,2.9999999999999997E-4,2.9999999999999997E-4,3.3E-4,3.3E-4,3.6999999999999999E-4,3.8999999999999999E-4,4.1999999999999996E-4,4.6000000000000001E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[17,2.6000000000000003E-4,2.6000000000000003E-4,2.6000000000000003E-4,2.7E-4,2.7E-4,2.9E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.3E-4,3.5999999999999997E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.4999999999999999E-4,4.7999999999999996E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[18,2.6000000000000003E-4,2.5000000000000001E-4,2.6000000000000003E-4,2.7E-4,2.8000000000000003E-4,2.9E-4,3.1E-4,3.3E-4,3.5E-4,3.6999999999999999E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.7999999999999996E-4,5.2000000000000006E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[19,2.3999999999999998E-4,2.5000000000000001E-4,2.6000000000000003E-4,2.8000000000000003E-4,2.8000000000000003E-4,2.9999999999999997E-4,3.1E-4,3.4000000000000002E-4,3.6999999999999999E-4,4.0000000000000002E-4,4.2999999999999999E-4,4.6999999999999999E-4,5.1000000000000004E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[20,2.3999999999999998E-4,2.3999999999999998E-4,2.6000000000000003E-4,2.7E-4,2.9E-4,3.1E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.8999999999999999E-4,4.2999999999999999E-4,4.6999999999999999E-4,5.1000000000000004E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.1000000000000006E-4,8.5999999999999998E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[21,2.2000000000000001E-4,2.3999999999999998E-4,2.5000000000000001E-4,2.8000000000000003E-4,2.9E-4,3.2000000000000003E-4,3.5E-4,3.8000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,5.0000000000000001E-4,5.2000000000000006E-4,5.6999999999999998E-4,6.2E-4,6.6E-4,7.0999999999999991E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.4999999999999995E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[22,2.2000000000000001E-4,2.3000000000000001E-4,2.6000000000000003E-4,2.8000000000000003E-4,3.1E-4,3.4000000000000002E-4,3.6999999999999999E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.8999999999999998E-4,5.2000000000000006E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.6E-4,6.9999999999999999E-4,7.5000000000000002E-4,8.0000000000000004E-4,8.4999999999999995E-4,9.1E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[23,2.0999999999999998E-4,2.3999999999999998E-4,2.6000000000000003E-4,2.9E-4,3.2000000000000003E-4,3.5E-4,3.8999999999999999E-4,4.4000000000000002E-4,4.7999999999999996E-4,5.0000000000000001E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4999999999999997E-4,6.8999999999999997E-4,7.2999999999999996E-4,7.9000000000000001E-4,8.3999999999999993E-4,8.9999999999999998E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[24,2.0000000000000001E-4,2.3999999999999998E-4,2.7E-4,2.9999999999999997E-4,3.3E-4,3.6999999999999999E-4,4.1999999999999996E-4,4.4999999999999999E-4,5.0000000000000001E-4,5.2999999999999998E-4,5.8999999999999992E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.3000000000000001E-4,8.9000000000000006E-4,9.5E-4,1.0200000000000001E-3,1.1000000000000001E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[25,2.0000000000000001E-4,2.5000000000000001E-4,2.7E-4,3.1E-4,3.5E-4,4.0000000000000002E-4,4.2999999999999999E-4,4.7999999999999996E-4,5.2000000000000006E-4,5.8E-4,6.2E-4,6.6E-4,7.0999999999999991E-4,7.7000000000000007E-4,8.1000000000000006E-4,8.8000000000000003E-4,9.3999999999999997E-4,1.0200000000000001E-3,1.09E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.75E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[26,2.0999999999999998E-4,2.5000000000000001E-4,2.8000000000000003E-4,3.3E-4,3.6999999999999999E-4,4.0999999999999999E-4,4.4999999999999999E-4,4.8999999999999998E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4000000000000005E-4,6.8999999999999997E-4,7.5000000000000002E-4,8.0000000000000004E-4,8.7000000000000001E-4,9.2000000000000003E-4,1.01E-3,1.08E-3,1.1899999999999999E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.74E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[27,2.2000000000000001E-4,2.6000000000000003E-4,2.9999999999999997E-4,3.5E-4,3.8000000000000002E-4,4.2999999999999999E-4,4.6999999999999999E-4,5.2999999999999998E-4,5.8E-4,6.2E-4,6.7000000000000002E-4,7.1999999999999994E-4,7.7999999999999999E-4,8.4999999999999995E-4,9.1E-4,9.8999999999999999E-4,1.08E-3,1.17E-3,1.2900000000000001E-3,1.4199999999999998E-3,1.56E-3,1.74E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[28,2.3999999999999998E-4,2.7E-4,3.2000000000000003E-4,3.5E-4,4.0000000000000002E-4,4.4000000000000002E-4,5.1000000000000004E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4000000000000005E-4,7.0999999999999991E-4,7.6000000000000004E-4,8.3000000000000001E-4,8.9000000000000006E-4,9.6999999999999994E-4,1.07E-3,1.16E-3,1.2800000000000001E-3,1.4199999999999998E-3,1.56E-3,1.74E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[29,2.5000000000000001E-4,2.9999999999999997E-4,3.3E-4,3.6999999999999999E-4,4.1999999999999996E-4,4.7999999999999996E-4,5.2000000000000006E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.2999999999999996E-4,8.0000000000000004E-4,8.7000000000000001E-4,9.5E-4,1.0500000000000002E-3,1.15E-3,1.2700000000000001E-3,1.41E-3,1.5499999999999999E-3,1.72E-3,1.9299999999999999E-3,2.15E-3,2.3799999999999997E-3,2.6800000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[30,2.7E-4,2.9999999999999997E-4,3.4000000000000002E-4,3.8999999999999999E-4,4.4000000000000002E-4,4.8999999999999998E-4,5.4000000000000001E-4,5.8E-4,6.4999999999999997E-4,7.0999999999999991E-4,7.7999999999999999E-4,8.4999999999999995E-4,9.3000000000000005E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.25E-3,1.39E-3,1.5400000000000001E-3,1.7099999999999999E-3,1.91E-3,2.1299999999999999E-3,2.3799999999999997E-3,2.6700000000000001E-3,2.97E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[31,2.8000000000000003E-4,3.3E-4,3.6999999999999999E-4,4.0999999999999999E-4,4.6999999999999999E-4,5.1000000000000004E-4,5.6000000000000006E-4,6.3000000000000003E-4,6.8000000000000005E-4,7.5000000000000002E-4,8.1999999999999998E-4,9.1E-4,1.01E-3,1.1200000000000001E-3,1.24E-3,1.3799999999999999E-3,1.5200000000000001E-3,1.6999999999999999E-3,1.89E-3,2.1099999999999999E-3,2.3599999999999997E-3,2.65E-3,2.9500000000000004E-3,3.3E-3,3.7000000000000002E-3,4.13E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[32,2.9999999999999997E-4,3.4000000000000002E-4,3.8000000000000002E-4,4.4000000000000002E-4,4.7999999999999996E-4,5.4000000000000001E-4,5.9999999999999995E-4,6.4999999999999997E-4,7.2999999999999996E-4,8.0000000000000004E-4,8.9000000000000006E-4,9.8999999999999999E-4,1.1000000000000001E-3,1.2099999999999999E-3,1.3600000000000001E-3,1.5E-3,1.6799999999999999E-3,1.8700000000000001E-3,2.0899999999999998E-3,2.32E-3,2.6099999999999999E-3,2.9199999999999999E-3,3.2799999999999999E-3,3.6700000000000001E-3,4.0999999999999995E-3,4.5899999999999995E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[33,3.2000000000000003E-4,3.5999999999999997E-4,4.0999999999999999E-4,4.6000000000000001E-4,5.1000000000000004E-4,5.8E-4,6.4000000000000005E-4,6.9999999999999999E-4,7.7000000000000007E-4,8.7000000000000001E-4,9.6999999999999994E-4,1.08E-3,1.1999999999999999E-3,1.34E-3,1.49E-3,1.6699999999999998E-3,1.8500000000000001E-3,2.0600000000000002E-3,2.3E-3,2.5800000000000003E-3,2.8799999999999997E-3,3.2200000000000002E-3,3.64E-3,4.0499999999999998E-3,4.5599999999999998E-3,5.0899999999999999E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[34,3.3E-4,3.8000000000000002E-4,4.1999999999999996E-4,4.7999999999999996E-4,5.4000000000000001E-4,5.9999999999999995E-4,6.8000000000000005E-4,7.6000000000000004E-4,8.3999999999999993E-4,9.3999999999999997E-4,1.0500000000000002E-3,1.1799999999999998E-3,1.33E-3,1.47E-3,1.64E-3,1.8400000000000001E-3,2.0400000000000001E-3,2.2699999999999999E-3,2.5400000000000002E-3,2.8300000000000001E-3,3.1800000000000001E-3,3.5499999999999998E-3,3.9900000000000005E-3,4.47E-3,5.0000000000000001E-3,5.5999999999999999E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[35,3.5E-4,3.8999999999999999E-4,4.4000000000000002E-4,5.1000000000000004E-4,5.6999999999999998E-4,6.4999999999999997E-4,7.2999999999999996E-4,8.3000000000000001E-4,9.2000000000000003E-4,1.0300000000000001E-3,1.16E-3,1.31E-3,1.4499999999999999E-3,1.6299999999999999E-3,1.81E-3,2.0200000000000001E-3,2.2499999999999998E-3,2.5099999999999996E-3,2.7899999999999999E-3,3.1099999999999999E-3,3.48E-3,3.8999999999999998E-3,4.3600000000000002E-3,4.8799999999999998E-3,5.45E-3,6.0800000000000003E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[36,3.5999999999999997E-4,4.0999999999999999E-4,4.6999999999999999E-4,5.4000000000000001E-4,6.0999999999999997E-4,6.8999999999999997E-4,7.9000000000000001E-4,8.9000000000000006E-4,1.01E-3,1.14E-3,1.2800000000000001E-3,1.4299999999999998E-3,1.6100000000000001E-3,1.7900000000000001E-3,2.0099999999999996E-3,2.2200000000000002E-3,2.48E-3,2.7599999999999999E-3,3.0699999999999998E-3,3.4199999999999999E-3,3.82E-3,4.2699999999999995E-3,4.7499999999999999E-3,5.3099999999999996E-3,5.94E-3,6.5899999999999995E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[37,3.6999999999999999E-4,4.2999999999999999E-4,4.8999999999999998E-4,5.6999999999999998E-4,6.4999999999999997E-4,7.6000000000000004E-4,8.5999999999999998E-4,9.7999999999999997E-4,1.1000000000000001E-3,1.2600000000000001E-3,1.4E-3,1.58E-3,1.7700000000000001E-3,1.98E-3,2.2000000000000001E-3,2.4399999999999999E-3,2.7299999999999998E-3,3.0299999999999997E-3,3.3700000000000002E-3,3.7499999999999999E-3,4.1799999999999997E-3,4.6699999999999997E-3,5.1999999999999998E-3,5.7999999999999996E-3,6.4800000000000005E-3,7.1399999999999996E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[38,3.8000000000000002E-4,4.4999999999999999E-4,5.2999999999999998E-4,6.0999999999999997E-4,7.0999999999999991E-4,8.1000000000000006E-4,9.3999999999999997E-4,1.06E-3,1.2199999999999999E-3,1.3700000000000001E-3,1.5499999999999999E-3,1.74E-3,1.9499999999999999E-3,2.1700000000000001E-3,2.4199999999999998E-3,2.6900000000000001E-3,2.99E-3,3.3300000000000001E-3,3.7000000000000002E-3,4.1099999999999999E-3,4.5799999999999999E-3,5.0899999999999999E-3,5.6900000000000006E-3,6.3400000000000001E-3,7.0099999999999997E-3,7.7199999999999994E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[39,4.0999999999999999E-4,4.8999999999999998E-4,5.6000000000000006E-4,6.6E-4,7.7000000000000007E-4,8.9000000000000006E-4,1.0200000000000001E-3,1.17E-3,1.32E-3,1.5E-3,1.6999999999999999E-3,1.91E-3,2.1299999999999999E-3,2.3799999999999997E-3,2.65E-3,2.9500000000000004E-3,3.2799999999999999E-3,3.65E-3,4.0599999999999994E-3,4.4999999999999997E-3,5.0000000000000001E-3,5.5799999999999999E-3,6.2300000000000003E-3,6.9000000000000008E-3,7.6400000000000001E-3,8.3499999999999998E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[40,4.4999999999999999E-4,5.2999999999999998E-4,6.2E-4,7.1999999999999994E-4,8.3999999999999993E-4,9.5999999999999992E-4,1.1200000000000001E-3,1.2800000000000001E-3,1.4599999999999999E-3,1.65E-3,1.8600000000000001E-3,2.0800000000000003E-3,2.3400000000000001E-3,2.6199999999999999E-3,2.9100000000000003E-3,3.2400000000000003E-3,3.5999999999999999E-3,4.0000000000000001E-3,4.4299999999999999E-3,4.9100000000000003E-3,5.47E-3,6.1700000000000001E-3,6.8399999999999997E-3,7.5799999999999999E-3,8.3000000000000001E-3,9.0500000000000008E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[41,4.7999999999999996E-4,5.6999999999999998E-4,6.8000000000000005E-4,7.9000000000000001E-4,9.1E-4,1.07E-3,1.2199999999999999E-3,1.39E-3,1.5900000000000001E-3,1.8E-3,2.0400000000000001E-3,2.2799999999999999E-3,2.5600000000000002E-3,2.8700000000000002E-3,3.1900000000000001E-3,3.5499999999999998E-3,3.9500000000000004E-3,4.3699999999999998E-3,4.8399999999999997E-3,5.3800000000000002E-3,6.0899999999999999E-3,6.79E-3,7.5499999999999994E-3,8.2699999999999996E-3,9.0200000000000002E-3,9.8200000000000006E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[42,5.2000000000000006E-4,6.3000000000000003E-4,7.3999999999999999E-4,8.5999999999999998E-4,1E-3,1.16E-3,1.34E-3,1.5300000000000001E-3,1.74E-3,1.97E-3,2.2100000000000002E-3,2.5000000000000001E-3,2.8E-3,3.13E-3,3.5000000000000001E-3,3.8799999999999998E-3,4.3E-3,4.7699999999999999E-3,5.28E-3,5.9800000000000001E-3,6.7300000000000007E-3,7.5300000000000002E-3,8.2699999999999996E-3,8.9899999999999997E-3,9.7699999999999992E-3,1.0659999999999999E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[43,5.8E-4,6.8999999999999997E-4,8.1999999999999998E-4,9.5E-4,1.1200000000000001E-3,1.2900000000000001E-3,1.47E-3,1.6799999999999999E-3,1.91E-3,2.15E-3,2.4300000000000003E-3,2.7299999999999998E-3,3.0600000000000002E-3,3.4300000000000003E-3,3.8300000000000001E-3,4.2500000000000003E-3,4.7000000000000002E-3,5.2199999999999998E-3,5.8700000000000002E-3,6.6500000000000005E-3,7.4700000000000001E-3,8.2400000000000008E-3,8.9700000000000005E-3,9.7300000000000008E-3,1.06E-2,1.159E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[44,6.3000000000000003E-4,7.5000000000000002E-4,8.9999999999999998E-4,1.06E-3,1.23E-3,1.41E-3,1.6100000000000001E-3,1.8500000000000001E-3,2.0899999999999998E-3,2.3599999999999997E-3,2.66E-3,2.98E-3,3.3599999999999997E-3,3.7400000000000003E-3,4.1799999999999997E-3,4.6299999999999996E-3,5.13E-3,5.6900000000000006E-3,6.5100000000000002E-3,7.4199999999999995E-3,8.2400000000000008E-3,8.9700000000000005E-3,9.6999999999999986E-3,1.057E-2,1.1480000000000001E-2,1.261E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[45,6.8999999999999997E-4,8.3000000000000001E-4,9.8999999999999999E-4,1.17E-3,1.3500000000000001E-3,1.5499999999999999E-3,1.7800000000000001E-3,2.0200000000000001E-3,2.2899999999999999E-3,2.5899999999999999E-3,2.8999999999999998E-3,3.2599999999999999E-3,3.65E-3,4.0899999999999999E-3,4.5399999999999998E-3,5.0400000000000002E-3,5.6100000000000004E-3,6.2900000000000005E-3,7.28E-3,8.2400000000000008E-3,8.94E-3,9.6999999999999986E-3,1.052E-2,1.1480000000000001E-2,1.248E-2,1.375E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[46,7.5000000000000002E-4,9.1E-4,1.09E-3,1.2700000000000001E-3,1.48E-3,1.7099999999999999E-3,1.9499999999999999E-3,2.2200000000000002E-3,2.5099999999999996E-3,2.82E-3,3.16E-3,3.5600000000000002E-3,3.98E-3,4.4400000000000004E-3,4.9400000000000008E-3,5.4900000000000001E-3,6.0800000000000003E-3,6.9500000000000004E-3,8.0499999999999999E-3,8.94E-3,9.6999999999999986E-3,1.052E-2,1.145E-2,1.2449999999999999E-2,1.3609999999999999E-2,1.5050000000000001E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[47,8.1999999999999998E-4,9.8999999999999999E-4,1.1899999999999999E-3,1.39E-3,1.6200000000000001E-3,1.8600000000000001E-3,2.1299999999999999E-3,2.4199999999999998E-3,2.7200000000000002E-3,3.0699999999999998E-3,3.4399999999999999E-3,3.8599999999999997E-3,4.3200000000000001E-3,4.81E-3,5.3600000000000002E-3,5.9500000000000004E-3,6.6E-3,7.6400000000000001E-3,8.8599999999999998E-3,9.6699999999999998E-3,1.052E-2,1.145E-2,1.2449999999999999E-2,1.3560000000000001E-2,1.491E-2,1.651E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[48,8.9000000000000006E-4,1.08E-3,1.2900000000000001E-3,1.5100000000000001E-3,1.7600000000000001E-3,2.0200000000000001E-3,2.3E-3,2.6199999999999999E-3,2.9500000000000004E-3,3.3300000000000001E-3,3.7299999999999998E-3,4.1799999999999997E-3,4.6800000000000001E-3,5.2100000000000002E-3,5.8099999999999992E-3,6.45E-3,7.1500000000000001E-3,8.3300000000000006E-3,9.6500000000000006E-3,1.052E-2,1.14E-2,1.239E-2,1.3560000000000001E-2,1.491E-2,1.6289999999999999E-2,1.8089999999999998E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[49,9.3999999999999997E-4,1.14E-3,1.4E-3,1.64E-3,1.89E-3,2.1700000000000001E-3,2.49E-3,2.81E-3,3.1800000000000001E-3,3.5800000000000003E-3,4.0300000000000006E-3,4.5199999999999997E-3,5.0499999999999998E-3,5.64E-3,6.3E-3,6.9900000000000006E-3,7.77E-3,9.1000000000000004E-3,1.0460000000000001E-2,1.14E-2,1.239E-2,1.3560000000000001E-2,1.491E-2,1.6289999999999999E-2,1.789E-2,1.9820000000000001E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[50,9.8999999999999999E-4,1.24E-3,1.5100000000000001E-3,1.75E-3,2.0200000000000001E-3,2.32E-3,2.65E-3,3.0099999999999997E-3,3.3999999999999998E-3,3.8500000000000001E-3,4.3299999999999996E-3,4.8600000000000006E-3,5.4400000000000004E-3,6.0899999999999999E-3,6.7999999999999996E-3,7.5700000000000003E-3,8.4200000000000004E-3,9.9299999999999996E-3,1.137E-2,1.239E-2,1.3560000000000001E-2,1.491E-2,1.6289999999999999E-2,1.789E-2,1.9710000000000002E-2,2.1739999999999999E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[51,1.0500000000000002E-3,1.3600000000000001E-3,1.6200000000000001E-3,1.8700000000000001E-3,2.16E-3,2.48E-3,2.8300000000000001E-3,3.2100000000000002E-3,3.64E-3,4.1099999999999999E-3,4.64E-3,5.2100000000000002E-3,5.8499999999999993E-3,6.5599999999999999E-3,7.3400000000000002E-3,8.1899999999999994E-3,9.1400000000000006E-3,1.081E-2,1.234E-2,1.3560000000000001E-2,1.491E-2,1.6289999999999999E-2,1.789E-2,1.9710000000000002E-2,2.1520000000000001E-2,2.4109999999999999E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[52,1.1000000000000001E-3,1.5E-3,1.74E-3,2E-3,2.2899999999999999E-3,2.6199999999999999E-3,2.99E-3,3.3999999999999998E-3,3.8700000000000002E-3,4.4000000000000003E-3,4.96E-3,5.5899999999999995E-3,6.2900000000000005E-3,7.0699999999999999E-3,7.9400000000000009E-3,8.8699999999999994E-3,9.9299999999999996E-3,1.183E-2,1.345E-2,1.491E-2,1.6289999999999999E-2,1.789E-2,1.9699999999999999E-2,2.1520000000000001E-2,2.3890000000000002E-2,2.6749999999999999E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[53,1.1799999999999998E-3,1.6000000000000001E-3,1.8700000000000001E-3,2.1199999999999999E-3,2.4300000000000003E-3,2.7799999999999999E-3,3.1700000000000001E-3,3.62E-3,4.1099999999999999E-3,4.6800000000000001E-3,5.3099999999999996E-3,6.0000000000000001E-3,6.7800000000000004E-3,7.6299999999999996E-3,8.5900000000000004E-3,9.6300000000000014E-3,1.0840000000000001E-2,1.2999999999999999E-2,1.4749999999999999E-2,1.6280000000000003E-2,1.789E-2,1.9699999999999999E-2,2.1520000000000001E-2,2.3890000000000002E-2,2.6420000000000003E-2,2.9690000000000001E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[54,1.24E-3,1.6999999999999999E-3,2E-3,2.2699999999999999E-3,2.5800000000000003E-3,2.9399999999999999E-3,3.3599999999999997E-3,3.8399999999999997E-3,4.3800000000000002E-3,4.9800000000000001E-3,5.6699999999999997E-3,6.4400000000000004E-3,7.3000000000000001E-3,8.26E-3,9.3200000000000002E-3,1.0490000000000001E-2,1.184E-2,1.423E-2,1.6109999999999999E-2,1.7839999999999998E-2,1.9649999999999997E-2,2.1520000000000001E-2,2.3890000000000002E-2,2.6420000000000003E-2,2.93E-2,3.2909999999999995E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[55,1.31E-3,1.83E-3,2.14E-3,2.4199999999999998E-3,2.7400000000000002E-3,3.13E-3,3.5600000000000002E-3,4.0700000000000007E-3,4.6699999999999997E-3,5.3299999999999997E-3,6.0899999999999999E-3,6.9299999999999995E-3,7.8899999999999994E-3,8.9499999999999996E-3,1.014E-2,1.1460000000000001E-2,1.303E-2,1.5699999999999999E-2,1.7659999999999999E-2,1.9649999999999997E-2,2.1520000000000001E-2,2.3890000000000002E-2,2.6420000000000003E-2,2.93E-2,3.261E-2,3.6520000000000004E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[56,1.4199999999999998E-3,1.9499999999999999E-3,2.31E-3,2.5999999999999999E-3,2.9399999999999999E-3,3.3500000000000001E-3,3.82E-3,4.3699999999999998E-3,5.0199999999999993E-3,5.7400000000000003E-3,6.5700000000000003E-3,7.4999999999999997E-3,8.5699999999999995E-3,9.7699999999999992E-3,1.107E-2,1.255E-2,1.4460000000000001E-2,1.7500000000000002E-2,1.9399999999999997E-2,2.147E-2,2.3809999999999998E-2,2.6420000000000003E-2,2.93E-2,3.252E-2,3.6080000000000001E-2,4.138E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[57,1.5100000000000001E-3,2.1000000000000003E-3,2.49E-3,2.7899999999999999E-3,3.1700000000000001E-3,3.5999999999999999E-3,4.1200000000000004E-3,4.7199999999999994E-3,5.4099999999999999E-3,6.1999999999999998E-3,7.11E-3,8.150000000000001E-3,9.3200000000000002E-3,1.065E-2,1.213E-2,1.3769999999999999E-2,1.6140000000000002E-2,1.9199999999999998E-2,2.1180000000000001E-2,2.3719999999999998E-2,2.632E-2,2.921E-2,3.2500000000000001E-2,3.5959999999999999E-2,3.8039999999999997E-2,4.6929999999999999E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[58,1.57E-3,2.2400000000000002E-3,2.6800000000000001E-3,3.0099999999999997E-3,3.4100000000000003E-3,3.8900000000000002E-3,4.45E-3,5.1200000000000004E-3,5.8600000000000006E-3,6.7400000000000003E-3,7.7400000000000004E-3,8.8900000000000003E-3,1.018E-2,1.166E-2,1.3300000000000001E-2,1.515E-2,1.8089999999999998E-2,2.095E-2,2.3420000000000003E-2,2.622E-2,2.911E-2,3.2369999999999996E-2,3.5929999999999997E-2,3.8009999999999995E-2,4.0130000000000006E-2,5.2560000000000003E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[59,1.6899999999999999E-3,2.3700000000000001E-3,2.8799999999999997E-3,3.2400000000000003E-3,3.6800000000000001E-3,4.2000000000000006E-3,4.8300000000000001E-3,5.5500000000000002E-3,6.3800000000000003E-3,7.3499999999999998E-3,8.4600000000000005E-3,9.7300000000000008E-3,1.115E-2,1.278E-2,1.4619999999999999E-2,1.6670000000000001E-2,2.027E-2,2.316E-2,2.5870000000000001E-2,2.9000000000000001E-2,3.227E-2,3.5790000000000002E-2,3.7859999999999998E-2,3.9949999999999999E-2,4.3439999999999999E-2,5.8860000000000003E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[60,1.7900000000000001E-3,2.5099999999999996E-3,3.0899999999999999E-3,3.47E-3,3.96E-3,4.5500000000000002E-3,5.2399999999999999E-3,6.0400000000000002E-3,6.9699999999999996E-3,8.0399999999999985E-3,9.2699999999999987E-3,1.0659999999999999E-2,1.227E-2,1.4080000000000001E-2,1.6109999999999999E-2,1.839E-2,2.2839999999999999E-2,2.5600000000000001E-2,2.8590000000000001E-2,3.2130000000000006E-2,3.5650000000000001E-2,3.7689999999999994E-2,3.9899999999999998E-2,4.3389999999999998E-2,4.7070000000000001E-2,6.6000000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[61,1.89E-3,2.66E-3,3.29E-3,3.7200000000000002E-3,4.2500000000000003E-3,4.9000000000000007E-3,5.6699999999999997E-3,6.5700000000000003E-3,7.62E-3,8.8000000000000005E-3,1.0189999999999999E-2,1.174E-2,1.3519999999999999E-2,1.554E-2,1.779E-2,2.0799999999999999E-2,2.5239999999999999E-2,2.8309999999999998E-2,3.1710000000000002E-2,3.5389999999999998E-2,3.7539999999999997E-2,3.9600000000000003E-2,4.3180000000000003E-2,4.6990000000000004E-2,5.1020000000000003E-2,7.2690000000000005E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[62,2.0099999999999996E-3,2.82E-3,3.5000000000000001E-3,3.96E-3,4.5500000000000002E-3,5.2699999999999995E-3,6.1200000000000004E-3,7.1300000000000001E-3,8.3099999999999997E-3,9.6600000000000002E-3,1.12E-2,1.2960000000000001E-2,1.495E-2,1.721E-2,1.9730000000000001E-2,2.4149999999999998E-2,2.7899999999999998E-2,3.1370000000000002E-2,3.5049999999999998E-2,3.7249999999999998E-2,3.9409999999999994E-2,4.2950000000000002E-2,4.6780000000000002E-2,5.074E-2,5.7979999999999997E-2,8.2540000000000002E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[63,2.1900000000000001E-3,2.98E-3,3.7000000000000002E-3,4.1900000000000001E-3,4.8399999999999997E-3,5.64E-3,6.6E-3,7.7400000000000004E-3,9.0600000000000003E-3,1.059E-2,1.234E-2,1.4320000000000001E-2,1.6559999999999998E-2,1.907E-2,2.189E-2,2.7620000000000002E-2,3.0920000000000003E-2,3.4680000000000002E-2,3.6830000000000002E-2,3.9079999999999997E-2,4.2610000000000002E-2,4.6520000000000006E-2,5.0479999999999997E-2,5.765E-2,6.2049999999999994E-2,9.2999999999999999E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[64,2.3999999999999998E-3,3.5699999999999998E-3,3.9300000000000003E-3,4.4400000000000004E-3,5.1500000000000001E-3,6.0300000000000006E-3,7.11E-3,8.3800000000000003E-3,9.8699999999999986E-3,1.1599999999999999E-2,1.358E-2,1.583E-2,1.8339999999999999E-2,2.1149999999999999E-2,2.5270000000000001E-2,3.0609999999999998E-2,3.4189999999999998E-2,3.6420000000000001E-2,3.8630000000000005E-2,4.2099999999999999E-2,4.614E-2,5.0200000000000002E-2,5.7320000000000003E-2,6.1689999999999995E-2,6.9510000000000002E-2,0.10429000000000001,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[65,2.63E-3,3.79E-3,4.15E-3,4.7099999999999998E-3,5.47E-3,6.45E-3,7.6500000000000005E-3,9.1000000000000004E-3,1.078E-2,1.273E-2,1.4960000000000001E-2,1.7489999999999999E-2,2.0309999999999998E-2,2.3480000000000001E-2,2.955E-2,3.381E-2,3.5909999999999997E-2,3.8179999999999999E-2,4.1610000000000001E-2,4.5560000000000003E-2,4.9739999999999999E-2,5.6850000000000005E-2,6.1310000000000003E-2,6.9089999999999999E-2,7.8549999999999995E-2,0.11498,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[66,2.7799999999999999E-3,4.0499999999999998E-3,4.4099999999999999E-3,5.0000000000000001E-3,5.8399999999999997E-3,6.9299999999999995E-3,8.2799999999999992E-3,9.9100000000000004E-3,1.183E-2,1.4019999999999999E-2,1.6539999999999999E-2,1.9390000000000001E-2,2.2579999999999999E-2,2.632E-2,3.3669999999999999E-2,3.576E-2,3.7990000000000003E-2,4.1409999999999995E-2,4.5350000000000001E-2,4.9489999999999999E-2,5.654E-2,6.0990000000000003E-2,6.8919999999999995E-2,7.8069999999999987E-2,8.9130000000000001E-2,0.12107999999999999,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[67,2.8999999999999998E-3,4.3299999999999996E-3,4.7000000000000002E-3,5.3400000000000001E-3,6.28E-3,7.4999999999999997E-3,9.0299999999999998E-3,1.085E-2,1.2999999999999999E-2,1.55E-2,1.8329999999999999E-2,2.1530000000000001E-2,2.513E-2,3.0969999999999998E-2,3.5729999999999998E-2,3.7850000000000002E-2,4.138E-2,4.5310000000000003E-2,4.9270000000000001E-2,5.6280000000000004E-2,6.0690000000000001E-2,6.8580000000000002E-2,7.7689999999999995E-2,8.8950000000000001E-2,0.10172,0.13206000000000001,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[68,3.2000000000000002E-3,4.6299999999999996E-3,5.0400000000000002E-3,5.77E-3,6.7999999999999996E-3,8.1700000000000002E-3,9.8900000000000012E-3,1.1949999999999999E-2,1.438E-2,1.7180000000000001E-2,2.0370000000000003E-2,2.3960000000000002E-2,2.7980000000000001E-2,3.4439999999999998E-2,3.7689999999999994E-2,4.1210000000000004E-2,4.5100000000000001E-2,4.9070000000000003E-2,5.6240000000000005E-2,6.0630000000000003E-2,6.8290000000000003E-2,7.7599999999999988E-2,8.856E-2,0.10156999999999999,0.11695,0.14798,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[69,3.5200000000000001E-3,4.9699999999999996E-3,5.4299999999999999E-3,6.2399999999999999E-3,7.4199999999999995E-3,8.9700000000000005E-3,1.09E-2,1.323E-2,1.5949999999999999E-2,1.9100000000000002E-2,2.2679999999999999E-2,2.6699999999999998E-2,3.116E-2,3.7679999999999998E-2,4.1189999999999997E-2,4.4920000000000002E-2,4.9049999999999996E-2,5.602E-2,6.0399999999999995E-2,6.8239999999999995E-2,7.7540000000000012E-2,8.8480000000000003E-2,0.10145999999999999,0.1168,0.13478999999999999,0.16809000000000002,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[70,3.8700000000000002E-3,5.3299999999999997E-3,5.8899999999999994E-3,6.8200000000000005E-3,8.1600000000000006E-3,9.92E-3,1.21E-2,1.472E-2,1.7780000000000001E-2,2.1299999999999999E-2,2.528E-2,2.9760000000000002E-2,3.4720000000000001E-2,4.1180000000000001E-2,4.4909999999999999E-2,4.9030000000000004E-2,5.5990000000000005E-2,6.037E-2,6.8199999999999997E-2,7.7420000000000003E-2,8.8340000000000002E-2,0.10128,0.11656999999999999,0.13463,0.15591999999999998,0.19291999999999998,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[71,4.3E-3,5.7599999999999995E-3,6.4200000000000004E-3,7.5100000000000002E-3,9.0500000000000008E-3,1.1039999999999999E-2,1.349E-2,1.644E-2,1.9870000000000002E-2,2.3800000000000002E-2,2.8239999999999998E-2,3.3189999999999997E-2,3.8710000000000001E-2,4.4880000000000003E-2,4.7759999999999997E-2,5.5009999999999996E-2,6.0159999999999998E-2,6.8089999999999998E-2,7.7349999999999988E-2,8.8249999999999995E-2,0.10117,0.11631999999999999,0.13431000000000001,0.15562999999999999,0.17272999999999999,0.21503,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[72,5.7400000000000003E-3,6.2100000000000002E-3,7.0300000000000007E-3,8.3000000000000001E-3,1.009E-2,1.2359999999999999E-2,1.5140000000000001E-2,1.8429999999999998E-2,2.2269999999999998E-2,2.665E-2,3.1570000000000001E-2,3.7060000000000003E-2,4.3490000000000001E-2,4.7289999999999999E-2,5.4049999999999994E-2,6.0010000000000001E-2,6.7920000000000008E-2,7.7290000000000011E-2,8.8169999999999998E-2,0.10106999999999999,0.11618000000000001,0.1341,0.15519999999999998,0.17216000000000001,0.1895,0.23779,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[73,6.1900000000000002E-3,6.7499999999999999E-3,7.7499999999999999E-3,9.2599999999999991E-3,1.132E-2,1.3900000000000001E-2,1.702E-2,2.0719999999999999E-2,2.4989999999999998E-2,2.9870000000000001E-2,3.5310000000000001E-2,4.1360000000000001E-2,4.6869999999999995E-2,5.3069999999999999E-2,5.9819999999999998E-2,6.7810000000000009E-2,7.7239999999999989E-2,8.8099999999999998E-2,0.10097,0.11604,0.13391999999999998,0.15494999999999998,0.17179,0.18880000000000002,0.20757,0.24168999999999999,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[74,6.7099999999999998E-3,7.3899999999999999E-3,8.6099999999999996E-3,1.04E-2,1.2749999999999999E-2,1.5679999999999999E-2,1.9210000000000001E-2,2.3350000000000003E-2,2.81E-2,3.3489999999999999E-2,3.9490000000000004E-2,4.641E-2,5.2690000000000001E-2,5.9630000000000002E-2,6.7729999999999999E-2,7.714E-2,8.7989999999999999E-2,0.10093000000000001,0.11588,0.13372999999999999,0.15471000000000001,0.17151,0.18862000000000001,0.20730000000000001,0.22794,0.25474000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[75,7.26E-3,8.1700000000000002E-3,9.6600000000000002E-3,1.174E-2,1.444E-2,1.7770000000000001E-2,2.172E-2,2.6350000000000002E-2,3.1620000000000002E-2,3.7590000000000005E-2,4.446E-2,5.2450000000000004E-2,5.9520000000000003E-2,6.7670000000000008E-2,7.714E-2,8.7980000000000003E-2,0.10092,0.11587,0.13372000000000001,0.15468999999999999,0.17149,0.18858000000000003,0.20724000000000001,0.22784000000000001,0.25035000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[76,7.9500000000000005E-3,9.11E-3,1.089E-2,1.3310000000000001E-2,1.6379999999999999E-2,2.0109999999999999E-2,2.452E-2,2.962E-2,3.5439999999999999E-2,4.2220000000000001E-2,5.0110000000000002E-2,5.9330000000000001E-2,6.7599999999999993E-2,7.714E-2,8.7980000000000003E-2,0.10081999999999999,0.11587,0.13371,0.15453999999999998,0.17147999999999999,0.18840000000000001,0.20704,0.22763999999999998,0.25035000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[77,8.8599999999999998E-3,1.0289999999999999E-2,1.238E-2,1.516E-2,1.8620000000000001E-2,2.2780000000000002E-2,2.767E-2,3.3309999999999999E-2,3.9909999999999994E-2,4.7729999999999995E-2,5.6829999999999999E-2,6.7510000000000001E-2,7.7060000000000003E-2,8.7980000000000003E-2,0.10081999999999999,0.11587,0.13359000000000001,0.15453,0.17132,0.18840000000000001,0.20704,0.22763999999999998,0.25035000000000002,0.27545999999999998,0.29755000000000004,0.32218999999999998,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[78,1.0019999999999999E-2,1.175E-2,1.418E-2,1.7329999999999998E-2,2.1219999999999999E-2,2.5839999999999998E-2,3.1239999999999997E-2,3.7670000000000002E-2,4.5249999999999999E-2,5.4259999999999996E-2,6.472E-2,7.7060000000000003E-2,8.7980000000000003E-2,0.10081,0.11575000000000001,0.13358,0.15439,0.17130999999999999,0.18822999999999998,0.20704,0.22763,0.25035000000000002,0.27520999999999995,0.29755000000000004,0.32189000000000001,0.34904000000000002,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[79,1.0619999999999999E-2,1.358E-2,1.636E-2,1.9910000000000001E-2,2.4210000000000002E-2,2.9340000000000001E-2,3.5499999999999997E-2,4.283E-2,5.1560000000000002E-2,6.1890000000000001E-2,7.4029999999999999E-2,8.7889999999999996E-2,0.10072,0.11575000000000001,0.13344999999999999,0.15437999999999999,0.17115,0.18822,0.20684,0.22763,0.25034000000000001,0.2752,0.29755000000000004,0.32189000000000001,0.34838999999999998,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[80,1.1769999999999999E-2,1.583E-2,1.8960000000000001E-2,2.291E-2,2.768E-2,3.3500000000000002E-2,4.0549999999999996E-2,4.897E-2,5.901E-2,7.0940000000000003E-2,8.4890000000000007E-2,0.10062,0.11564000000000001,0.13331999999999999,0.15409,0.17113999999999999,0.18803999999999998,0.20683000000000001,0.22740000000000002,0.25011,0.27518999999999999,0.29755000000000004,0.32189000000000001,0.34773999999999999,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[81,1.3130000000000001E-2,1.8519999999999998E-2,2.2040000000000001E-2,2.64E-2,3.1850000000000003E-2,3.85E-2,4.6560000000000004E-2,5.6229999999999995E-2,6.7790000000000003E-2,8.1549999999999997E-2,9.7670000000000007E-2,0.11564000000000001,0.13331999999999999,0.15409,0.17097999999999999,0.18803999999999998,0.20683000000000001,0.22740000000000002,0.25011,0.27518999999999999,0.29755000000000004,0.32189000000000001,0.34742000000000001,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[82,1.464E-2,2.1780000000000001E-2,2.564E-2,3.0620000000000001E-2,3.6810000000000002E-2,4.4429999999999997E-2,5.3679999999999999E-2,6.4810000000000006E-2,7.8129999999999991E-2,9.4E-2,0.11255,0.13319,0.15394999999999998,0.17097999999999999,0.18803999999999998,0.20665,0.22740000000000002,0.25009999999999999,0.27517999999999998,0.29755000000000004,0.32189000000000001,0.34676999999999997,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[83,1.618E-2,2.5559999999999999E-2,3.0019999999999998E-2,3.5700000000000003E-2,4.2790000000000002E-2,5.1540000000000002E-2,6.2100000000000002E-2,7.492E-2,9.0240000000000001E-2,0.10848999999999999,0.12983,0.15393999999999999,0.17080999999999999,0.18784999999999999,0.20663999999999999,0.22740000000000002,0.25009999999999999,0.27517000000000003,0.29755000000000004,0.32189000000000001,0.34612999999999999,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[84,1.9489999999999997E-2,2.9940000000000001E-2,3.5310000000000001E-2,4.181E-2,4.99E-2,5.9929999999999997E-2,7.213E-2,8.6849999999999997E-2,0.10439,0.12522,0.14964,0.17080999999999999,0.18784999999999999,0.20663999999999999,0.22717999999999999,0.25008999999999998,0.27516000000000002,0.29727999999999999,0.32189000000000001,0.34548000000000001,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[85,2.308E-2,3.5220000000000001E-2,4.1669999999999999E-2,4.9070000000000003E-2,5.8389999999999997E-2,6.9839999999999999E-2,8.3830000000000002E-2,0.10072,0.12081,0.14463000000000001,0.16531999999999999,0.18637000000000001,0.20643999999999998,0.22717999999999999,0.24984999999999999,0.27514999999999995,0.29727999999999999,0.32189000000000001,0.34514999999999996,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[86,2.9659999999999999E-2,4.156E-2,4.8979999999999996E-2,5.7770000000000002E-2,6.8409999999999999E-2,8.159000000000001E-2,9.7640000000000005E-2,0.11687,0.13980000000000001,0.16000999999999999,0.18059,0.20297999999999999,0.22716999999999998,0.24983000000000002,0.27488999999999997,0.29727999999999999,0.32189000000000001,0.34450999999999998,0.37860000000000005,0.41055999999999998,0.44331999999999999,0.47687999999999997,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[87,3.5009999999999999E-2,4.8860000000000001E-2,5.7619999999999998E-2,6.812E-2,8.0299999999999996E-2,9.5310000000000006E-2,0.11362,0.13553000000000001,0.15491999999999997,0.17496999999999999,0.19678999999999999,0.22058000000000003,0.24618000000000001,0.27381,0.29727999999999999,0.32189000000000001,0.34386,0.37860000000000005,0.41055999999999998,0.44289000000000001,0.47642000000000001,0.51063999999999998,0.54579999999999995,0.58175999999999994,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[88,4.4209999999999999E-2,5.7529999999999998E-2,6.7930000000000004E-2,8.0069999999999988E-2,9.426000000000001E-2,0.11137999999999999,0.13215000000000002,0.15049999999999999,0.16963,0.19078000000000001,0.21364,0.23879,0.26588999999999996,0.29060000000000002,0.31618000000000002,0.34347000000000005,0.37212000000000001,0.40243000000000001,0.43437999999999999,0.46799000000000002,0.50324999999999998,0.54015999999999997,0.57872999999999997,0.61633000000000004,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[89,5.5469999999999998E-2,6.7839999999999998E-2,7.9950000000000007E-2,9.401000000000001E-2,0.1105,0.12996000000000002,0.14712,0.16513,0.18525999999999998,0.20734,0.23161999999999999,0.25792999999999999,0.28294000000000002,0.30802999999999997,0.33489999999999998,0.36324000000000001,0.39332,0.42513000000000001,0.45868000000000003,0.49398000000000003,0.53100999999999998,0.56977,0.61027999999999993,0.64985000000000004,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[90,6.7769999999999997E-2,7.986E-2,9.3890000000000001E-2,0.11034000000000001,0.12938,0.14529,0.16200000000000001,0.18074000000000001,0.20186000000000001,0.22506000000000001,0.25039,0.27549000000000001,0.29992000000000002,0.32622000000000001,0.35408000000000001,0.38377999999999995,0.4153,0.44864999999999999,0.48383999999999999,0.52085000000000004,0.55970000000000009,0.60036999999999996,0.64288000000000001,0.68035999999999996,0.72338000000000002,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[91,7.979E-2,9.3799999999999994E-2,0.11022,0.12921000000000002,0.14493,0.16028000000000001,0.17774000000000001,0.19732,0.21924000000000002,0.24359,0.26854,0.29211000000000004,0.31736999999999999,0.34487000000000001,0.37401000000000001,0.40506999999999999,0.43807000000000001,0.47299000000000002,0.50983999999999996,0.54862,0.58932000000000007,0.63195000000000001,0.67649999999999999,0.72298000000000007,0.76339999999999997,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[92,9.3730000000000008E-2,0.11012999999999999,0.12909000000000001,0.14476,0.16005,0.17630000000000001,0.19447999999999999,0.21490999999999999,0.23763000000000001,0.26236999999999999,0.28488999999999998,0.30919999999999997,0.33585000000000004,0.36425000000000002,0.39468000000000003,0.42713999999999996,0.46162999999999998,0.49814999999999998,0.53669,0.57726999999999995,0.61987999999999999,0.66449999999999998,0.71116999999999997,0.75985999999999998,0.80491999999999997,0.85044000000000008,0.89244000000000001,0.93511,1]
[93,0.11006999999999999,0.12900999999999999,0.14465,0.15988999999999998,0.17607,0.19334000000000001,0.21206,0.23333999999999999,0.25731999999999999,0.27856999999999998,0.30172000000000004,0.32732,0.35476999999999997,0.38436999999999999,0.41610000000000003,0.44997000000000004,0.48598000000000002,0.52412000000000003,0.56440000000000001,0.60682000000000003,0.65136000000000005,0.69804999999999995,0.74687000000000003,0.79783000000000004,0.85044000000000008,0.89244000000000001,0.93511,1]
[94,0.12894999999999998,0.14457,0.15978000000000001,0.17590999999999998,0.19312000000000001,0.21146000000000001,0.23086000000000001,0.25351000000000001,0.27348,0.29525999999999997,0.31957000000000002,0.34587000000000001,0.37442000000000003,0.40522000000000002,0.43826999999999999,0.47355999999999998,0.51111000000000006,0.55091000000000001,0.59295000000000009,0.63724000000000003,0.68377999999999994,0.73257000000000005,0.78361000000000003,0.83689999999999998,0.89244000000000001,0.93511,1]
[95,0.14451,0.15971000000000002,0.17580999999999999,0.19297,0.21124000000000001,0.23053000000000001,0.25178,0.26976,0.29014999999999996,0.31295999999999996,0.33787,0.36514999999999997,0.39479000000000003,0.42680000000000001,0.46118000000000003,0.49792999999999998,0.53703999999999996,0.57852000000000003,0.62235000000000007,0.66855999999999993,0.71714,0.7680800000000001,0.82138999999999995,0.87707000000000002,0.93511,1]
[96,0.15966,0.17574000000000001,0.19287000000000001,0.21109999999999998,0.23032,0.25178,0.26830000000000004,0.28681000000000001,0.30786000000000002,0.33112999999999998,0.35688999999999999,0.38514999999999999,0.41588999999999998,0.44912000000000002,0.48483999999999999,0.5230499999999999,0.56374999999999997,0.60692999999999997,0.65261000000000002,0.70077999999999996,0.75142999999999993,0.80458000000000007,0.86021000000000003,0.91833000000000009,1,""]
[97,0.1757,0.19281000000000001,0.21101,0.23018,0.25178,0.26830000000000004,0.28563,0.30464999999999998,0.32602999999999999,0.35002999999999995,0.37663999999999997,0.40587000000000001,0.43770999999999999,0.47217000000000003,0.50924999999999998,0.54895000000000005,0.59125000000000005,0.63617999999999997,0.68371999999999999,0.73387999999999998,0.78665999999999991,0.84204999999999997,0.90005999999999997,1,"",""]
[98,0.19277,0.21095,0.23009000000000002,0.25178,0.26830000000000004,0.28563,0.30377999999999999,0.32299,0.34494999999999998,0.36964999999999998,0.39711000000000002,0.42731000000000002,0.46026,0.49595999999999996,0.53440999999999994,0.5756,0.61953999999999998,0.66624000000000005,0.71567999999999998,0.76787000000000005,0.82282,0.88051000000000001,1,"","",""]
[99,0.21090999999999999,0.23003999999999999,0.25178,0.26830000000000004,0.28563,0.30377999999999999,0.32245000000000001,0.34208999999999995,0.36460999999999999,0.39000999999999997,0.41830000000000001,0.44947000000000004,0.48352999999999996,0.52048000000000005,0.56029999999999991,0.60302,0.64863000000000004,0.69711999999999996,0.74850000000000005,0.80276000000000003,0.85990999999999995,1,"","","",""]

{"sheet":"2001 CSO S&U ANB Female S","index":10,"n_rows":105,"n_cols":122,"rows_kept":105,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,3,26]]}
["2001 CSO Preferred Class Structure Mortality Table"]
["2001 CSO Preferred Select & Ultimate ANB - Female Smoker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
["Issue Age","Duration"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1E-4,3.4000000000000002E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.2999999999999999E-4,4.6000000000000001E-4,4.7999999999999996E-4,5.0000000000000001E-4,5.4000000000000001E-4,5.6999999999999998E-4,6.0999999999999997E-4,6.4999999999999997E-4,6.8000000000000005E-4,7.2999999999999996E-4,7.6000000000000004E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9999999999999997E-4,3.3E-4,3.6999999999999999E-4,4.0000000000000002E-4,4.2999999999999999E-4,4.6000000000000001E-4,4.7999999999999996E-4,5.0000000000000001E-4,5.2999999999999998E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.4999999999999997E-4,6.8000000000000005E-4,7.2999999999999996E-4,7.6000000000000004E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9999999999999997E-4,3.3E-4,3.6999999999999999E-4,4.0000000000000002E-4,4.0999999999999999E-4,4.6000000000000001E-4,4.7999999999999996E-4,5.0000000000000001E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4999999999999997E-4,6.8000000000000005E-4,7.2999999999999996E-4,7.6000000000000004E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[3,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9999999999999997E-4,3.2000000000000003E-4,3.5999999999999997E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.6999999999999999E-4,5.0000000000000001E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4000000000000005E-4,6.8000000000000005E-4,7.2999999999999996E-4,7.6000000000000004E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[4,0,0,0,0,0,0,0,0,0,0,0,0,2.9999999999999997E-4,3.2000000000000003E-4,3.5999999999999997E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.6999999999999999E-4,5.0000000000000001E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4000000000000005E-4,6.8000000000000005E-4,7.2999999999999996E-4,7.6000000000000004E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[5,0,0,0,0,0,0,0,0,0,0,0,2.9E-4,3.1E-4,3.5E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.6999999999999999E-4,5.0000000000000001E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4000000000000005E-4,6.8000000000000005E-4,7.2999999999999996E-4,7.6000000000000004E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[6,0,0,0,0,0,0,0,0,0,0,2.9E-4,3.1E-4,3.5E-4,3.6999999999999999E-4,4.0000000000000002E-4,4.4000000000000002E-4,4.6000000000000001E-4,5.0000000000000001E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.8999999999999992E-4,6.4000000000000005E-4,6.7000000000000002E-4,7.1999999999999994E-4,7.5000000000000002E-4,8.3000000000000001E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[7,0,0,0,0,0,0,0,0,0,2.9E-4,2.9999999999999997E-4,3.4000000000000002E-4,3.6999999999999999E-4,3.8999999999999999E-4,4.2999999999999999E-4,4.6000000000000001E-4,4.8999999999999998E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.8999999999999992E-4,6.4000000000000005E-4,6.7000000000000002E-4,7.1999999999999994E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.8000000000000003E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[8,0,0,0,0,0,0,0,0,2.8000000000000003E-4,2.9999999999999997E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.8999999999999999E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.8999999999999998E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.8999999999999992E-4,6.4000000000000005E-4,6.7000000000000002E-4,7.1999999999999994E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.5E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[9,0,0,0,0,0,0,0,2.8000000000000003E-4,2.9999999999999997E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.8000000000000002E-4,4.1999999999999996E-4,4.4000000000000002E-4,4.7999999999999996E-4,5.2999999999999998E-4,5.5000000000000003E-4,5.8999999999999992E-4,6.3000000000000003E-4,6.7000000000000002E-4,7.1999999999999994E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3999999999999997E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[10,0,0,0,0,0,0,2.7E-4,2.9999999999999997E-4,3.3E-4,3.5999999999999997E-4,3.6999999999999999E-4,4.0999999999999999E-4,4.4000000000000002E-4,4.6999999999999999E-4,5.1000000000000004E-4,5.5000000000000003E-4,5.8999999999999992E-4,6.3000000000000003E-4,6.7000000000000002E-4,7.1999999999999994E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3999999999999997E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[11,0,0,0,0,0,2.6000000000000003E-4,2.9E-4,3.3E-4,3.4000000000000002E-4,3.6999999999999999E-4,4.0000000000000002E-4,4.2999999999999999E-4,4.6999999999999999E-4,5.1000000000000004E-4,5.5000000000000003E-4,5.8999999999999992E-4,6.2E-4,6.6E-4,7.1999999999999994E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.2099999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[12,0,0,0,0,2.6000000000000003E-4,2.8000000000000003E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.8999999999999999E-4,4.1999999999999996E-4,4.6000000000000001E-4,5.1000000000000004E-4,5.2999999999999998E-4,5.6999999999999998E-4,6.2E-4,6.6E-4,7.0999999999999991E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1999999999999999E-3,1.32E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[13,0,0,0,2.6000000000000003E-4,2.8000000000000003E-4,3.1E-4,3.3E-4,3.5999999999999997E-4,3.8000000000000002E-4,4.1999999999999996E-4,4.4999999999999999E-4,4.8999999999999998E-4,5.2999999999999998E-4,5.6999999999999998E-4,6.0999999999999997E-4,6.6E-4,7.0999999999999991E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1999999999999999E-3,1.2999999999999999E-3,1.39E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[14,0,0,2.6000000000000003E-4,2.8000000000000003E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.6999999999999999E-4,4.0000000000000002E-4,4.2999999999999999E-4,4.7999999999999996E-4,5.2000000000000006E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.4999999999999997E-4,7.0999999999999991E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1999999999999999E-3,1.2900000000000001E-3,1.3799999999999999E-3,1.47E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[15,0,2.6000000000000003E-4,2.8000000000000003E-4,2.9999999999999997E-4,3.2000000000000003E-4,3.4000000000000002E-4,3.6999999999999999E-4,3.8000000000000002E-4,4.2999999999999999E-4,4.6000000000000001E-4,5.1000000000000004E-4,5.5000000000000003E-4,5.9999999999999995E-4,6.4000000000000005E-4,6.9999999999999999E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1899999999999999E-3,1.2800000000000001E-3,1.3700000000000001E-3,1.4599999999999999E-3,1.56E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[16,2.6000000000000003E-4,2.8000000000000003E-4,2.9999999999999997E-4,3.1E-4,3.3E-4,3.5999999999999997E-4,3.6999999999999999E-4,4.0999999999999999E-4,4.6000000000000001E-4,4.7999999999999996E-4,5.2999999999999998E-4,5.8999999999999992E-4,6.3000000000000003E-4,6.8999999999999997E-4,7.5000000000000002E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1899999999999999E-3,1.2800000000000001E-3,1.3700000000000001E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.66E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[17,2.8000000000000003E-4,2.9999999999999997E-4,3.1E-4,3.2000000000000003E-4,3.5E-4,3.6999999999999999E-4,4.0000000000000002E-4,4.4000000000000002E-4,4.7999999999999996E-4,5.2000000000000006E-4,5.6999999999999998E-4,6.2E-4,6.8000000000000005E-4,7.3999999999999999E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1899999999999999E-3,1.2800000000000001E-3,1.3700000000000001E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.65E-3,1.7900000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[18,2.9E-4,3.1E-4,3.1E-4,3.4000000000000002E-4,3.5999999999999997E-4,3.8000000000000002E-4,4.2999999999999999E-4,4.6999999999999999E-4,5.2000000000000006E-4,5.6000000000000006E-4,6.0999999999999997E-4,6.8000000000000005E-4,7.2999999999999996E-4,8.1000000000000006E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1899999999999999E-3,1.2800000000000001E-3,1.3700000000000001E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.65E-3,1.7800000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[19,2.9E-4,3.1E-4,3.3E-4,3.5E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.4999999999999999E-4,4.8999999999999998E-4,5.5000000000000003E-4,5.8999999999999992E-4,6.6E-4,7.2999999999999996E-4,8.0000000000000004E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1899999999999999E-3,1.2800000000000001E-3,1.3700000000000001E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.65E-3,1.7800000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[20,2.9E-4,3.1E-4,3.3E-4,3.5999999999999997E-4,4.0000000000000002E-4,4.4000000000000002E-4,4.8999999999999998E-4,5.2999999999999998E-4,5.8E-4,6.4000000000000005E-4,7.0999999999999991E-4,7.9000000000000001E-4,8.7000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1200000000000001E-3,1.1899999999999999E-3,1.2800000000000001E-3,1.3700000000000001E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.65E-3,1.7800000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[21,2.8000000000000003E-4,2.9999999999999997E-4,3.4000000000000002E-4,3.8000000000000002E-4,4.0999999999999999E-4,4.6999999999999999E-4,5.2999999999999998E-4,5.6000000000000006E-4,6.3000000000000003E-4,6.8999999999999997E-4,7.7000000000000007E-4,8.3999999999999993E-4,9.2000000000000003E-4,1.01E-3,1.09E-3,1.1799999999999998E-3,1.2700000000000001E-3,1.3700000000000001E-3,1.4599999999999999E-3,1.5499999999999999E-3,1.65E-3,1.7800000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[22,2.8000000000000003E-4,3.1E-4,3.5999999999999997E-4,3.8999999999999999E-4,4.4999999999999999E-4,5.0000000000000001E-4,5.5000000000000003E-4,6.0999999999999997E-4,6.8999999999999997E-4,7.6000000000000004E-4,8.3000000000000001E-4,9.1E-4,9.8999999999999999E-4,1.08E-3,1.16E-3,1.2600000000000001E-3,1.3600000000000001E-3,1.4499999999999999E-3,1.5499999999999999E-3,1.65E-3,1.7800000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[23,2.7E-4,3.2000000000000003E-4,3.5999999999999997E-4,4.0999999999999999E-4,4.6999999999999999E-4,5.2000000000000006E-4,5.8E-4,6.6E-4,7.2999999999999996E-4,8.1000000000000006E-4,8.8000000000000003E-4,9.8999999999999999E-4,1.06E-3,1.15E-3,1.24E-3,1.33E-3,1.4199999999999998E-3,1.5300000000000001E-3,1.65E-3,1.7800000000000001E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[24,2.7E-4,3.2000000000000003E-4,3.8000000000000002E-4,4.2999999999999999E-4,4.7999999999999996E-4,5.6000000000000006E-4,6.2E-4,6.9999999999999999E-4,7.7999999999999999E-4,8.5999999999999998E-4,9.5999999999999992E-4,1.0300000000000001E-3,1.1299999999999999E-3,1.2099999999999999E-3,1.2999999999999999E-3,1.41E-3,1.5100000000000001E-3,1.6299999999999999E-3,1.75E-3,1.9399999999999999E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[25,2.7E-4,3.3E-4,4.0000000000000002E-4,4.4000000000000002E-4,5.0000000000000001E-4,5.6999999999999998E-4,6.6E-4,7.3999999999999999E-4,8.1999999999999998E-4,9.2000000000000003E-4,1.01E-3,1.09E-3,1.1799999999999998E-3,1.2800000000000001E-3,1.3799999999999999E-3,1.49E-3,1.6100000000000001E-3,1.75E-3,1.91E-3,2.1099999999999999E-3,2.3E-3,2.5099999999999996E-3,2.7799999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[26,2.8000000000000003E-4,3.4000000000000002E-4,4.0999999999999999E-4,4.6999999999999999E-4,5.5000000000000003E-4,6.3000000000000003E-4,7.0999999999999991E-4,7.9000000000000001E-4,8.8000000000000003E-4,9.7999999999999997E-4,1.06E-3,1.15E-3,1.2600000000000001E-3,1.3500000000000001E-3,1.4599999999999999E-3,1.5900000000000001E-3,1.75E-3,1.91E-3,2.1099999999999999E-3,2.2899999999999999E-3,2.5099999999999996E-3,2.7699999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[27,2.9999999999999997E-4,3.5999999999999997E-4,4.2999999999999999E-4,5.0000000000000001E-4,5.8E-4,6.6E-4,7.3999999999999999E-4,8.3000000000000001E-4,9.3000000000000005E-4,1.01E-3,1.1100000000000001E-3,1.2099999999999999E-3,1.32E-3,1.4399999999999999E-3,1.57E-3,1.72E-3,1.9E-3,2.0899999999999998E-3,2.2899999999999999E-3,2.5099999999999996E-3,2.7699999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[28,3.2000000000000003E-4,3.8000000000000002E-4,4.4999999999999999E-4,5.2999999999999998E-4,6.0999999999999997E-4,6.8999999999999997E-4,7.7999999999999999E-4,8.7000000000000001E-4,9.6999999999999994E-4,1.06E-3,1.17E-3,1.2800000000000001E-3,1.41E-3,1.5300000000000001E-3,1.6799999999999999E-3,1.8799999999999999E-3,2.0600000000000002E-3,2.2899999999999999E-3,2.5099999999999996E-3,2.7699999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[29,3.4000000000000002E-4,4.1999999999999996E-4,4.8999999999999998E-4,5.6000000000000006E-4,6.4999999999999997E-4,7.3999999999999999E-4,8.1999999999999998E-4,9.2000000000000003E-4,1.01E-3,1.1200000000000001E-3,1.2199999999999999E-3,1.3600000000000001E-3,1.5E-3,1.65E-3,1.8400000000000001E-3,2.0400000000000001E-3,2.2799999999999999E-3,2.5099999999999996E-3,2.7699999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[30,3.6999999999999999E-4,4.4000000000000002E-4,5.1000000000000004E-4,5.9999999999999995E-4,6.8000000000000005E-4,7.7000000000000007E-4,8.4999999999999995E-4,9.5E-4,1.06E-3,1.1799999999999998E-3,1.2999999999999999E-3,1.4499999999999999E-3,1.6100000000000001E-3,1.8E-3,2.0099999999999996E-3,2.2400000000000002E-3,2.5000000000000001E-3,2.7699999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[31,4.0999999999999999E-4,4.6999999999999999E-4,5.5000000000000003E-4,6.3000000000000003E-4,7.1999999999999994E-4,8.0000000000000004E-4,8.9999999999999998E-4,1.01E-3,1.1100000000000001E-3,1.25E-3,1.39E-3,1.56E-3,1.7600000000000001E-3,1.97E-3,2.2200000000000002E-3,2.48E-3,2.7699999999999999E-3,3.13E-3,3.5099999999999997E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[32,4.2999999999999999E-4,5.0000000000000001E-4,5.8E-4,6.7000000000000002E-4,7.3999999999999999E-4,8.4999999999999995E-4,9.5999999999999992E-4,1.06E-3,1.1999999999999999E-3,1.3600000000000001E-3,1.5200000000000001E-3,1.72E-3,1.9299999999999999E-3,2.1800000000000001E-3,2.4599999999999999E-3,2.7599999999999999E-3,3.13E-3,3.5000000000000001E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[33,4.6000000000000001E-4,5.2999999999999998E-4,6.0999999999999997E-4,6.8999999999999997E-4,8.0000000000000004E-4,8.9999999999999998E-4,1.0200000000000001E-3,1.15E-3,1.2999999999999999E-3,1.48E-3,1.6899999999999999E-3,1.9E-3,2.15E-3,2.4100000000000002E-3,2.7299999999999998E-3,3.0899999999999999E-3,3.48E-3,3.9700000000000004E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[34,4.7999999999999996E-4,5.5000000000000003E-4,6.4000000000000005E-4,7.3999999999999999E-4,8.3999999999999993E-4,9.6999999999999994E-4,1.1000000000000001E-3,1.2600000000000001E-3,1.4299999999999998E-3,1.64E-3,1.8500000000000001E-3,2.1099999999999999E-3,2.3900000000000002E-3,2.7000000000000001E-3,3.0499999999999998E-3,3.4500000000000004E-3,3.8900000000000002E-3,4.4900000000000001E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[35,4.8999999999999998E-4,5.6999999999999998E-4,6.7000000000000002E-4,7.7999999999999999E-4,8.9999999999999998E-4,1.0500000000000002E-3,1.2099999999999999E-3,1.39E-3,1.6000000000000001E-3,1.82E-3,2.0699999999999998E-3,2.3500000000000001E-3,2.6700000000000001E-3,3.0200000000000001E-3,3.3999999999999998E-3,3.8599999999999997E-3,4.3499999999999997E-3,5.0499999999999998E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[36,5.0000000000000001E-4,6.0999999999999997E-4,7.0999999999999991E-4,8.3999999999999993E-4,9.7999999999999997E-4,1.14E-3,1.33E-3,1.5300000000000001E-3,1.7600000000000001E-3,2.0200000000000001E-3,2.2899999999999999E-3,2.5999999999999999E-3,2.97E-3,3.3300000000000001E-3,3.7699999999999999E-3,4.2500000000000003E-3,4.7800000000000004E-3,5.6500000000000005E-3,6.3200000000000001E-3,7.0599999999999994E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[37,5.4000000000000001E-4,6.4000000000000005E-4,7.6000000000000004E-4,8.9999999999999998E-4,1.06E-3,1.25E-3,1.4499999999999999E-3,1.6899999999999999E-3,1.9499999999999999E-3,2.2299999999999998E-3,2.5400000000000002E-3,2.8999999999999998E-3,3.2599999999999999E-3,3.7000000000000002E-3,4.1600000000000005E-3,4.6600000000000001E-3,5.2300000000000003E-3,6.3200000000000001E-3,6.8099999999999992E-3,7.8399999999999997E-3,8.6800000000000002E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[38,5.6999999999999998E-4,6.8999999999999997E-4,8.1999999999999998E-4,9.7999999999999997E-4,1.17E-3,1.3700000000000001E-3,1.6100000000000001E-3,1.8600000000000001E-3,2.16E-3,2.4599999999999999E-3,2.8E-3,3.1900000000000001E-3,3.6099999999999999E-3,4.0599999999999994E-3,4.5599999999999998E-3,5.1200000000000004E-3,5.7300000000000007E-3,6.4200000000000004E-3,7.2699999999999996E-3,8.4799999999999997E-3,9.5199999999999989E-3,1.047E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[39,6.2E-4,7.5000000000000002E-4,8.9000000000000006E-4,1.08E-3,1.2800000000000001E-3,1.5200000000000001E-3,1.7800000000000001E-3,2.0600000000000002E-3,2.3700000000000001E-3,2.7299999999999998E-3,3.1099999999999999E-3,3.5299999999999997E-3,3.96E-3,4.4800000000000005E-3,5.0000000000000001E-3,5.5999999999999999E-3,6.2500000000000003E-3,6.9800000000000001E-3,7.79E-3,9.2499999999999995E-3,1.03E-2,1.1339999999999999E-2,1.222E-2,1.324E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[40,6.8000000000000005E-4,8.1999999999999998E-4,1E-3,1.1999999999999999E-3,1.4299999999999998E-3,1.6799999999999999E-3,1.97E-3,2.2799999999999999E-3,2.63E-3,3.0099999999999997E-3,3.4100000000000003E-3,3.8700000000000002E-3,4.3699999999999998E-3,4.9100000000000003E-3,5.4800000000000005E-3,6.11E-3,6.8300000000000001E-3,7.6E-3,8.490000000000001E-3,9.9700000000000014E-3,1.099E-2,1.222E-2,1.3140000000000001E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[41,7.5000000000000002E-4,9.1E-4,1.1200000000000001E-3,1.34E-3,1.58E-3,1.8700000000000001E-3,2.1700000000000001E-3,2.5200000000000001E-3,2.9100000000000003E-3,3.32E-3,3.7699999999999999E-3,4.2599999999999999E-3,4.7999999999999996E-3,5.3800000000000002E-3,6.0099999999999997E-3,6.6900000000000006E-3,7.4400000000000004E-3,8.2500000000000004E-3,9.2300000000000004E-3,1.069E-2,1.192E-2,1.3009999999999999E-2,1.4250000000000001E-2,1.532E-2,1.6489999999999998E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[42,8.3000000000000001E-4,1.0300000000000001E-3,1.25E-3,1.5E-3,1.7800000000000001E-3,2.0800000000000003E-3,2.4300000000000003E-3,2.7899999999999999E-3,3.2100000000000002E-3,3.6600000000000001E-3,4.1399999999999996E-3,4.6900000000000006E-3,5.2699999999999995E-3,5.8899999999999994E-3,6.5599999999999999E-3,7.2899999999999996E-3,8.0800000000000004E-3,8.9499999999999996E-3,9.9900000000000006E-3,1.149E-2,1.274E-2,1.4119999999999999E-2,1.532E-2,1.6449999999999999E-2,1.772E-2,1.9120000000000002E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[43,9.3000000000000005E-4,1.15E-3,1.4E-3,1.6899999999999999E-3,2E-3,2.33E-3,2.7000000000000001E-3,3.1199999999999999E-3,3.5600000000000002E-3,4.0400000000000002E-3,4.5799999999999999E-3,5.1399999999999996E-3,5.77E-3,6.4400000000000004E-3,7.1700000000000002E-3,7.9400000000000009E-3,8.7899999999999992E-3,9.7100000000000016E-3,1.089E-2,1.2279999999999999E-2,1.375E-2,1.512E-2,1.6320000000000001E-2,1.762E-2,1.9019999999999999E-2,2.0649999999999998E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[44,1.0400000000000001E-3,1.2999999999999999E-3,1.5900000000000001E-3,1.91E-3,2.2400000000000002E-3,2.6099999999999999E-3,3.0099999999999997E-3,3.46E-3,3.9399999999999999E-3,4.4599999999999996E-3,5.0199999999999993E-3,5.6299999999999996E-3,6.3099999999999996E-3,7.0400000000000003E-3,7.8099999999999992E-3,8.6300000000000005E-3,9.5299999999999985E-3,1.051E-2,1.1699999999999999E-2,1.329E-2,1.4789999999999999E-2,1.601E-2,1.7389999999999999E-2,1.8850000000000002E-2,2.0379999999999999E-2,2.23E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[45,1.17E-3,1.47E-3,1.7800000000000001E-3,2.14E-3,2.5099999999999996E-3,2.9300000000000003E-3,3.3599999999999997E-3,3.8399999999999997E-3,4.3600000000000002E-3,4.9199999999999999E-3,5.5199999999999997E-3,6.1799999999999997E-3,6.9000000000000008E-3,7.6699999999999997E-3,8.490000000000001E-3,9.3600000000000003E-3,1.0330000000000001E-2,1.137E-2,1.2710000000000001E-2,1.434E-2,1.5609999999999999E-2,1.702E-2,1.8550000000000001E-2,2.0109999999999999E-2,2.1940000000000001E-2,2.4160000000000001E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[46,1.2900000000000001E-3,1.6299999999999999E-3,2E-3,2.3700000000000001E-3,2.8E-3,3.2299999999999998E-3,3.7200000000000002E-3,4.2300000000000003E-3,4.79E-3,5.3899999999999998E-3,6.0300000000000006E-3,6.7400000000000003E-3,7.4999999999999997E-3,8.320000000000001E-3,9.1999999999999998E-3,1.013E-2,1.115E-2,1.226E-2,1.3939999999999999E-2,1.5179999999999999E-2,1.6619999999999999E-2,1.8110000000000001E-2,1.9710000000000002E-2,2.1569999999999999E-2,2.3690000000000003E-2,2.6269999999999998E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[47,1.4399999999999999E-3,1.81E-3,2.2000000000000001E-3,2.6199999999999999E-3,3.0899999999999999E-3,3.5699999999999998E-3,4.0899999999999999E-3,4.64E-3,5.2399999999999999E-3,5.8899999999999994E-3,6.5700000000000003E-3,7.3200000000000001E-3,8.1300000000000001E-3,9.0100000000000006E-3,9.9499999999999988E-3,1.093E-2,1.2019999999999999E-2,1.3210000000000001E-2,1.507E-2,1.6109999999999999E-2,1.7639999999999999E-2,1.9269999999999999E-2,2.1100000000000001E-2,2.3219999999999998E-2,2.563E-2,2.86E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[48,1.6000000000000001E-3,2E-3,2.4300000000000003E-3,2.8999999999999998E-3,3.3700000000000002E-3,3.8900000000000002E-3,4.45E-3,5.0499999999999998E-3,5.7000000000000002E-3,6.3899999999999998E-3,7.1300000000000001E-3,7.9299999999999995E-3,8.7899999999999992E-3,9.7200000000000012E-3,1.073E-2,1.1789999999999998E-2,1.2930000000000001E-2,1.421E-2,1.5710000000000002E-2,1.703E-2,1.8699999999999998E-2,2.053E-2,2.2679999999999999E-2,2.513E-2,2.7809999999999998E-2,3.1120000000000002E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[49,1.6799999999999999E-3,2.1199999999999999E-3,2.66E-3,3.15E-3,3.6700000000000001E-3,4.2300000000000003E-3,4.8200000000000005E-3,5.45E-3,6.1500000000000001E-3,6.9000000000000008E-3,7.6799999999999993E-3,8.5500000000000003E-3,9.4800000000000006E-3,1.048E-2,1.1560000000000001E-2,1.269E-2,1.393E-2,1.5339999999999999E-2,1.6730000000000002E-2,1.804E-2,1.9870000000000002E-2,2.196E-2,2.4369999999999999E-2,2.7120000000000002E-2,3.023E-2,3.3869999999999997E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[50,1.7800000000000001E-3,2.3400000000000001E-3,2.8799999999999997E-3,3.3999999999999998E-3,3.9500000000000004E-3,4.5399999999999998E-3,5.1700000000000001E-3,5.8600000000000006E-3,6.5899999999999995E-3,7.4000000000000003E-3,8.2500000000000004E-3,9.1900000000000003E-3,1.0189999999999999E-2,1.1269999999999999E-2,1.244E-2,1.366E-2,1.4999999999999999E-2,1.6489999999999998E-2,1.7940000000000001E-2,1.9460000000000002E-2,2.147E-2,2.3780000000000003E-2,2.639E-2,2.937E-2,3.2740000000000005E-2,3.6639999999999999E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[51,1.9E-3,2.6199999999999999E-3,3.14E-3,3.6600000000000001E-3,4.2399999999999998E-3,4.8600000000000006E-3,5.5500000000000002E-3,6.2699999999999995E-3,7.0699999999999999E-3,7.92E-3,8.8500000000000002E-3,9.8499999999999994E-3,1.094E-2,1.2109999999999999E-2,1.337E-2,1.4710000000000001E-2,1.617E-2,1.779E-2,1.9129999999999998E-2,2.1079999999999998E-2,2.332E-2,2.5870000000000001E-2,2.8739999999999998E-2,3.2039999999999999E-2,3.5770000000000003E-2,4.0119999999999996E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[52,2.0200000000000001E-3,2.9100000000000003E-3,3.4199999999999999E-3,3.9500000000000004E-3,4.5300000000000002E-3,5.1799999999999997E-3,5.8799999999999998E-3,6.6699999999999997E-3,7.5300000000000002E-3,8.4600000000000005E-3,9.4600000000000014E-3,1.0539999999999999E-2,1.1730000000000001E-2,1.2999999999999999E-2,1.438E-2,1.584E-2,1.746E-2,1.882E-2,2.069E-2,2.2879999999999998E-2,2.5350000000000001E-2,2.8129999999999999E-2,3.1309999999999998E-2,3.4939999999999999E-2,3.9070000000000001E-2,4.3900000000000002E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[53,2.16E-3,3.14E-3,3.7000000000000002E-3,4.2300000000000003E-3,4.8300000000000001E-3,5.5100000000000001E-3,6.2500000000000003E-3,7.0899999999999999E-3,8.0000000000000002E-3,9.0200000000000002E-3,1.01E-2,1.129E-2,1.259E-2,1.397E-2,1.549E-2,1.7090000000000001E-2,1.8530000000000001E-2,2.035E-2,2.2440000000000002E-2,2.4829999999999998E-2,2.7550000000000002E-2,3.058E-2,3.4079999999999999E-2,3.8079999999999996E-2,4.1540000000000001E-2,4.802E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[54,2.3E-3,3.3900000000000002E-3,4.0000000000000001E-3,4.5300000000000002E-3,5.1399999999999996E-3,5.8499999999999993E-3,6.6600000000000001E-3,7.5399999999999998E-3,8.5199999999999998E-3,9.5999999999999992E-3,1.0800000000000001E-2,1.2109999999999999E-2,1.3519999999999999E-2,1.507E-2,1.6730000000000002E-2,1.8280000000000001E-2,2.0039999999999999E-2,2.2040000000000001E-2,2.436E-2,2.699E-2,2.9940000000000001E-2,3.3229999999999996E-2,3.7100000000000001E-2,3.9750000000000001E-2,4.5659999999999999E-2,5.2520000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[55,2.4300000000000003E-3,3.6600000000000001E-3,4.3299999999999996E-3,4.8600000000000006E-3,5.5100000000000001E-3,6.2399999999999999E-3,7.0899999999999999E-3,8.0199999999999994E-3,9.0899999999999991E-3,1.0279999999999999E-2,1.159E-2,1.302E-2,1.4579999999999999E-2,1.627E-2,1.8110000000000001E-2,1.9769999999999999E-2,2.1700000000000001E-2,2.3910000000000001E-2,2.6460000000000001E-2,2.9340000000000001E-2,3.2549999999999996E-2,3.5529999999999999E-2,3.807E-2,4.3770000000000003E-2,4.9640000000000004E-2,5.7409999999999996E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[56,2.64E-3,3.8599999999999997E-3,4.62E-3,5.1700000000000001E-3,5.8200000000000005E-3,6.6E-3,7.4900000000000001E-3,8.5000000000000006E-3,9.6500000000000006E-3,1.094E-2,1.2359999999999999E-2,1.3939999999999999E-2,1.5650000000000001E-2,1.754E-2,1.959E-2,2.1409999999999998E-2,2.3559999999999998E-2,2.5989999999999999E-2,2.877E-2,3.1899999999999998E-2,3.4970000000000001E-2,3.6799999999999999E-2,4.2299999999999997E-2,4.7820000000000001E-2,5.45E-2,6.4170000000000005E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[57,2.7499999999999998E-3,4.0800000000000003E-3,4.9199999999999999E-3,5.4900000000000001E-3,6.1999999999999998E-3,7.0099999999999997E-3,7.9699999999999997E-3,9.0600000000000003E-3,1.03E-2,1.1689999999999999E-2,1.323E-2,1.4970000000000001E-2,1.686E-2,1.8940000000000002E-2,2.1219999999999999E-2,2.325E-2,2.5589999999999998E-2,2.828E-2,3.1309999999999998E-2,3.4500000000000003E-2,3.671E-2,4.1820000000000003E-2,4.6200000000000005E-2,5.262E-2,5.5960000000000003E-2,7.1599999999999997E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[58,2.8300000000000001E-3,4.3099999999999996E-3,5.2199999999999998E-3,5.8399999999999997E-3,6.6E-3,7.4900000000000001E-3,8.5100000000000002E-3,9.7100000000000016E-3,1.1050000000000001E-2,1.257E-2,1.4250000000000001E-2,1.6120000000000002E-2,1.822E-2,2.052E-2,2.3030000000000002E-2,2.5250000000000002E-2,2.785E-2,3.0780000000000002E-2,3.4020000000000002E-2,3.6510000000000001E-2,4.1200000000000001E-2,4.5679999999999998E-2,5.0950000000000002E-2,5.425E-2,5.9020000000000003E-2,7.9000000000000001E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[59,2.99E-3,4.4999999999999997E-3,5.5500000000000002E-3,6.2199999999999998E-3,7.0099999999999997E-3,8.0000000000000002E-3,9.1199999999999996E-3,1.042E-2,1.1890000000000001E-2,1.3560000000000001E-2,1.541E-2,1.7469999999999999E-2,1.9769999999999999E-2,2.2280000000000001E-2,2.504E-2,2.7510000000000003E-2,3.0329999999999999E-2,3.356E-2,3.6330000000000001E-2,4.0670000000000005E-2,4.5020000000000004E-2,5.0380000000000001E-2,5.2929999999999998E-2,5.7489999999999999E-2,6.1929999999999999E-2,8.7059999999999998E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[60,3.1099999999999999E-3,4.6900000000000006E-3,5.8499999999999993E-3,6.5700000000000003E-3,7.4599999999999996E-3,8.5299999999999994E-3,9.7799999999999988E-3,1.1210000000000001E-2,1.2840000000000001E-2,1.468E-2,1.6709999999999999E-2,1.8969999999999997E-2,2.1499999999999998E-2,2.426E-2,2.7300000000000001E-2,3.0019999999999998E-2,3.313E-2,3.6200000000000003E-2,4.0060000000000005E-2,4.4340000000000004E-2,4.9619999999999997E-2,5.2359999999999997E-2,5.5799999999999995E-2,5.9319999999999998E-2,6.6450000000000009E-2,9.5319999999999988E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[61,3.2200000000000002E-3,4.8899999999999994E-3,6.1500000000000001E-3,6.9199999999999999E-3,7.9100000000000004E-3,9.0899999999999991E-3,1.0460000000000001E-2,1.205E-2,1.3869999999999999E-2,1.5910000000000001E-2,1.8170000000000002E-2,2.068E-2,2.3440000000000003E-2,2.6499999999999999E-2,2.9839999999999998E-2,3.2829999999999998E-2,3.6080000000000001E-2,3.9539999999999999E-2,4.369E-2,4.8890000000000003E-2,5.1789999999999996E-2,5.5380000000000006E-2,5.9139999999999998E-2,6.4349999999999991E-2,7.7200000000000005E-2,0.10251,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[62,3.4100000000000003E-3,5.0800000000000003E-3,6.43E-3,7.26E-3,8.320000000000001E-3,9.6300000000000014E-3,1.116E-2,1.2930000000000001E-2,1.495E-2,1.7239999999999998E-2,1.9760000000000003E-2,2.2550000000000001E-2,2.5649999999999999E-2,2.9020000000000001E-2,3.2710000000000003E-2,3.5990000000000001E-2,3.9E-2,4.3040000000000002E-2,4.8170000000000004E-2,5.1270000000000003E-2,5.4969999999999998E-2,5.8990000000000001E-2,6.4170000000000005E-2,7.5879999999999989E-2,8.2879999999999995E-2,0.11348999999999999,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[63,3.6900000000000001E-3,5.28E-3,6.6799999999999993E-3,7.5700000000000003E-3,8.7200000000000003E-3,1.0150000000000001E-2,1.1849999999999999E-2,1.384E-2,1.6109999999999999E-2,1.8679999999999999E-2,2.1520000000000001E-2,2.4640000000000002E-2,2.8079999999999997E-2,3.184E-2,3.5889999999999998E-2,3.8649999999999997E-2,4.2389999999999997E-2,4.761E-2,5.083E-2,5.4590000000000007E-2,5.885E-2,6.3810000000000006E-2,7.4769999999999989E-2,8.131999999999999E-2,9.0120000000000006E-2,0.12465000000000001,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[64,4.0000000000000001E-3,6.3600000000000002E-3,6.96E-3,7.8799999999999999E-3,9.1199999999999996E-3,1.069E-2,1.259E-2,1.481E-2,1.736E-2,2.0239999999999998E-2,2.341E-2,2.6920000000000003E-2,3.075E-2,3.492E-2,3.848E-2,4.1890000000000004E-2,4.6880000000000005E-2,5.0279999999999998E-2,5.4170000000000003E-2,5.8689999999999999E-2,6.3420000000000004E-2,7.3430000000000009E-2,8.0030000000000004E-2,8.8349999999999998E-2,9.7180000000000002E-2,0.13609000000000002,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[65,4.3699999999999998E-3,6.6500000000000005E-3,7.2300000000000003E-3,8.1899999999999994E-3,9.5399999999999999E-3,1.1269999999999999E-2,1.3359999999999999E-2,1.584E-2,1.8690000000000002E-2,2.1950000000000001E-2,2.5489999999999999E-2,2.9420000000000002E-2,3.3680000000000002E-2,3.832E-2,4.1710000000000004E-2,4.6149999999999997E-2,4.9509999999999998E-2,5.3759999999999995E-2,5.8549999999999998E-2,6.3259999999999997E-2,7.2109999999999994E-2,7.8480000000000008E-2,8.6550000000000002E-2,9.5899999999999999E-2,0.10587000000000001,0.14577000000000001,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[66,4.5399999999999998E-3,6.9800000000000001E-3,7.5399999999999998E-3,8.539999999999999E-3,9.980000000000001E-3,1.1849999999999999E-2,1.4150000000000001E-2,1.687E-2,2.001E-2,2.3559999999999998E-2,2.7480000000000001E-2,3.177E-2,3.6459999999999999E-2,4.1530000000000004E-2,4.5429999999999998E-2,4.904E-2,5.3380000000000004E-2,5.8400000000000001E-2,6.2880000000000005E-2,7.0809999999999998E-2,7.7219999999999997E-2,8.4589999999999999E-2,9.4689999999999996E-2,0.10446999999999999,0.11601,0.14909,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[67,4.6500000000000005E-3,7.3299999999999997E-3,7.8799999999999999E-3,8.9499999999999996E-3,1.0500000000000001E-2,1.255E-2,1.507E-2,1.804E-2,2.146E-2,2.5340000000000001E-2,2.964E-2,3.4329999999999999E-2,3.9469999999999998E-2,4.4979999999999999E-2,4.8840000000000001E-2,5.2829999999999995E-2,5.8279999999999998E-2,6.2560000000000004E-2,6.973E-2,7.5719999999999996E-2,8.2879999999999995E-2,9.2749999999999999E-2,0.10287,0.11416,0.12726999999999999,0.15806999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[68,5.0800000000000003E-3,7.7000000000000002E-3,8.3000000000000001E-3,9.4600000000000014E-3,1.115E-2,1.337E-2,1.6120000000000002E-2,1.9370000000000002E-2,2.3109999999999999E-2,2.7309999999999997E-2,3.1989999999999998E-2,3.712E-2,4.2709999999999998E-2,4.8659999999999995E-2,5.2639999999999999E-2,5.7299999999999997E-2,6.2219999999999998E-2,6.8010000000000001E-2,7.4480000000000005E-2,8.1209999999999991E-2,9.0870000000000006E-2,0.1007,0.11203,0.12523000000000001,0.13941999999999999,0.17183000000000001,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[69,5.5399999999999998E-3,8.1099999999999992E-3,8.7799999999999996E-3,1.005E-2,1.191E-2,1.436E-2,1.7350000000000001E-2,2.0879999999999999E-2,2.4930000000000001E-2,2.9479999999999999E-2,3.4570000000000004E-2,4.0100000000000004E-2,4.6149999999999997E-2,5.2409999999999998E-2,5.6570000000000002E-2,6.1090000000000005E-2,6.6390000000000005E-2,7.2590000000000002E-2,7.954E-2,8.8410000000000002E-2,9.8250000000000004E-2,0.10964,0.12285,0.13869000000000001,0.15619,0.18921000000000002,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[70,6.0300000000000006E-3,8.5500000000000003E-3,9.3299999999999998E-3,1.0749999999999999E-2,1.2829999999999999E-2,1.5509999999999999E-2,1.8780000000000002E-2,2.2620000000000001E-2,2.7019999999999999E-2,3.1910000000000001E-2,3.7380000000000004E-2,4.3380000000000002E-2,4.981E-2,5.5840000000000001E-2,6.0289999999999996E-2,6.5560000000000007E-2,7.1760000000000004E-2,7.8989999999999991E-2,8.7469999999999992E-2,9.734000000000001E-2,0.10898999999999999,0.12247,0.13800999999999999,0.15549000000000002,0.17530000000000001,0.21496999999999999,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[71,6.6299999999999996E-3,9.0500000000000008E-3,9.980000000000001E-3,1.1599999999999999E-2,1.392E-2,1.687E-2,2.044E-2,2.4590000000000001E-2,2.929E-2,3.4529999999999998E-2,4.0409999999999995E-2,4.6840000000000007E-2,5.3740000000000003E-2,5.944E-2,6.4610000000000001E-2,7.0760000000000003E-2,7.7980000000000008E-2,8.6330000000000004E-2,9.6170000000000005E-2,0.10757,0.12129999999999999,0.13729,0.15472999999999998,0.17449999999999999,0.19124000000000002,0.23691000000000001,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[72,8.9800000000000001E-3,9.58E-3,1.0710000000000001E-2,1.2580000000000001E-2,1.5169999999999999E-2,1.8409999999999999E-2,2.23E-2,2.6800000000000001E-2,3.1829999999999997E-2,3.737E-2,4.3679999999999997E-2,5.049E-2,5.781E-2,6.361E-2,6.7720000000000002E-2,7.6780000000000001E-2,8.5110000000000005E-2,9.4840000000000008E-2,0.10613,0.11919,0.13527,0.15397999999999998,0.17383999999999999,0.18961,0.20654,0.25895000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[73,9.4999999999999998E-3,1.0189999999999999E-2,1.157E-2,1.3730000000000001E-2,1.6619999999999999E-2,2.019E-2,2.4399999999999998E-2,2.9190000000000001E-2,3.4549999999999997E-2,4.0409999999999995E-2,4.7119999999999995E-2,5.4350000000000002E-2,6.2460000000000002E-2,6.7409999999999998E-2,7.145E-2,8.3699999999999997E-2,9.3310000000000004E-2,0.10445,0.11744,0.13238999999999998,0.15125999999999998,0.17307,0.18803,0.20380999999999999,0.22531000000000001,0.26000999999999996,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[74,1.0070000000000001E-2,1.093E-2,1.26E-2,1.506E-2,1.8280000000000001E-2,2.2179999999999998E-2,2.6710000000000001E-2,3.1850000000000003E-2,3.7520000000000005E-2,4.3659999999999997E-2,5.0750000000000003E-2,5.8779999999999999E-2,6.7150000000000001E-2,7.0749999999999993E-2,8.2040000000000002E-2,9.1650000000000009E-2,0.10263,0.11544,0.13031000000000001,0.14737999999999998,0.16932,0.18669999999999998,0.20144000000000001,0.22286,0.24346000000000001,0.27076999999999996,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[75,1.068E-2,1.183E-2,1.383E-2,1.6619999999999999E-2,2.017E-2,2.4390000000000002E-2,2.9250000000000002E-2,3.4700000000000002E-2,4.0649999999999999E-2,4.7070000000000001E-2,5.4920000000000004E-2,6.3829999999999998E-2,7.0069999999999993E-2,8.0399999999999999E-2,8.6489999999999997E-2,0.10167,0.1147,0.12966999999999998,0.14687999999999998,0.16857,0.18177000000000001,0.19934000000000002,0.21865000000000001,0.23990999999999998,0.26329000000000002,0.28926999999999997,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[76,1.159E-2,1.3089999999999999E-2,1.5480000000000001E-2,1.8690000000000002E-2,2.265E-2,2.7350000000000003E-2,3.27E-2,3.8630000000000005E-2,4.5090000000000005E-2,5.2409999999999998E-2,6.1289999999999997E-2,6.9430000000000006E-2,7.8939999999999996E-2,8.6180000000000007E-2,0.10075000000000001,0.11393,0.12909000000000001,0.14646000000000001,0.16809000000000002,0.18137999999999999,0.19838,0.21740999999999999,0.23835000000000001,0.26138,0.28670999999999996,0.30902999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[77,1.2800000000000001E-2,1.468E-2,1.746E-2,2.111E-2,2.555E-2,3.0710000000000001E-2,3.6539999999999996E-2,4.2979999999999997E-2,5.033E-2,5.8639999999999998E-2,6.8830000000000002E-2,7.7420000000000003E-2,8.5870000000000002E-2,9.9849999999999994E-2,0.11326,0.12853000000000001,0.14606,0.16761999999999999,0.18118000000000001,0.1978,0.21658000000000002,0.23721999999999999,0.26013999999999998,0.28511999999999998,0.30713999999999997,0.33077999999999996,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[78,1.439E-2,1.6670000000000001E-2,1.9870000000000002E-2,2.3940000000000003E-2,2.8840000000000001E-2,3.4500000000000003E-2,4.0820000000000002E-2,4.811E-2,5.645E-2,6.5989999999999993E-2,7.5999999999999998E-2,8.5610000000000006E-2,9.8930000000000004E-2,0.1125,0.12798000000000001,0.14565999999999998,0.16700999999999999,0.18096999999999999,0.19739999999999999,0.21575,0.23652000000000001,0.25913999999999998,0.28376999999999997,0.30579000000000001,0.32930999999999999,0.35411000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[79,1.503E-2,1.9109999999999999E-2,2.274E-2,2.725E-2,3.261E-2,3.875E-2,4.5880000000000004E-2,5.4179999999999999E-2,6.368E-2,7.4569999999999997E-2,8.5319999999999993E-2,9.8019999999999996E-2,0.11181999999999999,0.12741,0.14526,0.16655,0.18062,0.19700999999999999,0.21512000000000001,0.23541999999999999,0.25838,0.28294000000000002,0.30498000000000003,0.32812000000000002,0.35314000000000001,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[80,1.593E-2,2.2120000000000001E-2,2.613E-2,3.107E-2,3.6880000000000003E-2,4.3830000000000001E-2,5.1880000000000003E-2,6.1249999999999999E-2,7.2090000000000001E-2,8.455E-2,9.7129999999999994E-2,0.11115,0.12697,0.14474999999999999,0.16609000000000002,0.18042,0.19644,0.21428999999999998,0.23430000000000001,0.25672,0.28238999999999997,0.30417,0.32752999999999999,0.35281000000000001,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[81,1.7670000000000002E-2,2.571E-2,3.0109999999999998E-2,3.5459999999999998E-2,4.199E-2,4.9790000000000001E-2,5.8929999999999996E-2,6.9610000000000005E-2,8.1989999999999993E-2,9.6239999999999992E-2,0.11045000000000001,0.12639,0.14433000000000001,0.16547999999999999,0.18005000000000002,0.19602,0.21346000000000001,0.23316999999999999,0.25502999999999998,0.28008,0.3039,0.32724000000000003,0.35249000000000003,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[82,1.9739999999999997E-2,2.9929999999999998E-2,3.4689999999999999E-2,4.07E-2,4.8070000000000002E-2,5.6860000000000001E-2,6.7209999999999992E-2,7.937000000000001E-2,9.3420000000000003E-2,0.10970999999999999,0.12579000000000001,0.14393,0.16500000000000001,0.17983000000000002,0.19541999999999998,0.21278999999999998,0.23180000000000001,0.25330000000000003,0.27767000000000003,0.30093999999999999,0.32665,0.35217000000000004,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[83,2.181E-2,3.39E-2,4.0189999999999997E-2,4.6939999999999996E-2,5.5210000000000002E-2,6.522E-2,7.6909999999999992E-2,9.0689999999999993E-2,0.10676999999999999,0.12533,0.14348,0.16453000000000001,0.17962,0.19500999999999999,0.21195,0.23064999999999999,0.25180999999999998,0.27629999999999999,0.29931999999999997,0.32427999999999996,0.35183999999999999,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[84,2.5049999999999999E-2,3.968E-2,4.675E-2,5.4329999999999996E-2,6.3710000000000003E-2,7.4990000000000001E-2,8.8239999999999999E-2,0.10389,0.12206,0.14313000000000001,0.16393000000000002,0.17927999999999999,0.19463,0.21134,0.22958000000000001,0.25133,0.27626999999999996,0.29931999999999997,0.32368999999999998,0.35055000000000003,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[85,2.9929999999999998E-2,4.6549999999999994E-2,5.3469999999999997E-2,6.3090000000000007E-2,7.3650000000000007E-2,8.6389999999999995E-2,0.10142,0.11904000000000001,0.13975000000000001,0.16344,0.17904,0.19411,0.21055000000000001,0.22874,0.25133,0.27626999999999996,0.29931999999999997,0.32368999999999998,0.35055000000000003,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[86,3.8880000000000005E-2,5.2590000000000005E-2,6.2469999999999998E-2,7.3349999999999999E-2,8.5279999999999995E-2,0.10101,0.11665,0.13658000000000001,0.1598,0.17886000000000002,0.19365000000000002,0.20984,0.22874,0.25133,0.27626999999999996,0.29931999999999997,0.32368999999999998,0.35055000000000003,0.37941000000000003,0.41132000000000002,0.44401999999999997,0.47752999999999995,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[87,4.3470000000000002E-2,6.1859999999999998E-2,7.3040000000000008E-2,8.5110000000000005E-2,0.10068000000000001,0.11624,0.13403999999999999,0.15644999999999998,0.17491000000000001,0.19325999999999999,0.20915999999999998,0.22640000000000002,0.24764,0.2752,0.29931999999999997,0.32368999999999998,0.35055000000000003,0.37941000000000003,0.41132000000000002,0.44358999999999998,0.47706999999999999,0.51124000000000003,0.54635,0.58226,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[88,5.5390000000000002E-2,7.2779999999999997E-2,8.4919999999999995E-2,0.10029,0.11584999999999999,0.13366,0.15386000000000002,0.17144999999999999,0.18909000000000001,0.20818999999999999,0.22505,0.24349999999999999,0.26717000000000002,0.29261999999999999,0.31795999999999996,0.34497000000000005,0.37292999999999998,0.40318999999999999,0.43507999999999997,0.46864,0.50385000000000002,0.54071000000000002,0.57923000000000002,0.61677999999999999,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[89,6.9959999999999994E-2,8.4790000000000004E-2,9.9919999999999995E-2,0.11548,0.13334000000000001,0.1535,0.16908999999999999,0.18575999999999998,0.20388999999999999,0.22372,0.24159,0.26156999999999997,0.28492000000000001,0.31006,0.33638000000000001,0.36404999999999998,0.39407999999999999,0.42582999999999999,0.45932999999999996,0.49457999999999996,0.53155999999999992,0.57026999999999994,0.61073,0.65024999999999999,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[90,8.4620000000000001E-2,9.9500000000000005E-2,0.11514000000000001,0.13294,0.15318000000000001,0.16871,0.18342,0.20058999999999999,0.21931,0.23973,0.25891000000000003,0.27844000000000002,0.30766000000000004,0.32768000000000003,0.35488999999999998,0.38453999999999999,0.41599999999999998,0.44930000000000003,0.48443999999999998,0.52139999999999997,0.56020000000000003,0.60082000000000002,0.64327999999999996,0.68071999999999999,0.72369000000000006,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[91,9.9159999999999998E-2,0.11483,0.13266,0.15283000000000002,0.16830000000000001,0.18296000000000001,0.19983999999999999,0.21583000000000002,0.23513999999999999,0.25652999999999998,0.27576000000000001,0.29993000000000003,0.32202999999999998,0.34567999999999999,0.37476999999999999,0.40576999999999996,0.43872000000000005,0.47358999999999996,0.51039000000000001,0.54912000000000005,0.58977000000000002,0.63234999999999997,0.67686000000000002,0.72328999999999999,0.76366000000000001,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[92,0.11451,0.13237000000000002,0.15262000000000001,0.16803999999999999,0.18249000000000001,0.19916999999999999,0.21512999999999999,0.23177,0.25146000000000002,0.27318999999999999,0.29277999999999998,0.31404000000000004,0.33666000000000001,0.36501,0.39538000000000001,0.42779,0.46223000000000003,0.49869999999999998,0.53719000000000006,0.57772000000000001,0.62027999999999994,0.66486000000000001,0.71148,0.76012000000000002,0.80512000000000006,0.85059000000000007,0.89254,0.93515999999999999,1]
[93,0.13212000000000002,0.15231,0.16766,0.18205000000000002,0.19847999999999999,0.21431999999999998,0.23069000000000001,0.248,0.26861000000000002,0.28654000000000002,0.30645999999999995,0.32812999999999998,0.35552999999999996,0.38506999999999997,0.41675000000000001,0.45056999999999997,0.48652999999999996,0.52461999999999998,0.56485000000000007,0.60721999999999998,0.65172000000000008,0.69835999999999998,0.74712999999999996,0.79803000000000002,0.85059000000000007,0.89254,0.93515999999999999,1]
[94,0.152,0.16744000000000001,0.18164,0.19784000000000002,0.21358000000000002,0.22989999999999999,0.24690000000000001,0.26577000000000001,0.28181,0.2999,0.32038,0.34662999999999999,0.37512000000000001,0.40587000000000001,0.43886999999999998,0.47411000000000003,0.51161000000000001,0.55135999999999996,0.59335000000000004,0.63760000000000006,0.68409000000000009,0.73283000000000009,0.7838099999999999,0.83704999999999996,0.89254,0.93515999999999999,1]
[95,0.16711000000000001,0.18124999999999999,0.19722999999999999,0.21306,0.22928999999999999,0.24596000000000001,0.26485000000000003,0.27870999999999996,0.29525999999999997,0.31376999999999999,0.33862999999999999,0.36585000000000001,0.39544000000000001,0.4274,0.46173000000000003,0.49842999999999998,0.53749000000000002,0.57891999999999999,0.62270999999999999,0.66886999999999996,0.71739999999999993,0.76827999999999996,0.82153999999999994,0.87717000000000001,0.93515999999999999,1]
[96,0.18087999999999999,0.19631999999999999,0.21240999999999999,0.22853999999999999,0.24509,0.26418000000000003,0.27792,0.29211999999999999,0.30867,0.33188999999999996,0.35758999999999996,0.38580000000000003,0.41649000000000003,0.44967000000000001,0.48533999999999999,0.52349999999999997,0.56414999999999993,0.60729,0.65291999999999994,0.70104,0.75163000000000002,0.80473000000000006,0.86030999999999991,0.91837999999999997,1,""]
[97,0.19509000000000001,0.21123,0.22783,0.24428,0.26327999999999996,0.2772,0.29117999999999999,0.30545999999999995,0.32679000000000002,0.35073000000000004,0.37729000000000001,0.40647000000000005,0.43825999999999998,0.47267000000000003,0.50970000000000004,0.54935,0.59160999999999997,0.63649,0.68398000000000003,0.73408000000000007,0.7868099999999999,0.84214999999999995,0.90010999999999997,1,"",""]
[98,0.2097,0.22635,0.24349999999999999,0.26238,0.27647000000000005,0.29066000000000003,0.30458999999999997,0.32374999999999998,0.34564999999999996,0.37030000000000002,0.39770999999999995,0.42786000000000002,0.46076,0.49641000000000002,0.5348099999999999,0.57596000000000003,0.61985000000000001,0.66649999999999998,0.71587999999999996,0.76802000000000004,0.82291999999999998,0.8805599999999999,1,"","",""]
[99,0.22450000000000001,0.24171000000000001,0.26171,0.27573999999999999,0.28987999999999997,0.30458999999999997,0.32321,0.34279000000000004,0.36525999999999997,0.39061000000000001,0.41885,0.44997000000000004,0.48398000000000002,0.52088000000000001,0.56065999999999994,0.60333000000000003,0.64888999999999997,0.69732000000000005,0.74864999999999993,0.80286000000000002,0.85996000000000006,1,"","","",""]

{"sheet":"Monthly 60_30 5% flat","index":11,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Monthly Premiums Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0.05,0.05,"2001 CSO S&U ANB Male NS",null,5.5539216811158587E-2,null,433,76]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,0,0,0]
[null,1.2500000000000001E-2,100,0.01,0.01]
[null,1.4999999999999999E-2,338,3.3799999999999997E-2,4.3799999999999999E-2]
[null,1.7500000000000002E-2,163,1.6299999999999999E-2,6.0100000000000001E-2]
[null,0.02,197,1.9699999999999999E-2,7.9799999999999996E-2]
[null,2.2499999999999999E-2,234,2.3400000000000001E-2,0.1032]
[null,2.5000000000000001E-2,0,0,0.1032]
[null,2.75E-2,299,2.9899999999999999E-2,0.1331]
[null,0.03,328,3.2800000000000003E-2,0.16589999999999999]
[null,3.2500000000000001E-2,366,3.6600000000000001E-2,0.20249999999999999]
[null,3.5000000000000003E-2,1672,0.16719999999999999,0.36969999999999997]
[null,3.7499999999999999E-2,406,4.0599999999999997E-2,0.4103]
[null,0.04,390,3.9E-2,0.44929999999999998]
[null,4.2500000000000003E-2,378,3.78E-2,0.48709999999999998]
[null,4.4999999999999998E-2,755,7.5499999999999998E-2,0.56259999999999999]
[null,4.7500000000000001E-2,352,3.5200000000000002E-2,0.5978]
[null,0.05,661,6.6100000000000006E-2,0.66390000000000005]
[null,5.2499999999999998E-2,285,2.8500000000000001E-2,0.69240000000000002]
[null,5.5E-2,531,5.3100000000000001E-2,0.74550000000000005]
[null,5.7500000000000002E-2,238,2.3800000000000002E-2,0.76930000000000009]
[null,0.06,222,2.2200000000000001E-2,0.79150000000000009]
[null,6.25E-2,190,1.9E-2,0.81050000000000011]
[null,6.5000000000000002E-2,187,1.8700000000000001E-2,0.82920000000000016]
[null,6.7500000000000004E-2,165,1.6500000000000001E-2,0.84570000000000012]
[null,7.0000000000000007E-2,147,1.47E-2,0.86040000000000016]
[null,7.2499999999999995E-2,139,1.3899999999999999E-2,0.87430000000000019]
[null,7.4999999999999997E-2,124,1.24E-2,0.88670000000000015]
[null,7.7499999999999999E-2,126,1.26E-2,0.89930000000000021]
[null,0.08,0,0,0.89930000000000021]
[null,8.2500000000000004E-2,105,1.0500000000000001E-2,0.90980000000000016]
[null,8.5000000000000006E-2,93,9.2999999999999992E-3,0.91910000000000014]
[null,8.7499999999999994E-2,0,0,0.91910000000000014]
[null,0.09,99,9.9000000000000008E-3,0.92900000000000016]
[null,9.2499999999999999E-2,0,0,0.92900000000000016]
[null,9.5000000000000001E-2,83,8.3000000000000001E-3,0.93730000000000013]
[null,9.7500000000000003E-2,0,0,0.93730000000000013]
[null,0.1,0,0,0.93730000000000013]
[null,0.10249999999999999,66,6.6E-3,0.94390000000000018]
[null,0.105,0,0,0.94390000000000018]
[null,0.1075,0,0,0.94390000000000018]
[null,0.11,60,6.0000000000000001E-3,0.94990000000000019]
[null,0.1125,0,0,0.94990000000000019]
[null,0.115,0,0,0.94990000000000019]
[null,0.11749999999999999,51,5.1000000000000004E-3,0.95500000000000018]
[null,0.12,0,0,0.95500000000000018]
[null,0.1225,0,0,0.95500000000000018]
[null,0.125,0,0,0.95500000000000018]
[null,0.1275,52,5.1999999999999998E-3,0.96020000000000016]
[null,0.13,0,0,0.96020000000000016]
[null,0.13250000000000001,0,0,0.96020000000000016]
[null,0.13500000000000001,0,0,0.96020000000000016]
[null,0.13750000000000001,44,4.4000000000000003E-3,0.96460000000000012]
[null,0.14000000000000001,0,0,0.96460000000000012]
[null,0.14249999999999999,0,0,0.96460000000000012]
[null,0.14499999999999999,0,0,0.96460000000000012]
[null,0.14749999999999999,0,0,0.96460000000000012]
[null,0.15,42,4.1999999999999997E-3,0.96880000000000011]
[null,0.1525,0,0,0.96880000000000011]
[null,0.155,0,0,0.96880000000000011]
[null,0.1575,0,0,0.96880000000000011]
[null,0.16,0,0,0.96880000000000011]
[null,0.16250000000000001,0,0,0.96880000000000011]
[null,0.16500000000000001,33,3.3E-3,0.97210000000000008]
[null,0.16750000000000001,0,0,0.97210000000000008]
[null,0.17,0,0,0.97210000000000008]
[null,0.17249999999999999,0,0,0.97210000000000008]
[null,0.17499999999999999,0,0,0.97210000000000008]
[null,0.17749999999999999,0,0,0.97210000000000008]
[null,0.18,0,0,0.97210000000000008]
[null,0.1825,0,0,0.97210000000000008]
[null,0.185,35,3.5000000000000001E-3,0.97560000000000002]
[null,0.1875,0,0,0.97560000000000002]
[null,0.19,0,0,0.97560000000000002]
[null,0.1925,0,0,0.97560000000000002]
[null,0.19500000000000001,0,0,0.97560000000000002]
[null,0.19750000000000001,0,0,0.97560000000000002]
[null,0.2,0,0,0.97560000000000002]
[null,0.20250000000000001,0,0,0.97560000000000002]
[null,0.20499999999999999,34,3.3999999999999998E-3,0.97899999999999998]
[null,0.20749999999999999,0,0,0.97899999999999998]
[null,0.21,0,0,0.97899999999999998]
[null,0.21249999999999999,0,0,0.97899999999999998]
[null,0.215,0,0,0.97899999999999998]
[null,0.2175,0,0,0.97899999999999998]
[null,0.22,0,0,0.97899999999999998]
[null,0.2225,0,0,0.97899999999999998]
[null,0.22500000000000001,0,0,0.97899999999999998]
[null,0.22750000000000001,0,0,0.97899999999999998]
[null,0.23,0,0,0.97899999999999998]
[null,0.23250000000000001,23,2.3E-3,0.98129999999999995]
[null,0.23499999999999999,0,0,0.98129999999999995]
[null,0.23749999999999999,0,0,0.98129999999999995]
[null,0.24,0,0,0.98129999999999995]
[null,0.24249999999999999,0,0,0.98129999999999995]
[null,0.245,0,0,0.98129999999999995]
[null,0.2475,0,0,0.98129999999999995]
[null,0.25,0,0,0.98129999999999995]
[null,0.2525,0,0,0.98129999999999995]
[null,0.255,0,0,0.98129999999999995]
[null,0.25750000000000001,0,0,0.98129999999999995]
[null,0.26,0,0,0.98129999999999995]
[null,0.26250000000000001,0,0,0.98129999999999995]
[null,0.26500000000000001,0,0,0.98129999999999995]
[null,0.26750000000000002,41,4.1000000000000003E-3,0.98539999999999994]
[null,0.27,0,0,0.98539999999999994]
[null,0.27250000000000002,0,0,0.98539999999999994]
[null,0.27500000000000002,0,0,0.98539999999999994]
[null,0.27750000000000002,0,0,0.98539999999999994]
[null,0.28000000000000003,0,0,0.98539999999999994]
[null,0.28249999999999997,0,0,0.98539999999999994]
[null,0.28499999999999998,0,0,0.98539999999999994]
[null,0.28749999999999998,0,0,0.98539999999999994]
[null,0.28999999999999998,0,0,0.98539999999999994]
[null,0.29249999999999998,0,0,0.98539999999999994]
[null,0.29499999999999998,0,0,0.98539999999999994]
[null,0.29749999999999999,0,0,0.98539999999999994]
[null,0.3,0,0,0.98539999999999994]
[null,0.30249999999999999,0,0,0.98539999999999994]
[null,0.30499999999999999,0,0,0.98539999999999994]
[null,0.3075,0,0,0.98539999999999994]
[null,0.31,28,2.8E-3,0.98819999999999997]
[null,0.3125,0,0,0.98819999999999997]
[null,0.315,0,0,0.98819999999999997]
[null,0.3175,0,0,0.98819999999999997]
[null,0.32,0,0,0.98819999999999997]
[null,0.32250000000000001,0,0,0.98819999999999997]
[null,0.32500000000000001,0,0,0.98819999999999997]
[null,0.32750000000000001,0,0,0.98819999999999997]
[null,0.33,0,0,0.98819999999999997]
[null,0.33250000000000002,0,0,0.98819999999999997]
[null,0.33500000000000002,0,0,0.98819999999999997]
[null,0.33750000000000002,0,0,0.98819999999999997]
[null,0.34,0,0,0.98819999999999997]
[null,0.34250000000000003,0,0,0.98819999999999997]
[null,0.34499999999999997,0,0,0.98819999999999997]
[null,0.34749999999999998,0,0,0.98819999999999997]
[null,0.35,0,0,0.98819999999999997]
[null,0.35249999999999998,0,0,0.98819999999999997]
[null,0.35499999999999998,0,0,0.98819999999999997]
[null,0.35749999999999998,0,0,0.98819999999999997]
[null,0.36,0,0,0.98819999999999997]
[null,0.36249999999999999,0,0,0.98819999999999997]
[null,0.36499999999999999,0,0,0.98819999999999997]
[null,0.36749999999999999,19,1.9E-3,0.99009999999999998]
[null,0.37,0,0,0.99009999999999998]
[null,0.3725,0,0,0.99009999999999998]
[null,0.375,0,0,0.99009999999999998]
[null,0.3775,0,0,0.99009999999999998]
[null,0.38,0,0,0.99009999999999998]
[null,0.38250000000000001,0,0,0.99009999999999998]
[null,0.38500000000000001,0,0,0.99009999999999998]
[null,0.38750000000000001,0,0,0.99009999999999998]
[null,0.39,0,0,0.99009999999999998]
[null,0.39250000000000002,0,0,0.99009999999999998]
[null,0.39500000000000002,0,0,0.99009999999999998]
[null,0.39750000000000002,0,0,0.99009999999999998]
[null,0.4,0,0,0.99009999999999998]
[null,0.40250000000000002,0,0,0.99009999999999998]
[null,0.40500000000000003,0,0,0.99009999999999998]
[null,0.40749999999999997,0,0,0.99009999999999998]
[null,0.41,0,0,0.99009999999999998]
[null,0.41249999999999998,0,0,0.99009999999999998]
[null,0.41499999999999998,0,0,0.99009999999999998]
[null,0.41749999999999998,0,0,0.99009999999999998]
[null,0.42,0,0,0.99009999999999998]
[null,0.42249999999999999,0,0,0.99009999999999998]
[null,0.42499999999999999,0,0,0.99009999999999998]
[null,0.42749999999999999,0,0,0.99009999999999998]
[null,0.43,0,0,0.99009999999999998]
[null,0.4325,0,0,0.99009999999999998]
[null,0.435,0,0,0.99009999999999998]
[null,0.4375,0,0,0.99009999999999998]
[null,0.44,0,0,0.99009999999999998]
[null,0.4425,0,0,0.99009999999999998]
[null,0.44500000000000001,24,2.3999999999999998E-3,0.99249999999999994]
[null,0.44750000000000001,0,0,0.99249999999999994]
[null,0.45,0,0,0.99249999999999994]
[null,0.45250000000000001,0,0,0.99249999999999994]
[null,0.45500000000000002,0,0,0.99249999999999994]
[null,0.45750000000000002,0,0,0.99249999999999994]
[null,0.46,0,0,0.99249999999999994]
[null,0.46250000000000002,0,0,0.99249999999999994]
[null,0.46500000000000002,0,0,0.99249999999999994]
[null,0.46750000000000003,0,0,0.99249999999999994]
[null,0.47,0,0,0.99249999999999994]
[null,0.47249999999999998,0,0,0.99249999999999994]
[null,0.47499999999999998,0,0,0.99249999999999994]
[null,0.47749999999999998,0,0,0.99249999999999994]
[null,0.48,0,0,0.99249999999999994]
[null,0.48249999999999998,0,0,0.99249999999999994]
[null,0.48499999999999999,0,0,0.99249999999999994]
[null,0.48749999999999999,0,0,0.99249999999999994]
[null,0.49,0,0,0.99249999999999994]
[null,0.49249999999999999,0,0,0.99249999999999994]
[null,0.495,0,0,0.99249999999999994]
[null,0.4975,75,7.4999999999999997E-3,0.99999999999999989]

{"sheet":"Monthly 60_30 No cap or floor","index":12,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Monthly Premiums Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,692114.07071028452]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",-10,10,"2001 CSO S&U ANB Male NS",null,4.17031660535645E-2,null,649,94]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,0,0,0]
[null,1.2500000000000001E-2,36,3.5999999999999999E-3,3.5999999999999999E-3]
[null,1.4999999999999999E-2,201,2.01E-2,2.3699999999999999E-2]
[null,1.7500000000000002E-2,85,8.5000000000000006E-3,3.2199999999999999E-2]
[null,0.02,83,8.3000000000000001E-3,4.0500000000000001E-2]
[null,2.2499999999999999E-2,152,1.52E-2,5.57E-2]
[null,2.5000000000000001E-2,215,2.1499999999999998E-2,7.7199999999999991E-2]
[null,2.75E-2,291,2.9100000000000001E-2,0.10629999999999999]
[null,0.03,319,3.1899999999999998E-2,0.13819999999999999]
[null,3.2500000000000001E-2,288,2.8799999999999999E-2,0.16699999999999998]
[null,3.5000000000000003E-2,311,3.1099999999999999E-2,0.19809999999999997]
[null,3.7499999999999999E-2,280,2.8000000000000001E-2,0.22609999999999997]
[null,0.04,267,2.6700000000000002E-2,0.25279999999999997]
[null,4.2500000000000003E-2,279,2.7900000000000001E-2,0.28069999999999995]
[null,4.4999999999999998E-2,287,2.87E-2,0.30939999999999995]
[null,4.7500000000000001E-2,323,3.2300000000000002E-2,0.34169999999999995]
[null,0.05,310,3.1E-2,0.37269999999999992]
[null,5.2499999999999998E-2,341,3.4099999999999998E-2,0.40679999999999994]
[null,5.5E-2,328,3.2800000000000003E-2,0.43959999999999994]
[null,5.7500000000000002E-2,316,3.1600000000000003E-2,0.47119999999999995]
[null,0.06,340,3.4000000000000002E-2,0.50519999999999998]
[null,6.25E-2,342,3.4200000000000001E-2,0.53939999999999999]
[null,6.5000000000000002E-2,326,3.2599999999999997E-2,0.57199999999999995]
[null,6.7500000000000004E-2,355,3.5499999999999997E-2,0.60749999999999993]
[null,7.0000000000000007E-2,342,3.4200000000000001E-2,0.64169999999999994]
[null,7.2499999999999995E-2,287,2.87E-2,0.67039999999999988]
[null,7.4999999999999997E-2,307,3.0700000000000002E-2,0.70109999999999983]
[null,7.7499999999999999E-2,266,2.6599999999999999E-2,0.72769999999999979]
[null,0.08,278,2.7799999999999998E-2,0.75549999999999984]
[null,8.2500000000000004E-2,242,2.4199999999999999E-2,0.77969999999999984]
[null,8.5000000000000006E-2,197,1.9699999999999999E-2,0.79939999999999989]
[null,8.7499999999999994E-2,190,1.9E-2,0.81839999999999991]
[null,0.09,166,1.66E-2,0.83499999999999985]
[null,9.2499999999999999E-2,159,1.5900000000000001E-2,0.85089999999999988]
[null,9.5000000000000001E-2,157,1.5699999999999999E-2,0.86659999999999993]
[null,9.7500000000000003E-2,112,1.12E-2,0.87779999999999991]
[null,0.1,102,1.0200000000000001E-2,0.8879999999999999]
[null,0.10249999999999999,95,9.4999999999999998E-3,0.89749999999999985]
[null,0.105,93,9.2999999999999992E-3,0.90679999999999983]
[null,0.1075,63,6.3E-3,0.9130999999999998]
[null,0.11,65,6.4999999999999997E-3,0.91959999999999975]
[null,0.1125,62,6.1999999999999998E-3,0.92579999999999973]
[null,0.115,48,4.7999999999999996E-3,0.93059999999999976]
[null,0.11749999999999999,57,5.7000000000000002E-3,0.9362999999999998]
[null,0.12,43,4.3E-3,0.94059999999999977]
[null,0.1225,26,2.5999999999999999E-3,0.94319999999999982]
[null,0.125,29,2.8999999999999998E-3,0.94609999999999983]
[null,0.1275,35,3.5000000000000001E-3,0.94959999999999978]
[null,0.13,20,2E-3,0.95159999999999978]
[null,0.13250000000000001,21,2.0999999999999999E-3,0.95369999999999977]
[null,0.13500000000000001,20,2E-3,0.95569999999999977]
[null,0.13750000000000001,15,1.5E-3,0.95719999999999972]
[null,0.14000000000000001,20,2E-3,0.95919999999999972]
[null,0.14249999999999999,10,1E-3,0.96019999999999972]
[null,0.14499999999999999,20,2E-3,0.96219999999999972]
[null,0.14749999999999999,10,1E-3,0.96319999999999972]
[null,0.15,11,1.1000000000000001E-3,0.96429999999999971]
[null,0.1525,10,1E-3,0.96529999999999971]
[null,0.155,12,1.1999999999999999E-3,0.96649999999999969]
[null,0.1575,7,6.9999999999999999E-4,0.96719999999999973]
[null,0.16,13,1.2999999999999999E-3,0.96849999999999969]
[null,0.16250000000000001,8,8.0000000000000004E-4,0.96929999999999972]
[null,0.16500000000000001,12,1.1999999999999999E-3,0.9704999999999997]
[null,0.16750000000000001,4,4.0000000000000002E-4,0.97089999999999965]
[null,0.17,5,5.0000000000000001E-4,0.9713999999999996]
[null,0.17249999999999999,9,8.9999999999999998E-4,0.97229999999999961]
[null,0.17499999999999999,5,5.0000000000000001E-4,0.97279999999999955]
[null,0.17749999999999999,4,4.0000000000000002E-4,0.97319999999999951]
[null,0.18,5,5.0000000000000001E-4,0.97369999999999945]
[null,0.1825,4,4.0000000000000002E-4,0.97409999999999941]
[null,0.185,6,5.9999999999999995E-4,0.97469999999999946]
[null,0.1875,7,6.9999999999999999E-4,0.97539999999999949]
[null,0.19,3,2.9999999999999997E-4,0.97569999999999946]
[null,0.1925,1,1E-4,0.97579999999999945]
[null,0.19500000000000001,2,2.0000000000000001E-4,0.97599999999999942]
[null,0.19750000000000001,6,5.9999999999999995E-4,0.97659999999999947]
[null,0.2,2,2.0000000000000001E-4,0.97679999999999945]
[null,0.20250000000000001,2,2.0000000000000001E-4,0.97699999999999942]
[null,0.20499999999999999,1,1E-4,0.97709999999999941]
[null,0.20749999999999999,8,8.0000000000000004E-4,0.97789999999999944]
[null,0.21,3,2.9999999999999997E-4,0.9781999999999994]
[null,0.21249999999999999,4,4.0000000000000002E-4,0.97859999999999936]
[null,0.215,0,0,0.97859999999999936]
[null,0.2175,2,2.0000000000000001E-4,0.97879999999999934]
[null,0.22,3,2.9999999999999997E-4,0.9790999999999993]
[null,0.2225,1,1E-4,0.97919999999999929]
[null,0.22500000000000001,4,4.0000000000000002E-4,0.97959999999999925]
[null,0.22750000000000001,4,4.0000000000000002E-4,0.97999999999999921]
[null,0.23,2,2.0000000000000001E-4,0.98019999999999918]
[null,0.23250000000000001,4,4.0000000000000002E-4,0.98059999999999914]
[null,0.23499999999999999,2,2.0000000000000001E-4,0.98079999999999912]
[null,0.23749999999999999,4,4.0000000000000002E-4,0.98119999999999907]
[null,0.24,2,2.0000000000000001E-4,0.98139999999999905]
[null,0.24249999999999999,3,2.9999999999999997E-4,0.98169999999999902]
[null,0.245,2,2.0000000000000001E-4,0.981899999999999]
[null,0.2475,0,0,0.981899999999999]
[null,0.25,2,2.0000000000000001E-4,0.98209999999999897]
[null,0.2525,0,0,0.98209999999999897]
[null,0.255,0,0,0.98209999999999897]
[null,0.25750000000000001,2,2.0000000000000001E-4,0.98229999999999895]
[null,0.26,2,2.0000000000000001E-4,0.98249999999999893]
[null,0.26250000000000001,1,1E-4,0.98259999999999892]
[null,0.26500000000000001,0,0,0.98259999999999892]
[null,0.26750000000000002,1,1E-4,0.98269999999999891]
[null,0.27,3,2.9999999999999997E-4,0.98299999999999887]
[null,0.27250000000000002,3,2.9999999999999997E-4,0.98329999999999884]
[null,0.27500000000000002,7,6.9999999999999999E-4,0.98399999999999888]
[null,0.27750000000000002,2,2.0000000000000001E-4,0.98419999999999885]
[null,0.28000000000000003,1,1E-4,0.98429999999999884]
[null,0.28249999999999997,0,0,0.98429999999999884]
[null,0.28499999999999998,1,1E-4,0.98439999999999883]
[null,0.28749999999999998,0,0,0.98439999999999883]
[null,0.28999999999999998,1,1E-4,0.98449999999999882]
[null,0.29249999999999998,0,0,0.98449999999999882]
[null,0.29499999999999998,1,1E-4,0.98459999999999881]
[null,0.29749999999999999,2,2.0000000000000001E-4,0.98479999999999879]
[null,0.3,0,0,0.98479999999999879]
[null,0.30249999999999999,3,2.9999999999999997E-4,0.98509999999999875]
[null,0.30499999999999999,4,4.0000000000000002E-4,0.98549999999999871]
[null,0.3075,0,0,0.98549999999999871]
[null,0.31,0,0,0.98549999999999871]
[null,0.3125,0,0,0.98549999999999871]
[null,0.315,2,2.0000000000000001E-4,0.98569999999999869]
[null,0.3175,1,1E-4,0.98579999999999868]
[null,0.32,2,2.0000000000000001E-4,0.98599999999999866]
[null,0.32250000000000001,1,1E-4,0.98609999999999864]
[null,0.32500000000000001,1,1E-4,0.98619999999999863]
[null,0.32750000000000001,0,0,0.98619999999999863]
[null,0.33,1,1E-4,0.98629999999999862]
[null,0.33250000000000002,0,0,0.98629999999999862]
[null,0.33500000000000002,2,2.0000000000000001E-4,0.9864999999999986]
[null,0.33750000000000002,0,0,0.9864999999999986]
[null,0.34,0,0,0.9864999999999986]
[null,0.34250000000000003,0,0,0.9864999999999986]
[null,0.34499999999999997,0,0,0.9864999999999986]
[null,0.34749999999999998,0,0,0.9864999999999986]
[null,0.35,0,0,0.9864999999999986]
[null,0.35249999999999998,0,0,0.9864999999999986]
[null,0.35499999999999998,1,1E-4,0.98659999999999859]
[null,0.35749999999999998,1,1E-4,0.98669999999999858]
[null,0.36,3,2.9999999999999997E-4,0.98699999999999855]
[null,0.36249999999999999,3,2.9999999999999997E-4,0.98729999999999851]
[null,0.36499999999999999,1,1E-4,0.9873999999999985]
[null,0.36749999999999999,4,4.0000000000000002E-4,0.98779999999999846]
[null,0.37,2,2.0000000000000001E-4,0.98799999999999844]
[null,0.3725,1,1E-4,0.98809999999999842]
[null,0.375,1,1E-4,0.98819999999999841]
[null,0.3775,1,1E-4,0.9882999999999984]
[null,0.38,0,0,0.9882999999999984]
[null,0.38250000000000001,1,1E-4,0.98839999999999839]
[null,0.38500000000000001,0,0,0.98839999999999839]
[null,0.38750000000000001,1,1E-4,0.98849999999999838]
[null,0.39,0,0,0.98849999999999838]
[null,0.39250000000000002,0,0,0.98849999999999838]
[null,0.39500000000000002,0,0,0.98849999999999838]
[null,0.39750000000000002,0,0,0.98849999999999838]
[null,0.4,0,0,0.98849999999999838]
[null,0.40250000000000002,1,1E-4,0.98859999999999837]
[null,0.40500000000000003,0,0,0.98859999999999837]
[null,0.40749999999999997,0,0,0.98859999999999837]
[null,0.41,0,0,0.98859999999999837]
[null,0.41249999999999998,0,0,0.98859999999999837]
[null,0.41499999999999998,0,0,0.98859999999999837]
[null,0.41749999999999998,0,0,0.98859999999999837]
[null,0.42,0,0,0.98859999999999837]
[null,0.42249999999999999,0,0,0.98859999999999837]
[null,0.42499999999999999,0,0,0.98859999999999837]
[null,0.42749999999999999,0,0,0.98859999999999837]
[null,0.43,0,0,0.98859999999999837]
[null,0.4325,0,0,0.98859999999999837]
[null,0.435,3,2.9999999999999997E-4,0.98889999999999834]
[null,0.4375,2,2.0000000000000001E-4,0.98909999999999831]
[null,0.44,2,2.0000000000000001E-4,0.98929999999999829]
[null,0.4425,2,2.0000000000000001E-4,0.98949999999999827]
[null,0.44500000000000001,2,2.0000000000000001E-4,0.98969999999999825]
[null,0.44750000000000001,4,4.0000000000000002E-4,0.9900999999999982]
[null,0.45,0,0,0.9900999999999982]
[null,0.45250000000000001,0,0,0.9900999999999982]
[null,0.45500000000000002,0,0,0.9900999999999982]
[null,0.45750000000000002,3,2.9999999999999997E-4,0.99039999999999817]
[null,0.46,0,0,0.99039999999999817]
[null,0.46250000000000002,1,1E-4,0.99049999999999816]
[null,0.46500000000000002,0,0,0.99049999999999816]
[null,0.46750000000000003,1,1E-4,0.99059999999999815]
[null,0.47,0,0,0.99059999999999815]
[null,0.47249999999999998,0,0,0.99059999999999815]
[null,0.47499999999999998,1,1E-4,0.99069999999999814]
[null,0.47749999999999998,0,0,0.99069999999999814]
[null,0.48,0,0,0.99069999999999814]
[null,0.48249999999999998,0,0,0.99069999999999814]
[null,0.48499999999999999,0,0,0.99069999999999814]
[null,0.48749999999999999,0,0,0.99069999999999814]
[null,0.49,0,0,0.99069999999999814]
[null,0.49249999999999999,0,0,0.99069999999999814]
[null,0.495,0,0,0.99069999999999814]
[null,0.4975,93,9.2999999999999992E-3,0.99999999999999811]

{"sheet":"Monthly 60_30 0_13 (2)","index":13,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Monthly Premiums Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0,0.13,"2001 CSO S&U ANB Male NS",null,5.3590907436543933E-2,null,493,81]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,1,1E-4,1E-4]
[null,1.2500000000000001E-2,36,3.5999999999999999E-3,3.6999999999999997E-3]
[null,1.4999999999999999E-2,74,7.4000000000000003E-3,1.11E-2]
[null,1.7500000000000002E-2,40,4.0000000000000001E-3,1.5100000000000001E-2]
[null,0.02,34,3.3999999999999998E-3,1.8499999999999999E-2]
[null,2.2499999999999999E-2,50,5.0000000000000001E-3,2.35E-2]
[null,2.5000000000000001E-2,81,8.0999999999999996E-3,3.1600000000000003E-2]
[null,2.75E-2,111,1.11E-2,4.2700000000000002E-2]
[null,0.03,142,1.4200000000000001E-2,5.6900000000000006E-2]
[null,3.2500000000000001E-2,209,2.0899999999999998E-2,7.7800000000000008E-2]
[null,3.5000000000000003E-2,282,2.8199999999999999E-2,0.10600000000000001]
[null,3.7499999999999999E-2,384,3.8399999999999997E-2,0.1444]
[null,0.04,436,4.36E-2,0.188]
[null,4.2500000000000003E-2,451,4.5100000000000001E-2,0.2331]
[null,4.4999999999999998E-2,498,4.9799999999999997E-2,0.28289999999999998]
[null,4.7500000000000001E-2,491,4.9099999999999998E-2,0.33199999999999996]
[null,0.05,585,5.8500000000000003E-2,0.39049999999999996]
[null,5.2499999999999998E-2,578,5.7799999999999997E-2,0.44829999999999998]
[null,5.5E-2,553,5.5300000000000002E-2,0.50359999999999994]
[null,5.7500000000000002E-2,597,5.9700000000000003E-2,0.56329999999999991]
[null,0.06,574,5.74E-2,0.62069999999999992]
[null,6.25E-2,551,5.5100000000000003E-2,0.67579999999999996]
[null,6.5000000000000002E-2,467,4.6699999999999998E-2,0.72249999999999992]
[null,6.7500000000000004E-2,363,3.6299999999999999E-2,0.75879999999999992]
[null,7.0000000000000007E-2,330,3.3000000000000002E-2,0.79179999999999995]
[null,7.2499999999999995E-2,270,2.7E-2,0.81879999999999997]
[null,7.4999999999999997E-2,214,2.1399999999999999E-2,0.84019999999999995]
[null,7.7499999999999999E-2,179,1.7899999999999999E-2,0.85809999999999997]
[null,0.08,143,1.43E-2,0.87239999999999995]
[null,8.2500000000000004E-2,128,1.2800000000000001E-2,0.88519999999999999]
[null,8.5000000000000006E-2,122,1.2200000000000001E-2,0.89739999999999998]
[null,8.7499999999999994E-2,98,9.7999999999999997E-3,0.90720000000000001]
[null,0.09,71,7.1000000000000004E-3,0.9143]
[null,9.2499999999999999E-2,64,6.4000000000000003E-3,0.92069999999999996]
[null,9.5000000000000001E-2,55,5.4999999999999997E-3,0.92619999999999991]
[null,9.7500000000000003E-2,45,4.4999999999999997E-3,0.93069999999999986]
[null,0.1,41,4.1000000000000003E-3,0.93479999999999985]
[null,0.10249999999999999,42,4.1999999999999997E-3,0.93899999999999983]
[null,0.105,32,3.2000000000000002E-3,0.94219999999999982]
[null,0.1075,26,2.5999999999999999E-3,0.94479999999999986]
[null,0.11,32,3.2000000000000002E-3,0.94799999999999984]
[null,0.1125,14,1.4E-3,0.9493999999999998]
[null,0.115,11,1.1000000000000001E-3,0.95049999999999979]
[null,0.11749999999999999,22,2.2000000000000001E-3,0.95269999999999977]
[null,0.12,20,2E-3,0.95469999999999977]
[null,0.1225,19,1.9E-3,0.95659999999999978]
[null,0.125,18,1.8E-3,0.95839999999999981]
[null,0.1275,16,1.6000000000000001E-3,0.95999999999999985]
[null,0.13,15,1.5E-3,0.9614999999999998]
[null,0.13250000000000001,11,1.1000000000000001E-3,0.96259999999999979]
[null,0.13500000000000001,16,1.6000000000000001E-3,0.96419999999999983]
[null,0.13750000000000001,11,1.1000000000000001E-3,0.96529999999999982]
[null,0.14000000000000001,7,6.9999999999999999E-4,0.96599999999999986]
[null,0.14249999999999999,16,1.6000000000000001E-3,0.9675999999999999]
[null,0.14499999999999999,5,5.0000000000000001E-4,0.96809999999999985]
[null,0.14749999999999999,3,2.9999999999999997E-4,0.96839999999999982]
[null,0.15,9,8.9999999999999998E-4,0.96929999999999983]
[null,0.1525,9,8.9999999999999998E-4,0.97019999999999984]
[null,0.155,14,1.4E-3,0.9715999999999998]
[null,0.1575,3,2.9999999999999997E-4,0.97189999999999976]
[null,0.16,7,6.9999999999999999E-4,0.9725999999999998]
[null,0.16250000000000001,3,2.9999999999999997E-4,0.97289999999999976]
[null,0.16500000000000001,3,2.9999999999999997E-4,0.97319999999999973]
[null,0.16750000000000001,9,8.9999999999999998E-4,0.97409999999999974]
[null,0.17,5,5.0000000000000001E-4,0.97459999999999969]
[null,0.17249999999999999,8,8.0000000000000004E-4,0.97539999999999971]
[null,0.17499999999999999,2,2.0000000000000001E-4,0.97559999999999969]
[null,0.17749999999999999,2,2.0000000000000001E-4,0.97579999999999967]
[null,0.18,1,1E-4,0.97589999999999966]
[null,0.1825,4,4.0000000000000002E-4,0.97629999999999961]
[null,0.185,8,8.0000000000000004E-4,0.97709999999999964]
[null,0.1875,8,8.0000000000000004E-4,0.97789999999999966]
[null,0.19,4,4.0000000000000002E-4,0.97829999999999961]
[null,0.1925,4,4.0000000000000002E-4,0.97869999999999957]
[null,0.19500000000000001,1,1E-4,0.97879999999999956]
[null,0.19750000000000001,2,2.0000000000000001E-4,0.97899999999999954]
[null,0.2,1,1E-4,0.97909999999999953]
[null,0.20250000000000001,3,2.9999999999999997E-4,0.97939999999999949]
[null,0.20499999999999999,10,1E-3,0.98039999999999949]
[null,0.20749999999999999,6,5.9999999999999995E-4,0.98099999999999954]
[null,0.21,4,4.0000000000000002E-4,0.98139999999999949]
[null,0.21249999999999999,3,2.9999999999999997E-4,0.98169999999999946]
[null,0.215,2,2.0000000000000001E-4,0.98189999999999944]
[null,0.2175,0,0,0.98189999999999944]
[null,0.22,0,0,0.98189999999999944]
[null,0.2225,0,0,0.98189999999999944]
[null,0.22500000000000001,0,0,0.98189999999999944]
[null,0.22750000000000001,1,1E-4,0.98199999999999943]
[null,0.23,4,4.0000000000000002E-4,0.98239999999999938]
[null,0.23250000000000001,6,5.9999999999999995E-4,0.98299999999999943]
[null,0.23499999999999999,10,1E-3,0.98399999999999943]
[null,0.23749999999999999,3,2.9999999999999997E-4,0.9842999999999994]
[null,0.24,2,2.0000000000000001E-4,0.98449999999999938]
[null,0.24249999999999999,1,1E-4,0.98459999999999936]
[null,0.245,1,1E-4,0.98469999999999935]
[null,0.2475,0,0,0.98469999999999935]
[null,0.25,0,0,0.98469999999999935]
[null,0.2525,0,0,0.98469999999999935]
[null,0.255,0,0,0.98469999999999935]
[null,0.25750000000000001,0,0,0.98469999999999935]
[null,0.26,1,1E-4,0.98479999999999934]
[null,0.26250000000000001,4,4.0000000000000002E-4,0.9851999999999993]
[null,0.26500000000000001,7,6.9999999999999999E-4,0.98589999999999933]
[null,0.26750000000000002,5,5.0000000000000001E-4,0.98639999999999928]
[null,0.27,6,5.9999999999999995E-4,0.98699999999999932]
[null,0.27250000000000002,4,4.0000000000000002E-4,0.98739999999999928]
[null,0.27500000000000002,2,2.0000000000000001E-4,0.98759999999999926]
[null,0.27750000000000002,0,0,0.98759999999999926]
[null,0.28000000000000003,0,0,0.98759999999999926]
[null,0.28249999999999997,0,0,0.98759999999999926]
[null,0.28499999999999998,0,0,0.98759999999999926]
[null,0.28749999999999998,0,0,0.98759999999999926]
[null,0.28999999999999998,0,0,0.98759999999999926]
[null,0.29249999999999998,0,0,0.98759999999999926]
[null,0.29499999999999998,0,0,0.98759999999999926]
[null,0.29749999999999999,0,0,0.98759999999999926]
[null,0.3,0,0,0.98759999999999926]
[null,0.30249999999999999,0,0,0.98759999999999926]
[null,0.30499999999999999,1,1E-4,0.98769999999999925]
[null,0.3075,0,0,0.98769999999999925]
[null,0.31,2,2.0000000000000001E-4,0.98789999999999922]
[null,0.3125,5,5.0000000000000001E-4,0.98839999999999917]
[null,0.315,4,4.0000000000000002E-4,0.98879999999999912]
[null,0.3175,5,5.0000000000000001E-4,0.98929999999999907]
[null,0.32,1,1E-4,0.98939999999999906]
[null,0.32250000000000001,1,1E-4,0.98949999999999905]
[null,0.32500000000000001,0,0,0.98949999999999905]
[null,0.32750000000000001,0,0,0.98949999999999905]
[null,0.33,0,0,0.98949999999999905]
[null,0.33250000000000002,0,0,0.98949999999999905]
[null,0.33500000000000002,0,0,0.98949999999999905]
[null,0.33750000000000002,0,0,0.98949999999999905]
[null,0.34,0,0,0.98949999999999905]
[null,0.34250000000000003,0,0,0.98949999999999905]
[null,0.34499999999999997,0,0,0.98949999999999905]
[null,0.34749999999999998,0,0,0.98949999999999905]
[null,0.35,0,0,0.98949999999999905]
[null,0.35249999999999998,0,0,0.98949999999999905]
[null,0.35499999999999998,0,0,0.98949999999999905]
[null,0.35749999999999998,0,0,0.98949999999999905]
[null,0.36,0,0,0.98949999999999905]
[null,0.36249999999999999,1,1E-4,0.98959999999999904]
[null,0.36499999999999999,4,4.0000000000000002E-4,0.98999999999999899]
[null,0.36749999999999999,7,6.9999999999999999E-4,0.99069999999999903]
[null,0.37,6,5.9999999999999995E-4,0.99129999999999907]
[null,0.3725,2,2.0000000000000001E-4,0.99149999999999905]
[null,0.375,1,1E-4,0.99159999999999904]
[null,0.3775,0,0,0.99159999999999904]
[null,0.38,0,0,0.99159999999999904]
[null,0.38250000000000001,0,0,0.99159999999999904]
[null,0.38500000000000001,0,0,0.99159999999999904]
[null,0.38750000000000001,0,0,0.99159999999999904]
[null,0.39,0,0,0.99159999999999904]
[null,0.39250000000000002,0,0,0.99159999999999904]
[null,0.39500000000000002,0,0,0.99159999999999904]
[null,0.39750000000000002,0,0,0.99159999999999904]
[null,0.4,0,0,0.99159999999999904]
[null,0.40250000000000002,0,0,0.99159999999999904]
[null,0.40500000000000003,0,0,0.99159999999999904]
[null,0.40749999999999997,0,0,0.99159999999999904]
[null,0.41,0,0,0.99159999999999904]
[null,0.41249999999999998,0,0,0.99159999999999904]
[null,0.41499999999999998,0,0,0.99159999999999904]
[null,0.41749999999999998,0,0,0.99159999999999904]
[null,0.42,0,0,0.99159999999999904]
[null,0.42249999999999999,0,0,0.99159999999999904]
[null,0.42499999999999999,0,0,0.99159999999999904]
[null,0.42749999999999999,0,0,0.99159999999999904]
[null,0.43,0,0,0.99159999999999904]
[null,0.4325,0,0,0.99159999999999904]
[null,0.435,0,0,0.99159999999999904]
[null,0.4375,0,0,0.99159999999999904]
[null,0.44,3,2.9999999999999997E-4,0.991899999999999]
[null,0.4425,2,2.0000000000000001E-4,0.99209999999999898]
[null,0.44500000000000001,3,2.9999999999999997E-4,0.99239999999999895]
[null,0.44750000000000001,4,4.0000000000000002E-4,0.99279999999999891]
[null,0.45,5,5.0000000000000001E-4,0.99329999999999885]
[null,0.45250000000000001,0,0,0.99329999999999885]
[null,0.45500000000000002,1,1E-4,0.99339999999999884]
[null,0.45750000000000002,0,0,0.99339999999999884]
[null,0.46,0,0,0.99339999999999884]
[null,0.46250000000000002,0,0,0.99339999999999884]
[null,0.46500000000000002,0,0,0.99339999999999884]
[null,0.46750000000000003,0,0,0.99339999999999884]
[null,0.47,0,0,0.99339999999999884]
[null,0.47249999999999998,0,0,0.99339999999999884]
[null,0.47499999999999998,0,0,0.99339999999999884]
[null,0.47749999999999998,0,0,0.99339999999999884]
[null,0.48,0,0,0.99339999999999884]
[null,0.48249999999999998,0,0,0.99339999999999884]
[null,0.48499999999999999,0,0,0.99339999999999884]
[null,0.48749999999999999,0,0,0.99339999999999884]
[null,0.49,0,0,0.99339999999999884]
[null,0.49249999999999999,0,0,0.99339999999999884]
[null,0.495,0,0,0.99339999999999884]
[null,0.4975,66,6.6E-3,0.99999999999999889]

{"sheet":"Monthly 90_15 0_13","index":14,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Monthly Premiums Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,90,15]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 105)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0,0.13,"2001 CSO S&U ANB Male NS",null,5.6970924092438091E-2,null,493,81]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,3,2.9999999999999997E-4,2.9999999999999997E-4]
[null,2.5000000000000001E-3,4,4.0000000000000002E-4,6.9999999999999999E-4]
[null,5.0000000000000001E-3,7,6.9999999999999999E-4,1.4E-3]
[null,7.4999999999999997E-3,10,1E-3,2.4000000000000002E-3]
[null,0.01,4,4.0000000000000002E-4,2.8000000000000004E-3]
[null,1.2500000000000001E-2,3,2.9999999999999997E-4,3.1000000000000003E-3]
[null,1.4999999999999999E-2,12,1.1999999999999999E-3,4.3E-3]
[null,1.7500000000000002E-2,10,1E-3,5.3E-3]
[null,0.02,17,1.6999999999999999E-3,7.0000000000000001E-3]
[null,2.2499999999999999E-2,23,2.3E-3,9.2999999999999992E-3]
[null,2.5000000000000001E-2,36,3.5999999999999999E-3,1.2899999999999998E-2]
[null,2.75E-2,55,5.4999999999999997E-3,1.84E-2]
[null,0.03,74,7.4000000000000003E-3,2.58E-2]
[null,3.2500000000000001E-2,114,1.14E-2,3.7199999999999997E-2]
[null,3.5000000000000003E-2,172,1.72E-2,5.4399999999999997E-2]
[null,3.7499999999999999E-2,220,2.1999999999999999E-2,7.6399999999999996E-2]
[null,0.04,334,3.3399999999999999E-2,0.10979999999999999]
[null,4.2500000000000003E-2,401,4.0099999999999997E-2,0.14989999999999998]
[null,4.4999999999999998E-2,499,4.99E-2,0.19979999999999998]
[null,4.7500000000000001E-2,621,6.2100000000000002E-2,0.26189999999999997]
[null,0.05,712,7.1199999999999999E-2,0.33309999999999995]
[null,5.2499999999999998E-2,690,6.9000000000000006E-2,0.40209999999999996]
[null,5.5E-2,777,7.7700000000000005E-2,0.47979999999999995]
[null,5.7500000000000002E-2,729,7.2900000000000006E-2,0.55269999999999997]
[null,0.06,674,6.7400000000000002E-2,0.62009999999999998]
[null,6.25E-2,568,5.6800000000000003E-2,0.67689999999999995]
[null,6.5000000000000002E-2,491,4.9099999999999998E-2,0.72599999999999998]
[null,6.7500000000000004E-2,420,4.2000000000000003E-2,0.76800000000000002]
[null,7.0000000000000007E-2,309,3.09E-2,0.79890000000000005]
[null,7.2499999999999995E-2,263,2.63E-2,0.82520000000000004]
[null,7.4999999999999997E-2,211,2.1100000000000001E-2,0.84630000000000005]
[null,7.7499999999999999E-2,146,1.46E-2,0.8609]
[null,0.08,144,1.44E-2,0.87529999999999997]
[null,8.2500000000000004E-2,126,1.26E-2,0.88789999999999991]
[null,8.5000000000000006E-2,93,9.2999999999999992E-3,0.89719999999999989]
[null,8.7499999999999994E-2,89,8.8999999999999999E-3,0.90609999999999991]
[null,0.09,65,6.4999999999999997E-3,0.91259999999999986]
[null,9.2499999999999999E-2,68,6.7999999999999996E-3,0.91939999999999988]
[null,9.5000000000000001E-2,48,4.7999999999999996E-3,0.92419999999999991]
[null,9.7500000000000003E-2,47,4.7000000000000002E-3,0.92889999999999995]
[null,0.1,34,3.3999999999999998E-3,0.93229999999999991]
[null,0.10249999999999999,42,4.1999999999999997E-3,0.93649999999999989]
[null,0.105,33,3.3E-3,0.93979999999999986]
[null,0.1075,23,2.3E-3,0.94209999999999983]
[null,0.11,29,2.8999999999999998E-3,0.94499999999999984]
[null,0.1125,20,2E-3,0.94699999999999984]
[null,0.115,21,2.0999999999999999E-3,0.94909999999999983]
[null,0.11749999999999999,12,1.1999999999999999E-3,0.95029999999999981]
[null,0.12,20,2E-3,0.95229999999999981]
[null,0.1225,17,1.6999999999999999E-3,0.95399999999999985]
[null,0.125,15,1.5E-3,0.95549999999999979]
[null,0.1275,18,1.8E-3,0.95729999999999982]
[null,0.13,5,5.0000000000000001E-4,0.95779999999999976]
[null,0.13250000000000001,17,1.6999999999999999E-3,0.9594999999999998]
[null,0.13500000000000001,16,1.6000000000000001E-3,0.96109999999999984]
[null,0.13750000000000001,11,1.1000000000000001E-3,0.96219999999999983]
[null,0.14000000000000001,10,1E-3,0.96319999999999983]
[null,0.14249999999999999,8,8.0000000000000004E-4,0.96399999999999986]
[null,0.14499999999999999,9,8.9999999999999998E-4,0.96489999999999987]
[null,0.14749999999999999,5,5.0000000000000001E-4,0.96539999999999981]
[null,0.15,3,2.9999999999999997E-4,0.96569999999999978]
[null,0.1525,12,1.1999999999999999E-3,0.96689999999999976]
[null,0.155,11,1.1000000000000001E-3,0.96799999999999975]
[null,0.1575,3,2.9999999999999997E-4,0.96829999999999972]
[null,0.16,12,1.1999999999999999E-3,0.9694999999999997]
[null,0.16250000000000001,7,6.9999999999999999E-4,0.97019999999999973]
[null,0.16500000000000001,6,5.9999999999999995E-4,0.97079999999999977]
[null,0.16750000000000001,12,1.1999999999999999E-3,0.97199999999999975]
[null,0.17,9,8.9999999999999998E-4,0.97289999999999976]
[null,0.17249999999999999,2,2.0000000000000001E-4,0.97309999999999974]
[null,0.17499999999999999,5,5.0000000000000001E-4,0.97359999999999969]
[null,0.17749999999999999,3,2.9999999999999997E-4,0.97389999999999965]
[null,0.18,1,1E-4,0.97399999999999964]
[null,0.1825,7,6.9999999999999999E-4,0.97469999999999968]
[null,0.185,7,6.9999999999999999E-4,0.97539999999999971]
[null,0.1875,7,6.9999999999999999E-4,0.97609999999999975]
[null,0.19,8,8.0000000000000004E-4,0.97689999999999977]
[null,0.1925,0,0,0.97689999999999977]
[null,0.19500000000000001,1,1E-4,0.97699999999999976]
[null,0.19750000000000001,0,0,0.97699999999999976]
[null,0.2,1,1E-4,0.97709999999999975]
[null,0.20250000000000001,2,2.0000000000000001E-4,0.97729999999999972]
[null,0.20499999999999999,2,2.0000000000000001E-4,0.9774999999999997]
[null,0.20749999999999999,3,2.9999999999999997E-4,0.97779999999999967]
[null,0.21,6,5.9999999999999995E-4,0.97839999999999971]
[null,0.21249999999999999,5,5.0000000000000001E-4,0.97889999999999966]
[null,0.215,4,4.0000000000000002E-4,0.97929999999999962]
[null,0.2175,4,4.0000000000000002E-4,0.97969999999999957]
[null,0.22,0,0,0.97969999999999957]
[null,0.2225,0,0,0.97969999999999957]
[null,0.22500000000000001,0,0,0.97969999999999957]
[null,0.22750000000000001,0,0,0.97969999999999957]
[null,0.23,1,1E-4,0.97979999999999956]
[null,0.23250000000000001,4,4.0000000000000002E-4,0.98019999999999952]
[null,0.23499999999999999,4,4.0000000000000002E-4,0.98059999999999947]
[null,0.23749999999999999,6,5.9999999999999995E-4,0.98119999999999952]
[null,0.24,2,2.0000000000000001E-4,0.98139999999999949]
[null,0.24249999999999999,4,4.0000000000000002E-4,0.98179999999999945]
[null,0.245,0,0,0.98179999999999945]
[null,0.2475,0,0,0.98179999999999945]
[null,0.25,0,0,0.98179999999999945]
[null,0.2525,0,0,0.98179999999999945]
[null,0.255,0,0,0.98179999999999945]
[null,0.25750000000000001,0,0,0.98179999999999945]
[null,0.26,0,0,0.98179999999999945]
[null,0.26250000000000001,1,1E-4,0.98189999999999944]
[null,0.26500000000000001,4,4.0000000000000002E-4,0.9822999999999994]
[null,0.26750000000000002,7,6.9999999999999999E-4,0.98299999999999943]
[null,0.27,7,6.9999999999999999E-4,0.98369999999999946]
[null,0.27250000000000002,2,2.0000000000000001E-4,0.98389999999999944]
[null,0.27500000000000002,1,1E-4,0.98399999999999943]
[null,0.27750000000000002,1,1E-4,0.98409999999999942]
[null,0.28000000000000003,1,1E-4,0.98419999999999941]
[null,0.28249999999999997,0,0,0.98419999999999941]
[null,0.28499999999999998,0,0,0.98419999999999941]
[null,0.28749999999999998,0,0,0.98419999999999941]
[null,0.28999999999999998,0,0,0.98419999999999941]
[null,0.29249999999999998,0,0,0.98419999999999941]
[null,0.29499999999999998,0,0,0.98419999999999941]
[null,0.29749999999999999,0,0,0.98419999999999941]
[null,0.3,0,0,0.98419999999999941]
[null,0.30249999999999999,0,0,0.98419999999999941]
[null,0.30499999999999999,0,0,0.98419999999999941]
[null,0.3075,3,2.9999999999999997E-4,0.98449999999999938]
[null,0.31,4,4.0000000000000002E-4,0.98489999999999933]
[null,0.3125,8,8.0000000000000004E-4,0.98569999999999935]
[null,0.315,2,2.0000000000000001E-4,0.98589999999999933]
[null,0.3175,4,4.0000000000000002E-4,0.98629999999999929]
[null,0.32,0,0,0.98629999999999929]
[null,0.32250000000000001,1,1E-4,0.98639999999999928]
[null,0.32500000000000001,0,0,0.98639999999999928]
[null,0.32750000000000001,0,0,0.98639999999999928]
[null,0.33,0,0,0.98639999999999928]
[null,0.33250000000000002,0,0,0.98639999999999928]
[null,0.33500000000000002,0,0,0.98639999999999928]
[null,0.33750000000000002,0,0,0.98639999999999928]
[null,0.34,0,0,0.98639999999999928]
[null,0.34250000000000003,0,0,0.98639999999999928]
[null,0.34499999999999997,0,0,0.98639999999999928]
[null,0.34749999999999998,0,0,0.98639999999999928]
[null,0.35,0,0,0.98639999999999928]
[null,0.35249999999999998,0,0,0.98639999999999928]
[null,0.35499999999999998,0,0,0.98639999999999928]
[null,0.35749999999999998,0,0,0.98639999999999928]
[null,0.36,0,0,0.98639999999999928]
[null,0.36249999999999999,1,1E-4,0.98649999999999927]
[null,0.36499999999999999,5,5.0000000000000001E-4,0.98699999999999921]
[null,0.36749999999999999,7,6.9999999999999999E-4,0.98769999999999925]
[null,0.37,7,6.9999999999999999E-4,0.98839999999999928]
[null,0.3725,7,6.9999999999999999E-4,0.98909999999999931]
[null,0.375,0,0,0.98909999999999931]
[null,0.3775,0,0,0.98909999999999931]
[null,0.38,0,0,0.98909999999999931]
[null,0.38250000000000001,0,0,0.98909999999999931]
[null,0.38500000000000001,0,0,0.98909999999999931]
[null,0.38750000000000001,0,0,0.98909999999999931]
[null,0.39,0,0,0.98909999999999931]
[null,0.39250000000000002,0,0,0.98909999999999931]
[null,0.39500000000000002,0,0,0.98909999999999931]
[null,0.39750000000000002,0,0,0.98909999999999931]
[null,0.4,0,0,0.98909999999999931]
[null,0.40250000000000002,0,0,0.98909999999999931]
[null,0.40500000000000003,0,0,0.98909999999999931]
[null,0.40749999999999997,0,0,0.98909999999999931]
[null,0.41,0,0,0.98909999999999931]
[null,0.41249999999999998,0,0,0.98909999999999931]
[null,0.41499999999999998,0,0,0.98909999999999931]
[null,0.41749999999999998,0,0,0.98909999999999931]
[null,0.42,0,0,0.98909999999999931]
[null,0.42249999999999999,0,0,0.98909999999999931]
[null,0.42499999999999999,0,0,0.98909999999999931]
[null,0.42749999999999999,0,0,0.98909999999999931]
[null,0.43,0,0,0.98909999999999931]
[null,0.4325,0,0,0.98909999999999931]
[null,0.435,0,0,0.98909999999999931]
[null,0.4375,0,0,0.98909999999999931]
[null,0.44,1,1E-4,0.9891999999999993]
[null,0.4425,1,1E-4,0.98929999999999929]
[null,0.44500000000000001,5,5.0000000000000001E-4,0.98979999999999924]
[null,0.44750000000000001,11,1.1000000000000001E-3,0.99089999999999923]
[null,0.45,1,1E-4,0.99099999999999921]
[null,0.45250000000000001,2,2.0000000000000001E-4,0.99119999999999919]
[null,0.45500000000000002,0,0,0.99119999999999919]
[null,0.45750000000000002,0,0,0.99119999999999919]
[null,0.46,0,0,0.99119999999999919]
[null,0.46250000000000002,0,0,0.99119999999999919]
[null,0.46500000000000002,0,0,0.99119999999999919]
[null,0.46750000000000003,0,0,0.99119999999999919]
[null,0.47,0,0,0.99119999999999919]
[null,0.47249999999999998,0,0,0.99119999999999919]
[null,0.47499999999999998,0,0,0.99119999999999919]
[null,0.47749999999999998,0,0,0.99119999999999919]
[null,0.48,0,0,0.99119999999999919]
[null,0.48249999999999998,0,0,0.99119999999999919]
[null,0.48499999999999999,0,0,0.99119999999999919]
[null,0.48749999999999999,0,0,0.99119999999999919]
[null,0.49,0,0,0.99119999999999919]
[null,0.49249999999999999,0,0,0.99119999999999919]
[null,0.495,0,0,0.99119999999999919]
[null,0.4975,88,8.8000000000000005E-3,0.99999999999999922]

{"sheet":"Monthly 70_20 0_13","index":15,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Monthly Premiums Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,70,20]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0,0.13,"2001 CSO S&U ANB Male NS",null,5.8990973507297761E-2,null,493,81]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,14,1.4E-3,1.4E-3]
[null,7.4999999999999997E-3,8,8.0000000000000004E-4,2.2000000000000001E-3]
[null,0.01,11,1.1000000000000001E-3,3.3E-3]
[null,1.2500000000000001E-2,8,8.0000000000000004E-4,4.1000000000000003E-3]
[null,1.4999999999999999E-2,14,1.4E-3,5.5000000000000005E-3]
[null,1.7500000000000002E-2,24,2.3999999999999998E-3,7.9000000000000008E-3]
[null,0.02,45,4.4999999999999997E-3,1.2400000000000001E-2]
[null,2.2499999999999999E-2,53,5.3E-3,1.77E-2]
[null,2.5000000000000001E-2,65,6.4999999999999997E-3,2.4199999999999999E-2]
[null,2.75E-2,102,1.0200000000000001E-2,3.44E-2]
[null,0.03,148,1.4800000000000001E-2,4.9200000000000001E-2]
[null,3.2500000000000001E-2,160,1.6E-2,6.5200000000000008E-2]
[null,3.5000000000000003E-2,194,1.9400000000000001E-2,8.4600000000000009E-2]
[null,3.7499999999999999E-2,240,2.4E-2,0.1086]
[null,0.04,307,3.0700000000000002E-2,0.13930000000000001]
[null,4.2500000000000003E-2,402,4.02E-2,0.17949999999999999]
[null,4.4999999999999998E-2,494,4.9399999999999999E-2,0.22889999999999999]
[null,4.7500000000000001E-2,558,5.5800000000000002E-2,0.28470000000000001]
[null,0.05,633,6.3299999999999995E-2,0.34799999999999998]
[null,5.2499999999999998E-2,686,6.8599999999999994E-2,0.41659999999999997]
[null,5.5E-2,686,6.8599999999999994E-2,0.48519999999999996]
[null,5.7500000000000002E-2,707,7.0699999999999999E-2,0.55589999999999995]
[null,0.06,657,6.5699999999999995E-2,0.62159999999999993]
[null,6.25E-2,536,5.3600000000000002E-2,0.67519999999999991]
[null,6.5000000000000002E-2,487,4.87E-2,0.72389999999999988]
[null,6.7500000000000004E-2,422,4.2200000000000001E-2,0.76609999999999989]
[null,7.0000000000000007E-2,370,3.6999999999999998E-2,0.80309999999999993]
[null,7.2499999999999995E-2,257,2.5700000000000001E-2,0.82879999999999998]
[null,7.4999999999999997E-2,228,2.2800000000000001E-2,0.85160000000000002]
[null,7.7499999999999999E-2,156,1.5599999999999999E-2,0.86719999999999997]
[null,0.08,146,1.46E-2,0.88179999999999992]
[null,8.2500000000000004E-2,100,0.01,0.89179999999999993]
[null,8.5000000000000006E-2,90,8.9999999999999993E-3,0.90079999999999993]
[null,8.7499999999999994E-2,82,8.2000000000000007E-3,0.90899999999999992]
[null,0.09,67,6.7000000000000002E-3,0.91569999999999996]
[null,9.2499999999999999E-2,65,6.4999999999999997E-3,0.92219999999999991]
[null,9.5000000000000001E-2,39,3.8999999999999998E-3,0.92609999999999992]
[null,9.7500000000000003E-2,49,4.8999999999999998E-3,0.93099999999999994]
[null,0.1,49,4.8999999999999998E-3,0.93589999999999995]
[null,0.10249999999999999,29,2.8999999999999998E-3,0.93879999999999997]
[null,0.105,29,2.8999999999999998E-3,0.94169999999999998]
[null,0.1075,27,2.7000000000000001E-3,0.94440000000000002]
[null,0.11,28,2.8E-3,0.94720000000000004]
[null,0.1125,25,2.5000000000000001E-3,0.94969999999999999]
[null,0.115,29,2.8999999999999998E-3,0.9526]
[null,0.11749999999999999,13,1.2999999999999999E-3,0.95389999999999997]
[null,0.12,11,1.1000000000000001E-3,0.95499999999999996]
[null,0.1225,16,1.6000000000000001E-3,0.95660000000000001]
[null,0.125,15,1.5E-3,0.95809999999999995]
[null,0.1275,18,1.8E-3,0.95989999999999998]
[null,0.13,9,8.9999999999999998E-4,0.96079999999999999]
[null,0.13250000000000001,16,1.6000000000000001E-3,0.96240000000000003]
[null,0.13500000000000001,11,1.1000000000000001E-3,0.96350000000000002]
[null,0.13750000000000001,12,1.1999999999999999E-3,0.9647]
[null,0.14000000000000001,10,1E-3,0.9657]
[null,0.14249999999999999,10,1E-3,0.9667]
[null,0.14499999999999999,2,2.0000000000000001E-4,0.96689999999999998]
[null,0.14749999999999999,8,8.0000000000000004E-4,0.9677]
[null,0.15,9,8.9999999999999998E-4,0.96860000000000002]
[null,0.1525,10,1E-3,0.96960000000000002]
[null,0.155,12,1.1999999999999999E-3,0.9708]
[null,0.1575,4,4.0000000000000002E-4,0.97119999999999995]
[null,0.16,6,5.9999999999999995E-4,0.9718]
[null,0.16250000000000001,3,2.9999999999999997E-4,0.97209999999999996]
[null,0.16500000000000001,2,2.0000000000000001E-4,0.97229999999999994]
[null,0.16750000000000001,5,5.0000000000000001E-4,0.97279999999999989]
[null,0.17,9,8.9999999999999998E-4,0.9736999999999999]
[null,0.17249999999999999,5,5.0000000000000001E-4,0.97419999999999984]
[null,0.17499999999999999,5,5.0000000000000001E-4,0.97469999999999979]
[null,0.17749999999999999,1,1E-4,0.97479999999999978]
[null,0.18,1,1E-4,0.97489999999999977]
[null,0.1825,2,2.0000000000000001E-4,0.97509999999999974]
[null,0.185,10,1E-3,0.97609999999999975]
[null,0.1875,5,5.0000000000000001E-4,0.97659999999999969]
[null,0.19,5,5.0000000000000001E-4,0.97709999999999964]
[null,0.1925,2,2.0000000000000001E-4,0.97729999999999961]
[null,0.19500000000000001,4,4.0000000000000002E-4,0.97769999999999957]
[null,0.19750000000000001,0,0,0.97769999999999957]
[null,0.2,0,0,0.97769999999999957]
[null,0.20250000000000001,2,2.0000000000000001E-4,0.97789999999999955]
[null,0.20499999999999999,8,8.0000000000000004E-4,0.97869999999999957]
[null,0.20749999999999999,9,8.9999999999999998E-4,0.97959999999999958]
[null,0.21,6,5.9999999999999995E-4,0.98019999999999963]
[null,0.21249999999999999,4,4.0000000000000002E-4,0.98059999999999958]
[null,0.215,2,2.0000000000000001E-4,0.98079999999999956]
[null,0.2175,0,0,0.98079999999999956]
[null,0.22,0,0,0.98079999999999956]
[null,0.2225,0,0,0.98079999999999956]
[null,0.22500000000000001,0,0,0.98079999999999956]
[null,0.22750000000000001,1,1E-4,0.98089999999999955]
[null,0.23,4,4.0000000000000002E-4,0.98129999999999951]
[null,0.23250000000000001,3,2.9999999999999997E-4,0.98159999999999947]
[null,0.23499999999999999,11,1.1000000000000001E-3,0.98269999999999946]
[null,0.23749999999999999,5,5.0000000000000001E-4,0.98319999999999941]
[null,0.24,3,2.9999999999999997E-4,0.98349999999999937]
[null,0.24249999999999999,1,1E-4,0.98359999999999936]
[null,0.245,1,1E-4,0.98369999999999935]
[null,0.2475,0,0,0.98369999999999935]
[null,0.25,0,0,0.98369999999999935]
[null,0.2525,0,0,0.98369999999999935]
[null,0.255,0,0,0.98369999999999935]
[null,0.25750000000000001,0,0,0.98369999999999935]
[null,0.26,0,0,0.98369999999999935]
[null,0.26250000000000001,0,0,0.98369999999999935]
[null,0.26500000000000001,4,4.0000000000000002E-4,0.98409999999999931]
[null,0.26750000000000002,4,4.0000000000000002E-4,0.98449999999999926]
[null,0.27,7,6.9999999999999999E-4,0.9851999999999993]
[null,0.27250000000000002,4,4.0000000000000002E-4,0.98559999999999925]
[null,0.27500000000000002,1,1E-4,0.98569999999999924]
[null,0.27750000000000002,1,1E-4,0.98579999999999923]
[null,0.28000000000000003,0,0,0.98579999999999923]
[null,0.28249999999999997,0,0,0.98579999999999923]
[null,0.28499999999999998,0,0,0.98579999999999923]
[null,0.28749999999999998,0,0,0.98579999999999923]
[null,0.28999999999999998,0,0,0.98579999999999923]
[null,0.29249999999999998,0,0,0.98579999999999923]
[null,0.29499999999999998,0,0,0.98579999999999923]
[null,0.29749999999999999,0,0,0.98579999999999923]
[null,0.3,0,0,0.98579999999999923]
[null,0.30249999999999999,0,0,0.98579999999999923]
[null,0.30499999999999999,0,0,0.98579999999999923]
[null,0.3075,1,1E-4,0.98589999999999922]
[null,0.31,5,5.0000000000000001E-4,0.98639999999999917]
[null,0.3125,5,5.0000000000000001E-4,0.98689999999999911]
[null,0.315,5,5.0000000000000001E-4,0.98739999999999906]
[null,0.3175,3,2.9999999999999997E-4,0.98769999999999902]
[null,0.32,0,0,0.98769999999999902]
[null,0.32250000000000001,0,0,0.98769999999999902]
[null,0.32500000000000001,0,0,0.98769999999999902]
[null,0.32750000000000001,0,0,0.98769999999999902]
[null,0.33,0,0,0.98769999999999902]
[null,0.33250000000000002,0,0,0.98769999999999902]
[null,0.33500000000000002,0,0,0.98769999999999902]
[null,0.33750000000000002,0,0,0.98769999999999902]
[null,0.34,0,0,0.98769999999999902]
[null,0.34250000000000003,0,0,0.98769999999999902]
[null,0.34499999999999997,0,0,0.98769999999999902]
[null,0.34749999999999998,0,0,0.98769999999999902]
[null,0.35,0,0,0.98769999999999902]
[null,0.35249999999999998,0,0,0.98769999999999902]
[null,0.35499999999999998,0,0,0.98769999999999902]
[null,0.35749999999999998,0,0,0.98769999999999902]
[null,0.36,0,0,0.98769999999999902]
[null,0.36249999999999999,0,0,0.98769999999999902]
[null,0.36499999999999999,2,2.0000000000000001E-4,0.987899999999999]
[null,0.36749999999999999,8,8.0000000000000004E-4,0.98869999999999902]
[null,0.37,3,2.9999999999999997E-4,0.98899999999999899]
[null,0.3725,5,5.0000000000000001E-4,0.98949999999999894]
[null,0.375,3,2.9999999999999997E-4,0.9897999999999989]
[null,0.3775,0,0,0.9897999999999989]
[null,0.38,0,0,0.9897999999999989]
[null,0.38250000000000001,0,0,0.9897999999999989]
[null,0.38500000000000001,0,0,0.9897999999999989]
[null,0.38750000000000001,0,0,0.9897999999999989]
[null,0.39,0,0,0.9897999999999989]
[null,0.39250000000000002,0,0,0.9897999999999989]
[null,0.39500000000000002,0,0,0.9897999999999989]
[null,0.39750000000000002,0,0,0.9897999999999989]
[null,0.4,0,0,0.9897999999999989]
[null,0.40250000000000002,0,0,0.9897999999999989]
[null,0.40500000000000003,0,0,0.9897999999999989]
[null,0.40749999999999997,0,0,0.9897999999999989]
[null,0.41,0,0,0.9897999999999989]
[null,0.41249999999999998,0,0,0.9897999999999989]
[null,0.41499999999999998,0,0,0.9897999999999989]
[null,0.41749999999999998,0,0,0.9897999999999989]
[null,0.42,0,0,0.9897999999999989]
[null,0.42249999999999999,0,0,0.9897999999999989]
[null,0.42499999999999999,0,0,0.9897999999999989]
[null,0.42749999999999999,0,0,0.9897999999999989]
[null,0.43,0,0,0.9897999999999989]
[null,0.4325,0,0,0.9897999999999989]
[null,0.435,0,0,0.9897999999999989]
[null,0.4375,0,0,0.9897999999999989]
[null,0.44,0,0,0.9897999999999989]
[null,0.4425,5,5.0000000000000001E-4,0.99029999999999885]
[null,0.44500000000000001,3,2.9999999999999997E-4,0.99059999999999881]
[null,0.44750000000000001,4,4.0000000000000002E-4,0.99099999999999877]
[null,0.45,1,1E-4,0.99109999999999876]
[null,0.45250000000000001,1,1E-4,0.99119999999999875]
[null,0.45500000000000002,0,0,0.99119999999999875]
[null,0.45750000000000002,0,0,0.99119999999999875]
[null,0.46,0,0,0.99119999999999875]
[null,0.46250000000000002,0,0,0.99119999999999875]
[null,0.46500000000000002,0,0,0.99119999999999875]
[null,0.46750000000000003,0,0,0.99119999999999875]
[null,0.47,0,0,0.99119999999999875]
[null,0.47249999999999998,0,0,0.99119999999999875]
[null,0.47499999999999998,0,0,0.99119999999999875]
[null,0.47749999999999998,0,0,0.99119999999999875]
[null,0.48,0,0,0.99119999999999875]
[null,0.48249999999999998,0,0,0.99119999999999875]
[null,0.48499999999999999,0,0,0.99119999999999875]
[null,0.48749999999999999,0,0,0.99119999999999875]
[null,0.49,0,0,0.99119999999999875]
[null,0.49249999999999999,0,0,0.99119999999999875]
[null,0.495,0,0,0.99119999999999875]
[null,0.4975,88,8.8000000000000005E-3,0.99999999999999878]

{"sheet":"Average SP 60_30 (1)","index":16,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Single Premium Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Single Premium",1000000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",4000000,0.05,10,400,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0,0.13,"2001 CSO S&U ANB Male NS",null,0.13114082650956638,null,193,56]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,0,0,0]
[null,1.2500000000000001E-2,0,0,0]
[null,1.4999999999999999E-2,0,0,0]
[null,1.7500000000000002E-2,0,0,0]
[null,0.02,12,1.1999999999999999E-3,1.1999999999999999E-3]
[null,2.2499999999999999E-2,93,9.2999999999999992E-3,1.0499999999999999E-2]
[null,2.5000000000000001E-2,126,1.26E-2,2.3099999999999999E-2]
[null,2.75E-2,69,6.8999999999999999E-3,0.03]
[null,0.03,94,9.4000000000000004E-3,3.9399999999999998E-2]
[null,3.2500000000000001E-2,114,1.14E-2,5.0799999999999998E-2]
[null,3.5000000000000003E-2,177,1.77E-2,6.8500000000000005E-2]
[null,3.7499999999999999E-2,300,0.03,9.8500000000000004E-2]
[null,0.04,443,4.4299999999999999E-2,0.14280000000000001]
[null,4.2500000000000003E-2,518,5.1799999999999999E-2,0.1946]
[null,4.4999999999999998E-2,540,5.3999999999999999E-2,0.24859999999999999]
[null,4.7500000000000001E-2,517,5.1700000000000003E-2,0.30030000000000001]
[null,0.05,557,5.57E-2,0.35599999999999998]
[null,5.2499999999999998E-2,567,5.67E-2,0.41269999999999996]
[null,5.5E-2,642,6.4199999999999993E-2,0.47689999999999994]
[null,5.7500000000000002E-2,634,6.3399999999999998E-2,0.54029999999999989]
[null,0.06,637,6.3700000000000007E-2,0.60399999999999987]
[null,6.25E-2,628,6.2799999999999995E-2,0.66679999999999984]
[null,6.5000000000000002E-2,533,5.33E-2,0.72009999999999985]
[null,6.7500000000000004E-2,424,4.24E-2,0.76249999999999984]
[null,7.0000000000000007E-2,414,4.1399999999999999E-2,0.80389999999999984]
[null,7.2499999999999995E-2,321,3.2099999999999997E-2,0.83599999999999985]
[null,7.4999999999999997E-2,234,2.3400000000000001E-2,0.85939999999999983]
[null,7.7499999999999999E-2,221,2.2100000000000002E-2,0.88149999999999984]
[null,0.08,174,1.7399999999999999E-2,0.89889999999999981]
[null,8.2500000000000004E-2,119,1.1900000000000001E-2,0.91079999999999983]
[null,8.5000000000000006E-2,107,1.0699999999999999E-2,0.92149999999999987]
[null,8.7499999999999994E-2,76,7.6E-3,0.92909999999999993]
[null,0.09,74,7.4000000000000003E-3,0.93649999999999989]
[null,9.2499999999999999E-2,71,7.1000000000000004E-3,0.94359999999999988]
[null,9.5000000000000001E-2,41,4.1000000000000003E-3,0.94769999999999988]
[null,9.7500000000000003E-2,33,3.3E-3,0.95099999999999985]
[null,0.1,36,3.5999999999999999E-3,0.95459999999999989]
[null,0.10249999999999999,22,2.2000000000000001E-3,0.95679999999999987]
[null,0.105,24,2.3999999999999998E-3,0.95919999999999983]
[null,0.1075,21,2.0999999999999999E-3,0.96129999999999982]
[null,0.11,18,1.8E-3,0.96309999999999985]
[null,0.1125,16,1.6000000000000001E-3,0.96469999999999989]
[null,0.115,17,1.6999999999999999E-3,0.96639999999999993]
[null,0.11749999999999999,16,1.6000000000000001E-3,0.96799999999999997]
[null,0.12,12,1.1999999999999999E-3,0.96919999999999995]
[null,0.1225,13,1.2999999999999999E-3,0.97049999999999992]
[null,0.125,7,6.9999999999999999E-4,0.97119999999999995]
[null,0.1275,15,1.5E-3,0.9726999999999999]
[null,0.13,12,1.1999999999999999E-3,0.97389999999999988]
[null,0.13250000000000001,7,6.9999999999999999E-4,0.97459999999999991]
[null,0.13500000000000001,8,8.0000000000000004E-4,0.97539999999999993]
[null,0.13750000000000001,10,1E-3,0.97639999999999993]
[null,0.14000000000000001,12,1.1999999999999999E-3,0.97759999999999991]
[null,0.14249999999999999,7,6.9999999999999999E-4,0.97829999999999995]
[null,0.14499999999999999,9,8.9999999999999998E-4,0.97919999999999996]
[null,0.14749999999999999,5,5.0000000000000001E-4,0.9796999999999999]
[null,0.15,5,5.0000000000000001E-4,0.98019999999999985]
[null,0.1525,8,8.0000000000000004E-4,0.98099999999999987]
[null,0.155,3,2.9999999999999997E-4,0.98129999999999984]
[null,0.1575,8,8.0000000000000004E-4,0.98209999999999986]
[null,0.16,2,2.0000000000000001E-4,0.98229999999999984]
[null,0.16250000000000001,4,4.0000000000000002E-4,0.9826999999999998]
[null,0.16500000000000001,6,5.9999999999999995E-4,0.98329999999999984]
[null,0.16750000000000001,5,5.0000000000000001E-4,0.98379999999999979]
[null,0.17,5,5.0000000000000001E-4,0.98429999999999973]
[null,0.17249999999999999,3,2.9999999999999997E-4,0.9845999999999997]
[null,0.17499999999999999,0,0,0.9845999999999997]
[null,0.17749999999999999,3,2.9999999999999997E-4,0.98489999999999966]
[null,0.18,4,4.0000000000000002E-4,0.98529999999999962]
[null,0.1825,1,1E-4,0.98539999999999961]
[null,0.185,6,5.9999999999999995E-4,0.98599999999999965]
[null,0.1875,1,1E-4,0.98609999999999964]
[null,0.19,2,2.0000000000000001E-4,0.98629999999999962]
[null,0.1925,3,2.9999999999999997E-4,0.98659999999999959]
[null,0.19500000000000001,1,1E-4,0.98669999999999958]
[null,0.19750000000000001,4,4.0000000000000002E-4,0.98709999999999953]
[null,0.2,2,2.0000000000000001E-4,0.98729999999999951]
[null,0.20250000000000001,1,1E-4,0.9873999999999995]
[null,0.20499999999999999,4,4.0000000000000002E-4,0.98779999999999946]
[null,0.20749999999999999,7,6.9999999999999999E-4,0.98849999999999949]
[null,0.21,2,2.0000000000000001E-4,0.98869999999999947]
[null,0.21249999999999999,3,2.9999999999999997E-4,0.98899999999999944]
[null,0.215,1,1E-4,0.98909999999999942]
[null,0.2175,1,1E-4,0.98919999999999941]
[null,0.22,1,1E-4,0.9892999999999994]
[null,0.2225,3,2.9999999999999997E-4,0.98959999999999937]
[null,0.22500000000000001,2,2.0000000000000001E-4,0.98979999999999935]
[null,0.22750000000000001,4,4.0000000000000002E-4,0.9901999999999993]
[null,0.23,4,4.0000000000000002E-4,0.99059999999999926]
[null,0.23250000000000001,5,5.0000000000000001E-4,0.9910999999999992]
[null,0.23499999999999999,1,1E-4,0.99119999999999919]
[null,0.23749999999999999,2,2.0000000000000001E-4,0.99139999999999917]
[null,0.24,4,4.0000000000000002E-4,0.99179999999999913]
[null,0.24249999999999999,1,1E-4,0.99189999999999912]
[null,0.245,0,0,0.99189999999999912]
[null,0.2475,0,0,0.99189999999999912]
[null,0.25,0,0,0.99189999999999912]
[null,0.2525,0,0,0.99189999999999912]
[null,0.255,0,0,0.99189999999999912]
[null,0.25750000000000001,0,0,0.99189999999999912]
[null,0.26,0,0,0.99189999999999912]
[null,0.26250000000000001,3,2.9999999999999997E-4,0.99219999999999908]
[null,0.26500000000000001,0,0,0.99219999999999908]
[null,0.26750000000000002,4,4.0000000000000002E-4,0.99259999999999904]
[null,0.27,1,1E-4,0.99269999999999903]
[null,0.27250000000000002,2,2.0000000000000001E-4,0.99289999999999901]
[null,0.27500000000000002,2,2.0000000000000001E-4,0.99309999999999898]
[null,0.27750000000000002,2,2.0000000000000001E-4,0.99329999999999896]
[null,0.28000000000000003,1,1E-4,0.99339999999999895]
[null,0.28249999999999997,0,0,0.99339999999999895]
[null,0.28499999999999998,0,0,0.99339999999999895]
[null,0.28749999999999998,0,0,0.99339999999999895]
[null,0.28999999999999998,0,0,0.99339999999999895]
[null,0.29249999999999998,0,0,0.99339999999999895]
[null,0.29499999999999998,0,0,0.99339999999999895]
[null,0.29749999999999999,0,0,0.99339999999999895]
[null,0.3,0,0,0.99339999999999895]
[null,0.30249999999999999,0,0,0.99339999999999895]
[null,0.30499999999999999,0,0,0.99339999999999895]
[null,0.3075,2,2.0000000000000001E-4,0.99359999999999893]
[null,0.31,0,0,0.99359999999999893]
[null,0.3125,0,0,0.99359999999999893]
[null,0.315,3,2.9999999999999997E-4,0.9938999999999989]
[null,0.3175,3,2.9999999999999997E-4,0.99419999999999886]
[null,0.32,5,5.0000000000000001E-4,0.99469999999999881]
[null,0.32250000000000001,0,0,0.99469999999999881]
[null,0.32500000000000001,3,2.9999999999999997E-4,0.99499999999999877]
[null,0.32750000000000001,0,0,0.99499999999999877]
[null,0.33,0,0,0.99499999999999877]
[null,0.33250000000000002,0,0,0.99499999999999877]
[null,0.33500000000000002,0,0,0.99499999999999877]
[null,0.33750000000000002,0,0,0.99499999999999877]
[null,0.34,0,0,0.99499999999999877]
[null,0.34250000000000003,0,0,0.99499999999999877]
[null,0.34499999999999997,0,0,0.99499999999999877]
[null,0.34749999999999998,0,0,0.99499999999999877]
[null,0.35,0,0,0.99499999999999877]
[null,0.35249999999999998,0,0,0.99499999999999877]
[null,0.35499999999999998,0,0,0.99499999999999877]
[null,0.35749999999999998,0,0,0.99499999999999877]
[null,0.36,0,0,0.99499999999999877]
[null,0.36249999999999999,0,0,0.99499999999999877]
[null,0.36499999999999999,0,0,0.99499999999999877]
[null,0.36749999999999999,0,0,0.99499999999999877]
[null,0.37,0,0,0.99499999999999877]
[null,0.3725,1,1E-4,0.99509999999999876]
[null,0.375,0,0,0.99509999999999876]
[null,0.3775,0,0,0.99509999999999876]
[null,0.38,1,1E-4,0.99519999999999875]
[null,0.38250000000000001,3,2.9999999999999997E-4,0.99549999999999872]
[null,0.38500000000000001,2,2.0000000000000001E-4,0.9956999999999987]
[null,0.38750000000000001,1,1E-4,0.99579999999999869]
[null,0.39,0,0,0.99579999999999869]
[null,0.39250000000000002,2,2.0000000000000001E-4,0.99599999999999866]
[null,0.39500000000000002,0,0,0.99599999999999866]
[null,0.39750000000000002,0,0,0.99599999999999866]
[null,0.4,0,0,0.99599999999999866]
[null,0.40250000000000002,0,0,0.99599999999999866]
[null,0.40500000000000003,1,1E-4,0.99609999999999865]
[null,0.40749999999999997,0,0,0.99609999999999865]
[null,0.41,0,0,0.99609999999999865]
[null,0.41249999999999998,0,0,0.99609999999999865]
[null,0.41499999999999998,0,0,0.99609999999999865]
[null,0.41749999999999998,0,0,0.99609999999999865]
[null,0.42,0,0,0.99609999999999865]
[null,0.42249999999999999,0,0,0.99609999999999865]
[null,0.42499999999999999,0,0,0.99609999999999865]
[null,0.42749999999999999,0,0,0.99609999999999865]
[null,0.43,0,0,0.99609999999999865]
[null,0.4325,0,0,0.99609999999999865]
[null,0.435,0,0,0.99609999999999865]
[null,0.4375,0,0,0.99609999999999865]
[null,0.44,0,0,0.99609999999999865]
[null,0.4425,0,0,0.99609999999999865]
[null,0.44500000000000001,0,0,0.99609999999999865]
[null,0.44750000000000001,0,0,0.99609999999999865]
[null,0.45,0,0,0.99609999999999865]
[null,0.45250000000000001,0,0,0.99609999999999865]
[null,0.45500000000000002,0,0,0.99609999999999865]
[null,0.45750000000000002,0,0,0.99609999999999865]
[null,0.46,0,0,0.99609999999999865]
[null,0.46250000000000002,0,0,0.99609999999999865]
[null,0.46500000000000002,0,0,0.99609999999999865]
[null,0.46750000000000003,0,0,0.99609999999999865]
[null,0.47,0,0,0.99609999999999865]
[null,0.47249999999999998,0,0,0.99609999999999865]
[null,0.47499999999999998,0,0,0.99609999999999865]
[null,0.47749999999999998,0,0,0.99609999999999865]
[null,0.48,0,0,0.99609999999999865]
[null,0.48249999999999998,0,0,0.99609999999999865]
[null,0.48499999999999999,0,0,0.99609999999999865]
[null,0.48749999999999999,1,1E-4,0.99619999999999864]
[null,0.49,1,1E-4,0.99629999999999863]
[null,0.49249999999999999,0,0,0.99629999999999863]
[null,0.495,0,0,0.99629999999999863]
[null,0.4975,37,3.7000000000000002E-3,0.99999999999999867]

{"sheet":"Monthly 60_30 0_13","index":17,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Monthly Premiums Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0,0.13,"2001 CSO S&U ANB Male NS",null,5.3590907436543933E-2,null,493,81]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,1,1E-4,1E-4]
[null,1.2500000000000001E-2,36,3.5999999999999999E-3,3.6999999999999997E-3]
[null,1.4999999999999999E-2,74,7.4000000000000003E-3,1.11E-2]
[null,1.7500000000000002E-2,40,4.0000000000000001E-3,1.5100000000000001E-2]
[null,0.02,34,3.3999999999999998E-3,1.8499999999999999E-2]
[null,2.2499999999999999E-2,50,5.0000000000000001E-3,2.35E-2]
[null,2.5000000000000001E-2,81,8.0999999999999996E-3,3.1600000000000003E-2]
[null,2.75E-2,111,1.11E-2,4.2700000000000002E-2]
[null,0.03,142,1.4200000000000001E-2,5.6900000000000006E-2]
[null,3.2500000000000001E-2,209,2.0899999999999998E-2,7.7800000000000008E-2]
[null,3.5000000000000003E-2,282,2.8199999999999999E-2,0.10600000000000001]
[null,3.7499999999999999E-2,384,3.8399999999999997E-2,0.1444]
[null,0.04,436,4.36E-2,0.188]
[null,4.2500000000000003E-2,451,4.5100000000000001E-2,0.2331]
[null,4.4999999999999998E-2,498,4.9799999999999997E-2,0.28289999999999998]
[null,4.7500000000000001E-2,491,4.9099999999999998E-2,0.33199999999999996]
[null,0.05,585,5.8500000000000003E-2,0.39049999999999996]
[null,5.2499999999999998E-2,578,5.7799999999999997E-2,0.44829999999999998]
[null,5.5E-2,553,5.5300000000000002E-2,0.50359999999999994]
[null,5.7500000000000002E-2,597,5.9700000000000003E-2,0.56329999999999991]
[null,0.06,574,5.74E-2,0.62069999999999992]
[null,6.25E-2,551,5.5100000000000003E-2,0.67579999999999996]
[null,6.5000000000000002E-2,467,4.6699999999999998E-2,0.72249999999999992]
[null,6.7500000000000004E-2,363,3.6299999999999999E-2,0.75879999999999992]
[null,7.0000000000000007E-2,330,3.3000000000000002E-2,0.79179999999999995]
[null,7.2499999999999995E-2,270,2.7E-2,0.81879999999999997]
[null,7.4999999999999997E-2,214,2.1399999999999999E-2,0.84019999999999995]
[null,7.7499999999999999E-2,179,1.7899999999999999E-2,0.85809999999999997]
[null,0.08,143,1.43E-2,0.87239999999999995]
[null,8.2500000000000004E-2,128,1.2800000000000001E-2,0.88519999999999999]
[null,8.5000000000000006E-2,122,1.2200000000000001E-2,0.89739999999999998]
[null,8.7499999999999994E-2,98,9.7999999999999997E-3,0.90720000000000001]
[null,0.09,71,7.1000000000000004E-3,0.9143]
[null,9.2499999999999999E-2,64,6.4000000000000003E-3,0.92069999999999996]
[null,9.5000000000000001E-2,55,5.4999999999999997E-3,0.92619999999999991]
[null,9.7500000000000003E-2,45,4.4999999999999997E-3,0.93069999999999986]
[null,0.1,41,4.1000000000000003E-3,0.93479999999999985]
[null,0.10249999999999999,42,4.1999999999999997E-3,0.93899999999999983]
[null,0.105,32,3.2000000000000002E-3,0.94219999999999982]
[null,0.1075,26,2.5999999999999999E-3,0.94479999999999986]
[null,0.11,32,3.2000000000000002E-3,0.94799999999999984]
[null,0.1125,14,1.4E-3,0.9493999999999998]
[null,0.115,11,1.1000000000000001E-3,0.95049999999999979]
[null,0.11749999999999999,22,2.2000000000000001E-3,0.95269999999999977]
[null,0.12,20,2E-3,0.95469999999999977]
[null,0.1225,19,1.9E-3,0.95659999999999978]
[null,0.125,18,1.8E-3,0.95839999999999981]
[null,0.1275,16,1.6000000000000001E-3,0.95999999999999985]
[null,0.13,15,1.5E-3,0.9614999999999998]
[null,0.13250000000000001,11,1.1000000000000001E-3,0.96259999999999979]
[null,0.13500000000000001,16,1.6000000000000001E-3,0.96419999999999983]
[null,0.13750000000000001,11,1.1000000000000001E-3,0.96529999999999982]
[null,0.14000000000000001,7,6.9999999999999999E-4,0.96599999999999986]
[null,0.14249999999999999,16,1.6000000000000001E-3,0.9675999999999999]
[null,0.14499999999999999,5,5.0000000000000001E-4,0.96809999999999985]
[null,0.14749999999999999,3,2.9999999999999997E-4,0.96839999999999982]
[null,0.15,9,8.9999999999999998E-4,0.96929999999999983]
[null,0.1525,9,8.9999999999999998E-4,0.97019999999999984]
[null,0.155,14,1.4E-3,0.9715999999999998]
[null,0.1575,3,2.9999999999999997E-4,0.97189999999999976]
[null,0.16,7,6.9999999999999999E-4,0.9725999999999998]
[null,0.16250000000000001,3,2.9999999999999997E-4,0.97289999999999976]
[null,0.16500000000000001,3,2.9999999999999997E-4,0.97319999999999973]
[null,0.16750000000000001,9,8.9999999999999998E-4,0.97409999999999974]
[null,0.17,5,5.0000000000000001E-4,0.97459999999999969]
[null,0.17249999999999999,8,8.0000000000000004E-4,0.97539999999999971]
[null,0.17499999999999999,2,2.0000000000000001E-4,0.97559999999999969]
[null,0.17749999999999999,2,2.0000000000000001E-4,0.97579999999999967]
[null,0.18,1,1E-4,0.97589999999999966]
[null,0.1825,4,4.0000000000000002E-4,0.97629999999999961]
[null,0.185,8,8.0000000000000004E-4,0.97709999999999964]
[null,0.1875,8,8.0000000000000004E-4,0.97789999999999966]
[null,0.19,4,4.0000000000000002E-4,0.97829999999999961]
[null,0.1925,4,4.0000000000000002E-4,0.97869999999999957]
[null,0.19500000000000001,1,1E-4,0.97879999999999956]
[null,0.19750000000000001,2,2.0000000000000001E-4,0.97899999999999954]
[null,0.2,1,1E-4,0.97909999999999953]
[null,0.20250000000000001,3,2.9999999999999997E-4,0.97939999999999949]
[null,0.20499999999999999,10,1E-3,0.98039999999999949]
[null,0.20749999999999999,6,5.9999999999999995E-4,0.98099999999999954]
[null,0.21,4,4.0000000000000002E-4,0.98139999999999949]
[null,0.21249999999999999,3,2.9999999999999997E-4,0.98169999999999946]
[null,0.215,2,2.0000000000000001E-4,0.98189999999999944]
[null,0.2175,0,0,0.98189999999999944]
[null,0.22,0,0,0.98189999999999944]
[null,0.2225,0,0,0.98189999999999944]
[null,0.22500000000000001,0,0,0.98189999999999944]
[null,0.22750000000000001,1,1E-4,0.98199999999999943]
[null,0.23,4,4.0000000000000002E-4,0.98239999999999938]
[null,0.23250000000000001,6,5.9999999999999995E-4,0.98299999999999943]
[null,0.23499999999999999,10,1E-3,0.98399999999999943]
[null,0.23749999999999999,3,2.9999999999999997E-4,0.9842999999999994]
[null,0.24,2,2.0000000000000001E-4,0.98449999999999938]
[null,0.24249999999999999,1,1E-4,0.98459999999999936]
[null,0.245,1,1E-4,0.98469999999999935]
[null,0.2475,0,0,0.98469999999999935]
[null,0.25,0,0,0.98469999999999935]
[null,0.2525,0,0,0.98469999999999935]
[null,0.255,0,0,0.98469999999999935]
[null,0.25750000000000001,0,0,0.98469999999999935]
[null,0.26,1,1E-4,0.98479999999999934]
[null,0.26250000000000001,4,4.0000000000000002E-4,0.9851999999999993]
[null,0.26500000000000001,7,6.9999999999999999E-4,0.98589999999999933]
[null,0.26750000000000002,5,5.0000000000000001E-4,0.98639999999999928]
[null,0.27,6,5.9999999999999995E-4,0.98699999999999932]
[null,0.27250000000000002,4,4.0000000000000002E-4,0.98739999999999928]
[null,0.27500000000000002,2,2.0000000000000001E-4,0.98759999999999926]
[null,0.27750000000000002,0,0,0.98759999999999926]
[null,0.28000000000000003,0,0,0.98759999999999926]
[null,0.28249999999999997,0,0,0.98759999999999926]
[null,0.28499999999999998,0,0,0.98759999999999926]
[null,0.28749999999999998,0,0,0.98759999999999926]
[null,0.28999999999999998,0,0,0.98759999999999926]
[null,0.29249999999999998,0,0,0.98759999999999926]
[null,0.29499999999999998,0,0,0.98759999999999926]
[null,0.29749999999999999,0,0,0.98759999999999926]
[null,0.3,0,0,0.98759999999999926]
[null,0.30249999999999999,0,0,0.98759999999999926]
[null,0.30499999999999999,1,1E-4,0.98769999999999925]
[null,0.3075,0,0,0.98769999999999925]
[null,0.31,2,2.0000000000000001E-4,0.98789999999999922]
[null,0.3125,5,5.0000000000000001E-4,0.98839999999999917]
[null,0.315,4,4.0000000000000002E-4,0.98879999999999912]
[null,0.3175,5,5.0000000000000001E-4,0.98929999999999907]
[null,0.32,1,1E-4,0.98939999999999906]
[null,0.32250000000000001,1,1E-4,0.98949999999999905]
[null,0.32500000000000001,0,0,0.98949999999999905]
[null,0.32750000000000001,0,0,0.98949999999999905]
[null,0.33,0,0,0.98949999999999905]
[null,0.33250000000000002,0,0,0.98949999999999905]
[null,0.33500000000000002,0,0,0.98949999999999905]
[null,0.33750000000000002,0,0,0.98949999999999905]
[null,0.34,0,0,0.98949999999999905]
[null,0.34250000000000003,0,0,0.98949999999999905]
[null,0.34499999999999997,0,0,0.98949999999999905]
[null,0.34749999999999998,0,0,0.98949999999999905]
[null,0.35,0,0,0.98949999999999905]
[null,0.35249999999999998,0,0,0.98949999999999905]
[null,0.35499999999999998,0,0,0.98949999999999905]
[null,0.35749999999999998,0,0,0.98949999999999905]
[null,0.36,0,0,0.98949999999999905]
[null,0.36249999999999999,1,1E-4,0.98959999999999904]
[null,0.36499999999999999,4,4.0000000000000002E-4,0.98999999999999899]
[null,0.36749999999999999,7,6.9999999999999999E-4,0.99069999999999903]
[null,0.37,6,5.9999999999999995E-4,0.99129999999999907]
[null,0.3725,2,2.0000000000000001E-4,0.99149999999999905]
[null,0.375,1,1E-4,0.99159999999999904]
[null,0.3775,0,0,0.99159999999999904]
[null,0.38,0,0,0.99159999999999904]
[null,0.38250000000000001,0,0,0.99159999999999904]
[null,0.38500000000000001,0,0,0.99159999999999904]
[null,0.38750000000000001,0,0,0.99159999999999904]
[null,0.39,0,0,0.99159999999999904]
[null,0.39250000000000002,0,0,0.99159999999999904]
[null,0.39500000000000002,0,0,0.99159999999999904]
[null,0.39750000000000002,0,0,0.99159999999999904]
[null,0.4,0,0,0.99159999999999904]
[null,0.40250000000000002,0,0,0.99159999999999904]
[null,0.40500000000000003,0,0,0.99159999999999904]
[null,0.40749999999999997,0,0,0.99159999999999904]
[null,0.41,0,0,0.99159999999999904]
[null,0.41249999999999998,0,0,0.99159999999999904]
[null,0.41499999999999998,0,0,0.99159999999999904]
[null,0.41749999999999998,0,0,0.99159999999999904]
[null,0.42,0,0,0.99159999999999904]
[null,0.42249999999999999,0,0,0.99159999999999904]
[null,0.42499999999999999,0,0,0.99159999999999904]
[null,0.42749999999999999,0,0,0.99159999999999904]
[null,0.43,0,0,0.99159999999999904]
[null,0.4325,0,0,0.99159999999999904]
[null,0.435,0,0,0.99159999999999904]
[null,0.4375,0,0,0.99159999999999904]
[null,0.44,3,2.9999999999999997E-4,0.991899999999999]
[null,0.4425,2,2.0000000000000001E-4,0.99209999999999898]
[null,0.44500000000000001,3,2.9999999999999997E-4,0.99239999999999895]
[null,0.44750000000000001,4,4.0000000000000002E-4,0.99279999999999891]
[null,0.45,5,5.0000000000000001E-4,0.99329999999999885]
[null,0.45250000000000001,0,0,0.99329999999999885]
[null,0.45500000000000002,1,1E-4,0.99339999999999884]
[null,0.45750000000000002,0,0,0.99339999999999884]
[null,0.46,0,0,0.99339999999999884]
[null,0.46250000000000002,0,0,0.99339999999999884]
[null,0.46500000000000002,0,0,0.99339999999999884]
[null,0.46750000000000003,0,0,0.99339999999999884]
[null,0.47,0,0,0.99339999999999884]
[null,0.47249999999999998,0,0,0.99339999999999884]
[null,0.47499999999999998,0,0,0.99339999999999884]
[null,0.47749999999999998,0,0,0.99339999999999884]
[null,0.48,0,0,0.99339999999999884]
[null,0.48249999999999998,0,0,0.99339999999999884]
[null,0.48499999999999999,0,0,0.99339999999999884]
[null,0.48749999999999999,0,0,0.99339999999999884]
[null,0.49,0,0,0.99339999999999884]
[null,0.49249999999999999,0,0,0.99339999999999884]
[null,0.495,0,0,0.99339999999999884]
[null,0.4975,66,6.6E-3,0.99999999999999889]

{"sheet":"Deposits Analysis","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Monthly 60_30 0_13 (3)","index":19,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Monthly Premiums Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Monthly Premiums",2000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0,0.13,"2001 CSO S&U ANB Male NS",null,5.3590907436543933E-2,null,493,81]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,1,1E-4,1E-4]
[null,1.2500000000000001E-2,36,3.5999999999999999E-3,3.6999999999999997E-3]
[null,1.4999999999999999E-2,74,7.4000000000000003E-3,1.11E-2]
[null,1.7500000000000002E-2,40,4.0000000000000001E-3,1.5100000000000001E-2]
[null,0.02,34,3.3999999999999998E-3,1.8499999999999999E-2]
[null,2.2499999999999999E-2,50,5.0000000000000001E-3,2.35E-2]
[null,2.5000000000000001E-2,81,8.0999999999999996E-3,3.1600000000000003E-2]
[null,2.75E-2,111,1.11E-2,4.2700000000000002E-2]
[null,0.03,142,1.4200000000000001E-2,5.6900000000000006E-2]
[null,3.2500000000000001E-2,209,2.0899999999999998E-2,7.7800000000000008E-2]
[null,3.5000000000000003E-2,282,2.8199999999999999E-2,0.10600000000000001]
[null,3.7499999999999999E-2,384,3.8399999999999997E-2,0.1444]
[null,0.04,436,4.36E-2,0.188]
[null,4.2500000000000003E-2,451,4.5100000000000001E-2,0.2331]
[null,4.4999999999999998E-2,498,4.9799999999999997E-2,0.28289999999999998]
[null,4.7500000000000001E-2,491,4.9099999999999998E-2,0.33199999999999996]
[null,0.05,585,5.8500000000000003E-2,0.39049999999999996]
[null,5.2499999999999998E-2,578,5.7799999999999997E-2,0.44829999999999998]
[null,5.5E-2,553,5.5300000000000002E-2,0.50359999999999994]
[null,5.7500000000000002E-2,597,5.9700000000000003E-2,0.56329999999999991]
[null,0.06,574,5.74E-2,0.62069999999999992]
[null,6.25E-2,551,5.5100000000000003E-2,0.67579999999999996]
[null,6.5000000000000002E-2,467,4.6699999999999998E-2,0.72249999999999992]
[null,6.7500000000000004E-2,363,3.6299999999999999E-2,0.75879999999999992]
[null,7.0000000000000007E-2,330,3.3000000000000002E-2,0.79179999999999995]
[null,7.2499999999999995E-2,270,2.7E-2,0.81879999999999997]
[null,7.4999999999999997E-2,214,2.1399999999999999E-2,0.84019999999999995]
[null,7.7499999999999999E-2,179,1.7899999999999999E-2,0.85809999999999997]
[null,0.08,143,1.43E-2,0.87239999999999995]
[null,8.2500000000000004E-2,128,1.2800000000000001E-2,0.88519999999999999]
[null,8.5000000000000006E-2,122,1.2200000000000001E-2,0.89739999999999998]
[null,8.7499999999999994E-2,98,9.7999999999999997E-3,0.90720000000000001]
[null,0.09,71,7.1000000000000004E-3,0.9143]
[null,9.2499999999999999E-2,64,6.4000000000000003E-3,0.92069999999999996]
[null,9.5000000000000001E-2,55,5.4999999999999997E-3,0.92619999999999991]
[null,9.7500000000000003E-2,45,4.4999999999999997E-3,0.93069999999999986]
[null,0.1,41,4.1000000000000003E-3,0.93479999999999985]
[null,0.10249999999999999,42,4.1999999999999997E-3,0.93899999999999983]
[null,0.105,32,3.2000000000000002E-3,0.94219999999999982]
[null,0.1075,26,2.5999999999999999E-3,0.94479999999999986]
[null,0.11,32,3.2000000000000002E-3,0.94799999999999984]
[null,0.1125,14,1.4E-3,0.9493999999999998]
[null,0.115,11,1.1000000000000001E-3,0.95049999999999979]
[null,0.11749999999999999,22,2.2000000000000001E-3,0.95269999999999977]
[null,0.12,20,2E-3,0.95469999999999977]
[null,0.1225,19,1.9E-3,0.95659999999999978]
[null,0.125,18,1.8E-3,0.95839999999999981]
[null,0.1275,16,1.6000000000000001E-3,0.95999999999999985]
[null,0.13,15,1.5E-3,0.9614999999999998]
[null,0.13250000000000001,11,1.1000000000000001E-3,0.96259999999999979]
[null,0.13500000000000001,16,1.6000000000000001E-3,0.96419999999999983]
[null,0.13750000000000001,11,1.1000000000000001E-3,0.96529999999999982]
[null,0.14000000000000001,7,6.9999999999999999E-4,0.96599999999999986]
[null,0.14249999999999999,16,1.6000000000000001E-3,0.9675999999999999]
[null,0.14499999999999999,5,5.0000000000000001E-4,0.96809999999999985]
[null,0.14749999999999999,3,2.9999999999999997E-4,0.96839999999999982]
[null,0.15,9,8.9999999999999998E-4,0.96929999999999983]
[null,0.1525,9,8.9999999999999998E-4,0.97019999999999984]
[null,0.155,14,1.4E-3,0.9715999999999998]
[null,0.1575,3,2.9999999999999997E-4,0.97189999999999976]
[null,0.16,7,6.9999999999999999E-4,0.9725999999999998]
[null,0.16250000000000001,3,2.9999999999999997E-4,0.97289999999999976]
[null,0.16500000000000001,3,2.9999999999999997E-4,0.97319999999999973]
[null,0.16750000000000001,9,8.9999999999999998E-4,0.97409999999999974]
[null,0.17,5,5.0000000000000001E-4,0.97459999999999969]
[null,0.17249999999999999,8,8.0000000000000004E-4,0.97539999999999971]
[null,0.17499999999999999,2,2.0000000000000001E-4,0.97559999999999969]
[null,0.17749999999999999,2,2.0000000000000001E-4,0.97579999999999967]
[null,0.18,1,1E-4,0.97589999999999966]
[null,0.1825,4,4.0000000000000002E-4,0.97629999999999961]
[null,0.185,8,8.0000000000000004E-4,0.97709999999999964]
[null,0.1875,8,8.0000000000000004E-4,0.97789999999999966]
[null,0.19,4,4.0000000000000002E-4,0.97829999999999961]
[null,0.1925,4,4.0000000000000002E-4,0.97869999999999957]
[null,0.19500000000000001,1,1E-4,0.97879999999999956]
[null,0.19750000000000001,2,2.0000000000000001E-4,0.97899999999999954]
[null,0.2,1,1E-4,0.97909999999999953]
[null,0.20250000000000001,3,2.9999999999999997E-4,0.97939999999999949]
[null,0.20499999999999999,10,1E-3,0.98039999999999949]
[null,0.20749999999999999,6,5.9999999999999995E-4,0.98099999999999954]
[null,0.21,4,4.0000000000000002E-4,0.98139999999999949]
[null,0.21249999999999999,3,2.9999999999999997E-4,0.98169999999999946]
[null,0.215,2,2.0000000000000001E-4,0.98189999999999944]
[null,0.2175,0,0,0.98189999999999944]
[null,0.22,0,0,0.98189999999999944]
[null,0.2225,0,0,0.98189999999999944]
[null,0.22500000000000001,0,0,0.98189999999999944]
[null,0.22750000000000001,1,1E-4,0.98199999999999943]
[null,0.23,4,4.0000000000000002E-4,0.98239999999999938]
[null,0.23250000000000001,6,5.9999999999999995E-4,0.98299999999999943]
[null,0.23499999999999999,10,1E-3,0.98399999999999943]
[null,0.23749999999999999,3,2.9999999999999997E-4,0.9842999999999994]
[null,0.24,2,2.0000000000000001E-4,0.98449999999999938]
[null,0.24249999999999999,1,1E-4,0.98459999999999936]
[null,0.245,1,1E-4,0.98469999999999935]
[null,0.2475,0,0,0.98469999999999935]
[null,0.25,0,0,0.98469999999999935]
[null,0.2525,0,0,0.98469999999999935]
[null,0.255,0,0,0.98469999999999935]
[null,0.25750000000000001,0,0,0.98469999999999935]
[null,0.26,1,1E-4,0.98479999999999934]
[null,0.26250000000000001,4,4.0000000000000002E-4,0.9851999999999993]
[null,0.26500000000000001,7,6.9999999999999999E-4,0.98589999999999933]
[null,0.26750000000000002,5,5.0000000000000001E-4,0.98639999999999928]
[null,0.27,6,5.9999999999999995E-4,0.98699999999999932]
[null,0.27250000000000002,4,4.0000000000000002E-4,0.98739999999999928]
[null,0.27500000000000002,2,2.0000000000000001E-4,0.98759999999999926]
[null,0.27750000000000002,0,0,0.98759999999999926]
[null,0.28000000000000003,0,0,0.98759999999999926]
[null,0.28249999999999997,0,0,0.98759999999999926]
[null,0.28499999999999998,0,0,0.98759999999999926]
[null,0.28749999999999998,0,0,0.98759999999999926]
[null,0.28999999999999998,0,0,0.98759999999999926]
[null,0.29249999999999998,0,0,0.98759999999999926]
[null,0.29499999999999998,0,0,0.98759999999999926]
[null,0.29749999999999999,0,0,0.98759999999999926]
[null,0.3,0,0,0.98759999999999926]
[null,0.30249999999999999,0,0,0.98759999999999926]
[null,0.30499999999999999,1,1E-4,0.98769999999999925]
[null,0.3075,0,0,0.98769999999999925]
[null,0.31,2,2.0000000000000001E-4,0.98789999999999922]
[null,0.3125,5,5.0000000000000001E-4,0.98839999999999917]
[null,0.315,4,4.0000000000000002E-4,0.98879999999999912]
[null,0.3175,5,5.0000000000000001E-4,0.98929999999999907]
[null,0.32,1,1E-4,0.98939999999999906]
[null,0.32250000000000001,1,1E-4,0.98949999999999905]
[null,0.32500000000000001,0,0,0.98949999999999905]
[null,0.32750000000000001,0,0,0.98949999999999905]
[null,0.33,0,0,0.98949999999999905]
[null,0.33250000000000002,0,0,0.98949999999999905]
[null,0.33500000000000002,0,0,0.98949999999999905]
[null,0.33750000000000002,0,0,0.98949999999999905]
[null,0.34,0,0,0.98949999999999905]
[null,0.34250000000000003,0,0,0.98949999999999905]
[null,0.34499999999999997,0,0,0.98949999999999905]
[null,0.34749999999999998,0,0,0.98949999999999905]
[null,0.35,0,0,0.98949999999999905]
[null,0.35249999999999998,0,0,0.98949999999999905]
[null,0.35499999999999998,0,0,0.98949999999999905]
[null,0.35749999999999998,0,0,0.98949999999999905]
[null,0.36,0,0,0.98949999999999905]
[null,0.36249999999999999,1,1E-4,0.98959999999999904]
[null,0.36499999999999999,4,4.0000000000000002E-4,0.98999999999999899]
[null,0.36749999999999999,7,6.9999999999999999E-4,0.99069999999999903]
[null,0.37,6,5.9999999999999995E-4,0.99129999999999907]
[null,0.3725,2,2.0000000000000001E-4,0.99149999999999905]
[null,0.375,1,1E-4,0.99159999999999904]
[null,0.3775,0,0,0.99159999999999904]
[null,0.38,0,0,0.99159999999999904]
[null,0.38250000000000001,0,0,0.99159999999999904]
[null,0.38500000000000001,0,0,0.99159999999999904]
[null,0.38750000000000001,0,0,0.99159999999999904]
[null,0.39,0,0,0.99159999999999904]
[null,0.39250000000000002,0,0,0.99159999999999904]
[null,0.39500000000000002,0,0,0.99159999999999904]
[null,0.39750000000000002,0,0,0.99159999999999904]
[null,0.4,0,0,0.99159999999999904]
[null,0.40250000000000002,0,0,0.99159999999999904]
[null,0.40500000000000003,0,0,0.99159999999999904]
[null,0.40749999999999997,0,0,0.99159999999999904]
[null,0.41,0,0,0.99159999999999904]
[null,0.41249999999999998,0,0,0.99159999999999904]
[null,0.41499999999999998,0,0,0.99159999999999904]
[null,0.41749999999999998,0,0,0.99159999999999904]
[null,0.42,0,0,0.99159999999999904]
[null,0.42249999999999999,0,0,0.99159999999999904]
[null,0.42499999999999999,0,0,0.99159999999999904]
[null,0.42749999999999999,0,0,0.99159999999999904]
[null,0.43,0,0,0.99159999999999904]
[null,0.4325,0,0,0.99159999999999904]
[null,0.435,0,0,0.99159999999999904]
[null,0.4375,0,0,0.99159999999999904]
[null,0.44,3,2.9999999999999997E-4,0.991899999999999]
[null,0.4425,2,2.0000000000000001E-4,0.99209999999999898]
[null,0.44500000000000001,3,2.9999999999999997E-4,0.99239999999999895]
[null,0.44750000000000001,4,4.0000000000000002E-4,0.99279999999999891]
[null,0.45,5,5.0000000000000001E-4,0.99329999999999885]
[null,0.45250000000000001,0,0,0.99329999999999885]
[null,0.45500000000000002,1,1E-4,0.99339999999999884]
[null,0.45750000000000002,0,0,0.99339999999999884]
[null,0.46,0,0,0.99339999999999884]
[null,0.46250000000000002,0,0,0.99339999999999884]
[null,0.46500000000000002,0,0,0.99339999999999884]
[null,0.46750000000000003,0,0,0.99339999999999884]
[null,0.47,0,0,0.99339999999999884]
[null,0.47249999999999998,0,0,0.99339999999999884]
[null,0.47499999999999998,0,0,0.99339999999999884]
[null,0.47749999999999998,0,0,0.99339999999999884]
[null,0.48,0,0,0.99339999999999884]
[null,0.48249999999999998,0,0,0.99339999999999884]
[null,0.48499999999999999,0,0,0.99339999999999884]
[null,0.48749999999999999,0,0,0.99339999999999884]
[null,0.49,0,0,0.99339999999999884]
[null,0.49249999999999999,0,0,0.99339999999999884]
[null,0.495,0,0,0.99339999999999884]
[null,0.4975,66,6.6E-3,0.99999999999999889]

{"sheet":"SP 60_30 0_13","index":20,"n_rows":229,"n_cols":10,"rows_kept":229,"cut":false,"hidden":false,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Interval Length","Expected Stock Performance","Deposit Type","Single Premium Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Premiums"]
[null,null,null,null,null,"Great","Single Premium"]
[81,6.0258123997793114E-3,4.3432405656636322E-2,10000,2.5000000000000001E-3,"Average","Single Premium",250000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge","Monthly Discount Rate (for charges)","Present value of future charges (at age 90)"]
[40,"January",1000000,0.05,10,100,1E-4,0.9,2.0833333333333333E-3,0]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Gender","Smoking Preference","Floor","Cap","Mortality Table",null,"Annual IRR",null,"Death Time","Death Age"]
["Male","Nonsmoker",0,0.13,"2001 CSO S&U ANB Male NS",null,9.3807408165726969E-2,null,241,60]
[]
[]
[]
[null,"Bins","Frequency","P(x)","F(x)"]
[null,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0]
[null,5.0000000000000001E-3,0,0,0]
[null,7.4999999999999997E-3,0,0,0]
[null,0.01,0,0,0]
[null,1.2500000000000001E-2,0,0,0]
[null,1.4999999999999999E-2,0,0,0]
[null,1.7500000000000002E-2,0,0,0]
[null,0.02,25,2.5000000000000001E-3,2.5000000000000001E-3]
[null,2.2499999999999999E-2,143,1.43E-2,1.6799999999999999E-2]
[null,2.5000000000000001E-2,139,1.3899999999999999E-2,3.0699999999999998E-2]
[null,2.75E-2,60,6.0000000000000001E-3,3.6699999999999997E-2]
[null,0.03,84,8.3999999999999995E-3,4.5099999999999994E-2]
[null,3.2500000000000001E-2,107,1.0699999999999999E-2,5.5799999999999995E-2]
[null,3.5000000000000003E-2,191,1.9099999999999999E-2,7.4899999999999994E-2]
[null,3.7499999999999999E-2,337,3.3700000000000001E-2,0.1086]
[null,0.04,443,4.4299999999999999E-2,0.15290000000000001]
[null,4.2500000000000003E-2,483,4.8300000000000003E-2,0.20120000000000002]
[null,4.4999999999999998E-2,524,5.2400000000000002E-2,0.25360000000000005]
[null,4.7500000000000001E-2,494,4.9399999999999999E-2,0.30300000000000005]
[null,0.05,537,5.3699999999999998E-2,0.35670000000000002]
[null,5.2499999999999998E-2,606,6.0600000000000001E-2,0.4173]
[null,5.5E-2,655,6.5500000000000003E-2,0.48280000000000001]
[null,5.7500000000000002E-2,627,6.2700000000000006E-2,0.54549999999999998]
[null,0.06,606,6.0600000000000001E-2,0.60609999999999997]
[null,6.25E-2,572,5.7200000000000001E-2,0.6633]
[null,6.5000000000000002E-2,473,4.7300000000000002E-2,0.71060000000000001]
[null,6.7500000000000004E-2,426,4.2599999999999999E-2,0.75319999999999998]
[null,7.0000000000000007E-2,419,4.19E-2,0.79510000000000003]
[null,7.2499999999999995E-2,319,3.1899999999999998E-2,0.82700000000000007]
[null,7.4999999999999997E-2,254,2.5399999999999999E-2,0.85240000000000005]
[null,7.7499999999999999E-2,197,1.9699999999999999E-2,0.8721000000000001]
[null,0.08,158,1.5800000000000002E-2,0.88790000000000013]
[null,8.2500000000000004E-2,144,1.44E-2,0.9023000000000001]
[null,8.5000000000000006E-2,106,1.06E-2,0.91290000000000016]
[null,8.7499999999999994E-2,81,8.0999999999999996E-3,0.92100000000000015]
[null,0.09,60,6.0000000000000001E-3,0.92700000000000016]
[null,9.2499999999999999E-2,66,6.6E-3,0.93360000000000021]
[null,9.5000000000000001E-2,57,5.7000000000000002E-3,0.93930000000000025]
[null,9.7500000000000003E-2,51,5.1000000000000004E-3,0.94440000000000024]
[null,0.1,42,4.1999999999999997E-3,0.94860000000000022]
[null,0.10249999999999999,35,3.5000000000000001E-3,0.95210000000000017]
[null,0.105,22,2.2000000000000001E-3,0.95430000000000015]
[null,0.1075,26,2.5999999999999999E-3,0.95690000000000019]
[null,0.11,30,3.0000000000000001E-3,0.9599000000000002]
[null,0.1125,23,2.3E-3,0.96220000000000017]
[null,0.115,18,1.8E-3,0.96400000000000019]
[null,0.11749999999999999,20,2E-3,0.96600000000000019]
[null,0.12,25,2.5000000000000001E-3,0.96850000000000014]
[null,0.1225,15,1.5E-3,0.97000000000000008]
[null,0.125,15,1.5E-3,0.97150000000000003]
[null,0.1275,19,1.9E-3,0.97340000000000004]
[null,0.13,11,1.1000000000000001E-3,0.97450000000000003]
[null,0.13250000000000001,17,1.6999999999999999E-3,0.97620000000000007]
[null,0.13500000000000001,4,4.0000000000000002E-4,0.97660000000000002]
[null,0.13750000000000001,4,4.0000000000000002E-4,0.97699999999999998]
[null,0.14000000000000001,8,8.0000000000000004E-4,0.9778]
[null,0.14249999999999999,8,8.0000000000000004E-4,0.97860000000000003]
[null,0.14499999999999999,6,5.9999999999999995E-4,0.97920000000000007]
[null,0.14749999999999999,5,5.0000000000000001E-4,0.97970000000000002]
[null,0.15,11,1.1000000000000001E-3,0.98080000000000001]
[null,0.1525,5,5.0000000000000001E-4,0.98129999999999995]
[null,0.155,9,8.9999999999999998E-4,0.98219999999999996]
[null,0.1575,2,2.0000000000000001E-4,0.98239999999999994]
[null,0.16,2,2.0000000000000001E-4,0.98259999999999992]
[null,0.16250000000000001,7,6.9999999999999999E-4,0.98329999999999995]
[null,0.16500000000000001,5,5.0000000000000001E-4,0.9837999999999999]
[null,0.16750000000000001,5,5.0000000000000001E-4,0.98429999999999984]
[null,0.17,5,5.0000000000000001E-4,0.98479999999999979]
[null,0.17249999999999999,3,2.9999999999999997E-4,0.98509999999999975]
[null,0.17499999999999999,5,5.0000000000000001E-4,0.9855999999999997]
[null,0.17749999999999999,3,2.9999999999999997E-4,0.98589999999999967]
[null,0.18,4,4.0000000000000002E-4,0.98629999999999962]
[null,0.1825,4,4.0000000000000002E-4,0.98669999999999958]
[null,0.185,3,2.9999999999999997E-4,0.98699999999999954]
[null,0.1875,4,4.0000000000000002E-4,0.9873999999999995]
[null,0.19,3,2.9999999999999997E-4,0.98769999999999947]
[null,0.1925,1,1E-4,0.98779999999999946]
[null,0.19500000000000001,0,0,0.98779999999999946]
[null,0.19750000000000001,1,1E-4,0.98789999999999945]
[null,0.2,5,5.0000000000000001E-4,0.98839999999999939]
[null,0.20250000000000001,6,5.9999999999999995E-4,0.98899999999999944]
[null,0.20499999999999999,6,5.9999999999999995E-4,0.98959999999999948]
[null,0.20749999999999999,0,0,0.98959999999999948]
[null,0.21,1,1E-4,0.98969999999999947]
[null,0.21249999999999999,2,2.0000000000000001E-4,0.98989999999999945]
[null,0.215,1,1E-4,0.98999999999999944]
[null,0.2175,0,0,0.98999999999999944]
[null,0.22,0,0,0.98999999999999944]
[null,0.2225,0,0,0.98999999999999944]
[null,0.22500000000000001,3,2.9999999999999997E-4,0.9902999999999994]
[null,0.22750000000000001,1,1E-4,0.99039999999999939]
[null,0.23,3,2.9999999999999997E-4,0.99069999999999936]
[null,0.23250000000000001,5,5.0000000000000001E-4,0.9911999999999993]
[null,0.23499999999999999,0,0,0.9911999999999993]
[null,0.23749999999999999,1,1E-4,0.99129999999999929]
[null,0.24,1,1E-4,0.99139999999999928]
[null,0.24249999999999999,0,0,0.99139999999999928]
[null,0.245,0,0,0.99139999999999928]
[null,0.2475,0,0,0.99139999999999928]
[null,0.25,0,0,0.99139999999999928]
[null,0.2525,1,1E-4,0.99149999999999927]
[null,0.255,0,0,0.99149999999999927]
[null,0.25750000000000001,0,0,0.99149999999999927]
[null,0.26,0,0,0.99149999999999927]
[null,0.26250000000000001,4,4.0000000000000002E-4,0.99189999999999923]
[null,0.26500000000000001,1,1E-4,0.99199999999999922]
[null,0.26750000000000002,0,0,0.99199999999999922]
[null,0.27,0,0,0.99199999999999922]
[null,0.27250000000000002,1,1E-4,0.9920999999999992]
[null,0.27500000000000002,1,1E-4,0.99219999999999919]
[null,0.27750000000000002,4,4.0000000000000002E-4,0.99259999999999915]
[null,0.28000000000000003,1,1E-4,0.99269999999999914]
[null,0.28249999999999997,0,0,0.99269999999999914]
[null,0.28499999999999998,0,0,0.99269999999999914]
[null,0.28749999999999998,0,0,0.99269999999999914]
[null,0.28999999999999998,0,0,0.99269999999999914]
[null,0.29249999999999998,0,0,0.99269999999999914]
[null,0.29499999999999998,0,0,0.99269999999999914]
[null,0.29749999999999999,0,0,0.99269999999999914]
[null,0.3,0,0,0.99269999999999914]
[null,0.30249999999999999,0,0,0.99269999999999914]
[null,0.30499999999999999,1,1E-4,0.99279999999999913]
[null,0.3075,0,0,0.99279999999999913]
[null,0.31,1,1E-4,0.99289999999999912]
[null,0.3125,3,2.9999999999999997E-4,0.99319999999999908]
[null,0.315,2,2.0000000000000001E-4,0.99339999999999906]
[null,0.3175,0,0,0.99339999999999906]
[null,0.32,1,1E-4,0.99349999999999905]
[null,0.32250000000000001,2,2.0000000000000001E-4,0.99369999999999903]
[null,0.32500000000000001,1,1E-4,0.99379999999999902]
[null,0.32750000000000001,2,2.0000000000000001E-4,0.993999999999999]
[null,0.33,1,1E-4,0.99409999999999898]
[null,0.33250000000000002,1,1E-4,0.99419999999999897]
[null,0.33500000000000002,1,1E-4,0.99429999999999896]
[null,0.33750000000000002,0,0,0.99429999999999896]
[null,0.34,0,0,0.99429999999999896]
[null,0.34250000000000003,0,0,0.99429999999999896]
[null,0.34499999999999997,0,0,0.99429999999999896]
[null,0.34749999999999998,0,0,0.99429999999999896]
[null,0.35,0,0,0.99429999999999896]
[null,0.35249999999999998,0,0,0.99429999999999896]
[null,0.35499999999999998,0,0,0.99429999999999896]
[null,0.35749999999999998,0,0,0.99429999999999896]
[null,0.36,0,0,0.99429999999999896]
[null,0.36249999999999999,0,0,0.99429999999999896]
[null,0.36499999999999999,0,0,0.99429999999999896]
[null,0.36749999999999999,0,0,0.99429999999999896]
[null,0.37,0,0,0.99429999999999896]
[null,0.3725,0,0,0.99429999999999896]
[null,0.375,0,0,0.99429999999999896]
[null,0.3775,1,1E-4,0.99439999999999895]
[null,0.38,3,2.9999999999999997E-4,0.99469999999999892]
[null,0.38250000000000001,2,2.0000000000000001E-4,0.9948999999999989]
[null,0.38500000000000001,0,0,0.9948999999999989]
[null,0.38750000000000001,2,2.0000000000000001E-4,0.99509999999999887]
[null,0.39,0,0,0.99509999999999887]
[null,0.39250000000000002,2,2.0000000000000001E-4,0.99529999999999885]
[null,0.39500000000000002,0,0,0.99529999999999885]
[null,0.39750000000000002,0,0,0.99529999999999885]
[null,0.4,0,0,0.99529999999999885]
[null,0.40250000000000002,0,0,0.99529999999999885]
[null,0.40500000000000003,0,0,0.99529999999999885]
[null,0.40749999999999997,0,0,0.99529999999999885]
[null,0.41,0,0,0.99529999999999885]
[null,0.41249999999999998,0,0,0.99529999999999885]
[null,0.41499999999999998,0,0,0.99529999999999885]
[null,0.41749999999999998,0,0,0.99529999999999885]
[null,0.42,0,0,0.99529999999999885]
[null,0.42249999999999999,0,0,0.99529999999999885]
[null,0.42499999999999999,0,0,0.99529999999999885]
[null,0.42749999999999999,0,0,0.99529999999999885]
[null,0.43,0,0,0.99529999999999885]
[null,0.4325,0,0,0.99529999999999885]
[null,0.435,0,0,0.99529999999999885]
[null,0.4375,0,0,0.99529999999999885]
[null,0.44,0,0,0.99529999999999885]
[null,0.4425,0,0,0.99529999999999885]
[null,0.44500000000000001,0,0,0.99529999999999885]
[null,0.44750000000000001,0,0,0.99529999999999885]
[null,0.45,0,0,0.99529999999999885]
[null,0.45250000000000001,0,0,0.99529999999999885]
[null,0.45500000000000002,0,0,0.99529999999999885]
[null,0.45750000000000002,0,0,0.99529999999999885]
[null,0.46,0,0,0.99529999999999885]
[null,0.46250000000000002,0,0,0.99529999999999885]
[null,0.46500000000000002,0,0,0.99529999999999885]
[null,0.46750000000000003,0,0,0.99529999999999885]
[null,0.47,0,0,0.99529999999999885]
[null,0.47249999999999998,0,0,0.99529999999999885]
[null,0.47499999999999998,0,0,0.99529999999999885]
[null,0.47749999999999998,0,0,0.99529999999999885]
[null,0.48,0,0,0.99529999999999885]
[null,0.48249999999999998,0,0,0.99529999999999885]
[null,0.48499999999999999,0,0,0.99529999999999885]
[null,0.48749999999999999,1,1E-4,0.99539999999999884]
[null,0.49,0,0,0.99539999999999884]
[null,0.49249999999999999,0,0,0.99539999999999884]
[null,0.495,3,2.9999999999999997E-4,0.99569999999999881]
[null,0.4975,43,4.3E-3,0.99999999999999878]

{"sheet":"Summary (monthly deposits)","index":21,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Bins","Great MD 60/30","Great MD 90/15","Great MD 70/20","Average MD 60/30","Average MD 90/15","Average MD 70/20","Poor MD 60/30","Poor MD 90/15","Poor MD 70/20"]
[0,0,0,0,0,0,0,0,0,0]
[2.5000000000000001E-3,0,0,0,0,0,0,0,0,0]
[5.0000000000000001E-3,0,0,0,0,0,0,0,0,0]
[7.4999999999999997E-3,0,0,0,0,0,0,0,0,0]
[0.01,0,0,0,0,0,0,0,0,0]
[1.2500000000000001E-2,0,0,0,0,0,0,0,0,0]
[1.4999999999999999E-2,0,0,0,0,0,0,0,0,0]
[1.7500000000000002E-2,0,0,0,0,0,0,0,0,0]
[0.02,0,0,0,0,0,0,0,0,0]
[2.2499999999999999E-2,0,0,0,0,0,0,3.0000000000000001E-3,0,0]
[2.5000000000000001E-2,0,0,0,0,0,0,9.0000000000000011E-3,1E-3,1E-3]
[2.75E-2,0,0,0,0,0,0,3.1E-2,8.0000000000000002E-3,7.0000000000000001E-3]
[0.03,0,0,0,0,0,0,9.9000000000000005E-2,3.2000000000000001E-2,2.7E-2]
[3.2500000000000001E-2,0,0,0,0,0,0,0.20400000000000001,9.2999999999999999E-2,9.4E-2]
[3.5000000000000003E-2,0,0,0,1E-3,0,0,0.37,0.23699999999999999,0.20800000000000002]
[3.7499999999999999E-2,0,0,0,4.0000000000000001E-3,0,1E-3,0.56200000000000006,0.44399999999999995,0.39600000000000002]
[0.04,0,0,0,0.01,0,2E-3,0.76,0.64100000000000001,0.59600000000000009]
[4.2500000000000003E-2,0,0,0,0.03,3.0000000000000001E-3,0.01,0.879,0.82400000000000007,0.77700000000000014]
[4.4999999999999998E-2,0,0,0,8.4999999999999992E-2,1.0999999999999999E-2,3.5000000000000003E-2,0.94399999999999995,0.93100000000000005,0.89300000000000013]
[4.7500000000000001E-2,0,0,0,0.16099999999999998,4.0999999999999995E-2,7.3000000000000009E-2,0.98199999999999998,0.97700000000000009,0.95200000000000018]
[0.05,0,0,0,0.3,0.14000000000000001,0.16600000000000001,0.996,0.99800000000000011,0.98800000000000021]
[5.2499999999999998E-2,0,0,0,0.44099999999999995,0.29500000000000004,0.29400000000000004,1,1,0.99500000000000022]
[5.5E-2,0,0,0,0.62799999999999989,0.48800000000000004,0.503,1,1,0.99800000000000022]
[5.7500000000000002E-2,1E-3,0,0,0.79499999999999993,0.69200000000000006,0.70599999999999996,1,1,1.0000000000000002]
[0.06,1.0999999999999999E-2,0,2E-3,0.8909999999999999,0.8630000000000001,0.85099999999999998,1,1,1]
[6.25E-2,3.6000000000000004E-2,2E-3,1.2999999999999999E-2,0.96399999999999986,0.95600000000000007,0.93899999999999995,1,1,1]
[6.5000000000000002E-2,8.6000000000000007E-2,1.6E-2,4.9999999999999996E-2,0.99199999999999988,0.9900000000000001,0.97299999999999998,1,1,1]
[6.7500000000000004E-2,0.19600000000000001,6.8000000000000005E-2,0.13699999999999998,0.99899999999999989,0.99900000000000011,0.99399999999999999,1,1,1]
[7.0000000000000007E-2,0.39,0.215,0.307,0.99999999999999989,1,0.998,1,1,1]
[7.2499999999999995E-2,0.61699999999999999,0.42499999999999999,0.51900000000000002,1,1,1,1,1,1]
[7.4999999999999997E-2,0.83,0.66500000000000004,0.72399999999999998,1,1,1,1,1,1]
[7.7499999999999999E-2,0.94599999999999995,0.872,0.878,1,1,1,1,1,1]
[0.08,0.98899999999999999,0.96799999999999997,0.96699999999999997,1,1,1,1,1,1]
[8.2500000000000004E-2,1,0.99399999999999999,0.99,1,1,1,1,1,1]
[8.5000000000000006E-2,1,0.999,1,1,1,1,1,1,1]
[8.7499999999999994E-2,1,1,1,1,1,1,1,1,1]

{"sheet":"Summary (single premium)","index":22,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["Bins","Great SP 60/30","Great SP 90/15","Great SP 70/20","Average SP 60/30","Average SP 90/15","Average SP 70/20","Poor SP 60/30","Poor SP 90/15","Poor SP 70/20"]
[0,0,0,0,0,0,0,0,0,0]
[2.5000000000000001E-3,0,0,0,0,0,0,0,0,0]
[5.0000000000000001E-3,0,0,0,0,0,0,0,0,0]
[7.4999999999999997E-3,0,0,0,0,0,0,0,0,0]
[0.01,0,0,0,0,0,0,0,0,0]
[1.2500000000000001E-2,0,0,0,0,0,0,0,0,0]
[1.4999999999999999E-2,0,0,0,0,0,0,0,0,0]
[1.7500000000000002E-2,0,0,0,0,0,0,0,0,0]
[0.02,0,0,0,0,0,0,0,0,0]
[2.2499999999999999E-2,0,0,0,0,0,0,0,0,0]
[2.5000000000000001E-2,0,0,0,0,0,0,0,0,0]
[2.75E-2,0,0,0,0,0,0,0,0,0]
[0.03,0,0,0,0,0,0,2E-3,0,1E-3]
[3.2500000000000001E-2,0,0,0,0,0,0,6.0000000000000001E-3,1E-3,1E-3]
[3.5000000000000003E-2,0,0,0,0,0,0,2.7000000000000003E-2,5.0000000000000001E-3,1.3000000000000001E-2]
[3.7499999999999999E-2,0,0,0,0,0,0,7.3000000000000009E-2,3.7999999999999999E-2,5.7999999999999996E-2]
[0.04,0,0,0,1E-3,0,0,0.19400000000000001,0.13300000000000001,0.159]
[4.2500000000000003E-2,0,0,0,3.0000000000000001E-3,0,0,0.38500000000000001,0.32500000000000001,0.36099999999999999]
[4.4999999999999998E-2,0,0,0,7.0000000000000001E-3,0,4.0000000000000001E-3,0.58600000000000008,0.55500000000000005,0.57199999999999995]
[4.7500000000000001E-2,0,0,0,0.02,3.0000000000000001E-3,1.2E-2,0.77500000000000013,0.78100000000000003,0.748]
[0.05,0,0,0,5.3000000000000005E-2,1.4999999999999999E-2,0.04,0.90000000000000013,0.90900000000000003,0.88100000000000001]
[5.2499999999999998E-2,0,0,0,0.13400000000000001,5.8999999999999997E-2,0.10500000000000001,0.96700000000000008,0.97700000000000009,0.94500000000000006]
[5.5E-2,0,0,0,0.248,0.16899999999999998,0.20900000000000002,0.9890000000000001,0.99900000000000011,0.9840000000000001]
[5.7500000000000002E-2,0,0,0,0.41500000000000004,0.35499999999999998,0.38100000000000001,0.99800000000000011,1,0.99700000000000011]
[0.06,1E-3,0,1E-3,0.60699999999999998,0.60299999999999998,0.58200000000000007,1,1,1]
[6.25E-2,3.0000000000000001E-3,0,5.0000000000000001E-3,0.77,0.78,0.77,1,1,1]
[6.5000000000000002E-2,1.6E-2,1E-3,1.7000000000000001E-2,0.89800000000000002,0.90200000000000002,0.88,1,1,1]
[6.7500000000000004E-2,4.4999999999999998E-2,1.0999999999999999E-2,4.4999999999999998E-2,0.95600000000000007,0.96500000000000008,0.95199999999999996,1,1,1]
[7.0000000000000007E-2,0.125,6.4000000000000001E-2,0.108,0.9830000000000001,0.9900000000000001,0.98599999999999999,1,1,1]
[7.2499999999999995E-2,0.27800000000000002,0.191,0.23799999999999999,0.99800000000000011,0.99900000000000011,0.998,1,1,1]
[7.4999999999999997E-2,0.48000000000000004,0.40600000000000003,0.44799999999999995,1,1,1,1,1,1]
[7.7499999999999999E-2,0.69400000000000006,0.64600000000000002,0.65899999999999992,1,1,1,1,1,1]
[0.08,0.84800000000000009,0.872,0.82099999999999995,1,1,1,1,1,1]
[8.2500000000000004E-2,0.94000000000000006,0.96499999999999997,0.93699999999999994,1,1,1,1,1,1]
[8.5000000000000006E-2,0.9860000000000001,0.995,0.98799999999999999,1,1,1,1,1,1]
[8.7499999999999994E-2,0.99900000000000011,1,0.997,1,1,1,1,1,1]
[0.09,0.99900000000000011,1,1,1,1,1,1,1,1]
[9.2499999999999999E-2,1,1,1,1,1,1,1,1,1]

{"sheet":"Summary (combined)","index":23,"n_rows":39,"n_cols":20,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["Bins","Great SP 60/30","Great SP 90/15","Great SP 70/20","Average SP 60/30","Average SP 90/15","Average SP 70/20","Poor SP 60/30","Poor SP 90/15","Poor SP 70/20","Great MD 60/30","Great MD 90/15","Great MD 70/20","Average MD 60/30","Average MD 90/15","Average MD 70/20","Poor MD 60/30","Poor MD 90/15","Poor MD 70/20","7.44 Flat"]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2.5000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7.4999999999999997E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1.7500000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2.2499999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0000000000000001E-3,0,0,0]
[2.5000000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0000000000000011E-3,1E-3,1E-3,0]
[2.75E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1E-2,8.0000000000000002E-3,7.0000000000000001E-3,0]
[0.03,0,0,0,0,0,0,2E-3,0,1E-3,0,0,0,0,0,0,9.9000000000000005E-2,3.2000000000000001E-2,2.7E-2,0]
[3.2500000000000001E-2,0,0,0,0,0,0,6.0000000000000001E-3,1E-3,1E-3,0,0,0,0,0,0,0.20400000000000001,9.2999999999999999E-2,9.4E-2,0]
[3.5000000000000003E-2,0,0,0,0,0,0,2.7000000000000003E-2,5.0000000000000001E-3,1.3000000000000001E-2,0,0,0,1E-3,0,0,0.37,0.23699999999999999,0.20800000000000002,0]
[3.7499999999999999E-2,0,0,0,0,0,0,7.3000000000000009E-2,3.7999999999999999E-2,5.7999999999999996E-2,0,0,0,4.0000000000000001E-3,0,1E-3,0.56200000000000006,0.44399999999999995,0.39600000000000002,0]
[0.04,0,0,0,1E-3,0,0,0.19400000000000001,0.13300000000000001,0.159,0,0,0,0.01,0,2E-3,0.76,0.64100000000000001,0.59600000000000009,0]
[4.2500000000000003E-2,0,0,0,3.0000000000000001E-3,0,0,0.38500000000000001,0.32500000000000001,0.36099999999999999,0,0,0,0.03,3.0000000000000001E-3,0.01,0.879,0.82400000000000007,0.77700000000000014,0]
[4.4999999999999998E-2,0,0,0,7.0000000000000001E-3,0,4.0000000000000001E-3,0.58600000000000008,0.55500000000000005,0.57199999999999995,0,0,0,8.4999999999999992E-2,1.0999999999999999E-2,3.5000000000000003E-2,0.94399999999999995,0.93100000000000005,0.89300000000000013,0]
[4.7500000000000001E-2,0,0,0,0.02,3.0000000000000001E-3,1.2E-2,0.77500000000000013,0.78100000000000003,0.748,0,0,0,0.16099999999999998,4.0999999999999995E-2,7.3000000000000009E-2,0.98199999999999998,0.97700000000000009,0.95200000000000018,0]
[0.05,0,0,0,5.3000000000000005E-2,1.4999999999999999E-2,0.04,0.90000000000000013,0.90900000000000003,0.88100000000000001,0,0,0,0.3,0.14000000000000001,0.16600000000000001,0.996,0.99800000000000011,0.98800000000000021,0]
[5.2499999999999998E-2,0,0,0,0.13400000000000001,5.8999999999999997E-2,0.10500000000000001,0.96700000000000008,0.97700000000000009,0.94500000000000006,0,0,0,0.44099999999999995,0.29500000000000004,0.29400000000000004,1,1,0.99500000000000022,0]
[5.5E-2,0,0,0,0.248,0.16899999999999998,0.20900000000000002,0.9890000000000001,0.99900000000000011,0.9840000000000001,0,0,0,0.62799999999999989,0.48800000000000004,0.503,1,1,0.99800000000000022,0]
[5.7500000000000002E-2,0,0,0,0.41500000000000004,0.35499999999999998,0.38100000000000001,0.99800000000000011,1,0.99700000000000011,1E-3,0,0,0.79499999999999993,0.69200000000000006,0.70599999999999996,1,1,1.0000000000000002,0]
[0.06,1E-3,0,1E-3,0.60699999999999998,0.60299999999999998,0.58200000000000007,1,1,1,1.0999999999999999E-2,0,2E-3,0.8909999999999999,0.8630000000000001,0.85099999999999998,1,1,1,0]
[6.25E-2,3.0000000000000001E-3,0,5.0000000000000001E-3,0.77,0.78,0.77,1,1,1,3.6000000000000004E-2,2E-3,1.2999999999999999E-2,0.96399999999999986,0.95600000000000007,0.93899999999999995,1,1,1,0]
[6.5000000000000002E-2,1.6E-2,1E-3,1.7000000000000001E-2,0.89800000000000002,0.90200000000000002,0.88,1,1,1,8.6000000000000007E-2,1.6E-2,4.9999999999999996E-2,0.99199999999999988,0.9900000000000001,0.97299999999999998,1,1,1,1]
[6.7500000000000004E-2,4.4999999999999998E-2,1.0999999999999999E-2,4.4999999999999998E-2,0.95600000000000007,0.96500000000000008,0.95199999999999996,1,1,1,0.19600000000000001,6.8000000000000005E-2,0.13699999999999998,0.99899999999999989,0.99900000000000011,0.99399999999999999,1,1,1,1]
[7.0000000000000007E-2,0.125,6.4000000000000001E-2,0.108,0.9830000000000001,0.9900000000000001,0.98599999999999999,1,1,1,0.39,0.215,0.307,0.99999999999999989,1,0.998,1,1,1,1]
[7.2499999999999995E-2,0.27800000000000002,0.191,0.23799999999999999,0.99800000000000011,0.99900000000000011,0.998,1,1,1,0.61699999999999999,0.42499999999999999,0.51900000000000002,1,1,1,1,1,1,1]
[7.4999999999999997E-2,0.48000000000000004,0.40600000000000003,0.44799999999999995,1,1,1,1,1,1,0.83,0.66500000000000004,0.72399999999999998,1,1,1,1,1,1,1]
[7.7499999999999999E-2,0.69400000000000006,0.64600000000000002,0.65899999999999992,1,1,1,1,1,1,0.94599999999999995,0.872,0.878,1,1,1,1,1,1,1]
[0.08,0.84800000000000009,0.872,0.82099999999999995,1,1,1,1,1,1,0.98899999999999999,0.96799999999999997,0.96699999999999997,1,1,1,1,1,1,1]
[8.2500000000000004E-2,0.94000000000000006,0.96499999999999997,0.93699999999999994,1,1,1,1,1,1,1,0.99399999999999999,0.99,1,1,1,1,1,1,1]
[8.5000000000000006E-2,0.9860000000000001,0.995,0.98799999999999999,1,1,1,1,1,1,1,0.999,1,1,1,1,1,1,1,1]
[8.7499999999999994E-2,0.99900000000000011,1,0.997,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[0.09,0.99900000000000011,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[9.2499999999999999E-2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Iteration Comparison","index":24,"n_rows":65,"n_cols":10,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["Timespan (years)","Mean","Volatility","Iterations","Bin Size","Expected Stock Performance","Deposit Type","Monthly Deposit Amount","Withdrawal Starting Age","Withdrawal Duration (years)"]
[null,null,null,null,null,"Poor"]
[null,null,null,null,null,"Average","Monthly Deposit"]
[null,null,null,null,null,"Great","Single Premium"]
[50,1.2842840485921879E-2,3.8286449537296319E-2,1000,2.5000000000000001E-3,"Great","Monthly Deposit",1000,60,30]
[]
[null,"January"]
[null,"February"]
[null,"March"]
[null,"April"]
[null,"May"]
[null,"June"]
[null,"July"]
[null,"August"]
[null,"September"]
[null,"October"]
[null,"November"]
[null,"December"]
["Issue Age","Issue Month","Initial Death Benefit","Premium Load","Issue Charge","Unit Charge","Indexing Charge","Mortality Charge"]
[40,"January",100000,0.05,10,10,1E-4,0.9]
[]
["Male","Smoker",null,null,null,"Mortality Table Cell Location"]
["Female","Nonsmoker",null,null,null,"$A$4:$DR$105"]
["Customer Birth Month","Customer Gender","Smoking Habit","Floor","Ceiling","Mortality Table","Annual IRR"]
["March","Male","Nonsmoker",0.03,0.1,"2001 CSO S&U ANB Male NS",7.832243399991512E-2]
[]
[]
[]
[null,"Bins","Frequency","P(x)","1000 Iterations","300 Iterations","10000 Iterations"]
[null,0,0,0,0,0,0]
[null,2.5000000000000001E-3,0,0,0,0,0]
[null,5.0000000000000001E-3,0,0,0,0,0]
[null,7.4999999999999997E-3,0,0,0,0,0]
[null,0.01,0,0,0,0,0]
[null,1.2500000000000001E-2,0,0,0,0,0]
[null,1.4999999999999999E-2,0,0,0,0,0]
[null,1.7500000000000002E-2,0,0,0,0,0]
[null,0.02,0,0,0,0,0]
[null,2.2499999999999999E-2,0,0,0,0,0]
[null,2.5000000000000001E-2,0,0,0,0,0]
[null,2.75E-2,0,0,0,0,0]
[null,0.03,0,0,0,0,0]
[null,3.2500000000000001E-2,0,0,0,0,0]
[null,3.5000000000000003E-2,0,0,0,0,0]
[null,3.7499999999999999E-2,0,0,0,0,0]
[null,0.04,0,0,0,0,0]
[null,4.2500000000000003E-2,0,0,0,0,0]
[null,4.4999999999999998E-2,0,0,0,0,0]
[null,4.7500000000000001E-2,0,0,0,0,0]
[null,0.05,0,0,0,0,0]
[null,5.2499999999999998E-2,0,0,0,0,1E-4]
[null,5.5E-2,0,0,0,0,3.9999999999999996E-4]
[null,5.7500000000000002E-2,1,1E-3,1E-3,0,1.9E-3]
[null,0.06,10,0.01,1.0999999999999999E-2,3.3333333333333335E-3,9.1999999999999998E-3]
[null,6.25E-2,25,2.5000000000000001E-2,3.6000000000000004E-2,0.04,3.0300000000000001E-2]
[null,6.5000000000000002E-2,50,0.05,8.6000000000000007E-2,8.3333333333333343E-2,9.0200000000000002E-2]
[null,6.7500000000000004E-2,110,0.11,0.19600000000000001,0.18333333333333335,0.1981]
[null,7.0000000000000007E-2,194,0.19400000000000001,0.39,0.39,0.377]
[null,7.2499999999999995E-2,227,0.22700000000000001,0.61699999999999999,0.57666666666666666,0.60030000000000006]
[null,7.4999999999999997E-2,213,0.21299999999999999,0.83,0.79666666666666663,0.7965000000000001]
[null,7.7499999999999999E-2,116,0.11600000000000001,0.94599999999999995,0.92999999999999994,0.92330000000000012]
[null,0.08,43,4.2999999999999997E-2,0.98899999999999999,0.98,0.98110000000000008]
[null,8.2500000000000004E-2,11,1.0999999999999999E-2,1,0.9966666666666667,0.99870000000000003]
[null,8.5000000000000006E-2,null,null,1,1,0.99990000000000001]
[null,0.09,null,null,null,null,1]