{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet2"],"not_rendered":{"charts":4,"images":1,"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":214,"n_cols":61,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
[null,"Third Sector Advantage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property (Total Return)","Property (Growth)","Property (Income)","Shares","Inflation","Debt",null,null,"Property Costs",null,null,"Transaction Fees",{"$f":"(AJ3*AS3)+(AS4*AJ4)","v":3.1355379967170047},null,"Shares"]
[]
[null,"Purchase Date","1970-03-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Purchase Date",null,null,{"$f":"VLOOKUP(C3,AF20:AL204,3)","v":1},{"$f":"VLOOKUP(C3,AF20:AL204,2)","v":1},null,{"$f":"VLOOKUP(C3,AF20:AL204,5)","v":1},{"$f":"VLOOKUP(C3,AF20:AL204,6)","v":1},{"$f":"VLOOKUP(C3,AF20:AL204,7)","v":1},null,null,"Transaction fees on open:",{"$f":"C13","v":0.04},null,"Gross Rent (Cum)",{"$f":"AL5","v":23.596193628616938},null,"Brokerage Costs (Purchase)",{"$f":"C22","v":3.7000000000000002E-3},{"$f":"AY3*AY7","v":3.7000000000000002E-3},{"$f":"AZ3/AY$7","v":3.7000000000000002E-3},null,null,null,{"$f":"MIN(BE20:BE204)","v":-2.5853958236912389E-2},{"$f":"MIN(BF20:BF204)","v":-0.18290704172249173}]
[null,"Sale Date","2016-09-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sale Date",null,null,{"$f":"VLOOKUP(C4,AF20:AL204,3)","v":77.388449917925115},{"$f":"VLOOKUP(C4,AF20:AL204,2)","v":53.792256289308177},null,{"$f":"VLOOKUP(C4,AF20:AL204,5)","v":76.072727659044546},{"$f":"VLOOKUP(C4,AF20:AL204,6)","v":11.040816326530612},{"$f":"VLOOKUP(C4,AF20:AL204,7)","v":39.033920548030437},null,null,"Transaction fees on close",{"$f":"C14","v":0.04},null,"Agent Fees",0.15,null,"Brokerage Costs (Sale)",{"$f":"C23","v":2.2000000000000001E-3},{"$f":"AY4*AY8","v":2.2836530364363017},2.2836530364363017,null,null,null,{"$f":"MAX(BE20:BE204)","v":0.16494882594467986},{"$f":"MAX(BF20:BF204)","v":0.37174156404925651}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AJ4/AJ3)-1","v":76.388449917925115},{"$f":"(AK4/AK3)-1","v":52.792256289308177},{"$f":"AJ5-AK5","v":23.596193628616938},{"$f":"(AM4/AM3)-1","v":75.072727659044546},{"$f":"(AN4/AN3)-1","v":10.040816326530612},{"$f":"(AO4/AO3)-1","v":38.033920548030437},null,null,"Agent fees (%Rent)",{"$f":"C15","v":7.0000000000000007E-2},null,"Price Cumulative Open",{"$f":"VLOOKUP(C3,AF20:AO204,10)","v":1},null,"Ongoing Management",{"$f":"C24","v":3.7000000000000002E-3},null,{"$f":"AZ5/AY$7","v":0},null,null,"Return",null,null,null,"Property","Shares"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null," ",null,{"$f":"(AZ6/AY7)+((AH7/365)*C24)","v":2.4595398857513699},null,{"$f":"(-C26+C27)*(AH7/365)","v":-0.46536986301369865},null,null,"Insurance (%gross property value)",{"$f":"C18","v":1.5E-3},null,"Price Cum Close",{"$f":"VLOOKUP(C4,AF20:AO204,10)","v":763.34259532232704},null,null,"Total Cost:",{"$f":"SUM(AZ3:AZ4)","v":2.2873530364363015},null,null,null,-0.1,{"$f":"COUNTIF(BE$20:BE$206,\"<\"&$BD6)","v":0},{"$f":"COUNTIF(BF$20:BF$206,\"<\"&BD6)","v":10},"< -10%",{"$f":"BE6","v":0},{"$f":"BF6","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Days:",{"$f":"(C4-C3)","v":16986},null,null,null,null,null,null,null,null,null,"Maintenance (% home value)",{"$f":"C19","v":6.0000000000000001E-3},null,"Ongoing Fees",{"$f":"(AV6-AV5)*AS9","v":7.4144297307156544},null,"Price Cum Open",{"$f":"VLOOKUP(C3,AF20:AP204,11)","v":1},null,null,null,null,{"$f":"BD6+5%","v":-0.05},0,15,{"$f":"BD7","v":-0.05},{"$f":"BE7-BE6","v":0},{"$f":"BF7-BF6","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Council Levies & Rates (%home value)",2.2258500000000001E-3,null,null,null,null,"Price Cum Close",{"$f":"VLOOKUP(C4,AF20:AP204,11)","v":1038.0241074710461},null,null,null,null,{"$f":"BD7+5%","v":0},20,32,{"$f":"BD8","v":0},{"$f":"BE8-BE7","v":20},{"$f":"BF8-BF7","v":17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**Total Ongoing (p.a.)",{"$f":"SUM(AS6:AS8)","v":9.7258499999999994E-3},null,"Total Fees",{"$f":"AV7+AV4+AV1","v":10.699967727432659},null,null,null,null,null,null,null,0.05,154,132,0.05,134,100]
[null,"Assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income","Growth","Costs","Total Return","Total Return After Gearing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"COUNTIF(BE$20:BE$206,\"<\"&$BD10)","v":179},{"$f":"COUNTIF(BF$20:BF$206,\"<\"&BD10)","v":164},0.1,25,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD10+5%","v":0.15000000000000002},{"$f":"COUNTIF(BE$20:BE$206,\"<\"&$BD11)","v":185},{"$f":"COUNTIF(BF$20:BF$206,\"<\"&BD11)","v":174},{"$f":"BD11","v":0.15000000000000002},{"$f":"BE11-BE10","v":6},{"$f":"BF11-BF10","v":10}]
[null,"Property Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property",null,{"$f":"(AL5-AL6)*(1-C16)","v":22.652345883472258},{"$f":"AK5","v":52.792256289308177},{"$f":"-(AV9/AK3)-(AJ12*AS5)","v":-12.285631939275717},{"$f":"SUM(AJ12:AL12)","v":63.158970233504718},{"$f":"AM12+AM$15","v":24.659679822460582},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,186,179,0.2,1,5]
[null,"Costs on Purchase (Inc. Stamp Duty)",0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shares",null,{"$f":"(4.7%/AO13)*AM5","v":36.170290524166454},{"$f":"AM5-AJ13","v":38.902437134878092},{"$f":"-AM6","v":-2.4595398857513699},{"$f":"SUM(AJ13:AL13)","v":72.613187773293177},{"$f":"AM13+AM$15","v":34.113897362249041},{"$f":"(((AM5+1)^(1/AH7))^365)-1","v":9.7550175816742524E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,186,183,0.25,0,4]
[null,"Costs on Sale",0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",null,null,{"$f":"AN5","v":10.040816326530612},null,{"$f":"SUM(AJ14:AL14)","v":10.040816326530612},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,186,185,"> 30%",0,3]
[null,"Agent Fees (% Gross Rent)",7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest Costs",null,null,null,{"$f":"AO6-AO5","v":-38.499290411044136},{"$f":"SUM(AJ15:AL15)","v":-38.499290411044136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35,186,185,0.35,0,0]
[null,"Vacancy Rate (%)",0.04,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,null,12,13,null,null,"RBA RELEASE:    FILRHLBVS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39999999999999997,186,186,0.39999999999999997,0,1]
[null,"Ongoing Fees (% p.a. Property Value):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ASX Total Return","ASX Total Return",null,null,null,null,null,"http://www.rba.gov.au/statistics/tables/index.html#interest-rates",null,1,2,3,4,5,6,7,8,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.44999999999999996,186,186,0.44999999999999996,0,0]
[null," - Insurance",1.5E-3,null,null,null,null,null,null,null,null,null,null,null,"http://www.econ.mq.edu.au/Econ_docs/research_papers2/2004_research_papers/Abelson_9_04.pdf","Melbourne",null,null,null,null,"Property total Return","http://www.abs.gov.au/AUSSTATS/abs@.nsf/DetailsPage/6401.0Jun%202015?OpenDocument","Australia - total return","Australia - total return",null,null,null,null,null,"Standard Variable Interest Rate",null,null,"Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarterly Returns"]
[null," - Maintenance",6.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,"Melbourne house prices-MQ research","Price Index","Rent","Rental Yield (Gross)","Rent (Cum)","Total Return (Cum)","Total Return","Inflation","ASX Total Return","2002 onwards",null,"1970 to 2002","Debt Capitalised","Interest Rate Paid",null,null,null,null,"Melbourne Residential Homes - Price","Melbourne Home Prices (Nominal)","Melbourne Residential Property - Investment Return (Net Fees)","Australian Shares - Total Return","Inflation","Interest Expenses (investment 100% financed)","Property Fees - Insurance, Maintenance, Council (Cumulative)",null,"Price cumulative (use this to calculate % based fees)","Price Cum - Shares",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property","Shares"]
[null," - Council Levies & Rates",{"$f":"(3.8517%/20)+(240/800000)","v":2.2258500000000001E-3},null,null,null,null,null,null,null,null,null,null,"1970-03-01",12.8,{"$f":"(O20/O$148)*P$148","v":2.3665116279069767},{"$f":"(P20*R20)/4","v":2.4611720930232558E-2},4.1599999999999998E-2,{"$f":"Q20","v":2.4611720930232558E-2},{"$f":"S20+P20","v":2.3911233488372092},null,9.8000000000000007,{"$f":"Z20/4000","v":2.5},null,null,10000,100,{"$f":"AC20+$C$27-$C$26","v":4.8799999999999996E-2},5.8799999999999998E-2,null,null,"1970-03-01",1,1,{"$f":"AH20*0.9","v":0.9},1,1,1,{"$f":"(SUM(AS$6:AS$8)*AG20)/4","v":2.4314624999999999E-3},null,{"$f":"AG20","v":1},{"$f":"AJ20","v":1}]
[null,"Share Costs",null,null,null,null,null,null,null,null,null,null,null,"1970-06-01",{"$f":"O20","v":12.8},{"$f":"(O21/O$148)*P$148","v":2.3665116279069767},2.4611720930232558E-2,{"$f":"R20","v":4.1599999999999998E-2},{"$f":"Q21+S20","v":4.9223441860465116E-2},{"$f":"S21+P21","v":2.4157350697674418},null,9.9,{"$f":"Z21/4000","v":2.5750000000000002},null,null,10300,{"$f":"AA20*(1+AB20)^0.25","v":101.19828897562293},{"$f":"AC21+$C$27-$C$26","v":6.2499999999999993E-2},{"$f":"AD21","v":7.2499999999999995E-2},7.2499999999999995E-2,null,"1970-06-01",{"$f":"P21/P$20","v":1},{"$f":"(T21/T$20)","v":1.0102929532858274},{"$f":"AH21-((AH$20*AS$3)+(AS$4*AH21)+(AM21)+(20%*S21))","v":0.91517362178230122},{"$f":"Z21/Z$20","v":1.03},{"$f":"V21/V$20","v":1.010204081632653},{"$f":"AA21/100","v":1.0119828897562293},{"$f":"((SUM(AS$6:AS$8)*AG21)/4)+AM20","v":4.8629249999999997E-3},null,{"$f":"AO20","v":1},{"$f":"AP20","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI21/AI20)-1","v":1.6859579758112364E-2},{"$f":"(AJ21/AJ20)-1","v":3.0000000000000027E-2}]
[null,"Brokerage on Purchase",3.7000000000000002E-3,null,null,null,null,null,null,null,null,null,null,"1970-09-01",{"$f":"(O24+O20)/2","v":13.100000000000001},{"$f":"(O22/O$148)*P$148","v":2.4219767441860469},2.5188558139534887E-2,{"$f":"R21","v":4.1599999999999998E-2},{"$f":"Q22+S21","v":7.4412000000000006E-2},2.4963887441860471,null,9.9,2.5750000000000002,null,null,{"$f":"Z21","v":10300},{"$f":"AA21*(1+AB21)^0.25","v":102.74374799992388},{"$f":"AC22+$C$27-$C$26","v":6.2499999999999993E-2},{"$f":"AC21","v":7.2499999999999995E-2},null,null,"1970-09-01",1.0234375000000002,1.0440234065716552,{"$f":"AH22-((AH$20*AS$3)+(AS$4*AH22)+(AM22)+(20%*S22))","v":0.94002869540644518},1.03,1.010204081632653,1.0274374799992387,{"$f":"((SUM(AS$6:AS$8)*AG22)/4)+AM21","v":7.35137490234375E-3},null,{"$f":"AO21","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI22/AI21)-1","v":2.7158861480009344E-2},{"$f":"(AJ22/AJ21)-1","v":0}]
[null,"Brokerage on Sale",2.2000000000000001E-3,null,null,null,null,null,null,null,null,null,null,"1970-12-01",{"$f":"O22","v":13.100000000000001},{"$f":"(O23/O$148)*P$148","v":2.4219767441860469},2.5188558139534887E-2,4.1599999999999998E-2,9.9600558139534889E-2,2.5215773023255816,null,10.1,2.3258749999999999,null,null,{"$f":"(Z21+Z25)/2","v":9303.5},{"$f":"AA22*(1+AB22)^0.25","v":104.31280864456814},{"$f":"AC23+$C$27-$C$26","v":6.2499999999999993E-2},{"$f":"AC22","v":7.2499999999999995E-2},null,null,"1970-12-01",1.0234375000000002,1.054557600950119,{"$f":"AH23-((AH$20*AS$3)+(AS$4*AH23)+(AM23)+(20%*S23))","v":0.94261536047951977},0.93035000000000001,1.0306122448979591,1.0431280864456813,9.8398248046875011E-3,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7516873534974007E-3,-9.6747572815534033E-2]
[null,"Administration & Management Fees (%p.a.)",3.7000000000000002E-3,null,null,null,null,null,null,null,null,null,null,"1971-03-01",13.4,{"$f":"(O24/O$148)*P$148","v":2.4774418604651163},2.4774418604651162E-2,0.04,0.12437497674418604,2.6018168372093022,null,10.199999999999999,2.3258749999999999,null,null,{"$f":"Z23","v":9303.5},105.90583134388235,{"$f":"AC24+$C$27-$C$26","v":6.2499999999999993E-2},7.2499999999999995E-2,null,null,"1971-03-01",1.046875,1.0881148555027711,{"$f":"AH24-((AH$20*AS$3)+(AS$4*AH24)+(AM24)+(20%*S24))","v":0.967330003824448},0.93035000000000001,1.0408163265306121,1.0590583134388236,1.2385262109375001E-2,null,{"$f":"AO23+AG24","v":2.046875},{"$f":"AP23+AJ24","v":1.93035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6219224066490465E-2,0]
[null,"Loan Costs & Administration",null,null,null,null,null,null,null,null,null,null,null,"1971-06-01",{"$f":"O24","v":13.4},{"$f":"(O25/O$148)*P$148","v":2.4774418604651163},2.4774418604651162E-2,{"$f":"R24","v":0.04},{"$f":"Q25+S24","v":0.1491493953488372},2.6265912558139535,null,10.3,2.0767500000000001,null,null,8307,{"$f":"AA24*(1+AB24)^0.25","v":107.52318203659935},{"$f":"AC25+$C$27-$C$26","v":6.2499999999999993E-2},{"$f":"AD25","v":7.2499999999999995E-2},7.2499999999999995E-2,null,"1971-06-01",1.046875,1.0984758511480601,{"$f":"AH25-((AH$20*AS$3)+(AS$4*AH25)+(AM25)+(20%*S25))","v":0.96977623861830775},0.83069999999999999,1.0510204081632653,1.0752318203659934,{"$f":"((SUM(AS$6:AS$8)*AG25)/4)+AM24","v":1.4930699414062502E-2},null,{"$f":"AO24","v":2.046875},{"$f":"AP24","v":1.93035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI25/AI24)-1","v":2.5288523918294281E-3},{"$f":"(AJ25/AJ24)-1","v":-0.10711022733379916}]
[null,"Loan Package Discounts (% p.a.)",0.01,null,null,null,null,null,null,null,null,null,null,"1971-09-01",{"$f":"(O28+O24)/2","v":14.2},2.6253488372093026,2.6253488372093025E-2,{"$f":"R25","v":0.04},0.17540288372093021,2.8007517209302328,null,10.5,2.0767500000000001,null,null,{"$f":"Z25","v":8307},109.16523224991911,6.2499999999999993E-2,{"$f":"AC25","v":7.2499999999999995E-2},null,null,"1971-09-01",1.1093750000000002,1.1713121041171815,1.0317509400833083,0.83069999999999999,1.0714285714285714,1.0916523224991912,1.7628103125000003E-2,null,{"$f":"AO25","v":2.046875},{"$f":"AP25","v":1.93035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3906186805833931E-2,0]
[null,"Loan Costs (% p.a.)",0,null,null,null,null,null,null,null,null,null,null,"1971-12-01",14.2,2.6253488372093026,2.6253488372093025E-2,0.04,0.20165637209302323,2.8270052093023259,null,10.7,2.25075,null,null,{"$f":"(Z25+Z29)/2","v":9003},110.83235918485363,6.2499999999999993E-2,7.2499999999999995E-2,null,null,"1971-12-01",{"$f":"P27/P$20","v":1.1093750000000002},{"$f":"(T27/T$20)","v":1.1822916666666667},1.034343218745458,{"$f":"Z27/Z$20","v":0.90029999999999999},{"$f":"V27/V$20","v":1.0918367346938773},{"$f":"AA27/100","v":1.1083235918485363},2.0325506835937503E-2,null,2.046875,1.93035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5125042890103977E-3,8.37847598410979E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1972-03-01",15,2.7732558139534884,2.7663226744186045E-2,3.9899999999999998E-2,0.22931959883720926,3.0025754127906978,null,10.8,2.25075,null,null,{"$f":"Z27","v":9003},112.52494580287498,6.2499999999999993E-2,7.2499999999999995E-2,null,null,"1972-03-01",1.171875,1.25571749121635,1.0964499948471291,0.90029999999999999,1.1020408163265305,1.1252494580287498,2.3174876953125003E-2,null,{"$f":"AO27+AG28","v":3.21875},{"$f":"AP27+AJ28","v":2.8306499999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0044649567094099E-2,0]
[null,"Data Source",null,null,null,null,null,null,null,null,null,null,null,"1972-06-01",{"$f":"O28","v":15},2.7732558139534884,2.7663226744186045E-2,{"$f":"R28","v":3.9899999999999998E-2},0.25698282558139529,3.0302386395348835,null,11,2.42475,null,null,9699,114.24338091388678,6.0000000000000005E-2,{"$f":"AD29","v":7.0000000000000007E-2},7.0000000000000007E-2,null,"1972-06-01",1.171875,1.2672866253463975,1.0991743481459499,0.96989999999999998,1.1224489795918366,1.1424338091388677,{"$f":"((SUM(AS$6:AS$8)*AG29)/4)+AM28","v":2.6024247070312503E-2},null,{"$f":"AO28","v":3.21875},2.8306499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4847036450583726E-3,7.7307564145284946E-2]
[null,"Abelson, Chung (2004) \"Housing Prices in Australia 1970 to 2003\", MQ",null,null,null,null,null,null,null,null,null,null,null,"1972-09-01",{"$f":"(O32+O28)/2","v":17.399999999999999},3.2169767441860464,3.2089343023255813E-2,3.9899999999999998E-2,0.28907216860465113,3.5060489127906975,null,11.1,2.42475,null,null,{"$f":"Z29","v":9699},115.91977071120471,6.0000000000000005E-2,{"$f":"AC29","v":7.0000000000000007E-2},null,null,"1972-09-01",1.359375,1.46627689219616,1.2804818663811333,0.96989999999999998,1.1326530612244896,1.1591977071120469,2.9329516406250002E-2,null,3.21875,2.8306499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16494882594467986,0]
[null,"ABS 6416.0 December 2016, Residential Property Price Indexes ",null,null,null,null,null,null,null,null,null,null,null,"1972-12-01",17.399999999999999,3.2169767441860464,3.2089343023255813E-2,3.9899999999999998E-2,0.32116151162790696,3.5381382558139531,null,11.2,2.3133750000000002,null,null,{"$f":"(Z29+Z33)/2","v":9253.5},117.62075959452719,6.0000000000000005E-2,7.0000000000000007E-2,null,null,"1972-12-01",1.359375,1.479697087787015,1.2836421162077656,0.92535000000000001,1.1428571428571428,1.1762075959452718,3.2634785742187505E-2,null,3.21875,2.8306499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4680160723897782E-3,-4.5932570368079184E-2]
[null,"ABS December 2016, Consumer Price Index, Australia",null,null,null,null,null,null,null,null,null,null,null,"1973-03-01",19.8,3.6606976744186053,3.4227523255813963E-2,3.7400000000000003E-2,0.35538903488372092,4.0160867093023258,null,11.5,2.3133750000000002,null,null,{"$f":"Z31","v":9253.5},119.34670852705814,6.0000000000000005E-2,7.0000000000000007E-2,null,null,"1973-03-01",1.5468750000000002,1.6795815704176564,1.464924546327331,0.92535000000000001,1.1734693877551019,1.1934670852705813,3.6395954296875005E-2,null,{"$f":"AO31+AG32","v":4.765625},{"$f":"AP31+AJ32","v":3.7559999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14122505629148718,0]
[null,"All Ordinaries Total Return, Andex Charts Pty Ltd",null,null,null,null,null,null,null,null,null,null,null,"1973-06-01",{"$f":"O32","v":19.8},3.6606976744186053,3.4227523255813963E-2,3.7400000000000003E-2,0.38961655813953489,4.05031423255814,null,11.9,2.202,null,null,8808,121.09798376872001,6.0000000000000005E-2,{"$f":"AD33","v":7.0000000000000007E-2},7.0000000000000007E-2,null,"1973-06-01",1.5468750000000002,1.6938959817893906,1.4680597080383455,0.88080000000000003,1.2142857142857142,1.2109798376872001,4.0157122851562504E-2,null,{"$f":"AO32","v":4.765625},3.7559999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1401523504227526E-3,-4.8143945534122157E-2]
[null,"RBA Statistical Tables February 2017, Standard Variable Interest Rates (Home Lending)",null,null,null,null,null,null,null,null,null,null,null,"1973-09-01",{"$f":"(O36+O32)/2","v":22.65},4.1876162790697675,3.9154212209302326E-2,3.7400000000000003E-2,0.4287707703488372,4.6163870494186048,null,12.3,2.202,null,null,{"$f":"Z33","v":8808},122.87495695387702,6.0000000000000005E-2,{"$f":"AC33","v":7.0000000000000007E-2},null,null,"1973-09-01",1.76953125,1.9306352604785235,1.6831960242610995,0.88080000000000003,1.2551020408163265,1.2287495695387702,4.4459671728515629E-2,null,4.765625,3.7559999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14654466371141273,0]
[null,"RBA (2004) \"Measuring Housing Prices\", Reserve Bank of Australia Bulletin",null,null,null,null,null,null,null,null,null,null,null,"1973-12-01",22.65,4.1876162790697675,3.9154212209302326E-2,3.7400000000000003E-2,0.46792498255813952,4.6555412616279073,null,12.7,1.901375,null,null,{"$f":"(Z33+Z37)/2","v":7605.5},124.67800517019884,6.0000000000000005E-2,7.0000000000000007E-2,null,null,"1973-12-01",1.76953125,1.9470100795477041,1.6867824592486993,0.76054999999999995,1.2959183673469385,1.2467800517019885,4.8762220605468753E-2,null,4.765625,3.7559999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.13072924122093E-3,-0.13652361489554954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1974-03-01",25.5,4.7145348837209307,3.9248502906976748E-2,3.3300000000000003E-2,0.50717348546511631,5.2217083691860466,null,13,1.901375,null,null,{"$f":"Z35","v":7605.5},126.50751103868166,6.0000000000000005E-2,7.0000000000000007E-2,null,null,"1974-03-01",1.9921875000000002,2.1837887918769794,1.9013963933041893,0.76054999999999995,1.3265306122448979,1.2650751103868165,5.3606149804687503E-2,null,{"$f":"AO35+AG36","v":6.7578125},{"$f":"AP35+AJ36","v":4.5165499999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12723272813204378,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1974-06-01",{"$f":"O36","v":25.5},4.7145348837209307,3.9248502906976748E-2,3.3300000000000003E-2,0.5464219883720931,5.2609568720930238,null,13.6,1.6007499999999999,null,null,6403,128.36386279484324,7.3800000000000004E-2,{"$f":"AD37","v":8.3799999999999999E-2},8.3799999999999999E-2,null,"1974-06-01",1.9921875000000002,2.2002030445863028,1.9044604461245258,0.64029999999999998,1.3877551020408161,1.2836386279484324,5.8450079003906252E-2,null,{"$f":"AO36","v":6.7578125},4.5165499999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6114750354669916E-3,-0.15810926303333106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1974-09-01",{"$f":"(O40+O36)/2","v":27.1},5.0103488372093032,4.1711154069767456E-2,3.3300000000000003E-2,0.58813314244186055,5.5984819796511633,null,14.3,1.6007499999999999,null,null,{"$f":"Z37","v":6403},130.66931894794192,7.3800000000000004E-2,{"$f":"AC37","v":8.3799999999999999E-2},null,null,"1974-09-01",2.1171875000000004,2.3413605920303842,2.0264815988451716,0.64029999999999998,1.4591836734693877,1.3066931894794191,6.3597941015625006E-2,null,6.7578125,4.5165499999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4071245464274229E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1974-12-01",27.1,5.0103488372093032,4.1711154069767456E-2,3.3300000000000003E-2,0.62984429651162799,5.6401931337209312,null,14.7,1.6676249999999999,null,null,{"$f":"(Z37+Z41)/2","v":6670.5},133.01618183310782,7.3800000000000004E-2,8.3799999999999999E-2,null,null,"1974-12-01",2.1171875000000004,2.3588047586351943,2.0297379059601171,0.66705000000000003,1.4999999999999998,1.3301618183310782,6.874580302734376E-2,null,6.7578125,4.5165499999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.606877218525371E-3,4.1777291894424584E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1975-03-01",28.7,5.3061627906976749,4.8020773255813963E-2,3.6200000000000003E-2,0.67786506976744199,5.9840278604651171,null,15.4,1.6676249999999999,null,null,{"$f":"Z39","v":6670.5},135.40519512853157,7.3800000000000004E-2,8.3799999999999999E-2,null,null,"1975-03-01",2.2421875000000004,2.502601073832146,2.1527264190738093,0.66705000000000003,1.5714285714285714,1.3540519512853157,7.4197597851562505E-2,null,{"$f":"AO39+AG40","v":9},{"$f":"AP39+AJ40","v":5.1835999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0593297662988377E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1975-06-01",{"$f":"O40","v":28.7},5.3061627906976749,4.8020773255813963E-2,3.6200000000000003E-2,0.72588584302325598,6.0320486337209314,null,15.9,1.7344999999999999,null,null,6938,137.83711586910266,9.1300000000000006E-2,{"$f":"AD41","v":0.1013},0.1013,null,"1975-06-01",2.2421875000000004,2.5226840081898265,2.156950086581801,0.69379999999999997,1.6224489795918366,1.3783711586910266,7.964939267578125E-2,null,{"$f":"AO40","v":9},5.1835999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.962008488662903E-3,4.0101941383704265E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1975-09-01",{"$f":"(O44+O40)/2","v":30.799999999999997},5.6944186046511627,5.1534488372093026E-2,3.6200000000000003E-2,0.77742033139534905,6.4718389360465114,null,15.9,1.7344999999999999,null,null,{"$f":"Z41","v":6938},140.88093200717088,9.1300000000000006E-2,{"$f":"AC41","v":0.1013},null,null,"1975-09-01",2.40625,2.7066102379008314,2.3173616627893221,0.69379999999999997,1.6224489795918366,1.4088093200717089,8.5500099316406244E-2,null,9,5.1835999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4369628303143198E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1975-12-01",30.799999999999997,5.6944186046511627,5.1534488372093026E-2,3.6200000000000003E-2,0.82895481976744212,6.5233734244186046,null,16.899999999999999,2.12425,null,null,{"$f":"(Z41+Z45)/2","v":8497},143.99196383401747,9.1300000000000006E-2,0.1013,null,null,"1975-12-01",2.40625,2.7281626552602929,2.3218943791393616,0.84970000000000001,1.7244897959183672,1.4399196383401747,9.1350805957031239E-2,null,9,5.1835999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9559814174985313E-3,0.22470452579994249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1976-03-01",32.9,6.0826744186046513,5.9154008720930226E-2,3.8899999999999997E-2,0.88810882848837236,6.9707832470930233,null,17.3,2.12425,null,null,{"$f":"Z43","v":8497},147.17169565375704,9.1300000000000006E-2,0.1013,null,null,"1976-03-01",2.5703125,2.9152754710386977,2.4834422620854126,0.84970000000000001,1.7653061224489794,1.4717169565375705,9.7600424414062484E-2,null,{"$f":"AO43+AG44","v":11.5703125},{"$f":"AP43+AJ44","v":6.0332999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9575896473779597E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1976-06-01",{"$f":"O44","v":32.9},6.0826744186046513,5.9154008720930226E-2,3.8899999999999997E-2,0.9472628372093026,7.0299372558139535,null,17.8,2.5139999999999998,null,null,10056,150.4216445479517,8.8800000000000004E-2,{"$f":"AD45","v":9.8799999999999999E-2},9.8799999999999999E-2,null,"1976-06-01",2.5703125,2.9400144744655581,2.4891112851739816,1.0056,1.8163265306122449,1.5042164454795171,0.10385004287109373,null,{"$f":"AO44","v":11.5703125},6.0332999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2827279599439976E-3,0.18347652112510304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1976-09-01",{"$f":"(O48+O44)/2","v":34.950000000000003},6.4616860465116295,6.2839896802325587E-2,3.8899999999999997E-2,1.0101027340116282,7.4717887805232577,null,18.2,2.5139999999999998,null,null,{"$f":"Z45","v":10056},153.65523477431549,8.8800000000000004E-2,{"$f":"AC45","v":9.8799999999999999E-2},null,null,"1976-09-01",2.7304687500000009,3.1248027351482097,2.6473010036958149,1.0056,1.857142857142857,1.5365523477431549,0.1104890752441406,null,11.5703125,6.0332999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3552690256987177E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1976-12-01",34.950000000000003,6.4616860465116295,6.2839896802325587E-2,3.8899999999999997E-2,1.0729426308139538,7.5346286773255837,null,19.3,2.42075,null,null,{"$f":"(Z45+Z49)/2","v":9683},156.95833697672143,8.8800000000000004E-2,9.8799999999999999E-2,null,null,"1976-12-01",2.7304687500000009,3.1510832266305435,2.6533232637853437,0.96830000000000005,1.9693877551020407,1.5695833697672144,0.11712810761718748,null,11.5703125,6.0332999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2748679055086818E-3,-3.7092283214001598E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1977-03-01",37,6.840697674418605,7.268241279069769E-2,4.2500000000000003E-2,1.1456250436046516,7.9863227180232563,null,19.8,2.42075,null,null,{"$f":"Z47","v":9683},160.33244544308943,8.8800000000000004E-2,9.8799999999999999E-2,null,null,"1977-03-01",2.8906250000000004,3.3399877601073835,2.8131066870759076,0.96830000000000005,2.0204081632653059,1.6033244544308942,0.12415655390624998,null,{"$f":"AO47+AG48","v":14.4609375},{"$f":"AP47+AJ48","v":7.0015999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0220111688392697E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1977-06-01",{"$f":"O48","v":37},6.840697674418605,7.268241279069769E-2,4.2500000000000003E-2,1.2183074563953493,8.0590051308139543,null,20.399999999999999,2.3275000000000001,null,null,9310,163.77908658380977,8.8800000000000004E-2,{"$f":"AD49","v":9.8799999999999999E-2},9.8799999999999999E-2,null,"1977-06-01",2.8906250000000004,3.3703845243839079,2.8207226519341693,0.93100000000000005,2.0816326530612241,1.6377908658380977,0.13118500019531248,null,{"$f":"AO48","v":14.4609375},7.0015999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7073146188345554E-3,-3.8521119487762046E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1977-09-01",{"$f":"(O52+O48)/2","v":37.299999999999997},6.8961627906976748,7.3271729651162798E-2,4.2500000000000003E-2,1.291579186046512,8.1877419767441868,null,20.8,2.3275000000000001,null,null,{"$f":"Z49","v":9310},167.29981962227467,8.8800000000000004E-2,{"$f":"AC49","v":9.8799999999999999E-2},null,null,"1977-09-01",2.9140625000000004,3.4242240078186863,2.8506687764099174,0.93100000000000005,2.1224489795918369,1.6729981962227467,0.13827043388671872,null,14.4609375,7.0015999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0616472504028085E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1977-12-01",37.299999999999997,6.8961627906976748,7.3271729651162798E-2,4.2500000000000003E-2,1.3648509156976747,8.2610137063953495,null,21.2,2.4053749999999998,null,null,{"$f":"(Z49+Z53)/2","v":9621.5},170.89623730025426,8.8800000000000004E-2,9.8799999999999999E-2,null,null,"1977-12-01",2.9140625000000004,3.4548672323461007,2.8583464923345967,0.96214999999999995,2.1632653061224487,1.7089623730025425,0.14535586757812496,null,14.4609375,7.0015999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6933034059286598E-3,3.3458646616541188E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1978-03-01",37.6,6.9516279069767446,8.0986465116279077E-2,4.6600000000000003E-2,1.4458373808139537,8.3974652877906983,null,21.5,2.4053749999999998,null,null,{"$f":"Z51","v":9621.5},174.56996659843574,8.8800000000000004E-2,9.8799999999999999E-2,null,null,"1978-03-01",2.9375000000000004,3.5119331220927359,2.8897900323743606,0.96214999999999995,2.193877551020408,1.7456996659843573,0.15249828867187495,null,{"$f":"AO51+AG52","v":17.3984375},{"$f":"AP51+AJ52","v":7.9637500000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.100060476365905E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1978-06-01",{"$f":"O52","v":37.6},6.9516279069767446,8.0986465116279077E-2,4.6600000000000003E-2,1.5268238459302328,8.4784517529069774,null,22,2.48325,null,null,9933,178.32266947245205,8.3799999999999999E-2,{"$f":"AD53","v":9.3799999999999994E-2},9.3799999999999994E-2,null,"1978-06-01",2.9375000000000004,3.5458027529320075,2.8989651638630556,0.99329999999999996,2.2448979591836733,1.7832266947245206,0.15964070976562494,null,{"$f":"AO52","v":17.3984375},7.9637500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1750166572330762E-3,3.2375409239723485E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1978-09-01",{"$f":"(O56+O52)/2","v":37.799999999999997},6.9886046511627899,8.1417244186046511E-2,4.6600000000000003E-2,1.6082410901162794,8.5968457412790684,null,22.4,2.48325,null,null,{"$f":"Z53","v":9933},181.94655773298084,8.3799999999999999E-2,{"$f":"AC53","v":9.3799999999999994E-2},null,null,"1978-09-01",2.953125,3.5953167139870343,2.9230347049433596,0.99329999999999996,2.2857142857142856,1.8194655773298083,0.16682112246093744,null,17.3984375,7.9637500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3028045249877724E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1978-12-01",37.799999999999997,6.9886046511627899,8.1417244186046511E-2,4.6600000000000003E-2,1.6896583343023259,8.6782629854651159,null,22.8,2.804875,null,null,{"$f":"(Z53+Z57)/2","v":11219.5},185.64409095499235,8.3799999999999999E-2,9.3799999999999994E-2,null,null,"1978-12-01",2.953125,3.6293665024371538,2.9322586403229525,1.12195,2.3265306122448979,1.8564409095499235,0.17400153515624994,null,17.3984375,7.9637500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.15560241689683E-3,0.12951776905265278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1979-03-01",38,7.025581395348838,8.3955697674418614E-2,4.7800000000000002E-2,1.7736140319767446,8.7991954273255821,null,23.2,2.804875,null,null,{"$f":"Z55","v":11219.5},189.41676575757691,8.3799999999999999E-2,9.3799999999999994E-2,null,null,"1979-03-01",2.9687500000000004,3.6799420789415089,2.9568016499353744,1.12195,2.3673469387755102,1.8941676575757691,0.18121993945312495,null,{"$f":"AO55+AG56","v":20.3671875},{"$f":"AP55+AJ56","v":9.0856999999999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3700016345484851E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1979-06-01",{"$f":"O56","v":38},{"$f":"(O57/O$148)*P$148","v":7.025581395348838},8.3955697674418614E-2,4.7800000000000002E-2,1.8575697296511633,8.8831511250000013,null,23.8,3.1265000000000001,null,null,12506,193.26610917424358,{"$f":"AC57+$C$27-$C$26","v":8.1300000000000011E-2},{"$f":"AD57","v":9.1300000000000006E-2},9.1300000000000006E-2,null,"1979-06-01",2.9687500000000004,3.7150534828409549,{"$f":"AH57-((AH$20*AS$3)+(AS$4*AH57)+(AM57)+(20%*S57))","v":2.9664990538470839},1.2505999999999999,2.4285714285714284,1.9326610917424358,0.18843834374999996,null,{"$f":"AO56","v":20.3671875},9.0856999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2796937569083973E-3,0.11466642898524881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1979-09-01",{"$f":"(O60+O56)/2","v":38.75},7.1642441860465116,8.5612718023255818E-2,4.7800000000000002E-2,1.9431824476744191,9.1074266337209302,null,24.5,3.1265000000000001,null,null,{"$f":"Z57","v":12506},197.07986417363045,8.1300000000000011E-2,{"$f":"AC57","v":9.1300000000000006E-2},null,null,"1979-09-01",3.02734375,3.8088485222436659,3.0320588752663014,1.2505999999999999,2.5,1.9707986417363046,0.19579921655273433,null,20.3671875,9.0856999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2100064833729283E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1979-12-01",38.75,7.1642441860465116,8.5612718023255818E-2,4.7800000000000002E-2,2.0287951656976748,9.1930393517441864,null,25.1,4.2887500000000003,null,null,{"$f":"(Z57+Z61)/2","v":17155},200.96887668845804,8.1300000000000011E-2,9.1300000000000006E-2,null,null,"1979-12-01",3.02734375,3.8446529143779693,3.0419476753078469,1.7155,2.5612244897959182,2.0096887668845804,0.2031600893554687,null,20.3671875,9.0856999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2614142562377157E-3,0.37174156404925651]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1980-03-01",39.5,7.3029069767441861,8.5991729651162793E-2,4.7100000000000003E-2,2.1147868953488378,9.4176938720930234,null,25.5,4.2887500000000003,null,null,{"$f":"Z59","v":17155},204.93463178885571,8.1300000000000011E-2,9.1300000000000006E-2,null,null,"1980-03-01",3.0859375,3.9386064615498815,3.1074413933540561,1.7155,2.6020408163265305,2.0493463178885571,0.21066343066406246,null,{"$f":"AO59+AG60","v":23.453125},{"$f":"AP59+AJ60","v":10.8012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1530192178463858E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1980-06-01",{"$f":"O60","v":39.5},7.3029069767441861,8.5991729651162793E-2,4.7100000000000003E-2,2.2007786250000008,9.5036856017441877,null,26.3,5.4509999999999996,null,null,21804,208.97864385010962,8.8800000000000004E-2,{"$f":"AD61","v":9.8799999999999999E-2},9.8799999999999999E-2,null,"1980-06-01",3.0859375,3.9745693614533857,3.1172640900225939,2.1804000000000001,2.6836734693877551,2.089786438501096,0.21816677197265621,null,{"$f":"AO60","v":23.453125},10.8012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1610239502974924E-3,0.27099970853978439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1980-09-01",{"$f":"(O64+O60)/2","v":41.75},7.7188953488372105,9.0889992732558156E-2,4.7100000000000003E-2,2.2916686177325589,10.010563966569769,null,26.8,5.4509999999999996,null,null,{"$f":"Z61","v":21804},213.47102459959052,8.8800000000000004E-2,{"$f":"AC61","v":9.8799999999999999E-2},null,null,"1980-09-01",3.2617187500000004,4.1865527227768711,3.2946593715204564,2.1804000000000001,2.7346938775510203,2.1347102459959051,0.22609751879882808,null,23.453125,10.8012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6907363757100482E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1980-12-01",41.75,7.7188953488372105,9.0889992732558156E-2,4.7100000000000003E-2,2.3825586104651171,10.101453959302328,null,27.4,5.8811249999999999,null,null,{"$f":"(Z61+Z65)/2","v":23524.5},218.0599773452644,8.8800000000000004E-2,9.8799999999999999E-2,null,null,"1980-12-01",3.2617187500000004,4.2245641422951312,3.3050415888853024,2.3524500000000002,2.7959183673469385,2.1805997734526441,0.23402826562499995,null,23.453125,10.8012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1512263314961153E-3,7.8907539900935575E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1981-03-01",44,8.1348837209302332,9.2941046511627906E-2,4.5699999999999998E-2,2.4754996569767451,10.610383377906977,null,28,5.8811249999999999,null,null,{"$f":"Z63","v":23524.5},222.74757808001092,8.8800000000000004E-2,9.8799999999999999E-2,null,null,"1981-03-01",3.4375000000000004,4.4374052819427954,3.4824227213009848,2.3524500000000002,2.8571428571428568,2.2274757808001091,0.24238641796874996,null,{"$f":"AO63+AG64","v":26.890625},{"$f":"AP63+AJ64","v":13.153649999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3669863947312102E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1981-06-01",{"$f":"O64","v":44},8.1348837209302332,9.2941046511627906E-2,4.5699999999999998E-2,2.5684407034883732,10.703324424418607,null,28.6,6.3112500000000002,null,null,25245,227.53594742399932,0.10500000000000001,{"$f":"AD65","v":0.115},0.115,null,"1981-06-01",3.4375000000000004,4.4762744797852347,3.4927907895836507,2.5245000000000002,2.9183673469387754,2.275359474239993,0.25074457031249997,null,{"$f":"AO64","v":26.890625},13.153649999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9772572465851521E-3,7.313651724797543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1981-09-01",{"$f":"(O68+O64)/2","v":45.375},8.3890988372093034,9.5845454215116282E-2,4.5699999999999998E-2,2.6642861577034895,11.053384994912793,null,29.3,6.3112500000000002,null,null,{"$f":"Z65","v":25245},233.28702684601637,0.10500000000000001,{"$f":"AC65","v":0.115},null,null,"1981-09-01",3.5449218750000004,4.622674526718999,3.6055463991925487,2.5245000000000002,2.9897959183673466,2.3328702684601637,0.25936391491699218,null,26.890625,13.153649999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2282382885674865E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1981-12-01",45.375,8.3890988372093034,9.5845454215116282E-2,4.5699999999999998E-2,2.7601316119186059,11.149230449127909,null,30.6,5.3953749999999996,null,null,{"$f":"(Z65+Z69)/2","v":21581.5},239.1834675390449,0.10500000000000001,0.115,null,null,"1981-12-01",3.5449218750000004,4.662758386994013,3.6162384696090468,2.15815,3.1224489795918369,2.3918346753904491,0.26798325952148438,null,26.890625,13.153649999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9654507896201832E-3,-0.1451178451178452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1982-03-01",46.75,8.6433139534883718,0.10480018168604652,4.8500000000000001E-2,2.8649317936046526,11.508245747093024,null,31,5.3953749999999996,null,null,{"$f":"Z67","v":21581.5},245.22894357842961,0.10500000000000001,0.115,null,null,"1982-03-01",3.65234375,4.8129034216028312,3.7305371296310685,2.15815,3.1632653061224487,2.4522894357842961,0.27686379638671876,null,{"$f":"AO67+AG68","v":30.54296875},{"$f":"AP67+AJ68","v":15.311799999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1607058268582122E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1982-06-01",{"$f":"O68","v":46.75},8.6433139534883718,0.10480018168604652,4.8500000000000001E-2,2.9697319752906992,11.613045928779071,null,31.7,4.4794999999999998,null,null,17918,251.42722190351915,0.125,{"$f":"AD69","v":0.13500000000000001},0.13500000000000001,null,"1982-06-01",3.65234375,4.8567322695529009,3.7427722504606917,1.7918000000000001,3.2346938775510199,2.5142722190351914,0.28574433325195314,null,{"$f":"AO68","v":30.54296875},15.311799999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2797209636226121E-3,-0.16975187081528154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1982-09-01",{"$f":"(O72+O68)/2","v":49.625},9.1748546511627911,0.11124511264534885,4.8500000000000001E-2,3.0809770879360481,12.25583173909884,null,32.799999999999997,4.4794999999999998,null,null,{"$f":"Z69","v":17918},258.94076538035637,0.125,{"$f":"AC69","v":0.13500000000000001},null,null,"1982-09-01",3.8769531250000004,5.1255539556580327,3.9691653804548532,1.7918000000000001,3.3469387755102034,2.5894076538035637,0.29517099938964847,null,30.54296875,15.311799999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0488086061420088E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1982-12-01",49.625,9.1748546511627911,0.11124511264534885,4.8500000000000001E-2,3.1922222005813969,12.367076851744187,null,33.700000000000003,5.2575000000000003,null,null,{"$f":"(Z69+Z73)/2","v":21030},266.67884037430986,0.125,0.13500000000000001,null,null,"1982-12-01",3.8769531250000004,5.1720781605675974,3.9821529285012702,2.1030000000000002,3.4387755102040818,2.6667884037430984,0.3045976655273438,null,30.54296875,15.311799999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2721105828370511E-3,0.17368009822524844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1983-03-01",52.5,9.7063953488372103,0.12594047965116281,5.1900000000000002E-2,3.3181626802325597,13.02455802906977,null,34.4,5.2575000000000003,null,null,{"$f":"Z71","v":21030},274.64815668912718,0.125,0.13500000000000001,null,null,"1983-03-01",4.1015625000000009,5.4470456471446962,4.2109608242748964,2.1030000000000002,3.5102040816326525,2.7464815668912719,0.31457046093750007,null,{"$f":"AO71+AG72","v":34.64453125},{"$f":"AP71+AJ72","v":17.4148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7458339717691542E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1983-06-01",{"$f":"O72","v":52.5},9.7063953488372103,0.12594047965116281,5.1900000000000002E-2,3.4441031598837224,13.150498508720933,null,35.4,6.0354999999999999,null,null,24142,282.85562464145903,0.115,{"$f":"AD73","v":0.125},0.125,null,"1983-06-01",4.1015625000000009,5.4997156525262287,4.2263631381007789,2.4142000000000001,3.6122448979591835,2.8285562464145904,0.32454325634765635,null,{"$f":"AO72","v":34.64453125},17.4148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6576720773779936E-3,0.1479790775083214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1983-09-01",{"$f":"(O76+O72)/2","v":58.75},10.861918604651162,0.14093339389534884,5.1900000000000002E-2,3.5850365537790712,14.446955158430233,null,35.9,6.0354999999999999,null,null,{"$f":"Z73","v":24142},290.65884004210494,0.115,{"$f":"AC73","v":0.125},null,null,"1983-09-01",4.58984375,6.0419112905470609,4.7075242388627236,2.4142000000000001,3.6632653061224487,2.9065884004210494,0.33570328930664073,null,34.64453125,17.4148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11384755285797965,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1983-12-01",58.75,10.861918604651162,0.14093339389534884,5.1900000000000002E-2,3.7259699476744199,14.587888552325582,null,37,6.4420000000000002,null,null,{"$f":"(Z73+Z77)/2","v":25768},298.67732487805398,0.115,0.125,null,null,"1983-12-01",4.58984375,6.10085153466449,4.7247601614774011,2.5768,3.7755102040816322,2.9867732487805396,0.34686332226562511,null,34.64453125,17.4148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6613561056970667E-3,6.7351503603678253E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1984-03-01",65,12.017441860465118,0.15322238372093025,5.0999999999999997E-2,3.87919233139535,15.896634191860468,null,36.799999999999997,6.4420000000000002,null,null,{"$f":"Z75","v":25768},306.91701784603515,0.115,0.125,null,null,"1984-03-01",5.0781250000000009,6.6481865937994868,5.207210070995,2.5768,3.7551020408163258,3.0691701784603516,0.35921059277343759,null,{"$f":"AO75+AG76","v":39.72265625},{"$f":"AP75+AJ76","v":19.991599999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10211098405611763,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1984-06-01",{"$f":"O76","v":65},12.017441860465118,0.15322238372093025,5.0999999999999997E-2,4.0324147151162801,16.049856575581398,null,36.9,6.8484999999999996,null,null,27394,315.38402147522675,0.10500000000000001,{"$f":"AD77","v":0.115},0.115,null,"1984-06-01",5.0781250000000009,6.712266259031078,5.2257348023653289,2.7393999999999998,3.7653061224489792,3.1538402147522673,0.37155786328125007,null,{"$f":"AO76","v":39.72265625},19.991599999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5575156595879509E-3,6.3101521266687222E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1984-09-01",{"$f":"(O80+O76)/2","v":70.099999999999994},12.960348837209303,0.16524444767441859,5.0999999999999997E-2,4.197659162790699,17.158008000000002,null,37.5,6.8484999999999996,null,null,{"$f":"Z77","v":27394},323.35550280146862,0.10500000000000001,{"$f":"AC77","v":0.115},null,null,"1984-09-01",5.4765625,7.1757101148060185,5.6242759580267316,2.7393999999999998,3.8265306122448979,3.2335550280146861,0.38487391962890632,null,39.72265625,19.991599999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.626509395023473E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1984-12-01",70.099999999999994,12.960348837209303,0.16524444767441859,5.0999999999999997E-2,4.3629036104651178,17.32325244767442,null,37.9,8.0971250000000001,null,null,{"$f":"(Z77+Z81)/2","v":32388.5},331.5284671141896,0.10500000000000001,0.115,null,null,"1984-12-01",5.4765625,7.2448175691557806,5.6442541683199634,3.2388499999999998,3.8673469387755097,3.315284671141896,0.39818997597656258,null,39.72265625,19.991599999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5521390561783495E-3,0.18232094619259698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1985-03-01",75.2,13.903255813953489,0.1727479534883721,4.9700000000000001E-2,4.5356515639534898,18.438907377906979,null,38.4,8.0971250000000001,null,null,{"$f":"Z79","v":32388.5},339.90800699181762,0.10500000000000001,0.115,null,null,"1985-03-01",5.8750000000000009,7.7113994921565725,6.0433383815155493,3.2388499999999998,3.918367346938775,3.3990800699181762,0.41247481816406256,null,{"$f":"AO79+AG80","v":45.59765625},{"$f":"AP79+AJ80","v":23.230449999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0706279571101316E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1985-06-01",{"$f":"O80","v":75.2},13.903255813953489,0.1727479534883721,4.9700000000000001E-2,4.7083995174418618,18.611655331395351,null,39.5,9.3457500000000007,null,null,37383,348.49934373012542,0.11,{"$f":"AD81","v":0.12},0.12,null,"1985-06-01",5.8750000000000009,7.783645013732186,6.0638596493429642,3.7383000000000002,4.0306122448979593,3.4849934373012541,0.42675966035156254,null,{"$f":"AO80","v":45.59765625},23.230449999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3956840626667706E-3,0.15420596816771392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1985-09-01",{"$f":"(O84+O80)/2","v":78.599999999999994},14.531860465116278,0.18055836627906977,4.9700000000000001E-2,4.8889578837209315,19.420818348837209,null,40.299999999999997,9.3457500000000007,null,null,{"$f":"Z81","v":37383},357.71134092863571,0.11,{"$f":"AC81","v":0.12},null,null,"1985-09-01",6.140625,8.122047889449723,6.3376840373619228,3.7383000000000002,4.112244897959183,3.577113409286357,0.44169035976562504,null,45.59765625,23.230449999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5156781959593717E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1985-12-01",78.599999999999994,14.531860465116278,0.18055836627906977,4.9700000000000001E-2,5.0695162500000013,19.601376715116281,null,41,11.332125,null,null,{"$f":"(Z81+Z85)/2","v":45328.5},367.16684186370128,0.11,0.12,null,null,"1985-12-01",6.140625,8.1975598308838098,6.3591331284687698,4.5328499999999998,4.1836734693877551,3.671668418637013,0.45662105917968754,null,45.59765625,23.230449999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3843736892531506E-3,0.21254313457988916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1986-03-01",82,{"$f":"(O84/O$148)*P$148","v":15.160465116279072},{"$f":"(P84*R84)/4","v":0.2008761627906977},5.2999999999999999E-2,5.2703924127906987,20.430857529069769,null,42.1,11.332125,null,null,{"$f":"Z83","v":45328.5},376.87228314927665,0.11,0.12,null,null,"1986-03-01",6.4062500000000009,8.5444598828434284,6.6364053891512391,4.5328499999999998,4.295918367346939,3.7687228314927665,0.47219761582031256,null,{"$f":"AO83+AG84","v":52.00390625},{"$f":"AP83+AJ84","v":27.763299999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3602210408391739E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1986-06-01",{"$f":"O84","v":82},15.160465116279072,0.2008761627906977,5.2999999999999999E-2,5.4712685755813961,{"$f":"S85+P85","v":20.631733691860468},null,42.8,{"$f":"Z85/4000","v":13.3185},null,null,53274,386.83427154043926,{"$f":"AC85+$C$27-$C$26","v":0.14499999999999999},{"$f":"AD85","v":0.155},0.155,null,"1986-06-01",6.4062500000000009,8.6284690005195976,6.6613023529215969,5.3273999999999999,4.3673469387755093,3.8683427154043928,0.48777417246093757,null,{"$f":"AO84","v":52.00390625},27.763299999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7515736773792163E-3,0.17528707104801611]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1986-09-01",{"$f":"(O88+O84)/2","v":85.75},15.853779069767441,0.21006257267441858,5.2999999999999999E-2,{"$f":"Q86+S85","v":5.6813311482558149},21.535110218023256,null,43.9,13.3185,null,null,{"$f":"Z85","v":53274},400.15321915335943,0.14499999999999999,{"$f":"AC85","v":0.155},null,null,"1986-09-01",6.69921875,9.0062732349193393,6.9656930042405438,5.3273999999999999,4.4795918367346932,4.0015321915335944,{"$f":"((SUM(AS$6:AS$8)*AG86)/4)+AM85","v":0.50406307163085939},null,52.00390625,27.763299999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI86/AI85)-1","v":4.5695366340103627E-2},{"$f":"(AJ86/AJ85)-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1986-12-01",85.75,15.853779069767441,0.21006257267441858,5.2999999999999999E-2,5.8913937209302336,21.745172790697673,null,45.2,16.915375000000001,null,null,{"$f":"(Z85+Z89)/2","v":67661.5},{"$f":"AA86*(1+AB86)^0.25","v":413.93074652140132},0.14499999999999999,0.155,null,null,"1986-12-01",6.69921875,9.0941242329770375,6.9917285486711283,6.7661499999999997,4.6122448979591839,4.1393074652140136,0.52035197080078122,null,52.00390625,27.763299999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7376818666476908E-3,0.27006607350677614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1987-03-01",89.5,16.547093023255815,0.20021982558139537,4.8399999999999999E-2,6.0916135465116286,22.638706569767443,null,46,16.915375000000001,null,null,{"$f":"Z87","v":67661.5},428.18264283436577,0.14499999999999999,0.155,null,null,"1987-03-01",6.9921875000000009,9.4678120979315139,7.2934236922119275,6.7661499999999997,4.6938775510204076,4.281826428343658,0.53735321250000001,null,{"$f":"AO87+AG88","v":58.99609375},{"$f":"AP87+AJ88","v":34.529449999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3150294156963698E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1987-06-01",{"$f":"O88","v":89.5},16.547093023255815,0.20021982558139537,4.8399999999999999E-2,6.2918333720930235,22.838926395348839,null,46.8,20.512250000000002,null,null,82049,442.92524091380312,0.14499999999999999,{"$f":"AD89","v":0.155},0.155,null,"1987-06-01",6.9921875000000009,9.5515467265439433,{"$f":"AH89-((AH$20*AS$3)+(AS$4*AH89)+(AM89)+(20%*S89))","v":7.3167637288643617},8.2049000000000003,4.7755102040816322,4.429252409138031,0.5543544541992188,null,{"$f":"AO88","v":58.99609375},{"$f":"AP88","v":34.529449999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2001481934138543E-3,0.21263938872179899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1987-09-01",{"$f":"(O92+O88)/2","v":99.25},18.349709302325582,0.22203148255813954,4.8399999999999999E-2,6.513864854651163,24.863574156976746,null,47.6,20.512250000000002,null,null,{"$f":"Z89","v":82049},458.17543593059673,0.14499999999999999,{"$f":"AC89","v":0.155},null,null,"1987-09-01",7.7539062500000009,10.398281698461007,8.066369673117725,8.2049000000000003,4.8571428571428568,4.5817543593059673,0.57320778647460946,null,58.99609375,34.529449999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10245047838516297,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1987-12-01",99.25,18.349709302325582,0.22203148255813954,4.8399999999999999E-2,6.7358963372093026,25.085605639534883,null,48.4,19.629750000000001,null,null,{"$f":"(Z89+Z93)/2","v":78519},473.95070476700471,0.14499999999999999,0.155,null,null,"1987-12-01",{"$f":"P91/P$20","v":7.7539062500000009},{"$f":"(T91/T$20)","v":10.491138255888757},8.0922523394613464,{"$f":"Z91/Z$20","v":7.8518999999999997},{"$f":"V91/V$20","v":4.9387755102040813},{"$f":"AA91/100","v":4.7395070476700472},0.59206111875000011,null,58.99609375,34.529449999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2087131376929978E-3,-4.3023071579178396E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1988-03-01",109,20.152325581395349,0.24686598837209303,4.9000000000000002E-2,6.9827623255813958,27.135087906976743,null,49.1,19.629750000000001,null,null,{"$f":"Z91","v":78519},490.26912604534903,0.14499999999999999,0.155,null,null,"1988-03-01",8.515625,11.348259352731592,8.8450099719044868,7.8518999999999997,5.0102040816326525,4.9026912604534907,0.61276654160156263,null,{"$f":"AO91+AG92","v":67.51171875},{"$f":"AP91+AJ92","v":42.381349999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3022016722386081E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1988-06-01",{"$f":"O92","v":109},20.152325581395349,0.24686598837209303,{"$f":"R92","v":4.9000000000000002E-2},7.2296283139534889,27.381953895348836,null,50.1,18.747250000000001,null,null,74989,507.14940084630479,0.125,{"$f":"AD93","v":0.13500000000000001},0.13500000000000001,null,"1988-06-01",8.515625,11.451502035085115,8.8740443264378879,7.4988999999999999,5.112244897959183,5.0714940084630475,0.63347196445312515,null,{"$f":"AO92","v":67.51171875},42.381349999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2825688863693525E-3,-4.495727148842954E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1988-09-01",{"$f":"(O96+O92)/2","v":120.5},22.278488372093026,0.27291148255813957,4.9000000000000002E-2,7.5025397965116287,29.781028168604657,null,50.8,18.747250000000001,null,null,{"$f":"Z93","v":74989},522.30483645769959,0.125,{"$f":"AC93","v":0.13500000000000001},null,null,"1988-09-01",9.4140625000000018,12.454827218799489,9.7597642663506523,7.4988999999999999,5.1836734693877542,5.2230483645769956,0.65636190439453135,null,67.51171875,42.381349999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.981017756176791E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1988-12-01",120.5,22.278488372093026,0.27291148255813957,4.9000000000000002E-2,7.7754512790697685,30.053939651162793,null,51.7,19.077124999999999,null,null,{"$f":"(Z93+Z97)/2","v":76308.5},537.91317061967504,0.125,0.13500000000000001,null,null,"1988-12-01",9.4140625000000018,12.568962477731592,9.7918618784724369,7.6308499999999997,5.2755102040816322,5.3791317061967501,0.67925184433593755,null,67.51171875,42.381349999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2887692003431557E-3,1.7595914067396468E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-03-01",132,24.404651162790699,0.25258813953488374,4.1399999999999999E-2,8.0280394186046529,32.432690581395349,null,52.4,19.077124999999999,null,null,{"$f":"Z95","v":76308.5},553.98793755865506,0.125,0.13500000000000001,null,null,"1989-03-01",10.312500000000002,13.563788165577989,10.671302453866751,7.6308499999999997,5.3469387755102034,5.5398793755865503,0.70432630136718755,null,{"$f":"AO95+AG96","v":77.82421875},{"$f":"AP95+AJ96","v":50.0122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9813417132422746E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-06-01",{"$f":"O96","v":132},24.404651162790699,0.25258813953488374,4.1399999999999999E-2,8.2806275581395372,32.685278720930235,null,53.8,19.407,null,null,77628,570.54307595209275,0.16,{"$f":"AD97","v":0.17},0.17,null,"1989-06-01",10.312500000000002,13.669423928642123,10.697120701470094,7.7628000000000004,5.4897959183673466,5.7054307595209277,0.72940075839843754,null,{"$f":"AO96","v":77.82421875},50.0122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4194092253460031E-3,1.729165165086477E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-09-01",{"$f":"(O100+O96)/2","v":131.5},24.312209302325584,0.25163136627906979,4.1399999999999999E-2,8.5322589244186062,32.844468226744191,null,55,19.407,null,null,{"$f":"Z97","v":77628},592.11073712408961,0.16,{"$f":"AC97","v":0.17},null,null,"1989-09-01",10.273437500000002,13.735999124727833,10.685727138429218,7.7628000000000004,5.612244897959183,5.9211073712408959,0.75438023642578134,null,77.82421875,50.0122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0651055885824157E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-12-01",131.5,24.312209302325584,0.25163136627906979,4.1399999999999999E-2,8.7838902906976752,33.096099593023261,null,56,19.803750000000001,null,null,{"$f":"(Z97+Z101)/2","v":79215},614.49369871429565,0.16,0.17,null,null,"1989-12-01",10.273437500000002,13.841234752325814,10.711447589640121,7.9215,5.7142857142857135,6.1449369871429562,0.77935971445312513,null,77.82421875,50.0122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4069912021620343E-3,2.0443654351522511E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-03-01",131,24.219767441860466,0.26217898255813954,4.3299999999999998E-2,9.0460692732558154,33.265836715116279,null,56.9,19.803750000000001,null,null,{"$f":"Z99","v":79215},637.72278069742345,0.16,0.17,null,null,"1990-03-01",10.234375,13.91222110364707,10.702274191373462,7.9215,5.8061224489795915,6.3772278069742345,0.80424421347656261,null,{"$f":"AO99+AG100","v":88.05859375},{"$f":"AP99+AJ100","v":57.933700000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.5641069424935434E-4,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-06-01",{"$f":"O100","v":131},24.219767441860466,0.26217898255813954,4.3299999999999998E-2,9.3082482558139557,33.528015697674419,null,58,20.200500000000002,null,null,80802,661.82996810442762,0.155,{"$f":"AD101","v":0.16500000000000001},0.16500000000000001,null,"1990-06-01",10.234375,14.021867886480603,10.730214807358587,8.0801999999999996,5.9183673469387754,6.6182996810442765,0.82912871250000009,null,{"$f":"AO100","v":88.05859375},57.933700000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6107176367846652E-3,2.0034084453701917E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-09-01",{"$f":"(O104+O100)/2","v":129},23.85,0.25817625,4.3299999999999998E-2,9.5664245058139556,33.416424505813957,null,58.5,20.200500000000002,null,null,{"$f":"Z101","v":80802},686.10711728111494,0.155,{"$f":"AC101","v":0.16500000000000001},null,null,"1990-09-01",10.078125000000002,13.975198946580564,10.609272792046738,8.0801999999999996,5.9693877551020407,6.8610711728111493,0.85363329550781264,null,88.05859375,57.933700000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1271164415917245E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-12-01",129,23.85,0.25817625,4.3299999999999998E-2,9.8246007558139556,33.674600755813955,null,60.2,20.792000000000002,null,null,{"$f":"(Z101+Z105)/2","v":83168},711.27479725959597,0.155,0.16500000000000001,null,null,"1990-12-01",10.078125000000002,14.083171732729614,10.636786833742013,8.3168000000000006,6.1428571428571423,7.1127479725959599,0.87813787851562519,null,88.05859375,57.933700000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5933956298966887E-3,2.9281453429370607E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-03-01",127,23.480232558139537,0.2629786046511628,4.48E-2,10.087579360465119,33.567811918604654,null,59.9,20.792000000000002,null,null,{"$f":"Z103","v":83168},737.36567435926315,0.155,0.16500000000000001,null,null,"1991-03-01",9.9218750000000018,14.038511202246637,10.517192336555935,8.3168000000000006,6.112244897959183,7.3736567435926315,0.90226254550781271,null,{"$f":"AO103+AG104","v":97.98046875},{"$f":"AP103+AJ104","v":66.250500000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1243479732685913E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-06-01",128,23.665116279069768,0.26504930232558138,4.48E-2,10.3526286627907,34.017744941860471,null,60.3,21.383500000000002,null,null,85534,764.41361316061386,0.12000000000000001,{"$f":"AD105","v":0.13},0.13,null,"1991-06-01",10,14.22667925450317,10.62050918125709,8.5533999999999999,6.1530612244897949,7.6441361316061389,0.92657717050781274,null,{"$f":"AO104","v":97.98046875},66.250500000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.823614648754031E-3,2.8448441708349259E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-09-01",{"$f":"(O108+O104)/2","v":126},23.295348837209303,0.26090790697674421,4.48E-2,10.613536569767444,33.908885406976751,null,60.8,21.383500000000002,null,null,{"$f":"Z105","v":85534},786.38083067226125,0.12000000000000001,{"$f":"AC105","v":0.13},null,null,"1991-09-01",9.84375,14.181152730354318,10.500687427694469,8.5533999999999999,6.2040816326530601,7.8638083067226123,0.95051187949218774,null,97.98046875,66.250500000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1282110068138729E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-12-01",126,23.295348837209303,0.26090790697674421,4.48E-2,10.874444476744188,34.169793313953491,null,61.2,22.81175,null,null,{"$f":"(Z105+Z109)/2","v":91247},808.97932768612577,0.12000000000000001,0.13,null,null,"1991-12-01",9.84375,14.290267932254554,10.529321731138971,9.1247000000000007,6.2448979591836737,8.0897932768612577,0.97444658847656274,null,97.98046875,66.250500000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7268979904098156E-3,6.6792152828115237E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-03-01",125,23.11046511627907,0.25479287790697674,4.41E-2,11.129237354651165,34.239702470930233,null,61.2,22.81175,null,null,{"$f":"Z107","v":91247},832.22724549887869,0.12000000000000001,0.13,null,null,"1992-03-01",9.765625,14.31950488358571,10.482685877858923,9.1247000000000007,6.2448979591836737,8.3222724549887861,0.99819133945312521,null,{"$f":"AO107+AG108","v":107.74609375},{"$f":"AP107+AJ108","v":75.375200000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4291412562813548E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-06-01",{"$f":"O108","v":125},23.11046511627907,0.25479287790697674,4.41E-2,11.384030232558143,34.494495348837212,null,61.1,24.24,null,null,96960,856.14324673988722,9.5000000000000001E-2,{"$f":"AD109","v":0.105},0.105,null,"1992-06-01",9.765625,14.426062697941411,10.510278053082438,9.6959999999999997,6.2346938775510203,8.5614324673988715,1.0219360904296877,null,{"$f":"AO108","v":107.74609375},75.375200000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6321665596975574E-3,6.2610277598167396E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-09-01",{"$f":"(O112+O108)/2","v":125.5},23.202906976744185,0.25581204941860464,4.41E-2,11.639842281976748,34.842749258720929,null,61,24.24,null,null,{"$f":"Z109","v":96960},875.78996594100056,9.5000000000000001E-2,{"$f":"AC109","v":0.105},null,null,"1992-09-01",9.8046875,14.571707175066805,10.575094611258628,9.6959999999999997,6.2244897959183669,8.7578996594100058,1.0457758204101564,null,107.74609375,75.375200000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.166968927827865E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-12-01",125.5,23.202906976744185,0.25581204941860464,4.41E-2,11.895654331395352,35.098561308139537,null,61.1,25.44125,null,null,{"$f":"(Z109+Z113)/2","v":101765},895.88753676868134,9.5000000000000001E-2,0.105,null,null,"1992-12-01",9.8046875,14.67869122067993,10.602797155183037,10.176500000000001,6.2346938775510203,8.9588753676868134,1.0696155503906251,null,107.74609375,75.375200000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6196024662432649E-3,4.9556518151815387E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-03-01",126,23.295348837209303,0.24984261627906978,4.2900000000000001E-2,12.145496947674422,35.440845784883727,null,61.9,25.44125,null,null,{"$f":"Z111","v":101765},916.44630533655277,9.5000000000000001E-2,0.105,null,null,"1993-03-01",9.84375,14.821839200440422,10.66631598351292,10.176500000000001,6.316326530612244,9.1644630533655285,1.0935502593750002,null,{"$f":"AO111+AG112","v":117.58984375},{"$f":"AP111+AJ112","v":85.551700000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9907614377807672E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-06-01",{"$f":"O112","v":126},23.295348837209303,0.24984261627906978,4.2900000000000001E-2,12.395339563953492,35.690688401162795,null,62.2,26.642499999999998,null,null,106570,937.47685518017659,8.5000000000000006E-2,{"$f":"AD113","v":9.5000000000000001E-2},9.5000000000000001E-2,null,"1993-06-01",9.84375,14.926326748688641,10.692720797591022,10.657,6.3469387755102042,9.3747685518017665,1.1174849683593751,null,{"$f":"AO112","v":117.58984375},85.551700000000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4755327067862432E-3,4.7216626541541684E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-09-01",{"$f":"(O116+O112)/2","v":128},23.665116279069768,0.25380837209302326,4.2900000000000001E-2,12.649147936046514,36.314264215116282,null,62.4,26.642499999999998,null,null,{"$f":"Z113","v":106570},956.79299939149678,8.5000000000000006E-2,{"$f":"AC113","v":9.5000000000000001E-2},null,null,"1993-09-01",10,15.187114555497825,10.868000792709234,10.657,6.3673469387755093,9.5679299939149676,1.141799593359375,null,117.58984375,85.551700000000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6392459733700404E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-12-01",128,23.665116279069768,0.25380837209302326,4.2900000000000001E-2,12.902956308139537,36.568072587209301,null,62.6,29.100750000000001,null,null,{"$f":"(Z113+Z117)/2","v":116403},976.50714108417424,8.5000000000000006E-2,9.5000000000000001E-2,null,null,"1993-12-01",10,15.293260636257918,10.894824730820318,11.6403,6.3877551020408161,9.7650714108417418,1.1661142183593749,null,117.58984375,85.551700000000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4681575409046808E-3,9.2267992868537041E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-03-01",130,24.034883720930235,0.24996279069767444,4.1599999999999998E-2,13.152919098837211,37.187802819767448,null,62.8,29.100750000000001,null,null,{"$f":"Z115","v":116403},996.62748075585671,8.5000000000000006E-2,9.5000000000000001E-2,null,null,"1994-03-01",10.156250000000002,15.552440169116196,11.068949983209105,11.6403,6.408163265306122,9.9662748075585679,1.1908087593749999,null,{"$f":"AO115+AG116","v":127.74609375},{"$f":"AP115+AJ116","v":97.192000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.598238215766834E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-06-01",{"$f":"O116","v":130},24.034883720930235,0.24996279069767444,4.1599999999999998E-2,13.402881889534886,37.437765610465121,null,63.3,31.559000000000001,null,null,126236,1017.1623878704914,7.7499999999999999E-2,{"$f":"AD117","v":8.7499999999999994E-2},8.7499999999999994E-2,null,"1994-06-01",10.156250000000002,15.656977975925379,11.094619178590762,12.6236,6.4591836734693873,10.171623878704914,1.2155033003906248,null,{"$f":"AO116","v":127.74609375},97.192000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3190271363222603E-3,8.4473767858216808E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-09-01",{"$f":"(O120+O116)/2","v":129.5},23.942441860465117,0.2490013953488372,4.1599999999999998E-2,13.651883284883723,37.59432514534884,null,63.4,31.559000000000001,null,null,{"$f":"Z117","v":126236},1036.3217483134852,7.7499999999999999E-2,{"$f":"AC117","v":8.7499999999999994E-2},null,null,"1994-09-01",10.1171875,15.722453282734563,11.083075632046093,12.6236,6.4693877551020398,10.363217483134852,1.2401028624023436,null,127.74609375,97.192000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0404635218975722E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-12-01",129.5,23.942441860465117,0.2490013953488372,4.1599999999999998E-2,13.900884680232561,37.843326540697674,null,63.9,32.459625000000003,null,null,{"$f":"(Z117+Z121)/2","v":129838.5},1055.8419961594757,7.7499999999999999E-2,8.7499999999999994E-2,null,null,"1994-12-01",10.1171875,15.826589021056018,11.108646099753201,12.98385,6.5204081632653059,10.558419961594756,1.2647024244140623,null,127.74609375,97.192000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.307163512732302E-3,2.8537818055071495E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-03-01",129,23.85,0.2468475,4.1399999999999999E-2,14.147732180232561,37.99773218023256,null,65,32.459625000000003,null,null,{"$f":"Z119","v":129838.5},1075.7299291154129,7.7499999999999999E-2,8.7499999999999994E-2,null,null,"1995-03-01",10.078125000000002,15.891163539810968,11.096763554750142,12.98385,6.6326530612244889,10.75729929115413,1.2892070074218749,null,{"$f":"AO119+AG120","v":137.82421875},{"$f":"AP119+AJ120","v":110.17585000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0696663568500187E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-06-01",{"$f":"O120","v":129},23.85,0.2468475,4.1399999999999999E-2,14.39457968023256,38.244579680232562,null,65.599999999999994,33.360250000000001,null,null,133441,1095.9924729304546,9.5000000000000001E-2,{"$f":"AD121","v":0.105},0.105,null,"1995-06-01",10.078125000000002,15.994398490078188,{"$f":"AH121-((AH$20*AS$3)+(AS$4*AH121)+(AM121)+(20%*S121))","v":11.12199502399886},13.344099999999999,6.6938775510204067,10.959924729304547,1.3137115904296874,null,{"$f":"AO120","v":137.82421875},110.17585000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2737683040852108E-3,2.7746007540136342E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-09-01",{"$f":"(O124+O120)/2","v":130},24.034883720930235,0.24876104651162792,4.1399999999999999E-2,14.643340726744189,38.678224447674424,null,66.400000000000006,33.360250000000001,null,null,{"$f":"Z121","v":133441},1121.1432364787192,9.5000000000000001E-2,{"$f":"AC121","v":0.105},null,null,"1995-09-01",10.156250000000002,16.17575457430226,11.22165011453602,13.344099999999999,6.7755102040816331,11.211432364787193,1.3384061314453124,null,137.82421875,110.17585000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9601811835129386E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-12-01",{"$f":"O122+0.3","v":130.30000000000001},{"$f":"(O123/O$148)*P$148","v":24.090348837209305},0.24933511046511631,4.1399999999999999E-2,14.892675837209305,38.983024674418608,null,66.900000000000006,36.000875000000001,null,null,{"$f":"(Z121+Z125)/2","v":144003.5},1146.8711581030511,9.5000000000000001E-2,0.105,null,null,"1995-12-01",10.179687500000002,16.303226135688838,11.269404262956142,14.40035,6.8265306122448983,11.468711581030512,1.3631576598632811,null,137.82421875,110.17585000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2555371030739142E-3,7.9154832472778214E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-03-01",131,24.219767441860466,0.25430755813953493,4.2000000000000003E-2,15.14698339534884,39.36675083720931,null,66.8,36.000875000000001,null,null,{"$f":"Z123","v":144003.5},1173.1894823892112,9.5000000000000001E-2,0.105,null,null,"1996-03-01",10.234375,16.463705586896282,11.347718525463943,14.40035,6.816326530612244,11.731894823892112,1.3880421588867187,null,{"$f":"AO123+AG124","v":148.05859375},{"$f":"AP123+AJ124","v":124.57620000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9492814953164839E-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-06-01",{"$f":"O124","v":131},24.219767441860466,0.25430755813953493,4.2000000000000003E-2,15.401290953488376,39.62105839534884,null,67.3,38.641500000000001,null,null,154566,1200.111757858848,8.7500000000000008E-2,{"$f":"AD125","v":9.7500000000000003E-2},9.7500000000000003E-2,null,"1996-06-01",10.234375,16.570060433986541,11.374073168019248,15.4566,6.8673469387755093,12.001117578588481,1.4129266579101563,null,{"$f":"AO124","v":148.05859375},124.57620000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3224617790937874E-3,7.3348911658397187E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-09-01",{"$f":"(O128+O124)/2","v":136.5},25.236627906976747,0.26498459302325583,4.2000000000000003E-2,15.666275546511631,40.902903453488378,null,67.599999999999994,38.641500000000001,null,null,{"$f":"Z125","v":154566},1225.5442793596237,8.7500000000000008E-2,{"$f":"AC125","v":9.7500000000000003E-2},null,null,"1996-09-01",10.664062500000002,17.106145307551468,11.80978845997052,15.4566,6.8979591836734686,12.255442793596238,1.4388559259765625,null,148.05859375,124.57620000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8307762356970088E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-12-01",{"$f":"O126+0.3","v":136.80000000000001},{"$f":"(O127/O$148)*P$148","v":25.29209302325582},0.26556697674418611,4.2000000000000003E-2,15.931842523255817,41.22393554651164,null,67.7,43.77375,null,null,{"$f":"(Z125+Z129)/2","v":175095},1251.515761624388,8.7500000000000008E-2,9.7500000000000003E-2,null,null,"1996-12-01",10.687500000000004,17.240405254107291,11.859578357846523,17.509499999999999,6.908163265306122,12.515157616243879,1.4648421814453125,null,148.05859375,124.57620000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2159855821946035E-3,0.13281704902759972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-03-01",142,26.253488372093024,0.27763063953488371,4.2299999999999997E-2,16.209473162790701,42.462961534883725,null,67.8,43.77375,null,null,{"$f":"Z127","v":175095},1278.0376261987833,8.7500000000000008E-2,9.7500000000000003E-2,null,null,"1997-03-01",11.09375,17.758582615795728,12.274528460051071,17.509499999999999,6.9183673469387745,12.780376261987833,1.4918162185546875,null,{"$f":"AO127+AG128","v":159.15234375},{"$f":"AP127+AJ128","v":142.0857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4988604964189873E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-06-01",145,26.808139534883722,0.28349607558139533,4.2299999999999997E-2,16.492969238372098,43.30110877325582,null,67.7,48.905999999999999,null,null,195624,1305.1215366714976,6.1999999999999993E-2,{"$f":"AD129","v":7.1999999999999995E-2},7.1999999999999995E-2,null,"1997-06-01",11.328125,18.109107083209622,12.526788822519318,19.5624,6.908163265306122,13.051215366714976,1.5193601296874999,null,{"$f":"AO128","v":159.15234375},142.0857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0551531840042436E-2,0.11724492418401455]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-09-01",{"$f":"(O132+O128)/2","v":148.5},27.455232558139539,0.29033908430232558,4.2299999999999997E-2,16.783308322674422,44.238540880813957,null,67.5,48.905999999999999,null,null,{"$f":"Z129","v":195624},1324.8969047725268,6.1999999999999993E-2,{"$f":"AC129","v":7.1999999999999995E-2},null,null,"1997-09-01",11.601562500000002,18.501153820578487,12.816877109372808,19.5624,6.8877551020408161,13.248969047725268,1.5475688938476562,null,159.15234375,142.0857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.315743411687432E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-12-01",148.5,27.455232558139539,0.29033908430232558,4.2299999999999997E-2,17.073647406976747,44.528879965116289,null,67.7,49.306874999999998,null,null,{"$f":"(Z129+Z133)/2","v":197227.5},1344.9719117750246,6.1999999999999993E-2,7.1999999999999995E-2,null,null,"1997-12-01",11.601562500000002,18.622577537361447,12.847167296463827,19.722750000000001,6.908163265306122,13.449719117750247,1.5757776580078124,null,159.15234375,142.0857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3633047919970895E-3,8.1968470126365656E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-03-01",155,28.656976744186046,0.29086831395348833,4.0599999999999997E-2,17.364515720930235,46.021492465116282,null,67.599999999999994,49.306874999999998,null,null,{"$f":"Z131","v":197227.5},1365.3510978458701,6.1999999999999993E-2,7.1999999999999995E-2,null,null,"1998-03-01",12.109375,19.246808194774349,13.358811573578578,19.722750000000001,6.8979591836734686,13.653510978458701,1.60522114921875,null,{"$f":"AO131+AG132","v":171.26171875},{"$f":"AP131+AJ132","v":161.80844999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9825454538572114E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-06-01",160,29.581395348837212,0.30025116279069769,4.0599999999999997E-2,17.664766883720933,47.246162232558149,null,68,49.707749999999997,null,null,198831,1386.0390719451302,5.7000000000000002E-2,{"$f":"AD133","v":6.7000000000000004E-2},6.7000000000000004E-2,null,"1998-06-01",12.500000000000002,19.758981591448936,13.760054520578041,19.883099999999999,6.9387755102040813,13.860390719451303,1.6356144304687501,null,{"$f":"AO132","v":171.26171875},161.80844999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0035826524647868E-2,8.1302049663458664E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-09-01",{"$f":"(O136+O132)/2","v":165},30.505813953488374,0.30963401162790699,4.0599999999999997E-2,17.97440089534884,48.480214848837214,null,68,49.707749999999997,null,null,{"$f":"Z133","v":198831},1405.3814597384098,5.7000000000000002E-2,{"$f":"AC133","v":6.7000000000000004E-2},null,null,"1998-09-01",12.890625000000002,20.275079021922014,14.162238180217553,19.883099999999999,6.9387755102040813,14.053814597384099,1.6669575017578127,null,171.26171875,161.80844999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9228347826532941E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-12-01",165,30.505813953488374,0.30963401162790699,4.0599999999999997E-2,18.284034906976746,48.789848860465121,null,68.3,53.520375000000001,null,null,{"$f":"(Z133+Z137)/2","v":214081.5},1424.9937735194328,5.7000000000000002E-2,6.7000000000000004E-2,null,null,"1998-12-01",12.890625000000002,20.404572137272371,14.193281697339252,21.408149999999999,6.9693877551020398,14.249937735194328,1.6983005730468752,null,171.26171875,161.80844999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1919923056414881E-3,7.6700816271104699E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-03-01",175,32.354651162790702,0.32031104651162801,3.9600000000000003E-2,18.604345953488373,50.958997116279079,null,68.3,53.520375000000001,null,null,{"$f":"Z135","v":214081.5},1444.8797801467501,5.7000000000000002E-2,6.7000000000000004E-2,null,null,"1999-03-01",13.671875000000002,21.311739162707841,14.966857181087789,21.408149999999999,6.9693877551020398,14.448797801467501,1.7315432244140627,null,{"$f":"AO135+AG136","v":184.93359375},{"$f":"AP135+AJ136","v":183.2166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4502933165453626E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-06-01",180,33.279069767441861,0.32946279069767442,3.9600000000000003E-2,18.933808744186049,52.212878511627906,null,68.599999999999994,57.332999999999998,null,null,229332,1465.0432990460019,5.5E-2,{"$f":"AD137","v":6.5000000000000002E-2},6.5000000000000002E-2,null,"1999-06-01",14.0625,21.8361292557403,15.370186670853165,22.933199999999999,6.9999999999999991,14.65043299046002,1.7657356658203127,null,{"$f":"AO136","v":184.93359375},183.2166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6948175217107462E-2,7.1236888754983463E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-09-01",{"$f":"(O140+O136)/2","v":183},33.833720930232559,0.33495383720930239,3.9600000000000003E-2,19.26876258139535,53.102483511627909,null,69.3,57.332999999999998,null,null,{"$f":"Z137","v":229332},1484.7850130646202,5.5E-2,{"$f":"AC137","v":6.5000000000000002E-2},null,null,"1999-09-01",14.296875,22.208174052355503,15.625596592732212,22.933199999999999,7.0714285714285703,14.847850130646203,1.8004979812500002,null,184.93359375,183.2166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6617229663409727E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-12-01",183,33.833720930232559,0.33495383720930239,3.9600000000000003E-2,19.603716418604652,53.437437348837207,null,69.7,61.261125,null,null,{"$f":"(Z137+Z141)/2","v":245044.5},1504.7927501234085,5.5E-2,6.5000000000000002E-2,null,null,"1999-12-01",14.296875,22.34825625989707,15.658322429100568,24.504449999999999,7.112244897959183,15.047927501234085,1.8352602966796876,null,184.93359375,183.2166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0943735603400349E-3,6.8514206477944706E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-03-01",191,35.312790697674423,0.32752613372093026,3.7100000000000001E-2,19.931242552325582,55.244033250000001,null,70.5,61.261125,null,null,{"$f":"Z139","v":245044.5},1525.0700949292384,5.5E-2,6.5000000000000002E-2,null,null,"2000-03-01",14.921875000000002,23.103799005962987,16.281856259087476,24.504449999999999,7.1938775510204076,15.250700949292384,1.8715422761718752,null,{"$f":"AO139+AG140","v":199.85546875},{"$f":"AP139+AJ140","v":207.72104999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9821240928599622E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-06-01",200,36.976744186046517,0.34295930232558147,3.7100000000000001E-2,20.274201854651164,57.250946040697684,null,70.900000000000006,65.189250000000001,null,null,260757,1545.6206804935321,6.8000000000000005E-2,{"$f":"AD141","v":7.8E-2},7.8E-2,null,"2000-06-01",15.625000000000004,23.943116974094423,16.981018046466037,26.075700000000001,7.2346938775510203,15.45620680493532,1.9095338777343751,null,{"$f":"AO140","v":199.85546875},207.72104999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2941159549196639E-2,6.4121006592680274E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-09-01",{"$f":"(O144+O140)/2","v":208},38.455813953488374,0.35667767441860465,3.7100000000000001E-2,20.63087952906977,59.086693482558147,null,73.599999999999994,65.189250000000001,null,null,{"$f":"Z141","v":260757},1571.2516008457508,6.8000000000000005E-2,{"$f":"AC141","v":7.8E-2},null,null,"2000-09-01",16.25,24.71085128723773,17.607196186574892,26.075700000000001,7.5102040816326516,15.712516008457508,1.9490451433593752,null,199.85546875,207.72104999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6875182535900386E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-12-01",208,38.455813953488374,0.35667767441860465,3.7100000000000001E-2,20.987557203488375,59.443371156976752,null,73.900000000000006,68.073499999999996,null,null,{"$f":"(Z141+Z145)/2","v":272294},1597.3075569692896,6.8000000000000005E-2,7.8E-2,null,null,"2000-12-01",16.25,24.860018696184685,17.639550098655249,27.229399999999998,7.5408163265306118,15.973075569692897,1.9885564089843752,null,199.85546875,207.72104999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.837539136698263E-3,4.4244258064021214E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-03-01",225,41.598837209302324,0.37230959302325578,3.5799999999999998E-2,21.359866796511632,62.958704005813956,null,74.7,68.073499999999996,null,null,{"$f":"Z143","v":272294},1623.7955972028119,6.8000000000000005E-2,7.8E-2,null,null,"2001-03-01",17.578125,26.33017825551762,18.9337008052524,27.229399999999998,7.6224489795918364,16.237955972028118,2.0312969607421878,null,{"$f":"AO143+AG144","v":217.43359375},{"$f":"AP143+AJ144","v":234.95044999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3366423710308215E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-06-01",230,42.52325581395349,0.38058313953488371,3.5799999999999998E-2,21.740449936046517,64.263705750000014,null,75.099999999999994,70.957750000000004,null,null,283831,1650.7228867670917,5.8000000000000003E-2,{"$f":"AD145","v":6.8000000000000005E-2},6.8000000000000005E-2,null,"2001-06-01",17.96875,26.875947567176372,19.337832374740948,28.383099999999999,7.6632653061224483,16.507228867670918,2.0749873025390628,null,{"$f":"AO144","v":217.43359375},{"$f":"AP144","v":234.95044999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1344562990899263E-2,4.2369644575348753E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-09-01",{"$f":"(O148+O144)/2","v":241.5},44.649418604651167,0.39961229651162794,3.5799999999999998E-2,22.140062232558144,66.789480837209311,null,75.5,70.957750000000004,null,null,{"$f":"Z145","v":283831},1674.1547122909353,5.8000000000000003E-2,{"$f":"AC145","v":6.8000000000000005E-2},null,null,"2001-09-01",18.867187500000004,27.93226073832146,20.226095700851189,28.383099999999999,7.704081632653061,16.741547122909353,2.1208621614257814,null,217.43359375,234.95044999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5933965549856071E-2,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-12-01",241.5,{"$f":"(O147/O$148)*P$148","v":44.649418604651167},0.39961229651162794,3.5799999999999998E-2,22.539674529069771,67.189093133720945,null,76.099999999999994,70.775000000000006,null,"XNT",283100,1697.919149939916,5.8000000000000003E-2,6.8000000000000005E-2,null,null,"2001-12-01",18.867187500000004,28.099383984684291,20.260736699170465,28.31,7.7653061224489788,16.97919149939916,2.1667370203125,null,217.43359375,234.95044999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7126883424078976E-3,-2.5754762517131713E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-03-01",258,47.7,{"$f":"(P148*R148)/4","v":0.37206},3.1199999999999999E-2,22.911734529069772,70.611734529069778,1.0103915296785164,76.900000000000006,{"$f":"Z148/4000","v":71.5},10000,16943.21,286000,1722.0209211057013,5.8000000000000003E-2,6.8000000000000005E-2,null,null,"2002-03-01",20.156250000000004,29.530778729339872,21.511454488024196,28.6,7.8469387755102042,17.220209211057014,2.2157461863281251,null,237.58984375,{"$f":"AP147+AJ148","v":263.55045000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI148/AI147)-1","v":6.1731111135013172E-2},{"$f":"(AJ148/AJ147)-1","v":1.0243730130695905E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-06-01",null,50.7,0.39545999999999998,3.1199999999999999E-2,23.307194529069772,{"$f":"S149+P149","v":74.007194529069778},1.0837146282649968,77.3,{"$f":"Z149/4000","v":67.836171540103678},9550,16075,{"$f":"Z$148*(Y149/Y$148)","v":271344.68616041471},1746.4648141995822,{"$f":"AC149+$C$27-$C$26","v":5.5500000000000001E-2},{"$f":"AD149","v":6.5500000000000003E-2},6.5500000000000003E-2,null,"2002-06-01",21.423938679245285,30.950805848246638,22.743497018673807,27.13446861604147,7.8877551020408152,17.464648141995823,2.2678376898290096,null,237.58984375,{"$f":"AP148","v":263.55045000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7273790172371219E-2,-5.1242356082466078E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-09-01",null,51.9,0.40481999999999996,3.1199999999999999E-2,{"$f":"Q150+S149","v":23.712014529069773},75.612014529069768,1.1193403649418305,77.900000000000006,{"$f":"Z150/4000","v":63.350755258301113},8942,15012.1,{"$f":"Z$148*(Y150/Y$148)","v":253403.02103320445},1770.2084104546045,5.5500000000000001E-2,{"$f":"AC149","v":6.5500000000000003E-2},null,null,"2002-09-01",21.931014150943398,31.621963193927026,23.253519632031992,25.340302103320447,7.9489795918367347,17.702084104546046,{"$f":"((SUM(AS$6:AS$8)*AG150)/4)+AM149","v":2.3211621283239978},null,237.58984375,263.55045000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2424986489079757E-2,-6.6121306376360711E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-12-01",null,53.1,0.41417999999999999,3.1199999999999999E-2,24.126194529069771,77.226194529069772,1.1549661016186645,78.5,{"$f":"Z151/4000","v":64.701992715666037},9122,15332.3,258807.97086266417,{"$f":"AA150*(1+AB150)^0.25","v":1794.2748064354146},5.5500000000000001E-2,6.5500000000000003E-2,null,null,"2002-12-01",22.43808962264151,32.297035017714357,23.764195209378741,25.880797086266416,8.0102040816326525,17.942748064354145,2.3757195018130899,null,237.58984375,263.55045000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1961216427782704E-2,2.132946090153931E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-03-01",null,54.2,{"$f":"(P152*R152)/4","v":0.35636500000000004},2.63E-2,24.482559529069771,78.682559529069778,1.1886493508246283,79.599999999999994,{"$f":"Z152/4000","v":62.861659626481647},8891,14896.2,251446.63850592659,1818.6683906795299,5.5500000000000001E-2,6.5500000000000003E-2,null,null,"2003-03-01",22.902908805031448,32.90610648226604,24.221943251448,25.144663850592657,8.1224489795918355,18.186683906795299,2.4314070657134437,null,260.49275255503147,{"$f":"AP151+AJ152","v":288.69511385059269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9262088955093404E-2,-2.8443221173600763E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-06-01",null,57,0.37477500000000002,2.63E-2,24.857334529069771,81.857334529069774,1.2580874744693678,79.599999999999994,{"$f":"Z153/4000","v":66.557095733335061},9446,15771.9,266228.38293334027,1843.3936113876589,5.5500000000000001E-2,{"$f":"AD153","v":6.5500000000000003E-2},6.5500000000000003E-2,null,"2003-06-01",24.086084905660378,34.23384016089198,{"$f":"AH153-((AH$20*AS$3)+(AS$4*AH153)+(AM153)+(20%*S153))","v":25.363048170708971},26.622838293334027,8.1224489795918355,18.433936113876587,2.489971477933373,null,260.49275255503147,{"$f":"AP152","v":288.69511385059269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7110378693202337E-2,5.8786804688444105E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-09-01",null,59.5,0.39121250000000002,2.63E-2,25.248547029069773,84.748547029069769,1.321274777084964,80.099999999999994,{"$f":"Z154/4000","v":70.48083273476513},10117,16701.7,281923.33093906054,1868.454977234835,5.5500000000000001E-2,{"$f":"AC153","v":6.5500000000000003E-2},null,null,"2003-09-01",25.14249213836478,35.442984181590859,26.384450903788917,28.192333093906054,8.1734693877551017,18.684549772348351,2.5511045047243517,null,260.49275255503147,288.69511385059269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0271292559367344E-2,5.8952947964417746E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-12-01",null,62.1,0.40830749999999999,2.63E-2,25.656854529069772,87.75685452906977,1.369710052995744,80.3,{"$f":"Z155/4000","v":74.03658751794967},10622,17544.3,296146.35007179866,1893.8570581925801,5.5500000000000001E-2,6.5500000000000003E-2,null,null,"2003-12-01",{"$f":"P155/P$20","v":26.241155660377359},{"$f":"(T155/T$20)","v":36.701098908906339},27.446775156066909,{"$f":"Z155/Z$20","v":29.614635007179867},{"$f":"V155/V$20","v":8.1938775510204067},{"$f":"AA155/100","v":18.938570581925802},2.6149088906692222,null,260.49275255503147,288.69511385059269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0263269307811766E-2,5.0449954196279512E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-03-01",null,60.8,0.34808,2.29E-2,26.004934529069772,86.804934529069769,1.3513095414833407,81.099999999999994,{"$f":"Z156/4000","v":77.460678938642687},11098,18355.7,309842.71575457073,1919.604486362244,5.5500000000000001E-2,6.5500000000000003E-2,null,null,"2004-03-01",25.691823899371069,36.302993139723448,26.932508911283406,30.984271575457072,8.2755102040816322,19.19604486362244,2.6773775970371467,null,286.18457645440253,{"$f":"AP155+AJ156","v":319.67938542604975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8736854944134573E-2,4.6248639159157223E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-06-01",null,60.9,0.34865249999999998,{"$f":"R156","v":2.29E-2},26.353587029069772,87.253587029069763,1.3581239933957765,81.3,{"$f":"Z157/4000","v":80.818094682176522},11560,19151.3,323272.3787287061,1945.701956819674,6.0499999999999991E-2,{"$f":"AD157","v":7.0499999999999993E-2},7.0499999999999993E-2,null,"2004-06-01",25.734080188679247,36.490625659901958,26.980334179704013,32.327237872870612,8.2959183673469372,19.457019568196742,2.7399490479879134,null,286.18457645440253,{"$f":"AP156","v":319.67938542604975},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.775745014255703E-3,4.33434845851699E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-09-01",null,60.9,0.34865249999999998,2.29E-2,26.702239529069772,87.602239529069777,1.3734396509838851,81.5,{"$f":"Z158/4000","v":84.946500692607842},12191,20129.599999999999,339786.00277043134,1974.4856596944851,6.0499999999999991E-2,{"$f":"AC157","v":7.0499999999999993E-2},null,null,"2004-09-01",25.734080188679247,36.636436832784177,26.988010954720174,33.978600277043135,8.316326530612244,19.74485659694485,2.80252049893868,null,286.18457645440253,319.67938542604975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.845322435605091E-4,5.1082694125202943E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-12-01",null,62.4,0.35724,2.29E-2,27.059479529069772,89.459479529069768,1.4180284390998821,82.1,{"$f":"Z159/4000","v":94.616583870470834},13564,22421.1,378466.33548188332,2003.6951737004827,6.0499999999999991E-2,7.0499999999999993E-2,null,null,"2004-12-01",26.367924528301888,37.413159623309873,27.598104213931446,37.846633548188329,8.3775510204081627,20.036951737004827,2.8666331186320764,null,286.18457645440253,319.67938542604975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2606084614196664E-2,0.11383733407519259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-03-01",null,62.5,0.359375,2.3E-2,27.418854529069772,89.918854529069776,1.4252277624818923,82.7,{"$f":"Z160/4000","v":97.161653547350241},13874,23024.2,388646.61418940098,2033.336798066096,6.0499999999999991E-2,7.0499999999999993E-2,null,null,"2005-03-01",26.410180817610065,37.605276437452233,27.646445991231872,38.864661418940095,8.4387755102040813,20.33336798066096,2.9308484829083148,null,312.5947572720126,{"$f":"AP159+AJ160","v":358.54404684498985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7516339863672403E-3,2.689876946269365E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-06-01",null,63.2,0.3634,2.3E-2,27.782254529069771,90.982254529069778,1.4533529593039471,83,{"$f":"Z161/4000","v":101.94078040701851},14420,24156.7,407763.12162807403,2063.4169252072634,6.3E-2,{"$f":"AD161","v":7.2999999999999995E-2},7.2999999999999995E-2,null,"2005-06-01",26.705974842767297,38.050004644601032,27.935770493738588,40.7763121628074,8.4693877551020407,20.634169252072635,2.995783059264447,null,312.5947572720126,{"$f":"AP160","v":358.54404684498985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0465160787700434E-2,4.918737676010454E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-09-01",null,63.1,0.36282500000000001,2.3E-2,28.145079529069772,91.24507952906977,1.4648606162442301,83.9,{"$f":"Z162/4000","v":112.06957536381832},15861,26556.9,448278.30145527329,2095.1750062167807,6.3E-2,{"$f":"AC161","v":7.2999999999999995E-2},null,null,"2005-09-01",26.66371855345912,38.159921600632515,27.903893939755523,44.827830145527329,8.5612244897959187,20.951750062167807,3.0606148910377371,null,312.5947572720126,358.54404684498985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.1410658599951828E-3,9.9359597958330603E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-12-01",null,64,0.36799999999999999,2.3E-2,28.513079529069771,92.513079529069771,1.5016024801828307,84.3,{"$f":"Z163/4000","v":116.00428431212269},16408,27489.3,464017.13724849076,2127.4218763299864,6.3E-2,7.2999999999999995E-2,null,null,"2005-12-01",{"$f":"P163/P$20","v":27.044025157232706},{"$f":"(T163/T$20)","v":38.690216284349532},28.273620303104991,{"$f":"Z163/Z$20","v":46.401713724849074},{"$f":"V163/V$20","v":8.6020408163265305},{"$f":"AA163/100","v":21.274218763299864},3.1263714240566052,null,312.5947572720126,358.54404684498985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3249991708960351E-2,3.510951955988828E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-03-01",null,65.400000000000006,0.49050000000000005,0.03,29.003579529069771,94.403579529069773,1.5321704973862031,85,{"$f":"Z164/4000","v":126.43522980592225},17949,29961.1,505740.91922368901,2160.1650585073453,6.3E-2,7.2999999999999995E-2,null,null,"2006-03-01",27.635613207547173,39.480848854985979,28.867332613737325,50.5740919223689,8.6734693877551017,21.601650585073454,3.1935663812352608,null,340.23037047955978,{"$f":"AP163+AJ164","v":409.11813876735874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0998807519783114E-2,8.9918622882357635E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-06-01",null,67.2,0.504,0.03,29.507579529069773,96.707579529069776,1.5839337980583221,86.2,{"$f":"Z165/4000","v":126.10775939152026},17910,29883.5,504431.03756608104,2193.4121914953207,6.5500000000000003E-2,{"$f":"AD165","v":7.5499999999999998E-2},7.5499999999999998E-2,null,"2006-06-01",28.396226415094343,40.444412696692609,29.622509542105878,50.443103756608103,8.795918367346939,21.934121914953206,3.262610740905072,null,340.23037047955978,{"$f":"AP164","v":409.11813876735874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6160260058429419E-2,-2.5900250658353885E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-09-01",null,68.099999999999994,0.51074999999999993,0.03,30.018329529069774,98.118329529069769,1.6211375077604124,86.8,{"$f":"Z166/4000","v":129.72174989272992},19311,30739.9,518886.99957091967,2228.479362685237,6.5500000000000003E-2,{"$f":"AC165","v":7.5499999999999998E-2},null,null,"2006-09-01",28.776533018867923,41.034407353675086,30.016785351893667,51.888699957091966,8.8571428571428559,22.28479362685237,3.3325798018204611,null,340.23037047955978,409.11813876735874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3310007014340153E-2,2.8657955058811968E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-12-01",null,69.5,0.52124999999999999,0.03,30.539579529069773,100.03957952906977,1.6692852435194931,86.7,{"$f":"Z167/4000","v":143.84981948520974},20505,34087.800000000003,575399.27794083895,2264.1071701750839,6.5500000000000003E-2,7.5499999999999998E-2,null,null,"2006-12-01",29.36812106918239,41.837899988605145,30.612480796351345,57.539927794083894,8.8469387755102034,22.641071701750839,3.4039872868956378,null,340.23037047955978,409.11813876735874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.984541107497706E-2,0.10891056899989926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-03-01",null,71,0.53249999999999997,0.03,31.072079529069772,102.07207952906977,1.705123772955075,86.9,{"$f":"Z168/4000","v":153.71359972519963},21957,36425.199999999997,614854.39890079852,2300.3045771361162,6.5500000000000003E-2,7.5499999999999998E-2,null,null,"2007-03-01",30.001965408805031,42.687918872402335,31.249050270978842,61.485439890079853,8.8673469387755102,23.003045771361162,3.4769359407134446,null,370.23233588836479,{"$f":"AP167+AJ168","v":470.60357865743862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0794442595562845E-2,6.8569986916139802E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-06-01",null,76,0.56999999999999995,0.03,31.642079529069772,107.64207952906978,1.8253585647960699,87.9,{"$f":"Z169/4000","v":161.99151164389747},23333,38386.800000000003,647966.04657558992,2337.080690038264,7.0500000000000007E-2,{"$f":"AD169","v":8.0500000000000002E-2},8.0500000000000002E-2,null,"2007-06-01",32.114779874213838,45.017367916805945,33.293235470646401,64.796604657558987,8.9693877551020407,23.37080690038264,3.5550218236733504,null,370.23233588836479,{"$f":"AP168","v":470.60357865743862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5415914465919212E-2,5.385282716361206E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-09-01",null,79.5,0.59624999999999995,0.03,32.238329529069773,111.73832952906977,1.9188592643578879,88.6,{"$f":"Z170/4000","v":171.47422772898409},24612,40633.9,685896.91091593634,2377.2254715971312,7.0500000000000007E-2,{"$f":"AC169","v":8.0500000000000002E-2},null,null,"2007-09-01",33.59375,46.730474855430415,34.736886188366519,68.589691091593636,9.0408163265306118,23.772254715971311,3.6367037670327256,null,370.23233588836479,470.60357865743862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3361682855754369E-2,5.8538351725072379E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-12-01",null,84.7,0.63524999999999998,0.03,32.873579529069772,117.57357952906978,2.0566737747545911,89.5,{"$f":"Z171/4000","v":166.71704476306439},24186,39506.6,666868.17905225756,2418.0598328924957,7.0500000000000007E-2,8.0500000000000002E-2,null,null,"2007-12-01",35.791077044025158,49.170855023537449,36.865576488082112,66.686817905225752,9.1326530612244898,24.180598328924958,3.7237284286998835,null,370.23233588836479,470.60357865743862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.128040055669981E-2,-2.7742845259746352E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-03-01",null,85.7,0.64275000000000004,0.03,33.516329529069772,119.21632952906978,2.1006489954202321,90.7,{"$f":"Z172/4000","v":142.65472127182511},20636,33804.6,570618.88508730044,2459.5956190557672,7.0500000000000007E-2,8.0500000000000002E-2,null,null,"2008-03-01",36.213639937106919,49.857875206247328,37.308513755988017,57.061888508730043,9.2551020408163254,24.595956190557672,3.8117805361954615,null,406.44597582547169,{"$f":"AP171+AJ172","v":527.6654671661687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2014928562126048E-2,-0.14433031442847533]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-06-01",null,85.5,0.64124999999999999,0.03,34.157579529069771,119.65757952906978,2.1115045977632017,91.8,{"$f":"Z173/4000","v":140.03664594843596},20506,33184.199999999997,560146.58379374386,2501.8448786859617,8.4500000000000006E-2,{"$f":"AD173","v":9.4500000000000001E-2},9.4500000000000001E-2,null,"2008-06-01",36.129127358490564,50.042411901192231,37.269572364805228,56.014658379374389,9.3673469387755084,25.018448786859619,3.8996271545253554,null,406.44597582547169,{"$f":"AP172","v":527.6654671661687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0437668848852777E-3,-1.8352531903942038E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-09-01",null,83,0.62249999999999994,0.03,34.780079529069774,117.78007952906978,2.0662182722847553,92.9,{"$f":"Z174/4000","v":125.35786902245796},18068,29705.8,501431.47608983185,2553.0996602355312,8.4500000000000006E-2,{"$f":"AC173","v":9.4500000000000001E-2},null,null,"2008-09-01",35.072720125786162,49.257216105704302,36.306006397377971,50.143147608983185,9.4795918367346932,25.530996602355312,3.9849051582841999,null,406.44597582547169,527.6654671661687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.5853958236912389E-2,-0.10482096901537474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-12-01",null,82.3,0.61724999999999997,0.03,35.397329529069772,117.69732952906978,2.0629761294211857,92.3,{"$f":"Z175/4000","v":102.42903204292459},14418,24272.400000000001,409716.12817169836,2605.4044879546595,8.4500000000000006E-2,9.4500000000000001E-2,null,"Assumptions","2008-12-01",34.776926100628934,49.222608940816613,36.064774727406842,40.971612817169834,9.4183673469387745,26.054044879546595,4.0694639499631506,null,406.44597582547169,527.6654671661687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.6444011310632378E-3,-0.18290704172249173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-03-01",null,82.5,0.61875000000000002,0.03,36.016079529069771,118.51607952906977,2.0697158339406703,92.6,{"$f":"Z176/4000","v":100.33972015928505},14178,23777.3,401358.88063714019,2658.7808739232905,8.4500000000000006E-2,9.4500000000000001E-2,null,"Share benchmark ASX Total Return Index.  0.1% brokerage on purchase, 0.1% brokerage on sale, plus 0.33% p.a. allowance for management/administration","2009-03-01",34.861438679245282,49.565021221805026,36.184976236311087,40.13588806371402,9.4489795918367339,26.587808739232905,4.1542282308077851,null,441.30741450471697,{"$f":"AP175+AJ176","v":567.80135522988269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3329338617191784E-3,-2.039765330169252E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-06-01",null,86.9,0.65175000000000005,0.03,36.66782952906977,123.56782952906977,2.1856241621003951,92.9,{"$f":"Z177/4000","v":111.61930354401557},15965,26450.2,446477.21417606226,2713.2507709349261,4.8000000000000001E-2,{"$f":"AD177","v":5.8000000000000003E-2},5.8000000000000003E-2,"Property.  Price benchmark based on Melbourne prices, Australian Bureau of Statistics.  Rental data sourced from RP and APM, current gross rent adjusted for changes in AWOTE.","2009-06-01",36.720715408805034,51.67773113384559,37.99354270938035,44.647721417606228,9.4795918367346932,27.132507709349262,4.2435132732974665,null,441.30741450471697,{"$f":"AP176","v":567.80135522988269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9981143037324705E-2,0.1124139410277869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-09-01",null,92.5,0.69374999999999998,0.03,37.361579529069772,129.86157952906979,2.3183655581648535,93.4,{"$f":"Z178/4000","v":135.55376165437363},19405,32121.9,542215.04661749455,2745.2396050208872,4.8000000000000001E-2,{"$f":"AC177","v":5.8000000000000003E-2},null,"Property costs: allowance of 20% gross rent to pay agent fees and cover periods of vacancy.  Ongoing maintenance and insurance fees 1.5% p.a. Transaction costs of 5% at time of purchase, 3% at time of sale.","2009-09-01",39.087067610062896,54.309862179306137,40.286599773893641,54.221504661749456,9.5306122448979593,27.452396050208872,4.3385520124262991,null,441.30741450471697,567.80135522988269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0353862814355397E-2,0.21442938049617766]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-01",null,98.6,0.73949999999999994,0.03,38.101079529069771,136.70107952906977,2.4619124265572561,94,{"$f":"Z179/4000","v":140.0847537155002},20125,33195.599999999999,560339.01486200083,2777.6055828331637,4.8000000000000001E-2,5.8000000000000003E-2,null,"Interest costs: capitalised cost of interest, based on Standard Variable interest rate (source: ABS and RBA).  Other costs set at 0.1% p.a., reflecting costs of Professional Package loan.","2009-12-01",41.664701257861637,57.170233227636203,42.783349821608311,56.033901486200079,9.5918367346938762,27.776055828331636,4.4398581711084928,null,441.30741450471697,567.80135522988269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1974702797643388E-2,3.3425793617438693E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-01",null,103.3,0.77474999999999994,0.03,38.875829529069769,142.17582952906977,2.5848028315383162,95.2,{"$f":"Z180/4000","v":141.86600709074608},20417,33617.699999999997,567464.0283629843,2810.3531508417309,4.8000000000000001E-2,5.8000000000000003E-2,null,null,"2010-03-01",43.650746855345915,59.459847438740091,44.720294310192273,56.746402836298429,9.7142857142857135,28.103531508417309,4.5459933251842592,null,484.95816136006289,{"$f":"AP179+AJ180","v":624.54775806618113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5273324708335005E-2,1.271554061381619E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-01",null,106.2,0.79649999999999999,0.03,39.672329529069771,145.87232952906976,2.6639374893153738,95.8,{"$f":"Z181/4000","v":125.97905001472567},18164,29853,503916.20005890267,2843.4868079398016,6.4000000000000001E-2,{"$f":"AD181","v":7.3999999999999996E-2},7.3999999999999996E-2,null,"2010-06-01",44.876179245283019,61.005773541547619,45.935968621909318,50.391620005890267,9.7755102040816322,28.434868079398015,4.6551080721624434,null,484.95816136006289,{"$f":"AP180","v":624.54775806618113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7183951502751658E-2,-0.11198565041629849]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-01",null,104.3,0.78225,0.03,40.454579529069768,144.75457952906976,2.6404314519394281,96.3,{"$f":"Z182/4000","v":135.97027363764008},19741,32220.6,543881.09455056034,2887.9297504830192,6.4000000000000001E-2,{"$f":"AC181","v":7.3999999999999996E-2},null,null,"2010-09-01",44.073309748427675,60.538315432143285,45.223596236976974,54.388109455056032,9.8265306122448965,28.879297504830191,4.7622706720666299,null,484.95816136006289,624.54775806618113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5507943041231043E-2,7.9308612199778805E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-01",null,105.7,0.79274999999999995,0.03,41.247329529069766,146.94732952906978,2.6902929791885981,96.9,{"$f":"Z183/4000","v":141.84321920108411},20791,33612.300000000003,567372.87680433644,2933.0673243979686,6.4000000000000001E-2,7.3999999999999996E-2,null,null,"2010-12-01",44.664897798742139,61.455353024982792,45.836801302038921,56.737287680433646,9.887755102040817,29.330673243979685,4.870871696130604,null,484.95816136006289,624.54775806618113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3559405179735862E-2,4.3192864192473479E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-01",null,104.7,0.78525,0.03,42.032579529069764,146.73257952906977,2.6754343986467637,98.5,{"$f":"Z184/4000","v":146.28812367904311},21398,34665.599999999999,585152.49471617246,2978.9103865882425,6.4000000000000001E-2,7.3999999999999996E-2,null,null,"2011-03-01",44.242334905660378,61.365541681663998,45.485958834217328,58.515249471617246,10.051020408163264,29.789103865882424,4.978445274366158,null,529.20049626572325,{"$f":"AP183+AJ184","v":683.0630075377984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.6541656017778958E-3,3.1336742799510819E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-01",null,103.5,0.77625,0.03,42.808829529069762,146.30882952906975,2.6672884848975622,99.2,{"$f":"Z185/4000","v":140.32571454877794},20375,33252.699999999997,561302.85819511174,3025.4699636479504,6.8000000000000005E-2,{"$f":"AD185","v":7.8E-2},7.8E-2,null,"2011-06-01",43.735259433962263,61.188323722495944,{"$f":"AH185-((AH$20*AS$3)+(AS$4*AH185)+(AM185)+(20%*S185))","v":45.054238950174543},56.130285819511172,10.122448979591836,30.254699636479504,5.0847859176076087,null,529.20049626572325,{"$f":"AP184","v":683.0630075377984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.4912780802592911E-3,-4.0757984861072738E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-01",null,101.3,0.75974999999999993,0.03,43.568579529069758,144.86857952906976,2.6401591851791868,99.8,{"$f":"Z186/4000","v":123.92265397170904},18077,29365.7,495690.61588683614,3075.6411218402241,6.8000000000000005E-2,{"$f":"AC185","v":7.8E-2},null,null,"2011-09-01",42.805621069182394,60.585991768061064,44.219970011498134,49.569061588683617,10.183673469387754,30.756411218402242,5.1888661800265359,null,529.20049626572325,683.0630075377984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.8516991033829866E-2,-0.11689276359513634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-01",null,100,0.75,0.03,44.318579529069758,144.31857952906975,2.6319362971360705,99.9,{"$f":"Z187/4000","v":126.46223767515129},18414,29967.5,505848.95070060517,3126.6442648628213,6.8000000000000005E-2,7.8E-2,null,null,"2011-12-01",42.2562893081761,60.355974357931437,43.746408714931711,50.584895070060519,10.193877551020408,31.266442648628214,5.2916107628685172,null,529.20049626572325,683.0630075377984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.0709217949340211E-2,2.0493296601136635E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-01",null,99.4,0.74550000000000005,0.03,45.064079529069758,144.46407952906975,2.6259253065925265,99.9,{"$f":"Z188/4000","v":136.96323482976368},20000,32455.9,547852.93931905471,3178.4931894623751,6.8000000000000005E-2,7.8E-2,null,null,"2012-03-01",42.00275157232705,60.41682441824755,43.553596657490246,54.785293931905471,10.193877551020408,31.78493189462375,5.3937388782134468,null,571.20324783805029,{"$f":"AP187+AJ188","v":737.84830146970387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4074945373894225E-3,8.303662300825887E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-01",null,99.3,0.74474999999999991,0.03,45.808829529069762,145.10882952906977,2.649187446576871,100.4,{"$f":"Z189/4000","v":130.45349434965394},18940,30913.3,521813.97739861574,3231.2019211760103,5.8500000000000003E-2,{"$f":"AD189","v":6.8500000000000005E-2},6.8500000000000005E-2,null,"2012-06-01",41.960495283018865,60.686467554940414,43.561478697953312,52.181397739861573,10.244897959183673,32.312019211760102,5.4957642489755338,null,571.20324783805029,{"$f":"AP188","v":737.84830146970387},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8097335393574276E-4,-4.7529108729075564E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-01",null,98.6,0.73949999999999994,0.03,46.548329529069761,145.14832952906977,2.6430994817394118,101.6,{"$f":"Z190/4000","v":141.84954917043464},20493,33613.800000000003,567398.1966817386,3277.4555773276238,5.8500000000000003E-2,{"$f":"AC189","v":6.8500000000000005E-2},null,null,"2012-09-01",41.664701257861637,60.702986987122451,43.32813119416587,56.739819668173858,10.367346938775508,32.774555773276241,5.5970704076577276,null,571.20324783805029,737.84830146970387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.3567397334105538E-3,8.7357221648934225E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-01",null,100.4,0.753,0.03,47.301329529069761,147.70132952906977,2.6998661115160023,102,{"$f":"Z191/4000","v":151.59770197028783},21883,35923.800000000003,606390.80788115133,3324.3713402616613,5.8500000000000003E-2,6.8500000000000005E-2,null,null,"2012-12-01",42.42531446540881,61.770685983596856,44.099366669607953,60.63908078811513,10.408163265306122,33.243713402616613,5.7002259688310764,null,571.20324783805029,737.84830146970387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7799878605101904E-2,6.8721774985273987E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-03-01",null,100.8,0.75600000000000001,0.03,48.057329529069762,148.85732952906977,2.7255325847347063,102.4,{"$f":"Z192/4000","v":163.84703665952318},23643,38826.5,655388.1466380927,3371.958687831936,5.8500000000000003E-2,6.8500000000000005E-2,null,null,"2013-03-01",42.594339622641506,62.254140758342018,44.308716713858587,65.538814663809276,10.448979591836734,33.719586878319362,5.8037925083357935,null,613.79758746069183,{"$f":"AP191+AJ192","v":803.38711613351313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7472347124410952E-3,8.0801585578362811E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-06-01",null,102.7,0.71889999999999998,2.8000000000000001E-2,48.776229529069759,151.47622952906977,2.7868769580982713,102.6,{"$f":"Z193/4000","v":159.67178887589779},22855,37837.1,638687.15550359117,3420.2272335648067,5.1999999999999998E-2,{"$f":"AD193","v":6.2E-2},6.2E-2,null,"2013-06-01",{"$f":"P193/P$20","v":43.397209119496857},{"$f":"(T193/T$20)","v":63.349400022684677},45.110866921048832,{"$f":"Z193/Z$20","v":63.86871555035912},{"$f":"V193/V$20","v":10.469387755102039},{"$f":"AA193/100","v":34.202272335648068},{"$f":"((SUM(AS$6:AS$8)*AG193)/4)+AM192","v":5.9093111949145083},null,613.79758746069183,803.38711613351313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8103665975488514E-2,-2.5482595649878093E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-01",null,105.9,0.74130000000000007,2.8000000000000001E-2,49.517529529069762,155.41752952906978,2.8776484105775548,104,{"$f":"Z194/4000","v":175.82840264625182},25318,41665.699999999997,703313.61058500723,3463.848554836366,5.1999999999999998E-2,{"$f":"AC193","v":6.2E-2},null,null,"2013-09-01",44.749410377358494,64.997704783673541,46.436172978368482,70.331361058500718,{"$f":"V194/V$20","v":10.612244897959183},34.638485548363661,6.0181177081441666,null,613.79758746069183,803.38711613351313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9378864734281196E-2,0.10118640170626159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-01",null,109.7,0.76790000000000003,{"$f":"R194","v":2.8000000000000001E-2},50.285429529069759,159.98542952906976,2.9790175047912113,104.8,{"$f":"Z195/4000","v":181.73637404010222},26184,43065.7,726945.49616040883,3508.0262191633815,5.1999999999999998E-2,6.2E-2,null,null,"2013-12-01",46.355149371069189,66.908062106820978,48.003825201212365,72.694549616040888,{"$f":"V195/V$20","v":10.693877551020407},35.080262191633814,6.1308285155218201,null,613.79758746069183,803.38711613351313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3759289844452756E-2,3.360077953808549E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-01",null,110.7,0.77490000000000003,{"$f":"R195","v":2.8000000000000001E-2},51.060329529069762,161.76032952906976,3.0241215123131879,105.3,{"$f":"Z196/4000","v":185.40564627364},26761,43935.199999999997,741622.58509456005,3552.7673221034006,5.1999999999999998E-2,6.2E-2,null,null,"2014-03-01",46.777712264150949,67.650349199982912,48.447702557441751,74.162258509456009,{"$f":"V196/V$20","v":10.744897959183673},35.527673221034007,6.2445667687278927,null,{"$f":"AO195+AG196","v":660.57529972484281},{"$f":"AP195+AJ196","v":877.54937464296916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2467080356375408E-3,2.0190081665919735E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-01",null,112.1,0.78469999999999995,2.8000000000000001E-2,51.845029529069762,163.94502952906976,3.075599499734571,105.9,{"$f":"Z197/4000","v":186.96661671548659},26887,44305.1,747866.46686194639,3598.079049710178,4.9499999999999995E-2,{"$f":"AD197","v":5.9499999999999997E-2},5.9499999999999997E-2,null,"2014-06-01",47.369300314465406,68.564020174365055,49.052710015482745,74.786646686194644,{"$f":"V197/V$20","v":10.806122448979592},35.980790497101779,6.3597434460937539,null,660.57529972484281,877.54937464296916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.248784619505261E-2,8.4192173928876457E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-01",null,113.1,0.79169999999999996,2.8000000000000001E-2,52.636729529069761,165.73672952906975,3.1186147686272392,106.1,{"$f":"Z198/4000","v":185.74071265126267},26809,44014.6,742962.85060505068,3641.8018423858616,4.9499999999999995E-2,{"$f":"AC197","v":5.9499999999999997E-2},null,null,"2014-09-01",47.791863207547166,69.31333325387277,49.497506448615873,74.29628506050507,{"$f":"V198/V$20","v":10.826530612244897},36.418018423858619,6.4759475692880342,null,660.57529972484281,877.54937464296916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0677239441558921E-3,-6.5568072298672897E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-01",null,115.2,0.80640000000000001,2.8000000000000001E-2,53.443129529069765,{"$f":"S199+P199","v":168.64312952906977},3.1847678084595241,106.3,{"$f":"Z199/4000","v":191.38818470643994},25500,45352.87,765552.73882575973,3686.0559415094995,4.9499999999999995E-2,5.9499999999999997E-2,null,null,"2014-12-01",48.679245283018872,70.528828891692285,50.384740501488643,76.555273882575975,{"$f":"V199/V$20","v":10.846938775510203},36.860559415094997,6.5943093287219963,null,660.57529972484281,877.54937464296916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7924823219000352E-2,3.040513829502034E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-01",null,115.9,{"$f":"(P200*R200)/4","v":0.81130000000000002},{"$f":"R199","v":2.8000000000000001E-2},{"$f":"Q200+S199","v":54.254429529069768},{"$f":"S200+P200","v":170.15442952906977},3.2320529237635078,106.4,{"$f":"Z200/4000","v":211.00501292258082},30306,50001.43,844020.05169032328,3730.8478033599422,4.9499999999999995E-2,{"$f":"AC199","v":5.9499999999999997E-2},null,null,"2015-03-01",48.975039308176108,71.160874913381193,50.710163710796138,84.402005169032321,{"$f":"V200/V$20","v":10.857142857142858},37.308478033599421,6.7133903002358526,null,{"$f":"AO199+AG200","v":709.55033903301887},{"$f":"AP199+AJ200","v":961.95137981200151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4587652147951591E-3,0.10249759276535308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-01",null,120.8,{"$f":"(P201*R201)/4","v":0.84560000000000002},2.8000000000000001E-2,{"$f":"Q201+S200","v":55.100029529069765},175.90002952906977,null,107.1,{"$f":"Z201/4000","v":197.04456091850363},29751,46693.25,788178.24367401458,3776.183962670832,4.4499999999999998E-2,{"$f":"AD201","v":5.45E-2},5.45E-2,null,"2015-06-01",51.045597484276733,73.563762243637086,52.723700091768684,78.817824367401457,{"$f":"V201/V$20","v":10.928571428571427},37.761839626708323,6.8375057563089658,null,{"$f":"AO200","v":709.55033903301887},961.95137981200151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9706761596272733E-2,-6.616170777515773E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-01",null,124.3,{"$f":"(P202*R202)/4","v":0.87009999999999998},2.8000000000000001E-2,55.970129529069766,180.27012952906978,null,107.6,{"$f":"Z202/4000","v":183.93346420188382},28028,43586.34,735733.85680753528,3817.5106257097696,4.4499999999999998E-2,5.45E-2,null,null,"2015-09-01",52.524567610062896,75.391396941832468,54.17649788556367,73.573385680753532,{"$f":"V202/V$20","v":10.979591836734693},38.175106257097696,6.9652172727815485,null,709.55033903301887,961.95137981200151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7554928642457011E-2,-6.6538739539440894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-01",null,126.3,0.8841,2.8000000000000001E-2,56.854229529069762,183.15422952906977,null,108.3,{"$f":"Z203/4000","v":195.69733244172741},29884,46374,782789.32976690959,3859.2895689063525,4.65E-2,5.6500000000000002E-2,null,null,"2015-12-01",53.369693396226417,76.597566419204895,55.027834175711774,78.278932976690953,{"$f":"V203/V$20","v":11.051020408163264},38.592895689063525,7.0949836809109703,null,709.55033903301887,961.95137981200151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5714125559506797E-2,6.3957193928189326E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-01",null,127.3,{"$f":"(P204*R204)/4","v":0.8911},{"$f":"R203","v":2.8000000000000001E-2},{"$f":"Q204+S203","v":57.745329529069764},185.04532952906976,null,108.2,{"$f":"Z204/4000","v":190.18181914761135},29181,45067,760727.27659044543,3903.3920548030437,4.65E-2,{"$f":"AC203","v":5.6500000000000002E-2},null,null,"2016-03-01",53.792256289308177,77.388449917925115,55.478068480525344,76.072727659044546,{"$f":"V204/V$20","v":11.040816326530612},39.033920548030437,7.2257775348688122,null,{"$f":"AO203+AG204","v":763.34259532232704},{"$f":"AP203+AJ204","v":1038.0241074710461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1819375877290046E-3,-2.8183896148703869E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-06-01",null,130.69999999999999,{"$f":"(P205*R205)/4","v":0.91489999999999994},{"$f":"R204","v":2.8000000000000001E-2},{"$f":"Q205+S204","v":58.660229529069767},{"$f":"S205+P205","v":189.36022952906976},null,108.6,{"$f":"Z205/4000","v":197.51192365555292},null,46804,790047.69462221162,3947.9985270494349,4.3999999999999997E-2,{"$f":"AD205","v":5.3999999999999999E-2},5.3999999999999999E-2,null,"2016-06-01",{"$f":"P205/P$20","v":55.228970125786162},{"$f":"(T205/T$20)","v":79.19299923241293},{"$f":"AH205-((AH$20*AS$3)+(AS$4*AH205)+(AM205)+(20%*S205))","v":56.893168652659178},{"$f":"Z205/Z$20","v":79.004769462221162},{"$f":"V205/V$20","v":11.081632653061224},{"$f":"AA205/100","v":39.479985270494346},{"$f":"((SUM(AS$6:AS$8)*AG205)/4)+AM204","v":7.3600647046432819},null,763.34259532232704,1038.0241074710461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.550737995917407E-2,3.8542614329775793E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-09-01",null,132.9,0.93030000000000002,2.8000000000000001E-2,59.590529529069769,192.49052952906976,null,109.1,207.51749520899523,null,49175,830069.98083598097,{"$f":"AA205*(1+AB205)^0.25","v":3990.7278022573137},{"$f":"AC206+$C$27-$C$26","v":4.2499999999999996E-2},5.2499999999999998E-2,null,null,"2016-09-01",{"$f":"P206/P$20","v":56.158608490566039},80.502132866828845,57.827329391101458,{"$f":"Z206/Z$20","v":83.006998083598091},11.132653061224488,39.907278022573138,7.496612255240275,null,{"$f":"AO205+AG206","v":819.5012038128931},{"$f":"AP205+AJ206","v":1121.0311055546442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6419558983354676E-2,5.0658063413383303E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-01",null,null,0,2.8000000000000001E-2,59.590529529069769,59.590529529069769,null,109.9,218.10542394268856,null,51684,872421.69577075425,4032.469790655427,4.2499999999999996E-2,{"$f":"AC206","v":5.2499999999999998E-2},null,null,"2016-12-01",{"$f":"P207/P$20","v":0},{"$f":"(T207/T$20)","v":24.921562310053279},{"$f":"AH207-((AH$20*AS$3)+(AS$4*AH207)+(AM207)+(20%*S207))","v":4.4699816565969179},{"$f":"Z207/Z$20","v":87.24216957707543},{"$f":"V207/V$20","v":11.214285714285714},{"$f":"AA207/100","v":40.32469790655427},{"$f":"((SUM(AS$6:AS$8)*AG207)/4)+AM206","v":7.496612255240275},null,{"$f":"AO206","v":819.5012038128931},1121.0311055546442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.92270122615614403,5.1021860701576216E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-03-01",null,null,0,{"$f":"R207","v":2.8000000000000001E-2},59.590529529069769,59.590529529069769,null,null,0,null,null,{"$f":"Z$148*(X208/X$148)","v":0},4074.6483895370825,4.2499999999999996E-2,5.2499999999999998E-2,null,null,"2017-03-01",0,24.921562310053279,4.4699816565969179,0,0,40.746483895370822,7.496612255240275,null,{"$f":"AO207+AG208","v":819.5012038128931},{"$f":"AP207+AJ208","v":1121.0311055546442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N19","v":"00:00:00"},{"$f":"O19","v":"Melbourne house prices-MQ research"},{"$f":"P19","v":"Price Index"},{"$f":"Q19","v":"Rent"},{"$f":"R19","v":"Rental Yield (Gross)"},{"$f":"S19","v":"Rent (Cum)"},{"$f":"T19","v":"Total Return (Cum)"},{"$f":"U19","v":"Total Return"},{"$f":"V19","v":"Inflation"},{"$f":"W19","v":"ASX Total Return"},{"$f":"X19","v":"2002 onwards"},"ACCUMULATION XNT",{"$f":"Z19","v":"1970 to 2002"},{"$f":"AA19","v":"Debt Capitalised"},{"$f":"AB19","v":"Interest Rate Paid"},{"$f":"AC19","v":"00:00:00"},{"$f":"AD19","v":"00:00:00"},{"$f":"AE19","v":"00:00:00"},{"$f":"AF19","v":"00:00:00"},{"$f":"AG19","v":"Melbourne Residential Homes - Price"},{"$f":"AH19","v":"Melbourne Home Prices (Nominal)"},{"$f":"AI19","v":"Melbourne Residential Property - Investment Return (Net Fees)"},{"$f":"AJ19","v":"Australian Shares - Total Return"},{"$f":"AK19","v":"Inflation"},{"$f":"AL19","v":"Interest Expenses (investment 100% financed)"},{"$f":"AM19","v":"Property Fees - Insurance, Maintenance, Council (Cumulative)"},{"$f":"AN19","v":"00:00:00"},{"$f":"AO19","v":"Price cumulative (use this to calculate % based fees)"},{"$f":"AP19","v":"Price Cum - Shares"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(BE21:BE204)","v":2.3140093557456127E-2},{"$f":"AVERAGE(BF21:BF204)","v":2.6595824347649445E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://au.investing.com/indices/s-p-asx-200-net-total-return-historical-data"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"00:00:00","Melbourne house prices-MQ research","Price Index","Rent","Rental Yield (Gross)","Rent (Cum)","Total Return (Cum)","Total Return","Inflation","ASX Total Return","2002 onwards",null,"1970 to 2002","Debt Capitalised","Interest Rate Paid","00:00:00","00:00:00","00:00:00","00:00:00","Melbourne Residential Homes - Price","Melbourne Home Prices (Nominal)","Melbourne Residential Property - Investment Return (Net Fees)","Australian Shares - Total Return","Inflation","Interest Expenses (investment 100% financed)","Property Fees - Insurance, Maintenance, Council (Cumulative)","00:00:00","Price cumulative (use this to calculate % based fees)","Price Cum - Shares"]

{"sheet":"Sheet2","index":1,"n_rows":63,"n_cols":7,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["2002-03-01",16943.21,16943.21,16943.21,16943.21,"-",5.1999999999999998E-3]
["2002-06-01",16075,16075,16075,16075,"-",-4.2000000000000003E-2]
["2002-09-01",15012.1,15012.1,15012.1,15012.1,"-",-4.1799999999999997E-2]
["2002-12-01",15332.3,15332.3,15332.3,15332.3,"-",-1.6400000000000001E-2]
["2003-03-01",14896.2,14896.2,14896.2,14896.2,"-",3.9300000000000002E-2]
["2003-06-01",15771.9,15771.9,15771.9,15771.9,"-",1.1599999999999999E-2]
["2003-09-01",16701.7,16701.7,16701.7,16701.7,"-",-2.5000000000000001E-3]
["2003-12-01",17544.3,17544.3,17544.3,17544.3,"-",3.7600000000000001E-2]
["2004-03-01",18355.7,18355.7,18355.7,18355.7,"-",2.3E-2]
["2004-06-01",19151.3,19151.3,19151.3,19151.3,"-",2.6599999999999999E-2]
["2004-09-01",20129.599999999999,20129.599999999999,20129.599999999999,20129.599999999999,"-",3.7699999999999997E-2]
["2004-12-01",22421.1,22421.1,22421.1,22421.1,"-",3.2099999999999997E-2]
["2005-03-01",23024.2,23024.2,23024.2,23024.2,"-",-8.9999999999999993E-3]
["2005-06-01",24156.7,24156.7,24156.7,24156.7,"-",4.7399999999999998E-2]
["2005-09-01",26556.9,26556.9,26556.9,26556.9,"-",5.0599999999999999E-2]
["2005-12-01",27489.3,27489.3,27489.3,27489.3,"-",3.0499999999999999E-2]
["2006-03-01",29961.1,29961.1,29961.1,29961.1,"-",4.7199999999999999E-2]
["2006-06-01",29883.5,29883.5,29883.5,29883.5,"-",2.06E-2]
["2006-09-01",30739.9,30739.9,30739.9,30739.9,"-",1.3100000000000001E-2]
["2006-12-01",34087.800000000003,34087.800000000003,34087.800000000003,34087.800000000003,"-",3.6499999999999998E-2]
["2007-03-01",36425.199999999997,36425.199999999997,36425.199999999997,36425.199999999997,"-",3.27E-2]
["2007-06-01",38386.800000000003,38386.800000000003,38386.800000000003,38386.800000000003,"-",-2.0999999999999999E-3]
["2007-09-01",40633.9,40633.9,40633.9,40633.9,"-",5.5500000000000001E-2]
["2007-12-01",39506.6,39506.6,39506.6,39506.6,"-",-2.75E-2]
["2008-03-01",33804.6,33804.6,33804.6,33804.6,"-",-3.3300000000000003E-2]
["2008-06-01",33184.199999999997,33184.199999999997,33184.199999999997,33184.199999999997,"-",-7.4899999999999994E-2]
["2008-09-01",29705.8,29705.8,29705.8,29705.8,"-",-9.8599999999999993E-2]
["2008-12-01",24272.400000000001,24272.400000000001,24272.400000000001,24272.400000000001,"-",-3.0999999999999999E-3]
["2009-03-01",23777.3,23777.3,23777.3,23777.3,"-",7.9500000000000001E-2]
["2009-06-01",26450.2,26450.2,26450.2,26450.2,"-",3.9699999999999999E-2]
["2009-09-01",32121.9,32121.9,32121.9,32121.9,"-",6.2199999999999998E-2]
["2009-12-01",33195.599999999999,33195.599999999999,33195.599999999999,33195.599999999999,"-",3.6999999999999998E-2]
["2010-03-01",33617.699999999997,33617.699999999997,33617.699999999997,33617.699999999997,"-",5.7000000000000002E-2]
["2010-06-01",29853,29853,29853,29853,"-",-2.63E-2]
["2010-09-01",32220.6,32220.6,32220.6,32220.6,"-",4.5699999999999998E-2]
["2010-12-01",33612.300000000003,33612.300000000003,33612.300000000003,33612.300000000003,"-",3.6200000000000003E-2]
["2011-03-01",34665.599999999999,34665.599999999999,34665.599999999999,34665.599999999999,"-",6.1999999999999998E-3]
["2011-06-01",33252.699999999997,33252.699999999997,33252.699999999997,33252.699999999997,"-",-1.8499999999999999E-2]
["2011-09-01",29365.7,29365.7,29365.7,29365.7,"-",-6.1899999999999997E-2]
["2011-12-01",29967.5,29967.5,29967.5,29967.5,"-",-1.4E-2]
["2012-03-01",32455.9,32479.7,32648.9,32406.3,"-",1.18E-2]
["2012-06-01",30913.3,30728.7,31358.3,30040.7,"-",6.0000000000000001E-3]
["2012-09-01",33613.800000000003,32863,33860.400000000001,32575.5,"-",2.1399999999999999E-2]
["2012-12-01",35923.800000000003,34774.5,36230.1,34729.9,"-",3.3000000000000002E-2]
["2013-03-01",38826.5,39714,40324.300000000003,38518.199999999997,"-",-2.23E-2]
["2013-06-01",37837.1,38757.1,38809.800000000003,36491,"-",-2.3699999999999999E-2]
["2013-09-01",41665.699999999997,40895.9,42426.3,40768.199999999997,"-",2.1600000000000001E-2]
["2013-12-01",43065.7,42749.8,43187.9,40405,"-",7.4000000000000003E-3]
["2014-03-01",43935.199999999997,43916.6,44435.4,43060.2,"-",2.7000000000000001E-3]
["2014-06-01",44305.1,45013.5,45288.7,44045.7,"-",-1.5699999999999999E-2]
["2014-09-01",44014.6,46556.800000000003,47062.400000000001,43684.4,"-",-5.4199999999999998E-2]
["2014-12-01",45352.87,44469,45987.199999999997,43047.8,"-",0.02]
["2015-03-01",50001.43,50070,50866.1,48725.9,"-",-8.9999999999999998E-4]
["2015-06-01",46693.25,49339.4,49339.4,46107.199999999997,"-",-5.3600000000000002E-2]
["2015-09-01",43586.34,44951,45291.8,42690,"-",-2.9899999999999999E-2]
["2015-12-01",46374,45171.3,46636.2,42926.76,"-",2.6599999999999999E-2]
["2016-03-01",45067,43133.4,46227.7,43020.3,"-",4.7E-2]
["2016-06-01",46804,48018.9,48144.2,45101.2,"-",-2.52E-2]
["2016-09-01",49175,48989.5,49512.5,46939.7,"-",4.4000000000000003E-3]
["2016-12-01",51684,49548.7,51987.6,49035.6,"-",4.3099999999999999E-2]
["2017-01-01",51275,51683.7,53158.8,51123.9,"-",-7.9000000000000008E-3]
["2017-02-01",51226.8,51275.3,51728.7,51170.400000000001,"-",-8.9999999999999998E-4]
["Highest: 53158.80","Lowest: 14333.30","Difference: 38825.50","Average: 32464.26","Change %: 203.90"]