{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":69,"n_cols":75,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Current Age",35]
[null,null,"Age at Exit",75,null,null,null,null,"Probability",null,null,null,"Success","Prob.fail"]
[null,null,"Chart end Age:",{"$f":"BC18","v":86}]
[null,null,"Open Value",470000,null,null,null,null,5.0000000000000001E-3,null,null,null,{"$f":"NORMSDIST(O5)","v":0.99903239678678168},{"$f":"1-M5","v":9.6760321321831544E-4},3.1,1,null,{"$f":"N5","v":9.6760321321831544E-4},"a"]
[null,null,"Contributions",23000,null,null,null,null,0.01,null,null,null,0.9949879956682387,5.0120043317612994E-3,2.5750000000000002,2,null,5.0120043317612994E-3,"b"]
[null,null,"Contributions end at age:",60,null,null,null,null,0.02,null,null,null,0.9900439481662654,9.9560518337346027E-3,2.3279999999999998,3,null,9.9560518337346027E-3,"c"]
[null,null,"Withdrawals",64000,null,null,null,null,null,null,null,null,0.97500210485177952,2.4997895148220484E-2,1.96,4,null,2.4997895148220484E-2,"d"]
[null,null,"Withdrawals begin at age:",64,null,null,null,null,null,null,null,null,0.95001509446087862,4.9984905539121383E-2,1.645,5,null,4.9984905539121383E-2,"e"]
[null,null,"Max Leverage",0.75,null,null,null,null,null,null,null,null,0.90000849990232479,9.9991500097675212E-2,1.2816000000000001,6,null,9.9991500097675212E-2,"f"]
[null,null,"Cost of Borrowing (Margin over RFR)",0.04]
[null,null,"Accepted Probability of Failure",9.9991500097675212E-2,null,null,null,null,null,null,null,null,0.85003884334754809,0.14996115665245191,1.0366,6,null,{"$f":"N12","v":0.14996115665245191},"g"]
[null,null,"Std Deviation",{"$f":"VLOOKUP(D12,N5:O12,2)","v":1.2816000000000001}]
[]
[null,null,"CPI"]
[null,null,0.03]
[]
[null,null,"A",{"$f":"D2","v":35},{"$f":"D18+1","v":36},{"$f":"E18+1","v":37},38,39,40,41,42,43,{"$f":"L18+1","v":44},45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,{"$f":"AJ18+1","v":68},69,70,71,72,73,74,75,76,77,78,{"$f":"AU18+1","v":79},80,81,82,83,84,85,{"$f":"BB18+1","v":86},87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,"Years till X  (85)",{"$f":"$D3-D18","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,{"$f":"$D3-AJ18","v":8},7,6,5,4,3,2,1,0,-1,-2,-3,-4,-5,-6,-7,-8,-9,-10,-11,-12,-13,-14,-15,-16,-17,-18,-19,-20,-21,-22,-23,{"$f":"$D3-BP18","v":-24},{"$f":"$D3-BQ18","v":-25}]
[null,null,"Years till X  (85)",{"$f":"MAX(D19,0.25)","v":40},{"$f":"MAX(E19,0.25)","v":39},38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,{"$f":"MAX(AO19,1)","v":3},2,1,0.25,0.25,0.25,0.25,{"$f":"MAX(AV19,0.25)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Potential Return (no leverage)",{"$f":"MAX(D37:D44)","v":9.8741051805822044E-2},{"$f":"MAX(E37:E44)","v":9.8594790514498154E-2},{"$f":"MAX(F37:F44)","v":9.8430764626265432E-2},9.8246676044705161E-2,9.8039902918160893E-2,9.7807448904871253E-2,9.7545883473398431E-2,9.7251271448552057E-2,9.6919089612295561E-2,9.654412766901066E-2,9.6120370258049093E-2,9.5640855908881717E-2,9.5097507840217643E-2,9.4480930245466554E-2,9.3780162106255505E-2,9.2982378533163601E-2,9.207252701685098E-2,9.1032882610269095E-2,8.9842501724968438E-2,8.8476548608378058E-2,8.6905461269223272E-2,8.5093914088678169E-2,8.2999521846151225E-2,8.057121334542261E-2,7.7747180698635399E-2,7.4452280191225517E-2,7.0594718419515035E-2,6.7105652564521723E-2,6.3877783910644581E-2,6.0103203739128253E-2,5.5663626757762596E-2,5.0405256564007406E-2,4.4122619795897711E-2,3.6531016337659095E-2,3.0677211512544655E-2,2.7406786334764011E-2,2.6628369844690747E-2,2.5511975831623346E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[null,null,"Target Exit 10 years later",{"$f":"$D$21","v":9.8741051805822044E-2},9.8741051805822044E-2,9.8741051805822044E-2,9.8741051805822044E-2,9.8741051805822044E-2,9.8741051805822044E-2,9.8741051805822044E-2,9.8741051805822044E-2,9.8741051805822044E-2,9.8741051805822044E-2,{"$f":"D21","v":9.8741051805822044E-2},9.8594790514498154E-2,9.8430764626265432E-2,9.8246676044705161E-2,9.8039902918160893E-2,9.7807448904871253E-2,9.7545883473398431E-2,9.7251271448552057E-2,9.6919089612295561E-2,9.654412766901066E-2,9.6120370258049093E-2,9.5640855908881717E-2,9.5097507840217643E-2,9.4480930245466554E-2,9.3780162106255505E-2,9.2982378533163601E-2,9.207252701685098E-2,9.1032882610269095E-2,8.9842501724968438E-2,8.8476548608378058E-2,8.6905461269223272E-2,8.5093914088678169E-2,8.2999521846151225E-2,8.057121334542261E-2,7.7747180698635399E-2,7.4452280191225517E-2,7.0594718419515035E-2,6.7105652564521723E-2,6.3877783910644581E-2,6.0103203739128253E-2,5.5663626757762596E-2,5.0405256564007406E-2,{"$f":"AJ21","v":4.4122619795897711E-2},3.6531016337659095E-2,3.0677211512544655E-2,2.7406786334764011E-2,2.6628369844690747E-2,2.5511975831623346E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[null,null,"Target Exit 10 years earlier",{"$f":"N21","v":9.6120370258049093E-2},{"$f":"O21","v":9.5640855908881717E-2},9.5097507840217643E-2,9.4480930245466554E-2,9.3780162106255505E-2,9.2982378533163601E-2,9.207252701685098E-2,9.1032882610269095E-2,8.9842501724968438E-2,8.8476548608378058E-2,8.6905461269223272E-2,8.5093914088678169E-2,8.2999521846151225E-2,8.057121334542261E-2,{"$f":"AB21","v":7.7747180698635399E-2},7.4452280191225517E-2,7.0594718419515035E-2,6.7105652564521723E-2,6.3877783910644581E-2,6.0103203739128253E-2,5.5663626757762596E-2,5.0405256564007406E-2,4.4122619795897711E-2,3.6531016337659095E-2,3.0677211512544655E-2,2.7406786334764011E-2,2.6628369844690747E-2,2.5511975831623346E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,{"$f":"BH21","v":2.4999999999999998E-2},2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,"Potential Return (with leverage)",{"$f":"((D21-D45)*D47)+D21","v":0.12029684066018857},{"$f":"((E21-E45)*E47)+E21","v":0.12004088340037176},0.1197538380959645,0.11943168307823403,0.11906983010678156,0.11866303558352469,0.11820529607844725,0.11768972503496609,0.11710840682151723,0.11645222342076865,0.11571064795158591,0.114871497840543,0.11392063872038087,0.11284162792956647,0.11161528368594713,0.1102191624330363,0.10862692227948921,0.10680754456797091,0.10472437801869476,0.1023339600646616,9.9584557221140721E-2,9.641434965518679E-2,9.2749163230764639E-2,8.6913941352676174E-2,8.1233412013021325E-2,7.5787964248593173E-2,7.0683926182442292E-2,6.7105652564521723E-2,6.3877783910644581E-2,6.0103203739128253E-2,5.5663626757762596E-2,5.0405256564007406E-2,4.4122619795897711E-2,3.6531016337659095E-2,3.0677211512544655E-2,2.7406786334764011E-2,2.6628369844690747E-2,2.5511975831623346E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,{"$f":"((BQ21-BQ45)*BQ47)+BQ21","v":2.4999999999999998E-2}]
[null,null,"Potential Return (with Leverage) -defer",{"$f":"E25","v":0.12029684066018857},0.12029684066018857,0.12029684066018857,0.12029684066018857,0.12029684066018857,0.12029684066018857,0.12029684066018857,0.12029684066018857,0.12029684066018857,{"$f":"N25","v":0.12029684066018857},{"$f":"D24","v":0.12029684066018857},{"$f":"E24","v":0.12004088340037176},0.1197538380959645,0.11943168307823403,0.11906983010678156,0.11866303558352469,0.11820529607844725,0.11768972503496609,0.11710840682151723,0.11645222342076865,0.11571064795158591,0.114871497840543,0.11392063872038087,0.11284162792956647,0.11161528368594713,0.1102191624330363,0.10862692227948921,0.10680754456797091,0.10472437801869476,0.1023339600646616,9.9584557221140721E-2,9.641434965518679E-2,9.2749163230764639E-2,8.6913941352676174E-2,8.1233412013021325E-2,7.5787964248593173E-2,7.0683926182442292E-2,6.7105652564521723E-2,6.3877783910644581E-2,6.0103203739128253E-2,5.5663626757762596E-2,5.0405256564007406E-2,4.4122619795897711E-2,3.6531016337659095E-2,3.0677211512544655E-2,2.7406786334764011E-2,2.6628369844690747E-2,2.5511975831623346E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[]
[null,null,"Contributions",{"$f":"IF(D18<($D$7+1),$D$6,0)","v":23000},{"$f":"IF(E18<($D$7+1),$D$6,0)","v":23000},23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Withdrawals",{"$f":"IF(D18>($D$9-1),$D$8,0)","v":0},{"$f":"IF(E18>($D$9-1),$D$8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,64000,{"$f":"IF(BQ18>($D$9-1),$D$8,0)","v":64000}]
[null,null,"Portfolio Cash flows",{"$f":"D27-D28","v":23000},{"$f":"E27-E28","v":23000},23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,23000,0,0,0,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,-64000,{"$f":"BQ27-BQ28","v":-64000}]
[null,null,"PVMax e®",{"$f":"($D$5)*(1+D21-$C$16)","v":502308.29434873635},{"$f":"(D30+E29)*(1+E21-$C$16)","v":561341.70675511623},{"$f":"(E30+F29)*(1+F21-$C$16)","v":624328.65655138576},691506.68566950236,763121.65119683219,839426.55489337444,920679.91847456677,1007143.5928324473,1099079.8642347339,1196747.689975196,1300397.858857756,1410266.8270211606,1526568.9255302944,1649486.5713279559,1779158.0359677884,1915662.2355656943,2058999.8995593945,2209070.3550237948,2365643.0290945573,2528322.6292934683,2696506.8203600207,2869335.0954845101,3045627.4725640314,3223811.6871566917,3401837.7914778036,3577079.6405940726,3722290.1813681689,3860408.1875823466,3991190.2619681442,4045411.2705464917,4083588.723362946,4101609.4625449576,4094631.0858687987,4056955.2033416843,3995659.278574462,3921463.6460062107,3844457.705254327,3763490.9197056196,3680993.4651070912,3598908.4977815552,3517233.9552926468,3435967.7855161834,3355107.9465886019,3274652.4068556586,3194599.1448213798,3114946.1490972727,3035691.4183517857,2956832.9612600263,2878368.796453726,2800296.952471457,2722615.4677090994,2645322.3903705538,2568415.7784187007,2491893.6995266071,2415754.2310289736,2339995.4598738286,2264615.4825744592,2189612.4051615866,2114984.3431357783,2040729.4214200992,1966845.7743129984,1893331.5454414331,1820184.8877142258,1747403.9632756545,1674986.9434592761,1602932.0087419795]
[null,null,"PVMax e® - Defer Draw 10 yr",{"$f":"($D$5)*(1+D22-$C$16)","v":502308.29434873635},{"$f":"(D31+E29)*(1+E22-$C$16)","v":561418.53902459075},{"$f":"(E31+F29)*(1+F22-$C$16)","v":624592.08409196301},692108.24509356893,764265.53801631636,841382.99915003427,923801.59567467857,1011885.7332127866,1106024.8670126728,1206635.2238860524,1314161.642513467,1428883.9652657006,1551237.4951574467,1681673.971506885,1820659.8230353291,1968673.6922837612,2126203.0514197932,2293739.6892288821,2471773.8001007512,{"$f":"(V31+W29)*(1+W22-$C$16)","v":2660786.3463599584},2861239.2932747756,3073563.2291313601,{"$f":"(Y31+Z29)*(1+Z22-$C$16)","v":3298141.7782174684},3535292.0895540137,3785240.5358471754,4048092.5828212397,4299367.9190351255,{"$f":"(AD31+AE29)*(1+AE22-$C$16)","v":4561770.7365359534},4834758.5097060166,{"$f":"(AF31+AG29)*(1+AG22-$C$16)","v":5049736.0015976736},5269451.6085351622,5492240.3122485699,5715934.4532637466,5937759.6363140922,6154215.0990495319,6360939.0470573138,6552561.5145774549,6729323.8237808924,6891130.223977413,7032648.7160633653,7147489.5157183772,7228029.9366550669,7265204.8076568758,7248235.9939065119,7189101.2412304226,7106624.3313254742,7018879.2067574626,6923665.5407893946,6825367.2130854465,6727560.3770200182,6630242.5751349172,6533411.3622592418,6437064.3054479444,6341198.9839207036,6245812.989001099,6150903.9240560932,6056469.4044358125,5962507.057413633,5869014.5221265638,5775989.4495159304,5683429.5022683498,5591332.3547570072,5499695.6929832213,5408517.2145183049,5317794.6284457128,5227525.6553034838]
[null,null,"PVMax e® - Bring forward draw 10 yr",{"$f":"($D$5)*(1+D23-$C$16)","v":501076.57402128307},{"$f":"(D32+E29)*(1+E23-$C$16)","v":558477.40890183451},{"$f":"(E32+F29)*(1+F23-$C$16)","v":619330.13908673113},683748.18397974339,751824.69772227306,823625.0001310613,899177.15332483803,978460.28326958499,1061390.1719986324,1147801.5666019579,1237426.5698041716,1329868.4029560499,1424569.7814334868,1520775.1416827464,1617486.052330734,1713409.3979787373,1806898.4485506837,1897798.0246109627,1985870.4050247259,2069343.8401126903,2146040.9714742461,2213300.808995022,2267883.2350697173,2305845.0309056267,2330422.1515714885,2347319.225087964,2339404.9328045202,2328905.6269264738,2317261.098791841,{"$f":"(AF32+AG29)*(1+AG23-$C$16)","v":2241994.7932978813},2167104.8193313917,2092589.2952347344,2018446.3487585606,1944674.1170147676,1871270.7464296937,1798234.392697545,1725563.220734057,1653255.4046303865,1581309.1276072343,1509722.5819691978,1438493.9690593516,1367621.4992140548,1297103.3917179843,1226937.8747593942,1157123.1853855972,1087657.5694586691,1018539.2816113756,949766.58520331862,881337.75227730197,813251.06351591542,745504.80819833581,678097.28415734402,611026.7977365572,544291.66374787432,477890.20542913489,411820.75440198916,337386.13176992949,265184.54781683162,195149.01138232666,127214.54104085686,61318.10480963115,-2601.4383346577847,-64603.39518461805,-124745.2933290795,-183082.93452920712,-239670.44649333091]
[null,null,"PVMax e® - Leverage",{"$f":"($D$5)*(1+D24-$C$16)","v":512439.51511028857},{"$f":"(D33+E29)*(1+E24-$C$16)","v":583650.96205828548},{"$f":"(E33+F29)*(1+F24-$C$16)","v":661100.21428762586},745280.44784554874,836711.05680951383,935935.64883096539,1043518.8516562786,1160041.5965026254,1286094.4651775532,1422268.5923599745,1569143.4998752244,1727271.1034867191,1897154.9724251502,2079223.7362179016,2273797.3228206574,2481044.4803357702,2700929.7910755146,2933148.1499035708,3177044.4817362307,{"$f":"(V33+W29)*(1+W24-$C$16)","v":3431516.3714832799},3694897.3636061251,3964819.0990947592,4238051.4106786167,4503564.6407667175,4758475.9920106931,5000410.0437883856,5203846.3568918156,5396938.4718097951,5579774.7871368118,5681817.2793331379,5761990.8451832524,5814259.8102785815,5831468.5433067763,5805135.9745900473,5745023.9379671235,5666291.8290586546,5583402.9729889575,5494631.759051173,5403478.6002559168,5312781.207254637,5222537.3012183635,5132744.6147122709,5043400.8916387092,4954503.8871805156,4866051.3677446125,4778041.1109058885,4690470.9053513585,4603338.5508246012,4516641.8580704778,4430378.6487801252,4344546.7555362238,4259144.0217585424,4174168.3016497493,4089617.4601415,4005489.3728407919,3921781.9259765875,3838493.0163467042,3755620.5512649701,3673162.4485086449,3591116.6362661012,3509481.0530847702,3428253.6478193458,3347432.3795802486,3267015.2176823472,3187000.141593935,3107385.140885965]
[null,null,"PVMax e® - Leverage defer",{"$f":"($D$5)*(1+D25-$C$16)","v":512439.51511028857},{"$f":"(D34+E29)*(1+E25-$C$16)","v":583788.01168937085},{"$f":"(E34+F29)*(1+F25-$C$16)","v":661579.05209539854},746394.37768175965,838868.25920813438,939692.24007992528,1049620.3078872222,1169474.5329173971,1300151.215807572,1442627.590310683,1597969.1313001427,1766922.6238471407,1950575.0492322207,2150075.1875662669,2366630.625332057,2601502.5304973535,{"$f":"(S34+T29)*(1+T25-$C$16)","v":2855997.5532585066},3131456.0570800849,3429235.6986008156,3750689.1505174064,4097134.4927761229,4469816.4784825183,4869856.5070102233,5298188.705276723,5755479.0310043404,6242023.7790083708,6732814.8975471845,7249945.8778584376,7791693.5742506096,8286668.252642395,8794838.9821788464,9310691.9751244076,9826914.159216091,10318560.083104929,10779936.184854927,11206597.08777727,11595921.685177097,11959821.164628552,12298825.22348351,12603132.659898659,12860932.28034837,13058056.966761107,13177567.09290891,13199212.013837686,13144107.330633171,13046187.817560619,12938416.681633042,12816635.988412121,12688872.808470059,12561748.444427708,12435259.702205569,12309403.403694538,12184176.386676064,12059575.504742682,11935597.627218967,11812239.639082871,11689498.440887455,11567370.948683016,11445854.093939601,11324944.823469901,11204640.09935255,11084936.898855785,10965832.214361506,10847323.053289697,10729406.438023247,10612079.405833129]
[]
[null,null,"Portfolio - 3.0 SD"]
[null,null,"Zero (inflation-0.5%)",{"$f":"$C$16-0.5%","v":2.4999999999999998E-2},{"$f":"$C$16-0.5%","v":2.4999999999999998E-2},2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,{"$f":"$C$16-0.5%","v":2.4999999999999998E-2}]
[null,null,"A",{"$f":"(((((1+$H$64)^(D$20))-(($H$65*(SQRT(D$20))*$D$13))))^(1/D$20))-1","v":3.1911386762607297E-2},{"$f":"(((((1+$H$64)^(E$20))-(($H$65*(SQRT(E$20))*$D$13))))^(1/E$20))-1","v":3.1884384567582691E-2},{"$f":"(((((1+$H$64)^(F$20))-(($H$65*(SQRT(F$20))*$D$13))))^(1/F$20))-1","v":3.1855932016759514E-2},{"$f":"(((((1+$H$64)^(G$20))-(($H$65*(SQRT(G$20))*$D$13))))^(1/G$20))-1","v":3.1825931385843997E-2},{"$f":"(((((1+$H$64)^(H$20))-(($H$65*(SQRT(H$20))*$D$13))))^(1/H$20))-1","v":3.1794276245129094E-2},{"$f":"(((((1+$H$64)^(I$20))-(($H$65*(SQRT(I$20))*$D$13))))^(1/I$20))-1","v":3.1760850427151377E-2},{"$f":"(((((1+$H$64)^(J$20))-(($H$65*(SQRT(J$20))*$D$13))))^(1/J$20))-1","v":3.1725526836362761E-2},{"$f":"(((((1+$H$64)^(K$20))-(($H$65*(SQRT(K$20))*$D$13))))^(1/K$20))-1","v":3.1688166070828805E-2},{"$f":"(((((1+$H$64)^(L$20))-(($H$65*(SQRT(L$20))*$D$13))))^(1/L$20))-1","v":3.1648614819107079E-2},{"$f":"(((((1+$H$64)^(M$20))-(($H$65*(SQRT(M$20))*$D$13))))^(1/M$20))-1","v":3.1606703986783558E-2},{"$f":"(((((1+$H$64)^(N$20))-(($H$65*(SQRT(N$20))*$D$13))))^(1/N$20))-1","v":3.1562246496043445E-2},{"$f":"(((((1+$H$64)^(O$20))-(($H$65*(SQRT(O$20))*$D$13))))^(1/O$20))-1","v":3.1515034687370491E-2},{"$f":"(((((1+$H$64)^(P$20))-(($H$65*(SQRT(P$20))*$D$13))))^(1/P$20))-1","v":3.1464837233939891E-2},{"$f":"(((((1+$H$64)^(Q$20))-(($H$65*(SQRT(Q$20))*$D$13))))^(1/Q$20))-1","v":3.1411395455020363E-2},{"$f":"(((((1+$H$64)^(R$20))-(($H$65*(SQRT(R$20))*$D$13))))^(1/R$20))-1","v":3.135441888268331E-2},{"$f":"(((((1+$H$64)^(S$20))-(($H$65*(SQRT(S$20))*$D$13))))^(1/S$20))-1","v":3.1293579893429069E-2},{"$f":"(((((1+$H$64)^(T$20))-(($H$65*(SQRT(T$20))*$D$13))))^(1/T$20))-1","v":3.1228507158841179E-2},{"$f":"(((((1+$H$64)^(U$20))-(($H$65*(SQRT(U$20))*$D$13))))^(1/U$20))-1","v":3.115877759103669E-2},{"$f":"(((((1+$H$64)^(V$20))-(($H$65*(SQRT(V$20))*$D$13))))^(1/V$20))-1","v":3.1083906350699353E-2},{"$f":"(((((1+$H$64)^(W$20))-(($H$65*(SQRT(W$20))*$D$13))))^(1/W$20))-1","v":3.1003334334648081E-2},{"$f":"(((((1+$H$64)^(X$20))-(($H$65*(SQRT(X$20))*$D$13))))^(1/X$20))-1","v":3.0916412346279731E-2},{"$f":"(((((1+$H$64)^(Y$20))-(($H$65*(SQRT(Y$20))*$D$13))))^(1/Y$20))-1","v":3.0822380844987007E-2},{"$f":"(((((1+$H$64)^(Z$20))-(($H$65*(SQRT(Z$20))*$D$13))))^(1/Z$20))-1","v":3.0720343721372112E-2},{"$f":"(((((1+$H$64)^(AA$20))-(($H$65*(SQRT(AA$20))*$D$13))))^(1/AA$20))-1","v":3.0609233875908526E-2},{"$f":"(((((1+$H$64)^(AB$20))-(($H$65*(SQRT(AB$20))*$D$13))))^(1/AB$20))-1","v":3.0487767361752072E-2},{"$f":"(((((1+$H$64)^(AC$20))-(($H$65*(SQRT(AC$20))*$D$13))))^(1/AC$20))-1","v":3.0354381271986641E-2},{"$f":"(((((1+$H$64)^(AD$20))-(($H$65*(SQRT(AD$20))*$D$13))))^(1/AD$20))-1","v":3.0207148033646769E-2},{"$f":"(((((1+$H$64)^(AE$20))-(($H$65*(SQRT(AE$20))*$D$13))))^(1/AE$20))-1","v":3.0043654645667495E-2},{"$f":"(((((1+$H$64)^(AF$20))-(($H$65*(SQRT(AF$20))*$D$13))))^(1/AF$20))-1","v":2.9860828423090569E-2},{"$f":"(((((1+$H$64)^(AG$20))-(($H$65*(SQRT(AG$20))*$D$13))))^(1/AG$20))-1","v":2.9654678585511851E-2},{"$f":"(((((1+$H$64)^(AH$20))-(($H$65*(SQRT(AH$20))*$D$13))))^(1/AH$20))-1","v":2.9419900698545387E-2},{"$f":"(((((1+$H$64)^(AI$20))-(($H$65*(SQRT(AI$20))*$D$13))))^(1/AI$20))-1","v":2.9149248178787168E-2},{"$f":"(((((1+$H$64)^(AJ$20))-(($H$65*(SQRT(AJ$20))*$D$13))))^(1/AJ$20))-1","v":2.8832488244559862E-2},{"$f":"(((((1+$H$64)^(AK$20))-(($H$65*(SQRT(AK$20))*$D$13))))^(1/AK$20))-1","v":2.8454571097707326E-2},{"$f":"(((((1+$H$64)^(AL$20))-(($H$65*(SQRT(AL$20))*$D$13))))^(1/AL$20))-1","v":2.7992195699438227E-2},{"$f":"(((((1+$H$64)^(AM$20))-(($H$65*(SQRT(AM$20))*$D$13))))^(1/AM$20))-1","v":2.7406786334764011E-2},{"$f":"(((((1+$H$64)^(AN$20))-(($H$65*(SQRT(AN$20))*$D$13))))^(1/AN$20))-1","v":2.6628369844690747E-2},{"$f":"(((((1+$H$64)^(AO$20))-(($H$65*(SQRT(AO$20))*$D$13))))^(1/AO$20))-1","v":2.5511975831623346E-2},{"$f":"(((((1+$H$64)^(AP$20))-(($H$65*(SQRT(AP$20))*$D$13))))^(1/AP$20))-1","v":2.3685346668900209E-2},{"$f":"(((((1+$H$64)^(AQ$20))-(($H$65*(SQRT(AQ$20))*$D$13))))^(1/AQ$20))-1","v":1.9684000000000035E-2},{"$f":"(((((1+$H$64)^(AR$20))-(($H$65*(SQRT(AR$20))*$D$13))))^(1/AR$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AS$20))-(($H$65*(SQRT(AS$20))*$D$13))))^(1/AS$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AT$20))-(($H$65*(SQRT(AT$20))*$D$13))))^(1/AT$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AU$20))-(($H$65*(SQRT(AU$20))*$D$13))))^(1/AU$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AV$20))-(($H$65*(SQRT(AV$20))*$D$13))))^(1/AV$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AW$20))-(($H$65*(SQRT(AW$20))*$D$13))))^(1/AW$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AX$20))-(($H$65*(SQRT(AX$20))*$D$13))))^(1/AX$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AY$20))-(($H$65*(SQRT(AY$20))*$D$13))))^(1/AY$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(AZ$20))-(($H$65*(SQRT(AZ$20))*$D$13))))^(1/AZ$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BA$20))-(($H$65*(SQRT(BA$20))*$D$13))))^(1/BA$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BB$20))-(($H$65*(SQRT(BB$20))*$D$13))))^(1/BB$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BC$20))-(($H$65*(SQRT(BC$20))*$D$13))))^(1/BC$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BD$20))-(($H$65*(SQRT(BD$20))*$D$13))))^(1/BD$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BE$20))-(($H$65*(SQRT(BE$20))*$D$13))))^(1/BE$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BF$20))-(($H$65*(SQRT(BF$20))*$D$13))))^(1/BF$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BG$20))-(($H$65*(SQRT(BG$20))*$D$13))))^(1/BG$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BH$20))-(($H$65*(SQRT(BH$20))*$D$13))))^(1/BH$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BI$20))-(($H$65*(SQRT(BI$20))*$D$13))))^(1/BI$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BJ$20))-(($H$65*(SQRT(BJ$20))*$D$13))))^(1/BJ$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BK$20))-(($H$65*(SQRT(BK$20))*$D$13))))^(1/BK$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BL$20))-(($H$65*(SQRT(BL$20))*$D$13))))^(1/BL$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BM$20))-(($H$65*(SQRT(BM$20))*$D$13))))^(1/BM$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BN$20))-(($H$65*(SQRT(BN$20))*$D$13))))^(1/BN$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BO$20))-(($H$65*(SQRT(BO$20))*$D$13))))^(1/BO$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BP$20))-(($H$65*(SQRT(BP$20))*$D$13))))^(1/BP$20))-1","v":6.4950114999247077E-3},{"$f":"(((((1+$H$64)^(BQ$20))-(($H$65*(SQRT(BQ$20))*$D$13))))^(1/BQ$20))-1","v":6.4950114999247077E-3}]
[null,null,"B",{"$f":"(((((1+$I$64)^(D$20))-(($I$65*(SQRT(D$20))*$D$13))))^(1/D$20))-1","v":4.8444753022691023E-2},{"$f":"(((((1+$I$64)^(E$20))-(($I$65*(SQRT(E$20))*$D$13))))^(1/E$20))-1","v":4.8344423582879159E-2},{"$f":"(((((1+$I$64)^(F$20))-(($I$65*(SQRT(F$20))*$D$13))))^(1/F$20))-1","v":4.8236990997352125E-2},{"$f":"(((((1+$I$64)^(G$20))-(($I$65*(SQRT(G$20))*$D$13))))^(1/G$20))-1","v":4.812188262675865E-2},{"$f":"(((((1+$I$64)^(H$20))-(($I$65*(SQRT(H$20))*$D$13))))^(1/H$20))-1","v":4.7998471170696666E-2},{"$f":"(((((1+$I$64)^(I$20))-(($I$65*(SQRT(I$20))*$D$13))))^(1/I$20))-1","v":4.7866068292332864E-2},{"$f":"(((((1+$I$64)^(J$20))-(($I$65*(SQRT(J$20))*$D$13))))^(1/J$20))-1","v":4.7723917320096509E-2},{"$f":"(((((1+$I$64)^(K$20))-(($I$65*(SQRT(K$20))*$D$13))))^(1/K$20))-1","v":4.7571184860909055E-2},{"$f":"(((((1+$I$64)^(L$20))-(($I$65*(SQRT(L$20))*$D$13))))^(1/L$20))-1","v":4.7406951123142083E-2},{"$f":"(((((1+$I$64)^(M$20))-(($I$65*(SQRT(M$20))*$D$13))))^(1/M$20))-1","v":4.7230198701734727E-2},{"$f":"(((((1+$I$64)^(N$20))-(($I$65*(SQRT(N$20))*$D$13))))^(1/N$20))-1","v":4.7039799519724257E-2},{"$f":"(((((1+$I$64)^(O$20))-(($I$65*(SQRT(O$20))*$D$13))))^(1/O$20))-1","v":4.6834499545886921E-2},{"$f":"(((((1+$I$64)^(P$20))-(($I$65*(SQRT(P$20))*$D$13))))^(1/P$20))-1","v":4.6612900811854097E-2},{"$f":"(((((1+$I$64)^(Q$20))-(($I$65*(SQRT(Q$20))*$D$13))))^(1/Q$20))-1","v":4.63734401265119E-2},{"$f":"(((((1+$I$64)^(R$20))-(($I$65*(SQRT(R$20))*$D$13))))^(1/R$20))-1","v":4.6114363720277218E-2},{"$f":"(((((1+$I$64)^(S$20))-(($I$65*(SQRT(S$20))*$D$13))))^(1/S$20))-1","v":4.5833696832306314E-2},{"$f":"(((((1+$I$64)^(T$20))-(($I$65*(SQRT(T$20))*$D$13))))^(1/T$20))-1","v":4.5529206958814905E-2},{"$f":"(((((1+$I$64)^(U$20))-(($I$65*(SQRT(U$20))*$D$13))))^(1/U$20))-1","v":4.5198359080118378E-2},{"$f":"(((((1+$I$64)^(V$20))-(($I$65*(SQRT(V$20))*$D$13))))^(1/V$20))-1","v":4.4838260633143889E-2},{"$f":"(((((1+$I$64)^(W$20))-(($I$65*(SQRT(W$20))*$D$13))))^(1/W$20))-1","v":4.444559322862518E-2},{"$f":"(((((1+$I$64)^(X$20))-(($I$65*(SQRT(X$20))*$D$13))))^(1/X$20))-1","v":4.4016527027423979E-2},{"$f":"(((((1+$I$64)^(Y$20))-(($I$65*(SQRT(Y$20))*$D$13))))^(1/Y$20))-1","v":4.3546612133524398E-2},{"$f":"(((((1+$I$64)^(Z$20))-(($I$65*(SQRT(Z$20))*$D$13))))^(1/Z$20))-1","v":4.303063908891569E-2},{"$f":"(((((1+$I$64)^(AA$20))-(($I$65*(SQRT(AA$20))*$D$13))))^(1/AA$20))-1","v":4.2462457177609547E-2},{"$f":"(((((1+$I$64)^(AB$20))-(($I$65*(SQRT(AB$20))*$D$13))))^(1/AB$20))-1","v":4.1834734122042638E-2},{"$f":"(((((1+$I$64)^(AC$20))-(($I$65*(SQRT(AC$20))*$D$13))))^(1/AC$20))-1","v":4.1138632807122599E-2},{"$f":"(((((1+$I$64)^(AD$20))-(($I$65*(SQRT(AD$20))*$D$13))))^(1/AD$20))-1","v":4.0363368028625501E-2},{"$f":"(((((1+$I$64)^(AE$20))-(($I$65*(SQRT(AE$20))*$D$13))))^(1/AE$20))-1","v":3.9495585598120275E-2},{"$f":"(((((1+$I$64)^(AF$20))-(($I$65*(SQRT(AF$20))*$D$13))))^(1/AF$20))-1","v":3.8518471270408527E-2},{"$f":"(((((1+$I$64)^(AG$20))-(($I$65*(SQRT(AG$20))*$D$13))))^(1/AG$20))-1","v":3.7410435987495605E-2},{"$f":"(((((1+$I$64)^(AH$20))-(($I$65*(SQRT(AH$20))*$D$13))))^(1/AH$20))-1","v":3.6143112825504753E-2},{"$f":"(((((1+$I$64)^(AI$20))-(($I$65*(SQRT(AI$20))*$D$13))))^(1/AI$20))-1","v":3.4678188618599393E-2},{"$f":"(((((1+$I$64)^(AJ$20))-(($I$65*(SQRT(AJ$20))*$D$13))))^(1/AJ$20))-1","v":3.2962163503262421E-2},{"$f":"(((((1+$I$64)^(AK$20))-(($I$65*(SQRT(AK$20))*$D$13))))^(1/AK$20))-1","v":3.0917201102372394E-2},{"$f":"(((((1+$I$64)^(AL$20))-(($I$65*(SQRT(AL$20))*$D$13))))^(1/AL$20))-1","v":2.8424041983995174E-2},{"$f":"(((((1+$I$64)^(AM$20))-(($I$65*(SQRT(AM$20))*$D$13))))^(1/AM$20))-1","v":2.5287227110177612E-2},{"$f":"(((((1+$I$64)^(AN$20))-(($I$65*(SQRT(AN$20))*$D$13))))^(1/AN$20))-1","v":2.1155698531027722E-2},{"$f":"(((((1+$I$64)^(AO$20))-(($I$65*(SQRT(AO$20))*$D$13))))^(1/AO$20))-1","v":1.5309485005150947E-2},{"$f":"(((((1+$I$64)^(AP$20))-(($I$65*(SQRT(AP$20))*$D$13))))^(1/AP$20))-1","v":5.9210679387979859E-3},{"$f":"(((((1+$I$64)^(AQ$20))-(($I$65*(SQRT(AQ$20))*$D$13))))^(1/AQ$20))-1","v":-1.4079999999999981E-2},{"$f":"(((((1+$I$64)^(AR$20))-(($I$65*(SQRT(AR$20))*$D$13))))^(1/AR$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AS$20))-(($I$65*(SQRT(AS$20))*$D$13))))^(1/AS$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AT$20))-(($I$65*(SQRT(AT$20))*$D$13))))^(1/AT$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AU$20))-(($I$65*(SQRT(AU$20))*$D$13))))^(1/AU$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AV$20))-(($I$65*(SQRT(AV$20))*$D$13))))^(1/AV$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AW$20))-(($I$65*(SQRT(AW$20))*$D$13))))^(1/AW$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AX$20))-(($I$65*(SQRT(AX$20))*$D$13))))^(1/AX$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AY$20))-(($I$65*(SQRT(AY$20))*$D$13))))^(1/AY$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(AZ$20))-(($I$65*(SQRT(AZ$20))*$D$13))))^(1/AZ$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BA$20))-(($I$65*(SQRT(BA$20))*$D$13))))^(1/BA$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BB$20))-(($I$65*(SQRT(BB$20))*$D$13))))^(1/BB$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BC$20))-(($I$65*(SQRT(BC$20))*$D$13))))^(1/BC$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BD$20))-(($I$65*(SQRT(BD$20))*$D$13))))^(1/BD$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BE$20))-(($I$65*(SQRT(BE$20))*$D$13))))^(1/BE$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BF$20))-(($I$65*(SQRT(BF$20))*$D$13))))^(1/BF$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BG$20))-(($I$65*(SQRT(BG$20))*$D$13))))^(1/BG$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BH$20))-(($I$65*(SQRT(BH$20))*$D$13))))^(1/BH$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BI$20))-(($I$65*(SQRT(BI$20))*$D$13))))^(1/BI$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BJ$20))-(($I$65*(SQRT(BJ$20))*$D$13))))^(1/BJ$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BK$20))-(($I$65*(SQRT(BK$20))*$D$13))))^(1/BK$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BL$20))-(($I$65*(SQRT(BL$20))*$D$13))))^(1/BL$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BM$20))-(($I$65*(SQRT(BM$20))*$D$13))))^(1/BM$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BN$20))-(($I$65*(SQRT(BN$20))*$D$13))))^(1/BN$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BO$20))-(($I$65*(SQRT(BO$20))*$D$13))))^(1/BO$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BP$20))-(($I$65*(SQRT(BP$20))*$D$13))))^(1/BP$20))-1","v":-7.6757220421413308E-2},{"$f":"(((((1+$I$64)^(BQ$20))-(($I$65*(SQRT(BQ$20))*$D$13))))^(1/BQ$20))-1","v":-7.6757220421413308E-2}]
[null,null,"C",{"$f":"(((((1+$J$64)^(D$20))-(($J$65*(SQRT(D$20))*$D$13))))^(1/D$20))-1","v":5.8497387378373844E-2},{"$f":"(((((1+$J$64)^(E$20))-(($J$65*(SQRT(E$20))*$D$13))))^(1/E$20))-1","v":5.8384845022743326E-2},{"$f":"(((((1+$J$64)^(F$20))-(($J$65*(SQRT(F$20))*$D$13))))^(1/F$20))-1","v":5.8263212926720875E-2},{"$f":"(((((1+$J$64)^(G$20))-(($J$65*(SQRT(G$20))*$D$13))))^(1/G$20))-1","v":5.8131676034404389E-2},{"$f":"(((((1+$J$64)^(H$20))-(($J$65*(SQRT(H$20))*$D$13))))^(1/H$20))-1","v":5.7989335560845179E-2},{"$f":"(((((1+$J$64)^(I$20))-(($J$65*(SQRT(I$20))*$D$13))))^(1/I$20))-1","v":5.7835198865757276E-2},{"$f":"(((((1+$J$64)^(J$20))-(($J$65*(SQRT(J$20))*$D$13))))^(1/J$20))-1","v":5.7668167859306951E-2},{"$f":"(((((1+$J$64)^(K$20))-(($J$65*(SQRT(K$20))*$D$13))))^(1/K$20))-1","v":5.7487025682873227E-2},{"$f":"(((((1+$J$64)^(L$20))-(($J$65*(SQRT(L$20))*$D$13))))^(1/L$20))-1","v":5.729042135325435E-2},{"$f":"(((((1+$J$64)^(M$20))-(($J$65*(SQRT(M$20))*$D$13))))^(1/M$20))-1","v":5.7076851990586208E-2},{"$f":"(((((1+$J$64)^(N$20))-(($J$65*(SQRT(N$20))*$D$13))))^(1/N$20))-1","v":5.6844642164072701E-2},{"$f":"(((((1+$J$64)^(O$20))-(($J$65*(SQRT(O$20))*$D$13))))^(1/O$20))-1","v":5.659191977990341E-2},{"$f":"(((((1+$J$64)^(P$20))-(($J$65*(SQRT(P$20))*$D$13))))^(1/P$20))-1","v":5.6316587794836614E-2},{"$f":"(((((1+$J$64)^(Q$20))-(($J$65*(SQRT(Q$20))*$D$13))))^(1/Q$20))-1","v":5.6016290856326645E-2},{"$f":"(((((1+$J$64)^(R$20))-(($J$65*(SQRT(R$20))*$D$13))))^(1/R$20))-1","v":5.5688375731143491E-2},{"$f":"(((((1+$J$64)^(S$20))-(($J$65*(SQRT(S$20))*$D$13))))^(1/S$20))-1","v":5.5329844068533696E-2},{"$f":"(((((1+$J$64)^(T$20))-(($J$65*(SQRT(T$20))*$D$13))))^(1/T$20))-1","v":5.4937295621666715E-2},{"$f":"(((((1+$J$64)^(U$20))-(($J$65*(SQRT(U$20))*$D$13))))^(1/U$20))-1","v":5.4506859479843017E-2},{"$f":"(((((1+$J$64)^(V$20))-(($J$65*(SQRT(V$20))*$D$13))))^(1/V$20))-1","v":5.4034110081301323E-2},{"$f":"(((((1+$J$64)^(W$20))-(($J$65*(SQRT(W$20))*$D$13))))^(1/W$20))-1","v":5.3513963689496569E-2},{"$f":"(((((1+$J$64)^(X$20))-(($J$65*(SQRT(X$20))*$D$13))))^(1/X$20))-1","v":5.2940549483838417E-2},{"$f":"(((((1+$J$64)^(Y$20))-(($J$65*(SQRT(Y$20))*$D$13))))^(1/Y$20))-1","v":5.2307047222362346E-2},{"$f":"(((((1+$J$64)^(Z$20))-(($J$65*(SQRT(Z$20))*$D$13))))^(1/Z$20))-1","v":5.1605480238507973E-2},{"$f":"(((((1+$J$64)^(AA$20))-(($J$65*(SQRT(AA$20))*$D$13))))^(1/AA$20))-1","v":5.0826447791505025E-2},{"$f":"(((((1+$J$64)^(AB$20))-(($J$65*(SQRT(AB$20))*$D$13))))^(1/AB$20))-1","v":4.9958773604753537E-2},{"$f":"(((((1+$J$64)^(AC$20))-(($J$65*(SQRT(AC$20))*$D$13))))^(1/AC$20))-1","v":4.8989036292637067E-2},{"$f":"(((((1+$J$64)^(AD$20))-(($J$65*(SQRT(AD$20))*$D$13))))^(1/AD$20))-1","v":4.7900929686158555E-2},{"$f":"(((((1+$J$64)^(AE$20))-(($J$65*(SQRT(AE$20))*$D$13))))^(1/AE$20))-1","v":4.6674372164870581E-2},{"$f":"(((((1+$J$64)^(AF$20))-(($J$65*(SQRT(AF$20))*$D$13))))^(1/AF$20))-1","v":4.5284235370157466E-2},{"$f":"(((((1+$J$64)^(AG$20))-(($J$65*(SQRT(AG$20))*$D$13))))^(1/AG$20))-1","v":4.3698477516728396E-2},{"$f":"(((((1+$J$64)^(AH$20))-(($J$65*(SQRT(AH$20))*$D$13))))^(1/AH$20))-1","v":4.1875311465098708E-2},{"$f":"(((((1+$J$64)^(AI$20))-(($J$65*(SQRT(AI$20))*$D$13))))^(1/AI$20))-1","v":3.9758741574089651E-2},{"$f":"(((((1+$J$64)^(AJ$20))-(($J$65*(SQRT(AJ$20))*$D$13))))^(1/AJ$20))-1","v":3.7271204906059063E-2},{"$f":"(((((1+$J$64)^(AK$20))-(($J$65*(SQRT(AK$20))*$D$13))))^(1/AK$20))-1","v":3.4300758252082009E-2},{"$f":"(((((1+$J$64)^(AL$20))-(($J$65*(SQRT(AL$20))*$D$13))))^(1/AL$20))-1","v":3.0677211512544655E-2},{"$f":"(((((1+$J$64)^(AM$20))-(($J$65*(SQRT(AM$20))*$D$13))))^(1/AM$20))-1","v":2.6123672715622659E-2},{"$f":"(((((1+$J$64)^(AN$20))-(($J$65*(SQRT(AN$20))*$D$13))))^(1/AN$20))-1","v":2.0146216983013998E-2},{"$f":"(((((1+$J$64)^(AO$20))-(($J$65*(SQRT(AO$20))*$D$13))))^(1/AO$20))-1","v":1.173842292958005E-2},{"$f":"(((((1+$J$64)^(AP$20))-(($J$65*(SQRT(AP$20))*$D$13))))^(1/AP$20))-1","v":-1.6373039358966723E-3},{"$f":"(((((1+$J$64)^(AQ$20))-(($J$65*(SQRT(AQ$20))*$D$13))))^(1/AQ$20))-1","v":-2.9711999999999961E-2},{"$f":"(((((1+$J$64)^(AR$20))-(($J$65*(SQRT(AR$20))*$D$13))))^(1/AR$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AS$20))-(($J$65*(SQRT(AS$20))*$D$13))))^(1/AS$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AT$20))-(($J$65*(SQRT(AT$20))*$D$13))))^(1/AT$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AU$20))-(($J$65*(SQRT(AU$20))*$D$13))))^(1/AU$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AV$20))-(($J$65*(SQRT(AV$20))*$D$13))))^(1/AV$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AW$20))-(($J$65*(SQRT(AW$20))*$D$13))))^(1/AW$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AX$20))-(($J$65*(SQRT(AX$20))*$D$13))))^(1/AX$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AY$20))-(($J$65*(SQRT(AY$20))*$D$13))))^(1/AY$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(AZ$20))-(($J$65*(SQRT(AZ$20))*$D$13))))^(1/AZ$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BA$20))-(($J$65*(SQRT(BA$20))*$D$13))))^(1/BA$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BB$20))-(($J$65*(SQRT(BB$20))*$D$13))))^(1/BB$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BC$20))-(($J$65*(SQRT(BC$20))*$D$13))))^(1/BC$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BD$20))-(($J$65*(SQRT(BD$20))*$D$13))))^(1/BD$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BE$20))-(($J$65*(SQRT(BE$20))*$D$13))))^(1/BE$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BF$20))-(($J$65*(SQRT(BF$20))*$D$13))))^(1/BF$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BG$20))-(($J$65*(SQRT(BG$20))*$D$13))))^(1/BG$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BH$20))-(($J$65*(SQRT(BH$20))*$D$13))))^(1/BH$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BI$20))-(($J$65*(SQRT(BI$20))*$D$13))))^(1/BI$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BJ$20))-(($J$65*(SQRT(BJ$20))*$D$13))))^(1/BJ$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BK$20))-(($J$65*(SQRT(BK$20))*$D$13))))^(1/BK$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BL$20))-(($J$65*(SQRT(BL$20))*$D$13))))^(1/BL$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BM$20))-(($J$65*(SQRT(BM$20))*$D$13))))^(1/BM$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BN$20))-(($J$65*(SQRT(BN$20))*$D$13))))^(1/BN$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BO$20))-(($J$65*(SQRT(BO$20))*$D$13))))^(1/BO$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BP$20))-(($J$65*(SQRT(BP$20))*$D$13))))^(1/BP$20))-1","v":-0.11537199024381872},{"$f":"(((((1+$J$64)^(BQ$20))-(($J$65*(SQRT(BQ$20))*$D$13))))^(1/BQ$20))-1","v":-0.11537199024381872}]
[null,null,"D",{"$f":"(((((1+$K$64)^(D$20))-(($K$65*(SQRT(D$20))*$D$13))))^(1/D$20))-1","v":6.8512417184046326E-2},{"$f":"(((((1+$K$64)^(E$20))-(($K$65*(SQRT(E$20))*$D$13))))^(1/E$20))-1","v":6.8385515547764841E-2},{"$f":"(((((1+$K$64)^(F$20))-(($K$65*(SQRT(F$20))*$D$13))))^(1/F$20))-1","v":6.824707247541717E-2},{"$f":"(((((1+$K$64)^(G$20))-(($K$65*(SQRT(G$20))*$D$13))))^(1/G$20))-1","v":6.8095941236771651E-2},{"$f":"(((((1+$K$64)^(H$20))-(($K$65*(SQRT(H$20))*$D$13))))^(1/H$20))-1","v":6.7930847296575392E-2},{"$f":"(((((1+$K$64)^(I$20))-(($K$65*(SQRT(I$20))*$D$13))))^(1/I$20))-1","v":6.7750371969819811E-2},{"$f":"(((((1+$K$64)^(J$20))-(($K$65*(SQRT(J$20))*$D$13))))^(1/J$20))-1","v":6.7552933643354018E-2},{"$f":"(((((1+$K$64)^(K$20))-(($K$65*(SQRT(K$20))*$D$13))))^(1/K$20))-1","v":6.7336766138951898E-2},{"$f":"(((((1+$K$64)^(L$20))-(($K$65*(SQRT(L$20))*$D$13))))^(1/L$20))-1","v":6.7099893705611313E-2},{"$f":"(((((1+$K$64)^(M$20))-(($K$65*(SQRT(M$20))*$D$13))))^(1/M$20))-1","v":6.6840102020339964E-2},{"$f":"(((((1+$K$64)^(N$20))-(($K$65*(SQRT(N$20))*$D$13))))^(1/N$20))-1","v":6.6554904440865092E-2},{"$f":"(((((1+$K$64)^(O$20))-(($K$65*(SQRT(O$20))*$D$13))))^(1/O$20))-1","v":6.6241502582485845E-2},{"$f":"(((((1+$K$64)^(P$20))-(($K$65*(SQRT(P$20))*$D$13))))^(1/P$20))-1","v":6.5896740073636551E-2},{"$f":"(((((1+$K$64)^(Q$20))-(($K$65*(SQRT(Q$20))*$D$13))))^(1/Q$20))-1","v":6.5517048065631744E-2},{"$f":"(((((1+$K$64)^(R$20))-(($K$65*(SQRT(R$20))*$D$13))))^(1/R$20))-1","v":6.5098380710715942E-2},{"$f":"(((((1+$K$64)^(S$20))-(($K$65*(SQRT(S$20))*$D$13))))^(1/S$20))-1","v":6.463613834981663E-2},{"$f":"(((((1+$K$64)^(T$20))-(($K$65*(SQRT(T$20))*$D$13))))^(1/T$20))-1","v":6.4125075525927722E-2},{"$f":"(((((1+$K$64)^(U$20))-(($K$65*(SQRT(U$20))*$D$13))))^(1/U$20))-1","v":6.3559190101306839E-2},{"$f":"(((((1+$K$64)^(V$20))-(($K$65*(SQRT(V$20))*$D$13))))^(1/V$20))-1","v":6.2931588619548062E-2},{"$f":"(((((1+$K$64)^(W$20))-(($K$65*(SQRT(W$20))*$D$13))))^(1/W$20))-1","v":6.2234321487735889E-2},{"$f":"(((((1+$K$64)^(X$20))-(($K$65*(SQRT(X$20))*$D$13))))^(1/X$20))-1","v":6.1458179363705234E-2},{"$f":"(((((1+$K$64)^(Y$20))-(($K$65*(SQRT(Y$20))*$D$13))))^(1/Y$20))-1","v":6.0592439017717048E-2},{"$f":"(((((1+$K$64)^(Z$20))-(($K$65*(SQRT(Z$20))*$D$13))))^(1/Z$20))-1","v":5.9624542423504012E-2},{"$f":"(((((1+$K$64)^(AA$20))-(($K$65*(SQRT(AA$20))*$D$13))))^(1/AA$20))-1","v":5.8539686161385607E-2},{"$f":"(((((1+$K$64)^(AB$20))-(($K$65*(SQRT(AB$20))*$D$13))))^(1/AB$20))-1","v":5.7320288138760001E-2},{"$f":"(((((1+$K$64)^(AC$20))-(($K$65*(SQRT(AC$20))*$D$13))))^(1/AC$20))-1","v":5.5945283049234629E-2},{"$f":"(((((1+$K$64)^(AD$20))-(($K$65*(SQRT(AD$20))*$D$13))))^(1/AD$20))-1","v":5.438917325897763E-2},{"$f":"(((((1+$K$64)^(AE$20))-(($K$65*(SQRT(AE$20))*$D$13))))^(1/AE$20))-1","v":5.2620721415984395E-2},{"$f":"(((((1+$K$64)^(AF$20))-(($K$65*(SQRT(AF$20))*$D$13))))^(1/AF$20))-1","v":5.0601102967415601E-2},{"$f":"(((((1+$K$64)^(AG$20))-(($K$65*(SQRT(AG$20))*$D$13))))^(1/AG$20))-1","v":4.8281217710637092E-2},{"$f":"(((((1+$K$64)^(AH$20))-(($K$65*(SQRT(AH$20))*$D$13))))^(1/AH$20))-1","v":4.5597642649994663E-2},{"$f":"(((((1+$K$64)^(AI$20))-(($K$65*(SQRT(AI$20))*$D$13))))^(1/AI$20))-1","v":4.246629419967185E-2},{"$f":"(((((1+$K$64)^(AJ$20))-(($K$65*(SQRT(AJ$20))*$D$13))))^(1/AJ$20))-1","v":3.8772030901722765E-2},{"$f":"(((((1+$K$64)^(AK$20))-(($K$65*(SQRT(AK$20))*$D$13))))^(1/AK$20))-1","v":3.4350619508941804E-2},{"$f":"(((((1+$K$64)^(AL$20))-(($K$65*(SQRT(AL$20))*$D$13))))^(1/AL$20))-1","v":2.8955243770080408E-2},{"$f":"(((((1+$K$64)^(AM$20))-(($K$65*(SQRT(AM$20))*$D$13))))^(1/AM$20))-1","v":2.2188684203464426E-2},{"$f":"(((((1+$K$64)^(AN$20))-(($K$65*(SQRT(AN$20))*$D$13))))^(1/AN$20))-1","v":1.334930956095759E-2},{"$f":"(((((1+$K$64)^(AO$20))-(($K$65*(SQRT(AO$20))*$D$13))))^(1/AO$20))-1","v":1.0200819130603556E-3},{"$f":"(((((1+$K$64)^(AP$20))-(($K$65*(SQRT(AP$20))*$D$13))))^(1/AP$20))-1","v":-1.8341001240112842E-2},{"$f":"(((((1+$K$64)^(AQ$20))-(($K$65*(SQRT(AQ$20))*$D$13))))^(1/AQ$20))-1","v":-5.8159999999999989E-2},{"$f":"(((((1+$K$64)^(AR$20))-(($K$65*(SQRT(AR$20))*$D$13))))^(1/AR$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AS$20))-(($K$65*(SQRT(AS$20))*$D$13))))^(1/AS$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AT$20))-(($K$65*(SQRT(AT$20))*$D$13))))^(1/AT$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AU$20))-(($K$65*(SQRT(AU$20))*$D$13))))^(1/AU$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AV$20))-(($K$65*(SQRT(AV$20))*$D$13))))^(1/AV$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AW$20))-(($K$65*(SQRT(AW$20))*$D$13))))^(1/AW$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AX$20))-(($K$65*(SQRT(AX$20))*$D$13))))^(1/AX$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AY$20))-(($K$65*(SQRT(AY$20))*$D$13))))^(1/AY$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(AZ$20))-(($K$65*(SQRT(AZ$20))*$D$13))))^(1/AZ$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BA$20))-(($K$65*(SQRT(BA$20))*$D$13))))^(1/BA$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BB$20))-(($K$65*(SQRT(BB$20))*$D$13))))^(1/BB$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BC$20))-(($K$65*(SQRT(BC$20))*$D$13))))^(1/BC$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BD$20))-(($K$65*(SQRT(BD$20))*$D$13))))^(1/BD$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BE$20))-(($K$65*(SQRT(BE$20))*$D$13))))^(1/BE$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BF$20))-(($K$65*(SQRT(BF$20))*$D$13))))^(1/BF$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BG$20))-(($K$65*(SQRT(BG$20))*$D$13))))^(1/BG$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BH$20))-(($K$65*(SQRT(BH$20))*$D$13))))^(1/BH$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BI$20))-(($K$65*(SQRT(BI$20))*$D$13))))^(1/BI$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BJ$20))-(($K$65*(SQRT(BJ$20))*$D$13))))^(1/BJ$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BK$20))-(($K$65*(SQRT(BK$20))*$D$13))))^(1/BK$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BL$20))-(($K$65*(SQRT(BL$20))*$D$13))))^(1/BL$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BM$20))-(($K$65*(SQRT(BM$20))*$D$13))))^(1/BM$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BN$20))-(($K$65*(SQRT(BN$20))*$D$13))))^(1/BN$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BO$20))-(($K$65*(SQRT(BO$20))*$D$13))))^(1/BO$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BP$20))-(($K$65*(SQRT(BP$20))*$D$13))))^(1/BP$20))-1","v":-0.1752307582406083},{"$f":"(((((1+$K$64)^(BQ$20))-(($K$65*(SQRT(BQ$20))*$D$13))))^(1/BQ$20))-1","v":-0.1752307582406083}]
[null,null,"E",{"$f":"(((((1+$L$64)^(D$20))-(($L$65*(SQRT(D$20))*$D$13))))^(1/D$20))-1","v":7.8658405580769308E-2},{"$f":"(((((1+$L$64)^(E$20))-(($L$65*(SQRT(E$20))*$D$13))))^(1/E$20))-1","v":7.8530238058806656E-2},{"$f":"(((((1+$L$64)^(F$20))-(($L$65*(SQRT(F$20))*$D$13))))^(1/F$20))-1","v":7.8389133330923011E-2},{"$f":"(((((1+$L$64)^(G$20))-(($L$65*(SQRT(G$20))*$D$13))))^(1/G$20))-1","v":7.8233681670489608E-2},{"$f":"(((((1+$L$64)^(H$20))-(($L$65*(SQRT(H$20))*$D$13))))^(1/H$20))-1","v":7.8062303493387608E-2},{"$f":"(((((1+$L$64)^(I$20))-(($L$65*(SQRT(I$20))*$D$13))))^(1/I$20))-1","v":7.7873226242492377E-2},{"$f":"(((((1+$L$64)^(J$20))-(($L$65*(SQRT(J$20))*$D$13))))^(1/J$20))-1","v":7.7664457672230514E-2},{"$f":"(((((1+$L$64)^(K$20))-(($L$65*(SQRT(K$20))*$D$13))))^(1/K$20))-1","v":7.7433754888804218E-2},{"$f":"(((((1+$L$64)^(L$20))-(($L$65*(SQRT(L$20))*$D$13))))^(1/L$20))-1","v":7.7178588369062773E-2},{"$f":"(((((1+$L$64)^(M$20))-(($L$65*(SQRT(M$20))*$D$13))))^(1/M$20))-1","v":7.6896100016956348E-2},{"$f":"(((((1+$L$64)^(N$20))-(($L$65*(SQRT(N$20))*$D$13))))^(1/N$20))-1","v":7.6583054112427051E-2},{"$f":"(((((1+$L$64)^(O$20))-(($L$65*(SQRT(O$20))*$D$13))))^(1/O$20))-1","v":7.6235779752098276E-2},{"$f":"(((((1+$L$64)^(P$20))-(($L$65*(SQRT(P$20))*$D$13))))^(1/P$20))-1","v":7.5850103059058149E-2},{"$f":"(((((1+$L$64)^(Q$20))-(($L$65*(SQRT(Q$20))*$D$13))))^(1/Q$20))-1","v":7.5421267029989858E-2},{"$f":"(((((1+$L$64)^(R$20))-(($L$65*(SQRT(R$20))*$D$13))))^(1/R$20))-1","v":7.4943836364045113E-2},{"$f":"(((((1+$L$64)^(S$20))-(($L$65*(SQRT(S$20))*$D$13))))^(1/S$20))-1","v":7.4411583940729331E-2},{"$f":"(((((1+$L$64)^(T$20))-(($L$65*(SQRT(T$20))*$D$13))))^(1/T$20))-1","v":7.3817354729849516E-2},{"$f":"(((((1+$L$64)^(U$20))-(($L$65*(SQRT(U$20))*$D$13))))^(1/U$20))-1","v":7.3152901748662957E-2},{"$f":"(((((1+$L$64)^(V$20))-(($L$65*(SQRT(V$20))*$D$13))))^(1/V$20))-1","v":7.2408687119024595E-2},{"$f":"(((((1+$L$64)^(W$20))-(($L$65*(SQRT(W$20))*$D$13))))^(1/W$20))-1","v":7.1573639157556102E-2},{"$f":"(((((1+$L$64)^(X$20))-(($L$65*(SQRT(X$20))*$D$13))))^(1/X$20))-1","v":7.0634853510038731E-2},{"$f":"(((((1+$L$64)^(Y$20))-(($L$65*(SQRT(Y$20))*$D$13))))^(1/Y$20))-1","v":6.9577222242704906E-2},{"$f":"(((((1+$L$64)^(Z$20))-(($L$65*(SQRT(Z$20))*$D$13))))^(1/Z$20))-1","v":6.8382968941316236E-2},{"$f":"(((((1+$L$64)^(AA$20))-(($L$65*(SQRT(AA$20))*$D$13))))^(1/AA$20))-1","v":6.7031059303672258E-2},{"$f":"(((((1+$L$64)^(AB$20))-(($L$65*(SQRT(AB$20))*$D$13))))^(1/AB$20))-1","v":6.5496443897329115E-2},{"$f":"(((((1+$L$64)^(AC$20))-(($L$65*(SQRT(AC$20))*$D$13))))^(1/AC$20))-1","v":6.3749070082819381E-2},{"$f":"(((((1+$L$64)^(AD$20))-(($L$65*(SQRT(AD$20))*$D$13))))^(1/AD$20))-1","v":6.1752569038202143E-2},{"$f":"(((((1+$L$64)^(AE$20))-(($L$65*(SQRT(AE$20))*$D$13))))^(1/AE$20))-1","v":5.9462473224164203E-2},{"$f":"(((((1+$L$64)^(AF$20))-(($L$65*(SQRT(AF$20))*$D$13))))^(1/AF$20))-1","v":5.6823734371213686E-2},{"$f":"(((((1+$L$64)^(AG$20))-(($L$65*(SQRT(AG$20))*$D$13))))^(1/AG$20))-1","v":5.3767162900749899E-2},{"$f":"(((((1+$L$64)^(AH$20))-(($L$65*(SQRT(AH$20))*$D$13))))^(1/AH$20))-1","v":5.0204137462985798E-2},{"$f":"(((((1+$L$64)^(AI$20))-(($L$65*(SQRT(AI$20))*$D$13))))^(1/AI$20))-1","v":4.6018412025870647E-2},{"$f":"(((((1+$L$64)^(AJ$20))-(($L$65*(SQRT(AJ$20))*$D$13))))^(1/AJ$20))-1","v":4.1052792554070461E-2},{"$f":"(((((1+$L$64)^(AK$20))-(($L$65*(SQRT(AK$20))*$D$13))))^(1/AK$20))-1","v":3.5086171374873576E-2},{"$f":"(((((1+$L$64)^(AL$20))-(($L$65*(SQRT(AL$20))*$D$13))))^(1/AL$20))-1","v":2.7791045233245937E-2},{"$f":"(((((1+$L$64)^(AM$20))-(($L$65*(SQRT(AM$20))*$D$13))))^(1/AM$20))-1","v":1.8647689652366628E-2},{"$f":"(((((1+$L$64)^(AN$20))-(($L$65*(SQRT(AN$20))*$D$13))))^(1/AN$20))-1","v":6.7495964118418073E-3},{"$f":"(((((1+$L$64)^(AO$20))-(($L$65*(SQRT(AO$20))*$D$13))))^(1/AO$20))-1","v":-9.7145743393795003E-3},{"$f":"(((((1+$L$64)^(AP$20))-(($L$65*(SQRT(AP$20))*$D$13))))^(1/AP$20))-1","v":-3.5230231194953165E-2},{"$f":"(((((1+$L$64)^(AQ$20))-(($L$65*(SQRT(AQ$20))*$D$13))))^(1/AQ$20))-1","v":-8.6607999999999907E-2},{"$f":"(((((1+$L$64)^(AR$20))-(($L$65*(SQRT(AR$20))*$D$13))))^(1/AR$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AS$20))-(($L$65*(SQRT(AS$20))*$D$13))))^(1/AS$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AT$20))-(($L$65*(SQRT(AT$20))*$D$13))))^(1/AT$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AU$20))-(($L$65*(SQRT(AU$20))*$D$13))))^(1/AU$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AV$20))-(($L$65*(SQRT(AV$20))*$D$13))))^(1/AV$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AW$20))-(($L$65*(SQRT(AW$20))*$D$13))))^(1/AW$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AX$20))-(($L$65*(SQRT(AX$20))*$D$13))))^(1/AX$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AY$20))-(($L$65*(SQRT(AY$20))*$D$13))))^(1/AY$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(AZ$20))-(($L$65*(SQRT(AZ$20))*$D$13))))^(1/AZ$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BA$20))-(($L$65*(SQRT(BA$20))*$D$13))))^(1/BA$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BB$20))-(($L$65*(SQRT(BB$20))*$D$13))))^(1/BB$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BC$20))-(($L$65*(SQRT(BC$20))*$D$13))))^(1/BC$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BD$20))-(($L$65*(SQRT(BD$20))*$D$13))))^(1/BD$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BE$20))-(($L$65*(SQRT(BE$20))*$D$13))))^(1/BE$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BF$20))-(($L$65*(SQRT(BF$20))*$D$13))))^(1/BF$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BG$20))-(($L$65*(SQRT(BG$20))*$D$13))))^(1/BG$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BH$20))-(($L$65*(SQRT(BH$20))*$D$13))))^(1/BH$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BI$20))-(($L$65*(SQRT(BI$20))*$D$13))))^(1/BI$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BJ$20))-(($L$65*(SQRT(BJ$20))*$D$13))))^(1/BJ$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BK$20))-(($L$65*(SQRT(BK$20))*$D$13))))^(1/BK$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BL$20))-(($L$65*(SQRT(BL$20))*$D$13))))^(1/BL$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BM$20))-(($L$65*(SQRT(BM$20))*$D$13))))^(1/BM$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BN$20))-(($L$65*(SQRT(BN$20))*$D$13))))^(1/BN$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BO$20))-(($L$65*(SQRT(BO$20))*$D$13))))^(1/BO$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BP$20))-(($L$65*(SQRT(BP$20))*$D$13))))^(1/BP$20))-1","v":-0.23205375330176448},{"$f":"(((((1+$L$64)^(BQ$20))-(($L$65*(SQRT(BQ$20))*$D$13))))^(1/BQ$20))-1","v":-0.23205375330176448}]
[null,null,"F",{"$f":"(((((1+$M$64)^(D$20))-(($M$65*(SQRT(D$20))*$D$13))))^(1/D$20))-1","v":8.8851570537098246E-2},{"$f":"(((((1+$M$64)^(E$20))-(($M$65*(SQRT(E$20))*$D$13))))^(1/E$20))-1","v":8.87302630901734E-2},{"$f":"(((((1+$M$64)^(F$20))-(($M$65*(SQRT(F$20))*$D$13))))^(1/F$20))-1","v":8.8595518461979328E-2},{"$f":"(((((1+$M$64)^(G$20))-(($M$65*(SQRT(G$20))*$D$13))))^(1/G$20))-1","v":8.8445745613688009E-2},{"$f":"(((((1+$M$64)^(H$20))-(($M$65*(SQRT(H$20))*$D$13))))^(1/H$20))-1","v":8.8279147560885285E-2},{"$f":"(((((1+$M$64)^(I$20))-(($M$65*(SQRT(I$20))*$D$13))))^(1/I$20))-1","v":8.8093691607125102E-2},{"$f":"(((((1+$M$64)^(J$20))-(($M$65*(SQRT(J$20))*$D$13))))^(1/J$20))-1","v":8.7887074705451429E-2},{"$f":"(((((1+$M$64)^(K$20))-(($M$65*(SQRT(K$20))*$D$13))))^(1/K$20))-1","v":8.7656683041039019E-2},{"$f":"(((((1+$M$64)^(L$20))-(($M$65*(SQRT(L$20))*$D$13))))^(1/L$20))-1","v":8.7399544736664669E-2},{"$f":"(((((1+$M$64)^(M$20))-(($M$65*(SQRT(M$20))*$D$13))))^(1/M$20))-1","v":8.7112274345608753E-2},{"$f":"(((((1+$M$64)^(N$20))-(($M$65*(SQRT(N$20))*$D$13))))^(1/N$20))-1","v":8.6791007501510364E-2},{"$f":"(((((1+$M$64)^(O$20))-(($M$65*(SQRT(O$20))*$D$13))))^(1/O$20))-1","v":8.6431323725582931E-2},{"$f":"(((((1+$M$64)^(P$20))-(($M$65*(SQRT(P$20))*$D$13))))^(1/P$20))-1","v":8.6028154927296763E-2},{"$f":"(((((1+$M$64)^(Q$20))-(($M$65*(SQRT(Q$20))*$D$13))))^(1/Q$20))-1","v":8.5575676547038793E-2},{"$f":"(((((1+$M$64)^(R$20))-(($M$65*(SQRT(R$20))*$D$13))))^(1/R$20))-1","v":8.5067177540703254E-2},{"$f":"(((((1+$M$64)^(S$20))-(($M$65*(SQRT(S$20))*$D$13))))^(1/S$20))-1","v":8.4494904445470809E-2},{"$f":"(((((1+$M$64)^(T$20))-(($M$65*(SQRT(T$20))*$D$13))))^(1/T$20))-1","v":8.384987352297979E-2},{"$f":"(((((1+$M$64)^(U$20))-(($M$65*(SQRT(U$20))*$D$13))))^(1/U$20))-1","v":8.3121643352700891E-2},{"$f":"(((((1+$M$64)^(V$20))-(($M$65*(SQRT(V$20))*$D$13))))^(1/V$20))-1","v":8.229803810593217E-2},{"$f":"(((((1+$M$64)^(W$20))-(($M$65*(SQRT(W$20))*$D$13))))^(1/W$20))-1","v":8.1364808869371252E-2},{"$f":"(((((1+$M$64)^(X$20))-(($M$65*(SQRT(X$20))*$D$13))))^(1/X$20))-1","v":8.0305216512308375E-2},{"$f":"(((((1+$M$64)^(Y$20))-(($M$65*(SQRT(Y$20))*$D$13))))^(1/Y$20))-1","v":7.9099514259985293E-2},{"$f":"(((((1+$M$64)^(Z$20))-(($M$65*(SQRT(Z$20))*$D$13))))^(1/Z$20))-1","v":7.7724300663901014E-2},{"$f":"(((((1+$M$64)^(AA$20))-(($M$65*(SQRT(AA$20))*$D$13))))^(1/AA$20))-1","v":7.6151702964041723E-2},{"$f":"(((((1+$M$64)^(AB$20))-(($M$65*(SQRT(AB$20))*$D$13))))^(1/AB$20))-1","v":7.43483351496661E-2},{"$f":"(((((1+$M$64)^(AC$20))-(($M$65*(SQRT(AC$20))*$D$13))))^(1/AC$20))-1","v":7.2273951367063605E-2},{"$f":"(((((1+$M$64)^(AD$20))-(($M$65*(SQRT(AD$20))*$D$13))))^(1/AD$20))-1","v":6.9879678514028765E-2},{"$f":"(((((1+$M$64)^(AE$20))-(($M$65*(SQRT(AE$20))*$D$13))))^(1/AE$20))-1","v":6.7105652564521723E-2},{"$f":"(((((1+$M$64)^(AF$20))-(($M$65*(SQRT(AF$20))*$D$13))))^(1/AF$20))-1","v":6.3877783910644581E-2},{"$f":"(((((1+$M$64)^(AG$20))-(($M$65*(SQRT(AG$20))*$D$13))))^(1/AG$20))-1","v":6.0103203739128253E-2},{"$f":"(((((1+$M$64)^(AH$20))-(($M$65*(SQRT(AH$20))*$D$13))))^(1/AH$20))-1","v":5.5663626757762596E-2},{"$f":"(((((1+$M$64)^(AI$20))-(($M$65*(SQRT(AI$20))*$D$13))))^(1/AI$20))-1","v":5.0405256564007406E-2},{"$f":"(((((1+$M$64)^(AJ$20))-(($M$65*(SQRT(AJ$20))*$D$13))))^(1/AJ$20))-1","v":4.4122619795897711E-2},{"$f":"(((((1+$M$64)^(AK$20))-(($M$65*(SQRT(AK$20))*$D$13))))^(1/AK$20))-1","v":3.6531016337659095E-2},{"$f":"(((((1+$M$64)^(AL$20))-(($M$65*(SQRT(AL$20))*$D$13))))^(1/AL$20))-1","v":2.7215909488582435E-2},{"$f":"(((((1+$M$64)^(AM$20))-(($M$65*(SQRT(AM$20))*$D$13))))^(1/AM$20))-1","v":1.5530986018331694E-2},{"$f":"(((((1+$M$64)^(AN$20))-(($M$65*(SQRT(AN$20))*$D$13))))^(1/AN$20))-1","v":3.6720019650715585E-4},{"$f":"(((((1+$M$64)^(AO$20))-(($M$65*(SQRT(AO$20))*$D$13))))^(1/AO$20))-1","v":-2.0461973396967537E-2},{"$f":"(((((1+$M$64)^(AP$20))-(($M$65*(SQRT(AP$20))*$D$13))))^(1/AP$20))-1","v":-5.2314913194249524E-2},{"$f":"(((((1+$M$64)^(AQ$20))-(($M$65*(SQRT(AQ$20))*$D$13))))^(1/AQ$20))-1","v":-0.11505599999999994},{"$f":"(((((1+$M$64)^(AR$20))-(($M$65*(SQRT(AR$20))*$D$13))))^(1/AR$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AS$20))-(($M$65*(SQRT(AS$20))*$D$13))))^(1/AS$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AT$20))-(($M$65*(SQRT(AT$20))*$D$13))))^(1/AT$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AU$20))-(($M$65*(SQRT(AU$20))*$D$13))))^(1/AU$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AV$20))-(($M$65*(SQRT(AV$20))*$D$13))))^(1/AV$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AW$20))-(($M$65*(SQRT(AW$20))*$D$13))))^(1/AW$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AX$20))-(($M$65*(SQRT(AX$20))*$D$13))))^(1/AX$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AY$20))-(($M$65*(SQRT(AY$20))*$D$13))))^(1/AY$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(AZ$20))-(($M$65*(SQRT(AZ$20))*$D$13))))^(1/AZ$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BA$20))-(($M$65*(SQRT(BA$20))*$D$13))))^(1/BA$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BB$20))-(($M$65*(SQRT(BB$20))*$D$13))))^(1/BB$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BC$20))-(($M$65*(SQRT(BC$20))*$D$13))))^(1/BC$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BD$20))-(($M$65*(SQRT(BD$20))*$D$13))))^(1/BD$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BE$20))-(($M$65*(SQRT(BE$20))*$D$13))))^(1/BE$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BF$20))-(($M$65*(SQRT(BF$20))*$D$13))))^(1/BF$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BG$20))-(($M$65*(SQRT(BG$20))*$D$13))))^(1/BG$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BH$20))-(($M$65*(SQRT(BH$20))*$D$13))))^(1/BH$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BI$20))-(($M$65*(SQRT(BI$20))*$D$13))))^(1/BI$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BJ$20))-(($M$65*(SQRT(BJ$20))*$D$13))))^(1/BJ$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BK$20))-(($M$65*(SQRT(BK$20))*$D$13))))^(1/BK$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BL$20))-(($M$65*(SQRT(BL$20))*$D$13))))^(1/BL$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BM$20))-(($M$65*(SQRT(BM$20))*$D$13))))^(1/BM$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BN$20))-(($M$65*(SQRT(BN$20))*$D$13))))^(1/BN$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BO$20))-(($M$65*(SQRT(BO$20))*$D$13))))^(1/BO$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BP$20))-(($M$65*(SQRT(BP$20))*$D$13))))^(1/BP$20))-1","v":-0.2859396869801466},{"$f":"(((((1+$M$64)^(BQ$20))-(($M$65*(SQRT(BQ$20))*$D$13))))^(1/BQ$20))-1","v":-0.2859396869801466}]
[null,null,"G",{"$f":"(D59^(1/D20))-1","v":9.8741051805822044E-2},{"$f":"(E59^(1/E20))-1","v":9.8594790514498154E-2},{"$f":"(F59^(1/F20))-1","v":9.8430764626265432E-2},{"$f":"(G59^(1/G20))-1","v":9.8246676044705161E-2},{"$f":"(H59^(1/H20))-1","v":9.8039902918160893E-2},9.7807448904871253E-2,9.7545883473398431E-2,9.7251271448552057E-2,9.6919089612295561E-2,9.654412766901066E-2,9.6120370258049093E-2,9.5640855908881717E-2,9.5097507840217643E-2,9.4480930245466554E-2,9.3780162106255505E-2,{"$f":"(S59^(1/S20))-1","v":9.2982378533163601E-2},9.207252701685098E-2,9.1032882610269095E-2,8.9842501724968438E-2,8.8476548608378058E-2,8.6905461269223272E-2,8.5093914088678169E-2,8.2999521846151225E-2,8.057121334542261E-2,7.7747180698635399E-2,7.4452280191225517E-2,7.0594718419515035E-2,6.6061795515137467E-2,6.0714380584620198E-2,5.4379630305080973E-2,4.6841155446473159E-2,3.7825214772241988E-2,2.6980133360599012E-2,1.384287335915535E-2,-2.2215540344781015E-3,-2.2144516159401828E-2,-4.7446167168031739E-2,-8.1039721660139841E-2,-0.13000806060305337,-0.22039999999999993,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003,-0.44296636130288003]
[null,null,"Lending Rate (3%spread)",{"$f":"$C$16+$D$11","v":7.0000000000000007E-2},{"$f":"D45","v":7.0000000000000007E-2},{"$f":"E45","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Portfolio Leverage?",{"$f":"IF(D21>D45,\"Yes\",\"No\")","v":"Yes"},"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","No","No","No","No","No",{"$f":"IF(AJ21>AJ45,\"Yes\",\"No\")","v":"No"},"No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No","No",{"$f":"IF(BP21>BP45,\"Yes\",\"No\")","v":"No"},{"$f":"IF(BQ21>BQ45,\"Yes\",\"No\")","v":"No"}]
[null,null,"Portfolio Leverage - Level (we assume a 5 year term loan)",{"$f":"AVERAGE(D50:D54)","v":0.75},{"$f":"AVERAGE(E50:E54)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"AVERAGE(T50:T54)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.6,0.45,0.3,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Portfolio Leverage - Defer 10 yr",{"$f":"E48","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"N48","v":0.75},{"$f":"D47","v":0.75},{"$f":"E47","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.6,0.45,0.3,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Yr 1",{"$f":"IF(D$46=\"Yes\",$D$10,0)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0,0,0,0,0,{"$f":"IF(AJ$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0]
[null,null,"Yr 2",{"$f":"IF(E$46=\"Yes\",$D$10,0)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0,0,0,0,0,0,{"$f":"IF(AK$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0]
[null,null,"Yr 3",{"$f":"IF(F$46=\"Yes\",$D$10,0)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0,0,0,0,0,0,0,{"$f":"IF(AL$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0]
[null,null,"Yr 4",{"$f":"IF(G$46=\"Yes\",$D$10,0)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0,0,0,0,0,0,0,0,{"$f":"IF(AM$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0]
[null,null,"Yr 5",{"$f":"IF(H$46=\"Yes\",$D$10,0)","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT$46=\"Yes\",$D$10,0)","v":0},0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"((($N$65*(SQRT(D$20))*$D$13)))","v":2.0263875246358976},{"$f":"((($N$65*(SQRT(E$20))*$D$13)))","v":2.000897358686847},{"$f":"((($N$65*(SQRT(F$20))*$D$13)))","v":1.97507824655126},{"$f":"((($N$65*(SQRT(G$20))*$D$13)))","v":1.9489171147075497},{"$f":"((($N$65*(SQRT(H$20))*$D$13)))","v":1.9224000000000001},{"$f":"((($N$65*(SQRT(I$20))*$D$13)))","v":1.8955119625051171},{"$f":"((($N$65*(SQRT(J$20))*$D$13)))","v":1.8682369871084346},{"$f":"((($N$65*(SQRT(K$20))*$D$13)))","v":1.8405578719507845},{"$f":"((($N$65*(SQRT(L$20))*$D$13)))","v":1.8124561015373588},{"$f":"((($N$65*(SQRT(M$20))*$D$13)))","v":1.7839117018507389},{"$f":"((($N$65*(SQRT(N$20))*$D$13)))","v":1.7549030742465523},{"$f":"((($N$65*(SQRT(O$20))*$D$13)))","v":1.7254068042058952},{"$f":"((($N$65*(SQRT(P$20))*$D$13)))","v":1.6953974401301899},{"$f":"((($N$65*(SQRT(Q$20))*$D$13)))","v":1.6648472362352049},{"$f":"((($N$65*(SQRT(R$20))*$D$13)))","v":1.6337258521551283},{"$f":"((($N$65*(SQRT(S$20))*$D$13)))","v":1.6020000000000001},{"$f":"((($N$65*(SQRT(T$20))*$D$13)))","v":1.5696330271754604},{"$f":"((($N$65*(SQRT(U$20))*$D$13)))","v":1.5365844200693952},{"$f":"((($N$65*(SQRT(V$20))*$D$13)))","v":1.502809209447427},{"$f":"((($N$65*(SQRT(W$20))*$D$13)))","v":1.4682572526638511},{"$f":"((($N$65*(SQRT(X$20))*$D$13)))","v":1.4328723599818654},{"$f":"((($N$65*(SQRT(Y$20))*$D$13)))","v":1.3965912215104319},{"$f":"((($N$65*(SQRT(Z$20))*$D$13)))","v":1.3593420761530188},{"$f":"((($N$65*(SQRT(AA$20))*$D$13)))","v":1.3210430424478985},{"$f":"((($N$65*(SQRT(AB$20))*$D$13)))","v":1.2816000000000001},{"$f":"((($N$65*(SQRT(AC$20))*$D$13)))","v":1.2409038641248564},{"$f":"((($N$65*(SQRT(AD$20))*$D$13)))","v":1.1988270267223708},{"$f":"((($N$65*(SQRT(AE$20))*$D$13)))","v":1.1552186286586621},{"$f":"((($N$65*(SQRT(AF$20))*$D$13)))","v":1.1098981574901365},{"$f":"((($N$65*(SQRT(AG$20))*$D$13)))","v":1.0626465828298701},{"$f":"((($N$65*(SQRT(AH$20))*$D$13)))","v":1.0131937623179488},{"$f":"((($N$65*(SQRT(AI$20))*$D$13)))","v":0.96120000000000005},{"$f":"((($N$65*(SQRT(AJ$20))*$D$13)))","v":0.90622805076867941},{"$f":"((($N$65*(SQRT(AK$20))*$D$13)))","v":0.84769872006509495},{"$f":"((($N$65*(SQRT(AL$20))*$D$13)))","v":0.78481651358773019},{"$f":"((($N$65*(SQRT(AM$20))*$D$13)))","v":0.71643617999093268},{"$f":"((($N$65*(SQRT(AN$20))*$D$13)))","v":0.64080000000000004},{"$f":"((($N$65*(SQRT(AO$20))*$D$13)))","v":0.55494907874506827},{"$f":"((($N$65*(SQRT(AP$20))*$D$13)))","v":0.4531140253843397},{"$f":"((($N$65*(SQRT(AQ$20))*$D$13)))","v":0.32040000000000002},{"$f":"((($N$65*(SQRT(AR$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AS$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AT$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AU$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AV$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AW$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AX$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AY$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(AZ$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BA$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BB$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BC$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BD$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BE$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BF$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BG$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BH$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BI$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BJ$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BK$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BL$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BM$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BN$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BO$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BP$20))*$D$13)))","v":0.16020000000000001},{"$f":"((($N$65*(SQRT(BQ$20))*$D$13)))","v":0.16020000000000001}]
[null,null,null,{"$f":"((((((1+$N$64)^(D$20))))))","v":45.259255568176073},{"$f":"((((((1+$N$64)^(E$20))))))","v":41.144777789250981},{"$f":"((((((1+$N$64)^(F$20))))))","v":37.404343444773616},{"$f":"((((((1+$N$64)^(G$20))))))","v":34.003948586157826},{"$f":"((((((1+$N$64)^(H$20))))))","v":30.912680532870748},{"$f":"((((((1+$N$64)^(I$20))))))","v":28.102436848064318},{"$f":"((((((1+$N$64)^(J$20))))))","v":25.547669861876649},{"$f":"((((((1+$N$64)^(K$20))))))","v":23.225154419887861},{"$f":"((((((1+$N$64)^(L$20))))))","v":21.113776745352599},{"$f":"((((((1+$N$64)^(M$20))))))","v":19.194342495775089},{"$f":"((((((1+$N$64)^(N$20))))))","v":17.449402268886445},{"$f":"((((((1+$N$64)^(O$20))))))","v":15.863092971714947},{"$f":"((((((1+$N$64)^(P$20))))))","v":14.420993610649951},{"$f":"((((((1+$N$64)^(Q$20))))))","v":13.109994191499956},{"$f":"((((((1+$N$64)^(R$20))))))","v":11.918176537727231},{"$f":"((((((1+$N$64)^(S$20))))))","v":10.834705943388391},{"$f":"((((((1+$N$64)^(T$20))))))","v":9.8497326758076262},{"$f":"((((((1+$N$64)^(U$20))))))","v":8.9543024325523888},{"$f":"((((((1+$N$64)^(V$20))))))","v":8.140274938683989},{"$f":"((((((1+$N$64)^(W$20))))))","v":7.4002499442581708},{"$f":"((((((1+$N$64)^(X$20))))))","v":6.7274999493256091},{"$f":"((((((1+$N$64)^(Y$20))))))","v":6.1159090448414632},{"$f":"((((((1+$N$64)^(Z$20))))))","v":5.5599173134922379},{"$f":"((((((1+$N$64)^(AA$20))))))","v":5.0544702849929433},{"$f":"((((((1+$N$64)^(AB$20))))))","v":4.5949729863572211},{"$f":"((((((1+$N$64)^(AC$20))))))","v":4.1772481694156554},{"$f":"((((((1+$N$64)^(AD$20))))))","v":3.7974983358324139},{"$f":"((((((1+$N$64)^(AE$20))))))","v":3.4522712143931029},{"$f":"((((((1+$N$64)^(AF$20))))))","v":3.1384283767210026},{"$f":"((((((1+$N$64)^(AG$20))))))","v":2.8531167061100025},{"$f":"((((((1+$N$64)^(AH$20))))))","v":2.5937424601000019},{"$f":"((((((1+$N$64)^(AI$20))))))","v":2.3579476910000015},{"$f":"((((((1+$N$64)^(AJ$20))))))","v":2.1435888100000011},{"$f":"((((((1+$N$64)^(AK$20))))))","v":1.9487171000000012},{"$f":"((((((1+$N$64)^(AL$20))))))","v":1.7715610000000008},{"$f":"((((((1+$N$64)^(AM$20))))))","v":1.6105100000000006},{"$f":"((((((1+$N$64)^(AN$20))))))","v":1.4641000000000004},{"$f":"((((((1+$N$64)^(AO$20))))))","v":1.3310000000000004},{"$f":"((((((1+$N$64)^(AP$20))))))","v":1.2100000000000002},{"$f":"((((((1+$N$64)^(AQ$20))))))","v":1.1000000000000001},{"$f":"((((((1+$N$64)^(AR$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AS$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AT$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AU$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AV$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AW$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AX$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AY$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(AZ$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BA$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BB$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BC$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BD$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BE$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BF$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BG$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BH$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BI$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BJ$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BK$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BL$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BM$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BN$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BO$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BP$20))))))","v":1.0241136890844451},{"$f":"((((((1+$N$64)^(BQ$20))))))","v":1.0241136890844451}]
[null,null,null,{"$f":"MAX((D58-D57),0.01)","v":43.232868043540172},39.143880430564131,35.429265198222353,32.055031471450278,28.990280532870749,26.2069248855592,23.679432874768214,21.384596547937075,19.301320643815242,17.410430793924352,15.694499194639892,14.137686167509052,12.725596170519761,11.44514695526475,10.284450685572102,9.2327059433883907,8.2800996486321665,7.4177180124829931,6.6374657292365615,5.9319926915943197,5.2946275893437438,4.7193178233310311,4.2005752373392191,3.7334272425450448,3.313372986357221,2.9363443052907989,2.5986713091100428,2.2970525857344408,2.0285302192308663,1.7904701232801323,1.5805486977820531,1.3967476910000014,{"$f":"MAX((AJ58-AJ57),0.01)","v":1.2373607592313216},1.1010183799349063,0.98674448641227064,0.89407382000906788,0.82330000000000036,0.77605092125493214,0.75688597461566043,0.77960000000000007,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,0.8639136890844451,{"$f":"MAX((BP58-BP57),0.01)","v":0.8639136890844451},0.8639136890844451]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Single-Period Sharpe is an inaccurate measure of RISK"]
[null,null,"Portfolio","Return","Volatility",null,null,"Cash",null,null,null,null,null,"EM"]
[null,null,"A",3.2500000000000001E-2,0.01,null,null,"A","B","C","D","E","F","G"]
[null,null,"B",0.05,0.05,null,"Return",{"$f":"D63","v":3.2500000000000001E-2},{"$f":"D64","v":0.05},{"$f":"D65","v":0.06},{"$f":"D66","v":7.0000000000000007E-2},{"$f":"D67","v":0.08},{"$f":"D68","v":0.09},{"$f":"D69","v":0.1}]
[null,null,"C",0.06,7.0000000000000007E-2,null,"Risk ",{"$f":"E63","v":0.01},{"$f":"E64","v":0.05},{"$f":"E65","v":7.0000000000000007E-2},{"$f":"E66","v":0.1},{"$f":"E67","v":0.13},{"$f":"E68","v":0.16},{"$f":"E69","v":0.25}]
[null,null,"D",7.0000000000000007E-2,0.1,null,"Sharpe 1yr",{"$f":"(H64-$H$68)/H65","v":0.75},{"$f":"(I64-$H$68)/I65","v":0.5},{"$f":"(J64-$H$68)/J65","v":0.49999999999999989},{"$f":"(K64-$H$68)/K65","v":0.45},{"$f":"(L64-$H$68)/L65","v":0.42307692307692307},{"$f":"(M64-$H$68)/M65","v":0.40625},{"$f":"(N64-$H$68)/N65","v":0.30000000000000004}]
[null,null,"E",0.08,0.13]
[null,null,"F",0.09,0.16,null,"RFR",2.5000000000000001E-2]
[null,null,"G",0.1,0.25]

{"sheet":"Sheet2","index":1,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,285869]
[null,null,67347]
[null,null,108976]
[null,null,{"$f":"SUM(C9:C11)","v":462192}]