{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["CB_DATA_","Overview","User Interface","Financial Model","Material prices","Cost Model","Abundance","Output to Cashflow"],"not_rendered":{"charts":8,"images":2,"macros":1,"external_links":0,"defined_names":523,"comments":3,"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":7,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CB_DATA_","index":0,"n_rows":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Crystal Ball Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xll.CB.RecalcCounterFN()","v":{"$error":"#NAME?"}}]
["Workbook Variables","Last Var Column",0]
["    Name:"]
["    Value:"]
[]
["Worksheet Data","Last Data Column Used"]
[null,3]
[]
["Sheet Ref"]
[{"$f":"CB_DATA_!#REF!","v":{"$error":"#REF!"}},{"$f":"'Financial Model'!#REF!","v":{"$error":"#REF!"}},{"$f":"'User Interface'!#REF!","v":{"$error":"#REF!"}}]
[]
["Sheet Guid"]
["0c59c1eb-133d-429c-9a5e-3e60152125eb","8860a6ec-422b-400e-9de7-87ce88be893b","5b744d1d-9c5e-4843-a4dc-e14658bbfe39"]
[]
["Deleted sheet count"]
[]
[]
["Last row used"]
[34,52,26]
[]
[]
[]
[]
["Data blocks"]
["CB_Block_0","CB_Block_7.0.0.0:8"]
["㜸〱敤㕣㕢㙣ㅣ㔷ㄹ摥㌳摥㕤敦慣敤搸㡤㤳戶㈹愵㌵㉤愵㔰〷㌷㑥㥢㤶〲㈱昸搲㕣㡡ㄳ扢戱㤳㠲〰㙤挶扢㘷攲㘹㜶㘶摣㤹㔹挷㉥㤵㕡㐱换㐵摣愴㜲ㄱ㉤攵㔶〱ㄲ㉦㕣㕥戸扦㈰㈱㠱㔰㤱㜸㠰〷〴て〵㈱㜸〰愱㐸扣昰㠰〴摦㜷㘶㘶㜷㘶搷㍢㜶户㉤戸挸㈷摤摦㘷捥㙤捥㌹晦昵晣晦㤹收㐴㉥㤷晢㌷ㄲ晦㌲攵㤹戹㝥㜱挳て愴㍤㌱攳搶敢戲ㅡ㔸慥攳㑦㑣㜹㥥戱㌱㘷昹㐱ㅦㅡㄴ㉢ㄶ敡晤㐲挵户ㅥ㤶愵捡㥡昴㝣㌴㉡攴㜲愵㤲慥愱㥥㠳昰㌷ㄲ㍦攸散㌵㤸〷㔸㥡㤹㥥㕦㝥㄰愳㉥〶慥㈷て㡥㥤て晢ㅥ㥤㥣㥣㤸㥣戸昳敥挹扢㈶づㅤㅣ㥢㘹搴㠳㠶㈷㡦㍡戲ㄱ㜸㐶晤攰搸㐲㘳戹㙥㔵摦㈱㌷㤶摣㑢搲㌹㉡㤷て摤戱㙣摣昹愶挹㍢㡦ㅣ㌱敦戹攷㑤㠳㜸㜵敥捣捣昴㠲㈷㑤晦㈵ㅡ戳挰㈹摦㌹㉢慢ㄶ搷㈶愵㘷㌹ㄷ㈷㘶愶昱㕦㘲晥㜸扡㝢㘲㜱㐵捡㠰慦㤶㥥㜴慡搲搷搱㜱挰㥥昲晤㠶扤捡捤搳敤攳㔸㙡搵昰㠳㠲㍤㈳敢㜵摤㡥㐷㉤搹昳搸扢扡戱㌱㘸㉦㑡挷户〲㙢捤ち㌶㡡昶ㄲ〶慡つ搹攷㝣㜹搶㜰㉥捡㌳㠶㉤ぢ昶㠹㠶㔵换㠷㈹搷㜷㙢㍣㐴㜲㘲㙡昹ㄳ㔳扥㍤戳㘲㜸㙡㐶㍥㌷㈶愳敤㜱慦㥡㙥㝢㜳昷㜱㌹㜵昵〶㡥㜹㑢昷㜶愸㌹㙦㜸捤㤶攳摤㕢㐶㡢㑦捦攰昶敥敤ㄳ㝢㤴敥昳㠶敥㝤搴㔶愶㕢㡢㠱㠸扥搵㡥㘲㌱㝡㤱愰㥦愰㐴㐰〴敡㘵㠲〱㠲㐱〰㤱晦〷戸㈴搹㤱㔵㕡挵搰㉡换㕡愵慡㔵㙡㕡㐵㙡ㄵ㔳慢㕣搴㉡㉢㕡挵搲㉡て㙡㤵㑢㘸ㄳ愷㔲㝦扦ㄶ愵慦慥㍦㍤㜴搷散㔷愶扥昶扢晤〷㥥㥣晦搱㠹挱㍤㘸㜴㝦㌴愹㔹捦戸っ㔲㙢㔱昱攱㠹㐳晣户㌵㔷㠰㈹捣㈳收摤收攴㘴敤挸㈱攳づ愳挰㘵㘵㈰㍦㐵㈸㈳㘸㍢㘸㍥㘰㌹㌵昷戲挲摤昵搳㠶㉦㕢ㅢ㌷ㅥ搵㑤扢つ愷收扦㙡昳捡挵挰〸攴㜵敤㜵慤㐱㍡扡㉤㠲慤愴慦摥㜷㐳㝢户昳㐶扤㈱愷搶慤戰晡搵㙤搵昶㠲攷㉥㜷慦㍤敥挹㠷㥡戵ㅤ㌳㥡㠲㔰㕢㔳㘳㜷慣㌲慣ち攷㌵㌶戳攲晡搲㔱搳ㅢ户ㄷ慣敡㈵改㉤㑡㡡㐴㔹㔳㑢摤捦慡㠸敢挷攷ㅤ㉣ㄴ摣㕡扢㈹㔹㙡摥扢ㅥ㠰㤹㘵つ昳㕤㤵㕥戰戱㘴㉣搷攵搵愹㈶攱㍢㔱㜱㈰㔵㝣摣慤㌶晣ㄹ搷〹㍣户㥥慥㤹慡慤ㄹ㤰㌴戵搳㙥㑤收昳㌹㈵ㄴ㈰㜰晢晡㠴挸摤搶㥤ㄷㄴ㈲ㄲ㈸㈶㈳㕦㥢㈶扢㠹戳㔸ㅤ㔶㔱㤷愴㐹敤戵㕢っ挶昹㉡ㄹ㤳挱㠱㠹㌵㔱㝦昰愵慦摦㘲搸㈶收㕥摥挶㥡㌶ㅡ慤晥摥㌵改〴㈷つ愷㔶㤷㕥愶昶ㄳ㥣㤱㍥っ㔰戸〲㠱搰㜵昷愸敡挴扡搸㈸㕣戶㙡挱㑡㜱㐵㕡ㄷ㔷〲㤴㐱㐳㤶㑡摣摡㡥愴㕦㠵㈲㝤㉦挱㈸㐰戹㥣㉢敥㘳愳㘲ㄹ㈹㔷愰㜴捡攰攵㤴㈰㘷扦ㄴ㉦て㥡挷慤㝡㈰㐳愱㍣㙣〲㈳愱㔶㔳攸ㅢ㈲㠹㝡㐶㌵㔴ㄸ晢捣ㄹ㔰愹㘱㌹挱㐶㡢㙦㍢戸㈴㈴愲㕤㔹戰攳㘴〱㐵㐱㕡ㅥ㘴昰ㅡ㠸愶㑤ㅡ㘴㌷㑥㄰ㄱ搹㈰㐳戳㘳攴㌴㤱戱㝤㠶㡣㐰晢㈴ㄱ戲昵愱敥㌲㠲挴摥㐹愴散搴㤵ㅦ㜷愵搹㘶戶㝣㈸捤昶㘳攳昴慢〹慥㈱戸㤶攰〰㠰昸㌳㈴ㅣ愵ㅣ昲改愴扦ち捦晡昵〴慦〶㠰㝣搲㈹㜳㈲㔱㐵ㅢ㙡㍢㜶㈴摢つ挱㑥㔶㐶㜱㈸㡡㘸ㄹ㌷敤捣㈱㕢㈱㍡戲㍡㜷㠶慥捤㉢ㅤ晢扡敥戴㤹㕣づ㈹㌲愳㘹㜲慤㕢㌴㑤㙥〴㥢昶愸户㙥㐴㔷㝤㡣攰㌵〰㘵晤㈶㐲㈸ㄷㅡ扣摢戳攸㘹㔲扥㈲捣愲搰ㄸ敡㔱挱㐷㠴捣㈳㐰㠶㤰敢㌸扥散摡搰㌴〷挷捤㔷扣つ㝤戰㍢㝦㐷㐸㙦搳㥢扢㝡㠷晥愲ㄷ㘸㐵摦っ昶ㄲ扦敦慡㘳㙥㐱戵晥㍡㠲㕢〱摡㜴っ㑦摦㉦搴㔳愰捣㘲㍢㠱戹扤昴扡㈸㉢㜷㘹㘳㔵㉡つ㌴㘸㉥ㄹ摥㐵ㄹ挰㠳㜱㙡ㄶ戶戰敢㜹戲㡥㐳㙤㑤ㄵ昰晣㜲㑤扡搰㍦敥戹㌶换㜷㙤㘴晦ㄵ愱ㄸ昲㜹慤㉦搷㘶㈳㘷搸㥡〹㥦㔳㠲㜲愸㠳敦攸㉥㈴ㄲ㥤搲攴挵㝥搹攷换㕤㐹搲㠳㈴㜹〳戶㔵扦つ〰㔲㐲晣愶慢㐴㌹挸㘶㙦㔴捤搲ㄶ㉢㍤㝣ㄹ愷㤳㌶ㅦ㘲㠷ㅣㄹ〸ㅤ戶搳昰ㅦ昸㐳昶愲㘵㌷㠵挵㠰扤㈰扤㉡㝣ぢ㔶㕤㤶㐳户㉣㐵捤慥慣㜸㠵挸㡡扥扥㡥昳㜴㠶㝦㑤搱㐹㥢㤴挸攴昶捣捡㡣戳㜸㡢愸攸㠶愴㔰挹㜰つ㌵㈵㄰㈹㡦㙤㜷㐵㑣て㈲收㜶㙣㥣㝥㠸㘰㤲攰㌰㐰攱㤷㤰㌴摢摤㜸㠶挳晡搷攸搲慥㔴㜲㈵愲㐱戹〸㥦敢㉡慣㡥昰㌵㜷ㄱ摣つ搰㘶晥搰〱㤹㐱㠸ち攵〹㐲㔴㘱っ昳扣㈵㉦㤳〶昶㤸〸㉣捤㌴晣挰戵ㄹ㔹ㅡ㌲㘷摤㌳㙥㌰㙢昹慢㠸㐴㡤㥡㔱收㠱ㄵ改㠰扡㍣搸㍥㙤㘵敥敡慡慣改收愲摢㠰㘸㍢㌵扢ㄳづ收搸づ搸㤲敡㙣慥〹愴摥捥挷ㄸ㐲㘰愷㤵扦㤵摥搸㙤㜹扦㜹攸ㅢ㙥敤攸㤲ㄵ搴攵㠰ㄹ㌲ㅤ昳㈵ㄳ扢㠸挸㐱慤摦㕣㕡昱愴㥣ㅤ㌲㑦㜸㔶慤㙥㌹㤲挸㠰㡤挹㘰摤㥣扣㠸㈸挱㠲换ㄸ愰敢っ㤹㑢㥥攱昸慢〶〳㡡ㅢ㝢㔳㑦㉡㉣㔲㌰愷㉤挷挷㙢ㄴㄶ㤹ㅦ㌶ㄷ㔷摣换㠸搸㌶㙣攷㠴戱敡敦〸慣㤰攸挳愴㔰㈳㌴愱㘹愲愴㤵㝡挵てて攴戹ㅣ㜹㉦㑦愰㜰㤵㉢搰㘷㥥愱扤㘹搷㐷㌱ㅡ摡改㥣搳㈰愲㐷捤挲扥㑣㈹㑣㑥搵敦㘱㥦㌷〳摣㜷攲摣愹㔶㘴敥㐵挵慣ぢ昴昲㘷挸㜸㐵ㄶ捤㐰〸㝤㜴㝢㐲㔲㘱ㄹ㈹〷ㅣ〸㡣昳愹㥤晣捡愶㙡㐳敡摢搳捡ㅥ㐷㈴㘹搰㥣㌳㤶㘵ㅤ昱㘸摢〸昶㠴て㌴㘳㙤愳敥㐷㜵㌳慥㙤ㅢ㈴㉤㤲攵㘲搵㈰〵㑦㌵〲昷戴攵攸㈶㠰愲扦愸挸㔸㐷㤱戱慥㡡〶捤戳っつ慡㍣挷㜲㉦ㅡ㥥ㄵ慣搸㔶戵挴〷㠶敦㜶〴㑤㠲挹㈹㜹攳ㄴ换㡣戱㌶㙢晥ㅣ㑣㌶㝦〲攸㥥㠰ㅣ攵搶ㄱ晤愰㕣㑤ㄴ昱㑦昴攸㔸㠲㠰㔱㥥㔲晤慤ㄸ慤愰㙥㐷㐰攴愸㜴㈵扥㠳㜱攵㔱㤴㠴㐲㠸㔸捦㈰ㄱ㜸〵ㄳ㐲㥥㉥敥愲㜹捥戱〲㘰㡦ㄸ㍢㙥〵戳㍥㔰づ㠰慣㍡摥㕥愷戰㥡攸㌴摥搴ち㌷㜶㔶愵搴挴つ㥤昵㐹扤昱摡㑤慡㐳㡤㤲㔰㈴㕢㌵㔲㥡㘵㤳㌹敥㈴㔵㈳㤴攲㡥戵㡤挸㜲㥢戶昶㥤㔲攴㐵㈸㈶㐵㌳㌹晤㙤㡡㔰㄰攸㡤㜴ㄴ㝤昶搹攴㤱㠸搸搰〶㈸㔳㑦㠵㘵㐳㔱㐸昰ㄴ慥㥤搴㘴㌹㝡〲㝦敦㠹戲昳㡤㈰㔵㘳慣㡦㐶㌵㔳昵晡扣〳㉢愱㙡㜸戵ㅤ挲搲㔸㕢愸㘱ㄴ㜷昶慡晤挳敤㑤㌰㘲挴㠶っ㡢㘴昸㠱挱㠶㘰慥㐴㐴㤵搶搹㄰户扡㔹㕣攲搳㘹㘹㌸ち〳㡢㐱㙤㔶慥㈹㌳慣㘵挹㡦慡づ捤搳愲㤲愳扡㌹戵散㐳愵〷㤴攳㔱㑥㌱戸㙥㥥愵㕢ち㤷ㄸ㈰㜶愳摣㐲㌵㐰㘸户㌹〰㑦〶㍢〷㍢搸㤱㌰㜴㐲敢㡣ㄲ戴㤸㐱戸改㐵㤰㜷㝡挴㈸〴愹愹搲摦㡦㠹愷㥦㘲晡挶戱㕣㥣㠹㤸㠸攱慥っ敢〱挸㑤㐶㈶挹㐵愳㜱挰㍣㤴㙣㑡㘸つ挶㘵㌴㌱㠶㘸昲㜹〱㙥昱㌰㤶㌵㑣戶愹攳㥥㕢㘰㐱㥢搶㌷昶㤸愷㥣㙡扤㔱㤳㑡ㄵ挷戲㕡㘹攴ㅤ㠱㉦㜵〵㌰攴愶㡣㝤㠹㌶攵ㄴ㡥㔲㕣㌲㤱搴扢摤慤ㅦ㐳㜷㈵攴㌰㐶愸晡ㄸ㠰捣㜰换愹㠰㔸挷㍤〵摡㠷㝢㕢ㄷㄸ搴攵㌹㠸戴㡥㈲捡戲㌹摣挷㙢㐶㤱ㄵ户㈵㥡捤戹㜳㉥㙤昶㐴搱㐹㉢㉣摡ㄱ㌸挲㍡㐳㠱㔷㉣挲ㄸ改㤱㍢㌸㐸敥㑡ㄴ摤扤昲愸㝡捣㕤〱㉡ㄴ〶〴㘳扣㍣〵攵戰慢㘰㈴ㅡ摣㕡换敡ㄶ㡣晥搲昲搶愷〰〴挳挰㌴㘸搱㌲㌴㜰㘶㤰摦摡挰戹ㄱ慤㌲㈲愴挹㘰㉡㘳㤴愳㜰搸〳㘹攰㈶ㅥ愴㤷㕣㈸愱㘰㥦扡ㄸㄶ摦㑤ㅣ户㜱〴㜲扤慢摢ちㄷ㡣〰搷㕦㥣〳㙤挵㔳戵ㅡ捤㕤昸攷㜶〴㔶㜱㜵㈳㌴㐷昷戵㕤捡㔲㙢愲㝤㜷㜳㕢㐵㜴㔹昰昰散挴㐹㈳愸慥㉣〶ㅢ攱挵慤㕥㐹愲昰㘳昸㈳㌶㝤㍢㙤收扣挳㡢愸㙢摣晢昲㈵挷扤散愸㜹ㄵ㝣摥晡〳㠵攰ち㘵㍦㈷㔹捥晤ㅢ晦㔴搲㜲㠵ㅦ㘱挴敤㑣㥢〳戴ㅣ㈴ㅣ㐷愵㔰ㅡ㡣㈱㥦㐱㈷戰摤㥢户〶㐸㈷晢摡攸㐴〹㠲㕤㐲㜱㉥扥㘴㠴㈲㝥〸戴㤲㔸挲㈳㌹昶晣敢㘰㝤昱〳㤴㄰攱㜸㡥挴㐸攱㌵挸㘵愰㑥〹昲攸㡡〷㉦㠴晣晦㘰㈹收收㑤搹改扦挰捣攲晢敤㈸扡㠱㈸晡㕥〷㡡〴慦㠱㈸晥扤て㤹㌸ㄵㄸ㥥㝤㐱㠱㜰慥㘹昷〰晡戲㕦昸晤ㅦㅥ㐰攷㈲攲㔰㌶ㅡ㐲㙤户攰戹㘹㈲昴㜵㤸〸っ摥㉢ㄳ攱㌴㌲㠲㔱晣搰㐴㠸㝣㈰昳㈸搸摡㐴㘰㙣㉦挳㄰㑣㠴㕡ㄳ㙥つ㥥挰慥戶改ㅦ㍢㠹㡢户搲㐷㍣ㅦ㑡换㥦㠱㐷敡㥡捥攲〵挳㌳散〳慡晣㠴㈷愱捣扣㈵摣攴㔶㕤搸攳扡㑤㙢㔴愷㑤㝣ㄵ戱㤷㝤搷㥦戲扤晢敢挰㔴㤸㐲昷扤㈸㠹攲㡢昰㤴〸㥥ㅢ㜲敦摢昷捤ㄳ㝦㜸昸昱㘳扣慤ㄶ搱㙡攱㌶攴㝢〹搹搳㥥㐰㔰㌷㜱㔱㘴㍦㍦捣㌹㡤㑦㤴慣搵扡㥣㌶㍣㘵〵昹扡ㅤ㘷㐳挲㑢㄰㘶㐸㝣㍢挱挴挴扤㠷搰挴㥣㘸㜳㜷慡て㥢㤴㡢㜰㈲㌱㜱攵搳㡢挳㠶愲慢㈲敢搱摡㉣㝣ㅢ慡攸〵㑥㈴㙤㈵昲搴挹㈴挴户摡㜵摤ㄱ敡扡昰㈰挳戰㝦㉣愵㄰㝦㈰㠵㈴て㌲扣㄰愰愴搴㔹㘴ち户〳㘴㐴搶摡㐳扣昴〷散ち〱搹扣昴搷攳㐷㉣搸㐵㘰㌱昶挵昷㝡愲愵㉤ㅡ慢㈶㠶㙡㤵㑤戳㠸㡣㍡扣戰㘰㌲㉥㑤㔹㍡㠷㔱扡㙤㜷ㄴ㕦㌲㘴㠷㠱户㤰戱ぢ㌶㝤㙤㘵晢㕥愷㠱㥢ㅦ搰㌳㐵愵㌰㥣扤㉣挶㠱㔴挵攸挲愶攵戰㠸㜰㌸捣㌶㍢つ㐴㔵搰㔹捥〱㥣㑡ㄱ晣攳㤷㐲慣ㅦ㙦つ扤扦扤㠶㍡捥改挷〲昹㠳晤㜵㐳〶㘳攳慤攴ㄸ㐸搸㙤戵㉡㠵搷挳捦愱ぢㄷ㥤ㄳ㝡㉢慢㥥挵ㄱ晣㠹㌹慢㑦敢搰晦㡣㕥㉢捥㍡捦摥っ㘳愷昴晦㍢㔱戰愵晥ㄷ㡣扤㈹㐴扥㉢捡昰愱挰昸挹㤶㈱ㅢ敥〸㍣摢〸摥愸㠳戱慥戲っ㜹㠷戹㐵㝣扣ㅡ㔶㉢〹づ扦㔷扥晤㙡㐴戳㉦㙤摢㠱慥〲㤰戱愱挲搷㈱㠲扡昶㑦换慤昸㜴㕢㝣㌷㍡敥㍢㙤㔵㍤搷㜷捤㘰㙣ㄱ㐱摦㌱㝥㝢㘶挲收㤹ㄲ㕦㙤ㄷ㙡㌷㘳㈷〶摦㡢㍥㘷收㈱戰捦挸攰愵㡡㐵㌲戲戰扤㐸〶扦㐳ㅡ㐹㠴㤷愸ㅤ晣慢捣晢ㅢ㐶ㅤ㥦慥捥挳搷ㄹ戰㘸㐷㈸扢搰攳摣㝥㐳㠳㕢㠷㍢㕡敦㠰㍦㐸搶㈷㄰ㅣ㔳㑢㜸昷㝢戹慦敤㝢㤰㙥ㅢ慤捤㘷换摥㝣㙥攵挲戳挰改昶摥㤲㈶ㄹ扥㤳㕦㈴㤷昵ち㈱㉥敤ㅦ挳摦敤㍢㘸㌹摡㈸攸㍣晡愰㥢㡥戰昱㍡摣㘷摢㠸㝥㕦㐰㔷㌱㐵㠰㥦㙥㐴ㄹ㍥〸㝡昹挸㡡攲㡢㔸ㄶㄹ〰昹㕣戱ち搰㥤慡㥦搹㡣慡㐷㘲㠱㉣㜸挶㈰㌹㤶挵攷搱㤰摢ㄵ㉥ㅢ㉣挱㘵ぢ㜵㤶㐰㕥㡦㝢㈰㥦ㄳ㍣㑢愸㠹㝣づㅤ㥡ㄳ戱㔰摡㝤㈲㥦摤㙣㈲㠲㔶㠰㕡㘸㜲晣㤱㔸㡢攸㜵㔴敢㌶㠱㐳攰〲っ㔳㉣㔲搶ㄴ挳搰挲て㠸ㄹ愴㕦㐵㝦㥦㍦昶换攷㤸晥㜶㑣㈸㐱㠸慡昴攴㈹〸搵攴㍦㤹㥣扣㠷搲敥㤳晦昸㘶㤳ㅦ愱㡣攴㑣昴〰㘰愸㑦㔴昰㐷㉤愶㠱っ昷㤱㍦㜱㠱〰扦搴㉣㐶っ㤴愸扥㤷㤱㐱㕦㙥戸㙡戵㡥㑣摣户挰昵㘷㝣摣愳散㈳㕥㠴愴㉦愷ㄸ㍡㘳㡢愱㔶㉣搹㤱ㄷ㜶㐷挸〶㉣㠹㕦换㜶ㄵ改挵ㅥ㈳晣攲㐳㌱㘲㑥㥥㡣扦㥣搲愲㤸ㄳ〸㈳戴㐸㐹㍦摣㐸昱挱戸昱㜷扥摢㜲㤹愲〲〹搴ㄳ㌶㈶㥤愹挶㑦挴㡤て攳慢㉣搵㈶挷ㅢ〴㑣捦挷㡤㐹㡦慡昱攳㜱攳扦ㅥ㍥搰㙣ㅣ搳㘱㌸㜲㠱㐴㤲㘱敢㉡敢㍦昱㠵昶㌰㥡ㄷ㑣敡捦〱㌳㉣愶攴㔴愱攳扡搲愰㠳戸っ攲攱ㅢ改㌹摣㙤挲ㄵ㄰〸搹昰㝦㤵㜰ち㜷㥥㘶㡤挰挰㈷搰㙢〸㌶㝢扡㝡㘲攷愲㌹敦愱愰摦㍣攵攳㑣㔵摢㔱㈴〲㜳㈰ㅦ敥敦ㄶ㑥昹っ搳戱戵ㅦ㜱㤰㑣攳ㅤ㤲摥㤴㠷ち慣攴挵晢㘳捣收ㅥ㙢搱㡣晥㈸㤰〳改〸挸㡣晥ㄸ㘰ㄸ㠸攱㙤攵摣〸昹㕦㌱昷晢㔹昱〱㠲挷〱捡㠲捣㑥㍡㈸㍥〱㌰ㅣ晦㡦㉡挶搶㤴扦㐴ㄳて挷㉦㑢㤲㤱晥㈱㜶昸㌰㐰ㅦ摣户㈲㈲挲戲晥ㄱ㤴㈴㕦㑡挱愱㕥晡㔱㔶㝣㡣攰攳〰攵〲㈷扢敤㕤攳㥡㝡搴㕣㥦㐰㔷昱ㄸ〱㝥晡㈷愳っㅦち摣㠷户㜴户㤵㜹ㄴ㡥㍦散㐷愸㌳昵〵晦扤昸㈲㝦㠳㡢敥挳晦㤰愴愰っ晢扣昶收摥挶㈲ㄳ搰㈶㔷扦㔵㙣昶㡢ㄸ㠷敢㙡㐵㔰㌸㈲㤵㑡㐹㉢ち攲㥢ぢㄶ㉥摥挰户ㅣ㔵ㄵ㐲㤰〶㔴㠵ㄳ㔵ㅣ㐳㠱晥㈹㌶㈵㡥㠹㈷晤搳㝣㈲㙡搵㈶㝥㈶捡昰㐱㄰慦慡晢㠳㔱昷昸㠵挴戵慡戰摡㕥㐸晣慢㡡㤵攴ぢ㥦攲㘰ち㔹挸愴戵ㄲ㤱愶㘸攸昳挸っ昵つ㜳㙥て攰愷慤㡢敡㠵摡㠵ぢ晦ㅣ捥㡦㕤㤷㝦攷摢〷㥦㝡晥ㄷ㝦㝣昲搷敦㌹晡㤷㝦㍤昳捣慦晦昴攴㜳晦晡昱昲搱㥦㍤晢散㑦敦晢搲㜳㝦摣㙢㝥㔹晢敥㍦攷扥晣挸攴愵㐷ㅥ㌲捦摤㜶攲㤱㜷㍤㜸晦攴挲㔵攳㝤㝤晤晤户㡥晥晣摡搷㡦㍣昶搰昷挵㑦㝥㝢㡤㈳搴㜲昱㠲昴㌴戸㙣㌵㡤㉦㈰㠳㘹㜰挶㉦敢㌴戸㕣戵㔱换搱㐶㑤愳愰〴㥦〶㈷愰㉡㡣㜴挵挰㝦〰㈲㐰戱晢","㜸〱捤㕢〹㜴㕣搵㜹㥥㍢换搳摣搱㌲攳つ㌰㌶㘶㘲㥢㈵挸㔱㈴㑢戶㈵㠸㡥搱㘲搹㌲戲㉤㈴ㅢ攲㈴㘴晣㌴昳㐶ㅡ㝢ㄶ㝢摥ㅢ㔹㈲㄰㑣㥢ㄶ攸㤲㄰愰㠷㐰㌱㡢㈱㄰㌰つ㐹㈱〹〱㥡㠴愵㈱㘹㈱つつ㉤㠷㤳搳〵㐲挲㌹ㄴ㔲㈷愷敤㈱つつ晤扥晢摥ㅢ捤㈶搹㌸昶㌹㝥昶晣敦扦晦晦摦昵晦敦㝦晦㝢摦㤵㐷㜸㍣㥥昷昱昰捤挷㑦㘴改攸戴㘹ㄹ㤹㤶扥㕣㍡㙤挴慤㔴㉥㙢戶昴攴昳晡昴㔰捡戴㝣㄰搰㘲㈹昰捤㐰捣㑣㕤㘹〴㘳㤳㐶摥㠴㔰挰攳〹〶愵㤷愵㌸扦㠸㥢㤰捣㈵㐹㤶㤰昲㐸つ愰愱づ㘰㝢㕦敦戶戱摤愸㘴搴捡攵㡤㔵搱换散愲扡摢摡㕡摡㕡㍡搶戵慤㙤㘹㕤ㄵ敤㉢愴慤㐲摥攸捥ㅡ〵㉢慦愷㔷㐵㠷ぢ㘳改㔴晣ㄲ㘳㝡㝢㙥㡦㤱敤㌶挶㕡摢挷昴㡥捥戶㡥㌵㙢㤲㕤㕤㥤つ㐱㤴扣戵慦㜷㌸㙦㈴捤ㄳ㔵愶㘴㤹摢晡㝡㕢戶ㅡ搶㠹㉡㌳㠴㌲㔱㘴㝦㉥愳愷戲㈷愸搰〰㠷扡扤摦㠸愷愸ㄳ挳挸愷戲攳㉤㘸㜶搹㐰㈳戵慥㘵〰㈳ㅥ搷㑤慢捦㐸愷㐷㡣㈴搵搱㤰攱㤸ㄹ㜹㈳ㅢ㌷捣愶捣㠶愹戸㤱㜶搸㘶㌰㜳㤹㥥摦慡㘷っ㍦㤱㜰挶搶摢㘰挲挸㕡㈹㙢扡㌱戳挳㌴㐶昴散戸㐱㤱㐰㘶㘳㈱㤵昰晢㠵摦敦昱㥤㔷慢㌱㑡㌷㉤〳昹㜸摦㠴㥥户㔴㡡㕡㙢慢㈵㕢㘲㈱慡攱㘵捤㘲戳愳ㄵ戹愸愶搱㔴收ㄲ㈳㥦㌵搲慣㠴捡㙢慥㄰㔲㘳㘲て㝤㜱㜰摣摥㔰㌱愲摥㤹〶散ち㙢㤱昵〴つ〰㕡㈳㐰愴㝢㘵捦昶㌵㕤攷㉥㡦㉤㍦户㘷挷捡㌵ㅤ戲㠹晣㌰㠰昰ㅦ挱㥣㉡捤捦慣摥㤸敥㡤㡤㜹㘳㜱㙦㉣攱㡤ㄹ摥㔸搲ㅢㅢ昷挶㈶扣戱㤴㌷戶摢ㅢ摢〳ㄹ昷〹搶搵㜹㥤㘷改愷慤晥㕢搳㜷㙥晡昲ㅤ慢挳㘷㑥㍥扣㔸㜰ㅡ愹昹㌴て㠸㥣て愰㉤〰㔸摣㡤收慣㍢㌷扡㍣扡㘱㕦㈱㌵㌹㤲㥢㡥つ㑦攸愶搱戶㕣㉥愴攰㈲〰㈱摥㐲挳搸戸摦㍥晡敢愱㡦摥昷昴搰愳㕤敦㜵㉣扢㙥㐵㔰㜰㕥慡㔲㑦愷昰ㄹ〰摡㘲㠰愵摤㔱户㔸扡㠳㘸捦攴㜸戴㈷㥢㡤戲昸攵昲㑣捡㉥〱㄰攲つ愷攰㠵㕢昲㜷㍥摣㍤㌱㜴摤晦晤敡㠹㍦扢敤摡㡣攰㕣㔷〵㥦㐵攱㘵〰摡搹〰ぢ搸摣捥㈸摢慢ちㅥㅣㄹ㔹㉥愳ㄴ昹㄰㠰㄰晦敡㤴户攸收慤㡤㕤㍢摦ㄹ戸晢㜶捦捥摣㑦㝦㌷摥戰〲散㑢ㅤ搵昴攷昵晤戰敦㤹愹戳扡愵㤵晦㡥敥㌳攰㌲㤲㙢㤲敢㤲㙤㙤㠹㌵慤㝡扢ㅥ愰㠶㡥搵㔲㌹㥥つ挹换㔳搹㐴㙥扦㌲摤㠶攴㐰㉡㙤ㄹ㜹㤵〸㈷昱戲愷㥦㑡㌷㈶㌷㑣挱㙦挵㙤㉢㕦㤸散㌳昲ㄶ收扢㌵㍤㘳晡㑢㝢愱愸㤹㘴戳㔳㜶㙦慥㤰㑤㤸㑢㙡㌳㐷㉤摤㌲捥慣攴捤ㄴ㔲㤵㙤ㄴ扥挰㌰㔵㤳㤶㔵㘶扢㑣㑦ㄷ㡣㥥愹㤴捤㍥慢㠲つ慦㤰ㅢ㥢㥤㍢㤰㌷昶ㄵ戹㔵㉤敡挱ち㌲愹捡慥敡愵捤戲摢ㄵ敤㥢挸㤹㐶㔶㌵慦㌹㌳㥣㡡敦㌱昲愳〶搷ㅦ㈳愱扡扡㠸㉣挷㌵㌵㙦换愲愳㜰㌶㠹攵愵㔴づ戴㤱㑤ㄸ〹戴㜷㉦㐶㜹㝡扢㍥㤶㌶㑥㉢ㄳ戱敢〴㘳㜱ㄹ㜹㈰ㄷ㉦㤸㝤戹慣㤵捦愵换㌹㍤㠹㐹ㅤ敥㌰戱㈵㤷㌰晣敡昱搸㔰㜸㝣㍥㈱㍣攷搷昲㉢㉣摢愴攷㈹㌱ㄲ晡户戹㠵㑢㡣㠸挲㌵㍤㔶戱㘴㈰㈵㐶㐶昹て捦搹㤲㔲㈳愴㜴敢㥣搲㌵㡣㤴㤹捥㈸㥦㜸㉤㈳搰て昴㤰㌶㌸㉢扤㉢㘷㉦㜲挶㉥㡦搲搲ㄲ慤㌰摣愰昴ㅣ㠳愶㡡㉤摡摥挹ㄵ昶㝡ㄷ㌸扤摦㌰㠹㐵㙦㤳㥥㑤愴㡤晣㥣挱㤲㘰㡢攴㑡㠲㜳〸捥㈵㌸㡦攰㝣㠰挰㉢昰㜱戳㡥㈸摤扣㤸ㄲ搳㠱晤愹㠴㌵愱㑤ㄸ愹昱〹ぢ㌴〴㔹挱㈰㠷扢敡㤱ㄷ㠰㈴㥢〹㔶〱㠴㐲ㅥ敤㈳ㄴ昲㠷㘴ぢ㕥摡㐷〱挲敥慡ㅦ戵㉤㌳㈴〲㕣搱㍥昸扡换搰㑥慡㘵ㅥ㜱㤸ㄹ挸愰㕣搳攷慢㌵ㅡ㥢㜴㜳挲攲㐴㥣㤳愹㔶搸㔶ㄶ摡〶搰戰ㅡ㘰敢㈶㈳㡤㘹㝣愲㐲戸〰搷攷愳㠶ち㕣㑦㑦换㡣㑥㘷攳ㄳ昹㕣ㄶ昱㙤扦㙥改㍤㜱挴㐳愶搰戵捣㔰慥慦㘰㘹㤹㑤㈹扣ㅡ㌲㈳挶㕥㐳户晡攰愶慤挶捣㄰㘲㈹攵㐷〷ㄳ㔳㠱㡣ㅤ〶昵ㅢ㘶㕣㌲㕥ㅡ㠴㕢㥡搲㠰挱捦㌶㘴攸㘸㡣㈹㡢㐵搷㘵㠶㜵挴㕢㤶㠴㔰戳捡㘵㘳捣搹愸㘸㙥敥㤰㤳㐲〹ㄱ㠵㤶㤴㔲慦〸㜶㐹㉡晣挶ち㡡㘵搷敦挰捡ㄹ戴挳㑡愵捤ㄶ㘷㜸㕢晡㜳㠸愷つㄵ攱㜳搸㌵つ〶愶捤愹慣捡㠹捥㠰㙢㕢㝣捣㉥ㄶ㑤搹㤸捦ㄵ昶㌲攸㍡㔱攵戰㉣㡦㙣〷戸敢㔷て㕤㜴捥挱㐷摥㜷摥搷㘰ち愹㐷㌲㈶㤳戴㜷㈶昱㔲㡦㕣㡢㔷㘸㉥㕥㠰〱㕢㑤㑦㍢㑢㙣挸㐰愹㈱㠳摥㙥捦ㅢ㉡搸つ慡挴昴㕥愳㌱㜳㜹㉥扦㘷㉣㤷摢㐳攵㌷愹㤴㌹㘱ㄸㄶ㈳挸㝡㈷㘰㈶㉥㠴昰昹捡挲挳㤲㔰㤳戱愷㜶㈱㐰㘳て攲㉤户㐴㔳扢〸㈴ㅦ㔶ㄴ敤㘳㐰㍥戲㈵㤵㌵愲愳搸㠶㐵晢㌰扤愲〳改摣㝥㌳戶戹㤰㥥㡥㜵挶㔶户慥㙥㡤㘵㡤晤㍤愶㤹㘹㤹㑡㥢ㄹ昱㉣㠶㠴㔱摦摢昷敦扡扥戹户改攲㠳㙦㕥昷愳敢扦㜳挳㐵攲ㄹ㠷㔱ㄵ㘴㌲戶㘴㐸㈴搷ㄳ㕣㑣搰㐳搰㑢搰〷㈰㥥㐲㔶㍡㌰攰攵㡦摣㠰戴ㅣ㈰搸〸〰㌷愴搴〲㉦㌴㠸愴戶ㄹ愰摡ぢ〹捥㍢㝡㈲㜹〹挱㄰㠰㘰㤸挵㌹敢㤱㕢〰㘶㔵㍣㠳摦㙡挵て㠳ㅡ㤲㜳昰〴〳㘲㉡㕦㜲戰㈵㠷㔷㜲㘸挵㠳捥㤸㔴つ搶㔷ㅣ㐶㔵散捣㤰㔹つ搶㑥ㄶ昲〹㠲㑦ㄲ㝣㡡攰ち〰㜱㘸搶挱㡡㔱㘶ㄷ㠱づ㔰㌲㔸㜱㈴戵〴㐰㡤挱㘲㜸慥〶换〰㈲㤳〰㠲愱戸㍤㔸攳挰㘶ㅤ㉣挶昴搵㠳戵ㅢ搴㤰㥣㠳㈷ㄸ攴搷ㅡ慣㉦捣㌶㔸㥦㜷ㄸ㔵晢〱㙥〳搴㘰㤹㙣ち㔷㌴㔹㈰㤸㈴搸て㈰慥㥦㜵戰愶㈹㜳㈵挱㘷〰㑡〶敢㙡㈴戵捦〲㔴つ㤶㐷㜰换愱〶敢ㅡ㈰昲〰㠰㠸〲搸㠳㜵㉤戰㔹〷敢㙣㌰慢〷敢㜳愰㠶攴ㅣ㍣昱㈱㐸搴ㅡ慣挲㙣㠳㘵㌹㡣捡捤㑥㠰愱㐳愵昳㔶ㅢ搷㘲ㄸ㔸ㄲ㘰戲㐷㕡㜲㐷㌶㘵㤹昵挹㥥㠲㤵ㅢ㐸㔹晤愶搵㤰〴〰慡戲㥣愹㈲愶㤲㑣捤挹换㔲挶晥敤㜰㕦㘷㔷戳戰愷敦㉢㤸㔶㑥慤㑢换慡昹晤戹慤㌹慢㍦㘵敥㑤敢搳㉢㙢戰㙤捥攵ㄳ㐶ㄶ㈱㝣ㅥ㤱晣搱㠴㜲㝢昷ㅡ㠹ㅡ㙤ㅣ捤ㄵ昲㜱㘳戰晦㔴搸〴〸㝢㠱昵挰㠷㘳㜹ㄵ攷捣ㅥ昴㤶㡣㍢〳㐱㉦晣扥㌸捥ㄸ㤲ぢ㥢㐷㝥㥥㄰㠵挰昴攵ㄷ㠰㘲〶〴ㄸ㔸捥㙤㈲㈵摢ち㑥扣㔰ㄲ㙡戵㘹㡤捥扥㜵㌰㙢愶ㄲ㐶挸㐹㘱㙤㘹㜲搰㙤〵慢㡣愳㑦㉤㜰㌸㔸㥣戶㘵愱晡戸㥥㑦㥣ち㕡㐱挷昰搸㉡ㄱㅡ晥ㅤ摦㐰摢挵㜸㍣㐷摣㈳搱㈳搷㘰戲摦〸㌲挷㥡昱㝢捤㔸愱㌸ㅤ㠱㤴散捡攸〴ㅡ㌹摣㐵㜲㤰愹㉤㠶㥥㔵㕡ㄸ戵ㄲ晤挶㘴㤳㤲㌰㘰攰㌸㑡㑢ㅢぢ捡㤳㉡㘴㤴挹㥥㌱㌳㤷㉥㔸㐶㔳ㄱ㔳ㄳ㕤㈶㐷㡣戴捥ㅤ㜶㐳ㄱㅢ㡥㕢㌸㠳㈸㤶挷摤昳愹愳㈱㡣㠸摦搱㤲㔰㝡搲收㌰摥昲㑥㜰づㅤ愷㔶㠵挷㤳㔴捦㉦搷㡢摢㙦攳昳攰㝡㡦㡢㠴昸㜸〲摣㤷ㅤ晢ㄶ㥡㌳㘹㠱㝢戲㘳㝢㌸攵扣ㅡ㕣ㅡ㜷慦㡤㐹攵昷㜰㐴挵㔳搴㌰愷㑥ㅡ㐷摣㔶㉡慥愷搳搳㑤挹挱㙣㍣㕤㐸ㄸ㐳晡㤸㤱㜶㝤㜶㉥㥦㌹㐵昴愵㍥〶搸扡㥡㘳㕣㥣㜳㠵㐱㝣ㄱ㜰㌷散挷敤收㍣昲㡢ㄸ㔶戵攴愲㡣㤰扣ㄹ㈹慡㠶扢攵て㝣㕥挱㐰㝡晥捣㘹㥢㍡㥣㠶㙢慢㈲搱愷㜱敦㔶㍣昲㔰㌳慥㐴㙣㈸㌷㤴挳㜱㔴愲㠴戴㈹㘵㤳㑥㤹㜹愵搴愴㘹摡昱㉥㌰ㄸ㉢㍣㐷摥㜷摥っ㤵昰ㅣ㔹捦昱愷〶㉥㐰慡㜲搷㔷ㄲ㠸愸戵㕦㌹挱〸〴挳昴㘰㜶攰戰㍤㘵愵㡤晡愴攲㉢㍣挸㈹挱搱慣㑢㙥㥦挰づ慡扦㌱戹㌱㥦㑡愴戱㥦㘱㄰㠲攳㔱㝥㄰ㄸ㌲挶㜱㤰㌷㥣㌳㔳晣晣搴㤸摣㥥搷戳收㕥㙥㤴攳搳昳换㔲㑡㔹㠱㘴㙦㉡㡢〹㘴搷㐹㍣㥣ㅣ㥤挸敤挷挹㜲㈱㤳摤愸敦㌵㑦〹㐵挱ぢ㌹㡦㍤慢扣挲敢ㄵ㐱㙦昰㜸搷㉡㔸㌸㡡攴㥥摤㑢攰愸慡ㄹ搸ㅣ昳㤵㕡㜲㡥㔱㌹㕦搹愶戲捦㍥㌵捦㜰㡡㥦晦攸㠳攵㉤捣昳ㄷ〰㥢㌷敥ㄸ㥣㌹㝣晦扤㍥摡〵㔶愱扣㌹㤶〲㘵ㄶ挵㤳㍥敥摤㥡㙣㔳㈱㡤㤶㈳㤵挶㤹慡㌴扦㔰㔲挹搰ㄲ戱㝡㔲㥣攸〰捥㘰ㅡ㌰昱攱㝡㜱㜶〵㥦摢㘴㈷ㄸ捥㘵昴戴改昰晡㜲㤹㡣㑥搳愲㔹㡥挲㙦ㅢ㐱ㄵ㕢挳㤳挸㈴㠰戲㍦㠷愴㑦㠱愴㑦㈹ㄲ㤶㘳㥥摥㉢㥣㘵攵挶昵㝣捡㥡挸愴攲㐱㈶㜸挲㝥㑡搸㈴㑣㠸㈷㡤敥愳っㄳ㠱㙡攵㌹㤹㝤戴〳㜵户㘰敦挰愱愳晡㘱戹㕥戵㠶㡢攳㍣ㅡ㠵昹㉡㘷㉦㙦㐵㘹〱ㅥ㈹㌲戸㔵㑦㐹〰〶㡡㜲㐲愲㠵〲昸挹㉦搹㌲ち晡㜹㘸㌸攷㘹ㄵ㡦ㄶ㐳㐳㌹㍤㌱㠰㡦㌰戹㝣㥤昳㤱㌹〸搵搲愵攴㈳㍣愱散挳昱㍥㍥ㅢ㑣㈲づ捥〷㐹ㄸ挵搹㥦㥦㘷㥢㥡慤㐳〶㤷㥥㐰愰㍥㔸慢慥㐱户慣㤵捥㐹㑥改户昳挱慡昲摦扥戴㜳㍤㍢ㄲち昹〰攵㙤〴户〳〸㥥㝤戲㍦ㄵ〲㝦㐹㠱㍢〰〲敤〰㤵戳㘴搶搳㍣ㄶㅥ挸昰㤴㌱㤸㘱㜷㄰㙥㘸㌸㝢挴㘹㈵㠶㐴慢て搲㘹挸㠳〰㉦扥昰㐲㌷㕥ㅥ挱攳㌲户㝥㔶ㄵち㜱昰攴㥤〴㜷〱〸㉣〸ㅥ㙥㑡㤵摡㍣昲ㅥ愰敥㠶攴㄰㔰㉣ㄵ攲㘲扣戹㈹㜱㥦ㄲ㑤㈲㤴扥ㄷ㘴㑡昵攰捤㜰㥡ち㍤㕡㘸㈶㜸敡挴昰捣㈳敦㈳攰㘶㐸挵〷昷〳㘱㘱㝤㜸㌳㐶戰㥦㔹㔷㌱挱㤳㈹慥㘴㥥㥡㥥㔳っ㠰㐳敦㈹ㅦ〰㄰ㅢ〱攸㤴㡡㐶晡㈰昰愳ㅢ㈹て戹愸㕢昹㄰㠰晢㠸㑢㠰戹〳㑢慥愳昹挳㐰攵挳〰㘲愸戶挰㕦㔱攰慢ㄴ搸〲㐰㤵挸㐷〰㡡ちㅢ㐶挲㉤㤷㠷愴㡥挲扥㐶挱慦〳㠸㥤〰㈵ち㝢ㄴ㐹㡣㥤㐷㘰〷昹ㄸ㔰㡥ㅥて慣㘶㔷搸㌷ㅣ㈹㥥㘸ㅤ戳挲㜸昲㘵㉢散㥢挰㘶ㄴ昶戸㔳搸ㄵ㜸ㅦ㡢挲㘲㤰㔳ち搳扥つ㙣㘹改搷㘷捥戰ぢ愳㍤㠹㈸愶㈷㙥㌲㘴搰慤慡戵㔰散㐲㉥愵搱㈷㠰〸ㅤ愰㑣愳㑦㠱㜰㜴㡤挶㤹ㄷ㍦昹㌷づ挲㠴㌰〰摣㤱㈷挱搱攸㜷㠰捡敦㔲㈰㔹㕢攰㝢ㄴ㜸㥡〲攳〰㑡愳捦〰㈹㙡㜴㌷ㄲ㙥戹昵挰ㅤ㡤㍥ぢ㔴㍥〷㈰㑣㠰ㄲ㡤㝥ㅦ㐹㜷ち㍥て㤴ㅡ攵愹摡散ㅡ晤㠱㈳㔵挰晢㤸㌵捡攳㌹㕢愳㍦〴㌶愳搱扦㜷ち攳挹ㅤ㌵㍡昲摡㠶㥢扡づ㍥㐹㍦㠱攷挸㌵㠷㤷㍥㜷攳捥慦晣㈷摣㥤敤挳㜹㠴㘷㙢昴〵㘰ぢ昱搹㕦㝤晦㍦慡㈶㜹敡愷㌴昹㈲㄰挱攳扦㌲㑤晥〳〸㐷搷攴搵捣㡢㥦晣戱㠳㈸㑤㕥㠳㠴㍢攲㈵㥡㝣㠹㠲晦㐸挱〳戵〵㝥㐲㠱㤷㈹㜰㉤㠰搲攴㍦〱㈹㙡昲㜳㐸戸攵㤶㘸昲㥦㐱㤶慦〰〴㜸㥣㜳㙣挷㐷㜵㤰㡣㤴㥣改㌱攰㌱攷㈵㉦㉤攸㘹㕣扥搹㠶㡤愵㐵搲愹㄰㔱昸敤敤㝤攵㕤㡡昲㍢㌹㌸ㄹ㔳㕤昸攴ㄵ㜴㕡㤵㘳㔰㉥敢昴捤愴攴昱㙤晦㐳㠱昳㜱挰㝡㙣戵搰〰敡㈶昹㤹㉥ㄶ昳〴㔹愷て扦㤰㝣㤵㄰㔳㡢挷㙥㤴㈹㡢㐱挴㡤戵愸〱㙥㘶攷㠸挴㉢㜶捥㉣㜵挱㑣摣挰〸戱㌹捤ㅢ㜷戵〲㡥昲㠰晣愷慣晥收㕡㙤㄰㡣搵㔵㝢晦挵㐱㤸〸㌰摥㍡㙡㠸攷㠷㄰捥〴ㄱ散㡤㕡搳㘹〴搸㐴昹㘹换挶ㄸ㔱搸㙣㌴㍡㤷挷㘹㠱扦昲㘳㜶㌱敦ちㄴ㔵扦戰攲昲㠰捡㐶づ㘳挹挰㜲愸㘸搶晣㙣昴㡣㔶㤸㠷㡦昶㙦〰ぢ户愴攲昹㥣㤹㑢㕡搱㔱㙣ㄲ愳扣㑥〲搷摢摡ㄳ㠸愲挴㥡㜵戲㘳晥㉣敦愹㈹㐵㠷昶㘴㜳晢戳慡㌵〱㤳户㙡搴㜸搵搵戱㥡㄰㝥敡㔹㠱㔱㡣戸㜱㘷攴㌶搰㈸愵扤〶㜰㑥㕦㙦摦㐸慣㌵搱戵戶愳戵愳慢㈳搱摥摡戱慥㈳㌹ㄶ㙦㡤㈷㡣捥㌵㙢摢摢扢昴捥㔶㍤愲〲㍣㠸换搷〱㈲っ改㔴㍤㍦㘳㡡戱㥤㑡㤱ㄷ㍥〸挰㡡㌵晣㑥攸ㄳ㘱㈰攷挳㑦晢㌹㐰㔳㕦㙦慣㘴㌷愸晤〲戴〶搰㔴扣㍢㠲ぢ㉣摡㥢愰捣〳愵晣慥㕦攴㉥㤰㔹捡捣㡤㌸昹ㄶ㤲攲ㅥ〰晡戴㤰㔸㠴愱攷㥣愳㔴㐸扥㑤㠸戹㜳〸㙦搵换㠷㠰戸㡦戸ㄷ㔸㌵昵㍥㔰㌹㝦攴㉦挹扥扦愶捣〳㉥昵㠸㠳戰ㄸ昱㈰〰敤㕢㠴搱〰㕡ㄵ㜰㡦昶㙢㠰㔹㑤㐵㌴㐲㡣收㔲慥㙥户㤹㤱挳㉣㡥愵晣ㄷ㠰慤敥㜵敢挶攲昸搰㍡㌶搶㤶攸攸㔸摢㥡散散攸㠸户慦改㙡㑦慣㌵搶敡㘳㠹搶挸挳㑥ㅥ昹摦㐰㈲㡣攳㔴㈷晦㠷㈹ㄵ搰〱㔱扣㌰〳㍡㔶㝣攲搵晤㌵㤴慡搴晤㉥㤰㜲搵晥〶㤴㙡搵㙡晦ぢ㜲㠵㕤㐴ㄸ㐷㉡㜵捦〷㈲摦㈳㤸〷㈰ㅥ〵戰搵敤挵搰捤愸㥢〳㑥㜵㍦㐶㈱晣㈴愱ㄷ〸㝦攲ㅢ㉥搵摤改㈱敤ㄱっㄳ㤵扡扤㤰ㄵっㄳ㔵捥㌲ㄹㄵ挳㠱㈳㜹㌰㐹戶晡㌱㠶㔳敡晥敤敦㑡搴慤㠱㌷扢扡㝦〳搱㙡㜵㌳扣愳㙢㤰㐱㘴㙥昴㐵ㄸ捡戱ち㑤〲摡㕡搷㔷户敡㕤慢昵㜵戸㤹摣搱搱搱搹㌵搶搹戹㐶敦㙡㙦㙢㕦摢㌱ㄶ搷扢搶㐴扥敢攴㤱㈱攴㠹㝣捦㑤搵㌳昵戴㥢㈲㉦晣っ㔲㈷㐷敢捦愲㘴愵昵㐶搴㔳愱㑣慤〹戴㜲㑢〸㠳㔲㙤〹㤱攷㥣㔲攴改㐰搴㠵㔰㌹ㅦ㤲攲晢㐸摡㕡㝦〷愳㌸愳昵㠵㘰㔲敢捦㠳てㄴㄷ㑥〱㡢㕡㘷捣愹愸愷ㄱ㍡㡦昸㈱㄰愵昵搳㐱ㄵっ㈵慢㘵㔴扣〷㡥㕣㑣ㄹ㐷㐴㌰摥㔳㕡晦㐵愹搶㤷㠰㍦扢搶摦愸愹昵ㅦ愳㈴愵昵戳㤰ㄹ㕡㝦挹愹㐲㕢㠶戴慤昵捥戵㕤ㅤ慢㕢搷㜴㜵㈶扡摡㍡搶㈶㔷㜷敡㙤㤸敡〶ㅣ㝣㕢㝢㉢ㅣ㝥㐴㐵㠹挸㈷捦㐶㥥〸攳㐲扣㍤㌲捡㤴ち㄰㕤㕥㤸〱攲挹搱㍡挳㑡愵昵攵愸戵㔲敢㉢㐰㉢搷晡㑡㔰㙡㘸晤ㄵ愷ㄴ㜹ㄶ㥢扣㡣攰㍣㐸ち㠶㍦㜸攳攲ㅡ㈰慢攱㑦愸戸㠳㔴㜷㘱〴敥㠹㌰搲㔰㈳㝡〱㘴ㅢ㝤㠱搷㤱慥㜹㝡㍦搷挵㙥㍡挳㐵㤹㐱ㄳ敢㄰慥㠰㙤捦昵ㄴ㉦㤷捦㜳搷愷㘶昷晡搹㌹㌳ㄴ昷㌳㤹㥢㙤㕢扥㤸て户愹㄰搵㠱搱捣换㙡㡢㘶㔲㈵昷愸㤶捣㔰昱㑤ㄴ㕦㙡㡣㠴㕢愲㠹㑤㤶摦敢ㄳㄷ搴晡摥敢摣ㄵ挲昵ㅣ户㠰つ搹㐲㠶㡡㕥㔲攳㐰愸㌷㘵愹昸㡤㔱扤㤰慦〱㙡慢㌰㔴昳㜹愳㝣愵㜳愵㝣愵扡㔳ㅥ昸〹㙣昶〳搴㠸㔲㑡攲㈴搶捦〷昷晦挰㄰㍦〳捡昲㐸ㄲ㙦〱㠴昱慢扣晤昲㈳〸搴扣㉡昴愲挳愸扡㉡挴搵㥤昵捡づ挰愲㘹愸㘵㥢搴㠷〰摣㈷挲㠵㕡㤹挶㕡挸㌶晡〴搷㐶㥡㠷㤰㕣㔹戵㑥㔰㤷搸愳㔰昳㈶扢㜸ㅥ㡤㜰扢㄰㤲ㄷ㐲㕣㜰㐱㜵㐹㠲㡢㔳慤㕥㍤㌳㕢慦㥥㜶ㄸ㔵㜷㝡㌸㑡㈸ㅥ㜷㥦〰摤㕥㐵㐸㔲敤敦〱㈲㝢〱ㅡ扤ㄱ㜷㤱挲㘱愸㤳挷愵㈰扦㈷挲搵㑡攵改愷戸㉦挰搵攵愲㕡㐶愴扥㥦戴㤴㐴㘴捤搸㈱㤴摤㘷摥㠰晢挹搳昴愹㍥ㅣ㑣〶㤴愹昹扤ㄷㅥ㕦㔹摣㝦〵㔱ㄴ㝦㠱㈷㌱っ扦㐷㌹攸㔱㠹搹戱挴戳昱㤳〳愰ぢ㉥㜶戶㡡戹㡣㙡㥢〰㤶㜵㐷㤵愵㉢ㅤ㜳挷㔳晥㘷〵攲㕢㘵㕡摥捣㔲戸㠰ㄶ戵捣㜵愸㤶㤶晦㝡㌶㉤㝦摤㘱㔴㕤㐶攲愲㠵晦ㅥ㌹っ㔸搴㌲㔷㉥愵戱㑢㠱挸ㄱ〰㘸搹㕤戸㠴㕡慢㤸挷愵〰昷㐴戸㍡愹㍣摢㈹敥ㄳ㕣㑤愸㘹㜱ㄸ㜵㜳㜸搵㠸㕣㐶ちㄷ〹㝢㐴戸挴㘸ㅦ〷㔸㘴ㅢ㝤挵摦㐳㠸〷㤰捦敤㜵㐸㝥㠲㤹愳〰㉥㐹搰㌵搷ㅡ㠸㐳㑥㝦慢慥戰摤攳㌰㉡㉦ㅡ㐵攸搶㔵昳㜷〱㤱㍡挱ㄸ㐰㈸㐰ㅦ㕥搳〱搹搶㙡㝦ㄶ㤹昹换〲戶㈶㤰攴㈶戱㍥㘹㕦散愷㥤愹㥢㈵㘹戵挳㙡挰ㄷ㤲㍣敥昶て攱㠳ㅦ扥㡢攰捦㜴㥣捤〵㍥〴昲愴摡㍤㠳㤷㉡挵捣㕡㜲㕢ㅥ㠷昲㜵挹㐱ㄳ㥦ㄵㄳ㐱㕣㤸戵昰户ㄶ搹㔳攱戰〳㝢㕥㍦攷㈳㡣㠷㤷㠱扣㌵户㥢㉢挰慥㍣戳㉦昹㜶㍡㌳ㅥ敥昷㜳㉦㍦慣ㅣ摦㔱㠷ㄶ㠷扥㘶㉥挱㑤㜲挹㌳扤攲づ攸㕤〵扣晦戱㝡戱昲晦っ捤㈴㌷扡㕡ㄲ㠰昷㑡㠵摤て㉣ㄶ攳愰愸〳㍥〵㍣㝥㉥ㅥ㜳㉤㘳㥣㌷㜵㤹㤸捥㍦ㄱっ㘶㘲㘹㈳㍢㙥㑤ㄴ晦㉣㄰㡢ㅣ敥ㄳ换ㄴち愱㠱戱㤶〸㔷ち㘵㙤扢㔹搵ㅥ㠲㌴㐰㐸㜰㔹愰挵㘹ㄹ㠰敡㙥摣㔴戳ㅢ㌹㘶搸ぢ㌰搳つ㥣㌶捡㝤愰㤴㜴㐳㜰戵㘰㔷愴〹挰㘶愸愶㕣㡣㠴㙡㡡㐵㔶㠱㘰ㄲ㈰㈴㝡〰搵〴扥〱㤵㜲〲㥦㡦㉣㐱㝣㜶愰搷㔷㡣敢ㅤ挶㠷挱㤰搳愰ち㝡㜸搵晣㉢㠱㔴㌷晦㡦㙡㌶晦㉡挸㙡㔷〳㤴㌷晦戳愰㤴㌴㍦㐰㘷㕡㘹㕥㍣㠲ㄹ㘰㌷㉡晥㐸愰扥㥥㌶攷㍥㘲㌳戲慡㥥ㅦ〰㔲散㌹㕤㥥敡昹戵㐰攴ㅦ㄰晣㈱㐰㐸搰敢愹づ㕥㔵搱㜳㝡㐲挵昸㑣㘹捦晦ㄸ㔴㐱慦愷㝡㝥ㅤ㤰敡㥥㑦搵散昹つ㤰搵晥〴愰扣攷㝦ち㑡㐹捦〵㥤㈶㝢敦㍥㠲㡥㔰昵攷捦㠱戸晤ㄱ昴㕣慡㜵㜹愷㜵ㅦ㐳㠶愰㔷ㄳ昴㘶㡡戱捦㘱㜴㉢㠶㄰昴㜰㡡戱搷㘱慣〷㐳㝥ㄱ搴〰愷挶㌱捦㔹挸ㅥ敦挹摤㑤挸㉢㌸攱㔸㠶扣搹㐱㤸〸㜳挶㄰〹㌲ㄴㄶ扢㠱慡戶愶㉢㝡挷搹愳ㄸ㝢㉡㝡挷ㄹ愵ㄸ扢㑢㝢㜷㉢愸㠲㌳㠶㍤㤴㕦㘲㡡ㄳ〵晦昱ㅤ搲㐱㤸〸㜳㤶㄰〹㜲㝡ぢ捥づ㔵㔸戲愲㝡捥ㄸ挵㌰㉡慡攷㉣㔲㡣㐴㘹昵〷㐱つ㜳慥㌴愰搴扡㤷扣挲昳慡昷ㅤ㜱㡦晦攷摥扦ㄵ㐷㍣㉣慣㈰㝣ㅥ挱㌹愱ㅡ㜸㈷㄰挱愹㠰晦昸〴〹攸敡㍢㝣挰愱摡つ愴ㄱ慢敡㜶㔵㌴㤰㠶慤ㄸ戱㡡〶搲搸ㄵ攳搳愵つ扣ㄷ搴㌰㑤扡搸挰愵㠱㑤㍥㌶昰戰敦㈲㜱ぢ㙡扦挵㡢〶搲㜴㔵〳敦〳㈲㘸戱昸敦㤱㕦〶㉣㌶㤰搶㐹慡㙡㘰㤸㘶㜵㌹㔲摥㈹ㄱ摦㤵搸戵敢摤戰㍦㝡愶晦攳ㄷ㌷摣昶敦㝦昷晡㑤㉦㝦慡晢捤昷敥戸攳攵㌷㙥㝡攱扤愷挶扡㥦㍦㜴攸戹捤㜷扤昰晡晣攴摤摥㙦扥㍢㜴昷㔵㙤㝢慥摡㤷摣㜱挱挶慢㜶敥扥戴㙤㜸㕥戳捦㔷㔷㜷摥㠲ㅦ㥣㜱㝥攴挰扥挷挵搳慦㥥㥥ㄵ捡㤴搸㠸戲捤ㄸ㑤㑡捤昲〷㠰㌴晡挲搴晦㐹㙤㠶㌲㈹㌶愳㉣昰愷㘹愹㘶㍣㘸㌷㠳㜶㜰㔲㥢愱っ㠷捤㄰愸挹㝤㈲㌴㈰搵㡣挳㐰攴挳〰㡤摥㌰㔵㝥㔲摢愲㙣㠴㙤㌹つ㌵戹㑦㠴戶愲摡昲㔵㈰昲ㄱ㠰㐶慦愰㤶㤴㔱づ㍢㐶搹ぢ㜹㄰〴挷㑤㌱戶㔵㌰搸ㄳ挵搸㕡挱㘰敦ㄴ㘳㡢挳㠸愰㈸昹ㄸ愸㠲㌵㉡搶㈵ㄵ㜹搸ち挵搸㕣㥡攷㕢捣挳㡣捡攲ㅦ㘷㡡㈴㤵晡㌶㔳㡡挴搲㥦㐰捡㝤㠴㘲㤱晡㘴〹㌵攲㡡㐴㕣㙡晤晦〳敢㙤ぢ㠱"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0"]
["CB_Block_7.0.0.0:2","CB_Block_0"]
["㜸〱捤㔸㑤㤰ㄳ㐵ㄴ捥㑣㌲㤳㤹晣㉣㤱㕤晥晦㈲愲㠲㠱戰〱㔶晥ち摤㑤挲㉥㉢戰扢㤰戰攸㐱㠷㐹愶㘷㌳散晣挴敥挹敥〶㙦㤶愵㜸搰㥢〷㉤扤㝡戴㌸㜳戰昴愴㐵愹㈷㙦晥㤴㔴㔹㘵㔱㜰昶㘶改㝢㍤挹㤲㘴㠳挰扡㔶搱戰㥤敥㝥摤慦㕦扦㝥敦㝢慦㈷㈴㠴㐲愱扦愱攰㉦㤶〸㌶戶㤷㥡捣㈷㑥戶攰搹㌶愹晡㤶攷戲散ㄸ愵㝡昳㥣挵晣㌰㑣㤰㌵ぢ攸㑣搲㤸㜵㡤㈸摡〲愱っ㈶㐹愱㤰愲愸㈲搰㤱〹晥愵摡ㅤㄵ㔷㈵㈲㔰㤵ぢ昹改捡㔵攰㕡昲㍤㑡昶愷㘷㠳戵愷㜲戹㙣㉥㝢攴㘸敥挵散昰晥㜴愱㘱晢つ㑡㑥戹愴攱㔳摤摥㥦㥥㘹㔴㙣慢㝡㤶㌴换摥㍣㜱㑦㤱捡昰攱㡡㝥攴㔸敥挸挸㠸㜹晣昸戱〴㙣ㅤ㥡㈹攴捦㄰扢づ晣搶㡡慢っ㕣愷ち昹ㄹ㑡捣戵攲㈹愱㈲㜲㐵㔲戵㔰㘳㠴㔰换㥤换ㄶ昲昰扦㐳㉢搰㍢㥡㥤㉥㤵㠸换㉣摦㕡戰晣㈶㥥㑦㜵愶慢㤵㔹摤㙥㄰搹攱㈲㈹捥慣㑥愷㜴㠷㈴㥤㑢㡣㕣搴摤㌹㠲㍤挹㤹㘸㔸㐶〴㙥㌲扣慦摦㐶㉤㈵㘵愷ぢ昹㐲㑤愷㍥㘷㠹ㅢㅣ散㌷㥢敦㤴敤㄰㠵慦攱愳愸ㅥ㈱摥戲ㄵ扥㈷㑡ㄹ挵㑡㠱㑡㔶愱ㅡ散㔸㤹收㑢搳㌹㈱昲㈷㔸㕣攷挲㌸捣ㄴ㌵㕤搴㉡愲㔶ㄵ㌵㐳搴㠸愸㤹愲㌶㈷㙡㌵㔱戳㐴敤慡愸捤挳㥣㜶㔱愲㔱戱㔵㙥散㝤昷挷㕦㡡搲攸捤㙤つ攵愳ぢ㕦つ㈶㤰搷ㄴ㥣㉤㍢㐵晣㌵㌲〴〹捦昴攸扡㑣挰㙣挹〹慥愲㐸㔸㔵挵㝢㥡㜴つ戲㈴㐳ぢ敥㉦攱ㄴ㍣搷㈷㑢㝥㔱昷昵愸㌳愳㔳攲晡㉡㑣捡昰㔵㐱ぢ㔷㈶昹㔸㝢㜵慣搵〳づ㈹摥散攰ㄲ攷〳〱㈷〱㕣㉦ㅣ〹㙡㐵敥攷捣㘷㜴㔶昳昵㡡㑤昶昴㕣㌹敡つ慣散㤲㙦搹㉣ぢ㉣㈷愸搷愸愳㐶搷㡡て㌷㘴㌴っ㌹〹ㄵ㠷ㅥ晣㠵つ㐶搵〱昸㠹愹㐸㔴㤱㠸戰〴㍦㔰摡戴挴㝡攸㠰㠸㐵捦搱㉤㜷㡤㉥㌷㌱〸㑣㉦戴慣戸㐸昵㐵昰挸晢慣て㘵㠷昱摦挳㈱〹㄰挹ㅣ㌱㡦㥡戹㥣㌱㌲慣ㅦ搶㈵㜴㠱挷昵愸㈱㔸㤳㜰㉥㕢慥攱㉤㜲ㄷ㕢敦㠰晦㜰户㈹㌷敢㠴て㈵捣戲㑥攷〸戸㉤㥤㉣づ㤹〵㡦㔲㘲敢㍥㌱昸〰㈲昴愶敥㐱㌶㑥㍤〷挷户攷㜵㐶敥扢㙦挶っ㌶捡㝢つ搷㘰摢晡ㄳ㑢㍥戰摥摡㑢扢捦㘴挵戲ㄲ㐰ㅡ㘱㕣搲㥤扤换戸昱㡦㉤㔹〱㜹㐷てㄹ㐰捤慢㍣㤸㍡㑥挹㥢换搴ㄵㄲ㡤㐱㤸㕡㈰㐸㕦㜱捡㠰ㄴ挸〵㄰攴㌱攲㜲昱㌲捥㡣㔵㥤㈷戴㐴㌰挸ㄱ㠳ㅦ㜵〳㤲〸昸㘳㤵戰捣㌴慡ㅥ㔰搵搸摤㌹㙡㥥㕥昲〹㜸戳〱昲㐲戴昱㥢㘵昴愴㡤㕤㔳㠲㍤㠱戰愵㙢㜸摣慢㌶ㄸ㝡㉤昵散㙥捡㤸戱愰挳㥥挶㜹捦㈰㤱㠸ㄸづ㐵㐲ㄱ㉣㄰㐶挳㘱㜰攵攱ㅥ㐷攵㈱〳㜹戳㑥㙣敥戰ㅣ〴攷挳㡦戴愸摢扣㜰㕤㍦挸㔸㡥晦挲收㙥㕦挹㕥〴敤㠱㤶㙣㠲㡥㈴昶㈲㑡㠷愰昷慤〶㌷改㡢愷挱㠹㍡㜴㠶㜶㡢戳昷㍥昸㈸㥣敤戲㘵晣扦㤳㐵㜱戰㜵晡搳ぢ㠰搹㘷㜴搷戰〹晤㜷㝤愱㐴㉡㝡戶扡〱慢㡤㔰挵㐲搲ㅤ㐰户〷㙡ㄲㄳ㈵㘱㐹㘸㑡㡢㤶攱搷攴ㅡ戱收㙡㍥㡣㐱㝥愵㈸愸收㜱挰搱ㅢ〰昳户攰敦づ㘶㕡敡㘶慣戶㐰ㄵ㡢挵〲晣㤴㘳敡㌶摥て㐵㄰㔹晢〹戹ㅣ〷㌰挰挵捥㜹扡㌱慥㔷㈱㉦㡢戶戲㌲愵攰㌹㜵㠸㑥㌴㠵㌳ぢ㘰㥢㘰昳ぢ㤶㐱愸㠲〳㈵挸晥㈲㤰㤴㌱㤹㝢㌶㠳戰ㄳづ㐹㔲㕣改户搷㘴㥢搷㥥㤶〶㍢戳换挹ㄵ晣敦㕤㌸昶㌲㘶㡦戱ㄸ㘶㑣敡㜶慣㜶㐰㈵愱㈶ㅦ摢ㅢ搶挱愲㡤㑥愹收㉤㥥〱㔵ㄲㄶ㈴㍤慣㐰㉤㝦搳捡㘱〸愳扡戳㠵㡦㑦㔰〲〰㐸换㠰〳晣㡣戸㘲㙢㕦ち㕦戴㤵ㅢ㘳㠷ㅢ㘶捣㔹㡢㉣㈲㜸敦㕡㐹㠲慣慤搰㘰扥挷愳晥捥㤵昴愲㌷攵昹㐵㡢搵㙤扤戹愷て㌹愰㕣慥ㄱㄷ戰㡢〲㠴㍤㙣㤲㔷慦ㄳ愳㡦㡣㈵慦㐱慢㘴戲昸㈴愰ㅦ摣㔴㔰〴づ㝣㠲㈲挸愲〰㘵㜵㡥㈷愰㑢㠴摥ㅡ晡㘲攲昶戵㜷㕥㐶㔷ㄴ㘲㌱㜵㈷晣㠲㥢㐸攸㤰慢〱㐹捣㔱㤲㕤愱㜹〳愶攰攷攱搹㘲搵㙤㤲搷㈹ㄸ户㐷㤹敡戴㥢㠱昱㜵㈴挳㠱挷㍣〹ち㠷㐸ㄳ挴㤸散㠳㌱戶㐳㜰㙥㠷㘸搰㕣㤹㐳㍤挱㠰㥦ㅢㄱ㙡㤵昷㈵摤〶㕣㝣㑣㐱㄰晦愲ぢ㤸㔸㙢ㅡ㈴慡搰挳㈲㐸扦〱慢扥昲㈱扣㐶㕣㝣㉡昱㔵戱㜹搷㕢㜴戹攴ㄲ挳㝣㠷〳㙡㌴㡡挷㠸㈱㉢㉣㈳㄰㠹挱㜴搰㙡㄰挱㌳晤㜴ㄵ攴愵换㙦戹㐹〳㐲㐴敢昱㤶挰挷㕢㤹ㄲ晥㐲㔳㜸〷㔴㤸㜴㉥㝢㜴扥攲㜹昳昸㕡ㄸ攰㍤㔶㈳挴挷搷㔴摣〹㥥㠴搸〶晢て㠷扢㕥㑣㉤扤㈳ㄱ戳㘲㥥㌱换扢愱ㄵㅥ愷㔵摥ㄳ㝥㠶昳攳㑢敢摥攷㔷慥㘷昲〳愳㥦晤昱摥て搷扦㝣晦愴昰㔳㡢㄰㍤㐰捦㝤昳挱慦㘷㍦㝣收昷户慦っ散愳ㄲ〶㤱㐷ち攰㈹㤸戸捥㕣挶慦戲攵摢㈴㙥〶愶㠱㙤挵〴㐴㠲攴捡㠸㥡攵ㅡ㥣扡㤸㌴㈷愸㘵搸㤶㑢搰㜴㈰㙤挵㤷攷㌹㌲〷㠹搴㡣㠷慦㕣捦㑤㥡㘵慡扢っ攳㡤㕢㙤慥敦敡㜱㙦㤱捣扣攵㌲搸㠶㘳㈶戶搷㤹〸改㜰㜳つ挷㥤搰敢散㐹㜰㈷晥攱〳搴〳㈵〰㌰㔱㄰㐵㐱ㄱ㤵㔵㝡㐴㐸㝥づ㔸㈵㍢㍣昰㐴ㅡ昲㉣㤱㈳㥢㜸〸昷〹捣ㄲ㤱敥搱㤳㉡戴昱〴晦㡥搰捡㜶挳晤㠲昶㜲搶㠷㕥愵㍥て㤵㠰㌹〵㜷㤰扤慤〶㜶㔲ㄸ㥦㌱㕣换晢愰㝡慡㤰搷〲摢㙤扢㠰晣〲って挰㜰㐷㙡㤷挲㜰㡥㙢搴っ㔶昸㕥ㄲ㄰㤸㌹昳〳慤〶㜶〴扥㉦㌴搴㉣㔴敤㤲挲晤搱㤳搵㠳㔰㈵挳〲㜲㐱搷㤴㠷戱㍦㘶摢改戶㜳㌱㌹㠷㐳㕤ㅦ㍣㘴搴摣㠱昳㘰㤰改ㄲ㝣捣㑡ㄷ㈰㥦㐹㡦摢摥㈲搳㕥㘹搸㑤敤㤸㜶㘸昸搰戰收㤲挵㌱挶㥣散㤲捤ㅣ攱晢㤶摦摣晤晡戵挴愹挱㑦昳㥦扣昱搲㤵つ㑦㍦㝢㔷昸慥㐵攸晤ㄸ㤱挲㘳㜰ㄹ㐷㔰㠰㜰慡㝤〰〹㘵㍥搹て㐳㔶㘴挰㤹摥攷挶㘹㜸㍥㌴㔱㙦㘱㐸扤㈴敥ㄹㄱ昱挴敡㜸戵㜱ㅣ慦㔷扡〵愷昸て㝣昰慡扡㘱㜸ㄷ㡣愸㐷愱ㄲ昰昸㜸㘴攱㕢搸〳昷㜹ㄵ㍡㡡㈸㐸㐸敤挵㘸㑣㉢挷昱㠰㍤改㙦㍣㡥㠸㕣晡昸收攸㕦㠷㕦ㅦ㡢晦〳搵ㄳ㠲㙥","㜸〱敤㕣㕢㙣ㅣ㔷ㄹ摥㌳摥㕤敦慣敤搸㡤搳㑢㑡㘹つ愵㉤慤㠳ㅢ愷つ愵㐰〸扥㌴㤷搶㠹摤搸㐹愹〰㙤挶扢㘷攲㘹㜶㘶摣㤹㔹㈷㉥㤵㕡㐱戹㠹㑢愵㜲㉤㤴㡢㉡㔴㠹ㄷ㉥㉦㕣晢㠲㠴〴㐲慤挴〳㈰㈱㈱㔱㄰㠲〷㄰ち㠲〷ㅥ㤰攰晢捥捣散捥散㝡挷敥戶〵ㄷ昹愴晢晢捣戹捤㌹攷扦㥥晦㍦搳㥣挸攵㜲晦㐶攲㕦愶㍣㌳搷㉣慥晢㠱戴㈷㘶摣㝡㕤㔶〳换㜵晣㠹㈹捦㌳搶攷㉣㍦攸㐳㠳㘲挵㐲扤㕦愸昸搶㐳戲㔴㔹㤳㥥㡦㐶㠵㕣慥㔴搲㌵搴㜳㄰晥㐶攲〷㥤扤〶昳〰㑢㌳搳昳换て㘰搴挵挰昵攴扥戱㌳㘱摦㐳㤳㤳ㄳ㤳ㄳ户摦㌱昹收㠹晤晢挶㘶ㅡ昵愰攱挹㐳㡥㙣〴㥥㔱摦㌷戶搰㔸慥㕢搵㝢攴晡㤲㝢㕥㍡㠷攴昲晥摢㤶㡤摢摦㌲㜹晢挱㠳收㥤㜷扥㘵㄰慦捥㥤㥣㤹㕥昰愴改扦㑣㘳ㄶ㌸攵摢㘷㘵搵攲摡愴昴㉣攷摣挴捣㌴晥㑢捣ㅦ㑦㜷㑣㉣慥㐸ㄹ昰搵搲㤳㑥㔵晡㍡㍡づ搸㔳扥摦戰㔷戹㜹扡㝤〴㑢慤ㅡ㝥㔰戰㘷㘴扤慥摢昱愸㈵㝢ㅥ㝢㔷㌷搶〷敤㐵改昸㔶㘰慤㔹挱㝡搱㕥挲㐰戵㈱晢戴㉦㑦ㄹ捥㌹㜹搲戰㘵挱㍥摡戰㙡昹㌰攵晡㙥㡡㠷㐸㑥㑣㉤㝦㘲捡户㘷㔶っ㑦捤挸攷挶㘴戴㍤攲㔵搳㙤慦敦㍥㉥愷慥摥挰㌱㙦攸摥づ㌵㘷っ慦搹㜲扣㝢换㘸昱改ㄹ摣摡扤㝤㘲㡦搲㝤㙥敥摥㐷㙤㘵扡戵ㄸ㠸攸㕢敤㈸ㄶ愳ㄷ〹晡〹㑡〴㐴愰㕥㈶ㄸ㈰ㄸ〴㄰昹扦㠳㑢㤲ㅤ㔹愵㔵っ慤戲慣㔵慡㕡愵愶㔵愴㔶㌱戵捡㌹慤戲愲㔵㉣慤昲㠰㔶㌹㡦㌶㜱㉡昵昷㙢㔱昲㤶敥昹敤挱摦慣捣㝦敥ㅦㄷ敥晦摢愹攷㝦㌵戸ぢ㡤敥㡤㈶㌵敢ㄹㄷ㐰㙡㉤㉡㍥㌰戱㥦晦㌶攷ち㌰㠵㜹搰扣挳㥣㥣慣ㅤ摣㙦摣㘶ㄴ戸慣っ攴愷〸㘵〴㙤〷捤晢㉣愷收㕥㔰戸扢㘶摡昰㘵㙢攳挶愳扡㘹户攱搴晣搷㙣㕣戹ㄸㄸ㠱扣扡扤慥㌵㐸㐷户㐵戰㤵昴搵晢慥㙤敦㜶挶愸㌷攴搴㐵㉢慣㝥㙤㕢戵扤攰戹换摤㙢㡦㜸昲挱㘶㙤挷㡣愶㈰搴搶搴搸ㅤ慢っ慢挲㜹㡤捤慣戸扥㜴搴昴挶敤〵慢㝡㕥㝡㡢㤲㈲㔱搶搴㔲㉦㘷㔵挴昵攳昳づㄶち㙥慤扤㍥㔹㙡摥㜵㌱〰㌳换ㅡ收扢㉡扤㘰㝤挹㔸慥换㉢㔲㑤挲㜷愲㘲㙦慡昸㠸㕢㙤昸㌳慥ㄳ㜸㙥㍤㕤㌳㔵㕢㌳㈰㘹㙡㈷摣㥡捣攷㜳㑡㈸㐰攰昶昵〹㤱扢愵㍢㉦㈸㐴㈴㔰㑣㐶扥㉡㑤㜶ㄳ愷戰㍡慣愲㉥㐹㤳摡ㅢ㌶ㄹ㡣昳㔵㌲㈶㠳〳ㄳ㙢愲晥攰㑢摦戸挹戰㑤捣扤戲㡤㌵㙤㌴㕡晤㕤㙢搲〹㡥ㄹ㑥慤㉥扤㑣敤㈷㌸㈳㝤ㄸ愰㜰〹〲愱敢敥㔱搵㠹㡢㘲扤㜰挱慡〵㉢挵ㄵ㘹㥤㕢〹㔰〶つ㔹㉡㜱㙢㍢㤲㝥ㄹ㡡昴摤〴愳〰攵㜲慥戸㠷㡤㡡㘵愴㕣㠱搲㈹㠳㤷㔳㠲㥣晤㔲扣㍣㘸ㅥ戱敡㠱っ㠵昲戰〹㡣㠴㕡㑤愱㙦㠸㈴敡ㄹ搵㔰㘱散㌱㘷㐰愵㠶攵〴敢㉤扥敤攰㤲㤰㠸㜶㘴挱戶㤳〵ㄴ〵㘹㜹㤰挱㙢㈰㥡㌶㘹㤰摤㌸㐱㐴㘴㠳っ捤㡥㤱搳㐴挶昶ㄹ㌲〲敤㤳㐴挸搶晢扢换〸ㄲ㝢㈷㤱戲㔳㔷㝥摣㤱㘶ㅢ搹昲愱㌴扢ㅣㅢ愷㕦㐱㜰㈵挱㔵〴㝢〱挴ㅦ㈱攱㈸攵㤰㑦㈷晤㌵㜸搶慦㈱㜸㉤〰攴㤳㑥㤹ㄳ㠹㉡摡㔰㕢戱㈳搹㙥〸㜶戲㌲㡡㐳㔱㐴换戸㘹㘷づ搹ち搱㤱搵戹㍤㜴㙤㕥改搸ㅢ扢搳㘶㜲㌹愴挸㡣愶挹戵㙥搲㌴戹ㄱ㙣摡愳摥扡づ㕤昵㌱㠲搷〱㤴昵搷ㄳ㐲戹搰攰摤㥡㐵㑦㤳昲㔵㘱ㄶ㠵挶㔰㡦ち㍥㈲㘴ㅥ〱㌲㠴㕣挷昱㘵挷㠶愶㌹㌸㙥扥敡㙤攸㝤摤昹㍢㐲㝡㥢摥摣搱㍢昴ㄷ扤㐸㉢晡㝡戰㤷昸㑤㔷ㅤ㜳〳慡昵ㅢ〹㙥〲㘸搳㌱㍣㝤扦㔸㑦㠱㌲㡢敤〴收㜶搳敢愲慣摣愵昵㔵愹㌴搰愰戹㘴㜸攷㘴〰て挶昱㔹搸挲慥攷挹㍡づ戵㌵㔵挰昳换㤵改㐲晦㠸攷摡㉣摦戱㤱晤㔷㠵㘲挸攷戵扥㕣㥢㡤㥣㘱㙢㈶㝣㑥〹捡愱づ扥慤扢㤰㐸㜴㑡㤳ㄷ晢㘵㥦㉦㜷㈴㐹て㤲攴㘶㙣慢㝥ぢ〰愴㠴昸㘵㔷㠹戲㡦捤摥愴㥡愵㉤㔶㝡昸㌲㑥㈷㙤㍥挴づ㌹㌲㄰㍡㙣愷攱㍦昰㠷散㐵换㙥ち㡢〱㝢㐱㝡㔵昸ㄶ慣扡㉣㠷㙥㔹㡡㥡ㅤ㔹昱㉡㤱ㄵ㝤㝤ㅤ攷改っ晦㥡愲㤳㌶㈹㤱挹敤㤹㤵ㄹ㘷昱ㄶ㔱搱つ㐹愱㤲攱ㅡ㙡㑡㈰㔲ㅥ摢敥㠸㤸ㅥ㐴捣慤搸㌸㝤㍦挱㈴挱〱㠰挲昳㤰㌴㕢摤㜸㠶挳晡搷攸搲慥㔴㜲㈵愲㐱戹〸㥦敢㉡慣づ昲㌵㙦㈶戸〳愰捤晣愱〳㌲㠳㄰ㄵ捡ㄳ㠴愸挲ㄸ收ㄹ㑢㕥㈰つ散㌲ㄱ㔸㥡㘹昸㠱㙢㌳戲㌴㘴捥扡㈷摤㘰搶昲㔷ㄱ㠹ㅡ㌵愳捣㝤㉢搲〱㜵㜹戰㝤摡捡摣搵㔵㔹搳捤㐵户〱搱㜶㝣㜶㍢ㅣ捣戱ㅤ戰㈵搵搹㕣ㄳ㐸扤㥤㡦㌱㠴挰㑥㉢㝦㉢扤戱㕢昲㝥昳搰㌷摣摡搱㈵㉢愸换〱㌳㘴㍡收㑢㈶㜶ㄱ㤱㠳㕡扦戹戴攲㐹㌹㍢㘴ㅥ昵慣㕡摤㜲㈴㤱〱ㅢ㤳挱扡㌹㜹づ㔱㠲〵㤷㌱㐰搷ㄹ㌲㤷㍣挳昱㔷つ〶ㄴ搷㜷愷㥥㔴㔸愴㘰㑥㕢㡥㡦搷㈸㉣㌲㍦㙣㉥慥戸ㄷ㄰戱㙤搸捥㔱㘳搵摦ㄶ㔸㈱搱㠷㐹愱㐶㘸㐲搳㐴㐹㉢昵㡡ㅦㅥ挸㜳㌹昲㕥㥥㐰攱㉡㔷愰捦㍣㐳㝢搳慥㡦㘲㌴戴搳㌹愷㐱㐴㡦㥡㠵㝤㤹㔲㤸㥣慡摦挹㍥㙦〵戸晢攸改攳慤挸摣㑢㡡㔹ㄷ攸攵捦㤰昱㡡㉣㥡㠱㄰晡攸㜶㠵愴挲㌲㔲づ㌸㄰ㄸ攷㔳㍢昹㤵㑤搵㠶搴户慢㤵㍤㠲㐸搲愰㌹㘷㉣换㍡攲搱戶ㄱ散ちㅦ㘸挶摡㐶摤㡦敡㘶㕣摢㌶㐸㕡㈴换挵慡㐱ち㥥㙡〴敥〹换搱㑤〰㐵㝦㔱㤱㜱ㄱ㐵挶㐵㔵㌴㘸㥥㘲㘸㔰攵㌹㤶㝢捥昰慣㘰挵戶慡㈵㍥㌰㝣户㉤㘸ㄲ㑣㑥挹ㅢ愷㔸㘶㡣戵㔹昳愷㘱戲昹ㄳ㐰昷〴攴㈸户㡥攸〷攵㙡愲㠸㝦愲㐷挷ㄲ〴㡣昲㤴敡㙦挷㘸〵㜵㍢〲㈲㐷愵㑢昱ㅤ㡣㑢㡦愰㈴ㄴ㐲挴㝡〶㠹挰㉢㤸㄰昲㜴㜱ㄷ捤搳㡥ㄵ〰㝢挴搸ㄱ㉢㤸昵㠱㜲〰㘴搵昱昶㙡㠵搵㐴愷昱愶㔶戸慥戳㉡愵㈶慥敤慣㑦敡㡤㌷㙣㔰ㅤ㙡㤴㠴㈲搹慣㤱搲㉣ㅢ捣㜱㍢愹ㅡ愱ㄴ㜷慣㙤㐴㤶摢戴戵敦㤴㈲㉦㐱㌱㈹㥡挹改敦㔰㠴㠲㐰㙦愴愳攸戳捦㈶㡦㐴挴㠶㌶㐰㤹㝡㉡㉣ㅢ㡡㐲㠲挷㜱敤愴㈶换搱ㄳ昸㝢㔷㤴㥤㙦〴愹ㅡ攳攲㘸㔴㌳㔵慦捦㍢戰ㄲ慡㠶㔷摢㈶㉣㡤戵㠵ㅡ㐶㜱㘷慦摡㍦摣摥〴㈳㐶㙣挸戰㐸㠶ㅦㄸ㙣〸收㑡㐴㔴㘹㥤つ㜱慢㥢挵㈵㍥㥤㤰㠶愳㌰戰ㄸ搴㘶攵㥡㌲挳㕡㤶晣愸敡搰㍣㉤㉡㌹慡㥢㔳换㍥㔴㝡㐰㌹ㅥ攵ㄴ㠳敢收㈹扡愵㜰㠹〱㘲㌷捡㉤㔴〳㠴㜶㥢〳昰㘴戰㝤戰㠳ㅤ〹㐳㈷戴捥㈸㐱㡢ㄹ㠴㥢㕥〴㜹愷㐷㡣㐲㤰㥡㉡晤昵戰昸挲㤳㑣㕦㍦㥣㡢㌳ㄱㄳ㌱摣㤵㘱㍤〰戹挹挸㈴戹㘸㌴づ㤸㠷㤲㑤〹慤挱戸㡣㈶挶㄰㑤㍥㉦挰㉤ㅥ挶戲㠶挹㌶㜵摣㜳ぢ㉣㘸搳晡晡㉥昳戸㔳慤㌷㙡㔲愹攲㔸㔶㉢㡤扣㉤昰愵慥〰㠶摣㤴戱㉦搱愶ㅣ挷㔱㡡㑢㈶㤲㝡户扢昵挳攸慥㠴ㅣ挶〸㔵ㅦ〳㤰ㄹ㙥㌹ㄵ㄰敢戸愷㐰晢㜰㜷敢〲㠳扡㍣〷㤱搶㔱㐴㔹㌶㠷晢㜸捤㈸戲攲戶㐴戳㌹㜷捥愵捤㥥㈸㍡㘶㠵㐵摢〲㐷㔸㘷㈸昰㡡㐵ㄸ㈳㍤㜲〷〷挹㕤㡡愲扢㤷ㅥ㔱㡦戹㑢㐰㠵挲㠰㘰㡣㤷愷愰ㅣ㜶ㄵ㡣㐴㠳㕢㙢㔹摤㠲搱㕦㕡摥晡ㄴ㠰㘰ㄸ㤸〶㉤㕡㠶〶捥っ昲㥢ㅢ㌸搷愱㔵㐶㠴㌴ㄹ㑣㘵㡣㜲ㄴづ㝢㈰つ摣挴㠳昴㤲ぢ㈵ㄴ散㔱ㄷ挳攲扢㠹攳㌶㡥㐰慥㜷㐵㕢攱㠲ㄱ攰晡㡢戳户慤㜸慡㔶愳戹ぢ晦摣戶挰㉡慥㙥㠴收攸㥥戶㑢㔹㙡㑤戴敦慥㙦慢㠸㉥ぢㅥ㤸㥤㌸㘶〴搵㤵挵㘰㍤扣戸搵㉢㐹ㄴ㥥㠵㍦㘲挳户搳㘶捥㍢扣㠸扡挶扤㉦㥦㜷摣ぢ㡥㥡㔷挱攷慤㍦㔰〸慥㔰昶㜳㤲攵摣扦昱㑦㈵㉤㔷昸㈱㐶摣捡戴㌹㐰换㐱挲㜱㔴ち愵挱ㄸ昲ㄹ㜴〲摢扤㜹㙢㠰㜴戲愷㡤㑥㤴㈰搸㈱ㄴ攷摣换㐶㈸攲〷㐰㉢㠹㈵㍣㤲㘳捦㥦〱敢㡢敦愳㠴〸挷㜳㈴㐶ち慦㐳㉥〳㜵㑡㤰㐷㔷㍣㜸㈱攴晦〷㑢㌱㌷㙦挸㑥晦〵㘶ㄶ摦㙢㐷搱戵㐴搱㜷㍢㔰㈴㜸つ㐴昱敦摤挸挴愹挰昰散㡢ち㠴㜳㑤㍢〷搰㔷晣挲敦晦昰〰㍡ㄷㄱ㠷戲搱㄰㙡扢〱捦㑤ㄳ愱慦挳㐴㘰昰㕥㤹〸㈷㤰ㄱ㡣攲㠷㈶㐲攴〳㤹㐷挱收㈶〲㘳㝢ㄹ㠶㘰㈲搴㥡㜰㙢昰〴㜶㠵㑤晦搸㌱㕣扣㤵㍥攲昹㔰㕡晥っ㍣㔲㔷㜶ㄶ㉦ㄸ㥥㘱敦㔵攵㐷㍤〹㘵收㉤攱㈶户敡挲ㅥ㔷㙦㔸愳㍡㙤攰慢㠸扤散㍢晥㤴慤摤㕦〷愶挲ㄴ扡敦㐵㐹ㄴ㕦㠲愷㐴昰摣㤰㝢摦㥥㙦ㅣ晤摤㐳㡦ㅤ收㙤戵㠸㔶ぢ户㈰摦㑢挸㥥昶〴㠲扡㠹㡢㈲㤷昳挳㥣ㄳ昸㐴挹㕡慤换㘹挳㔳㔶㤰慦摢㜱㌶㈴扣〴㘱㠶挴户ㅤ㑣㑣摣㝢〸㑤捣㠹㌶㜷愷晡戰㐹戹〸㈷ㄲㄳ㔷㍥扤㌸㙣㈸扡㉡戲ㅥ慤捤挲户愰㡡㕥攴㐴搲㔶㈲㑦㥤㑣㐲㝣戳㕤搷ㅤ愴慥ぢて㌲っ晢挷㔲ち昱〷㔲㐸昲㈰挳ぢ〱㑡㑡㥤㐲愶㜰㉢㐰㐶㘴慤㍤挴㑢㝦挰㡥㄰㤰捤㑢㝦㍤㝥挴㠲㕤〴ㄶ㘳㕦㝣慦㈷㕡摡愲戱㙡㘲愸㔶搹㌴㡢挸愸挳ぢぢ㈶攳搲㤴愵㜳〰愵㕢㜶㐷昱㈵㐳㜶ㄸ㜸ぢㄹ扢㘰搳搷㔶戶敦㜲ㅡ戸昹〱㍤㔳㔴ち挳搹捤㘲ㅣ㐸㔵㡣㉥㙣㕡づ㡢〸㠷挳㙣戳搳㐰㔴〵㥤攵散挵愹ㄴ挱㍦㝥㈹挴晡昱搶搰㤷户搷㔰挷㌹晤㔸㈰㝦戰扦慥捤㘰㙣扣㤵ㅣ〳〹扢愵㔶愵昰㝡昸㘹㜴攱愲㜳㐲㙦㘵搵戳㌸㠸㍦㌱㘷昵㘹ㅤ晡㥦搱㙢挵㔹㘷搸㥢㘱散㤴晥㝦ㄷち㌶搵晦㠲戱㌷㠵挸晢愳っㅦち㡣㥦㙣ㅡ戲攱㡥挰戳㡤攰㡤㍡ㄸ敢㉡换㤰㜷㤸㕢挴挷慢㘱戵㤲攰昰㝢攵摢慦㐶㌴晢搲戶ㅤ攸㉡〰ㄹㅢ㉡㍣〳ㄱ搴戵㝦㕡㙥挵愷摢攲扢搱㜱捦〹慢敡戹扥㙢〶㘳㡢〸晡㡥昱摢㌳ㄳ㌶捦㤴昸㕡扢㔰扢ㅥ㍢㌱昸㕥昴㌹㌹て㠱㝤㔲〶㉦㔷㉣㤲㤱㠵慤㐵㌲昸ㅤ搲㐸㈲扣㐴敤攰㕦㘶摥摢㌰敡昸㜴㜵ㅥ扥捥㠰㐵摢㐲搹㠵ㅥ攷昶ㅢㅡ摣㍡摣搱扡〷晥㈰㔹㥦㐰㜰㑣㉤攱摤敦攵扥戶敦㐱扡㙤戴㌶㥦㉤㝢昳戹㤵ぢ㑦〳愷㕢㝢㑢㥡㘴昸㑥㝥㤱㕣搶㉢㠴戸戴㝦ㄸ㝦户敥愰攵㘸愳愰昳攸㠳㙥㍡挲挶敢㜰㥦㙤㈱晡㝤ㄶ㕤挵ㄴ〱㝥扡ㄱ㘵昸㈰攸攵㈳㉢㡡㉦㘳㔹㘴〰攴㜳挵㉡㐰㜷慡㝥㙡㈳慡ㅥ㠹〵戲攰ㄹ㠳攴㔸ㄶ㕦㐴㐳㙥㔷戸㙣戰〴㤷㉤搴㔹〲㜹㍤敥㠱㝣㑥昰㉣愱㈶昲㜹㜴㘸㑥挴㐲㘹昷㠹㝣㜶愳㠹〸㕡〱㙡愱挹昱㐷㘲㉤愲搷㔱慤摢〴づ㠱ぢ㌰㑣戱㐸㔹㔳っ㐳ぢ摦㈷㘶㤰㝥ㅥ晤㝤攱昰昳捦㌱晤攵戰㔰㠲㄰㔵改挹㔳㄰慡挹㍦㥥㥣扣㠷搲敥㤳晦挴㐶㤳ㅦ愱㡣攴㑣昴〰㘰愸㑦㔴昰㐷㉤愶㠱っ昷㤱㍦㜱㤶〰扦搴㉣㐶っ㤴愸扥ㄷ㤰㐱㕦㙥戸㙡㜵ㄱ㤹戸㙦㠱敢捦昸戸㐷搹㐷扣〸㐹㕦㑥㌱㜴挶ㄶ㐳慤㔸戲㈳㉦散戶㤰つ㔸ㄲ扦㤶敤㉡搲㡢㍤㐶昸挵㠷㘳挴ㅣ㍢ㄶ㝦㌹愵㐵㌱㈷㄰㐶㘸㤱㤲㝥戸㤱攲㐳㜱攳㙦㝦愷攵㌲㐵〵ㄲ愸㈷㙣㑣㍡㔳㡤㍦ㄸ㌷㍥㠰慦戲㔴㥢ㅣ㙦㄰㌰扤㄰㌷㈶㍤慡挶㡦挵㡤晦㝣㘰㙦戳㜱㑣㠷攱挸〵ㄲ㐹㠶慤慢慣晦挴ㄷ摡挳㘸㕥㌰愹㍦〷捣戰㤸㤲㔳㠵㡥敢㑡㠳づ攲㌲㠸㠷㙦愴攷㜰户〹㔷㐰㈰㘴挳晦㔵挲㜱摣㜹㥡㌵〲〳㥦㐰慦㈱搸散改敡㠹㥤㡢收扣㠷㠲㝥昳戸㡦㌳㔵㙤㕢㤱〸捣㠱㝣戸扦㥢㌸攵㌳㑣挷搶㝥挴㐱㌲㡤㜷㐸㝡㔳ㅥ㉡戰㤲ㄷ敦㡦㌱㥢㝢戴㐵㌳晡㈳㐰づ愴㈳㈰㌳晡愳㠰㘱㈰㠶户㤵㜳㈳攴㝦挵摣敦㘷挵〷〸ㅥ〳㈸ぢ㌲㍢改愰昸㐱㠰攱昸㝦㔴㌱戶愶晣㈵㥡㜸㈸㝥㔹㤲㡣昴て戳挳㐷〰晡攰扥ㄵㄱㄱ㤶昵㡦愲㈴昹㔲ちづ昵搲㡦戱攲攳〴㥦〰㈸ㄷ㌸搹㉤敦ㅡ搷搴愳收晡㈴扡㡡㐷〹昰搳ㅦ㡦㌲㝣㈸㜰ㅦ摥搶摤㔶收㔱㌸晥戰ㅦ愱捥搴ㄷ晣㜷攱㡢晣㜵㉥扡て晦㐳㤲㠲㌲散昳摡㕢㝢ㅢ㡢㑣㐰㥢㕣晤㔶戱搹㉦㘱ㅣ慥慢ㄵ㐱攱㠸㔴㉡㈵慤㈸㠸㙦㉥㔸戸㜸〳摦㜲㐸㔵〸㐱ㅡ㔰ㄵ㑥㔴㜱ㄸ〵晡愷搸㤴㌸㈶㥥昴㑦昳㠹愸㔵㥢昸㤹㈸挳〷㐱扣慡敥て㐴摤攳ㄷㄲ搷慡挲㙡㝢㈱昱慦㉡㔶㤲㉦㝣㤲㠳㈹㘴㈱㤳搶㑡㐴㥡愲愱㉦㈲㌳搴㌷捣戹摤㠷㥦㜶㔱㔴捦搶捥㥥晤攷㜰㝥散敡晣扢摥㌹昸攴ぢ㍦晢晤ㄳ扦㜸捦愱㍦晤敢愹愷㝥昱㠷㈷㥥晢搷戳换㠷㝥昲昴搳㍦扥晢㉢捦晤㝥户昹㔵敤㍢晦㥣晢敡挳㤳攷ㅦ㝥搰㍣㝤换搱㠷敦㝦攰摥挹㠵换挶晢晡晡晢㙦ㅡ晤改㔵㙦ㅣ㜹昴挱敦㠹ㅦ晤晡㑡㐷愸攵攲〵改㘹㜰搹㙡ㅡ㕦㐲〶搳攰㡣㕦搱㘹㜰戹㙡愳㤶愳㡤㥡㐶㐱〹㍥つ㑥㐰㔵ㄸ改㡡㠱晦〰㍢㌹戴㐴"]
["Decisioneering:7.0.0.0","Decisioneering:7.0.0.0"]
["CB_Block_7.3.0.0:1","CB_Block_7.0.0.0:7"]
["㜸〱捤㔸ぢ㜰ㅢ挵ㄹ搶㥥㜴戲㈴换て挸愳㘰㈰㔱ㅥ搴㔰㍢挲㡦㠴〴㘸ㄲ㕢㤲㘵换敦㐴㡡〳㙤ㅡ攵㉣慤散㡢敦攱摣㥤㘲ぢ摡㄰㐸ぢ愱〴〸〵㑡㔲㈰㐰〹慦〲ㄹ愰㙤㌲㔳愶㜴㠰㔲㍡搳㠱愱㠱〱愶㌴㈹㔳愰㔰〸㤴戶戴挳戴㔳摡晦摦㍢扦攴扢㈴㠴㜴㠶戳昵摦敥晥扢摦扥晥晤晥㝦捦㐵㕣㉥搷㝦攱挱㌷㍥ㅥ㑣㥣㤹㉣攸〶㤵挳㔱㔵㤲㘸挶㄰㔵㐵て㌷㙢㥡㔰攸ㄴ㜵挳つㄵ扣㘹ㄱ昴㍡㥦搶挵㑢愹㉦扤㤹㙡㍡㔴攲㕤㉥㥦捦捦㠱ㅥ㐱昰㔷㌹㤶昱㘳慢愰〷㐴㉡ㅡ改改摦〸愸㐹㐳搵㘸㙤愸捦㙣扢扣扥㍥㕣ㅦ㕥扣戴晥晣㜰㕤㙤㈸㥡㤷㡣扣㐶㤷㉢㌴㙦㘸㠲㔴ㅢ敡捤昷㑢㘲愶㠳ㄶ㔲敡㄰㔵㤶搳晥扡挶㝥㘱昱戲晡挵㑢㤶攴㉥戸㘰㔹㄰扡㜶昵㐶㈳㙤㔴ㅡ〶扣㤳㠵敡〵搴敥㘸愴㔷愳戹㤳㠵挹攳㐲㉣㡡搱㡣㠸㉢㐶愹㈶㉡〳攱㘸〴晥㈷慤ち攴㤶㠶㝢㤲挹㡣㘰ㄸ㔴挳戹昹攵㥥㑣㝦㥦㈰攵愹㔷㘶挳昱挹㝤㠲搶㉤挸戴㑣㕥愳搳搵㠲㌲㐰㌱挷换慤㜹㌱敢㠱㕤㜴㥦㙢搷㠹戵㐰攱㥥㘸㈴㍡㈸㘸〶㠳挴づ㙡散㙡戳㥥挲搶㌰㔸㝤㔶㠲换㐲㑡㉤ㅢ㘱晤攱〸㑢㔰昸㐰㜸晤㈰㉡慣㔶㈱搶㉣㔴㑦㍣晦〴㉢㥢摣愸ㄴ㙡㜱㘹㠱㑢昷㜳改っ㤷捥㜲㘹捡愵㜳㕣㝡㠰㑢て㜲㘹㤱㑢㙦攴搲㐳㔰㘷散昱㤵㤴㜰搶昳收愵てㅦ慡攳づ户摦㜳愴攲搶〳㙦晣㘶㔵㄰戱扡㘱㑥攱㙥㙡㥣愴捤攷㜱㍥挷扦㠶㐱愸捤换收ㄶ挴愸㥥昱攳晥㈴㤴㉣ㅤ昵㐲ち昶㉤㈸㐷㔵挵愰愳㐶㑣㌰㠴ㄲ戹㔷搰愸㘲昸愱㔲つ㙢㘵愶戰㘵ㄹ㉢ㅢ㙢ㅤ戰㜲㠰㔰挹㤲㤳㔰㑡㔹㠱㠹㐴攰戸戹㍤愶昴㜹敤づ㜰㥢愰てㅡ㐲扦㐴ㄷㄶ㙤㌵慥ㅢ㔸搷ㅡ㐳㤴昴㌰㐰戶㙡㙡㝥ㄸ㔷昴㘴攱㌰〳㐶愳昰㤶㠱㘰㜴㠳㙦㜸㥡晣攵㈰〳㝥㔴晡㔱㠹㔴〴㉦㝣㉣㕤昰㔴㐸挳㄰㘳慡㉣㠸捡㐹摡摣攰っ〰㕤㘵㔹㜰㑣ㄳ㐶攰ㄴ㑥㐰㌷㠴敢昰敦搸㌴〴㉣㤴㕢㤲㕢㥡慢慦捦㉥愹ㄳㅡ〵ㅥ捤晦戳㥣愴戹㔰㍦㈸慦ㄵ㤵慣㍡挲㡥㔶㤹㥣ㄴ㤹攵挴㤰㙡㠳㜲㑡搰〶㈸㥣㔲㉤ㄱぢ挸散㈸愵ち挳戴㔴挶㌱昷慡愲㘲攸㐱㤹扤㤳〵戹㕦㤵㑡捤っ昰戶慡〵㉣〵㌰戴㥦搵敦ㄴㄵ㐸愱㑣㐲㔹㠰愵㔸㑤戳㄰㠱愱晢㐱㜵㈴㉥㑡㐰㍢㌴㝢〶㙢ㄶ㔵㌵㡤㑡〲㝡㠱愸㑡㜳㌹㌱㈳㠲攵㤶换㜱㑤㤵㤳㔴搱搹愸㘶戳慡慢改㠰㐶㜵㈴戶ㄸ㌵〴㌰愷㌳㈳㠲㑥㈷㠸愳㈶㘷㑥㌵愲收㤵慣㝥㠶扤㌲㘹〸〶慤㉡搶㑤㠰㑣㙢㤶〴ㄲ愵㍡㕢扥㌹挵捤搸搱㙢ㅥㄵ㑤昵㔹㐵㙡愰㔲戵摦㔹ㅢ搷攸愶㜱敤戴ㄱ㌵㠳㘳摣㑣㔱㍦㙤㤶愶捡ㅣㄷ㄰愰慡㔳㠵つ慦㐶敥ㄵ㌳㐳㔴㑢㔲㜴慢㌴换愶㍡ぢ㔵戰摣㑡㠶敡㌵㍤ち㑣ㄴ戸㍣㍢㝦㜲㘹慥㘵搴愰挰㈵㔹ㄸ㉦昸㌷愳㤰挲㜳㍣㝢㑡ㄵ戳㑦㔰㥣㍥愵㌸慥㘶昲㍡㜲㠶愶㑡㔳㌵捤搹捤〲昴㤹敤㔲戳搴攳收㍣㉥㠲敥搹㠳挲攵㠱㌷㍣攰挳摤㙥攰㤴摡㈲挶㘰晥ち扢搱挷㥣挳㈴ㄳ㐶敦㘰挷㍦攳〱㐴戵㌳ㅡ摢㘵㌴㐴晣㌱㌷㌳㜳敡㈱挵㤰㐴搵昰昴㤶㤰ㄲ㐷㥤㉤㙤㑦ㄹ㉦㥥㠲昱㍥〸㈱愷ㄵ㜵戳ㅡ昶〷昶㐱愲搸ㄵ㔷捣㤸㤳收㍦㘱㤷㌸摣愳㜴㍣㘹㔷昰㘸㘳敤㜳㡥戱㄰攳戶昷晦慤捣㜱㌳慣搹户㙣㠶㤳摤㈶㈸㔹㠹㙡㐷摤㐲㠲㈳昲捦㐴㌱ぢ挵㙣㄰晣㥦㠱扢㡦㜷㙦㌱㌸㉣搹㡣㝥㌱㥤〶㍦〳㌹戴㍢攲㍤つ愴户㑢搰挰扣昹㜷〰捦㜶㡢㤹㥤㉡ㄸ敤㌰㠴挰㤰愲㡥〰㌷㠱㘱昰㍡㤲〷㠲晢㑢㑡㜰敢〲昰戳ㅥ捥挵戹〸晣晦〹㘰ㄱ㍡戰㙥摤㍡换搷㜰㉥晥㙤㈸㌹捡敥㔹搱捣㤸搹㑣ㅦ㍥㜶〲㜶攴攲摦〲㈰㐷㙢㘲㤳ㅣ㈵〵㝥㐴捣ㅡ㠳摥㐱㉡づっㅡ搸搴〷て㡥㜷㍦㉣㐵ㅤ扣昷㐰攰捣㈲㘹晦㔹㤰昳捦㐱㠱捥㈲㄰㌰晤愴㌷攰㥦㘷㘶㍤攸㐱敤㌶㙢摣摦㘳㈰ㄳ攸㔴㠵㙣㕣挸㐰捣㕤㘲㐵摣扥愸㉡て㐳ㄴ愲㔵㘲捤㈸戰〰戰换㘶㌱㑢㌵ㅦㄶ愰㡦昰㐰挰慤㝢ㄹ㠷敡㄰㕥戸㕤㍣㕦敡戳敢㉢㌱㠶戵搰戲㈴搸㡤昱㥢㐳㘲ㅡ晥㤱㔵换㔶攲捤㈰㄰挰㘸搸㍦ㅦ挵〲㄰㍣㕡搴㘷㈲㥢ち㙣㉡昷㑡慡㠱攳㉤㤷愳ㅡ㕣㑣㌴㔱攸ㄴ㘵搱㤸㌵㥥敤捥换晤㔴㑢㠱㐲搲㘷㡣㤷昶㔲㉤〳〶㉦っ搰㉡㜶㡣㈷㤱㔸㑤慥㑦愴㈳挸㄰㜳愷慢㈰攰㡥收㜵㐳㘵㠱摢㥣改晡㤸摡慤ㅡ㌱㔱ㅦ㤶㠴挲㐲ㅢ戵愹㔹㍢㐸ㄵ㜰〰ㅡ昸㠱㘳㔵㔲㠷㠷㘹搶㘶㡣㐹㌵て㌳㐸挴扥〸㉥㠴ㅤ㘰搸つㄷ㘱㉥挳ㄷ㜶㈶户戱ぢ挵攴扤㐲ち昰昹㌸㌸㐲攴挴搸〸敤㠹晦㍤ㅣ扥捦搸戱晤㔱㝥ㄷっㄳ戹愳〲㕣㈰〹攰攳㈲挸㜴㡣㕡捥㠶㐴㤵昵攳㤱晡㙣㐳㍥㌳㘰ㅤ扦搸㈵戲㘰㙡愲㔱挰㘰㌸㠸户戹㤴㐶搹㤵捤挷㌲㉣昸㕡慢㙡㐳晤慡㍡㠴搷㠸㜲ㄹ㜳晡㈰愵〶㕥戱㑡㘵昳㝥㠸㘹㔸㈳户㝢捡㔵捡㍡㜵愸挴㜰㤹㠵搲摥㙡㐸戹攳㕡㠶攵挸慢戰㌴㜸〵㍢㜲摦㠶敤㌵㤱昲愶㍢摥戹晡㠵敤㑦㕥㜳ㄱ㜹挵㔲㤴㉣搲㍡㥦扢敥㜰挷昵ぢ摥扡㜲㐳昹戹ㅡ㡦捣㜳㕣㥥慦ㄲ㉡㔶攴挶㑦㐵㑡㌴㈴㕡㥡㘳㠶捦搲扥ㅣ搸㌹挴㍤搹㤲㕣㙡㄰㘶ㅤ㉢换戵㙡㘲㔶戲㝣昰㑣戳㙡㈷ㅤ㠰ㄸ愷㔷搵㐵っ㌵换㜲㈹㑤㔰㜴㈴㈸㈵㔳㌸㜵㑡㡥ㄱㄲ㥦㡢㠸㡡づ摤戰㤳㠸改㡡ㅣ〶慦挰㍣㜹㔹㘹ㄵ㠶昵㉦挴愹㐰㠳㌱ㅦ㜶㉣〸㐷㌸㡥昸㌸摦〹㕡戹换㕢〳㘸㕥昳㔶つ㈹捥搵㠰ㄲ〵戰㈹㔸㈹㡦慥攲㈸㡥慣㈸っ挱攱挱つ㘲㈲〲㜵摢搱晢㜸攸挶摣㝥㉤戶㔹〴愲扤㜵㑤㘲攲搶昴戹㍥攰昰攸摣㡥㍢ㅥ挲㤳㔸㙥㕡つ挶㐸㐸搳㝥戶昹㤸㉢戶挴㐰㡥搵㐱愳㉣㥦㐸挶㈱㈴づ收㍡㠵㝥㉡挵㔵㑤ㄶ㡣㜲㌳㠳慣㈵㠳㤷戰㜴攰搷㘴〱慤っ㍦㤶〰㙦㐹搴㤷㙢捥ㅢ㙡㤷愸昸㜳㈰㤸㈹㕡㐵挲㈸ㄴ〹愳慣㈸㤸㕢㡤㜷ㅣ搳㜵〲㤶㍡㈰〰摢つ捡㘲挶㠷ㄹ扣㠷㝣㈱捣ㄳㄸ㡤〵晣戰愰昸㌰ㅢ〵ㄲづㄵ㤱户昹㙤〰戶㍢っ㍥ㄲ㤷づ户ㅦ㡣㤸㈳㕥昸㈳㈷ㄸ㐰㐲挰挴戸挹㝦ㅥ愰昱㐸攰ㄸ㐱戱攷愳戱て㤲ㅦ㕤づ㈵㈶晦捥挳ち昰昳㘳㠰㠴〹晣㔵㘲昰㠰㑤扤昵㈰㑥㠹㐶搲㈶㑦㡥搱慤ㄷ㡦㐶㌹ㄴ㑦戲昱㑡㡣㌵戰㡤扦ㄱ〵㕥摡㉢㤱搳㐳㤸㕢㠲攲㝣ㄴ㑢㔱㉣㐳㜱〱㡡ぢ㔱㕣㠴攲慢㈸㤶愳㔸㠱㘲㈵㡡㈶ㄴ捤㈸㈲㈸愲㈸㘲㈸㕡㔰挴㔱戴愲㘸㐳㤱㐰搱㡥愲〳㐵㈷㡡㉥ㄴ摤㈰捡扣〴㑦ㄸ㑥捥摦〳㘲散攱㜱㤵㡥戹㌱戸㥢㠱ㅣ㙥㔱搲㈸㐸㜰㉣㌰㠹晥挴㑣戱㥢㍦㉢㘳昱㌲㝣㈷昴ㄴ〷慢攳㙤㌱ㅥ㉤戵つ挰㔱㠳ㄶ挰㍦ち扥挳戱㍤捥㘰㈲挶挷㌶昸㜸㔷㠱㤸搹㈵㘶㌴㔵㔷㜳㐶㈸〹㉣ㅦ挲慢㜲づ㈲摦㘶戲て㄰㔹㜴捥㉡㠳㔸〰㉢㔱㠹㍢㡥㌳昳㈷㐱㤴戹㐹㈳扣搰昱㝡㔳㤸㙦㤶愴搰㤸敢搴扤㙢戰㘸捡昷㑤㙦ㅦㄴ㉤㠲搳㑡㐳㐹〸て㐳㔱〸㙦㐳㜱㐹ㅤ搱搳敤㜹愹㤰㕥㤶㙥愸㙢愸㑢㉢㜴愴㔹搷攵昰愸愴换攴㐱换㉢扥晦搴㈵挱攵㌳㙥㡦晣㘰晤㡡つ戳收㥤晤㍥㜹挰㔲ㄴ㝦㠳㈴㘸㌸㌸㈶搳愴搱昹㥡㡥㜷慦搵㘰㥡攳扤挷㔲ㄴ㍢㕥㠲搶㌷㡥攴㕤て㌹㜷戳㉥㥢㘸㜷㌹愱摤㘹㈹㉥㝢㙣㡢昴愹扦慥敢㠶㐷ㅢ晡㕥㍦㔷㙣㈰㘸挶攳㘸㝥㐴㌳㤱㙥㜷㐲扡捤㔲摣㕢摤昰捡攱愷㕦敢㜹攸戲㉦搷扣㔴扤晢㈰挱戳㘰㠷戴换〹改㔶㑢昱昴挳昷晤㘸㐷㐷慥昹㤱㑦ㄷ㝣搳㔷㜹摦㜳〴て㤴ㅤ搲捤㑥㐸㌷㔹㡡敢慢㌳㕢昶扤扣慦昳愶挱扤㤷㜴㙣晤㥤㠷攰愹戴㐳摡改㠴㜴㠳愵昸搷㔷ㄶ慣㐹敤扣戶攳㠹㑦㌶㌵㙥攴㕥ㄸ㈴㜸戴敤㤰㜶㌸㈱㕤㙢㈹㑥扢戱敥搹㐳㠱晤㙤㔷扦㕥晤捡㤶昸㜳戳〹昲㠳ㅤ搲㜶㈷愴慢㉤挵ㄳ戳㝦㤸㝡㘱摦戵㑤晢㜷㙦昹摢愷敢昶扦㑢㤰㘴散㤰扥敤㠴戴捤㔲㝣㐷㔲㙦扢晢挸换㕤て㙤慡㝡㜱搶戶㕤敤〴㤹捡づ㘹慢ㄳ搲攵㤶愲㙡挷搰搲昸ㅦㅦ㙦㌹戰㜰㘷散ㅤ㌲攳㜴㠲㜴㘷㠷昴㑤㈷愴换㉣㐵㘵敢戶㘸换㡡慡搶㥦㍥㕣戸㜳攵㙦㍢扥㐷㥡ㅣ㤰㐶㥤㤰㐶㉣挵戳㡦搵㜴扦昶昴挱挴㑦攴挵㜷扣㜹昰㔰㠲㈰昱摡㡤挹㜰㐲搲㉤挵㉦㥥晤㜷㤷㍦晢㝣挷晤ㅦ㔴㔶捥㑡挵扦㑢㤰扤敤㤰㠶㥤㤰㔴㑢㜱换扡㡡搲戵摢昷戴㕦昷㑢搲扣㘴敦㠵扢〸扡〰㍢㈴挹〹㘹挸㔲㉣㝤慦敢㡥昷㤲㘲㘴㑦攲愱慥〲扦昱㈰㐱㍦㘲㠷㌴攸㠴㌴㘰㈹摥㍥攷捥て扥㜵昸愳㤶㈷〲〹捦扣〳㤱㑤〴㥤㤱ㅤ㔲搶〹㈹㘳㈹づ慤摡户慤攳㝡愵改㡡〷攷摦ㄵ㜹晣㐵㡤愰㐷戳㐳摡攰㠴㤴戶ㄴ㡦㍣㤵晣㔵㙡捦㔵搱晤ㅦ摥㝦昷㠶㔷㑦扦㤱愰㕢戴㐳㕡攷㠴昴㜵㑢昱㤷㝦〴户㈵㥥っ㜵散㍤㌸㔷㍤愳敦㥡晤〴㝤慢ㅤ搲挵㑥㐸㙢㉤㐵㐹敤慦㍢㉦挹扥搱㜶敢㈹㝤㠷㍦㝣㝢搱㍣㠲づ摡づ㈹攵㠴㤴戴ㄴ㡦㉣㑢晣愱攵捤㜳攲昷搴㝤晦愶㉦扤晥挹㑥㠲㕥摥づ愹搷〹愹挷㔲昸㌹攵攰㌳㕢㝦ㅣ扦㔲昱搴搵敥㤰づ㄰っㄵ散㤰㍡㥤㤰㍡㉣挵昳昷捥㜹㙣㝤㕦㈴戱敢㄰晦昱摦慢㘷昴ㄱ㡣㌷散㤰摡㥣㤰㕡㉤挵挵㡤㉦扥㝦㕥昹㑢昱㥢㕦㍡摣戹昵昱昶つ〴㠳ㄶ㍢愴㤸ㄳ㔲搴㔲扣㝣捡〳㡤㈵㔷㕤搳扤㝢收晣摥戹昵㉢㜷ㄱ㡣㝣散㤰㥡㥣㤰㔶㕡㡡昲㐵㝦晤摡づ捦摥挴㉤ㅦ晦扣敡㡡㐳搹昵㤵㘳㌱ㄳ㡦戱挲㐵㐵㠱散愴㉦户㤳〲挲㥡攲敦敢㉤昰扤扣㠰ㄱ愲ㅢ扥㠰昱㉣㡡昷㜰ㄷ㥥ㄸ搶搸㘷㘶扣㍢昱㉢㘰搴㥦〳㘷㙡㐸㠵㠸㜸㙦昲㍦㠳搰㈸㡡愳㌵っ昷攲㌸㡦愲て㡥愵愵ㄸ㡥愵㜶晦慣改㍦㡤摦㘸㉥晤ㅦ晤昶慦㠴",{"$cut":{"chars":19941,"head":"㜸〱敤扤㜷㥣ㄴ㔵昶㍥㍣㜷㐲㌱搵㠴㘹㐰㌱㈱㡣㈳㈰㡡㘲昷㑣㑦㔲㄰㘶㠶㉣㐹㠶㘰㔸ㅤ㝡㍡挰挰〴㤸㐰㜰ㄵ㌱愰〲慢愲㠸ㄹ㑣戸挶挵ㅣ㔷㔱㘴摤㜵搵㘵㐵㌰愷㕤㔰㜱搷㠸ㄱ㕤挳晢㍣愷敡昶㔴㜷㔷て戳㝥㜷㍥慦㝦晣㥡改㐳摤㤳敥戹攷愹㕢㜵㙦搵慤敡㌴㤵㤶㤶昶㌳㍥晣㥦㥦㑣㙥昴慥㕣摣搴ㅣ愹ㅢ㕣搱㔰㕢ㅢ〹㌵搷㌴搴㌷つ㉥㙢㙣っ㉥ㅥ㕦搳搴㥣〱〵愳慡〶昲愶慣慡愶㥡搳㈳搹㔵ぢ㈲㡤㑤㔰捡㑡㑢换捥㌶搳㈱㍦挰晥㝡㜵挱愴㤵㤹㐹〲慤㌴搳㈰改㐴㤲㑤㘲㤲㜸㐸㍡㤳㜴㈱改㑡搲㡤㈴㠷挴㑢搲㥤愴〷㐹㑦㤲㝤㐸昶㈵改㐵戲ㅦ挹晥㈴慣摦㍣㤰攴㈰㤰㉥扤㐱愶㔶㤴㑦慡㥥㠳搶㔴㌶㌷㌴㐶㡥捣㥤㙥挵㍣搴敦ㅦ散ㅦㅣ㈸昶ㄷつ昶ㅤ㤹㕢搱㔲摢摣搲ㄸㄹ㕡ㅦ㘹㘹㙥っ搶ㅥ㤹㍢戹愵扡戶㈶㜴㝣㘴昱搴㠶戹㤱晡愱㤱㙡㕦㐱㜵㌰㔰攲てㄴㄶ㐶㑢㑢㑢扡ㅣっ捦ㄳ㉢捡㈷㌷㐶愲㑤晦㉢㥦㝤攸㜳㔲㐵昹攰㠹㤱收晦㤵捦扥昰〹㤷㈳ㅡ敡㠲㌵昵晦㈳愷㔹挴戴㜰㐴㈴㔴㐳昰㈳㤱挶㥡晡㔹㠳ㄱ㜶㕣愲㔱㉡ㅥ㕣搶搴搴㔲㌷㡦晢㔱㐵愴戶㜶㑡㈴㉡愰搷㡤㘸㙡㥥ㅣ㙣慣㙢敡㔲挷晣㐵ㅡ㈳昵愱㐸㔳户扡㤱㡢㐲㤱㕡㕢戱㈹扢㙥㝡戰㜱㘲戰㉥㤲挹㡤㥣㍡ぢ挳戱攱㐸㝤㜳㑤昳攲慥㜵搳㥡㈲㔳㠲昵戳㈲㔴挹慡ㅢ摤㔲ㄳ㔶㤹㤹昸㑢换㌸捣㉤㌲〱ち昱搴㔵捣づ㌶㌶㑢㠹㄰晡摤㜴ㅤ扢㡢戴㈲㉥㉥敥㔲戹〹㔶挴慣戲愶敥昸㐸㘳㝤愴㤶㤵㄰挹㐱〹㑡㤲㈰ぢ㠷㔸愶㜴㜳㠸㤲敡㙣㜷㍥戶㠵戵ㄸ戹㈰〳㈷㌶㌴搶㘱㠷㥣㄰〹搶て昵ㅦ㔹搹ㅣㅥㄱ㔹㌰搴㌷搸㕦㔸㔰ㄲ㈸㙡愵㠵收㈱搰㌶昳㘸㜷㈸㐸昷愱㜹ㄵつ昵捤挸搶㌱戹㜹〳晡㑤㉥昲㥢晤愸搰ㅦ㐴㘵扥㠱㡥敦慣㡥㥤㉦扤㉡㤸㕥㔵㥤㕥ㄵ㑡慦ち愷㔷㐵搲慢愲改㔵戳搲慢㘶愷㔷搵愴㔷捤㐹慦㥡ぢㅤ晤挹敥搴㈹摤晥㜴ㅦ㍥㘵摢㘷攷㌵㑣扣㉤戰㘴挱㥡㘹昳㕦捣㘲㕦㉦㜰㙢㝢㘲㕡㐷愱㍢㠶㠲㑤捤㌶攲㍣㈸晣㙦㜷㠸扤敦て愳ㅡ㐳ㅤ扦㍦愰㤲晦挹晥㘰ㅥ㠶っ㤹〳㐱㡣挳㐱昶ㅦ㕡㌶戵戰㘴㐰㙥㕥㉥㡦搶戹㈳愳搱摣愹挱㐵㐰摢㍣㠲㝡㠳㐰㤴摡づ愰〹昶㕤㜷㉦昳扦攵敦㌱攲㠹ㅢㄷ㕣昵昸㑦㜳㉥㔳㍣ㄸ换㔱昹㈸㉡て〶㌱㡥〶改㙥㌹戵㝤㑥㥣㍣㍤捦昴㔱挱て愲搴ㄶ摢摢昳つぢ敡㜷捤昸㝣昸㌹㠱㔳〶㥥㝣挲搲挷ㄵ㡦敡攲慤㠰捡〱㄰愳㄰挴㍢戴ㅦ㘲㉣ㅡ㤰㔷㤵㌷愰㝣㘴扦挲㠰㔹㐴㜹㌱㠸㔲捦摡捥㜲㌷㍥扤昱戶ㅦ㠷㡤㕢摡㜲㤴敦捦て㍥㤲愵戸㈳㠸戳㔲㉡ㅦ〳㘲ㅣぢ戲㡦㠴㤶换〶㑦㙥㙣〸攵㈲㌸戴㜵〸㜵㠶㠲㈸昵戴敤昰㤳捦㝥ㅢ㥡昴昰㜷㤳搶摥昲挱ㄵ挷㕤㍢㜳愶攲㐱㐷㑥㕥挳戰㜱㐰㡡づ㤵㕦㘸づ㠷搸㉣〳㌱捡㐱㤲㝡㔰扥㔹㐱㠵ㄱ㈰㑡晤搱慥㙣敡捥㥥捦㜴㍢昳㕦ㄳㅥ昸戹挷㥡㠱㡢㡦㉣㔴㍣愳㐹昴愳愸㍣ㅡ挴ㄸ〳㜲㘰㍣㕡㤳㈳㡤㈱挰㌵㌷㐲扣挶㔲㜳ㅣ㠸㔲て摡㙥㌷㍤㌴㘷搷挲㍤㘷㑦扡㘴挰㜹慢挷昶㌸戴慦攲㌹㔲摣㡥愷昲〴㄰㘳㈲〸㤳㔲攴㑦㑣捡㈴敡㑣〶㔱敡㙥摢攱搰晤㙥ㄹ扢昲挷㥤㈳㌷昶扥扤㘵挵戸ぢ愳㡡㕤㕥ㅣ㑥愱㜲㈵㠸㌱ㄵ㠴㜱ㄶ昹㘲㝢㔵㕣㥣搳愸㌹ㅤ㐴愹摢㙤户㔷て晣摥㜳搱散㥡昱换㥢昶㑣摣昵敥㍥つ㡡㘷㜰㜱㝢㈲㤵㑦〲㌱㑥〶㤱收㤷㑡㥣㘳㉢换㜲愷㐴ㄶ攴㔶㐷愲㌸〰ㄴ收㤹愷㔰昳㌷㈰㑡摤㙣扢㉤㍣攵㤱挸攲愵户㤵㕦户戰㑦敦㥣㔹戵ㅦ㈸㡥〹挴敤㘹㔴慥〲㌱㘶㠲㠸摢㈲㐶㍢㜲㝥㑢捤㠲㈹つ㡢慢㈶捦づ㌶㐵㜲昳昳捣㈰㌵慢㐱㤴㕡㙢扢扤㍦㝡昱攸ㄷ㐷㌷㡦扦晣攱摢〷ㅤ㌶㉢㤰愹㌸捡㄰户㘱㉡㐷㐰㡣㈸〸扢㤶㈳〹㡥慥㌵㡢㝡戳㐱㤴扡搲㜶ㅡ㉣ㅦ攲摢㍣昴慢㌱攷㍥扡攱戸晤捡攷慥㔵ㅣ戵㠸搳㌹㔴收㘱搳愸〵改挵㍤愰㈸㤶㠲㡡㤶㍡愶㈱捦慣愳㔶㍤㠸㔲㤷摡㉥㍦昳㕦㌵㝤昰搰㠲昱攷㕣㜹捤㤳晦㔹昳㠷㕤㡡㘳㈰㜱㌹㡦捡昳㐱㡣㐶㄰㘹㝥戱㝢昳㥢愸搹っ愲搴㑡摢敤昶扢づ扥慦昴搱㍢挶㥦扦晣摣㙢愶扥戲㘶㥢攲愸㑡摣㉥愰昲㐲㄰㘳ㄱ㠸昴戴攲挴㥤㙡㌱㜵㑥〷㔱㙡㤹敤㜰㔵㘹㔹㐵㘰昰〳ㄳ敥扡搴摦㝦挳晡㤲㝦㉢㡥搰挴攱ㄹ㔴㍥ㄳ挴㔸〲㘲敤㔴攲戰㙣挱慣摣愹㡤挱晡㈶㜴攲㥡㔰㈴捦㍣㡢㥡㑢㐱㤴㍡换㜶扢晢昰㠳戶㕣㤶㜱捥㤸㔵户㕣㜱㘷昵㌵捤㝤ㄴ挷㝣搲㠱捦挱㐶慡㌳㘲扥扦㈴敥㕦戱㜹㉥戴捤昳㐰㡣㘵㈰㐹晤戹挰㍣㥦ちㄷ㠰㈸戵挸慥㝢㙤㥦㥡㉤ㅦ扣搷㜵搲摡昰㤶〷㤶㕦㌹昵つ挵愱愶㌴㘹㌹㤵㔷㠰ㄸ㉢㐱㝡ㄲ㑤㐷㡥挶㑥㤹㤲㘷晥㡥㉡ㄷ㠱㈸搵㘸晢㕢㜹戶㝦㥦㥢搳愳㘳㌷㑣㍦攵攴昲敢づ挸㔰ㅣ戵㡡扦㑢愸扣ち挴戸ㄴ㐴㡥收〲㘵攲搱晣㌲敡慤〶㔱慡搶㜶㝡㕡改捥㠱㡢摥搸㍥攱晣ㅤ㌵㠷ㄶ摥扤攴㘶挵㔱戰㌸㕤㐳攵㉢㐰㡣㉢㐱㕡昷て㜱ㅡ搷㤹慦愲收搵㈰㑡㐵㙤户㐳㡢㑥晥㜶㝤户㠵攳㙦㥡昳挳敢㉦慥㕡搴愲㌸慥ㄶ户搷㔲昹㍡㄰㘳㉤挸〱慤㝢戲敥㜶昳㈲㡤ㄳㅢ挲㜹收㍡㉡㕥て愲搴㑣摢敢攵㍤戶扤㌰㜶摤搶㌱敢㜶敥ㄸ晡挸晡〱㉦㈹づ搴挵敢㡤㔴扥〹挴戸ㄹ挴昲㥡扣㌳晢昳捣昵㔴扣〵㐴愹㤳㙤慦攷晣㍣㍤㝢摦搵㔷ㅥ扦搶扢㘴挹改㉢㝢扦愲づ㠰㔸扣摥㑡攵摢㐰㡣摢㐱〴愷㤲搶㝤㔹㜰扡㠳㉡㜷㠲㈸㌵搵昶昷搰㔹㤷捤昴㘵㍤㍦㙥昵摡散愷㌶㙦扥敡㌹挵㐹㠴昸晢〳㤵㌷㠰ㄸ㜷㠳㌰捡㈲扦㙢㤴昷㔰昱㕥㄰愵㈶摡㕥敦㕣㜷㕡昳挳搵㉢挶㍥昴摡攲㉤挷收㙣ㅣ愵㌸㉢ㄱ慦昷㔳昹〱㄰攳㐱㄰㌹敤ㄶて㜰㥥㜶ㅦ愲挲挳㈰㑡㡤戱扤つ搸昱㙣收㍤㠷扤㌶㜲㔹昹㘱㠷㕦㥤扢扡愹换愳㄰㥦㘰㡦ㅡ㐷㌴〶ㄷ㘲ㅣ摥㍡挴捦ㅦ散攳扦扤捦㙤㌰戵㠹ㄶ㐶㡢愳㝥㝦戸搰ㄷ㉣〸㘶㜱㈴搹摥㐱㌴㡦㑣㕤愲㌳㙡敡挳つぢ㘵㔴摤扢ㅣ挷摦搶㐱搵㈰㕢㔶摥搰㔲ㅦ㙥㍡挸㕤㔸搹ㅣ㙣㡥ㅣ㤸㈸㙢㜵㤲㘴㔶㠹㌹㐷愴㐹敡敢㤳㘸㌶㍤㔸摢ㄲ㈹㕢㔴㘳㠹て㑥㄰㘳挶搱㔰㥤㕡㍡慡㌱㌲㍦㈶㑤㡡愸っ㔳攲〵攲㍢愹㤵㤶挸㡡㉢户㘲㜶㐳㔳愴㕥挲ㅢ㔴㌷戹㈶㌴㌷搲㔸ㄹ攱㠴㍡ㄲ㤶愶敥㑢㤱㍤敤ㄹ㌴愹ㅥつ挵㐴㈶㥣攷攴㐶㐷㉥挲攰㍤ㅣ〹㈳㕥㜴慥收挵㔳㠳搵戵㤱㕥㜱㉡㔶㥤㄰ㅣ㄰挷ㅥ搵㄰㙡㘹攲攰扦戱愱㌶㕥㔲ㄶ㕥㄰挴㔴㉢㍣愱㈱ㅣ挱㑣㈹㤳㥦㌴㤵㤶㤱愱㔴摡ㄱ㙥㐳㜶晡㙤ㅡ㉣㐰㌸㈰收挴㘹晦昸摤㙥昰ㄴ戴づ慤愸㡤㜰㥦㑣敦户ㄷ㘷攲㤷㙥づ㑦慤攸㘸ㄳ慦㍥㔰㝢㘰㙡㙤㠹㌱㠶㕣挷㉡愷愷昷戴㕢㍦㜲〱㈶㔸㘳㠲昵攱摡㐸㘳㥢搷㑥ㄴ㈳㌲ㅦ〳挹ㅡ㠹摥㥣㌲㝢㍣㌶愸㐵㙡㜱搶挲㥡㜰昳㙣㘳㜶愴㘶搶㙣㥥挴㜱㝤㈵㍢㥢愹㑤晡㤸㡦㠳㘵㍥㐱戲ㄱ挴攳㐹㌳㥥愴㤲攱㌱㥦戲捡㔹㜹昸晦扦㥦攸愶挳捡㤴㠹㌵慥㠲㌴㘵搵㘱扡搶㤴㤱攱搶捡㌱挱愶搹捤摣㍤摢ㄶ搲摦㈶㤲愷㐱戲晡㠱散㜵ㅥ㉤㐳㈹㕥㉥攸㕡㌷㈲ㄲつ攲㈲㡤昴㙥ㄵ捣慡戳收晤㈳㈲㑤㈱㤳ㄷ〸挶愲慦㉣㌲戰㠵捥摦愵㑥愶扥㡢㥡㐷〴㥢㠳㥤敡㜰愹〱㈸㤹㔰ㅡ㈴㔶搶ㄶ㉤扢ち㑦㕢㝢散ㄲ㍣㜸㘵搳攱愵戳㌰㉣㑦攸㌸攸㉦㘹ㄹ㌶㙤扢ㄱ㠸扤て㕡㙡㈴敥攸昱㤷っ㜰㈵㈳㍣㍡㔲㍦㜵昱扣㐸ㄳ搵戳㡤㌶㔳㤹搸扤攸㙣㔲愸㝡㕡㜳㑤㙤搳㘰㐴㍡扡戱愱㘵摥晦搲て㝤㤹㥢㐱昴㈷㙢〸昶攲昶户〹改㑡敢戴㠰搸㔴㔵愵㘵搳ㅢ㌹收愱㈴摣㕢攱散㘷晣㈷ㅦ昳㉦昸捦搳㤶㉣慢㍦㌴晥㥢换㉢㔹搰敦㔲㠷っ㑤㙤㡣挸〵愳㙣㈹㈰摢㕤敢㘶㌴㌴捥慤㙥㘸㤸换晤愹㥢㤴㥡㘶㐷㈲捤扣〸搳搹扥攸㈴ㄷ㤷㤴捡挸㠸扢㘴攲戸㕡搳ㄷ晥㡤攷㐱扡㤶㘱㈶慥㍤㌶ㄹ㉦㠰㤵㠱换㐱挶摦戰㜱搴㠴㥡晡㐸㙥㈵慥㥦收㔶愰挳攴㡥慡㙤㔸搸㔴㌵慥愵㜶㜱㔵㐹㔵扥㉦摦㔷㔵ㅦ㔹㠸ぢ㘶㜵㠳ㄷ搵㌶搵愹㝣愴㠴㌳昷㡦㝦㍦昳挲㐱攵摤㠶慦摤㜵挱㤶ぢ㌷㉥㍦㔶昹㙤㐱搲㠵㤷挳㔰㐹ㅢ愷敤戸㙢ㅤㅣ搵挶㥤戶扢㐴㐷搵搴㌶㐷ㅡ攵挸㥣ㄳ挵㝦搶搵㍤㈹㜷攵搹愸㌱ㄸ戲慥㥢敤ㄳ慤挰〹〹㤷ㄳ㥢ㄷ户㥥愲㤳㑥㠸搶昹攲晦㥤昶㝦㜵愷㝤㌹改挷㥤晡摢㌸慤㘲愷㐹㌸昱户慤散搸㠹㜸挶㜳敤愴戲㑢つ㠶攷昸㥤㡣晡㠹㐷ㄴ戹㘶ㅡ搳㜷敥㠴搴昶愵ㅥづ㜰㘷㑦摥㐹㘹㤴昲搴晢晦〶㉥㙥㌷㝤慣㠱换㡢㐸㥣戹㤵攴㈵㤲㙤㈴摢㐱搴㈰ㅣ㡣㌸愰挱㜶晣挷㝣〵㘵昳㔵㤲搷㐰㌰㉣㤱〳㝤愶挷㝣〳㐵攳㑤㤰ㅣ㝤〱㌸搷摡挵㍣㑡つ〴㥢愳ㄵ昳㉤㤲户㐱扡扣〳㌲㜱㑣愴ㄶ㠳攰晦搵㡤㤶慣㈳攰戳敤搳㌶昶ㅦ㕥换攸㔵㔷戹戸㍥㌴扢戱愱ㅥ户扢㌸㥡㈸ぢ攱㑥㐵㤳ちㅡ㜵攳ㅢ㉡㕡㥡㡤扡㌱㌵昸慦㑢摤㤴挸扣㐸戰戹〲㤳ㅣっ㔵挶攳愲戶っ㐴挶㠶ㄷ晤晦㌹㔰㤱㤹㈶收㡦慤㘳ㄵ㤵搸㝢慤㈱㠳㥤摥挱㈳ㅡ㜰搷㉢㈲㌷晣㤸㜶挳挰愰昳㔷㌸ㄲ㐹㌳摦㐵㜴搷敦扥攳搸晥㙢敦晥搹晥晦㉣散㠵昲㌱て㠷㌰㜹㔴戱〳㕣㑦㕢㌲㌵〸ㅡㅣ㔹㤸㍣㤳ㅢ扢㐰㌲戰ㅢ㤸㍣㜷慢晤攰摡昵㙣摣换ㄶ㈴㕤㘰㍦ち㘶㍣㈳㥢ㅦ㤱㝣㑣昲〹挹愷㈴㥦㠱㈸㉦㑣摤晢捥㙥敡㝣㐱昲㈵㠸愳敦㝣㑤ㅥ晢㡥㈷㑤つ挶㝦搲㔷扥㈵㜳て㠸昲㠱㜰摦㑥㌳扦〳㐹㤹愰愳愹昱㈴〸昳㠵晦攴㘳晥㠰晦㍣㘶ㅢ㌲攵㠷㐶㉣㐱㈶ㄳ㘴㈵攷挷㥦㔲㈴攷〷㕢㤰㜴扦愰〰戶㤲㥣㉣散㥣愶㐱搲㠹㈴㥢挴〴㔱摦挰搴㍤㌹㥤愹搳㠵愴㉢㠸㈳㌹㌹㈸ㅡ㕥㄰㤷〳㑢〰ㄵ㑡戲扡搳戰〷㠸㉡〲换㑡㔶㑦ㄴ㔳㈶慢㤰捤㑣㑡㔶㉦㤸㜸捣㌶㘴慡ㄸ㜶㙥挹摡㤹㉡㔹㍢㙣㐱搲晤㤰㔲㜸㤲㘴昵㘵散戹㈴㠷㤰攴㤱ㅣち愲摥㑡㤹慣晥搴ㄹ㐰㜲ㄸ㠸㈳㔹㠷愳㘸ㅣ〱攲㤲慣㘳㔰愱㈴㙢㄰つ㡦〴㔱㐳挰戲㤲㜵ㄴ㡡㈹㤳㜵㉣搴㤲㤳攵㠳㠹挷㙣㐳愶㠶挲捥㉤㔹㝦㑤㤵慣㘷㙤㐱搲扤㥥攱昰㜴〸愳㈸㘵搸㝦㑥㤹㤸㘳㈱㌶㠷㤰っ〵搱㠹挱愴㜹㤸㔵㔴㘵㜰㈲㐹ㄸ㑥愵㌲㄰㔵〱ㄶ愷慤㘶㌹㑡晡愳㥥㐰ㅤ㥣つ㤱㘷㤶㤳㈴敤㉤愳㈰昳戴㈵㔳㈳㘰搷㥡〰捥ㅢ慣慥㜵㝦慡〴摣㘷ぢ㤲敥㍦昱戶㤳散㉤㤳㔰愹㌹㤹攴〴㤲㈹㈴㤵㈰敡慥㤴㐹㤹㐶㥤改㈴㌳㐰㜴㔲㜰捥㍥㠹㍣㌹敥㈸㌵ㅡㄵ㐸㘲㑥㈱昳㌷㈰㡡㌷戰慣扤攳㔴ㄴ㔳敥ㅤ扣て㤶㥣㥣㤹㌰昱㤸㙤挸搴㌸搸戵㈶㘷ㄷ扤挸㐱昹敡㔴挹戹捡ㄶ㈴摤㐵ㅢて㕢㐹㑥つ㘳㥦㐳㌲㤷愴㤶愴づ㐴㕤㤶㌲㌹つ搴㤹㐷㌲ㅦ挴㤱㥣㈶昲搸㤵㌰㠰㤹㠰ち㈴㌹㉤㘴㉥〰㔱㤳挰戲㤲戳㄰挵㤴挹㤹挸㘶㈵敤㌹愷搳慤搹㠶㑣㑤㠶㥤㕢㜲捥㑡㤵㥣㈵戶㈰改㡥攰ㄴ㜸㤲攴㥣换搸捦㈳㔹㐶㜲㍥挹〵㈰㙡㔱捡攴㉣愷捥ち㤲㤵㈰㡥攴㕣㐴㥥扤攷㔴愲〲㐹捥㈵㘴慥〲㔱搳挰戲㤲㜳㈹㡡㈹㤳㌳ㄵ㙡挹挹戹ㅣ㈶ㅥ戳つ㤹㥡づ㍢户攴㐴㔲㈵㈷㙣ぢ㤲敥㙢㥥〸㑦㤲㥣戵㡣㝤ㅤ挹昵㈴㌷㤰摣〸愲㑥㑢㤹㥣㥢愹戳㥥攴ㄶ㄰㐷㜲㙥㈵捦㑥捥㐹愸㐰㤲㜳㍢㤹㜷㠰愸㔳挰戲㤲㜳㈷㡡㈹㤳㜳㌲搴㤲㤳戳〱㈶ㅥ戳つ㤹晡つ散摣㤲㜳㝣慡攴㡣戳〵㐹㜷㘷㑦㠳㈷㐹捥挳㡣晤ㄱ㤲㐷㐹ㅥ㈳昹㈳㠸ㅡ㤱㌲㌹㑦㔰㘷㈳挹㤳㈰㡥攴㙣㐲搱㜸ㅡ挴攵っ㔵㠵ち㈵㔹㥢㘹昸㈷㄰ㄵ〴换㑡搶㌳㈸愶㑣搶㑣愸㈵㈷敢㔹㤸㜸捣㌶㘴慡ㅡ㜶㙥挹昲愷㑡㤶捦ㄶ㈴摤㜳づ挳㤳㈴㙢㉢㉡㌵㕦㈲搹㐶戲㥤攴㘵㄰㜵㐴捡㘴扤㑡㥤搷㐸㕥〷㜱㈴敢㑤昲散㍤㈹㠲ち㈴㌹㙦㤳昹づ㠸㥡〵㤶㤵㥣㜷㔱㑣㤹ㅣ摥晢㑥㑥捥づ㤸㜸捣㌶㘴㙡㌶散摣㤲戳㕦慡攴昴戲〵㐹昷捥攷挰㤳㈴攷㈳挶晥㌱挹㈷㈴㥦㤲㝣〶愲扣㜶㜲扥挳㈹㤷㈷㥦摤改㘹㘹㍣㠵愴㤹扢愹昳〵挹㤷㈰㍡㌹㌸愵㝦㡤愲昱つ㠸换㥥㌴ㄷ㤶㤲慣㙦㘹戸〷㐴搵㠱㘵㈵敢㍢ㄴ㔳㈶慢㤶㜵㈶ㅤ戰㝦㠰㠹挷㙣㐳愶敡㘱攷㤶慣ㅦ㝦㑣㌵㡡戶〵㐹慢〲收挱㤳㈴㉢ぢ㌹㌰つ㤲㑥㈴搹㈴㕣㡥愹扥㠱㘹㡡㔱㌴㜵扡㤰㜴〵搱挹挲愹㍥㠷㍣㜶㍢㥣捤收愳㠲㍣㌶戳㍢㤹㍤㐰㔴ㄳ㡡㔶㜲㝡愲㤸㌲㌹㡤戴㑡㑡"}}]
["Decisioneering:7.3.0.0","Decisioneering:7.0.0.0"]
[null,"CB_Block_7.0.0.0:6"]
[null,{"$cut":{"chars":20956,"head":"㜸〱敤扤㜷㝣㔴挵晡㍦扥㤳㜲挸㔹〲㌹㈰㉡㈲㘲挰㠸〸㠸搹㘴搳㐰㠴㄰㝡敦㈸㉡戰ㄵ愲㈹㤰㐶ㄱ挱敢戵㘰㐳㐵㐵㔱㙣㠰㠸㕥挵㜲㉤愸㠸㌴ㄵ搴㙢挱㡥ㄵ㝢扤愲搸ㅢ扦昷㝢捥㤹摤戳扢㘷㐳慥ㅦ昳晡昹挷㜷挹㍥㥣愷捥㌳捦㌳㌳㍢㜳捥捣慥㑢戸㕣慥晤㜸昱㝦扥搲㜸搱㜱挲晣摡扡㔰㘵慦戲敡㡡㡡㔰愰慥扣扡慡戶㔷㘹㑤㡤㙦晥挸昲摡扡㔴〸㘸搳换挱慦㑤㥦㕥㕢扥㈰㤴㌱扤㈱㔴㔳ぢ愱㜴㤷㉢㈳㐳㑦〱晦㌰敢㙤㈸㐴愷㤶㥥㐶〰㈹㤷慥ㄱ戴㈰挸㈰搰〹摣〴㉤〹㌲〹㕡ㄱ戴㈶挸㈲㌰〸摡㄰戴㈵㌸㠸愰ㅤ挱挱〴㠷㄰ㅣ㑡搰㥥㠰攵敢ㅤ〸づ〷挸散〸㌰戱㙣挰ㄸ晦改愸捤㠴扡敡㥡㔰捦散挹愶捦㝤㍤㥥㕥㥥㕥摥㈲㑦㘱慦摣㥥搹㘵昵ㄵ㜵昵㌵愱扥㔵愱晡扡ㅡ㕦㐵捦散戱昵晥㡡昲挰㠸搰晣㠹搵㘷㠴慡晡㠶晣戹昹㝥㥦户搸攳㉤㈸〸㤷㤴ㄴ㘷ㅥ〱换愳换〶㡣慤〹㠵㙢晦㉡㥢㥤㘸㜳㑣搹㠰㕥愳㐳㜵㝦㤵捤㈳㘱ㄳ㈶〷㔶㔷晡捡慢晥㈲愳改捣㘹晥挰㔰愰㥣挹て㠵㙡捡慢㘶昶㠲摢㌱㠱〶㔶搴㙢㌰㈲ㅥ昰搵搶㤵㠵㉡㉡挶㠷挲捣㝢㘶㈵㘳ㄶ慡〹㔵〵㐲戵慤㉢〷捤ぢ㠴㉡㉣㜶㙤㐶攵㘴㕦捤㘸㕦㘵㈸㡤ㄷ㔹㤵㘶摥㠶〵㐳㔵㜵攵㜵昳㕢㔵㑥慡つ㡤昷㔵捤っ㔱㈴扤㜲㐸㝤㜹㌰㉤㑤愴愵戹㔲㡦㜱㜲㐶收愶搷攰㥡㐰搹㉣㕦㑤㥤挴㤸㌵㡦㤳慣慤㠵㐸挷㘳摣㘲㉢捡㡥搳㘲㥡㈶㤴㔷㡥〸搵㔴㠵㉡㔸〸㤳搷㈳㑥㐸挶挴っ㝤㈴㌸慡㌶㑣㡣㘸㘹昵㌷㔶㠵愵攸搹〴㥤〱戴㉥〰ㅤ晢㘶㤷㑥㉣㈸散㥡摤㈵㥢㍤㌲扢戴㘱㘶㜶㘹㔵㔵昶昸敡昹搳扢攸㐷㔱㌶〷㐰愴扤㠹㡥㙣户挵捥㤴㌲摤㤷㌲摤㥦㌲㍤㤰㌲㍤㤸㌲㍤㤴㌲㍤㥣㌲㝤㘶捡昴㔹㈹搳换㔳愶㥦㥥㌲晤っ挸愸㔷㐶㡢ㄶ㈹搶慢㜴攵㔵换㐷㝦摢㘲挴戵挷㝢㉥㉣㤸晤㔴㔰戰敦捡㑥摣ㄵㄷ晡㌱〰㕡㌷㠰㜶㝤攱㕡㐹㌶㝤ㅢ㕢㔳ㅤ挸ㅥ㍤㜶㜲㜶ㄷ晤㔸捡㜴〷㄰攲ㄵ昸㐴扦㘶戶ㄳ换㕥㌸㜵搵搰〷昲㑦扡昵散愱敦摥㈵㌸づ㐸㠳㍤㈹㝣ㅣ㠰搶ぢ挰攸㥢㐳㡢㕤扢㑣敦搲戵㜴㑡㑥㠱㔷㍦㥥晣㕣〰㈱㥥户㡣摤晣收攸㌷挲㝢㤶㡦扡㘲晣㤷㉦㍤㥦㜷摢㈹㠲攳㠹㌴㤶㐷攱㝣〰捤ぢ㘰ㅡ㉢㤴挶〶っ愴戱〲昲ぢ〱㠴搸㘹ㄹ敢摡攷〷敤㥡摤摤㠷㍥㥡昷攳㠷敦散ㅡ扣㈲㥤敤戳挰㈹㠷昱捤愳戴戶戶扥㜲㌶挷㐷慢改捡挱慣㜲㘰㙤摤㔸㕦㑤㘵敤㕦摢挶搱挲て搴挸㑢㙢㉢㥢扦㤱愳㤰扦愴㤱㙢挵〸㜳户搱搵㌵㤵ㄸ㘸㐷㠵㝣㔵㝤㍤㍤㈷搴〵〷㠶ㅡ晡收昶昲攴攷ㄷ攷收ㄵ㝢ち㑢㜲㍤摥摣㘲㙦㤱㕥挲挴昵〶搰晡〰戴改摢愵慣扡慡づ㈳㐲敦散㉥㕤㜳挶ㄶ收敡㈷㔰愰㉦㠰㄰㕢慤捣㝥搴攲㤵㈷ㅢ搲换〶慤㝡捥㜸㘵㡢㜶搴㜰挱晣挸㘶搲㡦挲晤〱戴㔲〰㝢㌳㈹㍤㤹捤㘴〰昹㘵〰㐲㙣戴㡣慤晤㌸摣戰收㤸㈹㈳㤶晦㜳㜶敡㘳扢㔳㔷ぢ㝥㘸㐹㘳㠳㈸㍣ㄸ㐰ㅢ〲㜰㌸㝢㐴㤱散ㄱ挳㈶㤴戲㤳晡㉡敡收㕢ㅤ㘳㈸㐵㠷〱〸昱愰㘵昷攳㔷㡦ㅤ㌴㔷敢㍤昲愱㙦㡥㍤㙡昴㔷㕦摦㉢昸㌹㈸敤㡥愰昰㐸〰㙤ㄴ㐰㑣挷㤸㑡㈷㐷㤳㍦〶㐰㠸㝢㉣㘳㙤㉥敢㝣摢㥥捤户㤶㕥㜳晡昸戳㕥昸戵㐵㜷挱㈱㐰ㅡㅢ㐷攱昱〰摡〴㠰昶㜰戲搰ㄳㄹ㔱〶㠵挳搹ㄳ㝤昳㄰㑢㝤㈲攵㈶〱〸㜱㠷㘵㜴散㘷搷ㅥ㝥昷㠳㑦㡤㜸㔰㕢㜴昰捡㡦㥥晦㔵昰昳㔹ㅡ㥤㐲攱㤳〰戴㤳〱搲晢㡥昵㜸昲昵愹㈴㥥〲㈰挴ㅡ换挲戳换㍦晤㝥挱戹搳㠶摣ㄴ戸㝤敤散晢昶晥㉡昸攱㉥㉤㥣㐶攱㘹〰摡㜴㠰づ㡣㕤㘱㌴㜶愱㠶㙣㝦㈸㡣㑦㡦㠲㉥晡っ㑡晡〰㠴戸搱㌲扢敢搳攲戱慢ㄷ㝣㌳晣摣捣㤷〲㜵ㅦㅦ昲愱攰㜴㐱㥡つ㔰㌸〸愰㠵〰㘴攸ち㜳捤㌱㘵ㄲ㐳ㄷ㈶㝦㈶㠰㄰搷㕡挶㑥㥣㜸捣㍢㘷㉤慦ㅦ㜱摢愵㙤摥㉥慣晤攷ㄴ挱㘹㠷㌴㔶㑥攱搳〱㌴づ㤶昶挶㌲愰㡣挶㉡挸慦〴㄰㘲㤹㘵散摤戲昱㌹昷㌶っㅣ晥昸戸㜱㡦攷㡥晦㈶㑦㜰晡挲㜱㐵慢〶㌸㜸攰愴慡㜲㔴慢戲攷愸昲慡扥挷㜹㝡㡥昲捤敢敢搱㘷㠳愵捦愱㔰つ㠰搱户换挰晡ㅡㅦ㐷ㄷ㌴昱戱㕥慦㕥㑢㝥ㅤ㠰㄰ㄷ㕢攵扣㍣攵戶ㄳ晦攸㔷㍡晡㤶㐵㡦户ㄹ扤敡挵㡦〴㘷㐸搲改〶ち捦〵搰收〱挸㘱摡っ慣㙤㤸㥥㑦㤹〵〰㐲㥣㘷ㄹㅣ昲搲㔹换㈷ㄵ㕦㌰㘰㘹昱捡愷㌷捣散㜹㡣攰㙣㑢ㅡ㕣㐸攱戳〰戴㐵〰昶㈸㤸挳昴㘲昲捦〶㄰㘲戱㘵㙣㐳户ㅢㅥ㔸晣挰敤愳搷慦摥扦晡㡦㐷㉦㝢㕦㜰搶㈶㡤㥤㐳攱㝦〲㘸攷〲搰扢挲摣昸て㤱昳㈸㜳㍥㠰㄰昳㉤㠳㈳㙥摥搶㘹㐵挳㈷挳㌶㥣㌶㜴㘹挷㔷㥦敦㈷㌸〳㤴〶㤷㔰昸㐲〰敤㈲〰㕢㍢攲㠷攵挴ㅡ㕦㔵㉤㍥㥦捡〳愱㉥晡挵㤴扣〴㐰㠸㕡换散戰敦㥦㝤昷收扡㡢㠶摦晦晡㔱ぢ挶㍥戱昳㔲挱㌹愵捣搶㔲㕣㈴挹搶㘵戴㜳㌹㠰㜶〵㐰㝣戶昲昴㘵攴㕦〹㈰㐴㠵㔵㑥㥦敦㝥㥦㜳昱〵攷㡣㕡昷搸捥搲㐹户摥㕥㈲㌸㙤㤵敥㕦㑤攱攵〰摡㌵〰〷戱ㅢ搸㍥㔴㠷㡤ㅦ摦㐵扦㤶㈲㉢〰㠴〸㕢昶㙡て㝦㜷挲扥㥡㔵㈳㉦改㍣㉦昷扤摦ㄶ㍤㈴㌸〳㤶昶慥愷昰㑡〰敤〶〰搹㌱㡢昵ㅢ㐹扣〹㐰㠸ㄹ㤶㠵捣㝤㍦㤷慦摡昱摣昰㝦㉣扦昱挵㝤㝢㜶㙤ㄴ敤挱㤶㌵扦〵ㄷ摤㈶搶㤴㘳愲㔵㕦攱慢㤱㉤㌵户㔷㤱愷攷挸昲㌳㐲ㄵ攵愱摡㍡㡣搷戲摤昶捡㉢搱㔷搱昴㙡〰㙤つ㐰㔶㔹㜵㙤㕤昶㈸㑣愶换㘷㐳戴㐶扦㤵散戵〰㐲㥣㙣㤵㍣扣攳㘹㍢㥥戹㘲昲愸换㠶愷戵ㅦ昸捣戵搷㡢挳挰㤶扥慦愳昰敤〰摡ㅤ〰㌲ㄶ收㜰㉡㈷㍦㌲ㄶ晦愲挸㥤〰㐲㑣戰散㝤搰昰晡昹昳晢ㄵ㤵㉤㍤昲捤ㄹ挳㝥㤹㤵㈳㌸晤㤷昶搶㔳昸㙥〰敤ㅥ㠰㤸㘱㔴㡥昵昷㤲㝦ㅦ㠰㄰愳㉣㘳扦㑥㤸㜲㤶㙢㔳搹攰㌵㙤摢㑥㍡㘹㘷昱㜴挱㘵㠴㌴㜶㍦㠵ㅦ〰搰ㅥ〴㘰㍢㉢昴挸㠶㥢搰捥ㅥ愲攴〶〰㈱㠶㔸㘶攷㙣㐹㑤戹改捣〷〶㕣搶慦晤捣敢愷敥摢㥦昹〸搸攳慣挹摦挰ㅡ摦㕣捣愰愳㤳昳扣㕥戹晣㜷攰㔵〹ㄶ㈵攱㠲㜰㔱搸攳〹ㄶ攴晡昲㝤改搹㌰摢搴戹㌰㝢㔰㘶㜸㑡㜹㔵戰㝡慥㥣ㅣ㘷㠶〷㤷㔷搴㠵㙡㈴㤲ㄵ挶㝦收〴㕦攲慤挲㠳收㘱㘵ㄴ㌰攷搱敤挲㘵愱㥡㍡慣㈸敡收㐷攷ㅤㅤ〷昸㙡㐳㔱戴㠷㘵㝢㐰㜵㝤㔵戰昶㜰㘷收㠴㍡㕦㕤愸㐳㍣㉦㙡㈴㐱㙤〲㔶ㅢ愱㕡改㔲愷㜸戵挹扥㡡晡㔰改扣㜲㤳㝤㐴ㅣㅢ敢㡥㙡㝦㜲敥攰㥡搰㥣〸㌷挱愳㔲㉣㠶ㅢ愴敤㠴㕡㥡㉣搳慦散戲㔹搵戵愱㉡改㕥㡦捡戱攵㠱㌳㐲㌵ㄳ㐲㕣㑡㠷㠲戲慡〷㤳㘵㉤㝥㝡㡣愹㐲㐵戱㥣〹㜶戱㔳ㄹ攸㔰㔵㌰ㄴ㠴扦戳ㄱ攵昹ㄳ㝤晥㡡搰㈱㌱㈲㘶㤹㘰ㅣㄶ㐳ㅥ㕣ㅤ愸慦攵昴愸愶扡㈲㤶㔳ㅡ㙣昰㘱挱ㄵㅣ㔵ㅤっ愵挹㤷换㠴挲㤵㥡㉡㠴慢㥢搳慣㤷戶㙢戹戶戱㌵㤲㈳搰㙡ㅡㄷ戶㌵㈲ち㍢慥㠹㈲㤶㜱㘱㙢㘴㤴㍦戶㔱㑦散㡤㤰搲戹㡤㑡㍢㌴㔲㉡戵㡦敤㜸扤挶㈳㍦挸㐳㐵㠸扤㌲㈵㈷戹挹㘸扢㍣㠰愷戶慣昰捥〹愵ㅢ〹㥡㌴ㅢ㘹㝢捤㉢㥣㤲㜲㤰㔵晢㐱つ㤸㐴て昵㔵〵㉢㐲㌵㡤摥昷ㄱ昴㐸㝦㤴㘰㈳挱㘳〴㥢〸ㅥ〷㐸敦㡦㌱㉥㘹㐴搳㈰㈱收㠹昹改㜳换㠳㜵戳戴㔹愱昲㤹戳㌸㤱挱晤愲㡣っ㠶㝢戵㜰戹㌸捤㝡㈳挵攵晡ち搷㉥㝤ぢ挱㔶㠲㙤〰㙥户㑢摢㡥晦㕤㘹㙥晤〹晣愷㍤〹㤰愵敥㉢㘴㥢㉤搳㉤搲㍢㠳晣扦慦散㔱㈸㈶㜰㕣㝤攳㑥㑦㙤㝡㈵散搶愶愶㍡㐵㘳愸慦㜶㔶ㅤ㍢㘲攳㑣摡㝢㡡㘰〷㐰收㑥㠰搱㐳㐳ㄵ攸挶㝦搵㑤愲昴愳㘰昳㠰㌷㈳㌸㜷㍢愴㜲挲晣慡挰慣㥡敡㉡摣慡ㅢ攸慢昳㤵〶㜰挷愵㔶昸戴捡㤱搵㘵昵㜵㕡攵搰㜲晣㤷㔹㌹㍥㌴㍢攴慢㉢挳㌰㕤搷慡㜲㈴敥搶挸㜱㜴㔸㜰㕥㝡愵㜹愳㘵㘰愸㌶愰昳㡥捣㌰っ㑢昳㌴㕣㘱㥣捤慣㤴敢戰㜹㜵㌴摤愲ㄲ敢㕥㌴㈷ㅤ㐲㍤愴㤶㜹㐵捤㔶㤲愶戴摤ㄶ〶ぢ㠶扣戴㔹㘹㈹〹愶㈵ㄷ㕢づ㍥㐱昱改㥢㘶挱昸ㅥ㌴愹慥扣愲戶㤷ㄵ摥㕥〳慢㜱挷㉥㈴㙦㔶㌲散㥡㠶〶愶㌵㥡慣昸㡥捥㕢㍡㘳〲㝥搳㉣㕣ㄹ㔲㔳㕤㍦扢ㄳ㙣晤㔵㜶㘸换愵㍦つ㜰搳㌷㜷昴㌹晡㠶扢昷㕢晦㉦㐶ㄷ㤲㉦扤ぢ㈵搸摥㠹攲㍦昹搲晦㠳晦摣㡤昱搲㜳㈰攱㌸搲㈶戹晢㤴づ昹捣㑡搴㜶㘲㑤㐸摥㑥换㤰挸晣搹愱㔶㤵㔳慡㙢捥昰㔷㔷㥦挱攴户㤶㔸敤慣㔰愸㡥扤愴愵㜵㑢㡥搷㐲㠸搴搴㤸㥢㑥戶㥢㔹㐷挲扥昶㈲㐰慢㔲摣户㔲ㄶ㙢戵㕤㈰愵攲ㄳ㐵㝢〹ㄷ挷㘱ㄱㄴ捡㥥㠰㍢捡搹㘵攸㕥搹㠳㉢慡攷搶㑥ㅦ㕥㕦㌱㝦㝡昱昴扣摣扣摣改㔵愱戹戸搵㔲搹㙢㕥㐵㙤愵攸㠹㤰昰㠶搲㤷㙢㘷㉣改㌱愰㜵晦ㅢ㍥戹攰戹㈵㥢㉥散㈳㝡㔸㡣㠴㕢㔷㕤㔱㐸㌶摥晡慢〴慦ㄱ扣㑥昰〶挱㙥〰㜱㌴㔴㌹㠰攱㍡昶愵扦〵㕣㝦㥢攰ㅤ〰っ㐳㌲㉤ㄸ㠵摥〳慡敤〱㐸ㅣ㠵挴㌱㈰㜳㈴搲摦㈷昸〰㐰ㅣぢ挰㍥敢搲㍦〴㐸㥡昸㙥㤴㐸㐸晣㈷愰扡昵㐶㜸愲㍢㈴㤸㝣㥤挱搶ㄹ㕥㥤愱ㄵ㙤慤㤸㈴〴慢㡤挵㐸戸㉤搷ㄳ㙡搹搴摦㑢昰つ挱户〴晢〸扥〳㄰㉤㤳〶敢〷捡晣㐸昰ㄳ㠰㉤㔸扦〰搵㝥〵㜰〸搶㜱㈰换㘰晤㠶ぢ晤㜷〰㜱㍣㠰ㄹ慣㍦㜰㤵㌴㔸扤愸㤰㄰㉣づㄳ㙥扤ㄱ㥥挸㠵㥥㔳戰㝥晡㈳㐹换晡搱㘲㈴摣㜶捣㠳愵㙣㝡攱㐶愱㝡㑢㠲㑣㠲㔶〴慤〱挴㌷㔰㜵㙥㔹〶㘵摡㄰戴〵戰〵慢ㅤ㔰敤㘰〰㠷㘰攵愳戰捥㉣昰㄰昰昵㐳〱㐴〱㔰㌳㔸敤㠱㈶つ㤶㤷㕡〹挱㍡ㅣ㉡㙥扤ㄱ㥥㈸㠴㥥㔳戰摥㐹ㄶ慣户㉤㐶挲㙤搵ㄲ㔸㙡㘴㔵ㄲ㜳昳搲㠰㙣捣慡㈴㘱扥㙤㝥攴晦扦㔵挵摦㙥㔵ㄱ扢愲攸㝥㠰㘹㜴摣㥡㈲改っ昲晦捤挹㥤㥥挵㥡㜳昲ㅣづ〳㙦㈶ㅤ㘸扡㠲慤ㅦ㐳搰㡤扤摤晡〸搳摣㝡㜷ㄳㄵ扤搱搹㍡攳慤昷愰㔰㑦㠰昴ㄳ㠰㌶㍥扤㐴㜷捤㠲㔰ㅡ㥦㜶戴慡ㅣㄸち晢㜰扢㐷㑥〹㠵敦晦捦ㄹ㘳ㅡㅥ㘱愳〶㙡扡搸㜸㈵攰㍢㘷㘳㕡晣㙡㌳昶戱ㅥㅥ㌶〶㠷㠴慡㈶㘲㕡㔴㑢昱扦㙡㈲昸㔷搹愱㑦晡㜱愸戴㝡愵敦㐲㘳㘸㝡㥤愸搹愲㠱戳昹改搳㕤ㄹ戴㐶㡡摥㠷㈰攱ㄳ挳〳㥥扢㌱㥥攸ぢ扤挸㈷㠶㔶〸昹㔴㌴ㄶ㜳㍥戲㈳搹愷挶㔳ㄶ㈳攱㤱㑤㍦㔸换愶㈷扤㘱㐸敦㐳㜰〲㐱㕦㠲ㄳ〱挴㤶愴㉤扦㍦㘵㑡〹〶〰愸㤶㡦挹摢㐰愰摡㈰〰㠷㡦搸晥㈸慣㌳ぢㅣっ扥㍥〴㐰っ〰㙡㝥挴づ〵㥡昴㈳戶㤴㕡〹〱ㅢ〱ㄵ户摥〸㑦㤴㐱㉦ㄲ㌰摢攴㙤㝤戲㘰摤㘵㌱ㄲㅥ㐹つ㠲愵㙣㝡㌱ㄱ㠵敡㤳〸㈶ㄳ㑣㈱㌸〹㐰摣㤶㌴㔸㔳㈹㜳ち挱愹〰戶㘰㑤㈳㙤て慣扡㠵ㄸ㡣晦㍡戳㠰ㄹ㈴晡〰挴㔰愰㘶㜰晣㐰㤳〶㘷〸戵ㄲ㠲ㄳ㠲㡡㕢㙦㠴㈷㠶㐱捦㈹㌸㔷㈵ぢ捥㤵ㄶ㈳攱戹摡〸㔸捡愶ㄷ㔵㈸㔴慦㈶㤸㑤㌰㠷愰〶㐰㕣㥡㌴㌸㜵㤴愹㈷㘸〰戰〵㘷ㅥ㔰㙤㍥㠰㐳㑢ㅡ㠹挲㍡戳挰〵攰敢㘷〲㠸搱㐰捤㘰㉤〴㥡㌴㔸愳愸㤵㄰慣挵㔰㜱敢㡤昰挴ㄸ攸㌹〵㙢㐱戲㘰捤户ㄸ〹捦つ挷挱㔲㌶扤㔸㠲㐲昵ぢ〹㉥㈲戸㤸攰ㄲ〰㔱㥢㌴㔸㑢㈹㜳ㄹ挱攵〰戶㘰㉤〳慡㕤〹攰㄰慣昱㈸慣㌳ぢ扣ち㝣晤㙡〰㌱ㄱ愸ㄹ慣攵㐰㤳〶㙢〲戵ㄲ㠲戵〲㉡㙥扤ㄱ㥥㤸〴㍤愷㘰捤㐸ㄶ慣改ㄶ㈳攱㜹攸ㄴ㔸捡愶ㄷ慢㔰愸捥㝢㔹晡ㅡ㠲㕢〹搶〲㠸㤳㤳〶㙢ㅤ㘵㙥㈷戸〳挰ㄶ慣㍢㠱㙡㜷〱㌸〴敢㈴ㄴ搶㤹〵慥〷㕦扦ㅢ㐰㑣〵㙡〶敢ㅥ愰㐹㠳㜵㌲戵ㄲ㠲昵㙦愸戸昵㐶㜸攲ㄴ攸㌹〵㙢㜰戲㘰つ戲ㄸ〹㡦㝥㑦㠳愵㙣㝡戱ㄱ㠵敡㡦ㄱ㙣㈲㜸㥣㘰㌳㠰攸㤷㌴㔸㕢㈹戳㡤㘰㍢㠰㉤㔸㑦㤲挶㝢㠲ㄸ愳愶攱扦捥㉣㘰〷㠹㍢〱挴っ愰㘶㜰㥥〶㥡㌴㌸搳愹㤵㄰㥣晦㐰挵慤㌷挲ㄳ㍥攸㌹〵愷㘷戲攰昴戰ㄸ〹て戰〳戰㤴㑤㉦㕥㐵愱晡㙢〴慦ㄳ扣㐱戰ㅢ㐰ㅣ㥤㌴㌸㙦㔱收㙤㠲㜷〰㙣挱㜹て愸戶〷挰愱㈵〵㔱㔸㘷ㄶ昸㍥昸晡〷〰㈲っ搴っ搶㠷㐰㤳〶㉢㐴慤㠴㘰㝤〲ㄵ户摥〸㑦捣㠴㥥㔳戰摡㈶ぢ㔶ㅢ㡢㤱昰㠰扥ㅣ㤶戲改挵㕥ㄴ慡㝦㐳昰㉤挱㍥㠲敦〰㐴换愴挱晡㠱㌲㍦ㄲ晣〴㘰ぢ搶㉦㐰戵㕦〱ㅣ㠲㜵㍡ち敢捣〲㝦〳㕦晦ㅤ㐰㔴〰㌵㠳昵〷搰愴挱攲挶㠱挴㘰㠹ㄴ〶慢ㄱ㥥愸㠴㥥㔳戰"}}]
[null,"Decisioneering:7.0.0.0"]
[null,"CB_Block_7.0.0.0:5"]
[null,{"$cut":{"chars":20666,"head":"㜸〱敤扤㜷㝣ㄴ搵晡㍦㥥㤳㌲㘴㤶㤲㔵散㠲㠴〸㠲愲㤸㑤戲㈹㈸㐲攸㈸㈵㜴敢㡤㕢㘶㈱㥡㠲㈹㐰搴㉢㉡㉡搸㝢㙦㠸ち㡡扤愱搸㈸㘲挷㡥㝡㙤㔷㐱扤㘲㐱搱㝢搵㙢扢晥摥敦㘷收㙣㘶㜷㘷㐳慥㥦换敢攷ㅦ摦㈱晢㌰㑦㍤捦㜹㥥㜳捥㥣㌳㜳㘶㌷㐳㘵㘴㘴晣㡥㠳晦昳挸收㐹㡦㈹慤㑤捤㔶摤挰攱つ戵戵㔶愴戹愶愱扥㘹㘰㘵㘳㘳愸㜵㕣㑤㔳㜳ㄶ〴㡣敡ㅡ昰㥢㜲慡㥢㙡㑥戴㜲慢攷㔸㡤㑤㄰捡挹挸挸捤㌵㌳挱摦摤昹昸㌵㘲㔲换捣㈶㠰㔴㠶㘹㄰㜴㈲挸㈵㌰〹㝣〴㥤〹扡㄰㜴㈵攸㐶㤰㐷攰㈷搸㠱㘰㐷㠲敥〴㍢ㄱ散㑣戰ぢ挱慥〴扢ㄱ戰㝣㜳て㠲㍤〱扡昴〰㤸㍡㝣搸挴昰㜱愸捤㤴收㠶㐶㙢晦晣改戶捦㠳〳㠱㠱㠱㠱㈵㘵㠱搲㠱㠵晢攷て㙦愹㙤㙥㘹戴〶搷㕢㉤捤㡤愱摡晤昳慢㕡挲戵㌵㤱挳慣搶愹つ挷㕢昵㠳慤㜰㘱㜱㌸㔴㔲ㅥ㈸〹〶㘳ㄵㄵ攵㕤㝡挲昲㠴攱挳慡ㅡ慤㔸搳晦捡收㕥戴㌹㜱昸戰㠱ㄳ慣收晦㤵捤㕥戰〹㤳㈳ㅡ敡㐲㌵昵晦㈳愳㌹捣㘹㜰㠴ㄵ愹㘱昲㉤慢戱愶㝥收㐰戸㥤㄰㘸㘰㘵〳㉢㥢㥡㕡敡㘶戳ㅤつ户㙡㙢㈷㕢㌱㐹㝡摤㠸愶收慡㔰㘳㕤㔳㤷㍡挶捦㙡戴敡㈳㔶㔳户扡㤱昳㈲㔶慤㈳搸㤴㕢㌷㍤搴㌸㈱㔴㘷㘵昳㈴慦捥捥攱搸愸㔵摦㕣搳摣摡戵㙥㕡㤳㌵㌹㔴㍦搳愲㐸㑥摤攸㤶㥡愸捡捥挶㕦㐶㔶㍦㉦捦㈴㔱昰愷㙥昸慣㔰㘳戳㘰㑣㘱挰㑢搶搵㕣愴ㄶ〹㝥戱㐹攵㈷㘹㌱㘷㔳㙡敡づ戳ㅡ敢慤㕡ㄶ挲㑣づ㐸ㄲ㤲〰搹㜹㠸㐷㑡㔷㠷㔹㔲㥤㥤捥挷扡戰ㄴ㈳ㅦ㘰愷ㄱ搳敡㙢㘲つ㡤㜵晢㡦慦愹ㅦ㕣戸晦昸搰扣挱〱戳㌷㌸㘶〱㘵昶〶昰て㉥ㄸ搱搲ㄸ㘲㤸昳ぢ昶愹㉡㈹㌴晢㤰摦ㄷ㐰㘵扦㡢㍥敥戶捣㝥㤶㔹ㅤ捡慣づ㘷㔶㐷㌲慢愳㤹搵㔶㘶㜵㉣戳㝡㘶㘶昵慣捣敡㥡捣敡攳㌲慢㡦㠷㡣㍥㜲㍢㜵捡㜴㡥つ㍢摣㔶摣改慣戳㈷㕣扤㔳㐱㔵慦挰㤰慢㜲搸慤㡢扤慡㤹ㅣ挱㔱攸㜹㤱㔰㔳戳㤳㕣昶晦晦㙤敥户㥤晡㔱㡤㤱敤㥦㝡ㄴ昲㍦㐹扤搹てㄱ㌲晢〳ㄸ晢〲散㌱戸㜲㙡戰㈲㝦㥦晣㠲晣捡㌹㌳昳愷㌶㠶敡㥢昲慢ㅡ㙢㈲㔶㠱戹ㅦ㈵〷〰㈸戵〱愹㘶扡敢㔶扥搶换攸昶昸攸〷㌶敥㌳晣昳㐳愷昴㔳ㅣ㜹㘵昴㍥〰㈷㍢㈷戴愸〳〲㑥㤳ㅡ㐸㍢〷〲ㄸ㠵〰挹㑤慡搸っ㤰㕦〴愰搴㑢㑥㌹收㘷㤷㤵昴扦㜷昵㤸ㄵ㌷㍥昷晡㥣攰㤷〵㡡㠳扢っ昵㈵ㄴづ〲ㄸ愵〰摤改㝥愹戸㕦搵搸㄰挹ㅦ㍢㜹㜲㠱㔹㐶㤱㜲〰愵㥥㜵散㝤扢愰晡㥥ぢ㉥㍥㜹挲攵换㙥摣㔰㝤昸挶扢ㄵ摢㠹搸ㅢ㐴攱㠳〰㡣㠳〱散㜰㌰ㅡ扣㑥攵㔷㔹㡤㤱晣愹愱攳慤㐱昹〵收㘰㑡ㅥ〲愰搴ㅡ挷散㈷摤㌷㝥昵㑣敦搰攸㐷扥㝢摡㝣攵扥〹〱挵㐱㐸挲㌱ㄴ㈷㘳愷㌶搶㘰ㅣ㘹愹つ㌵㑡ㄷ㍢愰㜰㘰㘱㔹㘱挲㔱㕡戴晦戸㥡攳慤摡ㅡ慢愹搹改㠲㄰㉡慤㐸㌸㠲〱戳ㄲ收捣㘱〰挶㜰〰摦ㄱ㌵㔶㙤㌴㝦㍣慥㉣收〸㜲㐶〲㈸昵愸攳搵㈵慢㝥ㄹ㍢昰㠶慡愱昷㝥搶敦搷㤲㑦㙡㑥㔴扣ㄴ㑡㘵㐷㔳㜸っ㠰㌱ㄶ㠰挱㉢つ㈴〵敦㔰㡡ㅣ〶愰搴㠳㡥扤慢慦摥㍣㙡㘹搹愸〹㉢㝢㕢敢㐷扦㔰昴戸攲㔵㔵散㡤愷昰〴〰㘳㈲㠰㝦㜰ㅦㅡ摣愷愰扡㘰㥦㘱㈳晢〴㑢捣㉡昲㈷〱㈸㜵户㘳㙣敡㜳扦昶㝤戲㜸昵㘱ぢ㍥㥣扦搷换㍦㌷㕦愴㌸㙡㠸戱㈹ㄴ㥥ち㘰㑣〳㄰㘳挱㔲㌱㔶㌹㥤挶愶㤳㍦〳㐰愹摢ㅣ㘳㠷敥㝤晢㤳㍤扡ㅦ㌱收㡥昵㑦㉣摦㕣㥤昵慣攲㔵㕥㡣ㅤ㐱攱㈳〱㡣愳〰摣挶㠶つ愳戱愳挹㍦〶㐰愹㈵㡥戱愶㤶㡦户摣㜵敤攱ㄳ㑦ㅢ摡敢攴户戲敡挳㡡戳〵㐹㘶㌵㑥㜶㑤㘸摢㈵㜶搳㉥㉣㉣㌱㡦〵搳っ〱ㄸ㘱㠰㙥搲㜷愶㐴慣晡戱昵㔱㙢㥥ㄹ㈱㌷ち愰搴戵㑥㌹扢㕤㕣昸昴〷扥ㄵ㘳ㄶ扥搷敦慤㔳㐶㍤扢㡢攲㠴㐴㥣㡥㔱㜸㈶㠰㌱ぢ㈰㘷㜰㔵愰愸摣慣㈱昱㌸〰愵㉥㜷㉣㠴慦㕢㌸㙤搰て愷ㅥ㜶㙤晤ㄳ慤扢捦㤸㍢㔸㜱㌶㈳ㄶ㙡㈹㕣〷㘰搴〳㐸㠲ぢ㤳ㄲ摣㐰㤱搹〰㑡㕤攸搸摢扢晢㤲ㅦ㑡ㄶ㍦㌸攱攱戳摦㝢愳㙡散㑥捦㉢㑥㡣挴㕥㈳㠵㥢〰㡣㘶〰㍢挱㠵㜶㠲㈵㡣㉤攴捦〱㔰敡㙣挷搸捡㈳敥换ㅣ搹昹改㘱户晥扤攰愶捣㑤㍢㝤愰㌸挱ㄲ㘳昳㈸摣ち㘰㥣〸挰慥㠶挶攲搹搵㑥愲攴挹〰㑡㉤㜰捣㜶敦昱摥㡢㔳㈷㍤㌲昲晣搰㙢㉤ㅢ㐷㝥搹㕢㜱捡㈶㘶㑦愱昰㝣〰攳㔴〰㐶㉤㔰㘲㥥㐶攲改〰㑡晤搵戱昰挰昲㍤昳㝦扤敡收捡〷㝡晥晣㝢收晡ㅥ㉢ㄵ攷㝢㘲攱っち㥦〹㘰㥣〵㐰ぢ挵㠵收㐲ㄲㄷ〱㈸㌵搷戱㜰昳挸晥㉦ㄶ慦慦慡㍣慢㘱挱㤴㌱ㄵㅦ㝤愳㌸㔹ㄴぢ攷㔰昸㕣〰攳㍣〰㜷㜳慢㍣㤲捤敤㝣昲㉦〰㔰敡〴㙤散慣慣㤹敡㘷㜳攸戹㤳㝦ㅡ戴挳㍦㤷㉣㔵㥣㜴㡡戱㡢㈸㝣㌱㠰㜱〹㐰㡦挱昹〸㔴㘱㍣㔰ㅣ愶㉢敢敢昳㈷㌷戴㔶ㄷ㤸㤷㔲昶㌲〰愵㡥㜷っ捦㍢㜸㔹㔱昷挸愷挳㔶㙤㍥敥戱扥㕤㝥㕡慡㌸㤱ㄵ挳㔷㔰昸㑡〰攳㉡〰晦昰ㄶ㡣昹㔶㘳㘸愶㘵㡦昸收搵攴㕦〳愰㤴攵ㄸ慢扢攸搲攸晥ㅢ㙥ㅥ㜱晦敡㕢㔶㐴ㅦ㥣㜷慢攲㠴㔸㍡挵㜵㌸㐹㌳攰㕦㑦㍢㌷〰ㄸ㌷〲㈴て昸〱㜳㌱昹㌷〱㈸昵ㄷ愷㥣㉦愷敥昹挴㔱敦㕤㍡㙡搹㌱昷戴㕥㌴㝦昷愸攲㥣㕢捡戹ㄹ㈷㘹捡戹㠵㜶㙥〵㌰㤶〲昴㑥㤸慢㡣ㅢ㌹㙡㙡晦慡㐰㜰晦㜱㈳㈷昰晦㝤て㈸摤搷㕣㐶㠵摢〰㤴㥡攱ㄴ㝣㥦扦㜱㜳晤㕢㡢㈶㕥晡㜵㜵搱ㄳ摦敦昲扣攲㍣㕦愲戵㥣挲㜷〰ㄸ㜷〲搸㌹慤㜰㡤㐷㜷㤱㝦㌷㠰㔲㤳ㅣ㘳慤扤㉥昶昹晣㥤挷㥥戵㘵攱㉥㥦て㝤昸㜶戵〷搸㘲散㕥ち摦〷㘰摣て㘰㜷㈴㝢愴慣㥣挶〶昲〰昹て〲㈸㜵㤸㘳散昹㤹㕦晦㜶㐶搶攲㘱㡦㕣㤳㍤昵愵㡡㐱ㅦ㉢慥㍢挴搸ちち㍦っ㘰㍣〲㈰搷慣㜲改攵㈹㤷昰㤵㤴㝣ㄴ㐰愹㤱㡥搹ㅦ㐷㤷敥户昲捤㔵愳ㄶ摦ㄶ㙣昸㘴攷愳慦敤昲㌸搸㤳㥣〹攲㠸挶搰㕣㑣戹摢㘶昳㐵〳㜱㍤敡挸㌲〶慢㤸㔸㌰㔶ㄶぢ〴愲挱挲㔰㜱㈸愷㌷捣㜶㜴扥捣昱愶㑢㙣㐶㑤㝤戴㘱慥㑣愰㝢っぢ㌵㔹㙤㤳慡〱づ㙦㔸㐳㑢㝤戴㘹㑦㙦收㤴收㔰戳戵㐷㌲慦捤㐸㡡摡ㄴ㉣㉦慣㈶㈹㙦慦㘴戵改愱摡ㄶ慢㜲㕥㡤捤敥㤹挴挶攲愲㈱㥣㥥㍢慡搱㍡㈱捥㑤昱愸ㄲ慢摦㌹㘲㍢愵㤶㌶换昶㉢㝦昸慣㠶㈶慢㕥摣ㅢ㔰㔷㔵ㄳ㌹摥㙡㥣㘲㜱敤㙣㐵愵慡㍢㤳攵慣㜰〶㑣慣㐷㐵戱㘶㠹ㄶ戸愹戱㤱昳㥡㉤㕣㠷愲昰㜷戶搵搸摣㍡㌵ㄴ慥戵㜶㐹㄰戱换〴㘳昷〴昲愸㠶㐸㑢搳昰㠶晡收挶㠶摡㐴㑥㘵㜴㑥〸慢慡攸昸㠶愸㠵㐵㔱㌶㡦っ㤵㤱㤵愵㔴挶㝥㕥㔳㜶摡㙤ㅡ㈸㠹㜰愵㤸㙢愴摤ㄲ㥢摤挰挹愸ㅤ㙡㔱㙢戱㑤㘶昶搹㠶㌱戱㑢㌳晢愶ㄷ㜴搵㠹㌷ㅡ㈸摤㍦扤戴昸ㄸ捦摣昶ㄵ捥捣散敥搴㝥攴ㅣ慣㍣挷㠴敡愳戵㔶㘳扢户㐹ㄴ㍤㌲㥦〰挸ㄹ㠶摥㥣㌶㝡ㅣ㈴搴㍣搵㥡㌳户㈶摡㍣换㤸㘵搵捣㥣挵敢㌷㙥愵攴收㌲戴㈹㠷戹ち㈴㜳㌵挱ㅡ〰㥦㉦挳㔸㡢晦㌳㜲㝣收㔳㌶㥥㔳㠰晦晦晢㌵㙤㈶戴㑣㔹㐳攳㠶㐷㔳㑥ㅤ㤶㙢㑤㔹㔹㕥戵ㅣㄳ㙡㥡搵捣收搹㍥㤳昶搶ㄱ㍣つ㤰搳〷㘰㥢㑢㘶㤹ㅤ昱捥㐰搷扡ㄱ㔶㉣㠴㔹戳昴㙥ㄵ捡愹戳㤷昸㈳慣愶㠸挹㝢〱㌲㘷㌳㜰㠶捥摦愵㡥慤摦㥡搷㍣㈲搴ㅣ敡㔴㠷扢ち挸㤲〹愱〱愲㘵㥦㔱戳慢搰戴戶捦挱㘰挱㉦愷㉥㉢㥤㠵㘰㕢㐲挷㐱㝦挹挸㜲㘰晢㤵㠰敦㕣晣ㄹ挹つ㍤昱敥〰㙥㕡㐴㐷㕢昵㔳㕢㘷㕢㑤ㄴ捦㌵摡つ㘵㜲昷愲戱㠹㤱昰戴收㥡摡愶㠱昰㜴㜴㘳㐳换散晦愵ㅤ摡㌲㥦〱搰㐷㑥〵㕡㜱挷敢㠴㜰㘵㜴㥡挳摣㔴㔷㘷攴搲ㅡ㈹收摥〴㙣慤㌰昶㍢晥㤳挳㝣〱晦昹摡攳攵昴㠵挴㝦㜳㈷㈵〷昲㕤敡㄰愱愹㡤㤶摣ㅢ捡ㄵ〴搱敥㕡㌷愳愱昱昸㜰㐳挳昱㙣㑦摤〴㙢㥡㘵㔹捤扣摦搲搹戹扦㈴昷㤱㤴捡捡㑡戸㘵攲扡㌱搳ぢ昶㡤㤷〱扡㔶㘲改愹㉤㌶ㄹ慦㠰㤴㠵㍢㍦挶慢㌸㌹〰昷㙡慣晣㈹戸㔵㥡㍦ㅣㅤ㈶㝦㔴㙤挳摣愶敡㐳㕢㙡㕢慢换慢㡢ち㡢ち慢敢慤戹戸㌷㔶㌷㜰㕥㙤㔳㥤㍡㄰㈱攱扡晤慢愵挷㉥ㅡ㌰慣摢搰敢㍦㕢昸昲愲㈷捦㍥㐸つ㜴ㄸ㈹㌷㕥晡愱㤰㜶㉥摢〹昷㍡㌸晤㑤戸㙣㜷㠹㡤慡愹㙤戶ㅡ㘵㘴捥㡢攱㍦晢㐶㥥攰㕤㜹㌵㙡っ㐵散㕢㘴㍢挵㠶攳㠲㠴㍢㠷捤慤㙤㤷攸㤴ぢ愲㝤扤昸㝦㤷晤㍦摤㘵㕦㉥晡〹㤷晥㜶㉥慢㘸㌴㐹ㄷ晥昶㠵㕤㡤㠸㔷㍣捦㑥㉡㑤㙡㈰㉣㈷㌶㌲捡㈷㡦㈸㜲㝢㌴㉥敦㙥㠴㤴㉥㑣㍦ㅤ㘰㘳㑦㙤愴㔴㑡㝢改晤㝦ㄳㄷ慦攷㍢昶挴攵つ〴捥摣㐰昰㈶挱㕢〴㙦〳愸晥ㄸ㡣㌸愱挱㜹攲㘱扥〳摣㝣㤷攰㍤〰㑣㑢㘴愰捦昶㤹ㅦ〰㌵晥づ㤰愷㙦〰攷摢㑤捣愷㔴㝦㤰㌹㕢㌱㍦㈴昸〸愰换㐶㠰〹㘳慣㕡㑣㠲晦㔷捦㔴㜲昶㠳捤昶㉦摢㘸㍦扣㑢戱㑢摤㤴搶晡挸慣挶㠶㝡㍣搹攲㙣愲㌲㠲㠷ㄲ㑤㉡㘴搴㡤㙢ㄸ摥搲㙣搴㡤愹挱㝦㕤敡㈶㕢戳慤㔰昳㜰㉣㜲㌰㔵ㄹ㠷㥢摡㌲ㄱㄹㅢ㥤昷晦攷㐴㐵㤶㥣㔸㍦戶捤㔵㔴㜲敦戵愷っ㑥㜸〷㡥㘸挰〳㉥㑢㥥敤㌱散㠶㠱㐹攷㥦㜰㈶㤲㘱㙥㠲㜷㌷㝥扢晣愰扥搷摦昳扢昳晦㝣戴㐲㌹㑣摥ㅣ㑦㥤㔵㝣ち慡慦㍤㥥ㅡ〰〹捥㉣㑣㕥挹㡤㉦〰戲搰っ㑣㕥扢搵㑥㌰敤㜹㌵敥敥㌰㔲㙥慦て㠴㕡㙦㝣捣慦愹扦〳挴扣晢挹㔶捡㝣㑢昰ㅤ㠰敥㈷㤸扤晦换㐶搵㠱昸㕦晡挴昷ㄴ晡〱㐰〵〰㌸㝦㌶㝦〴搰㠷捡㐵ㄹ㥣㤶㈱摦ㄹ㘶㈱㐱捡搴敡ㄷ㔰㝤敤昱㔴ㄱ㈴攲㐱㌰㌹㠱戱〳昰㥦晦愴〹挰㙦づ㈳攵扥㝦〹㜴㌹㈵㌱昹㄰搹捣㈱㌰〸㍡ㄱ攴〲愸ㅦ愱敡ㅤㄴㅦ㘵㍡ㄳ㜴〱搰㐱挱攰搱つ愸㤱〷攰㌱㜸〴㔱㤸〴捡㑦挵ㅤ〰㔴ㄹ㐸散散㜸㑣っ㌴㙤㡢㈹愵㐴㑡戰㜶㠶㡡捦㙣㠷愷捡愱搷ㄶ㉣戶ㄸ㍢㔸㥦愴ぢ搶挷づ㈳攵愱挶㈰攸㑡戰昶愲敦扤〸昲〹㝡ㄳㄴ〰愸て搲〶慢て㘵晡ㄲ散〳攰ち㔶㝦搲ㄸ㉣㡣慣〷愱〰〹捥㝥㈴づ〰㔰㠳㐱戲㠳戳㍦搰戴挱㌹㤸搵㑡〹捥㠱㌴㙢戶挳㔳㠷㐰捦㉢㌸㉦愴ぢ捥昳づ㈳攵搱㑣㈵㉣昵愶ㄷ攵㈸㔴㍤㥢㌶㄰㠳挰㌶て㈲㌸ㄸ㐰〷愲㤳捦㍣挴㐶搵㌰ㄸ㤱㈰っ愱搰㔰〰㌵〲㈴改㑡㤵挰昴愱㥥㐴ㄹ昱慥㌴ㅣ攴搴〰㡣愴㑤戳ㅤ㥥ㅡ〹扤戶〰戴㜵愵〷搳〵攰〱㠷㤱昲ㄴ㘸㌴㉣㐹敢㤸㐰扦㈷ㄲ㔴ㄱ㑣㈲㤸っ愰敥㑡ㅢ㤴愹㤴㤹㐶㌰ㅤ㐰〷〵㕤改㜰搲㥣搶㌱〶〵㐸㘰㡥㈴昱㈸〰㜵㈸㐸㜶敢㌸ㅡ㘸摡搶挱愷㔱愹挱愹㠶㡡捦㙣㠷愷づ㠳㕥㕢㜰摡扡捥㌵改㠲㜳戵挳㐸㜹愴㌵ㅥ㤶㈴㌸戳攸㝢つ挱㜱〴挷ㄳ搴〲愸㑢搳〶愷㥥㌲つ〴戳〱㕣挱㘹〴㙡㌴〱㜸㡣㌳ㄳ㔰愰〴慢㤹㡡㉤〰慡ち㈴㍢㔸㜳㠰愶つ搶㐴㠸愵〶慢ㄵ㉡㍥戳ㅤ㥥㥡〴㍤慦㘰㥤㥡㉥㔸昳ㅤ㐶捡㈳扢㈹戰㈴挱㍡㥤扥㉦㈰㌸㠳攰㑣㠲戳〰㔴㙢摡㘰㉤愲捣搹〴攷〰戸㠲㜵ㅥ㔰攳㝣〰㡦㘰㑤㐵㠱ㄲ慣ぢ愸㜸㈱㠰㥡づ㤲ㅤ慣㡢㠰愶つ搶㌴㠸愵〶敢㔲愸昸捣㜶㜸㙡〶昴扣㠲ㄵ㑢ㄷ㉣换㘱愴㍣㤲㍣〲㤶㈴㔸搷搱昷敢〹㙥㈰戸㤱㘰㌱㠰慡㜶㠲挵㠷〵晣慣换捣挸昸〴㡣っ㜳〹㘵㙥㈶戸〵挰ㄵ慣愵㐰㡤㘵〰ㅥ挱㍡ㄲ㥡ㄲ慣摢愸㜸㍢㠰㍡ㅡ㈴㍢㔸换㠱愶つ搶㔱㉣㜳㉤〰慥晦昱挹戸㜹ㄷ㔴㝣㘶㍢㍣㜵っ㔴扣㠲㌵㉥㕤戰づ㜳ㄸ㈹㡦㕣㡦㠵愵摥昸㤸㉢攸昶㔸㈷㌰㈰㈴ㅥ收㈳㘰㥢㉢〹ㅥ〵㜰〵收㜱ㅢ㔵㈱㈸㐸㄰㥥愰搰㤳〰㉡〲㤲っ搲慢㠰改㐳つ㐵ㄹ昱㐱㍡っ㜲㙡〰㥥㠲扣捦㙣㠷愷愲搰㙢ぢ㐰摢㈰㕤㥡㉥〰㐱㠷㤱昲㉣㤸㡦㠰愵戵慣愷摦㉦ㄱ扣㑣昰ち挱慢〰敡挰戴㐱㜹㥤㌲㙦㄰㙣〰㜰〵攵㉤愰挶摢〰ㅥ慤㘵㈶ち㤴㐰晤㡤㡡敦〰㈸㍥㜱戶㕢换扢㐰搳戶㤶㔹㄰㑢つ搶〷㔰昱㤹敤昰搴㜱搰㙢ぢ搶ㄷ戴㈲戳攳ㅥ改㠲戵愷挳㐸㜹散捤愷摤ㄲ慣㝦搰昷捦〸㌶ㄳ㝣㑥昰〵㠰摡㌹㙤戰扥愲捣ㄶ㠲慦〱㕣挱摡㑡㥡㜳㐵攳㤳㜴〹捥㜷㈴晥ㄳ㐰㌵㠰㘴〷攷㕦㐰搳〶愷㥥搵㕡ぢ㤰搰㤵㝥㠴㡡捦㙣㠷愷㘶㐳挵㉢㌸㤹改㠲愳ㅣ㐶捡㌳晣㐶㔸㤲攰㘴㘴挲ㄵ㐵㤰㐹㤰㐵㤰つ愰㝥昹㉤摤捣搹愰㑣㈷㠲㕣〰㔷㜰㝣愴昱㡡㠶"}}]
[null,"Decisioneering:7.0.0.0"]
[null,"CB_Block_7.0.0.0:4"]
[null,{"$cut":{"chars":20490,"head":"㜸〱敤扤㜷㝣ㄴ搵晡㍦㥥㤳㌲㘴㤶㤲ㄱ搱㙢㐱㙦㠸㠰㌴㌱㘵搳㤴㤶㐲て㐵㐰㄰㕢搸散捥㐲㈴〵㌶〹挵㠶㡡搷㠶ㄵ㉢ㄶ㐴ㄴ㔴㉣㈸昶㠲〶㉥㘲ㄷ昵敡ㄵ㤱㙢攱愳愸愸㔷散搸㝦敦昷㤹㌹㥢㤹摤搹㤰㡦ㅦ昳晡昹挷㜷挹㍥捣搳㥦昳㍣㘷捥捣㤹㍤㘷㌷㐹㈴㈵㈵晤㡥ㄷ晦攷㉢㤵〷摤㈷㉦㙣㘸㌴㙢〷㤶搵搷搴㤸挱挶敡晡扡㠶㠱㈵㤱㐸㘰㘱㐵㜵㐳㘳ち〴戴捡㙡昰ㅢ搲㉡ㅢ慡㑦㌵搳㉢攷㤹㤱〶〸愵㈵㈵愵愷敢挹攰ㅦ㘸扦つ㠵攸搴搲㔳〹㈰㤵愴㙢〴ㅤ〸搲〹㜴〲ㅦ㐱㐷㠲㑥〴㥤〹扡㄰㘴㄰ㄸ〴晢㄰㜴㈵搸㤷愰ㅢ挱㝥〴晢ㄳ晣㡤攰〰〲晡搷て㈲㌸ㄸ愰㔳㜷㠰㈹㘵愵ㄳ慡㑥㐱㙢㈶㌷搶㐷捣〱㤹㔳慤㤸〷攷攴っ捣ㄹ攸㉦捣㈹ㄸ㤸㍤㈰戳慣愹愶戱㈹㘲づ慥㌳㥢ㅡ㈳㠱㥡〱㤹ㄳ㥢慡㙡慡㠳㘳捤㠵㔳敡㘷㥢㜵㠳捤慡散扣慡㠰扦㈸挷㥦㥦ㅦ㉥㉥㉥敡㜴〸㉣㡦㉦㉢㥤ㄸ㌱挳つ㝦㤶捤㐳㘹㜳㐲㔹改挰昱㘶攳㥦㘵昳敦戰〹㤳攵昵戵㠱敡扡㍦挹㘸ㅡ㙢㥡㔷㙥〶慢㔹㝣搳㡣㔴搷捤ㅣ㠸戰㕤㠹〶㔶㌸㜰〴㌲ㅥっ㌴㌴㤶㤹㌵㌵㤳捣㌰敢摥愹㤶㌹㌳㈳㘶㕤搰㙣攸㔲㍢㝣㐱搰慣戱搹つ改戵㔳〳㤱昱㠱㕡㌳㤵〷ㄹ戵㔶摤㐶㠷捣扡挶敡挶㠵㥤㙢㡦㙤㌰㈷〵敡㘶㥡ㄴ㐹慢ㅤ搹㔴ㅤ㑡㑤ㄵ愹愹㐹㈹㠷㝢〵㈳㙢㌳㜰㐴㈴㔸㌶㉢㄰㘹㤴ㄸ慢㤶攳㈵敢攸㈱㌲㜰㔷㔸散㐵㤹㌱㕡㉣搳攴敡摡戱㘶愴捥慣愱ㄳㄶ慦㝦㡣㤰捣㠹㤵晡㘸㜲㔴㙢㔸ㄸ搱搱㍥摦搸ㄴ㝡搱㌳〹㝡〰㘸㔹〰晢っ㉥㤹㔲㤰摤㍢㉢㤳攷㘳收昸㠹㔳戳昴挳㈸搰ㄳ㐰愴扥㠳戳搷㘹㠰㘷㔰㜲㘵㈰戹戲㉡戹㌲㤸㕣ㄹ㑡慥㌴㤳㉢挳挹㤵㌳㤳㉢㘷㈵㔷㔶㈷㔷㥥㤲㕣㌹ㅢ㌲敡㤵摥愱㐳戲晤ㅡ昴搹捥つ㕢㙦摤㔶扡慡摦扣捤敢捦戸㘹扤攰〹㉢捦摣摥㌸搰て〷搰晡〰ㄸ㠳㝢㤶㑣挹㉦攸㥤㔵㤹搵扢攴戸㥥昹㝥扤㉦昹晤〰㠴㜸ㄳ昱㌰愶搹㡢㐷㥥慦㑦㝥戰昴捡昲㡡㝢㔶㝥戹扥㐲昰挴㤷挶〶㔰昸〸〰㙤㈰㐰摡攰㠹㌹戹挵晡㤱㈴㘶〳〸戱挵戶戰搳晣㜴搵攸慥摢换敥晣㘵挴攵㜹换㠷㥤㈲㌸㙡㐸ぢ戹ㄴ捥〳搰晣〰〷㈱㍦昹㠵㤹扤㌳戳㌲㑢收捤捣㥣ㄲ〹搴㌵㘴㑥㡣㔴〷捤㉣㍤㥦㤲〵〰㐲㍣㙦㥢㝤扢㘹㥦㠷愷ㅥ㜲晢攸挵㘷敢㑢慥晥晤戹㘹㠲晤㔱㥡㉤愲㜰㌱㠰㜶ㄴ〰搳捥㐶㍡搲㝥㌴〵〶〱〸昱㑦摢摡慥㌱て㝤晦挲戳扥〹敢㜲㕥ㅥ㤹㝢昱㌹ぢ〴〷㌴㘹㙤〸㠵㠷〲㘸挳〰慣㥣ㄵ㍢㜲㔶㐲㝥㈹㠰㄰敢㙤㘳㡦㜷㐸扢扥昳戶敦㠶㥤敢慦㍡㙤搵愰ㄹ㑦〹づ㡣搲㔸㌹㠵㠷〳㘸㈳〰づ㘰㘸挵㙣戰散ㄲ挳挳攱捣㈹㠱〵㐷㘵㘶改㈳㈹㌷ち㐰㠸㐷㙣愳户ㅤ昴晡㠷晡挹㈷っ㕢㌵愴敢㥡㡥㘵ㅢ扦ㄱㅣ㘸愵搱㌱ㄴㅥぢ愰㔵〰挸㙥㤶攳㙡敦㌸ち㡣〷㄰攲㝥摢㕡㡦戹㤷㕤昱摢昱〷㡦㕤㕣戰昸散㥦搲㔶愵ち昶㌷㘹㙤㈲㠵㡦〱搰㈶〱挸昶ㄶ挰ㅣ晡㐸㘹㌹晢挸㘴昲愷〰〸㜱㤷㙤散㘶㍤敤晡㉤㜷㡦ㅤ扢㝡晢挸捤ㄹ愷㥣㜳愰攰挸㉦㡤㑤愵昰㌴〰敤㌸㠰㝤㘵㈹㘴㠵㘵㠳㐷㑦㥡㤴愵㑦愷挸昱〰㐲慣戲敤㍤昳捤㔵搳扥扤㙥搳戰㝢搶㘹ㄵ晥慦㜷㉤ㄲ扣㠸㐸㝢㈷㔲昸㈴〰敤㘴㠰敥㠳㌳㜱㑡攵㐴ㄳ挸㙥㔳㔲㔷㤷㌹愹㝥㘱㘵㤶㕥㐹搹ㄹ〰㐲摣㙣ㅢ摥㍥敤㝣晤昴㝥㈳挶慤㍣㘲搳㈷㘳㍦㝤慣㐶昰挲㈴つ㔷㔱㌸〸愰㠵〰づ㐶愰〵㌹㌲搰搱㤳㑢㘸㉦㔰搳戸㤰攷㉣㙡㘳㔲㌴っ㈰挴㌲摢敥慥㤱㙦昶㍡㜴摣㈷挳㤷㕣晦挴㐱扦て㥢昶㠳攰戵㑥摡㥤㐵攱㙡〰敤ㄴ〰攷ㄹ㔷㕡挲㙣昲ㄴ搶㙢〰㠴戸搲㌶搶㌳㉤㘵㔹搷㜷㍡㡦扢㌹戲愴晥摣㘵㉢㕥㑦攳㌵㌳摦㙢㌰㡡ㅤ攷㑡ㅡㅡ㥡㙡攷昰㐲㙦㡦挱散挴㝡㙤㜹㐳攳挴㐰愴戶攱捦ㅤ慣㌱㔴敦㙤戴㉥㘹愸㙤晦搱ㅡ㑥晥㤴搱㕡慢㐳戲㝡㑦㠹㔴攳㥡搴㔴ㄳ㠸っㄸ㔷㕤㌷㌸㝢㘰昱㠰㡡敡搹㘶㑤戵搹搰㌸㌸㘷挰戸挰㠲挱戸搳搰敢㤹搸㌹〰摡㕣㠰㡥㠳㈷收攳っ愹挵㙤㐷㤶ㅥ㈱慢〱㐰㠸㡢敤㡡摥㤸㥦㜹昷晤㘵ㅢ㐶慣改昱㝣㝥摦戵㘳㑤挱ㅢ㈰搹㍤㥡㈸㍣て㐰㥢て㈰挷搰㐲㝤〱㠹ぢ〱㠴㌸捦戶昰㘲户㕦摦㥣㤹㜵挹攸㕢ㅦ㍢昳㠶て㉥换扡㔴昰敥㐹㕡㌸㡤挲愷〳㘸㘷〰ㄸ㘵昵ㄸ㍣捤㐸㘰愶㘹つ㥤晡㤹攴㉦〲㄰攲㉣摢㔸㡦搲㕥㐵摤〳㌳捡㔶㉥慦扡昱户㙦扥㕡㉥㜸ㄷ挶㑥愶㥤つ戰㕦昹戱㜵搵攱晡㐸慤㑣挰ㄱ㜶㥢昵㜳挰搲ㄷ㔳攸㕣㠰ㅥ㠳戳捡㥢㈲〱㜶戵捣慣摥ㄵ挳㐷㑣改㌳㌱挷㍦愰㘲昸㜸晥摦昷㠸㠲扥晡㍦愸㜰ㅥ㠰㄰ぢ㙤挷ㄵ敢搶㡥㝢攲改挳㑢㥥搸昹户㘵㈳戲晤晢〹摥昹挹㔶㕣㐰攱ぢ〱戴㡢〰攴改㤷㥤攰昴㕢㐲搱㡢〱㠴㘸戰敤摥戹扥敢㠲晡㑢㠷㡣㕣㜱搷㡣慦ㅥ慥戸㝥慥攰捤愴戴㝢㈹㠵㉦〳搰㉥〷㌰挶搵挵㘴攷ち昲㤷〲〸㔱㙢ㅢ摢ㄸ搸㤹搶戴扥㜶散㔵㐷散㜹昴㍦㍢敢㔲〵㙦㑡愵戱慢㈸㝣㌵㠰㜶つ〰〷㌳㝢㡣㘸ㄹ捣慥愵挸㜵〰㐲捣戴敤㡤㤹戱敢愱㕥㜷晥㔲戲晣摡搲つ㜷㔵㘷昶ㄴ扣扦㤵昶慥愷昰つ〰摡㡤〰搲㥥搵攸ㄶ㝢㌷㔱㘴㌹㠰㄰〱摢㕥摡敤㙦ㅣ㜶挵㠰搷㐶㍤㝡攷㜵敦慥摢㌱㙥慢㌸〰㙣㘹㙦〵㠵㙦〱搰㔶〲挸换㘹㐱㜴㙣㥣㘸㐶㠲戸扡捣㌶㜹㜹戹㤵㤲户〱〸㜱㠲㙤戶敥攳〹慢ㄶ㙣扣㜴搴㠵㡦摤㌰晤㤹㠳攷㝣㈱㜸昳㉤捤慥愶昰敤〰摡ㅤ〰慥ぢ㐲ㄹ㠷戰㍢挹㕦〳㈰挴戱戶戱㔹ㄷ㐴㤶㉤㥤昳㘱昹扤㙢〷っ㕢㌴戲㜸扢攰㑤扣㌴㜶㌷㠵敦〱搰敥〵㌰挶㔷挷ㄴ㘴㉤昹昷〱〸㌱挱㌶搶㜷捤搹㔷㍦戱㘷㙢挵㤲昳㜲㍥扡㙣㡢㜶愳攰㘴㐰ㅡ㕢㐷攱〷〰戴〷〱攴搵戴愵挱㡥慢改㐳㤴㝢ㄸ㐰㠸搱戶搱摢攷㜶㤹㔴㜴㜴㡦㘱慢㕦㑦摦扤㘵㘸攱搷㥤ㅥ〵晢ㄸ晢〶慥㍣ㄲ㤸㡦扢攰㤶ㅢ散摣㠱搹晣户昷㤹〵㈶ㄶ攱晣㜰㘱㌸㈷㈷㤴㥦ㅤ挸ぢ愴㘵挲㙣㕢敦㘷㜹㌶㜴ち㑦慢慥ぢ搵捦㤷㌷戸㥤挲㈳慡㙢ㅡ捤㠸㐴㌲挲昸捦扡㐹㤷㜸攷昰昰〵㤸摤〴慤㝢攱㙥攱㌲㌳搲㠸㔹㐱攳挲㤶㈱户㝢㘹愰挱㙣㐱晢摢戶㑢敢㥢敡㐲つ〷㝢㌳㈷㌷〶ㅡ捤㠳㘲㜹㉤㐶攲搴㈶㘳挶㘰㌶挸㤰づ㡤㔵㥢ㅡ愸㘹㌲㑢ㄶ㔴㕢散㐳㘲搸㤸㍢搴㔷㈵收㡥㠸㤸㜳愳摣戸㠸㑡㌰愱㥤㈷㙤挷戵搲㘲㔹㜱㘵㤶捤慡㙦㌰敢㘴㜸晤㙢㈷㔶〷㘷㥢㤱挹㈶愷挳㘶㐸㌶㜵㍦戲散〹㑣晦〹㜵㘸㈸愶㈴愱㉣㈷㤵㠹㌶敢㐲㘶〸昱捥㐱㤶ㄷ㑥〹㔴搵㤸晢扢㐴㉣㥦㘰ㅣ攸㈲㡦愸て㌶㌵㤴搵搷㌵㐶敡㙢摣㥣㤲搰扣〰㈶㑤愱㜱昵㈱㌳㔵扥㤲㉣㈸㤲㔲㔲㠴㐸敡攳㜵挱愷敤〶捥㑦ㅣ㥤㠴戳愰搶㠵ㅤ㥤㠸挲㥥昳㥡愸㘵ㅣ㌸㍡ㄹ攵晢戶ㅡ㠹戳ㄳ㔲㍡扢㔵㘹㡦㑥㑡愵〳摣㈷摥挰㐹愸て敡㔰㘳昲慣㑣敥㤹搸㘴㑢扦摣㑢愴㡥慡昰改〷愵㕢㐹㥡㌴ㅢ敤㝢敤㉢㥣㥣扣慦摤晡攱昳㌰㌵ㅥㄵ愸ぢ搵㤸㤱㔶㥦摤〸㐶愴㍦㐶昰㌸挱ㄳ〴㑦ㄲ慣〷㐸㉢挵ㄸ㤷㌰愳愹㤰㄰ぢ挴挲戴昹搵愱挶㔹摡㉣戳㝡收慣㐶搰昰捣㈷㍤㥤改㡥㝢改㑦㠳愴㌷ㄳ㙣〰昰昹㤲戴㡤昸㍦㈹搵愷晦ㄳ晦㘹㥢〰㌲搴戳㠱㑣慢㘷晡㤲搲㝡㠰晣扦㥦㥤㈷㐳㑢㤷て〳昰戴愶㈱慤ㄶ㜶ㅢ㔲㔲扣戲㌱㉡搰㌰慢㤱㈷㘲敢㑣摡㝢㠶㘰㌳㐰愷㘷〱挶㡦㌲㙢㜰ㅡ晦㔹て㝡搲づ㠳捤扤㍥㔰攰晤摡晥戵㤳ㄷ搶〵㘷㐵敡敢昰戸慤㍣搰ㄸ㈸〹攲愹㐹㠳〸㘸戵ㄵ昵㘵㑤㡤㕡敤愸㙡晣搷愹㜶㤲㌹挷っ㌴㤶㘱㤸㙥散㕣㕢㠱㈷㉥㜲ㅣㅤㅤ㕡㤰㔶㙢㍤㉣㈹㌷ㅢ㠲㍡㥦慡㡣挶戰戴㐰挳ㄱ挶搹㑥戵ㅣ㘸捣〵㡤㌴摤愱ㄶ户晣攸㑥㍡㠴晡㑢㉤敢㠸㥡㥤㈵㑤㘹晢㙣っㄶっ㜹攸戰搲㔱ㄲ㉣㑢㐹散㌹戸㠲攲摡㥢㙡挳搸㌳攸搸挶敡㥡㠶㠱㜶㝡〷㤶搷攳愹㥢㈹ㅦ㌸㌲敤㥡㠶づ愶戵㕡慣搸ㄳ㥤㡦㘵㈶〴慢㉣戳〸㘵㘴愴扥㘹づ㙦昶晦㉣㍢戴㤵愴㍦〷㜰昳㔷㙢㡥敥㜵搳摡摦敤晦ㄷ攱ㄴ㤲㉦㍤㡢ㄲ散敦㐴昱㥦㝣改㉦攲㍦㕦㙢扣戴㥥㤰昰ㅣ㘹ㄳ㍣㐱㑡㠳㝣愷㕡戴㜶㑡挴㤴㡦挴搲㈵戲㜰㡥搹戹㜶㕡㝤㘴㜶㔵㝤晤㙣ㄶ扦㡢挴ㅡ㘶㤹㘶㈳㥦㌳㜵戴ㅦ慢昱㔸〸㤱㤲攲㝡㠶攴㜸㈰昵㜷搸搷戶〰㜴㉥挱搳㈷㘵戱㐱㝢ㄵ愴ㄴ㕣㔱戴搷㜰㜰〴收㍣㘶收㘴㍣ㄵ捥㉣挳改㤵㌹愲愶㝥㝥㐳攵㤸愶㥡㠵㤵㐵㤵戹搹戹搹㤵㜵收㝣捣㌲㙢〷㉥愸㘹愸ㄵ〳㤱ㄲ㍥㈳晡㝣昵㡣ぢ晡㤷㜶ㄹ㜶搳挷攷扦㜲挱㔳ㄷㅥ㉤㡥戰ㄹ㜱㑦愲㝡挳㐹㈶摥晡ㅢ〴㙦ㄲ晣㥢攰㉤㠲慤〰攲㜰愸㜲〰挳戱晢愵㙦〳慥扦㐳戰ㅤ〰挳㤰㉣ぢ㐶愱㜷㠱㙡敦〱挴㡤㐲㐲ㅣづ㌲㐷㈲晤㝤㠲て〰㐴㕦〰㥥戳㐹晡づ㠰㠴㠵敦㐳㠹戸挲㝦〴慡㑦㙦㠵㈷晡㐱㠲挵搷㤹㙣㥤改搵㤹㕡搱捤捥㐹㕣戲昶戵ㄹ㜱㑦摡〶㐰㉤㤳晡晦㈵昸㤲㘰㌷挱㔷〴㕦〳㠸捥〹㤳昵㉤㘵扥㈳昸ㅥ挰㤱慣㍤㐰戵ㅦ〱㍣㤲挵㠷㜹㌲㔹㍦攱㐰晦ㄹ㐰ㅣ〹㘰㈵敢ㄷㅣ㈵㑣搶㐰㉡挴㈵㡢㐵昴改慤昰㐴㌶㈴扣㤲昵搳㙦〹㝡搶㡦㌶㈳敥愱㘲㉥㉣㘵攲慤愷ぢ〰㥤挰㐷搰㤱愰ㄳ㠰昸〶慡摥㍤慢ぢ㘵㌲〸っ〰㐷戲扡㤲戶〹㔶㝤㐲攴攱扦ㅥ㜴搰㡤挴晤〰㐴㍥㔰㉢㌹晢〳㑤㤸ㅣ㍦戵攲㤲㜳㈰㔴㝣㝡㉢㍣㔱〰㍤慦攴扣㥦㈸㌹敦搹㡣戸㐷愳㐵戰㤴挹㈸戲攰㔴㍦㡣愰㈷㐱㉦㠲摥〰攲敤㠴挹改㐳㤹扥〴晤〰ㅣ挹ㄹ㐰㥡㑣㑥㤲㈸㠶昱ㅥ㜴㌰㤰挴㈳〱挴搱㐰慤攴㘴〳㑤㤸㥣愳愸ㄵ㤷㥣㍣愸昸昴㔶㜸㘲㄰昴扣㤲戳㌹㔱㜲㥥戱ㄹ㜱㑦㝡㠷挰㔲㈶愳ㄸ〴愷晡㘰㠲㈱〴㐳〹㠶〱㠸愷ㄳ㈶愷㤴㌲㘵〴攵〰㡥攴㡣〰慡㡤〴昰㌸捤㠶挲㔹て㍡ㅣ〵扥㍥ㅡ㐰㤴〰戵㤲㌵〶㘸挲㘴つ愳㔶㕣戲挶㐱挵愷户挲ㄳ愵搰昳㑡搶摤㠹㤲㜵㤷捤㠸㝢㤲㕤づ㑢㤹㜸敢㔳攱㔴㥦㐶㜰ㅣ挱㜴㠲攳〱挴慡㠴挹㍡㤱㌲㈷ㄱ㥣っ攰㐸搶っ搲㘴㑦ㄲ㘲㌸㡣昷愰㠳㉡ㄲ㠳〰㘲㈴㔰㉢㌹㈱愰〹㤳㌳㠲㕡㜱挹㤹〹ㄵ㥦摥ち㑦㡣㠲㥥㔷㜲㤶㈶㑡捥ㄵ㌶㈳敥㠹晣ㄸ㔸捡㘴ㄴ㜳攰㔴㥦㑢㄰㈱㘸㈰㘸〴㄰㑢ㄲ㈶㘷ㅥ㘵收ㄳ㉣〰㜰㈴攷㔴搲㘴㜲㤲挴㔸ㄸ敦㐱〷愷㤳㜸〶㠰攰戳㝤㉢㌹㘷〲㑤㤸㥣ち㙡挵㈵攷㙣愸昸昴㔶㜸㘲㍣昴扣㤲戳㈰㔱㜲收摢㡣戸てㄸ㈶挲㔲㈶愳戸〸㑥昵㈵〴ㄷㄳ㕣㐲㜰㈹㠰㤸㥢㌰㌹㤷㔳收ち㠲愵〰㡥攴㕣〵㔴扢ㅡ挰攳㌴㍢〶捥㝡搰攱㌵攰敢搷〲㠸挹㐰慤㘴㕤〷㌴㘱戲㈶㔱㉢㉥㔹㌷㐰挵愷户挲ㄳ㔳愰攷㤵慣㤳ㄳ㈵敢㈴㥢ㄱ昷〱捡㔴㔸捡㘴ㄴ户挱愹扥㡡㘰㌵挱敤〴㜷〰㠸㘹㜶戲㌴㐸戱㕢捣㑣㐹㑡㍡㌲㤹㉡㙢㈸㜳ㄷ挱摤〰㉡㔹㥡㑦扦ㄷ愸戶ㄶ㈰㉥㔹㌰〷捤ㅥ搴扥て㝣晤㝥〰㌱ㅤ愸㤵慣㜵㐰ㄳ㈶敢㌸㙡挵㈵敢㈱愸昸昴㔶㜸攲㜸攸㜹㈵慢㍣㔱戲捡㙣㐶摣愷㐳㈷挲㔲㈶愳㜸ち㑥昵愷〹㥡〹㌶㄰㙣〴㄰㠳敤㘴㐱挸晤搲㌷㔱收ㄹ㠲捤〰㉡㔹戸愹㝣㡥㌴㈶ぢ㤷晥㤳愰搴〳㙦晤〵ㄲ㕦〴㄰㤵㐰慤攴扣〴㌴㘱㜲㑥愶㔶㕣㜲戶㐰挵愷户挲ㄳ㌳愰攷㤵㥣㝥㠹㤲搳搷㘶挴㝤挲㔵〵㑢㤹㜸敢㕢攱㔴㝦㥢㘰ㅢ挱㍢〴摢〱挴㘱〹㤳昳㉥㘵摥㈳㜸ㅦ挰㤱㥣ㅤ愴㙤㠲㔵㈴㈷㠸晦㝡搰挱㠷㈴㝥〴㈰㑣愰㔶㜲㜶〲㑤㤸㥣㄰戵攲㤲昳㈹㔴㝣㝡㉢㍣ㄱ㠶㥥㔷㜲㡣㐴挹挹戰ㄹ㜱ㅦ搳捤㠲愵㑣㐶昱㌵㥣敡摦㄰㝣㑢昰ㅤ挱昷〰㐲㑦㤸㥣㍤㤴昹㤱攰㈷〰㐷㜲㝥〱慡晤ち㄰㜷㥡〹挱㑦〲㝢搰攱㙦攰敢㕣慥㈳㘶〳戵㤲㤵㤴摣㑡戲㑥愱㔶㕣戲㔲愰攲搳㕢攱㠹ㅡ攸㜹㈵敢晢㕦ㄳ摣㘱㝦㘷㌳攲㍥㠶慣㠷愵㔶ㅥ㘵扢㍥散㌳㈰敢㝡㤴ㅤ昷㤰搶㝡㑥昴晦ㅥ㐵晦攵ㅥ㐵扢ㅦ㐳昷摢换戳搷㤸〷搱〹ㅦ㍢㍥㡡づ昱晦ㅥ攴挶㉥挲戳ㅥ攴㜶挲㐹㉣扥挱㘹㤷㘰㜶ち戶㥥㐱挰㜵㜸㡥㠱愶慢㠵㡡㌹挸慤ㅣ㔴昶愵㔰㌷㠰戴〸㐸慤㍦㤳挴改㥡〱愱㔴慥づ攸㕣㕢㙥㠶〳昸昴㕡㍥㐷ㄴ㠱晦㍦ㅦ㌳愶㘲敤㈲㠶㐵昵㡣戱昵㐶㈰昶㐳搱〸㉤昶㈳ち昷㝡㉥慣㌲ぢ㡤㌴敢愶攰㔹㕡〳挵晦慣愷㠷㝦㤶ㅤ挶愴敦㠷戲愹㔷摡㉥㜴㠶戶户"}}]
[null,"Decisioneering:7.0.0.0"]
[null,"CB_Block_7.0.0.0:3"]
[null,{"$cut":{"chars":19887,"head":"㜸〱敤扤㜷㥣ㄴ㐵晡㍦扥戵愱搹ㅥ挲㌴搱挴改ㄲつ㈰户㜹㜶㔵づ㤶㠵㈵〷㔹㐰挱戰捣㑥㠰㤵つ㌰扢㐴ㄵㄵ㔰〴昴㐰捣㑡㔰㌱愲㈲㠷〱ㄵ㐵㠲昹㑣㘰㍥㌳㥥攱づ㈳㘶㐴晤扤摦搵㕤㌳摤㌳㍤换㥥ㅦ昷昵昳㡦敦挰㍣摢昵攴㝡㥥慡敡敡敥慡㥥ㄴ㤱㤲㤲昲ㅢ㍥晣换㑦㍡て㍡㤷捦慤㙦〸搵昴㈹慤慢慥づ〵ㅡ慡敡㙡敢晢㤴㐴㈲晥戹㈳慡敡ㅢ搲挰愰㔵㔴㠱㕥㥦㔱㔱㕦㌵㉦㤴㔹㌱㉢ㄴ愹〷㔳㐶㑡㑡㘶愶㥥ち晡㘱搶搷㔰〵㥤㔲㝡㍡〱戸㔲㜴㡤愰〵㐱㈶㠱㑥攰㈱㘸㐹搰㡡愰㌵㐱ㅢ〲㉦㠱㐱搰㤶愰ㅤ㐱㝢㠲づ〴ㅤ〹㍡ㄱㅣ㐲㜰㈸〱敤敢㠷ㄳㅣ〱搰慡㌳挰戸搲〱愳㉢捦㐲㙤捡ㅢ敡㈲愱摥㔹ㄳ㑣㥦晢收攴昴挹改㤳敦换㈹散㤳摤㍢慢㜴㘶㜵挳捣㐸愸㙦㙤㘸㘶㐳挴㕦摤㍢㙢捣捣捡敡慡挰昰搰摣㜱㜵搳㐲戵㝤㐳㤵搹㜹㤵晥晣愲㥣晣㠲㠲㜰㜱㜱㔱慢扦㐰昳愸搲〱㘳㈲愱㜰晤ㅦ愵昳㐸敡ㅣ㕤㍡愰捦愸㔰挳ㅦ愵昳㈸攸㠴捡㠱㜵㌵晥慡摡㍦㐸㘹〶㜳㥡㌷㌰ㄴ愸㘲昲㐳愱㐸㔵敤㤴㍥㜰摢ㄱ㘸㤴㝣㝤捡㄰昱㠰扦扥愱㌴㔴㕤㍤㌶ㄴ㘶摥㕢搵㌰㘶愱㐸愸㌶㄰慡㙦㔳㌳㘸㑥㈰㔴㙤㤱敢㌳㙢㈶昸㈳愳晣㌵愱㜴ㅥ㜸㙢捣扣つつ㠶㙡ㅢ慡ㅡ收戶慥ㄹ㕦ㅦㅡ敢慦㥤ㄲ㈲㑢㐶捤攰㤹㔵挱昴㜴㤱㥥㥥㤲㜶戴㥢㌳㌲㌷㝤捡㈲㠱搲愹晥㐸㠳㉣㌱㙢㌹㙥扣戶ㄶ㈲ㅤ㜷戸挵㔶㤴ㄵ㈷挵㌴㤵㔷搵って㐵㙡㐳搵㌴挲攴昵㡡㘳㤲㌱㌱㐳ㅦつ㡥慡つㄳ㈳㕡㕡晤㡤㔵愱ㄵ㍤㡢愰ぢ㠰搶ㄵ攰㠸扥㈵攳ちち戳㝡㘶㜵捤ㅡ㕡㕥㤲㌵戶㙥慥扦扡㘱㙥搶愸㌱ㄳ戲扡敡摤挸摡ㅤ㐰愴扦㠵㝥㙣㔷挵扥㤴㕡攱㑦慤愸㑣慤〸愴㔶〴㔳㉢㐲愹ㄵ攱搴㡡㈹愹ㄵ㔳㔳㉢慡㔲㉢捥㑡慤㤸〶ㅥ昵挹㙣搱㈲搵晡㑣㥣扣昶㐰攱㉦㘵㐳戶づ扥㝦捣散挷敦㙤㈱搸㜵㘵ㅦ敥㠹〳晤㘸〰敤ㄸ㠰戶㈵戳愶㘴愱㥤㘶㑤昰㔷捦っ㘵㡤慡ぢ敡挷㤲攱㌸〰㈱㕥㠵㐳㜴㉡扤晡戹㙦愷扤晦昹愰㠷昶㡥㍣晤攲㔱攷㝥㈱㌸〶㐸㙤扤挹㝣㍣㠰搶〷愰㉤㉢㕡摣戳㙢ㄶ〷ㅥ搶慦慢晥㔷㌲㘴〳〸昱愲愵㙤挵㡣て㐷㉦㍥昴改㈱て慥晤㘹㔹㘷敦慥㜶㠲㠳㠹搴㤶㑢收㍣〰㉤ㅦ挰攸摢扤㘴㕣㘱㜶捦慥ㄵ㕤㝢㤶㥣搲扤㈰㕦㉦㈰扤㄰㐰㠸㘷㉣㘵㥢㈶昴改㥤㘹㔴㤷㙥㥤ㄳ摡㜲昴慡㑢㜷㘷戰㜱ㄶ戸㈵㌰扥㙤㤴搴搷捦慣㤹捥挱搱㙡户㜲㈴慢ㄹ㔸摦㌰挶ㅦ愹愹晦㘳ㅢ㌸㥡昷挱㕡㜸㐹㝤㑤昳户㜰ㄸ昹㐳㕡戸㔶㠴㌰㜷ㅣ㌸扥戶㉡㕣ㄷ愹改㍤戲慡戶敦昱㌹扤㐷晡攷昴捤搱㡢㤹愵ㄳ〰戴ㄳ〱扡昴敤㍡㜰㘶挴捦㌸㘷㜵敤㌹㘲㔰搹戸㘳挶攴ㄴ昷ㅥ㌱㘸ㄴ晦ㅥ㝢㝣攱戱晡㐹ㄴ攸ぢ㈰挴づ㉢慤㈵㙢㤶捦扡摡㥢㔳晡搸㥥㡥ㄷ捣攸扡晦㝥挱攴挸㌶搲㡦捣晤〱戴ㄲ〰搹戵㡡㤳㜴慤〱㘴㉤〵㄰攲ㄱ㑢敦愷㤳㙦㕢㔳㜷摡㑦㘵户㝦㌸敤愸㜹ぢ昷㡥ㄲ㍣㜳㐹扤㠳挸㕣〶愰つ〶挸攸㍢㈶㈷挷愷て㈱㜲㈸㠰㄰て㔸ㅡㄶ昷晤捦㈵㜷㙣ㅡ㔴㝡㐱ㅢ敤搳晤挵慦㡦ㄱ㍣敤戱搱㘹挳〱㍡㌸㐲㤲㙤㐵㘴〴㈸晡㐸昲㡣〲㜰㡤㠸捦㡡㠸㑦㐶㘴㌴〵挶〰〸㜱㡦㘵昷㥡搶换㍥㕥攰晢㙣昰㠲昷㠳㡦づ㔸㤹㍡㔵㜰㜴㤰㥥㡦㈵㜳㌹㠰㌶づ挰摥㙢〶㤴戰搷㡣㈷㝤〲㠰㄰㜷㔸捡㡥昸昴搵摢慦扥攱晣㠱ぢ敥㍡㜱愱㜱晤㤰戳〴捦搸㔲搹愹㘴㥥〸愰㑤〲㜰㈸ㅢ㐸㘵愷㤱㝥㍡㠰㄰敢㉣㘵㕢慥敦昶昸敡㠷挶㡦㕡㔷㌳敢愹ㅢ戶扥㔸㈵㜸收㤷捡捥㈴㜳〵㠰㌶ㄹ挰㔴㤶㈳晢戳改㤹㥦昴㑡〰㈱㔶㕢捡敡ㄷ愶ㅥ㤶ㄷㅥ㌶攴慡㙥ㅤ㥦㝣㙤昳㤵改㠲㌳〸愹㉣㐸收㄰㠰ㄶ〶㤰捡ちち捤挱㘱㍣㍤㥢㐲晡㔴〰㈱慥戶㤴扤搷戹敤㜷慤㔶㍥㌷㝣攵扥㤱㑢てㅦ㍦㜸㠴攰㑣㐴㉡㍢㡢捣ㅣ㍢戵㙡〰㔳ㄹ〶㉥㡣㌴愶㘷㌵愴搷〲〸㜱㤹愵慣昷戸㉢晢扤敦扢㙡挸昲㥦搷つ㌹㜵敦昳㌷〹捥㘸愴戲改㘴㥥〱愰㐵〰㑣㘵㐵愶㘷愷搲戳㝡搲ㅢ〰㠴㔸㘶㈹㝢㜲挳愷㍢㑥ㄹㅡㄹ㜹㑢扦搲㉢敦戹㙢捡戹㠲㌳㈳搹㡡㘶攱挰扤ㄵ捤愶㥡㌹〰摡㕣〰挳搱慦挶攴收攸昳㐸㍦ㅢ㐰㠸㐵㤶㤹〵㐷扤昲攵戶挸慤㐳㉦捡㕢戱敡愱戳㌷昵ㄴ㥣㝢㐹㥦捦㈵昳㝣〰敤㍣〰搹㡤㡡㤲㜴愳昳挹㝡〱㠰㄰昳㉤扤愳扡ㅣ㤱搳攵晢㥦㠷㙦㝥敥搹扤㘹敤㉦㈸ㄳ㥣捥㐹扤ぢ挹扣〸㐰扢㄰愰㍤㑦㉦㠳㈳㜵昵昵戶ㄳ捣㐵㘴㔹っ㈰挴ㅣ㑢摦昳㥤㜷ㅦ㤹搶昳㥡戲㝢ㅡ摡摣㜵挱愱攳敦㄰㥣ㄹ㑡㝤㑢挸扣ㄴ㐰㕢〶㘰㙦㐲㈵㌲戶㤷㤰㝥㈹㠰㄰ㄱ㑢搹㠵ㅢ㤶搴敤晢敥㥢搲ㅢ㉦摦㜸晡〷㤱ㄵ㉦〹捥㌰愵戲攵㘴㕥〱愰㕤〶攰挸晡㈰㈶㙡㈵改㤷〳〸㔱㙤㈹晢晢㥥㝥敦㝣晣搸攰㤲扢昷㠷㙡㜷㙤散昰㥤攰㑣㔵㉡扢㤲捣㔷〱㘸㔷〳㜴敥㥢㈵捦㝤㌸挷换㤳ㅦ㉢㕥㔲㕢换㤳㝤㐵㔷晤ㅡ昲㕥ぢ㈰㐴搸㔲㍣昴愳㉦愶㍤晡敢㤲搲㠵て㉣戸晦㠴㘵扥㥦〵㘷扦㔲昱昵㘴㕥〵愰慤〶㌰慢㙣㥤〵㈷搰换㌵愴慦〵㄰㘲戲愵㙣㙣挷戳㐷㙤㌹愹捦戰㝢扥敤㌸㙣昷〷挵慤挵愱㈰㑢㘵㌷㤲昹㈶〰㙤ㅤ㐰㝢㜹㠲㤶㜹㤶㕥づㅤ㍢戶慢㝥㌳㔹㙥〱㄰㘲㤲愵㉦晢㤰㥥愳搳㍦㕢摢㝦晤摡挵ㅦ㕤㤷㍢㉦㔷ㅣ〶戲搴㜷ㅢ㤹㙦〷搰敥〰㜰攴㐳㍡户㥥昴㍢〱㠴ㄸ㘷㈹㍢昹戳扢㔲㕥㉦㝢㝤攴㠲㈳㤶㕥㄰ㄹ㍦敢㝢挱㠹扤㔴㜶㌷㤹㌷〰㘸昷〰㌸㙡㍡㤱㌵摤㐸晡㍦〰㠴ㄸ㘵㈹摢戸昰昸㝢扦摥攳㉢㕤晦㐸㠱昱㐲挹散㑣㜱〴挸㔲搹扤㘴扥て㐰扢ㅦ挰攱搹㈴㉡㝢㠰昴捤〰㐲っ戱㤴㜹ㄷ㙤晡㙦扦〱㍦㡦㕣戲昲㉦ㅦ㙣ㅤ戲昴挶㔶て㠱㝣戲㌵㤹ㅢㄸ昱捦挶㡣㌸㌶搹捥敤㤳捤㝦〷扦捡挰㐵㐶戸㈰散ぢ攷攴〴ぢ戲晤㜹晥㡣㉣愸㙤敡摣㤶㉤扦㔵昸㤴慡摡㘰摤㙣㌹搹㙤ㄵ㉥慢慡㙥〸㐵㘴挱ㅢ挶ㅦ㜳挲㉥换慤挳㠳收攰㑡㈷㘰捥㡢㍢㠴㑢㐳㤱〶㕣㈱㌴捣㡤㑤㈵㍡て昰搷㠷㘲挵㕥㤶敥〱㜵㌳㙢㠳昵㐷戸ㄳ换ㅢ晣つ愱挳攳㘹㌱㈵〹㘲攵戸㝡〸搵㑢㤷㡥㡣ㄷ㤳㔳换㤲㌹㔵㈶昹㉦㜱㘴㕣㐷搴㔵㈶愷㤶㐵㐲㌳愲搴〴㡦㑡㜰㜱㍢㉢㐴㝡㐲㉤㑤㤲改㔷㔶改搴扡晡㔰慤㜴慦㔷捤㤸慡挰戴㔰愴㍣挴㑢攳㔰㔰㔶戵㈳㐹搶挵㑣慦搱戵愸㈸㉥㑦㠲㕤敤㔸〶㍡㔴ㅢっ〵攱敦㜴㐴㜹敥㌸㝦㘵㜵愸㤳㠳挵戴〹挲㘱づ㜴㔹㕤㘰㘶㝤㘹㕤㙤㐳愴慥摡㐹㈹〹捥昲攳〲㉡㌸戲㉥ㄸ㑡㤷㥦ㄴㄳ㡡㤴戴㌴㈱㔲㡥㜱㥢挸㔲㜷㍤慦㔵㙣㡤㠴㔷㐴㡤㌳摢ㅡㄱ㤹㕤慦㜱愲㥡㜱㘰㙢㘴攴㍦戶㔱㑦散㡤㤰摣搹㡤㜲扢㌴㔲ちㅤ敡散㜸㝤挶㈲㍦挸㐳㜵㠸扤㌲戵㝢㜲㤵戱㜶㜹㄰㑦㙤㔹攱㥤㄰㜲㌷ㄲ㌴愹㌶摡昶㥡㤷㌹㌵戵扤㔵晢㐱戳㜰㤹㍣挴㕦ㅢ慣づ㐵ㅡ扤㡦㈳攸㤱晥㌰挱ㄶ㠲㐷〸ㅥ㈵搸ち㤰㔱㠲㌱㉥㘹㐴搳挱㈱收㠸戹ㄹ戳慢㠲つ㔳戵愹愱慡㈹㔳㌹㐱挱晤㥦捣㑣㠶㍢攱愳㙦〳㑡摦㑥戰〳挰攳㐹搱㜶攲㙦㑡扡㐷㝦ㅣ㝦戴㈷〰扣敡㍥㐱㤶搹㌲㍤㈲愳ぢ搰晦晢㤵㝡㉡愴㜴㜹㘳〰㜷㙥敡㌳㙡愰户㍥㉤捤㉤ㅡ㐳晣昵㔳ㅢ搸ㄱㅢ㈷㔲摦㤳〴㑦〱戴㝡ㅡ㘰搴㤰㔰㌵扡昱ㅦ㜵搳㈷愳ㅢ㜴ㅥ昴收〲㘷㕦㥤㙡捡攷搶〶愶㐶敡㙡㜱敢㙤愰扦挱㕦ㄲ挰ㅤ㤴㝡攱搷㙡㐶搴㤵捥㙣搰㙡㠶㔴攱㑦慢㥡戱愱改㈱㝦㐳㈹㠶改㠶搶㌵㈳㜰昷㐵㡥愳㐳㠳㜳㌲㙡捣ㅢ㈷〳㐳昵〱㥤㜷㔸㠶㘲㔸㥡愳攱〸㤷昰慤㙡㌸搰㠴收㌴㔰㜵㡢ㅡ㕣捡愲㌹改㘰敡㈵愵捣㈳㑡戶㤶㌸㈵敤戱㑡搰㘰挸㐳㥢㤶㤶ㄲ㘱㙡㑡㘱换挱ㄹㄴ攷摣㜴ぢ挶昷愰昱つ㔵搵昵㝤慣昰昶ㄹ㔸㠷㍢㜰㈱㜹昳㤱㘱搷㌴㌴㌰慤搱㘴挵㜷㜴摥愲ㄹㅤ愸㌴搵挲ㄵ㑣㈷㘷㑥㍦ㄲ扡晥㈸㍤搴㤵愲㍦〳戰昶敢昵㈷昶㔸㝤捦㙦搶摦昳搰㠵攴㐷敦㑡づ戶㜷ㄶ昱㐷㝥昴攷昰挷搳ㄸ㉤愳㍢㌸㕣㐷摡㈴㜷㤳㌲挰摦慡〶戵ㅤㄷ〹挹摢㘳㤹戲㌰㜷㝡愸㜵捤㈹㜵㤱㘹㤵㜵㜵搳㤸晣㌶戲㔴㍦㌵ㄴ㙡攰㍤愷㤶搶㉤㌶ㅥぢ㈱搲搲ㅣ㜷㤱㙣㌷愷㡥㠲㝥敤㈵㠰搶㈵戸㐱愳㌴搶㙢扢㠰㑡挳ㄹ㐵摢㡤㠳攳㜱㌵ㅦ捡㉡挷ㅤ攲慣㔲㜴慦慣戲敡扡搹昵ㄵ挳㘶㔶捦慤㈸慡挸捤捥捤慥愸つ捤挶摤㤳㥡㍥㜳慡敢㙢挴昱〸〹㙦ㄲ㝤㜶敢攴㡢㝢つ㘸搳㝦昵㈷㡢㕦戸㜸敢㤲ㄳ㐵㙦㡢㤰㜰㉦慡㈷㡣㘴攱慢扦㑡昰ㅡ挱敢〴㙦㄰扣〹㈰㝡㐲㤴〳ㄸ㡥㥤ㅦ晤㉤㤴昵户〹摥〱挰㌰㈴搳愲㜹昴昷㔰搴摥〷㐸ㅣ㠵挴搱㐰㜳㈴搲㍦㈰搸〳㈰㡥〵㘰㥦㑤搱㍦〴㐸㥡昸㘳挸㤱㤰昸㡦㠱昵攸㡤搰挴㜱攰㘰昲㜵〶㕢㘷㜸㜵㠶㔶戴户㘲㤲㄰慣㜶ㄶ㈱攱㔶㕢㙦㠸㘵㔱晥㑢㠲慦〸扥㈶搸㐷昰つ㠰㘸㤵㌴㔸摦㤱攷㝢㠲ㅦ〰㔴戰㌰㘴晦㠴愲戶ㅦ㈰㈱㔸㈹攲㜸愰㘵戰㝥挶㠱㝥〰㐰晣ㄵ挰っ搶㉦㌸㑡ㅡ慣㍥ㄴ㐸〸㔶㡡㘰戰ㅡ愱㠹㙣挸戹〵敢愷㕦㤳戴慣ㅦ㉤㐲挲㥤挴㕣㘸捡愲ㄷ㍡㡣敡ㅥ㠲㤶〴慤〸㕡〳㠸㝤㄰㜵㙦㔹㕥昲ㄸ〴㙤〱㙣挱㙡㡦愲搶〱㈰㈱㔸㐲攴挱㔸ㄷㅡ散〸扡摥〹㐰ㄴ愰㘸〶敢㄰ㄴ㤳〶㉢㥦㔲〹挱㍡ㅣ㈲ㅥ扤ㄱ㥡㈸㠴㥣㕢戰摥㑢ㄶ慣㜷㉤㐲挲㥤搲㘲㘸㙡攴慡挴㜱㍦搲〰慦攳慡㈴㘱扥㙤㥥昲晦摦㔵挵㥦敥慡挲㜹㐵㜱摣㐱愶搱㜱搷ㄴ㐹㘷㤰㥣㈴晥扦㌹㜹晣戳㔵㜳㑥摥㡤挳挰摢㐹〷㥡ㅥ㈰敢㍤〹㡥㘶㙦户㑥㘱ㄹㅥ晤㔸戳㈸㑥㐰㙣扢攰慢ㅦ㐷愶㕥〰ㄹ㈷愱搸昸昴ㄲ摤搵ぢ愶㜴㍥挰㘸㕤㌳㌰ㄴ昶攳㔹愸㥣ㄲち晦晦㥦㌳挶㜴㍣㤲㐶つ搴㜴戱昱㑡挰㜷捥挶戴昸慢㑤攷㘳㍡㍣㍣っづづ搵㡥挳戴愸晥㡦㥣〸晥㤱ㄳ㑡扤㌷㉡慤㍥ㄹ㉦愳㌱㌴扤㑥㤴㙣㌱㡢戳昹㡡㡡㤴㑣搶㤰ㄸ晤㐴㠲㠴㌳㐶㌶㘸㥥挶㘸愲㉦攴愲㘷っ慤〰晣㘹㘸㉣收㝣攴㤹㘴㘷㡤愷㉤㐲挲㠳㤸㝥搰㤶㐵㑦㡡愱㐸㍦㠱攰㐴㠲㤳〸晡〲㠸ㅤ㐹㕢㝥㍦昲昴㈷㈸〱㔰㉤ㅦ昳㤱㔲攲㜸〹改ㄱ愲㍦晥㜴愱㠱㐱㐴㤶〱㠸〱㈸㥡愷搴挱㈸㈶㍤愵㤶㔰㉡㈱㐰挳㈰攲搱ㅢ愱㠹㔲挸㐵〳㘴㥢慣摤㤳㉣㌸ㅢ㉣㐲挲搳愴㐱搰㤴㐵㉦捡㘱㔴ㅦ㐷㌰㥥㘰〲挱㈹〰攲昶愴挱㤹㐸㥥㐹〴愷〱搸㠲㜳〶㡡摡㤹〰㉥昳㡦㌲ㄸ敢㐲㠳ㄵ愰敢㤳〱挴㄰ㄴ捤㘰昹㔱㑣ㅡ慣挱㤴㑡〸㔶㄰㈲ㅥ扤ㄱ㥡ㄸち㌹户㘰㕤㤹㉣㔸㔷㔸㠴㠴〷㘷㈳愰㠹㜳㄰扤㠶㙥慦㑣ㅡ㤸㍡㤰昵改〴㌳攸㕤㙣扣慣㌷㡢㘲㈴㤴㜴愱愲〶㌲捤〴㄰愳㔱攴㤸愹捦㐲㐹㝤挴ㄲ搸㘰㔷㈴㑥ㅦ㐵㤰㄰㠰㜹愰㜹ㅡ愳㠹㌱㤰㡢〵㠰摤挹散㑡攷㔹昵㑣㤸摡捦户〸〹㑦昰挶㐲㔳ㄶ扤㔸㐸㈵㡢〸㉥㈴戸㠸㘰㌱㠰㤸〳㔱昷搹敡ㄲ昲㉣㈵㔸〶愰㠲㠲慥㜴㈹㜱㥣慤愲㉢㤵㐳㜹ㄷㅡ㔸㑥攴ち〰㌱ㅥ㐵戳㜵㕣㠶㘲搲搶㌱㡥㔲〹挱戹〲㈲ㅥ扤ㄱ㥡㤸〰戹㔸㜰㘲搷㍤愱㘴挱〹㕡㠴㠴㈷㤲愷㐲㔳ㄶ扤㔸つ愳晡ㅡ㠲戵〴㌷㄰摣〸㈰捥㑣ㅡ㥣㜵攴戹㤹攰ㄶ〰㕢㜰㙥㈳捥ち捥㐴㈸敦㐲〳㜷㄰戹ㅥ㐰㥣㠶愲ㄹ㥣㍢㔱㑣ㅡ㥣㐹㤴㑡〸捥〶㠸㜸昴㐶㘸攲㜴挸戹〵㘷㜸戲攰っ戳〸〹㑦㔸捦㠴愶㉣㝡戱ㄹ㐶昵〷〹ㅥ㈲㜸㤸㘰ぢ㠰ㄸ㤸㌴㌸㡦㤲㘷㉢挱㘳〰戶攰㙣㐷㔱摢〱攰㌲捥㔴挰㔸ㄷㅡ摣〹扡晥㌸㠰昰愳㘸〶敢〹ㄴ㤳〶㙢戲㤴〲挰㔵㙡昴㝡㕥㝦ㅡ㈲ㅥ扤ㄱ㥡愸㠴㠸㕢戰㜲㤲〵㉢摢㈲㈴㍣㐱づ㐲㔳ㄶ扥晡㉥ㄸ搵㜷ㄳ扣㑣昰ち挱慢〰攲戸愴挱㝡㥤㍣㙦㄰扣〹㘰ぢ搶㕢㈸㙡㙦〳戸〴㉢〴㘳㕤㘸昰ㅤ搰昵㜷〱挴ㄴㄴ捤㘰扤㠷㘲搲㘰㠵㈹㤵搰戲昶㐰挴愳㌷㐲ㄳ㔳㈱攷ㄶ慣㐳㤲〵慢㤳㐵㐸㜸㐲㝥ㄶ㌴㘵搱㡢扤㌰慡㝦㐶昰㌹挱ㄷ〴㕦〲〸㈳㘹戰扥㈶捦㍥㠲㙦〰㙣挱晡㡥㌸慢摢昱愱㝢ㄷㅡ昸㠱挸ㅦ〱㐴つ㡡㘶㜰㝥㐲㌱㘹㜰慡㈹㤵㄰㥣〳㄰昱攸㡤搰㐴㉤攴摣㠲昳换㉦㐹㙥㉦ㅣ戰〸〹㑦晣愷㐳㔳ㄶ扤挸㐸〵搰〸㕡㄰㘴ㄲ㜰攱愴昸ㅥ愲敥〳㜶㑢昲戴㈲㘸つ㘰ぢ㡥ㄷ㐵㡤ぢ㉤㕤㕡搲っㄸ敢㐲㠳㙤㈹搸づ㐰搴愳㘸〶慢㍤㡡㐹㠳ㄵ愱㔴㐲戰㍡㐱挴愳㌷㐲ㄳつ㤰㜳ぢ搶㠷挹㠲戵挷㈲㈴慣㘸㤸"}}]
[null,"Decisioneering:7.0.0.0"]
[null,"CB_Block_7.0.0.0:2"]
[null,{"$cut":{"chars":18224,"head":"㜸〱捤㝤〷㝣ㄴ搵昶㝦㙥㈰㐳㘶〹㘴㔱戱㘱〹㠸㠸㠰㌱扤㠸㠰㐹〰改㈰㈰㔸搰戰搹㈲㤱ㄴ㑣〱㠲㕤㔴㉣㘰㐱㐵慣㈸㉡㈸昶㕥搱〸ㄶ㉣攸攳攱㔳㙣㍣㐴㥦晡㔴散㈸㉡敡晦晢㍤㌳㜷㌳戳㍢ㅢ昲昳晦昲昹戸㘴て㜳捡㍤攷摣昳㥤㜶㘷敥散㈴愹愴愴愴㍦昱攱晦晣㜴攴挲㝥㤳㥡敡ㅢ挲搵㤹㘵戵㔵㔵攱㘰㐳㘵㙤㑤㝤㘶㐹㕤㕤愰㘹㑣㘵㝤㐳〷ㄸㄸ攵㤵搰搷愷㤴搷㔷捥ぢ愷㤶捦づ搷搵挳㈸㈵㈹㈹㌵搵㑣㠶㝥ㅦ晢敢搷㡣挹㔶㘶㐷ㄲ㔸㈵㤹〶㐹㈷㤲㔴ㄲ㤳挴㐷搲㤹㈴㡤愴ぢ㐹㔷㤲㜴ㄲ㍦㐹㌷㤲摤㐸㜶㈷搹㠳愴㍢挹㥥㈴㝢㤱散㑤挲昸收扥㈴㍤㐰搲昶〳㤹㕣㔶㍡扥攲㔴昴㘶㔲㐳㙤㕤㜸㐰挶ㄴ㉢攷㐱搹搹㤹搹㤹㜹㠵搹〵㤹㔹〳㌲捡ㅡ慢ㅡㅡ敢挲㠳㙡挲㡤つ㜵㠱慡〱ㄹㄳㅡ㉢慡㉡㠳愳挳㑤㤳㙢㘷㠶㙢〶㠵㉢戲㜲㉢〲㜹㐵搹㜹昹昹㤱攲攲愲戴晤攱㜹㕣㔹改㠴扡㜰愴晥㝦攵昳〰晡ㅣ㕦㔶㥡㌹㉥摣昰扦昲㜹㈰㝣挲攵搰摡敡㐰㘵捤晦挸㘹ち㌱捤ㅤㅡづ㔶ㄲ晣㜰戸慥戲收㤴㑣愴敤㉡㌴戸挲捣攱愸㜸㌰㔰摦㔰ㄶ慥慡㥡ㄸ㡥㄰昷戴㙡搶㉣㕣ㄷ慥〹㠶敢扢㔶て㥢ㅢっ㔷搹敡晡搴敡㈹㠱扡㜱㠱敡㜰㐷㉥愴㔷㕢戸㡤っ㠵㙢ㅡ㉡ㅢ㥡扡㔴ㅦ㕢ㅦ㥥ㄸ愸㌹㈵㑣㤳㤴敡愳ㅢ㉢㐳ㅤ㍢慡㡥ㅤ㤳㍡ㅣ攲㤵㡣㘰㤳㌹扣㉥㔸㌶㈳㔰搷㈰ㅣ㔱换昶戲㜵慣㈱㤲戸㉢㉤慥㐵ㄹ㌱慤〸搳愴捡敡搱攱扡㥡㜰ㄵ㠳㄰扣晥㌱㐶㔲ㄳ慢昴搱攲攸摥㄰ㄸ搵搹摥摥搸ㄵ㐶㌱㌳㐸㝡㠲ㄸ扤㐰昶ㅢ㤴㔱㌲㌹扦愸㑦㐶慦っ㙥㤱ㄹ㈵戳㑦挹㈸愹愹挹㤸㔸摢㔴摥换㍣㠸戶扤㐱㔴挷昷戱㈱㍢㝤㜱㘳㑡㉥て㈴㤷㔷㈴㤷〷㤳换㐳挹攵攱攴昲㐸㜲昹㈹挹攵㌳㤲换㉢㤳换㑦㑤㉥㥦〹ㅢ晤㐹敤搴㈹搹晥㙣挸敡晡搶㡢㘶㝤改㐵攳愶㕥㝦摥㠳ㅢ㥢ㄴ户㕤搹㠸晢㘰挱㍣〴挴攸ぢ攲ㅦ搴ㅢ戹ㄵ昶改㔵摥慢㑦㘹㘹敦晣㍣昳㔰敡晢㠱㈸昵㉦攴挳㥣㘶㜵㍤㝣㘲搳扡㈷挷摤戵昱慣敦挶つ㝥㜰㠷攲㍥㐰㥣つ愰昱㘱㈰㐶㈶㠸换㔹〹㥤ㅤ㑥㝤ㄶ㠸㔲㙦摡捥㝥扥晤搴㥤昷っ挹ㅢ扡昸敤戵㘷㙦搹㥣晦㥡攲扥㐴㥣攵搰㌸ㄷ挴挸〳ㄱ㘷〵㔹㤲㔹挹〹㜴㤶㑦㝤〱㠸㔲慦搸捥㘶㘴㡥㕤㜸攰扣捦挶㉣㥡㝥搶つ晢晤戸㝥扥攲扡㈹捥㡡㘸㕣っ㘲ㅣ〱攲㜴㔶㍡㡣捥〶㔲㝦㈴㠸㔲㙢㙤㘷㌷㕥昱攲㙦换㠶搴㡣㕡㝣㜰㥦㐰㘸扦ぢㄶ㉢敥摢挴搹㘰ㅡて〱㌱㡥〲㜱㜵㔳㥣㤵㔰㕦ち愲搴㙡摢搹慡㤳㡢㡦晣晣戵㙦㐶㥣戳㈰㙤㘹㔶㘸挵㝣挵㝤愴㌸ㅢ㑡攳㘱㈰挶㜰㤰㝤〶戱晥ㄹ㕣㌹㠶㥤搶㔸㌹ㅢ㉢挵慣㜰摤戸摡㔰㉦昳㘸ㅡ㡥〰㔱敡㜱摢㙢挵挹㔳㍢昵ㅦ㝦㙣改㡡㌷收摤摦㘷摢挰〹㡡㍢㕤昱㍡㡡挶愳㐱㡣㌱㈰㔶㡡㐵㔶昱㡥㘷㝦挷㔲㍦づ㐴愹〷㙤㘷扥敥摦㜵㔹㌹㙣摤戸㈵㤳ㅦ㍢㝢搳挱晤㠷㈹慥㙦攲㙣〲㡤㡦〱㌱㈶㠲㌸㡢㔷㜲ㅣ㥤㑤愲㝥㌲㠸㔲㜷摢捥㡥摡戹㜴て㕦攸挹㜱ぢ㐷㝦戱晢㠶戵愹㍤ㄵて〲攲㙣ち㡤愷㠲ㄸ挷㠱㌸㥤㤵㤶搱搹昱搴㥦〰愲搴ㅤ戶戳㙢摥㙥ㅡ㌳㝦昹㡣搱搷晥晡㜶摡愶㘹㍢㘷㉡ㅥ㑣挴搹㌴ㅡ㥦〴㘲㥣っ挲攲ㄵ㘴㝢ㄶ慦㥣㠶搳㐱㤴㕡㘶㝢摤㌸昲戶搳晣敢㤷㤶摥戸捦扡〳戶摤ㅡ㕥愳㜸㜴ㄲ慦ㄵ㌴づ㠲ㄸ㈱㄰㔷昱愶㌰挵㌰昵ㄱ㄰愵慥戳㥤敤㝤㜹㠷㑤㑦㑦ㅢ㌰㙡昵扢㕦㌶收散㝣晤㌸挵愳㥣㌸㥢㐱攳㑡㄰攳㔴㄰换㔹戱戵㠱つ愵㌳㙥戱㘶ㄵ㠸㔲㔷搹捥㔶㥦昹㜹挹昶愶㜵愵㌷㍤昹昱戲昵㕦㝥㝥㠱攲搱㔲㥣搵搰戸ㄶ挴㤸〵㘲ㄵ㉦摢戱戵㥥㐶㝤ㅤ㠸㔲㡢㙣㘷㈵㕢㜲挶㙦㍡昳昶㜱慢搲㑥摦戴晡挷㤵ㅦ㉡ㅥ㜵挵㔹〳㡤ㅢ㐱㡣搹㈰㝢戲㜸㔹㔲扣㤱㤳㑡㜰散慣捥㤸ㄸ㥥摤换㥣㐳慢戹㈰㑡㉤戰㕤㕥㌸㙢摥昸㑥㤱愵㘵㑢户㤶㉦ぢ㝥㕣摣愴㜸っㄷ㤷昳㘸㝣㍡㠸㜱〶㠸慣捣挵㥥㜸㥣㐹挳戳㐰㤴㍡搷昶扡攴挵つ摦㜴晢㙤摤搸摢扡㡥㕥㌲昸慣换搲ㄴ㑦ち挴敢㌹㌴㍥ㄷ挴㌸て挴搹敢㤲愹㉣攱㝣敡捦〷㔱敡㜴摢㔹捡㘱㐷扣昱搵㍦づ㈸扢昰戲搳攷ㅡ㕢戶㥣愸㜸㜲㈱捥㉥愴昱〲㄰攳㈲㄰ㄷㅥ戲挳扢㤸晡㑢㐰㤴㙡戴㥤㐵扥㍦戸挰扣昰㤷㔱ㄷ愸㔷户㡤㕡扦㈶㐹昱㈴㐵㥣㉤愴昱㈲㄰攳㌲㤰㝤㕢搶㍦㤶㄰攵换愸〸㐷㜰戴捣敦㘵㕥㑥换㉢㐰㤴慡戵摤㍥昱搹ㄷ敡攵捡晣㤱㤷ㅤ㌰昱挳晦扥扦攲ㄵ挵搳ㅥ㜱扢㤸挶㔷㠱ㄸ㔷㠳㔸㌹㕡㍢㘵㙢㠳扢㠶晡㈵㈰㑡㔵摡捥㙥㍦㝦捣挷㙦㙥㌸敤愸㈷㝤㍦㌵㥣昳昵㡣㉡挵搳㈷㜱戶㤴挶搷㠱ㄸ搷㠳戸慡㈷扢㠲ㅢ愸扦ㄱ㐴愹愰敤散搰㤵摢ㅥ晦愰昷愴㔱捦㝣㝦捦挵㔷ㄵ敤㜹㡡摡ㅢ㙡㜱㜶㌳㡤㤷㠱ㄸ户㠰挸〶㘷慤㌳戱㝢慢㕢㘹戸ㅣ㐴愹㤳㙣慦㉦㙦摡㔶㕦晦挵ㄹ㐷㍤㌲慥搷慡㥡挳㝦㉢㔲㍣慦ㄳ慦户搳昸づ㄰㘳〵㠸慣㌶㐵㥥慢捤㑡ㅡ摥〹愲搴㔴摢敢慣挵〷っ㜸㜴昳挲㌱㌷㡥扤攲㥢㙢ㅢ晣慦愹㝤愱ㄶ慦慢㘸㝣㌷㠸㜱て㠸ぢ㘹搹搳摣㑢晤㝤㈰㑡ㅤ㘳㍢㝢敥㠹㝢㕦摣敤愵㑤愵攷ㄸ〷㥥㍡昲戳ㄷ昷㔱㍣攱ㄴ㘷て搰昸㐱㄰攳㈱㄰㈲㥤㙦愵ㄸ㠷昴挳戴㝣〴㐴愹搱戶摢摤昲敦㌹戳㝣㑣㜸摣㠲㝤慥㝥㘸敡昰敥愹㘹㡦㐱㝤㡣㝤㥡㌰戴㉥㌰〷攷㕡㉤愷㜱㌹㤹㔹晣户敢昳㔷㥣扥㐶昲㈳㠵㤱散散㔰㝥㔶㈰㌷㤰㤲〱户㙤㍤㙢攲〶㤱ㄶ㤹㕡㔹ㄳ慡㥤㈳愷㔱㘹㤱攱㤵㔵つ攱㍡㘱搲㈳昸捦㍡ㄵㄴ扥㑢㘴搸㕣㥣㐳〷慤㌳慥㍤㈲㘵攱扡〶㥣㝢㌶㌴戵㥣㠶敤㔷ㅡ愸て户戰晤㙤摦愵戵㡤㌵愱晡ㅥ摥捡㐹つ㠱㠶昰扥戱扡ㄶ㈷㜱捤㈶攱扣㌴㕣㉦㈹ㅤ㄰摢㙣㑡愰慡㌱㕣㌲户搲㔲敦ㅦ愳挶ㄹ㙡㙤㐵㘲敤昰扡昰㘹㔱㙤㕣㐶㈵ㄸ㌶捤ㄶ摦㜱扤戴㔴㔶㕥ㄹ㘵㌳㙡敢挳㌵㤲㕥晦敡〹㤵挱㤹攱扡㐹㘱づ扡挲㈱改㙡㜷慡散搳攴晥攳㙢搰㔱㥣昸㠶㝡㌹愵㉣㜴戸㈶ㄴづ㈱㕦ㅣ晡ㅢ㥡㈶〷㉡慡挲㝢扡㑣慣㤸㔰散攳ㄲて慦つ㌶搶㤷搵搶㌴搴搵㔶戹㌵㈵愱搹〱㥣㥡㠷挶搶㠶挲ㅤ攵㤳㘴㔱㤵搴愱㠳㔲㐹㝤扤捥㜱改扢㥥㘷挱㡥㤵㠴攷摡慤ㅢ㍢㔶㈲ㅡ㝢㥥㍤㐷㍤㘳挱戱㤲搱晥搰㔶㌳㜱慥㠴戴捥㙡搵摡㘳㈵㘵愳扤摤ㅢ㕥收㐴攰〳ㅣ慡挲摣㉡㤳㝢㈷㜶搹戲㕥敥㈲㔳〷㉡ㅣ㘳搳扡㤵愲㠹摢攸扡搷扥挶挹挹扢摢扤ㅦ㌶ㅢ〳戰ㄱ㠱㥡㔰㔵戸慥搵㉢〴㡡ㄹ㤹㡦㤳㍣㐱昲㈴挹㔳㈴㑦㠳愴っ挵㍥㉥㘱㐵㍢挲㐲捤㔵㑤㈹㜳㉡㐳つ㌳㡣ㄹ攱捡㔳㘶㌴㐰㠶㉢ぢ愹愹㉣㜷摣挷㕣つ㤱昹㉣挹㜳㈰㍥㕦㤲搱㡣晦㤳㍡晡捣攷昱㥦戱〶㈴㕤㡦㐰㌳慣㌵搳愷㔲㝡㐲晣㝦ㅦ〳㈶愳㤵㈹㐳㑥㕣ㄳ愸㑦愹㠶摦晡づㅤ扣慡㌱㈲㔰㍦愳㠱ㅢ㘲敢㑡晡㕢㑢昲〲㐸摡㡢㈰攳㐶㠴慢戰ㄹ晦慦㉥㈷愴ㅣ〴㥦扢ㅣ戶昲㝣㙣捦敡㐹㑤㌵挱ㄹ㜵戵㌵戸愸㌳㌴搰㄰㈸〹㘲㙣㕥慦〲㐶昵㤸摡戲挶〶愳㝡㐴㈵晥㑢慢㥥ㄸ㥥ㄵづ㌴㤴㘱㌷摤搰愵㝡っ挶昵戲ㅦㅤㄹ㥡㥢㔲㙤つ挹㠷㠶敢㠳㈶挷敥㈳戱㕢㥡㙢㘰〹晢搹戴㙡敥㘸挲㜳ㅢ攸扡㔳昵㠴〰挶晥つ㈶㡣晡㑢㉢㙢㠹㉤扢㠸㑣户昶搹ㅣ㍣昸㘵搱攱愵戳〸㉣㑦㐹㕣㜳㜰〴挵搱户愳㑤㘳户愰㘳ㅢ㉡慢敡㌳敤昲㘶づ慤挵戵㥤戰㕣搶㘲搹つ〳㉢㤸搱㉡㔸戱ㅢ㍡〷晦攳㠳ㄵ㤶㕢愴㜲㜴㕤㙤攳慣〳攰敢㝦攵㠷扥㤲捣㤷㐰㤶㝤户㙡攰挱㌷摤晦愷晤晦搹搸㠴攴㘳昶愲㐵㌳〸㔹晣㈷ㅦ昳ㄵ晣攷㙢㑤㤷搲ㅢㄶ㥥㝢摡〴搷㈹㔲㘰㥦㔶㡤摥㑥慥ぢ换㠵㤷㔴㘱㌰搶散㔲㍤戵戶㙥㘶㐵㙤敤㑣㠲摦㔵戸晡ㄹ攱㜰〳慦㘶㜴戶㉦摥㜰㔹㈹搵愱㠳敢昲㠴攳戲挷㠱昰㙦慣〷改㔲㠲㉢ㅣ摡㘳扤昱〶㐴ㅤ㜰㐴㌱摥挴挲㘱㘳㉢㙢挲ㄹ㤳㜰敤㌱愳っ㥢㔷挶昰慡摡㌹昵攵愳ㅡ慢㥡捡㡢捡㜳戲㜲戲捡㙢挲㜳㑡敡敢慢㌳攷㔶搵㔷慢㉣㤴㠴㤷ㅦ扥㕡㌱晤愲晥愵㕤㡦扡改戳〵㙦㕣昴散挵〳搵攱戶㈲敥㈲㐷ㅦ〴挹挰搷晣㈷挹㐶㤲户㐸晥㐵昲㌶㠸㍡ㄴ㑤戹〳挳戲晢㘳㙥〲㙦扥㑢昲ㅥ〸㜶㐳〲ぢ昶㐲ㅦ㠰㌵㍥〴㠹摦ぢ愹㐳㈰收㥥挸摣㑣昲㙦㄰㜵㈸〸户搹㈴㜳ぢ㐸㐲攰晢搲愲ㄹ〴挹㐴戳㌱㍦㠶挰㘷戶愲㔳晤㘰㐱昰㑤ㄶ摢㘴㜹㑤㤶㔶敤〹㌷㥥挵敡㙥㉢攲㉥攲っ㐰戳っ戶晦㡡㘴ㅢ挹搷㈴摦㤰㝣ぢ愲搲搱搴扢㔸摦搳收〷㤲ㅦ㐱ㅣ挵晡〹慣昱㌳㠸㐷戱づ㠳㔸㡡戵〳ぢ收㉦㈰敡㜰㄰慢㔸扦㘲㈹㘱戱㌲搹愰ㄹ〴〹戵ㄴ敢㜷〸㝣㘶㉢㍡㤵〵ぢ慦㘲敤晣㈳㐱戱㝥戳ㄵ㜱ㄷ愹㜲攰㈹〳㕦搳㔰㈰㥤㐸㔲㐹㑣ㄲㅦ㠸摡㡥愶摥挵㑡愳㑤ㄷ㤲慥㈰㡥㘲昹挱ㅡ摤㐰㍣㡡㤵㡢㘰㍤ㄹ㜰㌷攸捤摤㐱㔴㍥㔸慢㔸㝢㠰㑤㔸慣㍣戶㙡〶㜱ㄵ㙢㉦㌴昱㤹慤攸㔴〱㥡㜸ㄵ㙢㙢愲㘲㝤㘴㉢攲㉥挲ㄵ挱㔳〶扥㘶〶㠲㥡㍤㐹㝡㤱ㅣ㐴搲ㅢ㐴扤㥦戰㔸㝤㘸㜳〸㐹㕦㄰㐷戱晡㠱㌵晡㠳㜸ㄴ慢ㄸ挱㝡㌲攰〰攸捤挳㐰搴㐰戰㔶戱㌲挱㈶㉣搶ㄱ㙣搵っ攲㉡㔶㌶㥡昸捣㔶㜴敡㐸㌴昱㉡搶扡㐴挵㝡搹㔶挴㕤㘴ㅣっ㑦ㄹ昸㥡㐷㈰愸㌹㤰攴㐸㤲㐱㈴㠳㐱搴昳〹㡢㜵ㄴ㙤㑡㐸㑡㐱ㅣ挵ㅡち搶ㄸ〶攲㔱慣㈱〸搶㤳〱㠷㐳㙦ㅥつ愲㑡挰㕡挵ㅡ〱㌶㘱戱㡥㘲慢㘶㄰㔷戱㐶愳㠹捦㙣㐵愷㑡搱挴慢㔸昷㈵㉡搶扤戶㈲敥㈲敡㔰㜸捡挰搷㥣㡣愰收戱㈴㔳㐸愶㤲ㅣ〷愲㔶㈶㉣搶〹戴㌹㤱㘴ㅡ㠸愳㔸㈷㔳挶搳㑣㥦㔲挳昰㕦㑦〶㤸㑥㘱〰㐴昱㌲慣㔵㥣ち戰〹㡢㌳㥣慤㥡㐱㕣挵〹愳㠹捦㙣㐵愷㐶愰㠹㔷㜱慥㑥㔴㥣慢㙣㐵摣戵攰㔱昰㤴㠱慦㔹㠳愰㘶㉤挹㉣㤲搳㐸敡㐰搴愲㠴挵㘹愰㑤㈳挹㙣㄰㐷㜱收㠲㌵㥡㐰㍣搶愴搱〸搶㤳〱攷㐱㙦㥥づ愲挶㠲戵㡡㜵〶搸㠴挵ㅡ挳㔶捤㈰慥㘲㥤㡤㈶㍥戳ㄵ㥤ㅡ㠷㈶㕥挵㥡㤷愸㔸㑤戶㈲敥㕡昷〴㜸捡挰搷扣〸㐱捤㡢㐹㉥㈱戹㤴㘴㈱㠸慡㑦㔸慣换㘸㜳㌹挹ㄵ㈰㡥㘲㉤愶㡣晢㈸慣㐹挷挰㜹㑦〶戸㥡挲㙢㐰搴㈴戰㔶㜱㤶㠰㑤㔸㥣㠹㙣搵っ攲㉡捥㜵㘸攲㌳㕢搱愹挹㘸攲㔵㥣改㠹㡡㔳㙥㉢攲慥摤㑦㠱愷っ㝣捤攵〸㙡摥㐶㜲㍢挹ㅤ㈴㉢㐰搴昱〹㡢㜳㈷㙤敥㈲㔹〵攲㈸捥㍤㤴昱㘸㠷攲㑣㠵昳㥥っ㜰ㅦ㠵昷㠳愸攳挱㕡挵㜹〰㙣挲攲ㅣ挷㔶捤㈰慥攲㍣㡣㈶㍥戳ㄵ㥤㍡〱㑤扣㡡㌳㍣㔱㜱㠶搹㡡戸㝢ㄱ搳攰㈹〳㕦昳ㄹ〴㌵㔷㤳㍣㑢昲ㅣ㐹㌳㠸ㅡ㤲戰㌸㙢㘸戳㤶攴〵㄰㐷㜱㕥愲捣摥〷㥤〴攷㍤ㄹ㘰ㅤ㠵慦㠰愸㜲戰㔶㜱㕥〵㥢戰㌸㈷戳㔵㌳㠸慢㌸敢搱挴㘷戶愲㔳搳搱挴慢㌸〳ㄲㄵ愷扦慤㠸扢愵㔲〱㑦ㄹ昸㥡㙦㈳愸昹づ挹㈶㤲㜷㐹摥〳㔱〷㈷㉣捥〷戴昹㤰㘴㌳㠸愳㌸㕢挰ㅡㅦ㠱㜸散㠳㠲〸搶㤳〱户㐲㙦㝥っ愲挲㘰慤㘲㝤〲㌶㘱戱㐲㙣搵っ攲㉡搶㘷㘸攲㌳㕢搱愹〸㥡㜸ㄵ㙢户㐴挵敡㘶㉢攲㙥ㄹ捤㠰愷っ㝣捤㙦ㄱ搴晣㡥攴㝢㤲ㅦ㐸㝥〴㔱㥤ㄳㄶ敢㈷摡晣㑣戲〳挴㔱慣㕦㈹戳昷㐱扣ぢ搵㤳〱㜶㔲昸㍢㠸攲摤㈷慢㌸㝦㠰㑤㔸㥣㔳搹慡ㄹ挴㔵ㅣ㤵捣攲戴愲㔳㔵㘸攲㔵㥣ㅤ扦㈷㌸攳晥搹㔶挴摤〲慢㠱愷っ㝣㑤ㅦ㠲㥡㥤㐹搲㐸扡㤰㜴〵㔱摦愱愹昷ㄹ㌷攷慤㤸摤㐸㜶〳㜱ㄴ㘷て捡散攲搴挲㜹㑦〶搸㤳挲扤㐰搴㘹㘰慤攲散つ㌶㘱㜱㘶戱㔵㌳㠸慢㌸㍤搰挴㘷戶愲㔳㜵㘸攲㔵㥣捤㠹㡡昳愱慤㠸扢愵搷〰㑦ㄹ昸㥡扤㤹晢挱㈴㝤㐸づ㈱改ぢ愲摥㐹㔸㥣㝥戴改㑦㌲〰挴㔱㥣㑣捡搶挰㉢㜶搰㡤昸㑦㡡㤳㐵㘱㌶㠸㥡〳㤱㔵㥣ㅣ戰〹㡢㌳㥢㘹㌵㠳戸㡡㤳㡦㈶㍥戳ㄵ㥤㥡㡢㈶㕥挵㜹㈱㔱㜱搶摡㡡戸㥢㤳昳攰㈹〳㕦㜳㌰㜳ㅦ㐲㜲ㄴ㐹〹㐹㈹㠸㕡㥤戰㌸㐳㘹㌳㡣㘴㌸㠸愳㌸㈳㈸㕢〳慦㈸捥改昸㑦㡡㌳㡡挲搱㈰敡㑣㠸慣攲㡣〱㥢戰㌸㘷㌰慤㘶㄰㔷㜱挶愳㠹捦㙣㐵愷捥㐲ㄳ慦攲慣㑡㔴㥣扢㙣㐵摣㍤搶㜳攰㈹〳㕦昳㌸收㝥㍣挹〹㈴㈷㤲㑣〳㔱户㈵㉣捥挹戴㈹㈷㤹づ攲㈸㑥〵㘵昶愱晤㕣㌸㤷攲㠴㈸っ㠳愸昹㄰㔹挵㠹㠰㑤㔸㥣昳㤸㔶㌳㠸慢㌸㤵㘸攲㌳㕢搱愹昳搱挴慢㌸㔷㈴㉡捥攵"}}]
[null,"Decisioneering:7.0.0.0"]
[null,"CB_Block_7.0.0.0:1"]
[null,{"$cut":{"chars":18731,"head":"㜸〱捤㝤〷㜸ㄴ搵晡㝥㑥㐲㠶捣㔲戲愸㈸昶〵㈹㈲㠸改㐵㉦㐲〸㥤㔰㈴ㄴ㔱㌱㙣㤹㠵㐸ち㈴ㅢ㡡つ㍢愲㈲搸慥㘲㐳㔰戱㠰㠸㘲㐱扤㐸㌰㔸㔰慦㕣ぢ㈸ㄶㄴ㔱搱慢㈸㌶慣攸晦㝤捦捣搹捣散捥㠶晣晣摦㍣㡦㑢昶㘳扥晥㥤敦㥤㤹㥤㜲㘶㌷㐹㈴㈵㈵晤㠹ㄷ晦攷慢ㄵㄷ㡥㉡㥤㕢ㅢ㌱㉡晢ㄴ㔷㔷㔴ㄸ挱㐸㜹㜵㔵㙤㥦愲㥡ㅡ晦摣㤲昲摡㐸ちっ戴戲㜲攸㙢㔳换㙡换捦㌵搲捡㘶ㄹ㌵戵㌰㑡㑤㑡㑡㑢搳㤳愱㍦摣㝡㝢ㄵ愳搳㑢㙦㐵〲慢㈴㕤㈳㘹㑤㤲㐶愲㤳㜸㐸摡㤰戴㈵㘹㐷搲㥥㈴㥤挴㑢搲㠱攴㈰㤲㠳㐹づ㈱改㐸㜲㈸挹㘱㈴㥤㐸㤸㕦㍦㠲攴㐸㤰戶㐷㠱㡣㉢ㅥ㌰㍡㜰づ㐶㔳ㅡ愹慥㌱㝡晢㈶㤸㌵昷捤捣散㤳搹㈷㈷㍦㌳慦㑦㐶㙦㕦㜱㕤㐵愴慥挶攸㕢㘵搴㐵㙡晣ㄵ扤㝤㘳敡〲ㄵ攵挱ㄱ挶摣㜱搵搳㡤慡扥㐶㈰㈳㍢攰捦㈹挸捣挹捤つㄷㄶㄶ戴㍤ㅡ㤱㐷ㄵてㄸ㔳㘳㠴㙢晦㔷㌱㡦㘱捣搱挵〳晡㡣㌲㈲晦慢㤸挷㈲㈶㐲づ慣慥昴㤷㔷晤㡦㠲愶ㄲ搳散㠱㐶戰㥣攰ㅢ㐶㑤㜹搵搴㍥㈸摢搱㘸㜰昹㝤〶愳攳㐱㝦㙤愴搸愸愸ㄸ㙢㠴㠹㝢摢㑡昶捣愸㌱慡㠲㐶㙤晢捡㐱㜳㠲㐶㠵愵慥㑤慢㥣攰慦ㄹ攵慦㌴㕡㜱㈱扤搲挴㙤㔸挸愸㡡㤴㐷收戶慢ㅣ㕦㙢㡣昵㔷㑤㌵㘸㤲㕡㌹愴慥㍣搴慡㤵㘸搵㉡㈹愵㠷㕢㌱ㄲ㥢㍥㠳㙢㠲挵搳晣㌵ㄱ挹ㄱ戵㑣㌷㕢摢ㅡ㈲ぢ㜷㤴挵戵挸ㄷ攳㐵㤸㑡换㉢㐷ㄸ㌵㔵㐶〵㤳㄰扣㕥㌱㐶戲㈷㘶敢愳捤㔱愳㈱㌰愲㡤戵扤㜱㈸捣愲晢㐸㍡㠳㘸㕤㐰㝣㝤㡢挶攵㘵晡扡晢扡昸㠶㤵ㄶ昹挶㔶捦昵㔷㐴收晡㐶㡤㤹攰ㅢ㌶慡戸挴搷㐵㍦㡥昶㕤㐱㐴慢昷戰㌱摢攳㜱㠳㑡㉥昳㈷㤷〵㤲换㠲挹㘵愱攴㌲㈳戹㉣㥣㕣㌶㌵戹㙣㕡㜲㔹㜹㜲搹㌹挹㘵搳㘱愳㕥㘹慤㕢㈷㕢慦㌷㐲昷㡦㉥晤晥㤸㈱㉢㡥㝥戵愴㝥挷㈹㥡攰昶㉢㌷攴敥㔸搰㝢㠰㘸挷㠳戰扥摣晣愶敡敢㐹晢ㄳ㐰㠴搸㡡晡㔸㘳改挰扣搷扢ㅤ戳户㘴㑤挵敥敦㔶愵慤㍥㐴㜰扦㈰㠳昷愶昱㠹㈰㕡ㅦ㄰㙦摦慥㠸㕥搰扤㑢㔹㤷敥〳〶㜵捤捤搱㑦愲㍥〳㐴㠸㉤㔶戰摣换㍥晤攸昲摢扢つ扥攵昶愱㕤摢㔶㘴㤷〸敥㕦㘴戰㉣ㅡ㘷㠳㘸㌹㈰㐷戰㤳ㄹ㡤㤵ㅡ戳㝣〱㈳㡣戵㌳户㡢㥥㑢换㍣㄰㈱㌶㕢㘱㙦㔹㝢㜹㐹攱愳捦つ扢㙦敦㙢㕢戶扣扣收㈵挱㌵㔷㠶㉤愰㜱㈱㠸㜶㌲挸愱㙣㐰㐱㌴㙣㜱㕤愵㙦慣㌱慢㡢㝥ち慤晥〱㈲㐴㠳ㄵ㜲㐲㜹昱扣愵㤳捡㠶慥愹㍥晣攳㠸㙦攲〶挱晤㥦っ㜹㉡㡤晢㠱㘸晤㐱㘴挸挲昸㤰㐵戴ㅡ〰㈲挴㝡㉢攴㥣ㄱ㐷敦扡㝦换摥愱户慤昱㜸㠶㉥㕥㝡㠹攰摥㔴㠶ㅣ㐸攳㐱㈰摡㘰㄰㐷㈷〷戰㤳㐳愸ㅦち㈲挴㤳㔶戰㘷㝣㉦晦㘷㔵攱㥥愱㜷㝣ㄸ㝡收挹攴㤹㑦ち敥㤵㘵戰攱㌴ㅥ〱愲㤵㠰搸㠳ㄵ㡤㘷戰㤱搴㡦〲ㄱ攲ㄱ㉢搸㌹摦收摥㜴㜸摢㤲㤱昷搷昷扤㘸昱慥昰㔴挱㤵㔱〶ㅢ㐳攳搳㐰戴戱㈰㠴挵扥〲搹㘱㈹愵攵㌸㄰㈱㔶㕡㘱㙦昲㉤扦昶㠱挵ㅦつ㕥扥㘴攵挴摤㥤〶㉤ㄱ晣扣㤰㘱㈷搰㜸㈲㠸㜶㍡㠸㔹㘳扥戹敡っ㘴㡤㤳愸㍦〳㐴㠸㝢慤㘰㕢摥攸戹晡㠲㤱ㅤ㠶㍤昳昱㥡攰扥㘵㍦㔴〹㝥敥挸㘰㘷搱㜸㌲㠸㜶㌶㠸㍤㔸搱㈴〶㉢愳㝥ち㠸㄰㑢慤㘰摢摥敦㜹㜷挷㕤㌷㡦扡㙡摦㡡慢摦㤹㜷攳㉦㠲㥦㕦㌲㔸㠰挶㐱㄰㉤〴攲〸㌶㤱挱っ敡挳㈰㐲㉣戱㠲㥤㝣搹敦戵㌳㌳㕥ㄸ扣戶晦慤晢㝢㙦㝥攰㌳挱捦㐱ㄹ㙣ㅡ㡤换㐱戴㜳㐰散挱〶ㄴ㌳ㄸ户㘷扤〲㐴㠸ㅢ搴㌰摢㉤扢摡攷搹㍡攴㠶昱㈷晤昰搴㉤晦摤㈳昸㜹㉡㠳㔵搱戸ㅡ㐴㥢〱㈲户攵扣攸㝡攷戲慦㤹㐹晢ㅡ㄰㈱ㄶ㕡挱扢㜷㈹慣㑡㕥昱敥㤰㜵㘷㤷㉣敦戹晡㑣慦攰攷戴っㅥ愱㜱ㅤ㠸㌶ぢ㐴慥搴㡤㍢㡡攸㜶㌲㥢㔶㜳㐰㠴㤸㙦㠵㕣晥捥戲摦晡㘷㥤㍣攸敥㑢愶捣换㌹㝦换㍡挱㑦㝤ㄹ昲㕣ㅡ㥦〷愲㥤て㈲户攸㑣敥ㅡ〷捤慣㉢㥦㠵㝡换挶㑣昳搷ㅡ扥慣㉥晡〵戴扣㄰㐴㠸㡢慤戰扦㠵敥ㅢ㜳摣晥〵㈳㙦捡昹㌳㙢搵捦㔵㝢〵㡦㈳㘴搸㡢㘸㝣㌱㠸㜶〹㠸搹㔳㜳慦㔳㜴〶㝢㝡㈹昵㤷㠱〸㜱㥥ㄵ慣昴愱户攷㌴っ㝦㝢昸扡㑤㔹摢户摥户㝦㠵攰昱㠸っ㜶〵㡤攷㠳㘸㔷㠲㌸㠲㐹戴ㄷ㔰㝦ㄵ㠸㄰㜵㔶戰㐳㍦扤㙦昶㤴扢摦ㅢ㜵搵晡昱㍢㝡扦㤳戲㔰昰戸㐶〶扢㠶挶ぢ㐱戴㙢㐱搸㐳摢㠷㐱戴㠷㡢㘸戵ㄸ㐴㠸㙡㉢攴㜹㤷捣て慤摣㌰㝦攸ㄳ㝦㍣㜵搳㥤㍦㙣敢㉣㜸㤴㈴㐳㕥㑦攳ㅢ㐰戴ㅢ㐱散昵つ㤰摢挹㑤搴晦ㄳ㐴㠸㜲㉢搸慤㥢㝥晣昰戵㐸摥㠸敢㔷ㅤ㌷改戱㘳戶昶ㄷ㍣摡㤲挱㙥愱昱ㄲ㄰敤㔶㄰晢摡㔸㌴㠱㥤扢㡤晡摢㐱㠴〸㕡挱㕥㌹散㤸㤵㡦慥㥤搴晦改愷摥㑡搹㔹㕣昸扣攸〴戵っ㜶㈷㡤㤷㠲㘸㜷㠱㌸㉡㉢㘲戰㘵搴㉦〷ㄱ㘲戲ㄵ散〵摦㝥㝤㘷户昷㑢敥㝣攵捣搲㡤㑦㑦㌶〴㡦晥㘴戰㝢㘸㝣㉦㠸戶〲挴㔱㤹摣㘵摤㐷晤晤㈰㐲㑣戴㠲攵㤴㍤㝡搰㜳㐵搹挳慥晣㌶敦㡤㡦扢慤晢㐵ㅣ〱戵っ昶㈰㡤㔷㠲㘸慢㐰ㅣ挱攴ち昲㄰昵慢㐱㠴㌸捤ち㜶㘷摢㜹㈷慤㝣㘷晡㠰㠵㍦慣敢㌱昲摥㠷敦ㄴ㍣ㅡ㤵挱搶搰昸ㄱ㄰敤㔱㄰挷㌰攵ㄶ扣㤶晡挷㐰㠴ㄸ㘱〵摢昷㜶攷㐹㘷㙥摣㔹㝣晢〹敢搶㡢㤷㘷㙣㙦晢〴搴愷㔹㐷づ〳㙢晣戳㜱昸搵㜸㘴㤷搵㈷㠳晦づ㝣㐸㡢㈳摡㜰㙥㌸㍦㥣㤹ㄹ捡捤昰㘷晢㔳㝤〸摢摣〳㈹慥昰㙤挳ㄳ换慢㐲搵戳攵㤱㔵摢昰攰昲㡡㠸㔱㈳㤹昴㌰晥㌳㡦づ㈵摦㉥㍣㘸づづ慢㠳收㐱搸㈱攱㘲愳㈶㠲挳搱挸摣挶㈳戳愳〶㘰摢㙤㘴㝢㔹戱〷㔴搷㔵㠵㙡㡦㜴㔷㤶㐶晣ㄱ攳㠸㔸㕤㘳㤰㌸户㔲ㅣ慡ㅡ戵戲愴㘳㘲摤㈶昸㉢敡㡣愲㌹攵愶晡攸ㄸ㌵づ㕡慢〳㠹戵㠳㙢㡣㤹㔱㙤㕣㐵㐵㌸㤳㥡㈵㘳挷㡤搲㔴㤹㜵昹㡡愷㔵搷ㅡ㔵戲扣㕥㤵㘳捡㠳搳㡤㥡㔲㠳攷㘱㐶㐸づ戵㈳㔵搶㤱㜳慦搱㔵ㄸ㈸㡥㠵㐳㕤散㔲㌶摡愸ちㄹ㈱搴㍢〳㕤㥥㍢捥ㅦ愸㌰づ㜵㤸㤸㌹愱㌸摣㈱ㅥ㕣ㅤ慣慢㉤慥慥㡡搴㔴㔷㌸㌵㐵愱㔹㝥ㅣ慤㠷㐶㔶㠷㡣㔶昲㤵㘴㔲㤱㤴㤲㈲㐴搲昱㙥㠷扤㡣㕤换〳㘳摢㑡挲挳敦愶㡤㙤㉢ㄱ㡤㕤て愸愳㤱戱㘰㕢挹㘸摦戳挹㑡散㉢㈱慤㌳㥡戴㜶㔹㐹改搴挹戹攱昵ㄹぢ㝣㠰㐳㠵挱慤㌲戹㙢攲㤰㡤敢攵〱㉡戵愱挲搳㙥㕡㌷搱㌴ㄹ㌶扡敥戵慣㜱㜲昲挱搶攸〷捤挲㌹搹㔰㝦㔵愸挲愸㘹昲愲㠱㘰㐵晡㤳㈴敢㐸㥥㈲㜹㥡攴ㄹ㤰搴㠱搸挷㈵散㘸㉢㔸㠸㌹㘲㙥敡散昲㔰㘴㥡㌶捤㈸㥦㍡㉤〲ㄹ㉥㌶愴愵戱摤晣散ㄱ挹㐹㐹㥢昰晥㐴㠰搱搷㤳㍣㑢戲〱挴攳㐹搲敡昱㝦㔲㉢㡦扥ㄱ晦㘹捦㠱愴慢㤳㔲㥦戹㘶㝡㐴㙡㘷㠸晦敦愷㠵㐸㥡愴换戳㔰㕣㈶愸㑤慤㐴摣摡㤴ㄴ户㙥っ昵搷㑥㡢㜰㐳㙣㕡挹㜸つ㈴㥢㐰摡㍥て㌲㙡愸㔱㠱捤昸㝦㜵㠵㈱昵㌸挴㍣攰㤹㉣て戸づ慤㉣㥤㕢ㄵ㥣㔶㔳㕤㠵敢㍣〳晤ㄱ㝦㔱㄰愷敢戵挲慦㔵㤶㔴ㄷ搷㐵戴捡愱攵昸慦㙤攵㔸㘳㠶攱㡦ㄴ㘳㌷ㅤ㘹㔷㔹㠲㔳㝤戹ㅦㅤㄶ㥡㤳㕡㘹㥥愵て㌴㙡㠳㍡㑦攷㠷㘱户㌴㐷挳ㄲ昶戳㙤㉢戹愳㌱收㐴ㄸ扡㜵攵ㄸ㍦㉥〷㐴㜴ㄸ昵㤲㕥收ㄲ㍤摢㐹㤹昲昶㔸ㅣ㈲㜸攵愲㉤㑡ㅢ㈹㌰㈳㈵㜱捤挱㈷㈸㍥㜳㕢㔹㌴㜶ぢㅡㅦ㈹慦愸敤㘳戵户捦挰㙡㕣敥㌱攴㤵㉥戶㕤搳戰㠲㘹㑤㠲ㄵ扢愱昳㝡挰攸㘰挰っ㡢㔲㠶搴㔴搷捤㌸〶戱晥㔷㜱ㄸ㉢㐹㝦〱㘴改户て㥥搲敤㡥㠷晦戴晥㥦㠷㑤㐸扥昴㉥戴愸〷㈱㡢晦攴㑢摦㡣晦㍣㑤改㔲扢挲挲㜵㑦㥢攰搲㐵㉡散摢㔶㘲戴攳㙡っ㜹㉤㈶㑤㌲㜳㘷ㄸ敤㉡㈷㔶搷㑣て㔴㔷㑦㈷昸敤㈵㔷㍢捤㌰㈲扣挰搱挶扡㥥挳㘵㈱㐴㑡㡡攳㙡㠵敤㑡挸戱㠸慦晤ㅢ愴㕤㔱㐵㠵㑦㐵慣搵㕥㠳㈸〵㥦㈸摡ㄶ㉣㥣㌸戲扣捡昰㤵攲㜲愴慦ㄸ㥢㤷㙦㜰㐵昵散摡戲攱㜵ㄵ㜳换ち捡戲㌲戲㌲捡慡㡣搹㐵戵戵㤵㝤收㔴搴㔶㡡っ戴㠴㔷ㅦ扥㕡㌱攵捡㕥〳摡昷扦㘳昷晣搷慥㝣㜶挱㈹攲㈴㑢ㄱ㜷捤愳㍢㤲昸昰搶摦㈰㜹㤳攴㉤㤲慤㈴摢㐰㐴㑦戸㜲〷㜶ㅤ昶〴㐷㘱㘵㙢摣つ扤㐳㥢敤㈴敦㠲㘰㌷㈴㘱挱㕥攸㝤捡戸ㄷ昲〸搱〳晦㜱捦愳敦㈰昹㄰㐴昴〴攱㌶㥡愴㝦〴㤲㄰攸攳㘹㔱て㠲攴㡤㐰敦㠲挰愳㌷愱ㄳ㈷挰㠲㘰敢㙣慥捥㜶敡㙣愵㌸ㄴ㘱㕣㥢搳搱㔲挴㕤戳改つ㌷ㅦ晤扦㈲搹㐳昲㌵挹㌷㈴㝢㐱㐴㍡㕣搹ㅣ㉣㍢㕦晡㜷攰昵敦㐹㝥〰戱㌵㘷ㅦ㔸敤㈷㤰昸㕤戴㌸ㄱ㘲搹慣㥦戱愰晦〲㈲㑥〲㌱㥢昵㉢㤶ㄲ㌶慢てㅤ敡㐱㔰㑣戴ㅡ㝤㍦〴ㅥ扤〹㥤挸㠰㠵㕢戳㝥晦㈳㐱戳㝥戳ㄴ㜱搷愴戲㄰挹㠷户慥〹㤰搶㈴㘹㈴㍡㠹〷㐴晣〸㔷昷㘶戵愵㑤㍢㤲昶㈰戶㘶㜹挱㙡ㅤ㐰㕣㥡㤵㡤㘴㥤㤹昰㈰攸昵㠳㐱㐴㉥㔸戳㔹㠷㠰㑤搸慣ㅣ㝡搵㠳㌸㥡㜵ㄸ㕣㍣㝡ㄳ㍡㤱〷ㄷ户㘶㝤㥣愸㔹㍢㉤㐵摣㤵戶〲㐴昲攱慤晢㤰㔴敦㑣搲㠵攴㌸㤲慥㈰攲扤㠴捤敡㑥㥢ㅥ㈴挷㠳搸㥡㜵〲㘵㙣ㄶ㌶扢㐲〴敦捣〴扤㈹㍣ㄱ㐴㥣〲搶㙣㑥ㅦ戰〹㥢㜳㌲扤敡㐱ㅣ捤挹㠴㡢㐷㙦㐲㈷晥〱ㄷ户收扣㤴愸㌹㉦㕡㡡戸㙢㠶愷㈲㤲て㙦晤㘴㈴搵㑦㈱昹〷㐹㕦㤲㔳㐱挴挶㠴捤改㑦㥢㈲㤲〱㈰戶收っ愴捣㙡㑥㍦〴敦捣〴㠳㈹ㅣ〲㈲㡡挰㥡捤ㄹち㌶㘱㜳晡搳慢ㅥ挴搱㥣ㄱ㜰昱攸㑤攸挴〰戸戸㌵㘷㜵愲收㍣㘴㈹攲慥㝥づ㐴㈴ㅦ摥晡㌸㈴搵挷㤳㑣㈰㤹㐸㜲㍡㠸戸㉦㘱㜳捥愰捤㤹㈴㘷㠱搸㥡㜳㌶㔸慤っ挴㘵㌳ㅢ㠴㘴㥤㤹㜰ち昴扡ㅦ㐴昰挲慡搹慣〰搸㠴捤ㅡ㑣慦㝡㄰㐷戳っ戸㜸昴㈶㜴㘲㈸㕣摣㥡㜵㘳愲㘶摤㘰㈹攲慥敥づ㐷㈴ㅦ摥㝡ㄵ㤲敡搵㈴㌳㐸㘶㤲搴㠰㠸㠵〹㥢ㄵ愱㑤ㅤ挹㉣㄰㕢戳收㠰搵收㠲戸㌴㙢〴㤲㜵㘶挲㜳愱搷捦〳ㄱ㈳挱㥡捤㍡ㅦ㙣挲㘶㤵搰慢ㅥ挴搱慣㜹㜰昱攸㑤攸挴㈸戸戸㌵敢摣㐴捤㥡㙢㈹攲慥㕥㡦㐱㈴ㅦ摥晡㤵㐸慡㉦㈰戹㡡攴㙡㤲㙢㐰㐴㙤挲㘶㕤㑢㥢㐵㈴㡢㐱㙣捤扡㥥㌲㙢戳攳〵昱捥㑣㜰㈳㠵㌷㠱㠸㔲戰㘶㜳晥〹㌶㘱㜳挶搲慢ㅥ挴搱㥣㈵㜰昱攸㑤攸挴㌸戸戸㌵㘷㑡愲收㤴㔹㡡戸㙢昰ㄳ㄰挹㠷户扥ㅣ㐹昵扢㐹敥㈱戹㤷㘴〵㠸㤸㤴戰㌹昷搳收〱㤲〷㐱㙣捤㔹〵㔶㝢〸挴㘵㑤㥡㠸㘴㥤㤹㜰㌵昴晡挳㈰㘲ㄲ㔸戳㔹㙢挰㈶㙣搶改昴慡〷㜱㌴㙢㉤㕣㍣㝡ㄳ㍡㜱〶㕣摣㥡㌵㌸㔱戳〶㔹㡡戸㝢っ㘷㈱㤲て㙦晤㕦㐸慡慦㈷㜹㤶㘴〳㐹㍤㠸攸㘷㌵㡢㥢㍡て攸挷攲㘸㝢㘳ち㕤㥥愳㑤〳挹㈶㄰㕢戳㕥〰慢扤〸攲搲慣挹昰散㑣敦㤷愰搷㌷㠳㠸㌲戰㘶戳㕥〶㥢戰㔹㘷搳慢ㅥ挴搱慣㝦挳挵愳㌷愱ㄳ㔳攰攲搶慣摥㠹㥡搵换㔲挴摤㐳〹㈰㤲て㙦㝤ㅢ㤲敡㙦㤳扣㐳戲㥤攴㕤㄰搱捤㙡ㄶ㡣㥣㉦晤㝤摡㝣㐰戲〳挴搶慣㡦挰㙡㍢㐱㕣㥡ㄵ㐴㤰捥㜸敢ㅦ㐳慦敦〲ㄱ〶㔸戳㔹㥦㠰㑤搸慣㄰扤敡㐱ㅣ捤摡つㄷ㡦摥㠴㑥㠴攱攲搶慣㠳ㄲ㌵慢㠳愵㠸扢㐷㌴つ㤱㝣㜸敢㝢㤱㔴晦㤶攴㍢㤲敦㐹㝥〰ㄱ㙤ㄲ㌶㙢ㅦ㙤㝥㈲昹ㄹ挴搶慣㕦挱㙡扦㠱戸㌴㡢户愱㍡㌳攱敦搰敢晢㐱〴㙦㍦㤹捤晡〳㙣挲㘶㥤㐳慦㝡㄰㐷戳㜸㈱挷愳㌷愱ㄳㄵ㜰㜱㙢搶捦晢ㄳㅣ㤱晦㘴㈹戶挴摥〳慢㐲㈴ㅦ摥扡〷㐹昵㌶㈴㙤㐹摡㤱戴〷ㄱ摦挲㤵㐷攴㑦挱敡㜱扣ㅢ捦敤㌸戵㐵敦㐰㜲㄰㠸慤㔹㠷㔰昶ㅣ㙣㜱㤰㔹㡤晦㍡攳慤ㅦ㑡攱㘱㈰㠲户捦捣收㜴〲㥢戰㌹㌳攸㔵て攲㘸捥㤱㜰昱攸㑤攸㐴つ㕣摣㥡戳㈳㔱㜳㍥戰ㄴ㜱昷昰㈲㠸攴挳㕢敦捡摡扢㤱㜴㈷改㐱㜲㍣㠸㜸摢㙡捥㑦愸ㄱ㠶㐹摦㐱ㄸ〴攲戸搵㑦㥢㕥㈴扤㐱㔴㜳㌴㥣㘹㔱昶ㅣ㑣搰㥣㍡晣㈷㥢㤳㐱㘱㈶㠸㤸つ㤱搹㥣㉣戰〹㥢㌳㡢㌹敡㐱ㅣ捤挹㠵㡢㐷㙦㐲㈷收挰挵慤㌹㥢ㄲ㌵愷挱㔲挴摤㡤㍣ㄷ㤱㝣㜸敢愷戲昶㝥㈴晤㐹㡡㐸〶㠰㠸昵㔶㜳㘰攴㝣改〳㘹㌳㠸㘴㌰㠸㙡づ慥ちっ〵慢つ〳㜱搹捣捥㐳㄰搹慣攱㜴ㅣ〱㈲㉥㠰挸㙣㔶〹搸㠴捤㍡ㅦ㘶昱捤ㅡつㄷ㡦摥㠴㑥㕣〸㍦户㘶㍤㤸愸㔹て㔸㡡戸㝢慣ㄷ㈱㤲て㙦晤㜴搶㍥㠹攴っ㤲㌳㐹捥〲ㄱ㜷㈷㙣搶搹戴㈹㈳㤹〲㘲㙢㔶"}}]
[null,"Decisioneering:7.0.0.0"]

{"sheet":"Overview","index":1,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Financial Model of a Nodules Mining Concession"]

{"sheet":"User Interface","index":2,"n_rows":141,"n_cols":37,"rows_kept":141,"cut":false,"hidden":false,"merged":[[63,5,63,6],[73,5,74,6],[12,1,12,3],[5,5,5,6],[52,1,52,3],[56,1,56,3],[44,5,44,6],[52,5,52,6],[27,5,28,6],[8,1,8,3],[12,5,12,6],[17,5,17,6],[37,1,37,3],[43,1,43,3]]}
[{"$f":"IF(OR(Cost_sens<>0,Yield_sens<>0,Price_sens<>0),\" Sensitivity Variables are currently not at baseline levels.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Expanded Outputs"]
[null,"Financial Model of a Nodules Mining Concession"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Royalty and Tax Revenues",null,null,null,"IRRs & Net Cash Flows for Nodule Collector",null,null,null,null,null,null,null,"NO EQUALIZATION"]
[null,"Payment System","Variable Ad Valorem",null,null,null,null,null,null,null,null,null,"Royalty Revenue",{"$f":"IF($C$4=$B$16,'Financial Model'!AR$56,IF($C$4=$B$18,'Financial Model'!AR$61,'Financial Model'!AR57))","v":4060.2448638930896},"million",null,"Collector IRR (post-tax)",{"$f":"G7","v":0.15639829007274653},null,null,"ETR",null,null,"Tax rate = 25%","Key Results:   Ad Valorem 2.5%/ 7%",null,null,null,"Key Results:   Variable Ad Valorem2.5%/4.5%->9.5%",null,null,null,null,null,"Key Results:   Blended 2.5%/15%"]
[null,"Number of Collectors",2,null,null,null,null,null,null,null,null,null,"Corporate Tax Revenue",{"$f":"IF($C$4=$B$16,-SUM('Financial Model'!AJ255:CG255),IF($C$4=$B$18,-SUM('Financial Model'!AJ603:CG603),-SUM('Financial Model'!AJ333:CG333)))","v":3690.781035394471},"million",null,"Net Cash Flow (post-tax)",{"$f":"IF($C$4=$B$16,'Financial Model'!AX$56,IF($C$4=$B$18,'Financial Model'!AX$61,'Financial Model'!AX57))","v":10381.189883479914},"million",null,"Collector Gross Revenue",null,null,null,"Collector IRR",0.15917600680825461,null,null,"Collector IRR",0.15923765603338724,null,null,null,null,"Collector IRR",0.1597773923104624]
[null,"Maximum Collectors per Mining Vessel",1,null,null,{"$f":"\"Key Results:   \"&IF(C4=B16,TEXT(C4,0)&\" \"&C17*100&\"%/ \"&D17*100&\"%\",IF(C4=B18,TEXT(C4,0)&\" \"&C19*100&\"%/\"&D19*100&\"%\",TEXT(C4,0)&C21*100&\"%/\"&D21*100&\"%->\"&D23*100&\"%\"))","v":"Key Results:   Variable Ad Valorem2.5%/4.5%->9.5%"},null,null,null,null,null,null,"Withholding Tax Revenue",{"$f":"IF($C$4=$B$16,-SUM('Financial Model'!AJ259:CG259),IF($C$4=$B$18,-SUM('Financial Model'!AJ606:CG606),-SUM('Financial Model'!AJ337:CG337)))","v":0},"million",null,"Discounted Cash Flow (post-tax)*",{"$f":"IF($C$4=$B$16,'Financial Model'!AJ$56,IF($C$4=$B$18,'Financial Model'!AJ$61,'Financial Model'!AJ57))","v":40.545055493604451},"million",null,"Collector OPEX",null,null,null,"Sponsoring State Tax Revenue","$3,624 million",null,null,"Sponsoring State Tax Revenue","$3,627 million",null,null,null,null,"Sponsoring State Tax Revenue","$3,603 million"]
[null,"Annual Production Level",{"$f":"'Output to Cashflow'!C4/1000000","v":3.855762193207338},"million dry tons/yr",null,"Collector IRR",{"$f":"IF($C$4=$B$16,'Financial Model'!AK56,IF($C$4=$B$18,'Financial Model'!AK61,vavA_IRR))","v":0.15639829007274653},null,null,null,null,null,"Additional Profits Tax Revenue",{"$f":"IF($C$4=$B$16,-SUM('Financial Model'!AJ261:CG261),IF($C$4=$B$18,-SUM('Financial Model'!AJ608:CG608),-SUM('Financial Model'!AJ339:CG339)))","v":0},"million",null,"Collector IRR (pre-tax)",{"$f":"IF($C$4=$B$16,IRR('Financial Model'!AJ49:CG49),IF($C$4=$B$18,IRR('Financial Model'!AJ52:CG52),IRR('Financial Model'!AJ50:CG50)))","v":0.21434614755610393},null,null,"Collector Net Revenue",null,null,null,"Royalty Revenue","$3,695 million",null,null,"Royalty Revenue","$3,682 million",null,null,null,null,"Royalty Revenue","$3,674 million"]
[null,null,null,null,null,"Sponsoring State Tax Revenue",{"$f":"\"$\"&FIXED(IF($C$4=$B$16,'Financial Model'!AZ$56,IF($C$4=$B$18,'Financial Model'!AZ$61,'Financial Model'!AZ57)),0)&\" million\"","v":"$3,691 million"},null,null,null,null,null,"Total Tax Revenue",{"$f":"IF($C$4=$B$16,'Financial Model'!AZ$56,IF($C$4=$B$18,'Financial Model'!AZ$61,'Financial Model'!AZ57))","v":3690.781035394471},"million",null,"Net Cash Flow (pre-tax)",{"$f":"IF($C$4=$B$16,'Financial Model'!AW$56,'Financial Model'!AW$61)","v":18530.041232139323},"million",null,"Royalties",null,null,null,"NPV of Royalties*","$1,556 million",null,null,"NPV of Royalties*","$1,551 million",null,null,null,null,"NPV of Royalties*","$1,519 million"]
[null,"Financial Payment System Variables",null,null,null,"Royalty Revenue",{"$f":"\"$\"&FIXED(IF($C$4=$B$16,'Financial Model'!AR$56,IF($C$4=$B$18,'Financial Model'!AR$61,'Financial Model'!AR57)),0)&\" million\"","v":"$4,060 million"},null,null,null,null,null,"Nodule Royalty Rate Equivalent",{"$f":"IF(C4=\"Ad Valorem\",'Financial Model'!BG56,IF(C4=\"Blended\",'Financial Model'!BG61,'Financial Model'!BG57))","v":0.11638656001697981},null,null,"Discounted Cash Flow (pre-tax)*",{"$f":"IF($C$4=$B$16,'Financial Model'!AJ49+NPV('Financial Model'!D79,'Financial Model'!AK49:CG49),IF($C$4=$B$18,'Financial Model'!AJ52+NPV('Financial Model'!D79,'Financial Model'!AK52:CG52),'Financial Model'!AJ50+NPV('Financial Model'!D79,'Financial Model'!AK50:CG50)))","v":493.8537011198419},"million",null,"Sponsor state",null,null,null,"Effective Tax Rate (collector)",0.42545377599067014,null,null,"Effective Tax Rate (collector)",0.42492244833106685,null,null,null,null,"Effective Tax Rate (collector)",0.42559205762966801]
[null,"Manganese Cost & Revenues Basis (metal vs ore prices)","Ore",null,null,"NPV of Royalties*",{"$f":"\"$\"&FIXED(IF($C$4=$B$16,'Financial Model'!AP$56,IF($C$4=$B$18,'Financial Model'!AP$61,'Financial Model'!AP57)),0)&\" million\"","v":"$1,742 million"},null,null,null,null,null,null,null,null,null,null,"*collector discount rate = 15%",null,null,"Equalization"]
[null,"Manganese Price Royalty Basis (metal vs ore prices)","Ore",null,null,"Effective Tax Rate (collector)",{"$f":"IF($C$4=$B$16,'Financial Model'!AM$56,IF($C$4=$B$18,'Financial Model'!AM$61,'Financial Model'!AM57))","v":0.44283653621695174},null,null,null,null,null,"Production & Revenues",null,null,null,"Collector Costs",null,null,null,"Other Fund",null,null,null,"Overall System Financials",null,null,null,"Overall System Financials",null,null,null,null,null,"Overall System Financials"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total Lifetime Production",{"$f":"SUM('Financial Model'!AJ7:CG7)","v":94.658961843240178},"million dry tons",null,"Average Cost Per Dry Ton Nodules",{"$f":"C54","v":140.07889896156487},"/dry ton",null,"IRR",null,null,null,"CAPEX","    $4,047  million      ",null,null,"CAPEX","    $4,047  million      ",null,null,null,null,"CAPEX","    $4,047  million      "]
[null,"Financial Payment System Variables",null,null,null,"Overall System Financials",null,null,null,null,null,null,"Maximum Annual Production",{"$f":"C7","v":3.855762193207338},"million dry tons/yr",null,"Collector CAPEX",{"$f":"G46","v":2331.1746130699353},"million",null,null,null,null,null,"OPEX","    $786  million/yr",null,null,"OPEX","    $786  million/yr",null,null,null,null,"OPEX","    $786  million/yr"]
[null,null,null,null,null,"CAPEX",{"$f":"\"    $\"&FIXED(G48,0)&\"  million      \"","v":"    $4,047  million      "},null,null,null,null,null,"Average Nodule Transfer Price",{"$f":"IF($C$4=$B$16,'Financial Model'!AN$155,IF($C$4=$B$18,'Financial Model'!AN$160,'Financial Model'!AN156))","v":368.0742011718749},"/dry ton",null,null,null,null,null,null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr"]
[null,null,"1st Stage","iii",null,"OPEX",{"$f":"\"    $\"&FIXED(G56,0)&\"  million/yr\"","v":"    $786  million/yr"},null,null,null,null,null,"Collector Gross Revenues",{"$f":"IF($C$4=$B$16,SUM('Financial Model'!AJ27:CG27),IF($C$4=$B$18,SUM('Financial Model'!AJ32:CG32),SUM('Financial Model'!AJ28:CG28)))","v":34841.52176420961},"million"]
[null,"Ad Valorem","of GVM†","of GVM†",null,"Annual Metal Revenue",{"$f":"\"    $\"&FIXED(G81,0)&\"  million/yr\"","v":"    $2,131  million/yr"},null,null,null,null,null,"Collector Turnover (annual)",{"$f":"N13*N14","v":1419.2065891735074},"million/yr",null,null,null,null,null,null,null,null,null,"Collector Financials",null,null,null,"Collector Financials",null,null,null,null,null,"Collector Financials"]
[null,null,2.5000000000000001E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $2,331  million     ",null,null,"CAPEX","    $2,331  million     ",null,null,null,null,"CAPEX","    $2,331  million     "]
[null,"Blended","of GVM†","of BTP‡",null,"Collector Financials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $540  million/yr",null,null,"OPEX","    $540  million/yr",null,null,null,null,"OPEX","    $540  million/yr"]
[null,null,2.5000000000000001E-2,0.15,null,"CAPEX",{"$f":"\"    $\"&FIXED(G46,0)&\"  million     \"","v":"    $2,331  million     "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Nodule Revenue","    $1,409  million/yr",null,null,"Annual Nodule Revenue","    $1,409  million/yr",null,null,null,null,"Annual Nodule Revenue","    $1,405  million/yr"]
[null,"Variable Ad Valorem","of GVM†","of GVM†",null,"OPEX",{"$f":"\"    $\"&FIXED(G54,0)&\"  million/yr\"","v":"    $540  million/yr"}]
[null,"Floor Rate",2.5000000000000001E-2,4.4999999999999998E-2,null,"Annual Nodule Revenue",{"$f":"\"    $\"&FIXED(N14*C7,0)&\"  million/yr\"","v":"    $1,419  million/yr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equalization Payment",0,"million",null,"Total Equalization Payment",0,"million",null,null,null,"Total Equalization Payment",0,"million"]
[null,"Price for Floor Rate",null,510,null,"Total Paid to the Authority",{"$f":"\"$\"&FIXED(IF($C$4=$B$16,SUM('Financial Model'!AY$56:BA$56),IF($C$4=$B$18,SUM('Financial Model'!AY$61:BA$61),SUM('Financial Model'!AY57:BA57))),0)&\" million\"","v":"$8,251 million"}]
[null,"Maximum Rate",null,9.5000000000000001E-2,null,"Total Equalization Payment",{"$f":"IF($C$4=$B$16,SUM('Financial Model'!AJ298:CG298),IF($C$4=$B$18,SUM('Financial Model'!AJ645:CG645),SUM('Financial Model'!AJ376:CG376)))","v":378.4607074237806},"million"]
[null,"Price for Max Rate",null,720,null,"add'l payment (lifetime)",{"$f":"IF(C4=\"Ad Valorem\",'Financial Model'!AI299,'Financial Model'!AI361)","v":0},"million",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IGF SYSTEM"]
[null,"† GVM = Gross metal value in nodules","‡ BTP = Before tax profit",null,null,"* social discount rate = 3.75%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax rate = 0%","Key Results:   Ad Valorem 2.5%/ 7%",null,null,null,"Key Results:   Variable Ad Valorem2.5%/4.5%->9.5%",null,null,null,null,null,"Key Results:   Blended 2.5%/15%"]
[null,null,null,null,null,{"$f":"\"Equal Type = \"&D111","v":"Equal Type = 3"},{"$f":"CHOOSE(D111,D112,D114,D115,\"  -- none --\")","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector IRR",0.16245229330570488,null,null,"Collector IRR",0.16213352495899036,null,null,null,null,"Collector IRR",0.16334772119787289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Tax Revenue","$0 million",null,null,"Sponsoring State Tax Revenue","$0 million",null,null,null,null,"Sponsoring State Tax Revenue","$0 million"]
[null,"Project Timing",null,null,null,"Exploitation Contract Period (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty Revenue","$7,219 million",null,null,"Royalty Revenue","$7,196 million",null,null,null,null,"Royalty Revenue","$7,122 million"]
[null,null,"Start Year","End Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of Royalties*","$3,010 million",null,null,"NPV of Royalties*","$3,001 million",null,null,null,null,"NPV of Royalties*","$2,941 million"]
[null,"Prefeasibility",1,6,null,{"$f":"B32","v":"Design & Build"},{"$f":"D32-C32+1","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate (collector)",0.42713854866030165,null,null,"Effective Tax Rate (collector)",0.42707420261058293,null,null,null,null,"Effective Tax Rate (collector)",0.42541727302230148]
[null,"Feasibility",4,7,null,{"$f":"B33","v":"Ramp-Up"},{"$f":"D33-C33+1","v":2}]
[null,"Design & Build",8,11,null,{"$f":"B34","v":"Full Operations"},{"$f":"D34-C34+1","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall System Financials",null,null,null,"Overall System Financials",null,null,null,null,null,"Overall System Financials"]
[null,"Ramp-Up",12,13,null,{"$f":"B35","v":"Shut Down"},{"$f":"D35-C35+1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $4,047  million      ",null,null,"CAPEX","    $4,047  million      ",null,null,null,null,"CAPEX","    $4,047  million      "]
[null,"Full Operations",14,36,null,"TOTAL",{"$f":"SUM(G30:G33)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $786  million/yr",null,null,"OPEX","    $786  million/yr",null,null,null,null,"OPEX","    $786  million/yr"]
[null,"Shut Down",{"$f":"D34+1","v":37},{"$f":"C35","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector Financials",null,null,null,"Collector Financials",null,null,null,null,null,"Collector Financials"]
[null,"Production Factors: Ramp-up, Abundance, Number of Collectors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $2,331  million     ",null,null,"CAPEX","    $2,331  million     ",null,null,null,null,"CAPEX","    $2,331  million     "]
[null,"Production Levels During Ramp-up","1st Year",0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $540  million/yr",null,null,"OPEX","    $540  million/yr",null,null,null,null,"OPEX","    $540  million/yr"]
[null,null,"2nd Year",0.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Nodule Revenue","    $1,396  million/yr",null,null,"Annual Nodule Revenue","    $1,394  million/yr",null,null,null,null,"Annual Nodule Revenue","    $1,390  million/yr","million"]
[null,null,"3rd Year",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,"million"]
[null,null,"4th Year",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equalization Payment",3523.699872090936,"million",null,"Total Equalization Payment",3513.7378534046879,"million",null,null,null,"Total Equalization Payment",3493.813816032191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add'l payment (lifetime)",0,"million",null,"add'l payment (lifetime)",0,"million",null,null,null,"add'l payment (lifetime)",0]
[null,"Upfront Project Capital Expenditures (US $millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* social discount rate = 3.75%",null,null,null,"* social discount rate = 3.75%",null,null,null,null,null,"* social discount rate = 3.75%"]
[1,null,"CAPEX","% Nodule Collector",null,"Total CAPEX (US $millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal Type = 1",0.19500000000000001,null,null,"Equal Type = 1",0.19500000000000001,null,null,null,null,"Equal Type = 1",0.19500000000000001]
[null,"Pre-Feasibility Phase",{"$f":"'Output to Cashflow'!D8*$A$45","v":44.809920801957816},{"$f":"'Cost Model'!S5","v":0.46521322314865443},null,"Nodule Collector",{"$f":"SUMPRODUCT(C46:C51,D46:D51)","v":2331.1746130699353}]
[null,"Feasibility Phase",{"$f":"'Output to Cashflow'!D9*$A$45","v":359.59017777447474},{"$f":"'Cost Model'!S6","v":0.62769144099010288},null,"Metals Processor",{"$f":"SUM(C46:C51)-G46","v":1716.3084775355883}]
[null,"Collection System",{"$f":"'Output to Cashflow'!D10*$A$45","v":834.93676853147326},1,null,"TOTAL",{"$f":"G47+G46","v":4047.4830906055236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax rate = 25%","Key Results:   Ad Valorem 2.5%/ 7%",null,null,null,"Key Results:   Variable Ad Valorem2.5%/4.5%->9.5%",null,null,null,null,null,"Key Results:   Blended 2.5%/15%"]
[null,"Mining Support Vessel",{"$f":"'Output to Cashflow'!D11*$A$45","v":1107},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector IRR",0.15666780070655562,null,null,"Collector IRR",0.15674755856800116,null,null,null,null,"Collector IRR",0.15751905741807048]
[null,"Transport Vessels",{"$f":"'Output to Cashflow'!D12*$A$45","v":142.68},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Tax Revenue","$3,688 million",null,null,"Sponsoring State Tax Revenue","$3,691 million",null,null,null,null,"Sponsoring State Tax Revenue","$3,659 million"]
[null,"Metallurgical Processing Plant",{"$f":"'Output to Cashflow'!D13*$A$45","v":1558.4662234976176},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty Revenue","$4,020 million",null,null,"Royalty Revenue","$4,005 million",null,null,null,null,"Royalty Revenue","$4,015 million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of Royalties*","$1,725 million",null,null,"NPV of Royalties*","$1,719 million",null,null,null,null,"NPV of Royalties*","$1,690 million"]
[null,"Project Annual Operational Expenditures",null,null,null,"Total Annual OPEX (US $millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate (collector)",0.4405089191769892,null,null,"Effective Tax Rate (collector)",0.43988505789165644,null,null,null,null,"Effective Tax Rate (collector)",0.4411005180022094]
[null,"Nodule Collectors",{"$f":"'Output to Cashflow'!D18*$A$45","v":140.07889896156487},"/ton nodules/yr",null,"Nodule Collector",{"$f":"C54*$C$7","v":540.11092268211246}]
[null,"Metals Processors",{"$f":"'Output to Cashflow'!D19*$A$45","v":63.838182253715757},"/ton nodules/yr",null,"Metals Processor",{"$f":"C55*$C$7","v":246.14484961695683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall System Financials",null,null,null,"Overall System Financials",null,null,null,null,null,"Overall System Financials"]
[null,null,null,null,null,"TOTAL",{"$f":"G54+G55","v":786.25577229906935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $4,047  million      ",null,null,"CAPEX","    $4,047  million      ",null,null,null,null,"CAPEX","    $4,047  million      "]
[null,"Ongoing/Maintenance Capital Expenditures (US $millions)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $786  million/yr",null,null,"OPEX","    $786  million/yr",null,null,null,null,"OPEX","    $786  million/yr"]
[null,null,"CAPEX","Interval (yrs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr"]
[null,"Collectors",{"$f":"'Output to Cashflow'!C24/1000000*$A$45","v":49.2},{"$f":"'Output to Cashflow'!D24","v":2}]
[null,"Risers",{"$f":"'Output to Cashflow'!C25/1000000*$A$45","v":51.967500000000001},{"$f":"'Output to Cashflow'!D25","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector Financials",null,null,null,"Collector Financials",null,null,null,null,null,"Collector Financials"]
[null,"Moorings",{"$f":"'Output to Cashflow'!C26/1000000*$A$45","v":5.8425000000000002},{"$f":"'Output to Cashflow'!D26","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $2,331  million     ",null,null,"CAPEX","    $2,331  million     ",null,null,null,null,"CAPEX","    $2,331  million     "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $540  million/yr",null,null,"OPEX","    $540  million/yr",null,null,null,null,"OPEX","    $540  million/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Nodule Revenue","    $1,419  million/yr",null,null,"Annual Nodule Revenue","    $1,419  million/yr",null,null,null,null,"Annual Nodule Revenue","    $1,415  million/yr","million"]
[null,"Metals Compositions & Yields",null,null,null,"Annual Recovered Metal (Full Production)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"million"]
[null,null,"Composition","Yields",null,null,"Annual Metal (kt/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equalization Payment",325.32795328260789,"million",null,"Total Equalization Payment",323.46812638871438,"million",null,null,null,"Total Equalization Payment",307.643809934665]
[null,"Manganese",0.28399999999999997,{"$f":"IF(MnProdType=\"Ore\",0.99,0.9)","v":0.99},null,"Manganese",{"$f":"$C$7*C66*D66*1000","v":1084.0860982421752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add'l payment (lifetime)",0,"million",null,"add'l payment (lifetime)",0,"million",null,null,null,"add'l payment (lifetime)",0]
[null,"Nickel",1.2999999999999999E-2,0.9,null,"Nickel",{"$f":"$C$7*C67*D67*1000","v":45.11241766052585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* social discount rate = 3.75%",null,null,null,"* social discount rate = 3.75%",null,null,null,null,null,"* social discount rate = 3.75%"]
[null,"Cobalt",2E-3,0.8,null,"Cobalt",{"$f":"$C$7*C68*D68*1000","v":6.1692195091317412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal Type = 1",0.19500000000000001,null,null,"Equal Type = 1",0.19500000000000001,null,null,null,null,"Equal Type = 1",0.19500000000000001]
[null,"Copper",1.0999999999999999E-2,0.9,null,"Copper",{"$f":"$C$7*C69*D69*1000","v":38.172045712752642}]
[]
[null,"Metals Price Forecasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONTRACTOR SYSTEM"]
[null,"Use Override Prices",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax rate = 0%","Key Results:   Ad Valorem 2.5%/ 7%",null,null,null,"Key Results:   Variable Ad Valorem2.5%/4.5%->9.5%",null,null,null,null,null,"Key Results:   Blended 2.5%/15%"]
[null,"0 = default modeled prices; 1 = model prices with user provided long-term price; 2 = fixed overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector IRR",0.15917600680825439,null,null,"Collector IRR",0.15923765603338724,null,null,null,null,"Collector IRR",0.1597773923104624]
[null,null,"User-provided","Fixed Price ",null,"Annual Metal Revenue at Full Production ($million/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Tax Revenue","$0 million",null,null,"Sponsoring State Tax Revenue","$0 million",null,null,null,null,"Sponsoring State Tax Revenue","$0 million"]
[1,null,"Long Term Price","Override",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty Revenue","$7,318 million",null,null,"Royalty Revenue","$7,309 million",null,null,null,null,"Royalty Revenue","$7,278 million"]
[null,null,"($/ton)","($/ton)",null,null,"Avg. Annual Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of Royalties*","$3,090 million",null,null,"NPV of Royalties*","$3,086 million",null,null,null,null,"NPV of Royalties*","$3,051 million"]
[1560,"Manganese Metal Price",1560,{"$f":"$A$75*A77","v":1560},null,"Manganese Fraction",{"$f":"'Financial Model'!CH133*$C$7","v":514.94089666503339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate (collector)",0.42545377599067014,null,null,"Effective Tax Rate (collector)",0.42492244833106685,null,null,null,null,"Effective Tax Rate (collector)",0.42559205762966801]
[475,"Manganese Ore Price",475,{"$f":"$A$75*A78","v":475},null,"Nickel",{"$f":"'Financial Model'!CH134*$C$7","v":902.24835321051751}]
[20000,"Nickel",20000,{"$f":"$A$75*A79","v":20000},null,"Cobalt",{"$f":"'Financial Model'!CH135*$C$7","v":370.15317054790461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall System Financials",null,null,null,"Overall System Financials",null,null,null,null,null,"Overall System Financials"]
[60000,"Cobalt",60000,{"$f":"$A$75*A80","v":60000},null,"Copper",{"$f":"'Financial Model'!CH136*$C$7","v":343.54841141477385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $4,047  million      ",null,null,"CAPEX","    $4,047  million      ",null,null,null,null,"CAPEX","    $4,047  million      "]
[9000,"Copper",9000,{"$f":"$A$75*A81","v":9000},null,"TOTAL",{"$f":"SUM(G77:G80)","v":2130.8908318382296},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $786  million/yr",null,null,"OPEX","    $786  million/yr",null,null,null,null,"OPEX","    $786  million/yr"]
[null,"Prepare Price Projections -->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector Financials",null,null,null,"Collector Financials",null,null,null,null,null,"Collector Financials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $2,331  million     ",null,null,"CAPEX","    $2,331  million     ",null,null,null,null,"CAPEX","    $2,331  million     "]
[null,"Exploration Contract Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $540  million/yr",null,null,"OPEX","    $540  million/yr",null,null,null,null,"OPEX","    $540  million/yr"]
[null,"Exploration Contract Application Fee",null,500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Nodule Revenue","    $1,409  million/yr",null,null,"Annual Nodule Revenue","    $1,409  million/yr",null,null,null,null,"Annual Nodule Revenue","    $1,405  million/yr","million"]
[null,"Annual Administrative Fee During Exploration Contract",null,60000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"million"]
[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 Equalization Payment",3623.6672441875444,"million",null,"Total Equalization Payment",3626.9219412518582,"million",null,null,null,"Total Equalization Payment",3603.2568959993023]
[null,"Exploitation Contract Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add'l payment (lifetime)",0,"million",null,"add'l payment (lifetime)",0,"million",null,null,null,"add'l payment (lifetime)",0]
[null,"Exploitation Contract Application Fee",null,1000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* social discount rate = 3.75%",null,null,null,"* social discount rate = 3.75%",null,null,null,null,null,"* social discount rate = 3.75%"]
[null,"Annual Administrative Fee During Exploitation Contract",null,100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal Type = 2",0.25,null,null,"Equal Type = 2",0.25,null,null,null,null,"Equal Type = 2",0.25]
[]
[null,"Environmental Sustainability Funds"]
[null,"Annual Payment (% of Gross Metal Value)",null,0.01]
[null,"Lifetime Maximum (US $million)",null,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFRICAN SYSTEM"]
[null,"Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax rate = 0%","Key Results:   Ad Valorem 2.5%/ 7%",null,null,null,"Key Results:   Variable Ad Valorem2.5%/4.5%->9.5%",null,null,null,null,null,"Key Results:   Blended 2.5%/15%"]
[null,"Corporate Tax Rate",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector IRR",0.16339758488328382,null,null,"Collector IRR",0.16348097349512658,null,null,null,null,"Collector IRR",0.16411849026832948]
[null,"Additional Profit Tax Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Tax Revenue","$0 million",null,null,"Sponsoring State Tax Revenue","$0 million",null,null,null,null,"Sponsoring State Tax Revenue","$0 million"]
[null,"Additional Profit Tax IRR Threshold",null,0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty Revenue","$7,174 million",null,null,"Royalty Revenue","$7,161 million",null,null,null,null,"Royalty Revenue","$7,095 million"]
[null,"Withholding Tax",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of Royalties*","$2,977 million",null,null,"NPV of Royalties*","$2,972 million",null,null,null,null,"NPV of Royalties*","$2,916 million"]
[null,"Percent of OPEX Subject to Withholding Tax",null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate (collector)",0.42711127031503193,null,null,"Effective Tax Rate (collector)",0.42638671947904239,null,null,null,null,"Effective Tax Rate (collector)",0.42632158042717727]
[null,"Percent of Profits Subject to Withholding Tax",null,0.9]
[null,"Unlimited Carryover Loss?",null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall System Financials",null,null,null,"Overall System Financials",null,null,null,null,null,"Overall System Financials"]
[null,"Metal Processor Host Nation Tax Rate",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $4,047  million      ",null,null,"CAPEX","    $4,047  million      ",null,null,null,null,"CAPEX","    $4,047  million      "]
[null,"Additional Ad Valorem",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $786  million/yr",null,null,"OPEX","    $786  million/yr",null,null,null,null,"OPEX","    $786  million/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr"]
[]
[null,"Equalization Payment Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector Financials",null,null,null,"Collector Financials",null,null,null,null,null,"Collector Financials"]
[null,"Equalization Payment Type",null,3,"(1 = CCF; 2=PB; 3=MV; 4=none)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $2,331  million     ",null,null,"CAPEX","    $2,331  million     ",null,null,null,null,"CAPEX","    $2,331  million     "]
[null,"Cumulative Cash-flow (CCF) based equalization rate",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $540  million/yr",null,null,"OPEX","    $540  million/yr",null,null,null,null,"OPEX","    $540  million/yr"]
[null,"Uplift of Accumulated Negative Net Revenues",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Nodule Revenue","    $1,392  million/yr",null,null,"Annual Nodule Revenue","    $1,392  million/yr",null,null,null,null,"Annual Nodule Revenue","    $1,386  million/yr"]
[null,"Minimum profit-based (PB) tax rate",null,0.25]
[null,"Mined- value (MV) based rate",null,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Equalization Payment",3479.5670433026767,"million",null,"Total Equalization Payment",3479.5670433026767,"million",null,null,null,"Total Equalization Payment",3479.5670433026767,"million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add'l payment (lifetime)",0,"million",null,"add'l payment (lifetime)",0,"million",null,null,null,"add'l payment (lifetime)",0,"million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* social discount rate = 3.75%",null,null,null,"* social discount rate = 3.75%",null,null,null,null,null,"* social discount rate = 3.75%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal Type = 3",7.0000000000000007E-2,null,null,"Equal Type = 3",7.0000000000000007E-2,null,null,null,null,"Equal Type = 3",7.0000000000000007E-2]
[null,"Deduction Multiplier",1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax rate = 25%","Key Results:   Ad Valorem 2.5%/ 7%",null,null,null,"Key Results:   Variable Ad Valorem2.5%/4.5%->9.5%",null,null,null,null,null,"Key Results:   Blended 2.5%/15%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector IRR",0.15631780734692713,null,null,"Collector IRR",0.15639829007274653,null,null,null,null,"Collector IRR",0.15712157790922587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Tax Revenue","$3,688 million",null,null,"Sponsoring State Tax Revenue","$3,691 million",null,null,null,null,"Sponsoring State Tax Revenue","$3,659 million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty Revenue","$4,075 million",null,null,"Royalty Revenue","$4,060 million",null,null,null,null,"Royalty Revenue","$4,077 million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of Royalties*","$1,748 million",null,null,"NPV of Royalties*","$1,742 million",null,null,null,null,"NPV of Royalties*","$1,715 million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate (collector)",0.44347703380322667,null,null,"Effective Tax Rate (collector)",0.44283653621695174,null,null,null,null,"Effective Tax Rate (collector)",0.44445522085184053]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overall System Financials",null,null,null,"Overall System Financials",null,null,null,null,null,"Overall System Financials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $4,047  million      ",null,null,"CAPEX","    $4,047  million      ",null,null,null,null,"CAPEX","    $4,047  million      "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $786  million/yr",null,null,"OPEX","    $786  million/yr",null,null,null,null,"OPEX","    $786  million/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,"Annual Metal Revenue","    $2,131  million/yr",null,null,null,null,"Annual Metal Revenue","    $2,131  million/yr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector Financials",null,null,null,"Collector Financials",null,null,null,null,null,"Collector Financials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","    $2,331  million     ",null,null,"CAPEX","    $2,331  million     ",null,null,null,null,"CAPEX","    $2,331  million     "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","    $540  million/yr",null,null,"OPEX","    $540  million/yr",null,null,null,null,"OPEX","    $540  million/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Nodule Revenue","    $1,419  million/yr",null,null,"Annual Nodule Revenue","    $1,419  million/yr",null,null,null,null,"Annual Nodule Revenue","    $1,415  million/yr"]
[]
[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 Equalization Payment",380.63050546665647,"million",null,"Total Equalization Payment",378.4607074237806,"million",null,null,null,"Total Equalization Payment",369.80659205990861,"million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add'l payment (lifetime)",0,"million",null,"add'l payment (lifetime)",0,"million",null,null,null,"add'l payment (lifetime)",0,"million"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* social discount rate = 3.75%",null,null,null,"* social discount rate = 3.75%",null,null,null,null,null,"* social discount rate = 3.75%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal Type = 3",7.0000000000000007E-2,null,null,"Equal Type = 3",7.0000000000000007E-2,null,null,null,null,"Equal Type = 3",7.0000000000000007E-2]

{"sheet":"Financial Model","index":3,"n_rows":1081,"n_cols":142,"rows_kept":1081,"cut":false,"hidden":false,"merged":[[56,16,56,18],[56,19,56,22],[56,4,56,6],[57,4,57,6],[10,3,10,5],[56,2,56,3],[57,2,57,3]]}
[null,"Financial Model of a Nodules Mining Concession",null,null,null,null,"abc","= Cells whose values are set on User Interface Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$1","v":"Financial Model of a Nodules Mining Concession"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Model of a Nodules Mining Concession"]
[null,null,null,null,null,null,"abc","= Cells whosse values are set on this sheet",null,null,null,null,null,null,null,"WORKING CALCULATIONS for STOCHASTIC VARIABLES --- To be hidden when model is distributed"]
[null,"Production Related Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations for  Plots"]
[null,"Project Scale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stocastic Multiplier","Likely Multipler","Stochastic MIN","Stochastic MAX",null,null,null,null,null,null,null,null,null,null,null,"Summary",null,{"$f":"IF(AJ6<'User Interface'!$C$33,0,IF(AJ6>'User Interface'!$D$33,1,CHOOSE(AJ6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AK6<'User Interface'!$C$33,0,IF(AK6>'User Interface'!$D$33,1,CHOOSE(AK6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AL6<'User Interface'!$C$33,0,IF(AL6>'User Interface'!$D$33,1,CHOOSE(AL6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AM6<'User Interface'!$C$33,0,IF(AM6>'User Interface'!$D$33,1,CHOOSE(AM6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AN6<'User Interface'!$C$33,0,IF(AN6>'User Interface'!$D$33,1,CHOOSE(AN6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AO6<'User Interface'!$C$33,0,IF(AO6>'User Interface'!$D$33,1,CHOOSE(AO6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AP6<'User Interface'!$C$33,0,IF(AP6>'User Interface'!$D$33,1,CHOOSE(AP6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AQ6<'User Interface'!$C$33,0,IF(AQ6>'User Interface'!$D$33,1,CHOOSE(AQ6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AR6<'User Interface'!$C$33,0,IF(AR6>'User Interface'!$D$33,1,CHOOSE(AR6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AS6<'User Interface'!$C$33,0,IF(AS6>'User Interface'!$D$33,1,CHOOSE(AS6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AT6<'User Interface'!$C$33,0,IF(AT6>'User Interface'!$D$33,1,CHOOSE(AT6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0},{"$f":"IF(AU6<'User Interface'!$C$33,0,IF(AU6>'User Interface'!$D$33,1,CHOOSE(AU6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0.7},{"$f":"IF(AV6<'User Interface'!$C$33,0,IF(AV6>'User Interface'!$D$33,1,CHOOSE(AV6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":0.85},{"$f":"IF(AW6<'User Interface'!$C$33,0,IF(AW6>'User Interface'!$D$33,1,CHOOSE(AW6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(AX6<'User Interface'!$C$33,0,IF(AX6>'User Interface'!$D$33,1,CHOOSE(AX6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(AY6<'User Interface'!$C$33,0,IF(AY6>'User Interface'!$D$33,1,CHOOSE(AY6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(AZ6<'User Interface'!$C$33,0,IF(AZ6>'User Interface'!$D$33,1,CHOOSE(AZ6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BA6<'User Interface'!$C$33,0,IF(BA6>'User Interface'!$D$33,1,CHOOSE(BA6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BB6<'User Interface'!$C$33,0,IF(BB6>'User Interface'!$D$33,1,CHOOSE(BB6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BC6<'User Interface'!$C$33,0,IF(BC6>'User Interface'!$D$33,1,CHOOSE(BC6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BD6<'User Interface'!$C$33,0,IF(BD6>'User Interface'!$D$33,1,CHOOSE(BD6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BE6<'User Interface'!$C$33,0,IF(BE6>'User Interface'!$D$33,1,CHOOSE(BE6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BF6<'User Interface'!$C$33,0,IF(BF6>'User Interface'!$D$33,1,CHOOSE(BF6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BG6<'User Interface'!$C$33,0,IF(BG6>'User Interface'!$D$33,1,CHOOSE(BG6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BH6<'User Interface'!$C$33,0,IF(BH6>'User Interface'!$D$33,1,CHOOSE(BH6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BI6<'User Interface'!$C$33,0,IF(BI6>'User Interface'!$D$33,1,CHOOSE(BI6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BJ6<'User Interface'!$C$33,0,IF(BJ6>'User Interface'!$D$33,1,CHOOSE(BJ6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BK6<'User Interface'!$C$33,0,IF(BK6>'User Interface'!$D$33,1,CHOOSE(BK6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BL6<'User Interface'!$C$33,0,IF(BL6>'User Interface'!$D$33,1,CHOOSE(BL6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BM6<'User Interface'!$C$33,0,IF(BM6>'User Interface'!$D$33,1,CHOOSE(BM6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BN6<'User Interface'!$C$33,0,IF(BN6>'User Interface'!$D$33,1,CHOOSE(BN6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BO6<'User Interface'!$C$33,0,IF(BO6>'User Interface'!$D$33,1,CHOOSE(BO6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BP6<'User Interface'!$C$33,0,IF(BP6>'User Interface'!$D$33,1,CHOOSE(BP6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BQ6<'User Interface'!$C$33,0,IF(BQ6>'User Interface'!$D$33,1,CHOOSE(BQ6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BR6<'User Interface'!$C$33,0,IF(BR6>'User Interface'!$D$33,1,CHOOSE(BR6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BS6<'User Interface'!$C$33,0,IF(BS6>'User Interface'!$D$33,1,CHOOSE(BS6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BT6<'User Interface'!$C$33,0,IF(BT6>'User Interface'!$D$33,1,CHOOSE(BT6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BU6<'User Interface'!$C$33,0,IF(BU6>'User Interface'!$D$33,1,CHOOSE(BU6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BV6<'User Interface'!$C$33,0,IF(BV6>'User Interface'!$D$33,1,CHOOSE(BV6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BW6<'User Interface'!$C$33,0,IF(BW6>'User Interface'!$D$33,1,CHOOSE(BW6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BX6<'User Interface'!$C$33,0,IF(BX6>'User Interface'!$D$33,1,CHOOSE(BX6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BY6<'User Interface'!$C$33,0,IF(BY6>'User Interface'!$D$33,1,CHOOSE(BY6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(BZ6<'User Interface'!$C$33,0,IF(BZ6>'User Interface'!$D$33,1,CHOOSE(BZ6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(CA6<'User Interface'!$C$33,0,IF(CA6>'User Interface'!$D$33,1,CHOOSE(CA6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(CB6<'User Interface'!$C$33,0,IF(CB6>'User Interface'!$D$33,1,CHOOSE(CB6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(CC6<'User Interface'!$C$33,0,IF(CC6>'User Interface'!$D$33,1,CHOOSE(CC6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(CD6<'User Interface'!$C$33,0,IF(CD6>'User Interface'!$D$33,1,CHOOSE(CD6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(CE6<'User Interface'!$C$33,0,IF(CE6>'User Interface'!$D$33,1,CHOOSE(CE6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(CF6<'User Interface'!$C$33,0,IF(CF6>'User Interface'!$D$33,1,CHOOSE(CF6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},{"$f":"IF(CG6<'User Interface'!$C$33,0,IF(CG6>'User Interface'!$D$33,1,CHOOSE(CG6-'User Interface'!$C$33+1,'User Interface'!$D$39,'User Interface'!$D$40,'User Interface'!$D$41,'User Interface'!$D$42)))","v":1},null,null,null,null,null,null,"Metals Revenue","Processor OPEx","Processor Taxes","Processor Profit","Nodules","Collector OPEx","Net Op Revenue","ISA Take","SS Take","Other Take","Collector Take"]
[null,null,null,"Production Minimum          (for simulation)","Production Maximum          (for simulation)",null,null,null,null,null,null,null,null,null,null,"Average Production",{"$f":"F7","v":"million tonnes dry nodules/annum"},{"$f":"C7*S5","v":3.855762193207338},1,1,{"$f":"D7","v":0.9},{"$f":"E7","v":1.1000000000000001},null,null,null,null,"Payment System Types",null,"Manganese Production Types",null,null,null,null,"Production",null,{"$f":"DEC2BIN(AJ6,7)","v":"0000001"},"0000010","0000011","0000100","0000101","0000110","0000111","0001000","0001001","0001010","0001011","0001100","0001101","0001110","0001111","0010000","0010001","0010010","0010011","0010100","0010101","0010110","0010111","0011000","0011001","0011010","0011011","0011100","0011101","0011110","0011111","0100000","0100001","0100010","0100011","0100100","0100101","0100110","0100111","0101000","0101001","0101010","0101011","0101100","0101101","0101110","0101111","0110000","0110001",{"$f":"DEC2BIN(CG6,7)","v":"0110010"},null,null,null,null,null,"Blank",null,{"$f":"CP5+CP8","v":44787.223031213274},{"$f":"CQ5+CQ9","v":42300.797714462358},{"$f":"CR10","v":34841.52176420961},null,{"$f":"CT12","v":18632.215782767489},null,{"$f":"CV5+CV14","v":14571.970918874385},{"$f":"CW5+CW15","v":10881.189883479914},{"$f":"CX16","v":10381.189883479914}]
[null,null,"Expected","% of expected","% of expected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad Valorem",null,"Ore",null,null,null,null,"Output","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,null,null,null,null,null,"Metals Revenue",{"$f":"CN37","v":52313.369921628517}]
[null,"Average Production",{"$f":"'User Interface'!C7","v":3.855762193207338},0.9,1.1000000000000001,"million tonnes dry nodules/annum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended",null,"Metal",null,null,null,null,"Nodules Recovered","million tonnes",{"$f":"IF(AJ109,$R$5,IF(AJ108,$R$5*AJ1,0))","v":0},{"$f":"IF(AK109,$R$5,IF(AK108,$R$5*AK4,0))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AT109,$R$5,IF(AT108,$R$5*AT4,0))","v":0},{"$f":"IF(AU109,$R$5,IF(AU108,$R$5*AU4,0))","v":2.6990335352451367},3.2773978642262374,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Processor Operating Costs",null,{"$f":"-CN38","v":7526.1468904152425}]
[null,"Design Capacity",3,"- n/a -","- n/a -","million tonnes dry nodules/annum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem",null,null,null,null,null,null,"Copper","million tonnes",{"$f":"AJ116","v":0},0,0,0,0,0,0,0,0,0,0,2.672043199892685E-2,3.2446238855839749E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,{"$f":"BP116","v":3.8172045712752643E-2},3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Processor Taxes",null,null,{"$f":"-CN39","v":2486.4253167509132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cobalt","million tonnes",{"$f":"AJ117","v":0},0,0,0,0,0,0,0,0,0,0,4.3184536563922191E-3,5.2438365827619801E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,{"$f":"BP117","v":6.1692195091317412E-3},6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Profit",null,null,null,{"$f":"CN40","v":7459.2759502527479}]
[null,"Project Scheduling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nickel","million tonnes",{"$f":"AJ118","v":0},0,0,0,0,0,0,0,0,0,0,3.1578692362368099E-2,3.8345555011446979E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,{"$f":"BP118","v":4.5112417660525858E-2},4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Revenue from Nodules",null,null,null,null,{"$f":"CN43","v":34841.52176420961}]
[null,null,null,"Phase Duration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manganese","million tonnes",{"$f":"AJ115","v":0},0,0,0,0,0,0,0,0,0,0,0.75886026876952251,0.92147318350584884,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,{"$f":"BP115","v":1.0840860982421749},1.0840860982421749,1.0840860982421749,1.0840860982421749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Operating Costs",null,null,null,null,null,{"$f":"-CN44","v":16209.305981442123}]
[null,null,"Phase Planned Start","Expected","Shortest Possible (for simulation)","Longest Possible (for simulation)","Can Overlap With Previous?","Modeled Start",null,null,null,null,null,null,null,"Project Scheduling Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,null,null,null,null,null,{"$f":"CN45","v":18632.215782767489}]
[null,null,"year","years","years","years",null,"year",null,null,null,null,null,null,null,null,"Duration (yrs)","Stochastic Add","Min","Max",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA Take",null,null,null,null,null,null,null,{"$f":"CN46","v":4060.2448638930896}]
[null,"Pre Feasibility",{"$f":"'User Interface'!C30","v":1},{"$f":"('User Interface'!D30-'User Interface'!C30+1)","v":6},5,7,"- n/a -",{"$f":"C14","v":1},null,null,null,null,null,null,null,"Pre Feasibility",{"$f":"D14+R14","v":6},0,{"$f":"E14-D14","v":-1},{"$f":"F14-D14","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flows: Independent Collector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS Take",null,null,null,null,null,null,null,null,{"$f":"CN47","v":3690.781035394471}]
[null,"Feasibility",{"$f":"'User Interface'!C31","v":4},{"$f":"('User Interface'!D31-'User Interface'!C31+1)","v":4},3,5,"YES",{"$f":"IF(EXACT(UPPER(TRIM(G15)),\"YES\"),C15,IF(C15<(H14+Q14),H14+Q14,C15))","v":4},null,null,null,null,null,null,null,"Feasibility Start",{"$f":"D15+R15","v":4},0,{"$f":"E15-D15","v":-1},{"$f":"F15-D15","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenditure","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,null,null,null,null,null,"Other Take",null,null,null,null,null,null,null,null,null,{"$f":"CN48","v":500}]
[null,"Total Active Exploitation Period",null,{"$f":"'User Interface'!G34","v":30},null,null,null,null,null,null,null,null,null,null,null,"Total Active Exploitation Period",{"$f":"D16","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital & Maintenance Costs","million USD",{"$f":"-SUM(AJ176:AJ181)","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,{"$f":"-SUM(BP176:BP181)","v":-49.2},0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Collector Take",null,null,null,null,null,null,null,null,null,null,{"$f":"CN49","v":10381.189883479914}]
[null,"     Design and Build",{"$f":"'User Interface'!C32","v":8},{"$f":"('User Interface'!D32-'User Interface'!C32+1)","v":4},3,4,"NO",{"$f":"IF(EXACT(UPPER(TRIM(G17)),\"YES\"),C17,IF(C17<(H15+Q15),H15+Q15,C17))","v":8},null,null,null,null,null,null,null,"Design and Build Start",{"$f":"D17+R17","v":4},0,{"$f":"E17-D17","v":-1},{"$f":"F17-D17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs","million USD",{"$f":"-SUM(AJ184:AJ185)","v":0},0,0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"-SUM(BP184:BP185)","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     Operation Phase","total duration ->",{"$f":"D20+D19","v":25},null,null,"NO",null,null,null,null,null,null,null,null,"Operation Duration",{"$f":"Q20+Q19","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing Cost","million USD",{"$f":"IF(UPPER(TRIM($D$81))=\"YES\",AJ230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER(TRIM($D$81))=\"YES\",BP230,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ramp Up",{"$f":"'User Interface'!C33","v":12},{"$f":"('User Interface'!D33-'User Interface'!C33+1)","v":2},2,2,"NO",{"$f":"IF(EXACT(UPPER(TRIM(G19)),\"YES\"),C19,IF(C19<(H17+Q17),H17+Q17,C19))","v":12},null,null,null,null,null,null,null,"Ramp Up",{"$f":"D19+R19","v":2},0,{"$f":"E19-D19","v":0},{"$f":"F19-D19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"***","Fees","million USD",{"$f":"-AJ198","v":-0.56000000000000005},{"$f":"-AK198","v":-0.06},-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Expenditure"]
[null,"Full Operation",{"$f":"H20","v":14},{"$f":"D16-(D17+D19+D21)","v":23},null,null,"NO",{"$f":"H19+Q19","v":14},null,null,null,null,null,null,null,"Full Operation",{"$f":"Q16-(Q17+Q19+Q21)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***","Taxes (Ad Valorem)","million USD",{"$f":"AJ255+AJ256+AJ259+AJ261","v":0},0,0,0,0,0,0,0,0,0,0,-81.146322493768182,-110.38537815272568,-148.57515558700601,-136.275155587006,-107.49331596989369,-109.64581596989366,-121.94581596989367,-109.64581596989366,-121.94581596989367,-95.193315969893675,-172.40786841464904,-160.10786841464903,-172.40786841464904,-160.10786841464903,-157.95536841464906,-160.10786841464903,-172.40786841464904,-160.10786841464903,-172.40786841464904,-145.65536841464905,-172.40786841464904,{"$f":"BP255+BP256+BP259+BP261","v":-165.29575098719823},-178.32549944067398,-166.02549944067397,-163.87299944067399,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49]
[null,"     Shutdown","- n/a -",{"$f":"('User Interface'!D35-'User Interface'!C35+1)","v":1},1,1,"NO",{"$f":"H20+Q20","v":37},null,null,null,null,null,null,null,"Shutdown",{"$f":"D21+R21","v":1},0,{"$f":"E21-D21","v":0},{"$f":"F21-D21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Var. Ad Valorem (A))","million USD",{"$f":"AJ333+AJ334+AJ337+AJ339","v":0},0,0,0,0,0,0,0,0,0,0,-81.146322493768182,-110.38537815272568,-148.57515558700601,-136.275155587006,-107.64830154438482,-109.8008015443848,-122.10080154438481,-109.8008015443848,-122.10080154438481,-95.34830154438481,-172.56285398914017,-160.26285398914015,-172.56285398914017,-160.26285398914015,-158.11035398914018,-160.26285398914015,-172.56285398914017,-160.26285398914015,-172.56285398914017,-145.81035398914017,-172.56285398914017,{"$f":"BP333+BP334+BP337+BP339","v":-165.45073656168935},-178.48048501516513,-166.18048501516512,-164.02798501516514,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Capital & Maint Costs","million USD",{"$f":"'Financial Model'!AJ16","v":-3.4743612808857889},{"$f":"'Financial Model'!AK16","v":-3.4743612808857889},{"$f":"'Financial Model'!AL16","v":-3.4743612808857889},{"$f":"'Financial Model'!AM16","v":-59.902280494172615},{"$f":"'Financial Model'!AN16","v":-59.902280494172615},{"$f":"'Financial Model'!AO16","v":-59.902280494172615},{"$f":"'Financial Model'!AP16","v":-56.427919213286827},{"$f":"'Financial Model'!AQ16","v":-521.15419213286827},{"$f":"'Financial Model'!AR16","v":-521.15419213286827},{"$f":"'Financial Model'!AS16","v":-521.15419213286827},{"$f":"'Financial Model'!AT16","v":-521.15419213286827},{"$f":"'Financial Model'!AU16","v":0},{"$f":"'Financial Model'!AV16","v":-49.2},{"$f":"'Financial Model'!AW16","v":0},{"$f":"'Financial Model'!AX16","v":-49.2},{"$f":"'Financial Model'!AY16","v":-57.81},{"$f":"'Financial Model'!AZ16","v":-49.2},{"$f":"'Financial Model'!BA16","v":0},{"$f":"'Financial Model'!BB16","v":-49.2},{"$f":"'Financial Model'!BC16","v":0},{"$f":"'Financial Model'!BD16","v":-107.01},{"$f":"'Financial Model'!BE16","v":0},{"$f":"'Financial Model'!BF16","v":-49.2},{"$f":"'Financial Model'!BG16","v":0},{"$f":"'Financial Model'!BH16","v":-49.2},{"$f":"'Financial Model'!BI16","v":-57.81},{"$f":"'Financial Model'!BJ16","v":-49.2},{"$f":"'Financial Model'!BK16","v":0},{"$f":"'Financial Model'!BL16","v":-49.2},{"$f":"'Financial Model'!BM16","v":0},{"$f":"'Financial Model'!BN16","v":-107.01},{"$f":"'Financial Model'!BO16","v":0},{"$f":"'Financial Model'!BP16","v":-49.2},{"$f":"'Financial Model'!BQ16","v":0},{"$f":"'Financial Model'!BR16","v":-49.2},{"$f":"'Financial Model'!BS16","v":-57.81},{"$f":"'Financial Model'!BT16","v":262.69251527972096},{"$f":"'Financial Model'!BU16","v":0},{"$f":"'Financial Model'!BV16","v":0},{"$f":"'Financial Model'!BW16","v":0},{"$f":"'Financial Model'!BX16","v":0},{"$f":"'Financial Model'!BY16","v":0},{"$f":"'Financial Model'!BZ16","v":0},{"$f":"'Financial Model'!CA16","v":0},{"$f":"'Financial Model'!CB16","v":0},{"$f":"'Financial Model'!CC16","v":0},{"$f":"'Financial Model'!CD16","v":0},{"$f":"'Financial Model'!CE16","v":0},{"$f":"'Financial Model'!CF16","v":0},{"$f":"'Financial Model'!CG16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Var. Ad Valorem (B))","million USD",{"$f":"AJ401+AJ402+AJ405+AJ407","v":0},0,0,0,0,0,0,0,0,0,0,-77.390838734569257,-105.82514787369846,-143.2101787881505,-130.91017878815049,-128.75767878815051,-130.91017878815049,-143.2101787881505,-130.91017878815049,-143.2101787881505,-116.4576787881505,-193.67223123290586,-181.37223123290585,-193.67223123290586,-181.37223123290585,-179.21973123290587,-181.37223123290585,-193.67223123290586,-181.37223123290585,-193.67223123290586,-166.91973123290586,-193.67223123290586,{"$f":"BP401+BP402+BP405+BP407","v":-186.56011380545505},-199.58986225893082,-187.28986225893081,-185.13736225893084,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Operating Costs","million USD",{"$f":"'Financial Model'!AJ17","v":0},{"$f":"'Financial Model'!AK17","v":0},{"$f":"'Financial Model'!AL17","v":0},{"$f":"'Financial Model'!AM17","v":0},{"$f":"'Financial Model'!AN17","v":0},{"$f":"'Financial Model'!AO17","v":0},{"$f":"'Financial Model'!AP17","v":0},{"$f":"'Financial Model'!AQ17","v":0},{"$f":"'Financial Model'!AR17","v":0},{"$f":"'Financial Model'!AS17","v":0},{"$f":"'Financial Model'!AT17","v":0},{"$f":"'Financial Model'!AU17","v":-399.1571713810867},{"$f":"'Financial Model'!AV17","v":-439.66549058224513},{"$f":"'Financial Model'!AW17","v":-540.11092268211246},{"$f":"'Financial Model'!AX17","v":-540.11092268211246},{"$f":"'Financial Model'!AY17","v":-540.11092268211246},{"$f":"'Financial Model'!AZ17","v":-540.11092268211246},{"$f":"'Financial Model'!BA17","v":-540.11092268211246},{"$f":"'Financial Model'!BB17","v":-540.11092268211246},{"$f":"'Financial Model'!BC17","v":-540.11092268211246},{"$f":"'Financial Model'!BD17","v":-540.11092268211246},{"$f":"'Financial Model'!BE17","v":-540.11092268211246},{"$f":"'Financial Model'!BF17","v":-540.11092268211246},{"$f":"'Financial Model'!BG17","v":-540.11092268211246},{"$f":"'Financial Model'!BH17","v":-540.11092268211246},{"$f":"'Financial Model'!BI17","v":-540.11092268211246},{"$f":"'Financial Model'!BJ17","v":-540.11092268211246},{"$f":"'Financial Model'!BK17","v":-540.11092268211246},{"$f":"'Financial Model'!BL17","v":-540.11092268211246},{"$f":"'Financial Model'!BM17","v":-540.11092268211246},{"$f":"'Financial Model'!BN17","v":-540.11092268211246},{"$f":"'Financial Model'!BO17","v":-540.11092268211246},{"$f":"'Financial Model'!BP17","v":-540.11092268211246},{"$f":"'Financial Model'!BQ17","v":-540.11092268211246},{"$f":"'Financial Model'!BR17","v":-540.11092268211246},{"$f":"'Financial Model'!BS17","v":-540.11092268211246},{"$f":"'Financial Model'!BT17","v":0},{"$f":"'Financial Model'!BU17","v":0},{"$f":"'Financial Model'!BV17","v":0},{"$f":"'Financial Model'!BW17","v":0},{"$f":"'Financial Model'!BX17","v":0},{"$f":"'Financial Model'!BY17","v":0},{"$f":"'Financial Model'!BZ17","v":0},{"$f":"'Financial Model'!CA17","v":0},{"$f":"'Financial Model'!CB17","v":0},{"$f":"'Financial Model'!CC17","v":0},{"$f":"'Financial Model'!CD17","v":0},{"$f":"'Financial Model'!CE17","v":0},{"$f":"'Financial Model'!CF17","v":0},{"$f":"'Financial Model'!CG17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Before Tax)","million USD",{"$f":"AJ469+AJ470+AJ472+AJ474","v":0},0,0,0,0,0,0,0,0,0,0,-68.385098124884593,-91.334438310279211,-120.54928373839979,-111.93928373839978,-110.4325337383998,-111.93928373839978,-120.54928373839979,-111.93928373839978,-120.54928373839979,-101.8225337383998,-155.87272044972855,-147.26272044972853,-155.87272044972855,-147.26272044972853,-145.75597044972855,-147.26272044972853,-155.87272044972855,-147.26272044972853,-155.87272044972855,-137.14597044972857,-155.87272044972855,{"$f":"BP469+BP470+BP472+BP474","v":-150.89423825051298},-160.01506216794604,-151.40506216794603,-149.89831216794602,-45.971190173951172,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Financing Cost","million USD",{"$f":"'Financial Model'!AJ18","v":0},{"$f":"'Financial Model'!AK18","v":0},{"$f":"'Financial Model'!AL18","v":0},{"$f":"'Financial Model'!AM18","v":0},{"$f":"'Financial Model'!AN18","v":0},{"$f":"'Financial Model'!AO18","v":0},{"$f":"'Financial Model'!AP18","v":0},{"$f":"'Financial Model'!AQ18","v":0},{"$f":"'Financial Model'!AR18","v":0},{"$f":"'Financial Model'!AS18","v":0},{"$f":"'Financial Model'!AT18","v":0},{"$f":"'Financial Model'!AU18","v":0},{"$f":"'Financial Model'!AV18","v":0},{"$f":"'Financial Model'!AW18","v":0},{"$f":"'Financial Model'!AX18","v":0},{"$f":"'Financial Model'!AY18","v":0},{"$f":"'Financial Model'!AZ18","v":0},{"$f":"'Financial Model'!BA18","v":0},{"$f":"'Financial Model'!BB18","v":0},{"$f":"'Financial Model'!BC18","v":0},{"$f":"'Financial Model'!BD18","v":0},{"$f":"'Financial Model'!BE18","v":0},{"$f":"'Financial Model'!BF18","v":0},{"$f":"'Financial Model'!BG18","v":0},{"$f":"'Financial Model'!BH18","v":0},{"$f":"'Financial Model'!BI18","v":0},{"$f":"'Financial Model'!BJ18","v":0},{"$f":"'Financial Model'!BK18","v":0},{"$f":"'Financial Model'!BL18","v":0},{"$f":"'Financial Model'!BM18","v":0},{"$f":"'Financial Model'!BN18","v":0},{"$f":"'Financial Model'!BO18","v":0},{"$f":"'Financial Model'!BP18","v":0},{"$f":"'Financial Model'!BQ18","v":0},{"$f":"'Financial Model'!BR18","v":0},{"$f":"'Financial Model'!BS18","v":0},{"$f":"'Financial Model'!BT18","v":0},{"$f":"'Financial Model'!BU18","v":0},{"$f":"'Financial Model'!BV18","v":0},{"$f":"'Financial Model'!BW18","v":0},{"$f":"'Financial Model'!BX18","v":0},{"$f":"'Financial Model'!BY18","v":0},{"$f":"'Financial Model'!BZ18","v":0},{"$f":"'Financial Model'!CA18","v":0},{"$f":"'Financial Model'!CB18","v":0},{"$f":"'Financial Model'!CC18","v":0},{"$f":"'Financial Model'!CD18","v":0},{"$f":"'Financial Model'!CE18","v":0},{"$f":"'Financial Model'!CF18","v":0},{"$f":"'Financial Model'!CG18","v":0}]
[null,"Cost-related parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Specific)","million USD",{"$f":"AJ536+AJ537+AJ539+AJ541","v":0},0,0,0,0,0,0,0,0,0,0,-71.055979691760626,-98.13281903600226,-134.16038015556668,-121.86038015556667,-119.7078801555667,-121.86038015556667,-134.16038015556668,-121.86038015556667,-134.16038015556668,-107.40788015556669,-184.62243260032204,-172.32243260032203,-184.62243260032204,-172.32243260032203,-170.16993260032206,-172.32243260032203,-184.62243260032204,-172.32243260032203,-184.62243260032204,-157.86993260032204,-184.62243260032204,{"$f":"BP536+BP537+BP539+BP541","v":-177.51031517287123},-190.54006362634701,-178.24006362634699,-176.08756362634702,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Fees","million USD",{"$f":"'Financial Model'!AJ19","v":-0.56000000000000005},{"$f":"'Financial Model'!AK19","v":-0.06},{"$f":"'Financial Model'!AL19","v":-0.06},{"$f":"'Financial Model'!AM19","v":-1.1600000000000001},{"$f":"'Financial Model'!AN19","v":-0.16},{"$f":"'Financial Model'!AO19","v":-0.16},{"$f":"'Financial Model'!AP19","v":-0.1},{"$f":"'Financial Model'!AQ19","v":-0.1},{"$f":"'Financial Model'!AR19","v":-0.1},{"$f":"'Financial Model'!AS19","v":-0.1},{"$f":"'Financial Model'!AT19","v":-0.1},{"$f":"'Financial Model'!AU19","v":-0.1},{"$f":"'Financial Model'!AV19","v":-0.1},{"$f":"'Financial Model'!AW19","v":-0.1},{"$f":"'Financial Model'!AX19","v":-0.1},{"$f":"'Financial Model'!AY19","v":-0.1},{"$f":"'Financial Model'!AZ19","v":-0.1},{"$f":"'Financial Model'!BA19","v":-0.1},{"$f":"'Financial Model'!BB19","v":-0.1},{"$f":"'Financial Model'!BC19","v":-0.1},{"$f":"'Financial Model'!BD19","v":-0.1},{"$f":"'Financial Model'!BE19","v":-0.1},{"$f":"'Financial Model'!BF19","v":-0.1},{"$f":"'Financial Model'!BG19","v":-0.1},{"$f":"'Financial Model'!BH19","v":-0.1},{"$f":"'Financial Model'!BI19","v":-0.1},{"$f":"'Financial Model'!BJ19","v":-0.1},{"$f":"'Financial Model'!BK19","v":-0.1},{"$f":"'Financial Model'!BL19","v":-0.1},{"$f":"'Financial Model'!BM19","v":-0.1},{"$f":"'Financial Model'!BN19","v":-0.1},{"$f":"'Financial Model'!BO19","v":-0.1},{"$f":"'Financial Model'!BP19","v":-0.1},{"$f":"'Financial Model'!BQ19","v":-0.1},{"$f":"'Financial Model'!BR19","v":-0.1},{"$f":"'Financial Model'!BS19","v":-0.1},{"$f":"'Financial Model'!BT19","v":0},{"$f":"'Financial Model'!BU19","v":0},{"$f":"'Financial Model'!BV19","v":0},{"$f":"'Financial Model'!BW19","v":0},{"$f":"'Financial Model'!BX19","v":0},{"$f":"'Financial Model'!BY19","v":0},{"$f":"'Financial Model'!BZ19","v":0},{"$f":"'Financial Model'!CA19","v":0},{"$f":"'Financial Model'!CB19","v":0},{"$f":"'Financial Model'!CC19","v":0},{"$f":"'Financial Model'!CD19","v":0},{"$f":"'Financial Model'!CE19","v":0},{"$f":"'Financial Model'!CF19","v":0},{"$f":"'Financial Model'!CG19","v":0}]
[null,"Cost Discounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Blended)","million USD",{"$f":"AJ603+AJ604+AJ606+AJ608","v":0},0,0,0,0,0,0,0,0,0,0,-80.417990666479724,-109.50097521958972,-147.53468154802255,-135.23468154802254,-113.11985431581918,-114.94947931581916,-125.40447931581917,-114.94947931581916,-125.40447931581917,-102.66485431581916,-168.29722389386123,-157.84222389386122,-168.29722389386123,-157.84222389386122,-156.01259889386122,-157.84222389386122,-168.29722389386123,-157.84222389386122,-168.29722389386123,-145.55759889386121,-168.29722389386123,{"$f":"BP603+BP604+BP606+BP608","v":-162.25192408052803},-173.32721026598244,-162.87221026598243,-161.04258526598244,-55.822159496940706,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Sponsoring State Tax","million USD",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AJ20,IF('User Interface'!$C$4=\"Blended\",AJ25,AJ21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AK20,IF('User Interface'!$C$4=\"Blended\",AK25,AK21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AL20,IF('User Interface'!$C$4=\"Blended\",AL25,AL21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AM20,IF('User Interface'!$C$4=\"Blended\",AM25,AM21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AN20,IF('User Interface'!$C$4=\"Blended\",AN25,AN21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AO20,IF('User Interface'!$C$4=\"Blended\",AO25,AO21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AP20,IF('User Interface'!$C$4=\"Blended\",AP25,AP21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AQ20,IF('User Interface'!$C$4=\"Blended\",AQ25,AQ21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AR20,IF('User Interface'!$C$4=\"Blended\",AR25,AR21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AS20,IF('User Interface'!$C$4=\"Blended\",AS25,AS21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AT20,IF('User Interface'!$C$4=\"Blended\",AT25,AT21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AU20,IF('User Interface'!$C$4=\"Blended\",AU25,AU21))","v":-81.146322493768182},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AV20,IF('User Interface'!$C$4=\"Blended\",AV25,AV21))","v":-110.38537815272568},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AW20,IF('User Interface'!$C$4=\"Blended\",AW25,AW21))","v":-148.57515558700601},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AX20,IF('User Interface'!$C$4=\"Blended\",AX25,AX21))","v":-136.275155587006},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AY20,IF('User Interface'!$C$4=\"Blended\",AY25,AY21))","v":-107.64830154438482},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AZ20,IF('User Interface'!$C$4=\"Blended\",AZ25,AZ21))","v":-109.8008015443848},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BA20,IF('User Interface'!$C$4=\"Blended\",BA25,BA21))","v":-122.10080154438481},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BB20,IF('User Interface'!$C$4=\"Blended\",BB25,BB21))","v":-109.8008015443848},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BC20,IF('User Interface'!$C$4=\"Blended\",BC25,BC21))","v":-122.10080154438481},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BD20,IF('User Interface'!$C$4=\"Blended\",BD25,BD21))","v":-95.34830154438481},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BE20,IF('User Interface'!$C$4=\"Blended\",BE25,BE21))","v":-172.56285398914017},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BF20,IF('User Interface'!$C$4=\"Blended\",BF25,BF21))","v":-160.26285398914015},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BG20,IF('User Interface'!$C$4=\"Blended\",BG25,BG21))","v":-172.56285398914017},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BH20,IF('User Interface'!$C$4=\"Blended\",BH25,BH21))","v":-160.26285398914015},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BI20,IF('User Interface'!$C$4=\"Blended\",BI25,BI21))","v":-158.11035398914018},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BJ20,IF('User Interface'!$C$4=\"Blended\",BJ25,BJ21))","v":-160.26285398914015},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BK20,IF('User Interface'!$C$4=\"Blended\",BK25,BK21))","v":-172.56285398914017},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BL20,IF('User Interface'!$C$4=\"Blended\",BL25,BL21))","v":-160.26285398914015},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BM20,IF('User Interface'!$C$4=\"Blended\",BM25,BM21))","v":-172.56285398914017},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BN20,IF('User Interface'!$C$4=\"Blended\",BN25,BN21))","v":-145.81035398914017},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BO20,IF('User Interface'!$C$4=\"Blended\",BO25,BO21))","v":-172.56285398914017},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BP20,IF('User Interface'!$C$4=\"Blended\",BP25,BP21))","v":-165.45073656168935},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BQ20,IF('User Interface'!$C$4=\"Blended\",BQ25,BQ21))","v":-178.48048501516513},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BR20,IF('User Interface'!$C$4=\"Blended\",BR25,BR21))","v":-166.18048501516512},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BS20,IF('User Interface'!$C$4=\"Blended\",BS25,BS21))","v":-164.02798501516514},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BT20,IF('User Interface'!$C$4=\"Blended\",BT25,BT21))","v":-65.673128819930241},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BU20,IF('User Interface'!$C$4=\"Blended\",BU25,BU21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BV20,IF('User Interface'!$C$4=\"Blended\",BV25,BV21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BW20,IF('User Interface'!$C$4=\"Blended\",BW25,BW21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BX20,IF('User Interface'!$C$4=\"Blended\",BX25,BX21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BY20,IF('User Interface'!$C$4=\"Blended\",BY25,BY21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BZ20,IF('User Interface'!$C$4=\"Blended\",BZ25,BZ21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CA20,IF('User Interface'!$C$4=\"Blended\",CA25,CA21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CB20,IF('User Interface'!$C$4=\"Blended\",CB25,CB21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CC20,IF('User Interface'!$C$4=\"Blended\",CC25,CC21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CD20,IF('User Interface'!$C$4=\"Blended\",CD25,CD21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CE20,IF('User Interface'!$C$4=\"Blended\",CE25,CE21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CF20,IF('User Interface'!$C$4=\"Blended\",CF25,CF21))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CG20,IF('User Interface'!$C$4=\"Blended\",CG25,CG21))","v":0}]
[null,"Cost Savings Relative to First Mover","%",0,"out of first mover costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Stocastic Multiplier","Likely Multipler","Stochastic MIN","Stochastic MAX",null,null,null,null,null,null,null,null,null,null,null,"Environmental Levies","million USD",{"$f":"AJ209","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP209","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"%",{"$f":"1-D26","v":1},"percent of first mover costs",null,null,null,null,null,null,null,null,null,null,"Cost Uncertainty Factor",null,null,1,1,{"$f":"E31","v":0.71},{"$f":"F31","v":1.29},null,null,null,null,null,null,null,null,null,null,null,"Revenues (Ad Valorem)","million USD",{"$f":"AJ241","v":0},0,0,0,0,0,0,0,0,0,0,993.44461242145542,1206.3256007974815,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,{"$f":"BP241","v":1419.2065891735074},1419.2065891735074,1419.2065891735074,1419.2065891735074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Environmental Levies","million USD",{"$f":"'Financial Model'!AJ26","v":0},{"$f":"'Financial Model'!AK26","v":0},{"$f":"'Financial Model'!AL26","v":0},{"$f":"'Financial Model'!AM26","v":0},{"$f":"'Financial Model'!AN26","v":0},{"$f":"'Financial Model'!AO26","v":0},{"$f":"'Financial Model'!AP26","v":0},{"$f":"'Financial Model'!AQ26","v":0},{"$f":"'Financial Model'!AR26","v":0},{"$f":"'Financial Model'!AS26","v":0},{"$f":"'Financial Model'!AT26","v":0},{"$f":"'Financial Model'!AU26","v":-23.670524104099851},{"$f":"'Financial Model'!AV26","v":-23.670524104099851},{"$f":"'Financial Model'!AW26","v":-23.670524104099847},{"$f":"'Financial Model'!AX26","v":-23.670524104099854},{"$f":"'Financial Model'!AY26","v":-23.670524104099854},{"$f":"'Financial Model'!AZ26","v":-23.67052410409984},{"$f":"'Financial Model'!BA26","v":-23.670524104099854},{"$f":"'Financial Model'!BB26","v":-23.670524104099854},{"$f":"'Financial Model'!BC26","v":-23.670524104099854},{"$f":"'Financial Model'!BD26","v":-23.670524104099854},{"$f":"'Financial Model'!BE26","v":-23.670524104099826},{"$f":"'Financial Model'!BF26","v":-23.670524104099854},{"$f":"'Financial Model'!BG26","v":-23.670524104099854},{"$f":"'Financial Model'!BH26","v":-23.670524104099854},{"$f":"'Financial Model'!BI26","v":-23.670524104099854},{"$f":"'Financial Model'!BJ26","v":-23.670524104099854},{"$f":"'Financial Model'!BK26","v":-23.670524104099854},{"$f":"'Financial Model'!BL26","v":-23.670524104099854},{"$f":"'Financial Model'!BM26","v":-23.670524104099854},{"$f":"'Financial Model'!BN26","v":-23.670524104099854},{"$f":"'Financial Model'!BO26","v":-23.670524104099854},{"$f":"'Financial Model'!BP26","v":-2.9189938139031142},{"$f":"'Financial Model'!BQ26","v":0},{"$f":"'Financial Model'!BR26","v":0},{"$f":"'Financial Model'!BS26","v":0},{"$f":"'Financial Model'!BT26","v":0},{"$f":"'Financial Model'!BU26","v":0},{"$f":"'Financial Model'!BV26","v":0},{"$f":"'Financial Model'!BW26","v":0},{"$f":"'Financial Model'!BX26","v":0},{"$f":"'Financial Model'!BY26","v":0},{"$f":"'Financial Model'!BZ26","v":0},{"$f":"'Financial Model'!CA26","v":0},{"$f":"'Financial Model'!CB26","v":0},{"$f":"'Financial Model'!CC26","v":0},{"$f":"'Financial Model'!CD26","v":0},{"$f":"'Financial Model'!CE26","v":0},{"$f":"'Financial Model'!CF26","v":0},{"$f":"'Financial Model'!CG26","v":0}]
[null,"Capital Expenses and Duration [CAPEX]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues (Var. Ad Valorem (A))","million USD",{"$f":"AJ319","v":0},0,0,0,0,0,0,0,0,0,0,993.44461242145542,1206.3256007974815,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,{"$f":"BP319","v":1419.2065891735074},1419.2065891735074,1419.2065891735074,1419.2065891735074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Revenues from Nodules","million USD",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AJ27,IF('User Interface'!$C$4=\"Blended\",AJ32,AJ28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AK27,IF('User Interface'!$C$4=\"Blended\",AK32,AK28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AL27,IF('User Interface'!$C$4=\"Blended\",AL32,AL28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AM27,IF('User Interface'!$C$4=\"Blended\",AM32,AM28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AN27,IF('User Interface'!$C$4=\"Blended\",AN32,AN28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AO27,IF('User Interface'!$C$4=\"Blended\",AO32,AO28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AP27,IF('User Interface'!$C$4=\"Blended\",AP32,AP28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AQ27,IF('User Interface'!$C$4=\"Blended\",AQ32,AQ28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AR27,IF('User Interface'!$C$4=\"Blended\",AR32,AR28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AS27,IF('User Interface'!$C$4=\"Blended\",AS32,AS28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AT27,IF('User Interface'!$C$4=\"Blended\",AT32,AT28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AU27,IF('User Interface'!$C$4=\"Blended\",AU32,AU28))","v":993.44461242145542},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AV27,IF('User Interface'!$C$4=\"Blended\",AV32,AV28))","v":1206.3256007974815},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AW27,IF('User Interface'!$C$4=\"Blended\",AW32,AW28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AX27,IF('User Interface'!$C$4=\"Blended\",AX32,AX28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AY27,IF('User Interface'!$C$4=\"Blended\",AY32,AY28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AZ27,IF('User Interface'!$C$4=\"Blended\",AZ32,AZ28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BA27,IF('User Interface'!$C$4=\"Blended\",BA32,BA28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BB27,IF('User Interface'!$C$4=\"Blended\",BB32,BB28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BC27,IF('User Interface'!$C$4=\"Blended\",BC32,BC28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BD27,IF('User Interface'!$C$4=\"Blended\",BD32,BD28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BE27,IF('User Interface'!$C$4=\"Blended\",BE32,BE28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BF27,IF('User Interface'!$C$4=\"Blended\",BF32,BF28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BG27,IF('User Interface'!$C$4=\"Blended\",BG32,BG28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BH27,IF('User Interface'!$C$4=\"Blended\",BH32,BH28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BI27,IF('User Interface'!$C$4=\"Blended\",BI32,BI28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BJ27,IF('User Interface'!$C$4=\"Blended\",BJ32,BJ28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BK27,IF('User Interface'!$C$4=\"Blended\",BK32,BK28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BL27,IF('User Interface'!$C$4=\"Blended\",BL32,BL28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BM27,IF('User Interface'!$C$4=\"Blended\",BM32,BM28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BN27,IF('User Interface'!$C$4=\"Blended\",BN32,BN28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BO27,IF('User Interface'!$C$4=\"Blended\",BO32,BO28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BP27,IF('User Interface'!$C$4=\"Blended\",BP32,BP28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BQ27,IF('User Interface'!$C$4=\"Blended\",BQ32,BQ28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BR27,IF('User Interface'!$C$4=\"Blended\",BR32,BR28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BS27,IF('User Interface'!$C$4=\"Blended\",BS32,BS28))","v":1419.2065891735074},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BT27,IF('User Interface'!$C$4=\"Blended\",BT32,BT28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BU27,IF('User Interface'!$C$4=\"Blended\",BU32,BU28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BV27,IF('User Interface'!$C$4=\"Blended\",BV32,BV28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BW27,IF('User Interface'!$C$4=\"Blended\",BW32,BW28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BX27,IF('User Interface'!$C$4=\"Blended\",BX32,BX28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BY27,IF('User Interface'!$C$4=\"Blended\",BY32,BY28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BZ27,IF('User Interface'!$C$4=\"Blended\",BZ32,BZ28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CA27,IF('User Interface'!$C$4=\"Blended\",CA32,CA28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CB27,IF('User Interface'!$C$4=\"Blended\",CB32,CB28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CC27,IF('User Interface'!$C$4=\"Blended\",CC32,CC28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CD27,IF('User Interface'!$C$4=\"Blended\",CD32,CD28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CE27,IF('User Interface'!$C$4=\"Blended\",CE32,CE28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CF27,IF('User Interface'!$C$4=\"Blended\",CF32,CF28))","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CG27,IF('User Interface'!$C$4=\"Blended\",CG32,CG28))","v":0}]
[null,null,"First Mover Investment (expected)","Modeled Investment (expected)","Investment Possible Minimum           (for simulation)","Investment Possible Maximum           (for simulation)"," Deployment Period","Nodule Collection Allocation","Nodule Processing Allocation","Costs are spread uniformly?","Percent Equity Finance","Residual Value",null,null,null,"Capital Expenses and Duration [CAPEX]",null,"Stochastic Modeled Investment",null,null,null,null,null,"Collection","Processing",null,null,null,null,null,null,null,null,"Revenues (Var. Ad Valorem (B))","million USD",{"$f":"AJ387","v":0},0,0,0,0,0,0,0,0,0,0,970.13799394822479,1178.0247069371301,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,{"$f":"BP387","v":1385.9114199260355},1385.9114199260355,1385.9114199260355,1385.9114199260355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Royalties and Fees",null,{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AJ34,IF('User Interface'!$C$4=\"Blended\",AJ39,AJ35))+CO24","v":-0.56000000000000005},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AK34,IF('User Interface'!$C$4=\"Blended\",AK39,AK35))+CP24","v":-0.06},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AL34,IF('User Interface'!$C$4=\"Blended\",AL39,AL35))+CQ24","v":-0.06},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AM34,IF('User Interface'!$C$4=\"Blended\",AM39,AM35))+CR24","v":-1.1600000000000001},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AN34,IF('User Interface'!$C$4=\"Blended\",AN39,AN35))+CS24","v":-0.16},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AO34,IF('User Interface'!$C$4=\"Blended\",AO39,AO35))+CT24","v":-0.16},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AP34,IF('User Interface'!$C$4=\"Blended\",AP39,AP35))+CU24","v":-0.1},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AQ34,IF('User Interface'!$C$4=\"Blended\",AQ39,AQ35))+CV24","v":-0.1},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AR34,IF('User Interface'!$C$4=\"Blended\",AR39,AR35))+CW24","v":-0.1},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AS34,IF('User Interface'!$C$4=\"Blended\",AS39,AS35))+CX24","v":-0.1},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AT34,IF('User Interface'!$C$4=\"Blended\",AT39,AT35))+CY24","v":-0.1},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AU34,IF('User Interface'!$C$4=\"Blended\",AU39,AU35))+CZ24","v":-41.523417182174732},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AV34,IF('User Interface'!$C$4=\"Blended\",AV39,AV35))+DA24","v":-50.399863721212178},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AW34,IF('User Interface'!$C$4=\"Blended\",AW39,AW35))+DB24","v":-59.276310260249623},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AX34,IF('User Interface'!$C$4=\"Blended\",AX39,AX35))+DC24","v":-59.276310260249623},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AY34,IF('User Interface'!$C$4=\"Blended\",AY39,AY35))+DD24","v":-223.21909361504851},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AZ34,IF('User Interface'!$C$4=\"Blended\",AZ39,AZ35))+DE24","v":-221.06659361504853},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BA34,IF('User Interface'!$C$4=\"Blended\",BA39,BA35))+DF24","v":-208.76659361504852},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BB34,IF('User Interface'!$C$4=\"Blended\",BB39,BB35))+DG24","v":-221.06659361504853},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BC34,IF('User Interface'!$C$4=\"Blended\",BC39,BC35))+DH24","v":-208.76659361504852},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BD34,IF('User Interface'!$C$4=\"Blended\",BD39,BD35))+DI24","v":-235.51909361504852},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BE34,IF('User Interface'!$C$4=\"Blended\",BE39,BE35))+DJ24","v":-165.1737264307344},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BF34,IF('User Interface'!$C$4=\"Blended\",BF39,BF35))+DK24","v":-170.60454117029317},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BG34,IF('User Interface'!$C$4=\"Blended\",BG39,BG35))+DL24","v":-165.1737264307344},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BH34,IF('User Interface'!$C$4=\"Blended\",BH39,BH35))+DM24","v":-170.60454117029317},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BI34,IF('User Interface'!$C$4=\"Blended\",BI39,BI35))+DN24","v":-172.75704117029315},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BJ34,IF('User Interface'!$C$4=\"Blended\",BJ39,BJ35))+DO24","v":-170.60454117029317},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BK34,IF('User Interface'!$C$4=\"Blended\",BK39,BK35))+DP24","v":-165.1737264307344},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BL34,IF('User Interface'!$C$4=\"Blended\",BL39,BL35))+DQ24","v":-170.60454117029317},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BM34,IF('User Interface'!$C$4=\"Blended\",BM39,BM35))+DR24","v":-165.1737264307344},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BN34,IF('User Interface'!$C$4=\"Blended\",BN39,BN35))+DS24","v":-185.05704117029316},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BO34,IF('User Interface'!$C$4=\"Blended\",BO39,BO35))+DT24","v":-165.1737264307344},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BP34,IF('User Interface'!$C$4=\"Blended\",BP39,BP35))+DU24","v":-165.41665859774398},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BQ34,IF('User Interface'!$C$4=\"Blended\",BQ39,BQ35))+DV24","v":-165.1737264307344},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BR34,IF('User Interface'!$C$4=\"Blended\",BR39,BR35))+DW24","v":-165.1737264307344},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BS34,IF('User Interface'!$C$4=\"Blended\",BS39,BS35))+DX24","v":-166.83941014426819},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BT34,IF('User Interface'!$C$4=\"Blended\",BT39,BT35))+DY24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BU34,IF('User Interface'!$C$4=\"Blended\",BU39,BU35))+DZ24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BV34,IF('User Interface'!$C$4=\"Blended\",BV39,BV35))+EA24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BW34,IF('User Interface'!$C$4=\"Blended\",BW39,BW35))+EB24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BX34,IF('User Interface'!$C$4=\"Blended\",BX39,BX35))+EC24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BY34,IF('User Interface'!$C$4=\"Blended\",BY39,BY35))+ED24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BZ34,IF('User Interface'!$C$4=\"Blended\",BZ39,BZ35))+EE24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CA34,IF('User Interface'!$C$4=\"Blended\",CA39,CA35))+EF24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CB34,IF('User Interface'!$C$4=\"Blended\",CB39,CB35))+EG24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CC34,IF('User Interface'!$C$4=\"Blended\",CC39,CC35))+EH24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CD34,IF('User Interface'!$C$4=\"Blended\",CD39,CD35))+EI24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CE34,IF('User Interface'!$C$4=\"Blended\",CE39,CE35))+EJ24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CF34,IF('User Interface'!$C$4=\"Blended\",CF39,CF35))+EK24","v":0},{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",CG34,IF('User Interface'!$C$4=\"Blended\",CG39,CG35))+EL24","v":0}]
[null,"Operation Stage","million USD","million USD","% of expected","% of expected","Years","% of Investment","% of Investment","* see note","%","% of Investment",null,null,null,null,null,"mlllion USD","Stocastic Multiplier","Likely Multipler","Stochastic MIN","Stochastic MAX",null,"mlllion USD","mlllion USD",null,null,null,null,null,null,null,null,"Revenues (Before Tax profit)","million USD",{"$f":"AJ455","v":0},0,0,0,0,0,0,0,0,0,0,1018.2078945492628,1236.3953005241049,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,{"$f":"BP455","v":1454.5827064989469},1454.5827064989469,1454.5827064989469,1454.5827064989469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Zero Line",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Feasibility Phase",{"$f":"'User Interface'!C46","v":44.809920801957816},{"$f":"C31*$D$27","v":44.809920801957816},0.71,1.29,{"$f":"Q14","v":6},{"$f":"'User Interface'!D46","v":0.46521322314865443},{"$f":"1-H31","v":0.53478677685134557},"Yes",1,0,null,null,null,"Pre-Feasibility Phase",null,{"$f":"D31*S31","v":44.809920801957816},{"$f":"$S$27","v":1},1,{"$f":"E31","v":0.71},1.29,{"$f":"P31","v":"Pre-Feasibility Phase"},{"$f":"R31*H31","v":20.846167685314732},{"$f":"R31*I31","v":23.963753116643083},null,null,null,null,null,null,null,null,"Revenues (Specific)","million USD",{"$f":"AJ522","v":0},0,0,0,0,0,0,0,0,0,0,1000.72793069434,1215.1696301288414,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,{"$f":"BP522","v":1429.6113295633427},1429.6113295633427,1429.6113295633427,1429.6113295633427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Total",{"$f":"SUM(CO21:CO28)+CO29","v":-4.5943612808857885},-3.594361280885789,-3.594361280885789,-62.222280494172608,-60.222280494172608,-60.222280494172608,-56.62791921328683,-521.35419213286832,-521.35419213286832,-521.35419213286832,-521.35419213286832,447.84717726032591,532.90434423719853,647.47367654003949,610.5736765400394,466.64774722786177,475.25774722786161,524.45774722786177,475.25774722786161,524.45774722786177,417.44774722786178,517.58856196742045,475.25774722786173,517.58856196742045,475.25774722786173,466.64774722786171,475.25774722786173,517.58856196742045,475.25774722786173,517.58856196742045,417.44774722786178,517.58856196742045,{"$f":"SUM(DU21:DU28)+DU29","v":496.00927751805841},535.34145504549542,498.44145504549533,490.31827133196157,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Feasibility Phase",{"$f":"'User Interface'!C47","v":359.59017777447474},{"$f":"C32*$D$27","v":359.59017777447474},0.8,1.2,{"$f":"Q15","v":4},{"$f":"'User Interface'!D47","v":0.62769144099010288},{"$f":"1-H32","v":0.37230855900989712},"Yes",1,0,null,null,null,"Feasibility Phase",null,{"$f":"D32*S32","v":359.59017777447474},{"$f":"$S$27","v":1},1,0.8,1.2,"Feasibility Phase",{"$f":"R32*H32","v":225.71167685314731},{"$f":"R32*I32","v":133.87850092132743},null,null,null,null,null,null,null,null,"Revenues (Blended)","million USD",{"$f":"AJ589","v":0},0,0,0,0,0,0,0,0,0,0,990.53128511230159,1202.7879890649376,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,{"$f":"BP589","v":1415.0446930175735},1415.0446930175735,1415.0446930175735,1415.0446930175735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Total Cumulative",{"$f":"CO31","v":-4.5943612808857885},{"$f":"CO32+CP31","v":-8.1887225617715771},-11.783083842657366,-74.00536433682997,-134.22764483100258,-194.44992532517517,-251.07784453846199,-772.43203667133025,-1293.7862288041986,-1815.1404209370669,-2336.4946130699354,-1888.6474358096095,-1355.743091572411,-708.26941503237151,-97.695738492332111,368.95200873552966,844.20975596339122,1368.667503191253,1843.9252504191145,2368.382997646976,2785.8307448748378,3303.4193068422583,3778.67705407012,4296.2656160375409,4771.5233632654026,5238.1711104932647,5713.4288577211264,6231.0174196885473,6706.275166916409,7223.863728883829,7641.3114761116904,8158.9000380791113,8654.9093155971696,{"$f":"DU32+DV31","v":9190.2507706426659},9688.6922256881608,10179.010497020123,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914,10376.029883479914]
[null,"Design & Build - Collection System",{"$f":"'User Interface'!C48","v":834.93676853147326},{"$f":"C33*$D$27","v":834.93676853147326},0.8,1.2,{"$f":"Q17","v":4},{"$f":"'User Interface'!D48","v":1},{"$f":"1-H33","v":0},"Yes",1,0.15,null,null,null,"Design & Build - Collection System",null,{"$f":"D33*S33","v":834.93676853147326},{"$f":"$S$27","v":1},1,0.8,1.2,"Design & Build - Collection System",{"$f":"R33*H33","v":834.93676853147326},{"$f":"R33*I33","v":0},null,null,null,null,null,null,null,null,"Royalties & Levies"]
[null,"Design & Build - Surface Vessels ",{"$f":"'User Interface'!C49+'User Interface'!C50","v":1249.68},{"$f":"C34","v":1249.68},0.8,1.2,{"$f":"Q17","v":4},{"$f":"SUMPRODUCT('User Interface'!C49:C50,'User Interface'!D49:D50)/SUM('User Interface'!C49:C50)","v":1},{"$f":"1-H34","v":0},"Yes",1,0.15,null,null,null,"Design & Build - Surface Vessels ",null,{"$f":"D34*S34","v":1249.68},{"$f":"$S$27","v":1},1,0.8,1.2,"Design & Build - Surface Vessels ",{"$f":"R34*H34","v":1249.68},{"$f":"R34*I34","v":0},null,null,null,null,null,null,null,null,{"$f":"\"(Ad Valorem - \"&TEXT(E132,\"##.0%\")&\"/\"&TEXT(E134,\"##.0%\")&\")\"","v":"(Ad Valorem - 2.5%/7.0%)"},"million USD",{"$f":"AJ251+AJ253+AJ262","v":0},{"$f":"AK251+AK253+AK262","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-223.89402148750418,-221.7415214875042,-209.44152148750419,-221.7415214875042,-209.44152148750419,-236.19402148750419,-165.69366872869892,-171.27946904274881,-165.69366872869892,-171.27946904274881,-173.43196904274879,-171.27946904274881,-165.69366872869892,-171.27946904274881,-165.69366872869892,-185.7319690427488,-165.69366872869892,-166.09158647019962,-165.69366872869892,-165.69366872869892,-167.51433801672385,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Design & Build - Processing plant ",{"$f":"'User Interface'!C51","v":1558.4662234976176},{"$f":"C35*$D$27","v":1558.4662234976176},0.8,1.2,{"$f":"Q17","v":4},{"$f":"'User Interface'!D51","v":0},{"$f":"1-H35","v":1},"Yes",1,0.15,null,null,null,"Design & Build - Processing plant ",null,{"$f":"D35*S35","v":1558.4662234976176},{"$f":"$S$27","v":1},1,0.8,1.2,"Design & Build - Processing plant ",{"$f":"R35*H35","v":0},{"$f":"R35*I35","v":1558.4662234976176},null,null,null,null,null,null,null,null,"(Var. Ad Valorem (A))","million USD",{"$f":"AJ329+AJ331+AJ340","v":0},{"$f":"AK329+AK331+AK340","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174731,-50.299863721212176,-59.176310260249622,-59.176310260249622,-223.11909361504851,-220.96659361504854,-208.66659361504853,-220.96659361504854,-208.66659361504853,-235.41909361504852,-165.07372643073441,-170.50454117029318,-165.07372643073441,-170.50454117029318,-172.65704117029316,-170.50454117029318,-165.07372643073441,-170.50454117029318,-165.07372643073441,-184.95704117029317,-165.07372643073441,-165.31665859774398,-165.07372643073441,-165.07372643073441,-166.73941014426819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Lifetime Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,"* Note: If \"yes\", then investments are assumed to occur uniformly over the deployment period.",null,null,null,"Residual Value",null,{"$f":"-SUMPRODUCT(R31:R35,L31:L35)","v":-546.46244880436359},null,null,null,null,"Residual Value",{"$f":"-SUMPRODUCT(X31:X35,L31:L35)","v":-312.69251527972096},{"$f":"-SUMPRODUCT(Y31:Y35,L31:L35)","v":-233.76993352464262},null,null,null,null,null,null,null,null,"(Var. Ad Valorem (B))","million USD",{"$f":"AJ397+AJ399+AJ408","v":0},{"$f":"AK397+AK399+AK408","v":0},0,0,0,0,0,0,0,0,0,-33.138733745739785,-40.239890976969747,-47.341048208199702,-47.341048208199702,-84.277038148748119,-82.124538148748144,-69.824538148748132,-82.124538148748144,-69.824538148748132,-96.57703814874813,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"millions"]
[null,"Maintenance CapEx           (recurring replacements)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Before Tax Profit - \"&TEXT(E148,\"#0.0%\")&\"/\"&TEXT(E150,\"#0.0%\")&\")\"","v":"(Before Tax Profit - 30.0%/30.0%)"},"million USD",{"$f":"AJ465+AJ467+AJ475","v":0},{"$f":"AK465+AK467+AK475","v":0},0,0,0,0,0,0,0,0,0,-117.23159678551642,-156.57332281762149,-206.65591498011392,-191.89591498011393,-244.57404997041309,-245.65029997041307,-251.80029997041305,-245.65029997041307,-251.80029997041305,-238.42404997041308,-277.03132619279074,-270.88132619279077,-277.03132619279074,-270.88132619279077,-269.80507619279075,-270.88132619279077,-277.03132619279074,-270.88132619279077,-277.03132619279074,-263.65507619279072,-277.03132619279074,-273.47526747906534,-279.99014170580318,-273.84014170580321,-272.76389170580325,-78.807754583916292,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Metals Revenue",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AU$95,IF('User Interface'!$C$4=\"Blended\",AU$100,AU$96))","v":52313.369921628517}]
[null,null,"Investment (expected)","Investment Possible Minimum           (for simulation)","Investment Possible Maximum           (for simulation)","Frequency (expected)","Frequency Possible Minimum           (for simulation)","Frequency Possible Maximum           (for simulation)","Nodule Collection Allocation","Nodule Processing Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Specific - \"&TEXT(E152,\"##\")&\" cents/lb nodule)\"","v":"(Specific - 2 cents/lb nodule)"},"million USD",{"$f":"AJ532+AJ534+AJ542","v":0},{"$f":"AK532+AK534+AK542","v":0},0,0,0,0,0,0,0,0,0,-133.99769508141816,-150.86092890285767,-158.77344094897438,-171.07344094897439,-173.22594094897437,-171.07344094897439,-158.77344094897438,-171.07344094897439,-158.77344094897438,-185.52594094897438,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-135.06388850421905,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Processor Operating Costs",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AV$95,IF('User Interface'!$C$4=\"Blended\",AV$100,AV$96))","v":-7526.1468904152425}]
[null,"Capital Expenditure Type","million USD","% of expected","% of expected","Years*          (integer only)","Years*          (integer only)","Years*               (integer only)","% of Investment","% of Investment",null,null,null,null,null,"Maintenance CapEx (recurring replacements)",null,"million USD","Stocastic Multiplier","Likely Multipler","Stochastic MIN","Stochastic MAX","Frequency (yrs)","Stocastic Add","Stochastic MIN","Stochastic MAX",null,null,null,null,null,null,null,{"$f":"\"(Blended: \"&\"Ad Val - \"&TEXT(E158,\"#0.0%\")&\"/\"&TEXT(G158,\"#0.0%\")&\"; \"&\"Profit - \"&TEXT(E159,\"#0.0%\")&\"/\"&TEXT(G159,\"#0.0%\")&\"; \"&\"Specific - \"&TEXT(E160,\"##\")&\" cents/lb nodule)\"","v":"(Blended: Ad Val - 2.5%/2.5%; Profit - 0.0%/15.0%; Specific - 2 cents/lb nodule)"},"million USD",{"$f":"AJ599+AJ601+AJ609","v":0},{"$f":"AK599+AK601+AK609","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-191.59943360194291,-191.0613086019429,-187.98630860194288,-191.0613086019429,-187.98630860194288,-194.67443360194289,-177.97435065591634,-178.44579549075405,-177.97435065591634,-178.44579549075405,-178.98392049075406,-178.44579549075405,-177.97435065591634,-178.44579549075405,-177.97435065591634,-182.05892049075408,-177.97435065591634,-177.14882484761677,-181.52492927153133,-176.96638773424783,-177.50451273424784,-39.403877291958146,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Processor Taxes",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AW$95,IF('User Interface'!$C$4=\"Blended\",AW$100,AW$96))","v":-2486.4253167509132}]
[null,"Operations - Collectors",{"$f":"'User Interface'!C59","v":49.2},0.8,1.2,{"$f":"'User Interface'!D59","v":2},2,3,1,{"$f":"1-I40","v":0},null,null,null,null,null,"Operations - Collectors",null,{"$f":"C40*S40","v":49.2},{"$f":"$S$27","v":1},1,{"$f":"D40","v":0.8},1.2,{"$f":"IF(F40=0,0,F40+X40)","v":2},0,{"$f":"G40-$F40","v":0},1,null,null,null,null,null,null,null,"Net Cash Flow After Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AY$95,IF('User Interface'!$C$4=\"Blended\",AY$100,AY$96))","v":7459.2759502527479}]
[null,"Operations - Risers",{"$f":"'User Interface'!C60","v":51.967500000000001},0.8,1.2,{"$f":"'User Interface'!D60","v":5},4,5,1,{"$f":"1-I41","v":0},null,null,null,null,null,"Operations - Risers",null,{"$f":"C41*S41","v":51.967500000000001},{"$f":"$S$27","v":1},1,0.8,1.2,{"$f":"F41+X41","v":5},0,-1,0,null,null,null,null,null,null,null,{"$f":"\"Net Cash Flow \"&AH34","v":"Net Cash Flow (Ad Valorem - 2.5%/7.0%)"},"million USD",{"$f":"SUM(AJ$16:AJ$19)+AJ20+AJ26+AJ27+AJ34","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,447.94717726032593,533.00434423719855,647.57367654003951,610.67367654003942,466.1278049298972,474.73780492989715,523.93780492989708,474.73780492989715,523.93780492989708,416.92780492989721,517.22360524394708,474.73780492989715,517.22360524394708,474.73780492989715,466.1278049298972,474.73780492989715,517.22360524394708,474.73780492989715,517.22360524394708,416.92780492989721,517.22360524394708,{"$f":"SUM(BP$16:BP$19)+BP20+BP26+BP27+BP34","v":495.48933522009389},534.97649832202205,498.07649832202191,489.79832903399711,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Payment for Nodules",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AX$95,IF('User Interface'!$C$4=\"Blended\",AX$100,AX$96))","v":-34841.52176420961}]
[null,"Operations - Moorings",{"$f":"'User Interface'!C61","v":5.8425000000000002},0.8,1.2,{"$f":"'User Interface'!D61","v":5},4,5,1,{"$f":"1-I42","v":0},null,null,null,null,null,"Operations - Maintenance Item 3",null,{"$f":"C42*S42","v":5.8425000000000002},{"$f":"$S$27","v":1},1,0.8,1.2,{"$f":"F42+X42","v":5},0,-1,0,null,null,null,null,null,null,null,"Net Cash Flow (Var. Ad Valorem (A))","million USD",{"$f":"SUM(AJ$16:AJ$19)+AJ21+AJ$26+AJ28+AJ35","v":-4.0343612808857889},{"$f":"SUM(AK$16:AK$19)+AK21+AK26+AK28+AK35","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,447.94717726032593,533.00434423719855,647.57367654003951,610.67367654003942,466.74774722786174,475.35774722786164,524.55774722786168,475.35774722786164,524.55774722786168,417.54774722786181,517.68856196742047,475.35774722786169,517.68856196742047,475.35774722786169,466.74774722786174,475.35774722786169,517.68856196742047,475.35774722786169,517.68856196742047,417.54774722786175,517.68856196742047,{"$f":"SUM(BP$16:BP$19)+BP21+BP26+BP28+BP35","v":496.10927751805843},535.44145504549545,498.54145504549535,490.41827133196159,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Collector"]
[null,"Operations - Maintenance Item 4",0,0.8,1.2,0,0,1,0,{"$f":"1-I43","v":1},null,null,null,null,null,"Operations - Maintenance Item 4",null,{"$f":"C43*S43","v":0},1,1,0.8,1.2,{"$f":"F43+X43","v":0},0,0,1,null,null,null,null,null,null,null,"Net Cash Flow (Var. Ad Valorem (B))","million USD",{"$f":"SUM(AJ$16:AJ$19)+AJ22+AJ$26+AJ29+AJ36","v":-4.0343612808857889},{"$f":"SUM(AK$16:AK$19)+AK22+AK$26+AK29+AK36","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,436.68072598272914,519.32365340011688,631.4787461434729,594.57874614347293,551.18525620292451,559.79525620292452,608.99525620292445,559.79525620292452,608.99525620292445,501.98525620292457,581.01669369871763,544.11669369871754,581.01669369871763,544.11669369871754,537.65919369871756,544.11669369871754,581.01669369871763,544.11669369871754,581.01669369871763,500.75919369871758,581.01669369871763,559.68034141636508,598.76958677679249,561.8695867767924,555.41208677679253,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Revenue from Nodules",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AU$56,IF('User Interface'!$C$4=\"Blended\",AU$61,AU$57))","v":34841.52176420961}]
[null,"Operations - Maintenance Item 5",0,0.8,1.2,0,0,1,0,{"$f":"1-I44","v":1},null,null,null,null,null,"Operations - Maintenance Item 5",null,{"$f":"C44*S44","v":0},1,1,0.8,1.2,{"$f":"F44+X44","v":0},0,0,1,null,null,null,null,null,null,null,{"$f":"\"Net Cash Flow \"&AH37","v":"Net Cash Flow (Before Tax Profit - 30.0%/30.0%)"},"million USD",{"$f":"SUM(AJ$16:AJ$19,AJ30)+AJ37+AJ23+AJ26","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,409.66350415367526,475.85152470985918,563.49606099422078,537.66606099422074,477.88467600392175,483.91167600392157,518.35167600392174,483.91167600392157,518.35167600392174,443.4446760039217,457.79721307021532,423.35721307021521,457.79721307021526,423.35721307021521,417.33021307021522,423.35721307021521,457.79721307021526,423.35721307021521,457.79721307021526,382.89021307021528,457.79721307021526,{"$f":"SUM(BP$16:BP$19,BP30)+BP37+BP23+BP26","v":437.8832842733529},474.36657994308513,439.92657994308519,433.89957994308514,137.9135705218535,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Operating Costs",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AV$56,IF('User Interface'!$C$4=\"Blended\",AV$61,AV$57))","v":-16209.305981442123}]
[null,null,null,null,null,"* Years between replacement. If years are 0, then no recurring CapEx is modeled",null,null,null,null,null,null,null,null,null,"Operations Cost",null,null,"Stocastic Multiplier","Likely Multipler","Stochastic MIN","Stochastic MAX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AW$56,IF('User Interface'!$C$4=\"Blended\",AW$61,AW$57))","v":18632.215782767489}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Integrated","Normal OPEX (USD/ tonne/ year)",{"$f":"R48+R50","v":203.91708121528063},1,1,{"$f":"U48","v":0.8},{"$f":"V48","v":1.2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Net Cash Flow \"&AH38","v":"Net Cash Flow (Specific - 2 cents/lb nodule)"},"million USD",{"$f":"SUM(AJ$16:AJ$19)+AJ31+AJ38+AJ24+AJ26","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,372.74656043597457,453.5398675036364,572.7960616725893,523.59606167258926,514.98606167258924,523.59606167258926,572.7960616725893,523.59606167258926,572.7960616725893,465.78606167258931,553.86729780096618,516.96729780096609,553.86729780096618,516.96729780096609,510.50979780096611,516.96729780096609,553.86729780096618,516.96729780096609,553.86729780096618,465.7860616725892,553.86729780096618,{"$f":"SUM(BP$16:BP$19)+BP31+BP38+BP24+BP26","v":532.53094551861363},571.62019087904105,534.72019087904096,528.26269087904109,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ISA Take",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AR$56,IF('User Interface'!$C$4=\"Blended\",AR$61,AR$57))","v":4060.2448638930896}]
[null,"Operational Expenses [OPEX}",null,null,null,null,null,null,null,null,null,null,null,null,null,"Integrated","Fixed (ratio - during ramp)",{"$f":"(R48*R49+R50*R51)/(R48+R50)","v":0.5},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow: Blended","million USD",{"$f":"SUM(AJ$16:AJ$19)+AJ32+AJ39+AJ25+AJ26","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,445.7621817784605,530.35113543779073,644.45225442308913,607.55225442308904,488.63395831359912,495.9524583135991,537.77245831359926,495.9524583135991,537.77245831359926,446.81395831359907,504.89167168158372,465.67522684674594,504.89167168158372,465.67522684674594,458.35672684674603,465.67522684674594,504.89167168158372,465.67522684674594,504.89167168158372,416.53672684674592,504.89167168158372,{"$f":"SUM(BP$16:BP$19)+BP32+BP39+BP25+BP26","v":483.31402759341307},519.98163079794733,485.79517233523075,478.47667233523077,167.46647849082211,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"SS Take",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AZ$56,IF('User Interface'!$C$4=\"Blended\",AZ$61,AZ$57))","v":3690.781035394471}]
[null,null,"First Mover OPEX Cost (expected)","Modeled OPEX Cost (expected)","OpEx Possible Minimum           (for simulation)","OpEx Possible Maximum           (for simulation)","Fraction Fixed     (During Ramp)","Fraction Variable (During Ramp)",null,null,null,null,null,null,null,"Collection & Transport","Normal OPEX (USD/ tonne/ year)",{"$f":"D50*S48","v":140.07889896156487},{"$f":"$S$27","v":1},1,{"$f":"E50","v":0.8},{"$f":"F50","v":1.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Take",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",BA$56,IF('User Interface'!$C$4=\"Blended\",BA$61,BA$57))","v":500}]
[null,"Operation Stage","USD/ tonne/ year","USD/ tonne/ year","% of expected","% of expected","ratio","ratio",null,null,null,null,null,null,null,"Collection & Transport","Fixed (ratio - during ramp)",{"$f":"G50*S49","v":0.5},{"$f":"$S$27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow Pre-Tax (Ad Valorem)","million USD",{"$f":"SUM(AJ$16:AJ$18)+AJ27","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,594.28744104036878,717.46011021523634,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,829.89566649139488,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,{"$f":"SUM(BP$16:BP$18)+BP27","v":829.89566649139488},879.09566649139492,829.89566649139488,821.28566649139498,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Collector Take",{"$f":"IF('User Interface'!$C$4=\"Ad Valorem\",AX$56,IF('User Interface'!$C$4=\"Blended\",AX$61,AX$57))","v":10381.189883479914}]
[null,"Nodule Collection & Transport Op Cost",{"$f":"'User Interface'!C54","v":140.07889896156487},{"$f":"C50*28%*D27+C50*(1-28%)","v":140.07889896156487},0.8,1.2,0.5,{"$f":"1-G50","v":0.5},null,null,null,null,null,null,null,"Processing","Normal OPEX (USD/ tonne/ year)",{"$f":"D51*S50","v":63.838182253715757},{"$f":"$S$27","v":1},1,{"$f":"E51","v":0.8},{"$f":"F51","v":1.2},null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow Pre-Tax (Var. Ad Valorem) (A)","million USD",{"$f":"SUM(AJ$16:AJ$18)+AJ28","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,594.28744104036878,717.46011021523634,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,829.89566649139488,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,{"$f":"SUM(BP$16:BP$18)+BP28","v":829.89566649139488},879.09566649139492,829.89566649139488,821.28566649139498,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nodule Processing Operations Cost",{"$f":"'User Interface'!C55","v":63.838182253715757},{"$f":"C51","v":63.838182253715757},0.8,1.2,0.5,{"$f":"1-G51","v":0.5},null,null,null,null,null,null,null,"Processing","Fixed (ratio - during ramp)",{"$f":"G51*S51","v":0.5},{"$f":"$S$27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow Pre-Tax (Var. Ad Valorem) (B)","million USD",-3.4743612808857889,-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,570.98082256713815,689.15921635488496,845.80049724392302,796.60049724392297,787.99049724392307,796.60049724392297,845.80049724392302,796.60049724392297,845.80049724392302,738.79049724392303,845.80049724392302,796.60049724392297,845.80049724392302,796.60049724392297,787.99049724392307,796.60049724392297,845.80049724392302,796.60049724392297,845.80049724392302,738.79049724392303,845.80049724392302,796.60049724392297,845.80049724392302,796.60049724392297,787.99049724392307,262.69251527972096,0,0,{"$f":"SUM(BW$16:BW$18)+BW29","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow Pre-Tax (Blended)","million USD",{"$f":"SUM(AJ$16:AJ$18)+AJ32","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,591.37411373121495,713.9224984826925,874.93377033546108,825.73377033546103,817.12377033546113,825.73377033546103,874.93377033546108,825.73377033546103,874.93377033546108,767.92377033546109,874.93377033546108,825.73377033546103,874.93377033546108,825.73377033546103,817.12377033546113,825.73377033546103,874.93377033546108,825.73377033546103,874.93377033546108,767.92377033546109,874.93377033546108,{"$f":"SUM(BP$16:BP$18)+BP32","v":825.73377033546103},874.93377033546108,825.73377033546103,817.12377033546113,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Site restoration cost",{"$f":"50*'Financial Model'!$E$171","v":50},"million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CumRev_Coll","CumCost_Coll","CumNetCF_Coll","CollCumNetCF","ISACumRev_Coll","SSCumRev_Coll","OthCumRev_Coll","Coll_Take","ISA Take_Coll","SS Take_Coll","Oth Take_Coll"]
[null,"Revenue-related Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contractor Cash Flow: Independent Collector",null,"Collector NPV","Collector IRR","Collector Take (Post Tax)","Collector Effective Tax Rate","ISA Metrics","Average Revenue to ISA","ISA Revenue NPV (excl Env Levies) (million USD)","ISA Revenue (first 5 years only)","ISA Cumulative Revenues","Other Metrics","Collector","Collector Cumulative Undiscounted Revenue","Cumulative Undisc. Costs (excl tax,fees & rylty)","Cumulative Net Cash Flows (excl tax, fees, & rylty)","Collector's Net Cash Flow","ISA Revenues ","Sponsoring State Revenues","Other","Collector's Take (Post Tax)","ISA Take ","Sponsoring State Take","Other Take",null,"Equivalent Royalty Rate per Nodule Transfer Price",null,"Phase 1","Phase 2",null,"ISA Revenue NPV (INCL Env Levies) (million USD)"]
[null,"Nodule Metal Content and Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Metal Content and Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coll: Ad Valorem",{"$f":"\"(\"&TEXT(E$132,\"##.0%\")&\"/\"&TEXT(E$134,\"##.0%\")&\")\"","v":"(2.5%/7.0%)"},{"$f":"AJ41+NPV($D$79,AK41:CG41)","v":40.01761092219143},{"$f":"IFERROR(IRR(AJ41:CG41),-1%)","v":0.15631780734692713},{"$f":"BB56","v":0.55652296619677333},{"$f":"1-AL56","v":0.44347703380322667},null,{"$f":"-SUM(AJ34:CG34)/$D$18","v":162.81093800772879},{"$f":"-$AJ$19-NPV($D$82,$AK$19:$CG$19)-$AJ34-NPV($D$82,$AK34:$CG34)","v":1748.0055411451904},{"$f":"-SUM(OFFSET($AJ$19,0,0,1,H$19-1+5))-SUM(OFFSET($AJ34,0,0,1,H$19-1+5))","v":437.12992291139034},{"$f":"AY56","v":4075.433450193219},null,"AV",{"$f":"SUM(AJ27:CG27)","v":34841.52176420961},{"$f":"SUM(AJ$16:CG$18)","v":-16209.305981442123},{"$f":"AU56+AV56","v":18632.215782767489},{"$f":"SUM(AJ301:CG301)","v":10369.255994244098},{"$f":"SUM(AJ302:CG302)","v":4075.433450193219},{"$f":"SUM(AJ303:CG303)","v":3687.5263383301576},{"$f":"SUM(AJ304:CG304)","v":500},{"$f":"AX56/$AW56","v":0.55652296619677333},0.21873047723945396,0.19791131561178391,2.683524095198804E-2,null,{"$f":"-SUM(AJ34:CG34)/SUM(AJ27:CG27)","v":0.11682249351043968},null,{"$f":"-SUM(AU34:AX34)/SUM(AU27:AX27)","v":4.1696755575741561E-2},{"$f":"-SUM(AY34:CG34)/SUM(AY27:CG27)","v":0.1295223206374958},null,{"$f":"-$AJ$19-NPV($D$82,$AK$19:$CG$19)-$AJ$26-NPV($D$82,$AK$26:$CG$26)-$AJ34-NPV($D$82,$AK34:$CG34)","v":1984.0917914867559}]
[null,null,"Content",null,"Yield",null,null,null,null,null,null,null,2000,null,null,null,"Content",null,null,"Yield",null,null,null,null,null,null,null,null,null,null,null,null,null,"Coll: Var. Ad Valorem (A)",null,{"$f":"AJ42+NPV($D$79,AK42:CG42)","v":40.545055493604451},{"$f":"IFERROR(IRR(AJ42:CG42),-1%)","v":0.15639829007274653},0.55716346378304826,0.44283653621695174,null,162.20339455572358,1741.7487068892322,436.35499503893465,4060.2448638930896,null,"VAV",34841.52176420961,-16209.305981442123,18632.215782767489,{"$f":"SUM(AJ379:CG379)","v":10381.189883479914},{"$f":"SUM(AJ380:CG380)","v":4060.2448638930896},{"$f":"SUM(AJ381:CG381)","v":3690.781035394471},{"$f":"SUM(AJ382:CG382)","v":500},{"$f":"AX57/$AW57","v":0.55716346378304826},0.21791529849328589,0.19808599677167704,2.683524095198804E-2,null,0.11638656001697981,null,4.1696755575741561E-2,0.12901269362490342,null,1977.8349572307977]
[null,null,"All values are mass fraction of dry nodule",null,"All values are mass fraction of process metal",null,null,null,null,null,null,null,25000,null,null,null,null,"Uncertainty","Uncertainty",null,"Uncertainty","Uncertainty","Uncertainty",null,null,null,null,null,null,null,null,null,null,"Coll: Var. Ad Valorem (B)",null,{"$f":"AJ43+NPV($D$79,AK43:CG43)","v":99.701855617871246},{"$f":"IFERROR(IRR(AJ43:CG43),-1%)","v":0.16490153935596852},0.66414922115305997,0.33585077884694003,null,54.517146926183734,620.28715630998124,255.49775928785706,1368.0886731545929,null,"VAVB",34024.125359184181,-16209.305981442123,17814.81937774206,{"$f":"SUM(AJ447:CG447)","v":11831.69841470983},{"$f":"SUM(AJ448:CG448)","v":1368.0886731545929},{"$f":"SUM(AJ449:CG449)","v":4115.032289877613},{"$f":"SUM(AJ450:CG450)","v":500},0.66414922115305997,7.6794978615606455E-2,0.23098927935351163,2.8066520877820571E-2,null,4.0057713718324756E-2,null,3.4158783546733629E-2,4.1054913818760405E-2,null,856.37340665154693]
[null,"Metal","Nominal Value (expected)","Std Deviation","Nominal Value (expected)","Min","Max",null,null,null,null,null,50000,null,null,null,"Modeled Value","Multiplier","Std Deviation","Modeled Value","Expected Value","Min","Max","Net Recovery",null,null,null,null,null,null,null,null,null,"Coll: Before Tax Profit",{"$f":"\"(\"&TEXT(E$148,\"#0.0%\")&\"/\"&TEXT(E$150,\"#0.0%\")&\")\"","v":"(30.0%/30.0%)"},{"$f":"AJ44+NPV($D$79,AK44:CG44)","v":-18.840056307615797},{"$f":"IFERROR(IRR(AJ44:CG44),-1%)","v":0.14696102708076264},0.4761533579741134,0.5238466420258866,null,253.25101338747731,2705.3412431761585,920.09079953377886,6336.4353346869339,null,"BTP",35710.005444549148,-16209.305981442123,19500.699463107027,{"$f":"SUM($AJ514:$CG514)","v":9285.3235322024011},{"$f":"SUM($AJ515:$CG515)","v":6336.4353346869339},{"$f":"SUM($AJ516:$CG516)","v":3378.9405962176779},{"$f":"SUM($AJ517:$CG517)","v":500},0.4761533579741134,0.32493374643687556,0.17327278965609549,2.5640105932914856E-2,null,0.17729695797773543,null,0.13020659920981631,0.18525747100755041,null,2941.4274935177241]
[null,"Manganese",{"$f":"'User Interface'!C66","v":0.28399999999999997},3.7999999999999999E-2,{"$f":"'User Interface'!D66","v":0.99},0.83,0.97,null,null,null,null,null,7000,null,null,"Manganese",{"$f":"C60*R60","v":0.28399999999999997},1,{"$f":"D60/C60","v":0.13380281690140847},{"$f":"E60+U60","v":0.99},0,{"$f":"F60-E60","v":-0.16000000000000003},{"$f":"G60-E60","v":-2.0000000000000018E-2},{"$f":"Q60*T60","v":0.28115999999999997},null,null,null,null,null,null,null,null,null,"Coll: Scpecifc",{"$f":"\"( \"&TEXT(E$152,\"##\")&\" cents/lb nodule)\"","v":"( 2 cents/lb nodule)"},{"$f":"AJ46+NPV($D$79,AK46:CG46)","v":24.91537605006517},{"$f":"IFERROR(IRR(AJ46:CG46),-1%)","v":0.15376148847022919},0.57921731935006371,0.42078268064993629,null,141.98308693368321,1617.9558191967196,791.09144683119882,3554.7371733420791,null,"SPC",35096.958140780072,-16209.305981442123,18887.652159337951,{"$f":"SUM($AJ581:$CG581)","v":10940.055252548171},{"$f":"SUM($AJ582:$CG582)","v":3554.7371733420791},{"$f":"SUM($AJ583:$CG583)","v":3892.8597334476817},{"$f":"SUM($AJ584:$CG584)","v":500},0.57921731935006371,0.18820429047263224,0.20610606869541873,2.6472321481884276E-2,null,0.10113631953812355,null,0.12112136840933727,9.7757894609894563E-2,null,1854.0420695382852]
[null,"Nickel",{"$f":"'User Interface'!C67","v":1.2999999999999999E-2},2E-3,{"$f":"'User Interface'!D67","v":0.9},0.83,0.97,null,null,null,null,null,null,null,null,"Nickel",{"$f":"C61*R61","v":1.2999999999999999E-2},1,{"$f":"D61/C61","v":0.15384615384615385},{"$f":"E61+U61","v":0.9},{"$f":"U60","v":0},{"$f":"F61-E61","v":-7.0000000000000062E-2},{"$f":"G61-E61","v":6.9999999999999951E-2},{"$f":"Q61*T61","v":1.17E-2},null,null,null,null,null,null,null,null,null,"Coll: Blended",{"$f":"\"(\"&TEXT(E158,\"#0.0%\")&\"/\"&TEXT(G158,\"#0.0%\")&\"; \"&\"Profit - \"&TEXT(E159,\"#0.0%\")&\"/\"&TEXT(G159,\"#0.0%\")&\"; \"&\"Specific - \"&TEXT(E160,\"##\")&\" cents/lb nodule)\"","v":"(2.5%/2.5%; Profit - 0.0%/15.0%; Specific - 2 cents/lb nodule)"},{"$f":"AJ47+NPV($D$79,AK47:CG47)","v":45.054884574052018},{"$f":"IFERROR(IRR(AJ47:CG47),-1%)","v":0.15712157790922587},0.55554477914815947,0.44445522085184053,null,162.86765244557,1715.1868974529843,404.83533502582907,4076.8513111392522,null,"BLD",34739.347213581445,-16209.305981442123,18530.041232139323,{"$f":"SUM($AJ648:$CG648)","v":10294.267663915129},{"$f":"SUM($AJ649:$CG649)","v":4076.8513111392522},{"$f":"SUM($AJ650:$CG650)","v":3658.9222570849201},{"$f":"SUM($AJ651:$CG651)","v":500},0.55554477914815947,0.22001307282944307,0.19745893769187753,2.6983210330518741E-2,null,0.11720690334524798,null,4.1819393092140798E-2,0.12995098245946374,null,1951.2731477945499]
[null,"Cobalt",{"$f":"'User Interface'!C68","v":2E-3},5.0000000000000001E-4,{"$f":"'User Interface'!D68","v":0.8},0.73,0.87,null,null,null,null,null,null,null,null,"Cobalt",{"$f":"C62*R62","v":2E-3},1,{"$f":"D62/C62","v":0.25},{"$f":"E62+U62","v":0.8},{"$f":"U60","v":0},{"$f":"F62-E62","v":-7.0000000000000062E-2},{"$f":"G62-E62","v":6.9999999999999951E-2},{"$f":"Q62*T62","v":1.6000000000000001E-3}]
[null,"Copper",{"$f":"'User Interface'!C69","v":1.0999999999999999E-2},2.3999999999999998E-3,{"$f":"'User Interface'!D69","v":0.9},0.83,0.97,null,null,null,null,null,null,null,null,"Copper",{"$f":"C63*R63","v":1.0999999999999999E-2},1,{"$f":"D63/C63","v":0.21818181818181817},{"$f":"E63+U63","v":0.9},{"$f":"U60","v":0},{"$f":"F63-E63","v":-7.0000000000000062E-2},{"$f":"G63-E63","v":6.9999999999999951E-2},{"$f":"Q63*T63","v":9.8999999999999991E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No equal",18376.77940619702,10568.073308475854,3681.7841564693085,3626.9219412518582,500,{"$f":"1-AX63/AW63","v":0.42492244833106685},{"$f":"AY63+AZ63+BA63","v":7808.7060977211668}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal, w 25%",18478.953956825222,10442.856011667976,3883.6323662483301,3652.4655789089047,500,{"$f":"1-AX64/AW64","v":0.43487840079763307},{"$f":"AY64+AZ64+BA64","v":8036.0979451572348}]
[null,"Use Override Prices",{"$f":"'User Interface'!C72","v":2},"(0 = No, use default modeled prices; 1 = Yes, model prices with user provided long-term price; 2 = Yes, use fixed overrides from section below)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal, w  0%",17508.29572585749,10421.183757350271,6587.1119685072181,0,500,{"$f":"1-AX65/AW65","v":0.40478594144605806},7087.1119685072181]
[null,"Price Scenario (percentile of observations)",0,"Only applicable when Use Override Prices = 0 or 1 (0% = Average, Values greater than 0% and less than or equal to 100%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equal, w 0%, no uplift",17968.081203684327,10339.72278541125,7128.3584182730592,0,500,{"$f":"1-AX66/AW66","v":0.42455053112231567},{"$f":"AY66+AZ66+BA66","v":7628.3584182730592}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flows: Independent Processor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,18632.215782767489,10381.189883479914,4060.2448638930896,3690.781035394471,500,{"$f":"1-AX67/AW67","v":0.44283653621695174},{"$f":"AY67+AZ67+BA67","v":8251.0258992875606}]
[null,"Price Overrides",null,"Modeled","Fixed",null,null,null,null,null,null,null,null,null,null,"Index Used to Randomly Choose Among Price Series",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenditure","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,"Long-term Value","Price Override",null,null,null,null,null,null,null,null,null,null,null,"Index","Min Index","Max Index",null,"Index","Price Series",null,null,null,null,null,null,null,null,null,null,null,"Capital & Maintenance Costs","million USD",{"$f":"AJ685+AJ688","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP685+BP688","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"$/tonne","$/tonne",null,null,null,null,null,null,null,null,null,null,"Manganese",4,4,1004,null,0,"5% -tile",null,null,null,null,null,null,null,null,null,null,null,"Operating Costs","million USD",{"$f":"AJ687","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"BP687","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Manganese Metal Price",null,{"$f":"'User Interface'!C77","v":1560},{"$f":"'User Interface'!D77","v":1560},"Add if statements",null,null,null,null,null,null,null,null,null,"Nickel",{"$f":"$Q$70","v":4},null,null,null,1,"Median",null,null,null,null,null,null,null,null,null,null,null,"Financing Costs","million USD",{"$f":"IF(UPPER(TRIM($D$81))=\"YES\",AJ689,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER(TRIM($D$81))=\"YES\",BP689,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Manganese Ore Price",null,{"$f":"'User Interface'!C78","v":475},{"$f":"'User Interface'!D78","v":475},null,null,null,null,null,null,null,null,null,null,"Cobalt",{"$f":"$Q$70","v":4},null,null,null,2,"75%-tile",null,null,null,null,null,null,null,null,null,null,null,"Nodules Cost (Ad Valorem)","million USD",{"$f":"AJ704","v":0},0,0,0,0,0,0,0,0,0,0,-993.4446124214553,-1206.3256007974815,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,{"$f":"BP704","v":-1419.2065891735076},-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nickel",null,{"$f":"'User Interface'!C79","v":20000},{"$f":"'User Interface'!D79","v":20000},null,null,null,null,null,null,null,null,null,null,"Copper",{"$f":"$Q$70","v":4},null,null,null,3,"95%-tile",null,null,null,null,null,null,null,null,null,null,null,"Nodules Cost (Var. Ad Valorem (A))","million USD",{"$f":"AJ728","v":0},0,0,0,0,0,0,0,0,0,0,-993.4446124214553,-1206.3256007974815,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,{"$f":"BP728","v":-1419.2065891735076},-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cobalt",null,{"$f":"'User Interface'!C80","v":60000},{"$f":"'User Interface'!D80","v":60000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Mean (average)",null,null,null,null,null,null,null,null,null,null,null,"Nodules Cost (Var. Ad Valorem (B))","million USD",{"$f":"AJ751","v":0},0,0,0,0,0,0,0,0,0,0,-970.13799394822479,-1178.0247069371301,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,{"$f":"BP751","v":-1385.9114199260353},-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Copper",null,{"$f":"'User Interface'!C81","v":9000},{"$f":"'User Interface'!D81","v":9000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5…1004","Simulation 1…1000",null,null,null,null,null,null,null,null,null,null,null,"Nodules Cost (Before Tax)","million USD",{"$f":"AJ774","v":0},0,0,0,0,0,0,0,0,0,0,-1018.2078945492628,-1236.3953005241049,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,{"$f":"BP774","v":-1454.5827064989469},-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodules Cost (Specific)","million USD",{"$f":"AJ798","v":0},0,0,0,0,0,0,0,0,0,0,-1000.7279306943399,-1215.1696301288414,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,{"$f":"BP798","v":-1429.6113295633427},-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodules Cost (Blended)","million USD",{"$f":"AJ822","v":0},0,0,0,0,0,0,0,0,0,0,-990.53128511230159,-1202.7879890649376,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,{"$f":"BP822","v":-1415.0446930175735},-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OTHER PROJECT FINANCIAL CHARACTERISTICS"]
[null,"Contractor Discount Rate",null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Ad Valorem)","million USD",{"$f":"AJ711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100.28586813093295,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,{"$f":"BP711","v":-116.38484826194093},-116.38484826194093,-116.38484826194093,-116.38484826194093,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financing Interest Rate",null,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Var. Ad Valorem  (A))","million USD",{"$f":"AJ735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100.28586813093295,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,{"$f":"BP735","v":-116.38484826194093},-116.38484826194093,-116.38484826194093,-116.38484826194093,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Include Finance Cost in IRR & NPV Calcs?",null,"No","(always included in tax calculations)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Var. Ad Valorem (B))","million USD",{"$f":"AJ758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-13.450482576123648,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,{"$f":"BP758","v":-124.70864057380902},-124.70864057380902,-124.70864057380902,-124.70864057380902,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Societal Discount Rate",null,3.7499999999999999E-2,"to assess NPV to common heritage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Before Tax)","million USD",{"$f":"AJ781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60.045534673245754,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,{"$f":"BP781","v":-107.54081893058111},-107.54081893058111,-107.54081893058111,-107.54081893058111,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Specific)","million USD",{"$f":"AJ805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88.450475937495526,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,{"$f":"BP805","v":-113.78366316448216},-113.78366316448216,-113.78366316448216,-113.78366316448216,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accounting Parameters for Depreciation",null,{"$f":"IF(UPPER(E115)=\"YES\",\"(Depreciation costs irrelevant with unlimited carryforward)\",\"\")","v":"(Depreciation costs irrelevant with unlimited carryforward)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes (Blended)","million USD",{"$f":"AJ829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.02002500830787,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,{"$f":"BP829","v":-117.42532230092445},-117.42532230092445,-117.42532230092445,-117.42532230092445,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciation Method"]
["XXX","Asset",null,null,"SL, DB,DDB, SYD‡","Accounting Life","Start Acquisition","Spread Years","Service Yr","Salvage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","million USD",{"$f":"AJ686","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP686","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B31","v":"Pre-Feasibility Phase"},null,null,"SL",10,{"$f":"H14","v":1},{"$f":"IF(UPPER(TRIM(J31))=\"YES\",G31,0)","v":6},{"$f":"H19","v":12},{"$f":"L31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Ad Valorem)","million USD",{"$f":"SUM(AJ$69:AJ$71)+AJ72+AJ79+AJ$86","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,316.27099911879623,404.56277179723247,465.53939304776372,465.53939304776372,365.25352491683088,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,{"$f":"SUM(BP$69:BP$71)+BP72+BP79+BP$86","v":349.15454478582274},349.15454478582274,349.15454478582274,349.15454478582274,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B32","v":"Feasibility Phase"},null,null,"SL",10,{"$f":"H15","v":4},{"$f":"IF(UPPER(TRIM(J32))=\"YES\",G32,0)","v":4},{"$f":"H19","v":12},{"$f":"L32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Var. Ad Valorem (A))","million USD",{"$f":"SUM(AJ$69:AJ$71)+AJ73+AJ80+AJ$86","v":-3.9939588527738472},{"$f":"SUM(AK$69:AK$71)+AK73+AK80+AK$86","v":-3.9939588527738472},-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,316.27099911879623,404.56277179723247,465.53939304776372,465.53939304776372,365.25352491683088,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,349.15454478582274,{"$f":"SUM(BP$69:BP$71)+BP73+BP80+BP$86","v":349.15454478582274},349.15454478582274,349.15454478582274,349.15454478582274,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B33","v":"Design & Build - Collection System"},null,null,"SL",10,{"$f":"H17","v":8},{"$f":"IF(UPPER(TRIM(J33))=\"YES\",G33,0)","v":4},{"$f":"H19","v":12},{"$f":"L33","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Var. Ad Valorem (B))","million USD",{"$f":"SUM(AJ$69:AJ$71)+AJ74+AJ81+AJ$86","v":-3.9939588527738472},{"$f":"SUM(AK$69:AK$71)+AK74+AK81+AK$86","v":-3.9939588527738472},-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,339.57761759202663,432.86366565758385,498.83456229523608,485.38407971911238,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,374.12592172142695,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B34","v":"Design & Build - Surface Vessels "},null,null,"SL",10,{"$f":"G89","v":8},{"$f":"IF(UPPER(TRIM(J34))=\"YES\",G34,0)","v":4},{"$f":"I89","v":12},{"$f":"L34","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Before Tax)","million USD",{"$f":"SUM(AJ$69:AJ$71)+AJ75+AJ82+AJ$86","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,291.50771699098868,374.49307207060906,430.16327572232444,430.16327572232444,370.11774104907863,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,322.62245679174339,{"$f":"SUM(BP$69:BP$71)+BP75+BP82+BP$86","v":322.62245679174339},322.62245679174339,322.62245679174339,322.62245679174339,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B35","v":"Design & Build - Processing plant "},null,null,"SL",10,{"$f":"G90","v":8},{"$f":"IF(UPPER(TRIM(J35))=\"YES\",G35,0)","v":4},{"$f":"I90","v":12},{"$f":"L35","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Specific)","million USD",{"$f":"SUM(AJ$69:AJ$71)+AJ76+AJ83+AJ$86","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,308.98768084591165,395.71874246587254,455.13465265792865,455.13465265792865,366.68417672043324,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,341.35098949344638,{"$f":"SUM(BP$69:BP$71)+BP76+BP83+BP$86","v":341.35098949344638},341.35098949344638,341.35098949344638,341.35098949344638,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"‡ SL = Straight-line depreciation; DB = declining balance depreciation; DDB = double declining balance depreciation; SYD = sum of years digits depreciation.  See: ","Excel Financial Functions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Blended)","million USD",{"$f":"SUM(AJ$69:AJ$71)+AJ77+AJ84+AJ$86","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,319.18432642794983,408.10038352977631,469.7012892036978,469.7012892036978,364.68126419538999,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,352.27596690277323,{"$f":"SUM(BP$69:BP$71)+BP77+BP84+BP$86","v":352.27596690277323},352.27596690277323,352.27596690277323,352.27596690277323,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contractor Cash Flow: Independent Processor",null,"NPV","IRR",null,null,null,null,null,null,null,null,null,"Processor Cumulative Undiscounted Revenue","Cumulative Undisc. Costs (excl tax & nodules)","Cumulative Undisc. Taxes","Cumulative Undisc. Cost of Nodules","Cumulative Undisc. Net Cash Flows"]
[null,"FINANCIAL PAYMENT REGIME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proc: Ad Valorem",{"$f":"\"(\"&TEXT(E$132,\"##.0%\")&\"/\"&TEXT(E$134,\"##.0%\")&\")\"","v":"(2.5%/7.0%)"},{"$f":"AJ87+NPV($D$79,AK87:CG87)","v":29.134438790759933},{"$f":"IFERROR(IRR(AJ87:CG87),-1%)","v":0.1563843683722379},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ$86:CG$86)","v":52313.369921628517},{"$f":"SUM(AJ$69:CG$71)","v":-7526.1468904152425},{"$f":"SUM(AJ79:CG79)","v":-2486.4253167509132},{"$f":"SUM(AJ72:CG72)","v":-34841.52176420961},{"$f":"SUM(AU95:AX95)","v":7459.2759502527479}]
[null,"Non-royalty Taxes and Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proc: Var. Ad Valorem (A)",null,29.134438790759933,0.1563843683722379,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ$86:CG$86)","v":52313.369921628517},{"$f":"SUM(AJ$69:CG$71)","v":-7526.1468904152425},{"$f":"SUM(AJ80:CG80)","v":-2486.4253167509132},{"$f":"SUM(AJ73:CG73)","v":-34841.52176420961},{"$f":"SUM(AU96:AX96)","v":7459.2759502527479}]
[null,"EXPLORATION",null,null,"Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proc: Var. Ad Valorem (B)",null,67.948980344163999,0.16460188804510723]
[null,"Exploration License Application Fee",null,null,{"$f":"'User Interface'!D87/1000000","v":0.5},"million USD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proc: Before Tax Profit",{"$f":"\"(\"&TEXT(E$148,\"#0.0%\")&\"/\"&TEXT(E$150,\"#0.0%\")&\")\"","v":"(30.0%/30.0%)"},-12.369456912012382,0.14723035826956288,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ$86:CG$86)","v":52313.369921628517},{"$f":"SUM(AJ$69:CG$71)","v":-7526.1468904152425},{"$f":"SUM(AJ82:CG82)","v":-2269.3043966660284},{"$f":"SUM(AJ75:CG75)","v":-35710.005444549148},{"$f":"SUM(AU98:AX98)","v":6807.9131899981003}]
[null,"Annual admin fee during Exploration License",null,null,{"$f":"'User Interface'!D88/1000000","v":0.06},"million USD/annum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proc: Scpecifc",{"$f":"\"( \"&TEXT(E$152,\"##\")&\" cents/lb nodule)\"","v":"( 2 cents/lb nodule)"},16.927410642885619,0.15373250288814488,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ$86:CG$86)","v":52313.369921628517},{"$f":"SUM(AJ$69:CG$71)","v":-7526.1468904152425},{"$f":"SUM(AJ83:CG83)","v":-2422.5662226083009},{"$f":"SUM(AJ76:CG76)","v":-35096.958140780072},{"$f":"SUM(AU99:AX99)","v":7267.6986678249013}]
[null,null,null,null,null,null,null,null,null,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":"\"Proc: \"&AH$39","v":"Proc: (Blended: Ad Val - 2.5%/2.5%; Profit - 0.0%/15.0%; Specific - 2 cents/lb nodule)"},null,34.017250049909521,0.15743606760361772,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ$86:CG$86)","v":52313.369921628517},{"$f":"SUM(AJ$69:CG$71)","v":-7526.1468904152425},{"$f":"SUM(AJ84:CG84)","v":-2511.9689544079588},{"$f":"SUM(AJ77:CG77)","v":-34739.347213581445},{"$f":"SUM(AU100:AX100)","v":7535.9068632238705}]
[null,"EXPLOITATION",null,null,"Amount [million USD]"]
[null,"Exploitation License Application Fee",null,null,{"$f":"'User Interface'!D91/1000000","v":1},"million USD"]
[null,"Annual admin fee during Exploitation License ",null,null,{"$f":"'User Interface'!D92/1000000","v":0.1},"million USD/annum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Schedule"]
[null,"Minimum Fixed fee during Exploitation License",null,null,1,"million USD/annum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stage","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre Feasibility",null,{"$f":"IF(AJ$104<$H14,0,IF(AJ$104>=($H14+$Q14),0,1))","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$104<$H14,0,IF(BP$104>=($H14+$Q14),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rate                        [% of Gross Value Mined]","Maximum Fund Value         [million USD]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feasibility",null,{"$f":"IF(AJ$104<$H15,0,IF(AJ$104>=($H15+$Q15),0,1))","v":0},0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$104<$H15,0,IF(BP$104>=($H15+$Q15),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"'User Interface'!C79","v":20000}]
[null,"Seabed Sustainability Fund",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design and Build",null,{"$f":"IF(AJ$104<$H17,0,IF(AJ$104>=($H17+$Q17),0,1))","v":0},0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$104<$H17,0,IF(BP$104>=($H17+$Q17),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"'User Interface'!C80","v":60000}]
[null,"Environmental Liability Trust Fund",null,null,{"$f":"'User Interface'!D95","v":0.01},{"$f":"'User Interface'!D96","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ramp Up",null,{"$f":"IF(AJ$104<$H19,0,IF(AJ$104>=($H19+$Q19),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$104<$H19,0,IF(BP$104>=($H19+$Q19),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"'User Interface'!C81","v":9000}]
[null,"Fund is returned if unused",null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full Operation",null,{"$f":"IF(AJ$104<$H20,0,IF(AJ$104>=($H20+$Q20),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BP$104<$H20,0,IF(BP$104>=($H20+$Q20),0,1))","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest [%]","Bond [million USD]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shutdown",null,{"$f":"IF(AJ$104<$H21,0,IF(AJ$104>=($H21+$Q21),0,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$104<$H21,0,IF(BP$104>=($H21+$Q21),0,1))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Environmental Bond",null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Levels"]
[null,"SPONSORING STATE ",null,null,"Rate [%]",null,null,null,null,null,null,null,null,null,null,{"$f":"B132","v":"Ad-Valorem - Stage 1"},{"$f":"E132","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Collection","dry ton nodules / annum",{"$f":"AJ7*1000000","v":0},0,0,0,0,0,0,0,0,0,0,2699033.5352451368,3277397.8642262374,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,{"$f":"BP7*1000000","v":3855762.193207338},3855762.193207338,3855762.193207338,3855762.193207338,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Corporate Income Tax Rate",null,null,{"$f":"'User Interface'!D99","v":0.25},"% of profit declared in SS",null,null,null,null,null,null,null,null,null,{"$f":"B133","v":"Ad-Valorem - Stage 2 (additional royalty)"},{"$f":"E133","v":4.5000000000000005E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry Mton nodules / annum",{"$f":"AJ113/1000000","v":0},{"$f":"AK113/1000000","v":0},0,0,0,0,0,0,0,0,0,2.6990335352451367,3.2773978642262374,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unlimited Carryforward of Losses?",null,null,{"$f":"'User Interface'!D105","v":"Yes"},"(If Yes, depreciation not considered in accounting profit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production: Manganese","Mton metal / annum",{"$f":"AJ$114*$X60","v":0},0,0,0,0,0,0,0,0,0,0,0.75886026876952251,0.92147318350584884,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,1.0840860982421749,{"$f":"BP$114*$X60","v":1.0840860982421749},1.0840860982421749,1.0840860982421749,1.0840860982421749,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Administrative Tax",null,null,0,"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production: Copper","Mton metal / annum",{"$f":"AJ$114*$X63","v":0},0,0,0,0,0,0,0,0,0,0,2.672043199892685E-2,3.2446238855839749E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,{"$f":"BP$114*$X63","v":3.8172045712752643E-2},3.8172045712752643E-2,3.8172045712752643E-2,3.8172045712752643E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,55,{"$f":"CQ116/CQ117","v":0.47826086956521741}]
[null,"Additional Profit Tax",null,null,{"$f":"'User Interface'!D100","v":0},null,null,null,null,null,null,null,null,null,null,"BTP Royalty - Stage 1",{"$f":"E148","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production: Cobalt","Mton metal / annum",{"$f":"AJ$114*$X62","v":0},0,0,0,0,0,0,0,0,0,0,4.3184536563922191E-3,5.2438365827619801E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,{"$f":"BP$114*$X62","v":6.1692195091317412E-3},6.1692195091317412E-3,6.1692195091317412E-3,6.1692195091317412E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,115]
[null,"Percent of Previous Loss Deductible in Calculation of Additional Profit",null,null,{"$f":"1+'User Interface'!D101","v":1.2},null,null,null,null,null,null,null,null,null,null,"BTP Royalty - Stage 2 (additional)",{"$f":"E149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production: Nickel","Mton metal / annum",{"$f":"AJ$114*$X61","v":0},0,0,0,0,0,0,0,0,0,0,3.1578692362368099E-2,3.8345555011446979E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,{"$f":"BP$114*$X61","v":4.5112417660525858E-2},4.5112417660525858E-2,4.5112417660525858E-2,4.5112417660525858E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Withholding Tax",null,null,{"$f":"'User Interface'!D102","v":0}]
[null,"Percent of OPEX Subject to Withholding Tax",null,null,{"$f":"'User Interface'!D103","v":0.5},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,"Prices"]
[null,"Percent of Profits Subject to Withholding Tax",null,null,{"$f":"'User Interface'!D104","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metal Unit Price",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,"Average"]
[]
[null,"PROCESSING STATE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manganese (Used for Revenue) - \"&MnProdType","v":"Manganese (Used for Revenue) - Ore"},"USD MN content/tonne",{"$f":"IF(MnProdType=\"Ore\",AJ125,AJ124)","v":475},475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,{"$f":"IF(MnProdType=\"Ore\",BP125,BP124)","v":475},475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,475,{"$f":"SUMPRODUCT(AJ123:CG123,AJ7:CG7)/SUM(AJ7:CG7)","v":474.99999999999983}]
[null,"Corporate Income Tax Rate",null,null,{"$f":"'User Interface'!D106","v":0.25},"% of profit declared in SS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manganese - Metal","USD MN content/tonne",{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AB$5:AB$1009,$Q70+1),INDEX('Material prices'!KR$5:KR$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AC$5:AC$1009,$Q70+1),INDEX('Material prices'!KS$5:KS$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AD$5:AD$1009,$Q70+1),INDEX('Material prices'!KT$5:KT$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AE$5:AE$1009,$Q70+1),INDEX('Material prices'!KU$5:KU$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AF$5:AF$1009,$Q70+1),INDEX('Material prices'!KV$5:KV$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AG$5:AG$1009,$Q70+1),INDEX('Material prices'!KW$5:KW$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AH$5:AH$1009,$Q70+1),INDEX('Material prices'!KX$5:KX$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AI$5:AI$1009,$Q70+1),INDEX('Material prices'!KY$5:KY$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AJ$5:AJ$1009,$Q70+1),INDEX('Material prices'!KZ$5:KZ$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AK$5:AK$1009,$Q70+1),INDEX('Material prices'!LA$5:LA$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AL$5:AL$1009,$Q70+1),INDEX('Material prices'!LB$5:LB$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AM$5:AM$1009,$Q70+1),INDEX('Material prices'!LC$5:LC$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AN$5:AN$1009,$Q70+1),INDEX('Material prices'!LD$5:LD$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AO$5:AO$1009,$Q70+1),INDEX('Material prices'!LE$5:LE$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AP$5:AP$1009,$Q70+1),INDEX('Material prices'!LF$5:LF$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AQ$5:AQ$1009,$Q70+1),INDEX('Material prices'!LG$5:LG$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AR$5:AR$1009,$Q70+1),INDEX('Material prices'!LH$5:LH$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AS$5:AS$1009,$Q70+1),INDEX('Material prices'!LI$5:LI$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AT$5:AT$1009,$Q70+1),INDEX('Material prices'!LJ$5:LJ$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AU$5:AU$1009,$Q70+1),INDEX('Material prices'!LK$5:LK$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AV$5:AV$1009,$Q70+1),INDEX('Material prices'!LL$5:LL$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AW$5:AW$1009,$Q70+1),INDEX('Material prices'!LM$5:LM$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AX$5:AX$1009,$Q70+1),INDEX('Material prices'!LN$5:LN$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AY$5:AY$1009,$Q70+1),INDEX('Material prices'!LO$5:LO$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!AZ$5:AZ$1009,$Q70+1),INDEX('Material prices'!LP$5:LP$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BA$5:BA$1009,$Q70+1),INDEX('Material prices'!LQ$5:LQ$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BB$5:BB$1009,$Q70+1),INDEX('Material prices'!LR$5:LR$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BC$5:BC$1009,$Q70+1),INDEX('Material prices'!LS$5:LS$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BD$5:BD$1009,$Q70+1),INDEX('Material prices'!LT$5:LT$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BE$5:BE$1009,$Q70+1),INDEX('Material prices'!LU$5:LU$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BF$5:BF$1009,$Q70+1),INDEX('Material prices'!LV$5:LV$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BG$5:BG$1009,$Q70+1),INDEX('Material prices'!LW$5:LW$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BH$5:BH$1009,$Q70+1),INDEX('Material prices'!LX$5:LX$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BI$5:BI$1009,$Q70+1),INDEX('Material prices'!LY$5:LY$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BJ$5:BJ$1009,$Q70+1),INDEX('Material prices'!LZ$5:LZ$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BK$5:BK$1009,$Q70+1),INDEX('Material prices'!MA$5:MA$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BL$5:BL$1009,$Q70+1),INDEX('Material prices'!MB$5:MB$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BM$5:BM$1009,$Q70+1),INDEX('Material prices'!MC$5:MC$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BN$5:BN$1009,$Q70+1),INDEX('Material prices'!MD$5:MD$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BO$5:BO$1009,$Q70+1),INDEX('Material prices'!ME$5:ME$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BP$5:BP$1009,$Q70+1),INDEX('Material prices'!MF$5:MF$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BQ$5:BQ$1009,$Q70+1),INDEX('Material prices'!MG$5:MG$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BR$5:BR$1009,$Q70+1),INDEX('Material prices'!MH$5:MH$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BS$5:BS$1009,$Q70+1),INDEX('Material prices'!MI$5:MI$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BT$5:BT$1009,$Q70+1),INDEX('Material prices'!MJ$5:MJ$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BU$5:BU$1009,$Q70+1),INDEX('Material prices'!MK$5:MK$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BV$5:BV$1009,$Q70+1),INDEX('Material prices'!ML$5:ML$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BW$5:BW$1009,$Q70+1),INDEX('Material prices'!MM$5:MM$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BX$5:BX$1009,$Q70+1),INDEX('Material prices'!MN$5:MN$1009,$Q70+1)))","v":1560},{"$f":"IF(over_price?=2,$E71,IF(over_price?=0,INDEX('Material prices'!BY$5:BY$1009,$Q70+1),INDEX('Material prices'!MO$5:MO$1009,$Q70+1)))","v":1560},{"$f":"SUMPRODUCT(AJ124:CG124,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":1560.0000000000002}]
[null,"Unlimited Carryforward of All Expenses?",null,null,{"$f":"'User Interface'!D105","v":"Yes"},"(If Yes, depreciation not considered in accounting profit)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Managese - Ore","USD MN content/tonne",{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CE$5:CE$1009,$Q70+1),INDEX('Material prices'!MV$5:MV$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CF$5:CF$1009,$Q70+1),INDEX('Material prices'!MW$5:MW$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CG$5:CG$1009,$Q70+1),INDEX('Material prices'!MX$5:MX$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CH$5:CH$1009,$Q70+1),INDEX('Material prices'!MY$5:MY$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CI$5:CI$1009,$Q70+1),INDEX('Material prices'!MZ$5:MZ$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CJ$5:CJ$1009,$Q70+1),INDEX('Material prices'!NA$5:NA$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CK$5:CK$1009,$Q70+1),INDEX('Material prices'!NB$5:NB$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CL$5:CL$1009,$Q70+1),INDEX('Material prices'!NC$5:NC$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CM$5:CM$1009,$Q70+1),INDEX('Material prices'!ND$5:ND$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CN$5:CN$1009,$Q70+1),INDEX('Material prices'!NE$5:NE$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CO$5:CO$1009,$Q70+1),INDEX('Material prices'!NF$5:NF$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CP$5:CP$1009,$Q70+1),INDEX('Material prices'!NG$5:NG$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CQ$5:CQ$1009,$Q70+1),INDEX('Material prices'!NH$5:NH$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CR$5:CR$1009,$Q70+1),INDEX('Material prices'!NI$5:NI$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CS$5:CS$1009,$Q70+1),INDEX('Material prices'!NJ$5:NJ$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CT$5:CT$1009,$Q70+1),INDEX('Material prices'!NK$5:NK$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CU$5:CU$1009,$Q70+1),INDEX('Material prices'!NL$5:NL$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CV$5:CV$1009,$Q70+1),INDEX('Material prices'!NM$5:NM$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CW$5:CW$1009,$Q70+1),INDEX('Material prices'!NN$5:NN$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CX$5:CX$1009,$Q70+1),INDEX('Material prices'!NO$5:NO$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CY$5:CY$1009,$Q70+1),INDEX('Material prices'!NP$5:NP$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!CZ$5:CZ$1009,$Q70+1),INDEX('Material prices'!NQ$5:NQ$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DA$5:DA$1009,$Q70+1),INDEX('Material prices'!NR$5:NR$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DB$5:DB$1009,$Q70+1),INDEX('Material prices'!NS$5:NS$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DC$5:DC$1009,$Q70+1),INDEX('Material prices'!NT$5:NT$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DD$5:DD$1009,$Q70+1),INDEX('Material prices'!NU$5:NU$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DE$5:DE$1009,$Q70+1),INDEX('Material prices'!NV$5:NV$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DF$5:DF$1009,$Q70+1),INDEX('Material prices'!NW$5:NW$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DG$5:DG$1009,$Q70+1),INDEX('Material prices'!NX$5:NX$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DH$5:DH$1009,$Q70+1),INDEX('Material prices'!NY$5:NY$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DI$5:DI$1009,$Q70+1),INDEX('Material prices'!NZ$5:NZ$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DJ$5:DJ$1009,$Q70+1),INDEX('Material prices'!OA$5:OA$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DK$5:DK$1009,$Q70+1),INDEX('Material prices'!OB$5:OB$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DL$5:DL$1009,$Q70+1),INDEX('Material prices'!OC$5:OC$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DM$5:DM$1009,$Q70+1),INDEX('Material prices'!OD$5:OD$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DN$5:DN$1009,$Q70+1),INDEX('Material prices'!OE$5:OE$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DO$5:DO$1009,$Q70+1),INDEX('Material prices'!OF$5:OF$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DP$5:DP$1009,$Q70+1),INDEX('Material prices'!OG$5:OG$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DQ$5:DQ$1009,$Q70+1),INDEX('Material prices'!OH$5:OH$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DR$5:DR$1009,$Q70+1),INDEX('Material prices'!OI$5:OI$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DS$5:DS$1009,$Q70+1),INDEX('Material prices'!OJ$5:OJ$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DT$5:DT$1009,$Q70+1),INDEX('Material prices'!OK$5:OK$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DU$5:DU$1009,$Q70+1),INDEX('Material prices'!OL$5:OL$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DV$5:DV$1009,$Q70+1),INDEX('Material prices'!OM$5:OM$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DW$5:DW$1009,$Q70+1),INDEX('Material prices'!ON$5:ON$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DX$5:DX$1009,$Q70+1),INDEX('Material prices'!OO$5:OO$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DY$5:DY$1009,$Q70+1),INDEX('Material prices'!OP$5:OP$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!DZ$5:DZ$1009,$Q70+1),INDEX('Material prices'!OQ$5:OQ$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!EA$5:EA$1009,$Q70+1),INDEX('Material prices'!OR$5:OR$1009,$Q70+1)))","v":475},{"$f":"IF(over_price?=2,$E72,IF(over_price?=0,INDEX('Material prices'!EB$5:EB$1009,$Q70+1),INDEX('Material prices'!OS$5:OS$1009,$Q70+1)))","v":475},{"$f":"SUMPRODUCT(AJ125:CG125,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":474.99999999999983}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nickel","USD/tonne",{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EI$5:EI$1009,$Q71+1),INDEX('Material prices'!OY$5:OY$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EJ$5:EJ$1009,$Q71+1),INDEX('Material prices'!OZ$5:OZ$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EK$5:EK$1009,$Q71+1),INDEX('Material prices'!PA$5:PA$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EL$5:EL$1009,$Q71+1),INDEX('Material prices'!PB$5:PB$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EM$5:EM$1009,$Q71+1),INDEX('Material prices'!PC$5:PC$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EN$5:EN$1009,$Q71+1),INDEX('Material prices'!PD$5:PD$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EO$5:EO$1009,$Q71+1),INDEX('Material prices'!PE$5:PE$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EP$5:EP$1009,$Q71+1),INDEX('Material prices'!PF$5:PF$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EQ$5:EQ$1009,$Q71+1),INDEX('Material prices'!PG$5:PG$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!ER$5:ER$1009,$Q71+1),INDEX('Material prices'!PH$5:PH$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!ES$5:ES$1009,$Q71+1),INDEX('Material prices'!PI$5:PI$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!ET$5:ET$1009,$Q71+1),INDEX('Material prices'!PJ$5:PJ$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EU$5:EU$1009,$Q71+1),INDEX('Material prices'!PK$5:PK$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EV$5:EV$1009,$Q71+1),INDEX('Material prices'!PL$5:PL$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EW$5:EW$1009,$Q71+1),INDEX('Material prices'!PM$5:PM$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EX$5:EX$1009,$Q71+1),INDEX('Material prices'!PN$5:PN$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EY$5:EY$1009,$Q71+1),INDEX('Material prices'!PO$5:PO$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!EZ$5:EZ$1009,$Q71+1),INDEX('Material prices'!PP$5:PP$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FA$5:FA$1009,$Q71+1),INDEX('Material prices'!PQ$5:PQ$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FB$5:FB$1009,$Q71+1),INDEX('Material prices'!PR$5:PR$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FC$5:FC$1009,$Q71+1),INDEX('Material prices'!PS$5:PS$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FD$5:FD$1009,$Q71+1),INDEX('Material prices'!PT$5:PT$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FE$5:FE$1009,$Q71+1),INDEX('Material prices'!PU$5:PU$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FF$5:FF$1009,$Q71+1),INDEX('Material prices'!PV$5:PV$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FG$5:FG$1009,$Q71+1),INDEX('Material prices'!PW$5:PW$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FH$5:FH$1009,$Q71+1),INDEX('Material prices'!PX$5:PX$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FI$5:FI$1009,$Q71+1),INDEX('Material prices'!PY$5:PY$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FJ$5:FJ$1009,$Q71+1),INDEX('Material prices'!PZ$5:PZ$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FK$5:FK$1009,$Q71+1),INDEX('Material prices'!QA$5:QA$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FL$5:FL$1009,$Q71+1),INDEX('Material prices'!QB$5:QB$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FM$5:FM$1009,$Q71+1),INDEX('Material prices'!QC$5:QC$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FN$5:FN$1009,$Q71+1),INDEX('Material prices'!QD$5:QD$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FO$5:FO$1009,$Q71+1),INDEX('Material prices'!QE$5:QE$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FP$5:FP$1009,$Q71+1),INDEX('Material prices'!QF$5:QF$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FQ$5:FQ$1009,$Q71+1),INDEX('Material prices'!QG$5:QG$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FR$5:FR$1009,$Q71+1),INDEX('Material prices'!QH$5:QH$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FS$5:FS$1009,$Q71+1),INDEX('Material prices'!QI$5:QI$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FT$5:FT$1009,$Q71+1),INDEX('Material prices'!QJ$5:QJ$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FU$5:FU$1009,$Q71+1),INDEX('Material prices'!QK$5:QK$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FV$5:FV$1009,$Q71+1),INDEX('Material prices'!QL$5:QL$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FW$5:FW$1009,$Q71+1),INDEX('Material prices'!QM$5:QM$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FX$5:FX$1009,$Q71+1),INDEX('Material prices'!QN$5:QN$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FY$5:FY$1009,$Q71+1),INDEX('Material prices'!QO$5:QO$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!FZ$5:FZ$1009,$Q71+1),INDEX('Material prices'!QP$5:QP$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!GA$5:GA$1009,$Q71+1),INDEX('Material prices'!QQ$5:QQ$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!GB$5:GB$1009,$Q71+1),INDEX('Material prices'!QR$5:QR$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!GC$5:GC$1009,$Q71+1),INDEX('Material prices'!QS$5:QS$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!GD$5:GD$1009,$Q71+1),INDEX('Material prices'!QT$5:QT$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!GE$5:GE$1009,$Q71+1),INDEX('Material prices'!QU$5:QU$1009,$Q71+1)),0))","v":20000},{"$f":"IF(over_price?=2,$E73,IFERROR(IF(over_price?=0,INDEX('Material prices'!GF$5:GF$1009,$Q71+1),INDEX('Material prices'!QV$5:QV$1009,$Q71+1)),0))","v":20000},{"$f":"SUMPRODUCT(AJ126:CG126,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":19999.999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"BLD_\"&P113","v":"BLD_Ad-Valorem - Stage 1"},{"$f":"E158","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cobalt","USD/tonne",{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GL$5:GL$1009,$Q72+1),INDEX('Material prices'!RB$5:RB$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GM$5:GM$1009,$Q72+1),INDEX('Material prices'!RC$5:RC$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GN$5:GN$1009,$Q72+1),INDEX('Material prices'!RD$5:RD$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GO$5:GO$1009,$Q72+1),INDEX('Material prices'!RE$5:RE$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GP$5:GP$1009,$Q72+1),INDEX('Material prices'!RF$5:RF$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GQ$5:GQ$1009,$Q72+1),INDEX('Material prices'!RG$5:RG$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GR$5:GR$1009,$Q72+1),INDEX('Material prices'!RH$5:RH$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GS$5:GS$1009,$Q72+1),INDEX('Material prices'!RI$5:RI$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GT$5:GT$1009,$Q72+1),INDEX('Material prices'!RJ$5:RJ$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GU$5:GU$1009,$Q72+1),INDEX('Material prices'!RK$5:RK$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GV$5:GV$1009,$Q72+1),INDEX('Material prices'!RL$5:RL$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GW$5:GW$1009,$Q72+1),INDEX('Material prices'!RM$5:RM$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GX$5:GX$1009,$Q72+1),INDEX('Material prices'!RN$5:RN$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GY$5:GY$1009,$Q72+1),INDEX('Material prices'!RO$5:RO$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!GZ$5:GZ$1009,$Q72+1),INDEX('Material prices'!RP$5:RP$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HA$5:HA$1009,$Q72+1),INDEX('Material prices'!RQ$5:RQ$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HB$5:HB$1009,$Q72+1),INDEX('Material prices'!RR$5:RR$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HC$5:HC$1009,$Q72+1),INDEX('Material prices'!RS$5:RS$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HD$5:HD$1009,$Q72+1),INDEX('Material prices'!RT$5:RT$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HE$5:HE$1009,$Q72+1),INDEX('Material prices'!RU$5:RU$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HF$5:HF$1009,$Q72+1),INDEX('Material prices'!RV$5:RV$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HG$5:HG$1009,$Q72+1),INDEX('Material prices'!RW$5:RW$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HH$5:HH$1009,$Q72+1),INDEX('Material prices'!RX$5:RX$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HI$5:HI$1009,$Q72+1),INDEX('Material prices'!RY$5:RY$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HJ$5:HJ$1009,$Q72+1),INDEX('Material prices'!RZ$5:RZ$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HK$5:HK$1009,$Q72+1),INDEX('Material prices'!SA$5:SA$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HL$5:HL$1009,$Q72+1),INDEX('Material prices'!SB$5:SB$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HM$5:HM$1009,$Q72+1),INDEX('Material prices'!SC$5:SC$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HN$5:HN$1009,$Q72+1),INDEX('Material prices'!SD$5:SD$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HO$5:HO$1009,$Q72+1),INDEX('Material prices'!SE$5:SE$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HP$5:HP$1009,$Q72+1),INDEX('Material prices'!SF$5:SF$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HQ$5:HQ$1009,$Q72+1),INDEX('Material prices'!SG$5:SG$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HR$5:HR$1009,$Q72+1),INDEX('Material prices'!SH$5:SH$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HS$5:HS$1009,$Q72+1),INDEX('Material prices'!SI$5:SI$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HT$5:HT$1009,$Q72+1),INDEX('Material prices'!SJ$5:SJ$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HU$5:HU$1009,$Q72+1),INDEX('Material prices'!SK$5:SK$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HV$5:HV$1009,$Q72+1),INDEX('Material prices'!SL$5:SL$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HW$5:HW$1009,$Q72+1),INDEX('Material prices'!SM$5:SM$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HX$5:HX$1009,$Q72+1),INDEX('Material prices'!SN$5:SN$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HY$5:HY$1009,$Q72+1),INDEX('Material prices'!SO$5:SO$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!HZ$5:HZ$1009,$Q72+1),INDEX('Material prices'!SP$5:SP$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!IA$5:IA$1009,$Q72+1),INDEX('Material prices'!SQ$5:SQ$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!IB$5:IB$1009,$Q72+1),INDEX('Material prices'!SR$5:SR$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!IC$5:IC$1009,$Q72+1),INDEX('Material prices'!SS$5:SS$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!ID$5:ID$1009,$Q72+1),INDEX('Material prices'!ST$5:ST$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!IE$5:IE$1009,$Q72+1),INDEX('Material prices'!SU$5:SU$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!IF$5:IF$1009,$Q72+1),INDEX('Material prices'!SV$5:SV$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!IG$5:IG$1009,$Q72+1),INDEX('Material prices'!SW$5:SW$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!IH$5:IH$1009,$Q72+1),INDEX('Material prices'!SX$5:SX$1009,$Q72+1)),0))","v":60000},{"$f":"IF(over_price?=2,$E74,IFERROR(IF(over_price?=0,INDEX('Material prices'!II$5:II$1009,$Q72+1),INDEX('Material prices'!SY$5:SY$1009,$Q72+1)),0))","v":60000},{"$f":"SUMPRODUCT(AJ127:CG127,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":59999.999999999942}]
[null,"Royalty and Profit-share Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"BLD_\"&P114","v":"BLD_Ad-Valorem - Stage 2 (additional royalty)"},{"$f":"F158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copper","USD/tonne",{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IO$5:IO$1009,$Q73+1),INDEX('Material prices'!TE$5:TE$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IP$5:IP$1009,$Q73+1),INDEX('Material prices'!TF$5:TF$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IQ$5:IQ$1009,$Q73+1),INDEX('Material prices'!TG$5:TG$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IR$5:IR$1009,$Q73+1),INDEX('Material prices'!TH$5:TH$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IS$5:IS$1009,$Q73+1),INDEX('Material prices'!TI$5:TI$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IT$5:IT$1009,$Q73+1),INDEX('Material prices'!TJ$5:TJ$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IU$5:IU$1009,$Q73+1),INDEX('Material prices'!TK$5:TK$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IV$5:IV$1009,$Q73+1),INDEX('Material prices'!TL$5:TL$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IW$5:IW$1009,$Q73+1),INDEX('Material prices'!TM$5:TM$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IX$5:IX$1009,$Q73+1),INDEX('Material prices'!TN$5:TN$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IY$5:IY$1009,$Q73+1),INDEX('Material prices'!TO$5:TO$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!IZ$5:IZ$1009,$Q73+1),INDEX('Material prices'!TP$5:TP$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JA$5:JA$1009,$Q73+1),INDEX('Material prices'!TQ$5:TQ$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JB$5:JB$1009,$Q73+1),INDEX('Material prices'!TR$5:TR$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JC$5:JC$1009,$Q73+1),INDEX('Material prices'!TS$5:TS$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JD$5:JD$1009,$Q73+1),INDEX('Material prices'!TT$5:TT$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JE$5:JE$1009,$Q73+1),INDEX('Material prices'!TU$5:TU$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JF$5:JF$1009,$Q73+1),INDEX('Material prices'!TV$5:TV$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JG$5:JG$1009,$Q73+1),INDEX('Material prices'!TW$5:TW$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JH$5:JH$1009,$Q73+1),INDEX('Material prices'!TX$5:TX$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JI$5:JI$1009,$Q73+1),INDEX('Material prices'!TY$5:TY$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JJ$5:JJ$1009,$Q73+1),INDEX('Material prices'!TZ$5:TZ$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JK$5:JK$1009,$Q73+1),INDEX('Material prices'!UA$5:UA$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JL$5:JL$1009,$Q73+1),INDEX('Material prices'!UB$5:UB$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JM$5:JM$1009,$Q73+1),INDEX('Material prices'!UC$5:UC$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JN$5:JN$1009,$Q73+1),INDEX('Material prices'!UD$5:UD$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JO$5:JO$1009,$Q73+1),INDEX('Material prices'!UE$5:UE$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JP$5:JP$1009,$Q73+1),INDEX('Material prices'!UF$5:UF$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JQ$5:JQ$1009,$Q73+1),INDEX('Material prices'!UG$5:UG$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JR$5:JR$1009,$Q73+1),INDEX('Material prices'!UH$5:UH$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JS$5:JS$1009,$Q73+1),INDEX('Material prices'!UI$5:UI$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JT$5:JT$1009,$Q73+1),INDEX('Material prices'!UJ$5:UJ$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JU$5:JU$1009,$Q73+1),INDEX('Material prices'!UK$5:UK$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JV$5:JV$1009,$Q73+1),INDEX('Material prices'!UL$5:UL$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JW$5:JW$1009,$Q73+1),INDEX('Material prices'!UM$5:UM$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JX$5:JX$1009,$Q73+1),INDEX('Material prices'!UN$5:UN$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JY$5:JY$1009,$Q73+1),INDEX('Material prices'!UO$5:UO$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!JZ$5:JZ$1009,$Q73+1),INDEX('Material prices'!UP$5:UP$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KA$5:KA$1009,$Q73+1),INDEX('Material prices'!UQ$5:UQ$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KB$5:KB$1009,$Q73+1),INDEX('Material prices'!UR$5:UR$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KC$5:KC$1009,$Q73+1),INDEX('Material prices'!US$5:US$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KD$5:KD$1009,$Q73+1),INDEX('Material prices'!UT$5:UT$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KE$5:KE$1009,$Q73+1),INDEX('Material prices'!UU$5:UU$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KF$5:KF$1009,$Q73+1),INDEX('Material prices'!UV$5:UV$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KG$5:KG$1009,$Q73+1),INDEX('Material prices'!UW$5:UW$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KH$5:KH$1009,$Q73+1),INDEX('Material prices'!UX$5:UX$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KI$5:KI$1009,$Q73+1),INDEX('Material prices'!UY$5:UY$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KJ$5:KJ$1009,$Q73+1),INDEX('Material prices'!UZ$5:UZ$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KK$5:KK$1009,$Q73+1),INDEX('Material prices'!VA$5:VA$1009,$Q73+1)),0))","v":9000},{"$f":"IF(over_price?=2,$E75,IFERROR(IF(over_price?=0,INDEX('Material prices'!KL$5:KL$1009,$Q73+1),INDEX('Material prices'!VB$5:VB$1009,$Q73+1)),0))","v":9000},{"$f":"SUMPRODUCT(AJ128:CG128,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":9000.0000000000018},null,null,null,null,null,null,null,null,4.5,"per dmtu"]
[null,"Production Year of Switch from Stage 1 to Stage 2",null,null,5,"Year",null,null,null,null,null,null,null,null,null,{"$f":"\"BLD_\"&P117","v":"BLD_BTP Royalty - Stage 1"},{"$f":"E159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"BLD_\"&P118","v":"BLD_BTP Royalty - Stage 2 (additional)"},{"$f":"F159","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,null,null,null,{"$f":"CQ128*CQ129","v":166.5},"$ per tonne of ore"]
[null,"Royalty Basis",null,null,"Rate [%]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues for Processor and Integrated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"CH133/CH$138","v":0.24165522183077581},{"$f":"CL131*$CM$130","v":69.838359109094213},"Mn",null,null,{"$f":"CQ130/(CQ129/100)","v":450},"$ per tonne of MN in ore"]
[null,"Ad-Valorem - Stage 1",null,null,{"$f":"'User Interface'!C17","v":2.5000000000000001E-2},"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Value (content and yield)",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,"Average",null,null,null,{"$f":"CH134/CH$138","v":0.42341369146170038},{"$f":"CL132*$CM$130","v":122.36655683243141},"Ni"]
[null,"Ad-Valorem - Stage 2 (additional royalty)",null,null,{"$f":"'User Interface'!D17-'User Interface'!C17","v":4.5000000000000005E-2},"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues from Manganese fraction","USD/tonne nodule",{"$f":"$X$60*AJ123","v":133.55099999999999},133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,{"$f":"$X$60*BP123","v":133.55099999999999},133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,133.55099999999999,{"$f":"SUMPRODUCT(AJ133:CG133,$AJ$109:$CG$109,$AJ$7:$CG$7)/$Q$20/$R$5","v":133.55100000000004},null,null,null,{"$f":"CH135/CH$138","v":0.17370818111249245},{"$f":"CL133*$CM$130","v":50.201664341510316},"Co"]
[null,"Ad-Valorem - Stage 2",null,null,{"$f":"E132+E133","v":7.0000000000000007E-2},"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues from Nickel fraction","USD/tonne nodule",{"$f":"$X$61*AJ126","v":234},234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,{"$f":"$X$61*BP126","v":234},234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,234,{"$f":"SUMPRODUCT(AJ134:CG134,$AJ$109:$CG$109,$AJ$7:$CG$7)/$Q$20/$R$5","v":234.00000000000011},null,null,null,{"$f":"CH136/CH$138","v":0.161222905595032},{"$f":"CL134*$CM$130","v":46.593419716964249},"Cu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues from Cobalt fraction","USD/tonne nodule",{"$f":"$X$62*AJ127","v":96},96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,{"$f":"$X$62*BP127","v":96},96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,{"$f":"SUMPRODUCT(AJ135:CG135,$AJ$109:$CG$109,$AJ$7:$CG$7)/$Q$20/$R$5","v":96.000000000000043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues from Copper fraction","USD/tonne nodule",{"$f":"$X$63*AJ128","v":89.1},89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,{"$f":"$X$63*BP128","v":89.1},89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,89.1,{"$f":"SUMPRODUCT(AJ136:CG136,$AJ$109:$CG$109,$AJ$7:$CG$7)/$Q$20/$R$5","v":89.100000000000009}]
[null,"Variable Ad Valorem - Stage 1 rate",null,null,{"$f":"'User Interface'!C21","v":2.5000000000000001E-2},"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Value PN [Mouth of Mine Value - Revenue-Based]","USD/tonne nodule",{"$f":"$Q$60*AJ123+$Q$61*AJ126+$Q$62*AJ127+$Q$63*AJ128","v":613.9},613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,{"$f":"$Q$60*BP123+$Q$61*BP126+$Q$62*BP127+$Q$63*BP128","v":613.9},613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,{"$f":"SUMPRODUCT(AJ137:CG137,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":613.89999999999952}]
[null,"Variable Ad Valorem (A) - Floor Rate",null,null,{"$f":"'User Interface'!D21","v":4.4999999999999998E-2},"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Value per tonne of Nodule (PN) - Revenue-based","USD/tonne nodule",{"$f":"SUM(AJ133:AJ136)","v":552.65099999999995},{"$f":"SUM(AK133:AK136)","v":552.65099999999995},552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,{"$f":"SUM(AT133:AT136)","v":552.65099999999995},552.65099999999995,552.65099999999995,552.65099999999995,{"$f":"SUM(AX133:AX136)","v":552.65099999999995},552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,{"$f":"SUM(CG133:CG136)","v":552.65099999999995},{"$f":"SUMPRODUCT(AJ138:CG138,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":552.65099999999984}]
[null,"Variable Ad Valorem (A) - Reference price 1 (Low)",null,null,{"$f":"'User Interface'!D22","v":510},"USD/tonne"]
[null,"Variable Ad Valorem (A) - Max. Rate",null,null,{"$f":"'User Interface'!D23","v":9.5000000000000001E-2},"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Gross Value PN [Mouth of Mine Value - \"&MnAVRef&\"-Based for Ad Valorem]\"","v":"Gross Value PN [Mouth of Mine Value - Ore-Based for Ad Valorem]"},"USD/tonne nodule",{"$f":"$Q$60*IF(MnAVRef=\"Ore\",AJ125,AJ124)+$Q$61*AJ126+$Q$62*AJ127+$Q$63*AJ128","v":613.9},613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,{"$f":"$Q$60*IF(MnAVRef=\"Ore\",BP125,BP124)+$Q$61*BP126+$Q$62*BP127+$Q$63*BP128","v":613.9},613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,613.9,{"$f":"SUMPRODUCT(AJ140:CG140,AJ$7:CG$7)/SUM(AJ$7:CG$7)","v":613.89999999999952},null,null,null,null,null,null,null,25,32,{"$f":"CQ140/CP140","v":1.28}]
[null,"Variable Ad Valorem (A) - Reference price 2 (High)",null,null,{"$f":"'User Interface'!D24","v":720},"USD/tonne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.4,{"$f":"CP141*CR140","v":36.351999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production"]
[null,"Variable Ad Valorem (B) - Floor",null,null,0.02,"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Variable Ad Valorem (B) - Slope",null,null,5.0000000000000001E-3,"%/USD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodules Recovered","dry Mton nodules / annum",{"$f":"AJ114","v":0},0,0,0,0,0,0,0,0,0,0,2.6990335352451367,3.2773978642262374,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,{"$f":"BP114","v":3.855762193207338},3.855762193207338,3.855762193207338,3.855762193207338,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable Ad Valorem (B) - Trigger",null,null,800,"gross value of PN USD/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH138","v":"Net Value per tonne of Nodule (PN) - Revenue-based"},"USD/tonne nodule",552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,{"$f":"BN138","v":552.65099999999995},552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Value","million USD",{"$f":"AJ145*AJ144","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP145*BP144","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-Tax Profit-Based Royalty - Stage 1",null,null,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues for Collector and Costs for Processor"]
[null,"Pre-Tax Profit-Based Royalty - Stage 2 (additional)",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule transfer price Calculation","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Pre-Tax Profit-Based Royalty - Stage 2",null,null,{"$f":"E148+E149","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule metals value","USD/tonne of dry nodules",{"$f":"AJ138","v":552.65099999999995},552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,{"$f":"BP138","v":552.65099999999995},552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995,552.65099999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule mass","dry tonne",{"$f":"AJ113","v":0},0,0,0,0,0,0,0,0,0,0,2699033.5352451368,3277397.8642262374,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,3855762.193207338,{"$f":"BP113","v":3855762.193207338},3855762.193207338,3855762.193207338,3855762.193207338,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Specific Royalty",null,null,1.5,"cents/lb nodule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual extracted value","million USD",{"$f":"AJ151*AJ150/1000000","v":0},{"$f":"AK151*AK150/1000000","v":0},0,0,0,0,0,0,0,0,{"$f":"AT151*AT150/1000000","v":0},1491.62358228676,1811.2572070624942,{"$f":"AW151*AW150/1000000","v":2130.8908318382287},2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,2130.8908318382287,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Blended",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector IRR","Processor IRR","Solver result cell (IRR diff)","Solver Correction Factor","Total correction","Nodule average transfer price"]
[null,null,"Choose baseline scheme",null,1,"(0=Specifc / 1=Ad-valorem)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad Valorem IRR",{"$f":"AK56","v":0.15631780734692713},{"$f":"AK95","v":0.1563843683722379},{"$f":"AI155-AJ155","v":-6.6561025310774014E-5},0.666015625,{"$f":"f_av","v":0.666015625},{"$f":"SUMPRODUCT(AJ163:CG163,$AJ$113:$CG$113)/SUM($AJ$113:$CG$113)","v":368.0742011718749}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad Valorem (A) IRR",0.15639829007274653,0.1563843683722379,1.3921700508623402E-5,0.666015625,{"$f":"f_vav","v":0.666015625},368.0742011718749]
[null,null,null,null,"Stage 1","Stage 2 (+)","Eff. Stage 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,"Var. Ad Valorem (B) IRR",0.16490153935596852,0.16460188804510723,2.9965131086129304E-4,0.650390625,{"$f":"f_vavB","v":0.650390625},359.43902929687516]
[null,"Ad Valorem",null,"percentage",{"$f":"'User Interface'!C19","v":2.5000000000000001E-2},0,{"$f":"F158+E158","v":2.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before tax IRR",0.14696102708076264,0.14723035826956288,-2.6933118880023699E-4,0.6826171875,{"$f":"f_bt","v":0.6826171875},377.24907128906244]
[null,"Pre-Tax Profit",null,"percentage",0,{"$f":"'User Interface'!D19","v":0.15},{"$f":"F159+E159","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific IRR",0.15376148847022919,0.15373250288814488,2.8985582084306571E-5,0.6708984375,{"$f":"f_sp","v":0.6708984375},370.77269238281247]
[null,"Specific",null,null,1.5,"cents/lb nodule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended IRR",0.15712157790922587,0.15743606760361772,-3.144896943918507E-4,0.6640625,{"$f":"f_bl","v":0.6640625},366.99480468750011]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Ad Valorem IRR)","USD/tonne of dry nodules",{"$f":"AJ$150*$AM155","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,{"$f":"BP$150*$AM155","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Var. Ad Valorem (A) IRR)","USD/tonne of dry nodules",{"$f":"AJ$150*$AM156","v":368.07420117187496},{"$f":"AK$150*$AM156","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,{"$f":"BP$150*$AM156","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Var. Ad Valorem (B) IRR)","USD/tonne of dry nodules",{"$f":"AJ$150*$AM157","v":359.43902929687499},{"$f":"AK$150*$AM157","v":359.43902929687499},{"$f":"AL$150*$AM157","v":359.43902929687499},359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499]
[null,"Additional Royalty (Ad-Valorem - Stage 2)",null,null,{"$f":"'User Interface'!D107","v":0},"% of (Basket) Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Before tax IRR)","USD/tonne of dry nodules",{"$f":"AJ$150*$AM158","v":377.24907128906244},377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,{"$f":"BP$150*$AM158","v":377.24907128906244},377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244]
[null,"Fraction Deductible of Sponsored State Tax Rate",null,null,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,"Nodule Transfer Price (Specific IRR)","USD/tonne of dry nodules",{"$f":"AJ$150*$AM159","v":370.77269238281247},370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,{"$f":"BP$150*$AM159","v":370.77269238281247},370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Blended IRR)","USD/tonne of dry nodules",{"$f":"AJ$150*$AM160","v":366.99480468749999},366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,{"$f":"BP$150*$AM160","v":366.99480468749999},366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999]
[]
[]
[null,"CPI 2022 / CPI 2018",null,null,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,"DETAILED CASH FLOWS"]
[]
[null,null,null,null,null,"igf, contractor, africa, off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector"]
[null,"Equalization Payment Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMON CASH FLOWS"]
[null,"Equalization Payment Type",null,null,{"$f":"'User Interface'!D111","v":3},"(1 = CCF; 2=PB; 3=MV; 4=none)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Expenditures",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B31","v":"Pre-Feasibility Phase"},null,{"$f":"IF(AND(AJ105,UPPER(TRIM($J31))=\"YES\"),($R31*$H31)/$Q$14,IF(AJ$175=$H14,$R31*$H$31,0))","v":3.4743612808857889},3.4743612808857889,3.4743612808857889,3.4743612808857889,3.4743612808857889,3.4743612808857889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP105,UPPER(TRIM($J31))=\"YES\"),($R31*$H31)/$Q$14,IF(BP$175=$H14,$R31*$H$31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Cash-flow (CCF) based equalization rate",null,null,{"$f":"'User Interface'!D112","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B32","v":"Feasibility Phase"},null,{"$f":"IF(AND(AJ106,UPPER(TRIM($J32))=\"YES\"),($R32*$H$32)/$Q15,IF(AJ$175=$H15,$R32*$H$32,0))","v":0},0,0,56.427919213286827,56.427919213286827,56.427919213286827,56.427919213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP106,UPPER(TRIM($J32))=\"YES\"),($R32*$H$32)/$Q15,IF(BP$175=$H15,$R32*$H$32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Uplift of Accumulated Negative Net Revenues",null,null,{"$f":"'User Interface'!$D$113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B33","v":"Design & Build - Collection System"},null,{"$f":"IF(AND(AJ107,UPPER(TRIM($J33))=\"YES\"),($R33*$H$33)/$Q17,IF(AJ$175=$H17,$R33*$H$33,0))","v":0},0,0,0,0,0,0,208.73419213286832,208.73419213286832,208.73419213286832,208.73419213286832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP107,UPPER(TRIM($J33))=\"YES\"),($R33*$H$33)/$Q17,IF(BP$175=$H17,$R33*$H$33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Minimum profit-based (PB) tax rate",null,null,{"$f":"'User Interface'!D114","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B34","v":"Design & Build - Surface Vessels "},null,{"$f":"IF(AND(AJ107,UPPER(TRIM($J34))=\"YES\"),($R34*$H$34)/$Q17,IF(AJ$175=$H17,$R34*$H$34,0))","v":0},0,0,0,0,0,0,312.42,312.42,312.42,312.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP107,UPPER(TRIM($J34))=\"YES\"),($R34*$H$34)/$Q17,IF(BP$175=$H17,$R34*$H$34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations (Maintenance, etc)",null,{"$f":"IF(SUM(AJ108:AJ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AJ109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AJ109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AJ109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AJ109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AJ109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AK108:AK109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AK109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AK109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AK109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AK109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AK109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AL108:AL109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AL109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AL109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AL109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AL109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AL109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AM108:AM109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AM109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AM109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AM109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AM109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AM109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AN108:AN109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AN109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AN109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AN109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AN109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AN109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AO108:AO109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AO109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AO109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AO109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AO109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AO109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AP108:AP109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AP109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AP109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AP109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AP109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AP109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AQ108:AQ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AQ109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AQ109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AQ109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AQ109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AQ109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AR108:AR109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AR109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AR109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AR109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AR109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AR109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AS108:AS109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AS109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AS109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AS109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AS109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AS109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AT108:AT109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AT109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AT109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AT109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AT109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AT109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AU108:AU109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AU109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AU109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AU109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AU109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AU109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AV108:AV109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AV109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AV109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AV109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AV109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AV109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(AW108:AW109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AW109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AW109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AW109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AW109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AW109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(AX108:AX109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AX109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AX109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AX109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AX109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AX109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(AY108:AY109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AY109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AY109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AY109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AY109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AY109),$W$44)),0)*$R$44*$I$44)","v":57.81},{"$f":"IF(SUM(AZ108:AZ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AZ109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:AZ109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:AZ109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:AZ109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:AZ109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BA108:BA109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BA109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BA109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BA109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BA109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BA109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BB108:BB109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BB109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BB109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BB109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BB109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BB109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BC108:BC109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BC109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BC109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BC109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BC109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BC109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BD108:BD109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BD109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BD109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BD109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BD109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BD109),$W$44)),0)*$R$44*$I$44)","v":107.01},{"$f":"IF(SUM(BE108:BE109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BE109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BE109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BE109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BE109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BE109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BF108:BF109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BF109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BF109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BF109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BF109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BF109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BG108:BG109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BG109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BG109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BG109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BG109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BG109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BH108:BH109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BH109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BH109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BH109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BH109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BH109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BI108:BI109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BI109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BI109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BI109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BI109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BI109),$W$44)),0)*$R$44*$I$44)","v":57.81},{"$f":"IF(SUM(BJ108:BJ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BJ109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BJ109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BJ109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BJ109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BJ109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BK108:BK109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BK109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BK109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BK109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BK109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BK109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BL108:BL109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BL109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BL109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BL109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BL109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BL109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BM108:BM109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BM109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BM109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BM109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BM109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BM109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BN108:BN109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BN109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BN109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BN109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BN109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BN109),$W$44)),0)*$R$44*$I$44)","v":107.01},{"$f":"IF(SUM(BO108:BO109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BO109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BO109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BO109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BO109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BO109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BP108:BP109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BP109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BP109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BP109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BP109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BP109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BQ108:BQ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BQ109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BQ109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BQ109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BQ109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BQ109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BR108:BR109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BR109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BR109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BR109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BR109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BR109),$W$44)),0)*$R$44*$I$44)","v":49.2},{"$f":"IF(SUM(BS108:BS109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BS109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BS109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BS109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BS109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BS109),$W$44)),0)*$R$44*$I$44)","v":57.81},{"$f":"IF(SUM(BT108:BT109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BT109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BT109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BT109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BT109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BT109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BU108:BU109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BU109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BU109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BU109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BU109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BU109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BV108:BV109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BV109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BV109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BV109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BV109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BV109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BW108:BW109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BW109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BW109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BW109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BW109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BW109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BX108:BX109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BX109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BX109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BX109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BX109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BX109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BY108:BY109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BY109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BY109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BY109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BY109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BY109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(BZ108:BZ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BZ109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:BZ109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:BZ109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:BZ109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:BZ109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(CA108:CA109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CA109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:CA109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:CA109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:CA109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:CA109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(CB108:CB109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CB109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:CB109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:CB109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:CB109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:CB109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(CC108:CC109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CC109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:CC109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:CC109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:CC109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:CC109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(CD108:CD109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CD109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:CD109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:CD109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:CD109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:CD109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(CE108:CE109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CE109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:CE109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:CE109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:CE109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:CE109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(CF108:CF109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CF109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:CF109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:CF109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:CF109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:CF109),$W$44)),0)*$R$44*$I$44)","v":0},{"$f":"IF(SUM(CG108:CG109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CG109),$W$40)),0)*$R$40*$I$40+IF($W$41,NOT(MOD(SUM($AJ$108:CG109),$W$41)),0)*$R$41*$I$41+IF($W$42,NOT(MOD(SUM($AJ$108:CG109),$W$42)),0)*$R$42*$I$42+IF($W$43,NOT(MOD(SUM($AJ$108:CG109),$W$43)),0)*$R$43*$I$43+IF($W$44,NOT(MOD(SUM($AJ$108:CG109),$W$44)),0)*$R$44*$I$44)","v":0}]
[null,"Mined- value (MV) based rate",null,null,{"$f":"'User Interface'!D115","v":7.0000000000000007E-2},"(fraction of mined value)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shutdown (Site restoration and Residual Value)",null,{"$f":"-IF(AJ110,(SUM($AJ$178:$CG$178)*$L$33+SUM($AJ$179:$CG$179)*$L$34-$C$53)/$Q$21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BP110,(SUM($AJ$178:$CG$178)*$L$33+SUM($AJ$179:$CG$179)*$L$34-$C$53)/$Q$21,0)","v":0},0,0,0,-262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenditures (Ramp Up)",null,{"$f":"AJ108*($R$48*$R$49*$C$8+$R$48*(1-$R$49)*AJ114)","v":0},0,0,0,0,0,0,0,0,0,0,399.1571713810867,439.66549058224513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP108*($R$48*$R$49*$C$8+$R$48*(1-$R$49)*BP114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenditures",null,{"$f":"AJ109*$R$48*AJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,540.11092268211246,{"$f":"BP109*$R$48*BP114","v":540.11092268211246},540.11092268211246,540.11092268211246,540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodules Produced/Processed","million tonnes",{"$f":"AJ7","v":0},0,0,0,0,0,0,0,0,0,0,2.6990335352451367,3.2773978642262374,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,3.855762193207338,{"$f":"BP7","v":3.855762193207338},3.855762193207338,3.855762193207338,3.855762193207338,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total make up payment",null,{"$f":"SUM(AJ298:CG298)","v":380.63050546665647}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration License Application Fee","million USD",{"$f":"IF(AJ193=MATCH(1,$AJ$105:$CG$105,0),$E$98,0)","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP193=MATCH(1,$AJ$105:$CG$105,0),$E$98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploitation License Application Fee","million USD",{"$f":"IF(AJ193=MATCH(1,$AJ$106:$CG$106,0),$E$102,0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP193=MATCH(1,$AJ$106:$CG$106,0),$E$102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Exploration Admin Fees","million USD",{"$f":"IF(AJ$105=1,$E$99,0)","v":0.06},0.06,0.06,0.06,0.06,0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP$105=1,$E$99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Exploitation Admin Fees","million USD",{"$f":"IF(SUM(AJ106:AJ109)>0,$E$103,0)","v":0},0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(SUM(BP106:BP109)>0,$E$103,0)","v":0.1},0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fees","million USD",{"$f":"SUM(AJ194:AJ197)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"SUM(BP194:BP197)","v":0.1},0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation Methods",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Fees and Levies"]
[null,"SL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"DB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Bond","million USD",{"$f":"IF(AJ146>0,-$E$111*$F$111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP146>0,-$E$111*$F$111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DDB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Liability Trust Fund","million USD",{"$f":"IF(AJ146>0,$E$108*AJ137*$R$5,0)","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,{"$f":"IF(BP146>0,$E$108*BP137*$R$5,0)","v":23.670524104099851},23.670524104099851,23.670524104099851,23.670524104099851,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SYD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Environmenal Trust Fund Level\"&IF(AND($F$108,$E$108),\" (target: \"&TEXT($F$108,\"#,###\")&\" M USD)\",\"\")","v":"Environmenal Trust Fund Level (target: 500 M USD)"},"million USD",0,{"$f":"MIN(AK203+AJ204,$F$108)","v":0},{"$f":"MIN(AL203+AK204,$F$108)","v":0},0,0,{"$f":"MIN(AO203+AN204,$F$108)","v":0},0,0,0,0,0,23.670524104099851,47.341048208199702,71.011572312299549,94.682096416399403,118.35262052049926,142.0231446245991,165.69366872869895,189.36419283279881,213.03471693689866,236.70524104099852,260.37576514509834,284.0462892491982,307.71681335329805,{"$f":"MIN(BH203+BG204,$F$108)","v":331.3873374573979},355.05786156149776,378.72838566559761,402.39890976969747,426.06943387379732,449.73995797789718,473.41048208199703,497.08100618609689,500,{"$f":"MIN(BQ203+BP204,$F$108)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,"None",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment (-)!","million USD",0,{"$f":"IF(AND(UPPER($E$109)=\"YES\",AK201=$H$21+1),AJ204,AJ204-AK204)","v":0},0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-2.9189938139031142,{"$f":"IF(AND(UPPER($E$109)=\"YES\",BQ201=$H$21+1),BP204,BP204-BQ204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seabed Sustainability Fund","million USD",{"$f":"IF(AJ146>0,$E$107*AJ137*$R$5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP146>0,$E$107*BP137*$R$5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Seabed Sustainability Fund Level\"&IF(AND($F$108,$E$107),\" (target: \"&TEXT($F$107,\"#,###\")&\" M USD)\",\"\")","v":"Seabed Sustainability Fund Level"},"million USD",0,{"$f":"MIN(AK206+AJ207,$F$107)","v":0},{"$f":"MIN(AL206+AK207,$F$107)","v":0},0,0,{"$f":"MIN(AO206+AN207,$F$107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BH206+BG207,$F$107)","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(BQ206+BP207,$F$107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment (-)!","million USD",0,{"$f":"IF(AND(UPPER($E$109)=\"YES\",AK201=$H$21+1),AJ207,AJ207-AK207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(UPPER($E$109)=\"YES\",BQ201=$H$21+1),BP207,BP207-BQ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Environmental Levies","million USD",{"$f":"AJ202+AJ205+AJ208","v":0},{"$f":"AK202+AK205+AK208","v":0},0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-2.9189938139031142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Book Value of Depreciable Assets: Collection",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Feasibility Phase [PFS]",null,{"$f":"AJ176-AJ219","v":3.4743612808857889},{"$f":"AK176+AJ213-AK219","v":6.9487225617715778},10.423083842657366,13.897445123543156,17.371806404428945,20.846167685314732,20.846167685314732,20.846167685314732,20.846167685314732,20.846167685314732,20.846167685314732,18.761550916783261,16.676934148251789,14.592317379720315,12.507700611188842,10.423083842657368,8.3384670741258944,6.2538503055944208,4.1692335370629472,2.084616768531474,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ176+BP213-BQ219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feasibility Phase [FS]",null,{"$f":"AJ177-AJ220","v":0},{"$f":"AK177+AJ214-AK220","v":0},0,56.427919213286827,112.85583842657365,169.28375763986048,225.71167685314731,225.71167685314731,225.71167685314731,225.71167685314731,225.71167685314731,203.14050916783259,180.56934148251787,157.99817379720315,135.42700611188843,112.8558384265737,90.284670741258964,67.71350305594423,45.142335370629496,22.571167685314766,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,{"$f":"BQ177+BP214-BQ220","v":3.5527136788005009E-14},3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14,3.5527136788005009E-14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Collection System",null,{"$f":"AJ178-AJ221","v":0},{"$f":"AK178+AJ215-AK221","v":0},0,0,0,0,0,208.73419213286832,417.46838426573663,626.20257639860495,834.93676853147326,763.96714320629803,692.9975178811228,622.02789255594757,551.05826723077234,480.08864190559711,409.11901658042189,338.14939125524666,267.17976593007143,196.2101406048962,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,{"$f":"BQ178+BP215-BQ221","v":125.24051527972097},125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Surface Vessels ",null,{"$f":"AJ179-AJ222","v":0},{"$f":"AK179+AJ216-AK222","v":0},{"$f":"AL179+AK216-AL222","v":0},0,0,{"$f":"AO179+AN216-AO222","v":0},0,312.42,624.84,937.26,1249.68,1143.4572000000001,1037.2344000000001,931.01160000000004,824.78880000000004,718.56600000000003,612.34320000000002,506.12040000000002,399.89760000000001,293.6748,187.452,187.452,187.452,187.452,{"$f":"BH179+BG216-BH222","v":187.452},187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,{"$f":"BQ179+BP216-BQ222","v":187.452},187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Feasibility Phase [PFS]",null,{"$f":"IF(OR(AJ$916<$I87,AJ$916>=($I87+$F87)),0,IF(UPPER(TRIM($E87))=\"SL\",$X31*(1-$J87)/$F87,IF(UPPER(TRIM($E87))=\"DB\",DB($X31,$X31*$J87,$F87,AJ$916-$I87+1,12),IF(UPPER(TRIM($E87))=\"DDB\",DDB($X31,$X31*$J87,$F87,AJ$916-$I87+1),IF(UPPER(TRIM($E87))=\"SYD\",SYD($X31,$X31*$J87,$F87,AJ$916-$I87+1),IF(UPPER(TRIM($E87))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,2.0846167685314732,2.0846167685314732,2.0846167685314732,2.0846167685314732,2.0846167685314732,2.0846167685314732,2.0846167685314732,2.0846167685314732,2.0846167685314732,2.0846167685314732,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I87,BP$916>=($I87+$F87)),0,IF(UPPER(TRIM($E87))=\"SL\",$X31*(1-$J87)/$F87,IF(UPPER(TRIM($E87))=\"DB\",DB($X31,$X31*$J87,$F87,BP$916-$I87+1,12),IF(UPPER(TRIM($E87))=\"DDB\",DDB($X31,$X31*$J87,$F87,BP$916-$I87+1),IF(UPPER(TRIM($E87))=\"SYD\",SYD($X31,$X31*$J87,$F87,BP$916-$I87+1),IF(UPPER(TRIM($E87))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feasibility Phase [FS]",null,{"$f":"IF(OR(AJ$916<$I88,AJ$916>=($I88+$F88)),0,IF(UPPER(TRIM($E88))=\"SL\",$X32*(1-$J88)/$F88,IF(UPPER(TRIM($E88))=\"DB\",DB($X32,$X32*$J88,$F88,AJ$916-$I88+1,12),IF(UPPER(TRIM($E88))=\"DDB\",DDB($X32,$X32*$J88,$F88,AJ$916-$I88+1),IF(UPPER(TRIM($E88))=\"SYD\",SYD($X32,$X32*$J88,$F88,AJ$916-$I88+1),IF(UPPER(TRIM($E88))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,22.57116768531473,22.57116768531473,22.57116768531473,22.57116768531473,22.57116768531473,22.57116768531473,22.57116768531473,22.57116768531473,22.57116768531473,22.57116768531473,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I88,BP$916>=($I88+$F88)),0,IF(UPPER(TRIM($E88))=\"SL\",$X32*(1-$J88)/$F88,IF(UPPER(TRIM($E88))=\"DB\",DB($X32,$X32*$J88,$F88,BP$916-$I88+1,12),IF(UPPER(TRIM($E88))=\"DDB\",DDB($X32,$X32*$J88,$F88,BP$916-$I88+1),IF(UPPER(TRIM($E88))=\"SYD\",SYD($X32,$X32*$J88,$F88,BP$916-$I88+1),IF(UPPER(TRIM($E88))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Collection System",null,{"$f":"IF(OR(AJ$916<$I89,AJ$916>=($I89+$F89)),0,IF(UPPER(TRIM($E89))=\"SL\",$X33*(1-$J89)/$F89,IF(UPPER(TRIM($E89))=\"DB\",DB($X33,$X33*$J89,$F89,AJ$916-$I89+1,12),IF(UPPER(TRIM($E89))=\"DDB\",DDB($X33,$X33*$J89,$F89,AJ$916-$I89+1),IF(UPPER(TRIM($E89))=\"SYD\",SYD($X33,$X33*$J89,$F89,AJ$916-$I89+1),IF(UPPER(TRIM($E89))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I89,BP$916>=($I89+$F89)),0,IF(UPPER(TRIM($E89))=\"SL\",$X33*(1-$J89)/$F89,IF(UPPER(TRIM($E89))=\"DB\",DB($X33,$X33*$J89,$F89,BP$916-$I89+1,12),IF(UPPER(TRIM($E89))=\"DDB\",DDB($X33,$X33*$J89,$F89,BP$916-$I89+1),IF(UPPER(TRIM($E89))=\"SYD\",SYD($X33,$X33*$J89,$F89,BP$916-$I89+1),IF(UPPER(TRIM($E89))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Surface Vessels ",null,{"$f":"IF(OR(AJ$916<$I90,AJ$916>=($I90+$F90)),0,IF(UPPER(TRIM($E90))=\"SL\",$X34*(1-$J90)/$F90,IF(UPPER(TRIM($E90))=\"DB\",DB($X34,$X34*$J90,$F90,AJ$916-$I90+1,12),IF(UPPER(TRIM($E90))=\"DDB\",DDB($X34,$X34*$J90,$F90,AJ$916-$I90+1),IF(UPPER(TRIM($E90))=\"SYD\",SYD($X34,$X34*$J90,$F90,AJ$916-$I90+1),IF(UPPER(TRIM($E90))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I90,BP$916>=($I90+$F90)),0,IF(UPPER(TRIM($E90))=\"SL\",$X34*(1-$J90)/$F90,IF(UPPER(TRIM($E90))=\"DB\",DB($X34,$X34*$J90,$F90,BP$916-$I90+1,12),IF(UPPER(TRIM($E90))=\"DDB\",DDB($X34,$X34*$J90,$F90,BP$916-$I90+1),IF(UPPER(TRIM($E90))=\"SYD\",SYD($X34,$X34*$J90,$F90,BP$916-$I90+1),IF(UPPER(TRIM($E90))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit Calculations: Collection Common Cash Flows",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs",null,{"$f":"-(SUM(AJ176:AJ179))","v":-3.4743612808857889},{"$f":"-(SUM(AK176:AK179))","v":-3.4743612808857889},-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues (Ad Valorem)","million USD","system specific"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs","million USD",{"$f":"-SUM(AJ184:AJ185)","v":0},{"$f":"-SUM(AK184:AK185)","v":0},0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs","million USD",{"$f":"-(AJ180+AJ181)","v":0},{"$f":"-(AK180+AK181)","v":0},0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Cost",null,{"$f":"IF(SUM(AJ108:AJ109)=0,0,-SUM($X$31*(1-$K$31),$X$32*(1-$K$32),$X$33*(1-$K$33),$X$34*(1-$K$34)))*$D$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BP108:BP109)=0,0,-SUM($X$31*(1-$K$31),$X$32*(1-$K$32),$X$33*(1-$K$33),$X$34*(1-$K$34)))*$D$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees","million USD",{"$f":"-AJ198","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"-BP198","v":-0.1},-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Levies","million USD",{"$f":"AJ209","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP209","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Depreciation Charge","million USD",{"$f":"-SUM(AJ219:AJ222)","v":0},{"$f":"-SUM(AK219:AK222)","v":0},0,0,0,0,0,0,0,0,0,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM-SPECIFIC CASH FLOWS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"=IF(UPPER($E$115)<>\"YES\",0,IF(OR(AJ212=1,AJ219<=0),0,-MIN(AJ219,-AI235)))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit: Collection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad Valorem",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Revenues (Ad Valorem)","million USD",{"$f":"AJ$163*AJ$151/1000000","v":0},0,0,0,0,0,0,0,0,0,0,993.44461242145542,1206.3256007974815,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,{"$f":"BP$163*BP$151/1000000","v":1419.2065891735074},1419.2065891735074,1419.2065891735074,1419.2065891735074,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Operating Costs","million USD",{"$f":"AJ$228","v":0},0,0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BH$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BP$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Capital Maintenance Costs","million USD",{"$f":"AJ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,{"$f":"BH$229","v":-49.2},-57.81,-49.2,0,-49.2,0,-107.01,0,{"$f":"BP$229","v":-49.2},0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Finance Cost","million USD",{"$f":"AJ$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$230","v":0},0,0,0,0,0,0,0,{"$f":"BP$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Fees","million USD",{"$f":"AJ$231","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BH$231","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BP$231","v":-0.1},-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Environmental & Other Levies","million USD",{"$f":"AJ$232","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,{"$f":"BH$232","v":-23.670524104099854},-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP$232","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Net Operating Revenue","million USD",{"$f":"SUM(AJ241:AJ246)","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,570.5169169362689,693.68958611113635,855.32514238729505,806.125142387295,797.5151423872951,806.125142387295,855.32514238729505,806.125142387295,855.32514238729505,748.31514238729505,855.32514238729505,806.125142387295,855.32514238729505,806.125142387295,797.5151423872951,806.125142387295,855.32514238729505,806.125142387295,855.32514238729505,748.31514238729505,855.32514238729505,{"$f":"SUM(BP241:BP246)","v":826.8766726774918},878.9956664913949,829.79566649139485,821.18566649139495,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Depreciation Revenue Adjustment","million USD",{"$f":"AJ$233+IF(AJ240=1,0,AI267)","v":0},0,0,0,0,0,0,0,0,0,0,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$233+IF(BP240=1,0,BO267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Loss Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(AJ240=1,0,AI268))","v":0},-0.56000000000000005,-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(BP240=1,0,BO268))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Adjusted Net Operating Revenue (a)","million USD",{"$f":"AJ247+AJ248+AJ249","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,366.00870715724744,491.84137633211492,653.47693260827361,604.27693260827357,595.66693260827367,604.27693260827357,653.47693260827361,604.27693260827357,653.47693260827361,546.46693260827362,855.32514238729505,806.125142387295,855.32514238729505,806.125142387295,797.5151423872951,806.125142387295,855.32514238729505,806.125142387295,855.32514238729505,748.31514238729505,855.32514238729505,{"$f":"BP247+BP248+BP249","v":826.8766726774918},878.9956664913949,829.79566649139485,821.18566649139495,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Royalties - Ad Valorem","million USD",{"$f":"-AJ282","v":0},0,0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,{"$f":"-BP282","v":-165.69366872869892},-165.69366872869892,-165.69366872869892,-165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Adjusted Net Operating Revenue (b)","million USD",{"$f":"AJ250+AJ251","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,324.58528997507273,441.54151261090271,594.30062234802404,545.10062234802399,429.97326387957474,438.58326387957464,487.78326387957469,438.58326387957464,487.78326387957469,380.7732638795747,689.63147365859618,640.43147365859613,689.63147365859618,640.43147365859613,631.82147365859623,640.43147365859613,689.63147365859618,640.43147365859613,689.63147365859618,582.62147365859619,689.63147365859618,661.18300394879293,{"$f":"BQ250+BQ251","v":713.30199776269592},664.10199776269587,655.49199776269597,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Royalties -- Profit based","n/a",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Before Tax Profit (d)","million USD",{"$f":"AJ252+AJ253","v":-0.56000000000000005},{"$f":"AK252+AK253","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,324.58528997507273,441.54151261090271,594.30062234802404,545.10062234802399,429.97326387957474,438.58326387957464,487.78326387957469,438.58326387957464,487.78326387957469,380.7732638795747,689.63147365859618,640.43147365859613,689.63147365859618,640.43147365859613,631.82147365859623,640.43147365859613,689.63147365859618,640.43147365859613,689.63147365859618,582.62147365859619,689.63147365859618,661.18300394879293,713.30199776269592,664.10199776269587,655.49199776269597,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Sponsoring State Income Tax","million USD",{"$f":"-MAX(0,AJ254*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,-81.146322493768182,-110.38537815272568,-148.57515558700601,-136.275155587006,-107.49331596989369,-109.64581596989366,-121.94581596989367,-109.64581596989366,-121.94581596989367,-95.193315969893675,-172.40786841464904,-160.10786841464903,-172.40786841464904,-160.10786841464903,-157.95536841464906,-160.10786841464903,-172.40786841464904,-160.10786841464903,-172.40786841464904,-145.65536841464905,-172.40786841464904,{"$f":"-MAX(0,BP254*$E$114)","v":-165.29575098719823},-178.32549944067398,-166.02549944067397,-163.87299944067399,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Sponsoring State Administrative Tax","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"After Tax Profit  (before WH)","million USD",{"$f":"AJ254+AJ255+AJ256","v":-0.56000000000000005},{"$f":"AK254+AK255+AK256","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,243.43896748130453,331.15613445817701,445.72546676101803,408.82546676101799,322.47994790968107,328.937447909681,365.83744790968103,328.937447909681,365.83744790968103,285.57994790968104,517.22360524394708,480.3236052439471,517.22360524394708,480.3236052439471,473.86610524394717,480.3236052439471,517.22360524394708,480.3236052439471,517.22360524394708,436.96610524394714,517.22360524394708,495.8872529615947,534.97649832202194,498.07649832202191,491.61899832202198,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Opex Subject to Witholding","million USD",{"$f":"AJ242*$E$120","v":0},0,0,0,0,0,0,0,0,0,0,-199.57858569054335,-219.83274529112256,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,{"$f":"BP242*$E$120","v":-270.05546134105623},-270.05546134105623,-270.05546134105623,-270.05546134105623,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Withholding Tax","million USD",{"$f":"IF(AJ257<0,0,-AJ257*$E$121*$E$119)+AJ$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP257<0,0,-BP257*$E$121*$E$119)+BP$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"After Tax Profit (after WH)","million USD",{"$f":"AJ257+AJ259","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,243.43896748130453,331.15613445817701,445.72546676101803,408.82546676101799,322.47994790968107,328.937447909681,365.83744790968103,328.937447909681,365.83744790968103,285.57994790968104,517.22360524394708,480.3236052439471,517.22360524394708,480.3236052439471,473.86610524394717,480.3236052439471,517.22360524394708,480.3236052439471,517.22360524394708,436.96610524394714,517.22360524394708,{"$f":"BP257+BP259","v":495.8872529615947},534.97649832202194,498.07649832202191,491.61899832202198,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Add'l Profit Tax","million USD",{"$f":"IF(AJ271>0,-AJ271*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP271>0,-BP271*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Payment (to ISA)","million USD",{"$f":"-AJ298","v":0},{"$f":"-AK298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-58.200352758805238,-56.047852758805263,-43.747852758805251,-56.047852758805263,-43.747852758805251,-70.500352758805249,0,-5.5858003140498909,0,-5.5858003140498909,-7.7383003140498658,-5.5858003140498909,0,-5.5858003140498909,0,-20.038300314049877,0,-0.39791774150069159,0,0,-1.8206692880249307,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"After Tax Profit","million USD",{"$f":"AJ260+AJ261+AJ262","v":-0.56000000000000005},{"$f":"AK260+AK261+AK262","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,243.43896748130453,331.15613445817701,445.72546676101803,408.82546676101799,264.27959515087582,272.88959515087572,322.08959515087577,272.88959515087572,322.08959515087577,215.07959515087578,517.22360524394708,474.73780492989721,517.22360524394708,474.73780492989721,466.12780492989731,474.73780492989721,517.22360524394708,474.73780492989721,517.22360524394708,416.92780492989726,517.22360524394708,495.48933522009401,534.97649832202194,498.07649832202191,489.79832903399705,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1/1.2)^23","v":1.5094938254970412E-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,null,null,24,"Computing Carryover Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Capital Costs","million USD",{"$f":"AJ$226","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$226","v":0},0,0,0,0,0,0,0,{"$f":"BP$226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Unused Depreciation","million USD",{"$f":"MIN(0,AJ248+MAX(0,AJ247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,BP248+MAX(0,BP247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Loss (excl unused deprecition)","million USD",{"$f":"IF(AJ260>=0,0,AJ260-AJ267)","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP260>=0,0,BP260-BP267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Add'l Profit Basis Gross","million USD",{"$f":"(AJ260-AJ248-AJ249+AJ266)","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,447.94717726032599,533.00434423719844,647.57367654003951,610.67367654003942,524.3281576887025,530.78565768870249,567.68565768870246,530.78565768870249,567.68565768870246,487.42815768870247,517.22360524394708,480.3236052439471,517.22360524394708,480.3236052439471,473.86610524394717,480.3236052439471,517.22360524394708,480.3236052439471,517.22360524394708,436.96610524394714,517.22360524394708,{"$f":"(BP260-BP248-BP249+BP266)","v":495.8872529615947},534.97649832202194,498.07649832202191,491.61899832202198,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Add'l Profit Loss Carryover Adjustment","million USD",{"$f":"IF(AJ240=1,0,IF(AI271>0,0,AI271*$E$118))","v":0},-4.8412335370629469,-10.050713781538482,-16.302090074909124,-92.837244682898074,-183.47943021248483,-292.25005284798891,-418.53356647353093,-1127.7453103276789,-1978.7994029526567,-3000.0643141026299,-4225.5822074825974,-4533.1620362667254,-4800.1892304354324,-4983.1386646744713,-5246.957985761318,-5667.1557936871377,-6163.6441631981224,-6715.1502066113044,-7421.2374587071217,-8224.2621612221028,-9284.2008042400794,-10520.372638795357,-12048.05884026169,-13837.002282021291,-16028.01441213281,-18664.977968266634,-21821.585235627226,-25565.233956459935,-30101.892421459186,-35501.602579458282,-42077.563769057197,{"$f":"IF(BP240=1,0,IF(BO271>0,0,BO271*$E$118))","v":-49872.408196575896},-59251.825132337151,-70460.218360818151,-83954.57023499535,-100155.54148400799,-119950.22651705783,-143940.27182046938,-172728.32618456325,-207273.99142147589,-248728.78970577105,-298474.54764692526,-358169.4571763103,-429803.34861157235,-515764.01833388681,-618916.82200066419,-742700.18640079699,-891240.22368095641,-1069488.2684171477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Adjusted Cash Balance (Add'l Profit Basis Net)","million USD",{"$f":"AJ269+AJ270","v":-4.0343612808857889},{"$f":"AK269+AK270","v":-8.3755948179487358},-13.58507506242427,-77.364370569081728,-152.8995251770707,-243.54171070665745,-348.77797206127576,-939.78775860639917,-1648.9995024605473,-2500.0535950855251,-3521.3185062354983,-3777.6350302222713,-4000.157692029527,-4152.6155538953926,-4372.4649881344321,-4722.6298280726151,-5136.3701359984352,-5595.9585055094203,-6184.3645489226019,-6853.5518010184196,-7736.8340035334004,-8766.9771989961318,-10040.04903355141,-11530.835235017743,-13356.678676777343,-15554.148306888863,-18184.654363022688,-21304.361630383279,-25084.910351215989,-29584.668816215239,-35064.636474214334,-41560.340163813249,-49376.520943614298,-58716.848634015128,-69962.141862496122,-83462.951236673325,-99958.522097548193,-119950.22651705783,-143940.27182046938,-172728.32618456325,-207273.99142147589,-248728.78970577105,-298474.54764692526,-358169.4571763103,-429803.34861157235,-515764.01833388681,-618916.82200066419,-742700.18640079699,-891240.22368095641,-1069488.2684171477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Ad valorem (mouth of mine) - Stage 1","million USD",{"$f":"AJ$114*AJ$140*$E$132","v":0},{"$f":"AK$114*AK$140*$E$132","v":0},0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Ad valorem (mouth of mine) - Stage 2","million USD",{"$f":"AJ$114*AJ$140*$E$134","v":0},{"$f":"AK$114*AK$140*$E$134","v":0},0,0,0,0,0,0,0,0,0,115.98556811008926,140.8396184193941,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Ad valorem (mouth of mine) - payable","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,IF(SUM($AJ$108:AJ$109)>=$E$129,AJ277,AJ276),0)","v":0},{"$f":"IF(SUM(AK$108:AK$109)>0,IF(SUM($AJ$108:AK$109)>=$E$129,AK277,AK276),0)","v":0},{"$f":"IF(SUM(AL$108:AL$109)>0,IF(SUM($AJ$108:AL$109)>=$E$129,AL277,AL276),0)","v":0},{"$f":"IF(SUM(AM$108:AM$109)>0,IF(SUM($AJ$108:AM$109)>=$E$129,AM277,AM276),0)","v":0},{"$f":"IF(SUM(AN$108:AN$109)>0,IF(SUM($AJ$108:AN$109)>=$E$129,AN277,AN276),0)","v":0},{"$f":"IF(SUM(AO$108:AO$109)>0,IF(SUM($AJ$108:AO$109)>=$E$129,AO277,AO276),0)","v":0},{"$f":"IF(SUM(AP$108:AP$109)>0,IF(SUM($AJ$108:AP$109)>=$E$129,AP277,AP276),0)","v":0},{"$f":"IF(SUM(AQ$108:AQ$109)>0,IF(SUM($AJ$108:AQ$109)>=$E$129,AQ277,AQ276),0)","v":0},{"$f":"IF(SUM(AR$108:AR$109)>0,IF(SUM($AJ$108:AR$109)>=$E$129,AR277,AR276),0)","v":0},{"$f":"IF(SUM(AS$108:AS$109)>0,IF(SUM($AJ$108:AS$109)>=$E$129,AS277,AS276),0)","v":0},{"$f":"IF(SUM(AT$108:AT$109)>0,IF(SUM($AJ$108:AT$109)>=$E$129,AT277,AT276),0)","v":0},{"$f":"IF(SUM(AU$108:AU$109)>0,IF(SUM($AJ$108:AU$109)>=$E$129,AU277,AU276),0)","v":41.423417182174738},{"$f":"IF(SUM(AV$108:AV$109)>0,IF(SUM($AJ$108:AV$109)>=$E$129,AV277,AV276),0)","v":50.299863721212176},{"$f":"IF(SUM(AW$108:AW$109)>0,IF(SUM($AJ$108:AW$109)>=$E$129,AW277,AW276),0)","v":59.176310260249615},{"$f":"IF(SUM(AX$108:AX$109)>0,IF(SUM($AJ$108:AX$109)>=$E$129,AX277,AX276),0)","v":59.176310260249615},{"$f":"IF(SUM(AY$108:AY$109)>0,IF(SUM($AJ$108:AY$109)>=$E$129,AY277,AY276),0)","v":165.69366872869892},{"$f":"IF(SUM(AZ$108:AZ$109)>0,IF(SUM($AJ$108:AZ$109)>=$E$129,AZ277,AZ276),0)","v":165.69366872869892},{"$f":"IF(SUM(BA$108:BA$109)>0,IF(SUM($AJ$108:BA$109)>=$E$129,BA277,BA276),0)","v":165.69366872869892},{"$f":"IF(SUM(BB$108:BB$109)>0,IF(SUM($AJ$108:BB$109)>=$E$129,BB277,BB276),0)","v":165.69366872869892},{"$f":"IF(SUM(BC$108:BC$109)>0,IF(SUM($AJ$108:BC$109)>=$E$129,BC277,BC276),0)","v":165.69366872869892},{"$f":"IF(SUM(BD$108:BD$109)>0,IF(SUM($AJ$108:BD$109)>=$E$129,BD277,BD276),0)","v":165.69366872869892},{"$f":"IF(SUM(BE$108:BE$109)>0,IF(SUM($AJ$108:BE$109)>=$E$129,BE277,BE276),0)","v":165.69366872869892},{"$f":"IF(SUM(BF$108:BF$109)>0,IF(SUM($AJ$108:BF$109)>=$E$129,BF277,BF276),0)","v":165.69366872869892},{"$f":"IF(SUM(BG$108:BG$109)>0,IF(SUM($AJ$108:BG$109)>=$E$129,BG277,BG276),0)","v":165.69366872869892},{"$f":"IF(SUM(BH$108:BH$109)>0,IF(SUM($AJ$108:BH$109)>=$E$129,BH277,BH276),0)","v":165.69366872869892},{"$f":"IF(SUM(BI$108:BI$109)>0,IF(SUM($AJ$108:BI$109)>=$E$129,BI277,BI276),0)","v":165.69366872869892},{"$f":"IF(SUM(BJ$108:BJ$109)>0,IF(SUM($AJ$108:BJ$109)>=$E$129,BJ277,BJ276),0)","v":165.69366872869892},{"$f":"IF(SUM(BK$108:BK$109)>0,IF(SUM($AJ$108:BK$109)>=$E$129,BK277,BK276),0)","v":165.69366872869892},{"$f":"IF(SUM(BL$108:BL$109)>0,IF(SUM($AJ$108:BL$109)>=$E$129,BL277,BL276),0)","v":165.69366872869892},{"$f":"IF(SUM(BM$108:BM$109)>0,IF(SUM($AJ$108:BM$109)>=$E$129,BM277,BM276),0)","v":165.69366872869892},{"$f":"IF(SUM(BN$108:BN$109)>0,IF(SUM($AJ$108:BN$109)>=$E$129,BN277,BN276),0)","v":165.69366872869892},{"$f":"IF(SUM(BO$108:BO$109)>0,IF(SUM($AJ$108:BO$109)>=$E$129,BO277,BO276),0)","v":165.69366872869892},{"$f":"IF(SUM(BP$108:BP$109)>0,IF(SUM($AJ$108:BP$109)>=$E$129,BP277,BP276),0)","v":165.69366872869892},{"$f":"IF(SUM(BQ$108:BQ$109)>0,IF(SUM($AJ$108:BQ$109)>=$E$129,BQ277,BQ276),0)","v":165.69366872869892},{"$f":"IF(SUM(BR$108:BR$109)>0,IF(SUM($AJ$108:BR$109)>=$E$129,BR277,BR276),0)","v":165.69366872869892},{"$f":"IF(SUM(BS$108:BS$109)>0,IF(SUM($AJ$108:BS$109)>=$E$129,BS277,BS276),0)","v":165.69366872869892},{"$f":"IF(SUM(BT$108:BT$109)>0,IF(SUM($AJ$108:BT$109)>=$E$129,BT277,BT276),0)","v":0},{"$f":"IF(SUM(BU$108:BU$109)>0,IF(SUM($AJ$108:BU$109)>=$E$129,BU277,BU276),0)","v":0},{"$f":"IF(SUM(BV$108:BV$109)>0,IF(SUM($AJ$108:BV$109)>=$E$129,BV277,BV276),0)","v":0},{"$f":"IF(SUM(BW$108:BW$109)>0,IF(SUM($AJ$108:BW$109)>=$E$129,BW277,BW276),0)","v":0},{"$f":"IF(SUM(BX$108:BX$109)>0,IF(SUM($AJ$108:BX$109)>=$E$129,BX277,BX276),0)","v":0},{"$f":"IF(SUM(BY$108:BY$109)>0,IF(SUM($AJ$108:BY$109)>=$E$129,BY277,BY276),0)","v":0},{"$f":"IF(SUM(BZ$108:BZ$109)>0,IF(SUM($AJ$108:BZ$109)>=$E$129,BZ277,BZ276),0)","v":0},{"$f":"IF(SUM(CA$108:CA$109)>0,IF(SUM($AJ$108:CA$109)>=$E$129,CA277,CA276),0)","v":0},{"$f":"IF(SUM(CB$108:CB$109)>0,IF(SUM($AJ$108:CB$109)>=$E$129,CB277,CB276),0)","v":0},{"$f":"IF(SUM(CC$108:CC$109)>0,IF(SUM($AJ$108:CC$109)>=$E$129,CC277,CC276),0)","v":0},{"$f":"IF(SUM(CD$108:CD$109)>0,IF(SUM($AJ$108:CD$109)>=$E$129,CD277,CD276),0)","v":0},{"$f":"IF(SUM(CE$108:CE$109)>0,IF(SUM($AJ$108:CE$109)>=$E$129,CE277,CE276),0)","v":0},{"$f":"IF(SUM(CF$108:CF$109)>0,IF(SUM($AJ$108:CF$109)>=$E$129,CF277,CF276),0)","v":0},{"$f":"IF(SUM(CG$108:CG$109)>0,IF(SUM($AJ$108:CG$109)>=$E$129,CG277,CG276),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Additional ad valorem royalty - Stage 2 only)","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),AJ$114*AJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),AK$114*AK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),AL$114*AL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),AM$114*AM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),AN$114*AN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),AO$114*AO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),AP$114*AP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),AQ$114*AQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),AR$114*AR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),AS$114*AS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),AT$114*AT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),AU$114*AU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),AV$114*AV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),AW$114*AW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),AX$114*AX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),AY$114*AY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),AZ$114*AZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),BA$114*BA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),BB$114*BB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),BC$114*BC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),BD$114*BD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),BE$114*BE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),BF$114*BF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),BG$114*BG$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),BH$114*BH$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),BI$114*BI$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),BJ$114*BJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),BK$114*BK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),BL$114*BL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),BM$114*BM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),BN$114*BN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),BO$114*BO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),BP$114*BP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),BQ$114*BQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),BR$114*BR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),BS$114*BS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),BT$114*BT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),BU$114*BU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),BV$114*BV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),BW$114*BW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),BX$114*BX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),BY$114*BY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),BZ$114*BZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),CA$114*CA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),CB$114*CB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),CC$114*CC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),CD$114*CD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),CE$114*CE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),CF$114*CF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),CG$114*CG$140*$E$166,0)","v":0}]
[null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deductible Sponsored State Taxes","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),-SUM(AI255:AI256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),-SUM(AJ255:AJ256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),-SUM(AK255:AK256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),-SUM(AL255:AL256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),-SUM(AM255:AM256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),-SUM(AN255:AN256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),-SUM(AO255:AO256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),-SUM(AP255:AP256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),-SUM(AQ255:AQ256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),-SUM(AR255:AR256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),-SUM(AS255:AS256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),-SUM(AT255:AT256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),-SUM(AU255:AU256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),-SUM(AV255:AV256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),-SUM(AW255:AW256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),-SUM(AX255:AX256)*$E$167,0)","v":136.275155587006},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),-SUM(AY255:AY256)*$E$167,0)","v":107.49331596989369},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),-SUM(AZ255:AZ256)*$E$167,0)","v":109.64581596989366},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),-SUM(BA255:BA256)*$E$167,0)","v":121.94581596989367},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),-SUM(BB255:BB256)*$E$167,0)","v":109.64581596989366},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),-SUM(BC255:BC256)*$E$167,0)","v":121.94581596989367},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),-SUM(BD255:BD256)*$E$167,0)","v":95.193315969893675},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),-SUM(BE255:BE256)*$E$167,0)","v":172.40786841464904},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),-SUM(BF255:BF256)*$E$167,0)","v":160.10786841464903},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),-SUM(BG255:BG256)*$E$167,0)","v":172.40786841464904},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),-SUM(BH255:BH256)*$E$167,0)","v":160.10786841464903},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),-SUM(BI255:BI256)*$E$167,0)","v":157.95536841464906},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),-SUM(BJ255:BJ256)*$E$167,0)","v":160.10786841464903},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),-SUM(BK255:BK256)*$E$167,0)","v":172.40786841464904},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),-SUM(BL255:BL256)*$E$167,0)","v":160.10786841464903},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),-SUM(BM255:BM256)*$E$167,0)","v":172.40786841464904},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),-SUM(BN255:BN256)*$E$167,0)","v":145.65536841464905},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),-SUM(BO255:BO256)*$E$167,0)","v":172.40786841464904},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),-SUM(BP255:BP256)*$E$167,0)","v":165.29575098719823},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),-SUM(BQ255:BQ256)*$E$167,0)","v":178.32549944067398},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),-SUM(BR255:BR256)*$E$167,0)","v":166.02549944067397},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),-SUM(BS255:BS256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),-SUM(BT255:BT256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),-SUM(BU255:BU256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),-SUM(BV255:BV256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),-SUM(BW255:BW256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),-SUM(BX255:BX256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),-SUM(BY255:BY256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),-SUM(BZ255:BZ256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),-SUM(CA255:CA256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),-SUM(CB255:CB256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),-SUM(CC255:CC256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),-SUM(CD255:CD256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),-SUM(CE255:CE256)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),-SUM(CF255:CF256)*$E$167,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total payable ","million USD",{"$f":"MAX(AJ275,(AJ278+MAX(0,AJ280-AJ281)))","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,{"$f":"MAX(BP275,(BP278+MAX(0,BP280-BP281)))","v":165.69366872869892},165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cash Flow (CCF) Based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Revenue in year","million USD",{"$f":"SUM(AJ241:AJ246)-AJ244+AJ266-AJ282","v":-4.0343612808857889},{"$f":"SUM(AK241:AK246)-AK244+AK266-AK282","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,529.09349975409418,643.38972238992415,796.14883212704547,746.94883212704542,631.82147365859623,640.43147365859613,689.63147365859618,640.43147365859613,689.63147365859618,582.62147365859619,689.63147365859618,640.43147365859613,689.63147365859618,640.43147365859613,631.82147365859623,640.43147365859613,689.63147365859618,640.43147365859613,689.63147365859618,582.62147365859619,689.63147365859618,661.18300394879293,713.30199776269592,664.10199776269587,655.49199776269597,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailing Accumulated Profits (exclusive)","million USD",{"$f":"IF(OR(AJ$175=1,AI288>=0),0,AI288*(1+$E$178))","v":0},{"$f":"IF(OR(AK$175=1,AJ288>=0),0,AJ288*(1+$E$178))","v":-4.0343612808857889},-7.5687225617715779,-11.103083842657366,-72.165364336829981,-132.22764483100258,-192.2899253251752,-248.81784453846203,-770.07203667133035,-1291.3262288041988,-1812.5804209370672,-2333.8346130699356,-1804.7411133158414,-1161.3513909259173,-365.20255879887179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Profits for  year","million USD",{"$f":"AJ286+AJ287","v":-4.0343612808857889},{"$f":"AK286+AK287","v":-7.5687225617715779},-11.103083842657366,-72.165364336829981,-132.22764483100258,-192.2899253251752,-248.81784453846203,-770.07203667133035,-1291.3262288041988,-1812.5804209370672,-2333.8346130699356,-1804.7411133158414,-1161.3513909259173,-365.20255879887179,381.74627332817363,631.82147365859623,640.43147365859613,689.63147365859618,640.43147365859613,689.63147365859618,582.62147365859619,689.63147365859618,640.43147365859613,689.63147365859618,640.43147365859613,631.82147365859623,640.43147365859613,689.63147365859618,640.43147365859613,689.63147365859618,582.62147365859619,689.63147365859618,661.18300394879293,713.30199776269592,664.10199776269587,655.49199776269597,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Portion of Accumulated Profit (before deduction)","million USD",{"$f":"AJ288*$E$177","v":-1.0085903202214472},{"$f":"AK288*$E$177","v":-1.8921806404428945},-2.7757709606643415,-18.041341084207495,-33.056911207750645,-48.072481331293801,-62.204461134615507,-192.51800916783259,-322.83155720104969,-453.14510523426679,-583.4586532674839,-451.18527832896035,-290.33784773147931,-91.300639699717948,95.436568332043407,157.95536841464906,160.10786841464903,172.40786841464904,160.10786841464903,172.40786841464904,145.65536841464905,172.40786841464904,160.10786841464903,172.40786841464904,160.10786841464903,157.95536841464906,160.10786841464903,172.40786841464904,160.10786841464903,172.40786841464904,145.65536841464905,172.40786841464904,165.29575098719823,178.32549944067398,166.02549944067397,163.87299944067399,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum profit-based taxes owed","million USD",{"$f":"MAX(0,AJ254*$E$179)","v":0},0,0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.49331596989369,109.64581596989366,121.94581596989367,109.64581596989366,121.94581596989367,95.193315969893675,172.40786841464904,160.10786841464903,172.40786841464904,160.10786841464903,157.95536841464906,160.10786841464903,172.40786841464904,160.10786841464903,172.40786841464904,145.65536841464905,172.40786841464904,{"$f":"MAX(0,BP254*$E$179)","v":165.29575098719823},178.32549944067398,166.02549944067397,163.87299944067399,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment (before deduction)","million USD",{"$f":"AJ291","v":0},{"$f":"AK291","v":0},0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.49331596989369,109.64581596989366,121.94581596989367,109.64581596989366,121.94581596989367,95.193315969893675,172.40786841464904,160.10786841464903,172.40786841464904,160.10786841464903,157.95536841464906,160.10786841464903,172.40786841464904,160.10786841464903,172.40786841464904,145.65536841464905,172.40786841464904,165.29575098719823,178.32549944067398,166.02549944067397,163.87299944067399,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportional Equalization Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eq PMT - Fraction of mined value (MV) (before deduction)","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,0,IF(AJ$6=1,0,AJ$140*AJ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,0,IF(AK$6=1,0,AK$140*AK$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,0,IF(AL$6=1,0,AL$140*AL$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,0,IF(AM$6=1,0,AM$140*AM$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,0,IF(AN$6=1,0,AN$140*AN$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,0,IF(AO$6=1,0,AO$140*AO$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,0,IF(AP$6=1,0,AP$140*AP$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,0,IF(AQ$6=1,0,AQ$140*AQ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,0,IF(AR$6=1,0,AR$140*AR$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,0,IF(AS$6=1,0,AS$140*AS$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,0,IF(AT$6=1,0,AT$140*AT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,0,IF(AU$6=1,0,AU$140*AU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,0,IF(AV$6=1,0,AV$140*AV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,0,IF(AW$6=1,0,AW$140*AW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,0,IF(AX$6=1,0,AX$140*AX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,0,IF(AY$6=1,0,AY$140*AY$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,0,IF(AZ$6=1,0,AZ$140*AZ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,0,IF(BA$6=1,0,BA$140*BA$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,0,IF(BB$6=1,0,BB$140*BB$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,0,IF(BC$6=1,0,BC$140*BC$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,0,IF(BD$6=1,0,BD$140*BD$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,0,IF(BE$6=1,0,BE$140*BE$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,0,IF(BF$6=1,0,BF$140*BF$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,0,IF(BG$6=1,0,BG$140*BG$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,0,IF(BH$6=1,0,BH$140*BH$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,0,IF(BI$6=1,0,BI$140*BI$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,0,IF(BJ$6=1,0,BJ$140*BJ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,0,IF(BK$6=1,0,BK$140*BK$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,0,IF(BL$6=1,0,BL$140*BL$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,0,IF(BM$6=1,0,BM$140*BM$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,0,IF(BN$6=1,0,BN$140*BN$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,0,IF(BO$6=1,0,BO$140*BO$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,0,IF(BP$6=1,0,BP$140*BP$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,0,IF(BQ$6=1,0,BQ$140*BQ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,0,IF(BR$6=1,0,BR$140*BR$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,0,IF(BS$6=1,0,BS$140*BS$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,0,IF(BT$6=1,0,BT$140*BT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,0,IF(BU$6=1,0,BU$140*BU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,0,IF(BV$6=1,0,BV$140*BV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,0,IF(BW$6=1,0,BW$140*BW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,0,IF(BX$6=1,0,BX$140*BX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,0,IF(BY$6=1,0,BY$140*BY$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,0,IF(BZ$6=1,0,BZ$140*BZ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,0,IF(CA$6=1,0,CA$140*CA$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,0,IF(CB$6=1,0,CB$140*CB$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,0,IF(CC$6=1,0,CC$140*CC$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,0,IF(CD$6=1,0,CD$140*CD$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,0,IF(CE$6=1,0,CE$140*CE$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,0,IF(CF$6=1,0,CF$140*CF$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,0,IF(CG$6=1,0,CG$140*CG$151/1000000*$E$181))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment (before deduction)","million USD",{"$f":"MAX(0,CHOOSE($E$175,AJ289,AJ292,AJ294,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,{"$f":"MAX(0,CHOOSE($E$175,BP289,BP292,BP294,0))","v":165.69366872869892},165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Sponsoring State Taxes","million USD",{"$f":"-(AJ255+AJ256+AJ259)","v":0},{"$f":"-(AK255+AK256+AK259)","v":0},0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.49331596989369,109.64581596989366,121.94581596989367,109.64581596989366,121.94581596989367,95.193315969893675,172.40786841464904,160.10786841464903,172.40786841464904,160.10786841464903,157.95536841464906,160.10786841464903,172.40786841464904,160.10786841464903,172.40786841464904,145.65536841464905,172.40786841464904,{"$f":"-(BP255+BP256+BP259)","v":165.29575098719823},178.32549944067398,166.02549944067397,163.87299944067399,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Equalization payment","million USD",{"$f":"MAX(0,AJ296-(AJ297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AK296-(AK297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AL296-(AL297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AM296-(AM297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AN296-(AN297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AO296-(AO297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AP296-(AP297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AQ296-(AQ297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AR296-(AR297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AS296-(AS297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AT296-(AT297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AU296-(AU297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AV296-(AV297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AW296-(AW297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AX296-(AX297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AY296-(AY297*'User Interface'!$C$119))","v":58.200352758805238},{"$f":"MAX(0,AZ296-(AZ297*'User Interface'!$C$119))","v":56.047852758805263},{"$f":"MAX(0,BA296-(BA297*'User Interface'!$C$119))","v":43.747852758805251},{"$f":"MAX(0,BB296-(BB297*'User Interface'!$C$119))","v":56.047852758805263},{"$f":"MAX(0,BC296-(BC297*'User Interface'!$C$119))","v":43.747852758805251},{"$f":"MAX(0,BD296-(BD297*'User Interface'!$C$119))","v":70.500352758805249},{"$f":"MAX(0,BE296-(BE297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BF296-(BF297*'User Interface'!$C$119))","v":5.5858003140498909},{"$f":"MAX(0,BG296-(BG297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BH296-(BH297*'User Interface'!$C$119))","v":5.5858003140498909},{"$f":"MAX(0,BI296-(BI297*'User Interface'!$C$119))","v":7.7383003140498658},{"$f":"MAX(0,BJ296-(BJ297*'User Interface'!$C$119))","v":5.5858003140498909},{"$f":"MAX(0,BK296-(BK297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BL296-(BL297*'User Interface'!$C$119))","v":5.5858003140498909},{"$f":"MAX(0,BM296-(BM297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BN296-(BN297*'User Interface'!$C$119))","v":20.038300314049877},{"$f":"MAX(0,BO296-(BO297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BP296-(BP297*'User Interface'!$C$119))","v":0.39791774150069159},{"$f":"MAX(0,BQ296-(BQ297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BR296-(BR297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BS296-(BS297*'User Interface'!$C$119))","v":1.8206692880249307},{"$f":"MAX(0,BT296-(BT297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BU296-(BU297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BV296-(BV297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BW296-(BW297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BX296-(BX297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BY296-(BY297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BZ296-(BZ297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CA296-(CA297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CB296-(CB297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CC296-(CC297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CD296-(CD297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CE296-(CE297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CF296-(CF297*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CG296-(CG297*'User Interface'!$C$119))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Net Revenue to Stakeholders","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Collector",{"$f":"SUM(AJ301:CG301)","v":10369.255994244098},{"$f":"AJ305-SUM(AJ302:AJ304)","v":-4.0343612808857889},{"$f":"AK305-SUM(AK302:AK304)","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,447.94717726032604,533.00434423719867,647.57367654003951,610.67367654003942,466.12780492989731,474.73780492989721,523.93780492989731,474.73780492989721,523.93780492989731,416.92780492989726,517.22360524394708,474.73780492989715,517.22360524394708,474.73780492989715,466.12780492989725,474.73780492989715,517.22360524394708,474.73780492989715,517.22360524394708,416.92780492989721,517.22360524394708,495.48933522009389,534.97649832202205,498.07649832202196,489.79832903399711,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"ISA",{"$f":"SUM(AJ302:CG302)","v":4075.433450193219},{"$f":"-(AJ245+AJ251+AJ253+AJ262)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,41.52341718217474,50.399863721212178,59.276310260249616,59.276310260249616,223.99402148750414,221.84152148750417,209.54152148750416,221.84152148750417,209.54152148750416,236.29402148750415,165.79366872869892,171.37946904274881,165.79366872869892,171.37946904274881,173.53196904274878,171.37946904274881,165.79366872869892,171.37946904274881,165.79366872869892,185.8319690427488,165.79366872869892,{"$f":"-(BP245+BP251+BP253+BP262)","v":166.19158647019961},165.79366872869892,165.79366872869892,167.61433801672385,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Sponsoring State",{"$f":"SUM(AJ303:CG303)","v":3687.5263383301576},{"$f":"-(AJ255+AJ256+AJ259+AJ261)","v":0},0,0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.49331596989369,109.64581596989366,121.94581596989367,109.64581596989366,121.94581596989367,95.193315969893675,172.40786841464904,160.10786841464903,172.40786841464904,160.10786841464903,157.95536841464906,160.10786841464903,172.40786841464904,160.10786841464903,172.40786841464904,145.65536841464905,172.40786841464904,{"$f":"-(BP255+BP256+BP259+BP261)","v":165.29575098719823},178.32549944067398,166.02549944067397,163.87299944067399,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Other (e.g., funds)",{"$f":"SUM(AJ304:CG304)","v":500},{"$f":"-AJ246","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP246","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Total",{"$f":"SUM(AJ305:CG305)","v":18632.215782767478},{"$f":"AJ241+SUM(AJ242:AJ244)+AJ266","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,594.28744104036878,717.46011021523634,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,829.89566649139488,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,{"$f":"BP241+SUM(BP242:BP244)+BP266","v":829.89566649139488},879.09566649139492,829.89566649139488,821.28566649139498,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI302:AI304)/AI305","v":0.44347703380322612}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit: Collection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem (A)",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Revenues (Var. Ad Valorem (A))","million USD",{"$f":"AJ$164*AJ$151/1000000","v":0},0,0,0,0,0,0,0,0,0,0,993.44461242145542,1206.3256007974815,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,1419.2065891735074,{"$f":"BP$164*BP$151/1000000","v":1419.2065891735074},1419.2065891735074,1419.2065891735074,1419.2065891735074,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Operating Costs","million USD",{"$f":"AJ$228","v":0},0,0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BH$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Capital Maintenance Costs","million USD",{"$f":"AJ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,{"$f":"BH$229","v":-49.2},-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Finance Cost","million USD",{"$f":"AJ$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Fees","million USD",{"$f":"AJ$231","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BH$231","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Environmental & Other Levies","million USD",{"$f":"AJ$232","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,{"$f":"BH$232","v":-23.670524104099854},-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-2.9189938139031142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Net Operating Revenue","million USD",{"$f":"SUM(AJ319:AJ324)","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,570.5169169362689,693.68958611113635,855.32514238729505,806.125142387295,797.5151423872951,806.125142387295,855.32514238729505,806.125142387295,855.32514238729505,748.31514238729505,855.32514238729505,806.125142387295,855.32514238729505,806.125142387295,797.5151423872951,806.125142387295,855.32514238729505,806.125142387295,855.32514238729505,748.31514238729505,855.32514238729505,826.8766726774918,878.9956664913949,829.79566649139485,821.18566649139495,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Depreciation Revenue Adjustment","million USD",{"$f":"AJ$233+IF(AJ318=1,0,AI345)","v":0},0,0,0,0,0,0,0,0,0,0,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$233+IF(BP318=1,0,BO345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Loss Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(AJ318=1,0,AI346))","v":0},-0.56000000000000005,-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(BP318=1,0,BO346))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Adjusted Net Operating Revenue (a)","million USD",{"$f":"AJ325+AJ326+AJ327","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,366.00870715724744,491.84137633211492,653.47693260827361,604.27693260827357,595.66693260827367,604.27693260827357,653.47693260827361,604.27693260827357,653.47693260827361,546.46693260827362,855.32514238729505,806.125142387295,855.32514238729505,806.125142387295,797.5151423872951,806.125142387295,855.32514238729505,806.125142387295,855.32514238729505,748.31514238729505,855.32514238729505,826.8766726774918,878.9956664913949,829.79566649139485,821.18566649139495,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Royalties - Var. Ad Valorem (A)","million USD",{"$f":"-AJ360","v":0},{"$f":"-AK360","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174731,-50.299863721212176,-59.176310260249622,-59.176310260249622,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Adjusted Net Operating Revenue (b)","million USD",{"$f":"AJ328+AJ329","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,324.58528997507273,441.54151261090271,594.30062234802404,545.10062234802399,430.59320617753929,439.20320617753919,488.40320617753923,439.20320617753919,488.40320617753923,381.39320617753924,690.25141595656066,641.05141595656062,690.25141595656066,641.05141595656062,632.44141595656072,641.05141595656062,690.25141595656066,641.05141595656062,690.25141595656066,583.24141595656067,690.25141595656066,{"$f":"BP328+BP329","v":661.80294624675741},713.92194006066052,664.72194006066047,656.11194006066057,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Royalties -- Profit based","n/a",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Before Tax Profit (d)","million USD",{"$f":"AJ330+AJ331","v":-0.56000000000000005},{"$f":"AK330+AK331","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,324.58528997507273,441.54151261090271,594.30062234802404,545.10062234802399,430.59320617753929,439.20320617753919,488.40320617753923,439.20320617753919,488.40320617753923,381.39320617753924,690.25141595656066,641.05141595656062,690.25141595656066,641.05141595656062,632.44141595656072,641.05141595656062,690.25141595656066,641.05141595656062,690.25141595656066,583.24141595656067,690.25141595656066,661.80294624675741,713.92194006066052,664.72194006066047,656.11194006066057,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Sponsoring State Income Tax","million USD",{"$f":"-MAX(0,AJ332*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,-81.146322493768182,-110.38537815272568,-148.57515558700601,-136.275155587006,-107.64830154438482,-109.8008015443848,-122.10080154438481,-109.8008015443848,-122.10080154438481,-95.34830154438481,-172.56285398914017,-160.26285398914015,-172.56285398914017,-160.26285398914015,-158.11035398914018,-160.26285398914015,-172.56285398914017,-160.26285398914015,-172.56285398914017,-145.81035398914017,-172.56285398914017,-165.45073656168935,-178.48048501516513,-166.18048501516512,-164.02798501516514,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Sponsoring State Administrative Tax","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"After Tax Profit  (before WH)","million USD",{"$f":"AJ332+AJ333+AJ334","v":-0.56000000000000005},{"$f":"AK332+AK333+AK334","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,243.43896748130453,331.15613445817701,445.72546676101803,408.82546676101799,322.94490463315447,329.40240463315439,366.30240463315442,329.40240463315439,366.30240463315442,286.04490463315443,517.68856196742047,480.78856196742049,517.68856196742047,480.78856196742049,474.33106196742051,480.78856196742049,517.68856196742047,480.78856196742049,517.68856196742047,437.43106196742053,517.68856196742047,496.35220968506803,535.44145504549533,498.54145504549535,492.08395504549543,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Opex Subject to Witholding","million USD",{"$f":"AJ320*$E$120","v":0},0,0,0,0,0,0,0,0,0,0,-199.57858569054335,-219.83274529112256,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,{"$f":"BP320*$E$120","v":-270.05546134105623},-270.05546134105623,-270.05546134105623,-270.05546134105623,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Withholding Tax","million USD",{"$f":"IF(AJ335<0,0,-AJ335*$E$121*$E$119)+AJ$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP335<0,0,-BP335*$E$121*$E$119)+BP$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"After Tax Profit (after WH)","million USD",{"$f":"AJ335+AJ337","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,243.43896748130453,331.15613445817701,445.72546676101803,408.82546676101799,322.94490463315447,329.40240463315439,366.30240463315442,329.40240463315439,366.30240463315442,286.04490463315443,517.68856196742047,480.78856196742049,517.68856196742047,480.78856196742049,474.33106196742051,480.78856196742049,517.68856196742047,480.78856196742049,517.68856196742047,437.43106196742053,517.68856196742047,{"$f":"BP335+BP337","v":496.35220968506803},535.44145504549533,498.54145504549535,492.08395504549543,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Add'l Profit Tax","million USD",{"$f":"IF(AJ349>0,-AJ349*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP349>0,-BP349*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Payment (to ISA)","million USD",{"$f":"-AJ376","v":0},{"$f":"-AK376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-58.045367184314102,-55.892867184314127,-43.592867184314116,-55.892867184314127,-43.592867184314116,-70.345367184314114,0,-5.4308147395587696,0,-5.4308147395587696,-7.5833147395587446,-5.4308147395587696,0,-5.4308147395587696,0,-19.883314739558756,0,-0.24293216700957032,0,0,-1.665683713533781,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"After Tax Profit","million USD",{"$f":"AJ338+AJ339+AJ340","v":-0.56000000000000005},{"$f":"AK338+AK339+AK340","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,243.43896748130453,331.15613445817701,445.72546676101803,408.82546676101799,264.89953744884036,273.50953744884026,322.70953744884031,273.50953744884026,322.70953744884031,215.69953744884032,517.68856196742047,475.35774722786175,517.68856196742047,475.35774722786175,466.74774722786174,475.35774722786175,517.68856196742047,475.35774722786175,517.68856196742047,417.54774722786181,517.68856196742047,496.10927751805843,535.44145504549533,498.54145504549535,490.41827133196165,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1/1.2)^23","v":1.5094938254970412E-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,null,null,24,"Computing Carryover Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Capital Costs","million USD",{"$f":"AJ$226","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Unused Depreciation","million USD",{"$f":"MIN(0,AJ326+MAX(0,AJ325))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,BP326+MAX(0,BP325))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Loss (excl unused deprecition)","million USD",{"$f":"IF(AJ338>=0,0,AJ338-AJ345)","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP338>=0,0,BP338-BP345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Add'l Profit Basis Gross","million USD",{"$f":"(AJ338-AJ326-AJ327+AJ344)","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,447.94717726032599,533.00434423719844,647.57367654003951,610.67367654003942,524.7931144121759,531.25061441217576,568.15061441217586,531.25061441217576,568.15061441217586,487.89311441217586,517.68856196742047,480.78856196742049,517.68856196742047,480.78856196742049,474.33106196742051,480.78856196742049,517.68856196742047,480.78856196742049,517.68856196742047,437.43106196742053,517.68856196742047,{"$f":"(BP338-BP326-BP327+BP344)","v":496.35220968506803},535.44145504549533,498.54145504549535,492.08395504549543,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Add'l Profit Loss Carryover Adjustment","million USD",{"$f":"IF(AJ318=1,0,IF(AI349>0,0,AI349*$E$118))","v":0},-4.8412335370629469,-10.050713781538482,-16.302090074909124,-92.837244682898074,-183.47943021248483,-292.25005284798891,-418.53356647353093,-1127.7453103276789,-1978.7994029526567,-3000.0643141026299,-4225.5822074825974,-4533.1620362667254,-4800.1892304354324,-4983.1386646744713,-5246.957985761318,-5666.5978456189705,-6162.4166774481537,-6713.1192756431728,-7418.2423934771969,-8220.1101348780248,-9278.6604245590188,-10513.166235109917,-12038.853207770995,-13825.397574964289,-16013.530815596241,-18647.039704354582,-21799.501370864593,-25538.175370676607,-30068.864170451023,-35461.410730180323,-42028.775601855479,{"$f":"IF(BP318=1,0,IF(BO349>0,0,BO349*$E$118))","v":-49813.304447865667},-59180.342685816722,-70373.881476925468,-83850.408026255958,-100029.98888545255,-119799.5633987913,-143759.47607854955,-172511.37129425944,-207013.64555311133,-248416.37466373359,-298099.6495964803,-357719.57951577636,-429263.49541893165,-515116.19450271793,-618139.43340326147,-741767.32008391374,-890120.78410069644,-1068144.9409208356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Adjusted Cash Balance (Add'l Profit Basis Net)","million USD",{"$f":"AJ347+AJ348","v":-4.0343612808857889},{"$f":"AK347+AK348","v":-8.3755948179487358},-13.58507506242427,-77.364370569081728,-152.8995251770707,-243.54171070665745,-348.77797206127576,-939.78775860639917,-1648.9995024605473,-2500.0535950855251,-3521.3185062354983,-3777.6350302222713,-4000.157692029527,-4152.6155538953926,-4372.4649881344321,-4722.1648713491422,-5135.3472312067952,-5594.2660630359778,-6181.8686612309975,-6850.091779065021,-7732.2170204658487,-8760.9718625915975,-10032.377673142497,-11521.164645803574,-13344.609012996869,-15539.19975362882,-18166.251142387162,-21281.812808897172,-25057.386808709187,-29551.175608483602,-35023.979668212902,-41511.087039888058,-49316.952238180602,-58644.901230771226,-69875.340021879965,-83358.32407121046,-99832.969498992752,-119799.5633987913,-143759.47607854955,-172511.37129425944,-207013.64555311133,-248416.37466373359,-298099.6495964803,-357719.57951577636,-429263.49541893165,-515116.19450271793,-618139.43340326147,-741767.32008391374,-890120.78410069644,-1068144.9409208356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Var. Ad valorem (A) (mouth of mine) - Rate","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,$E$137,IF(AJ$140<vavA_minP,vavA_floor,IF(AJ$140>vavA_maxP,vavA_max_rate,vavA_floor+(AJ$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,$E$137,IF(AK$140<vavA_minP,vavA_floor,IF(AK$140>vavA_maxP,vavA_max_rate,vavA_floor+(AK$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,$E$137,IF(AL$140<vavA_minP,vavA_floor,IF(AL$140>vavA_maxP,vavA_max_rate,vavA_floor+(AL$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,$E$137,IF(AM$140<vavA_minP,vavA_floor,IF(AM$140>vavA_maxP,vavA_max_rate,vavA_floor+(AM$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,$E$137,IF(AN$140<vavA_minP,vavA_floor,IF(AN$140>vavA_maxP,vavA_max_rate,vavA_floor+(AN$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,$E$137,IF(AO$140<vavA_minP,vavA_floor,IF(AO$140>vavA_maxP,vavA_max_rate,vavA_floor+(AO$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,$E$137,IF(AP$140<vavA_minP,vavA_floor,IF(AP$140>vavA_maxP,vavA_max_rate,vavA_floor+(AP$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,$E$137,IF(AQ$140<vavA_minP,vavA_floor,IF(AQ$140>vavA_maxP,vavA_max_rate,vavA_floor+(AQ$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,$E$137,IF(AR$140<vavA_minP,vavA_floor,IF(AR$140>vavA_maxP,vavA_max_rate,vavA_floor+(AR$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,$E$137,IF(AS$140<vavA_minP,vavA_floor,IF(AS$140>vavA_maxP,vavA_max_rate,vavA_floor+(AS$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,$E$137,IF(AT$140<vavA_minP,vavA_floor,IF(AT$140>vavA_maxP,vavA_max_rate,vavA_floor+(AT$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,$E$137,IF(AU$140<vavA_minP,vavA_floor,IF(AU$140>vavA_maxP,vavA_max_rate,vavA_floor+(AU$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,$E$137,IF(AV$140<vavA_minP,vavA_floor,IF(AV$140>vavA_maxP,vavA_max_rate,vavA_floor+(AV$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,$E$137,IF(AW$140<vavA_minP,vavA_floor,IF(AW$140>vavA_maxP,vavA_max_rate,vavA_floor+(AW$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,$E$137,IF(AX$140<vavA_minP,vavA_floor,IF(AX$140>vavA_maxP,vavA_max_rate,vavA_floor+(AX$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,$E$137,IF(AY$140<vavA_minP,vavA_floor,IF(AY$140>vavA_maxP,vavA_max_rate,vavA_floor+(AY$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,$E$137,IF(AZ$140<vavA_minP,vavA_floor,IF(AZ$140>vavA_maxP,vavA_max_rate,vavA_floor+(AZ$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,$E$137,IF(BA$140<vavA_minP,vavA_floor,IF(BA$140>vavA_maxP,vavA_max_rate,vavA_floor+(BA$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,$E$137,IF(BB$140<vavA_minP,vavA_floor,IF(BB$140>vavA_maxP,vavA_max_rate,vavA_floor+(BB$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,$E$137,IF(BC$140<vavA_minP,vavA_floor,IF(BC$140>vavA_maxP,vavA_max_rate,vavA_floor+(BC$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,$E$137,IF(BD$140<vavA_minP,vavA_floor,IF(BD$140>vavA_maxP,vavA_max_rate,vavA_floor+(BD$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,$E$137,IF(BE$140<vavA_minP,vavA_floor,IF(BE$140>vavA_maxP,vavA_max_rate,vavA_floor+(BE$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,$E$137,IF(BF$140<vavA_minP,vavA_floor,IF(BF$140>vavA_maxP,vavA_max_rate,vavA_floor+(BF$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,$E$137,IF(BG$140<vavA_minP,vavA_floor,IF(BG$140>vavA_maxP,vavA_max_rate,vavA_floor+(BG$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,$E$137,IF(BH$140<vavA_minP,vavA_floor,IF(BH$140>vavA_maxP,vavA_max_rate,vavA_floor+(BH$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,$E$137,IF(BI$140<vavA_minP,vavA_floor,IF(BI$140>vavA_maxP,vavA_max_rate,vavA_floor+(BI$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,$E$137,IF(BJ$140<vavA_minP,vavA_floor,IF(BJ$140>vavA_maxP,vavA_max_rate,vavA_floor+(BJ$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,$E$137,IF(BK$140<vavA_minP,vavA_floor,IF(BK$140>vavA_maxP,vavA_max_rate,vavA_floor+(BK$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,$E$137,IF(BL$140<vavA_minP,vavA_floor,IF(BL$140>vavA_maxP,vavA_max_rate,vavA_floor+(BL$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,$E$137,IF(BM$140<vavA_minP,vavA_floor,IF(BM$140>vavA_maxP,vavA_max_rate,vavA_floor+(BM$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,$E$137,IF(BN$140<vavA_minP,vavA_floor,IF(BN$140>vavA_maxP,vavA_max_rate,vavA_floor+(BN$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,$E$137,IF(BO$140<vavA_minP,vavA_floor,IF(BO$140>vavA_maxP,vavA_max_rate,vavA_floor+(BO$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,$E$137,IF(BP$140<vavA_minP,vavA_floor,IF(BP$140>vavA_maxP,vavA_max_rate,vavA_floor+(BP$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,$E$137,IF(BQ$140<vavA_minP,vavA_floor,IF(BQ$140>vavA_maxP,vavA_max_rate,vavA_floor+(BQ$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,$E$137,IF(BR$140<vavA_minP,vavA_floor,IF(BR$140>vavA_maxP,vavA_max_rate,vavA_floor+(BR$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,$E$137,IF(BS$140<vavA_minP,vavA_floor,IF(BS$140>vavA_maxP,vavA_max_rate,vavA_floor+(BS$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,$E$137,IF(BT$140<vavA_minP,vavA_floor,IF(BT$140>vavA_maxP,vavA_max_rate,vavA_floor+(BT$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,$E$137,IF(BU$140<vavA_minP,vavA_floor,IF(BU$140>vavA_maxP,vavA_max_rate,vavA_floor+(BU$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,$E$137,IF(BV$140<vavA_minP,vavA_floor,IF(BV$140>vavA_maxP,vavA_max_rate,vavA_floor+(BV$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,$E$137,IF(BW$140<vavA_minP,vavA_floor,IF(BW$140>vavA_maxP,vavA_max_rate,vavA_floor+(BW$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,$E$137,IF(BX$140<vavA_minP,vavA_floor,IF(BX$140>vavA_maxP,vavA_max_rate,vavA_floor+(BX$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,$E$137,IF(BY$140<vavA_minP,vavA_floor,IF(BY$140>vavA_maxP,vavA_max_rate,vavA_floor+(BY$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,$E$137,IF(BZ$140<vavA_minP,vavA_floor,IF(BZ$140>vavA_maxP,vavA_max_rate,vavA_floor+(BZ$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,$E$137,IF(CA$140<vavA_minP,vavA_floor,IF(CA$140>vavA_maxP,vavA_max_rate,vavA_floor+(CA$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,$E$137,IF(CB$140<vavA_minP,vavA_floor,IF(CB$140>vavA_maxP,vavA_max_rate,vavA_floor+(CB$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,$E$137,IF(CC$140<vavA_minP,vavA_floor,IF(CC$140>vavA_maxP,vavA_max_rate,vavA_floor+(CC$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,$E$137,IF(CD$140<vavA_minP,vavA_floor,IF(CD$140>vavA_maxP,vavA_max_rate,vavA_floor+(CD$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,$E$137,IF(CE$140<vavA_minP,vavA_floor,IF(CE$140>vavA_maxP,vavA_max_rate,vavA_floor+(CE$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,$E$137,IF(CF$140<vavA_minP,vavA_floor,IF(CF$140>vavA_maxP,vavA_max_rate,vavA_floor+(CF$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,$E$137,IF(CG$140<vavA_minP,vavA_floor,IF(CG$140>vavA_maxP,vavA_max_rate,vavA_floor+(CG$140-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Var. Ad valorem (A) (mouth of mine) - payable","million USD",{"$f":"AJ$354*AJ$114*AJ$140","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174731,50.299863721212176,59.176310260249622,59.176310260249622,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,{"$f":"BP$354*BP$114*BP$140","v":165.07372643073441},165.07372643073441,165.07372643073441,165.07372643073441,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional ad valorem royalty - Stage 2 only)","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),AJ$114*AJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),AK$114*AK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),AL$114*AL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),AM$114*AM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),AN$114*AN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),AO$114*AO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),AP$114*AP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),AQ$114*AQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),AR$114*AR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),AS$114*AS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),AT$114*AT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),AU$114*AU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),AV$114*AV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),AW$114*AW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),AX$114*AX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),AY$114*AY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),AZ$114*AZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),BA$114*BA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),BB$114*BB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),BC$114*BC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),BD$114*BD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),BE$114*BE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),BF$114*BF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),BG$114*BG$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),BH$114*BH$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),BI$114*BI$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),BJ$114*BJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),BK$114*BK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),BL$114*BL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),BM$114*BM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),BN$114*BN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),BO$114*BO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),BP$114*BP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),BQ$114*BQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),BR$114*BR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),BS$114*BS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),BT$114*BT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),BU$114*BU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),BV$114*BV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),BW$114*BW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),BX$114*BX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),BY$114*BY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),BZ$114*BZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),CA$114*CA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),CB$114*CB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),CC$114*CC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),CD$114*CD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),CE$114*CE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),CF$114*CF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),CG$114*CG$140*$E$166,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Deductible Sponsored State Taxes","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),-SUM(AI333:AI334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),-SUM(AJ333:AJ334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),-SUM(AK333:AK334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),-SUM(AL333:AL334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),-SUM(AM333:AM334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),-SUM(AN333:AN334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),-SUM(AO333:AO334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),-SUM(AP333:AP334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),-SUM(AQ333:AQ334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),-SUM(AR333:AR334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),-SUM(AS333:AS334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),-SUM(AT333:AT334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),-SUM(AU333:AU334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),-SUM(AV333:AV334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),-SUM(AW333:AW334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),-SUM(AX333:AX334)*$E$167,0)","v":136.275155587006},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),-SUM(AY333:AY334)*$E$167,0)","v":107.64830154438482},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),-SUM(AZ333:AZ334)*$E$167,0)","v":109.8008015443848},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),-SUM(BA333:BA334)*$E$167,0)","v":122.10080154438481},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),-SUM(BB333:BB334)*$E$167,0)","v":109.8008015443848},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),-SUM(BC333:BC334)*$E$167,0)","v":122.10080154438481},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),-SUM(BD333:BD334)*$E$167,0)","v":95.34830154438481},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),-SUM(BE333:BE334)*$E$167,0)","v":172.56285398914017},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),-SUM(BF333:BF334)*$E$167,0)","v":160.26285398914015},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),-SUM(BG333:BG334)*$E$167,0)","v":172.56285398914017},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),-SUM(BH333:BH334)*$E$167,0)","v":160.26285398914015},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),-SUM(BI333:BI334)*$E$167,0)","v":158.11035398914018},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),-SUM(BJ333:BJ334)*$E$167,0)","v":160.26285398914015},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),-SUM(BK333:BK334)*$E$167,0)","v":172.56285398914017},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),-SUM(BL333:BL334)*$E$167,0)","v":160.26285398914015},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),-SUM(BM333:BM334)*$E$167,0)","v":172.56285398914017},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),-SUM(BN333:BN334)*$E$167,0)","v":145.81035398914017},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),-SUM(BO333:BO334)*$E$167,0)","v":172.56285398914017},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),-SUM(BP333:BP334)*$E$167,0)","v":165.45073656168935},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),-SUM(BQ333:BQ334)*$E$167,0)","v":178.48048501516513},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),-SUM(BR333:BR334)*$E$167,0)","v":166.18048501516512},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),-SUM(BS333:BS334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),-SUM(BT333:BT334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),-SUM(BU333:BU334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),-SUM(BV333:BV334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),-SUM(BW333:BW334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),-SUM(BX333:BX334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),-SUM(BY333:BY334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),-SUM(BZ333:BZ334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),-SUM(CA333:CA334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),-SUM(CB333:CB334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),-SUM(CC333:CC334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),-SUM(CD333:CD334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),-SUM(CE333:CE334)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),-SUM(CF333:CF334)*$E$167,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Total payable ","million USD",{"$f":"MAX(AJ353,(AJ355+MAX(0,AJ358-AJ359)))","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174731,50.299863721212176,59.176310260249622,59.176310260249622,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,{"$f":"MAX(BP353,(BP355+MAX(0,BP358-BP359)))","v":165.07372643073441},165.07372643073441,165.07372643073441,165.07372643073441,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,{"$f":"SUM(AJ361:CG361)","v":0},{"$f":"IF(AJ358-AJ359<0,0,AJ358-AJ359)","v":0},{"$f":"IF(AK358-AK359<0,0,AK358-AK359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cash Flow (CCF) Based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Revenue in year","million USD",{"$f":"SUM(AJ319:AJ324)-AJ322+AJ344-AJ360","v":-4.0343612808857889},{"$f":"SUM(AK319:AK324)-AK322+AK344-AK360","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,529.09349975409418,643.38972238992415,796.14883212704547,746.94883212704542,632.44141595656072,641.05141595656062,690.25141595656066,641.05141595656062,690.25141595656066,583.24141595656067,690.25141595656066,641.05141595656062,690.25141595656066,641.05141595656062,632.44141595656072,641.05141595656062,690.25141595656066,641.05141595656062,690.25141595656066,583.24141595656067,690.25141595656066,661.80294624675741,713.92194006066052,664.72194006066047,656.11194006066057,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailing Accumulated Profits (exclusive)","million USD",{"$f":"IF(OR(AJ$175=1,AI366>=0),0,AI366*(1+$E$178))","v":0},{"$f":"IF(OR(AK$175=1,AJ366>=0),0,AJ366*(1+$E$178))","v":-4.0343612808857889},-7.5687225617715779,-11.103083842657366,-72.165364336829981,-132.22764483100258,-192.2899253251752,-248.81784453846203,-770.07203667133035,-1291.3262288041988,-1812.5804209370672,-2333.8346130699356,-1804.7411133158414,-1161.3513909259173,-365.20255879887179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Profits for  year","million USD",{"$f":"AJ364+AJ365","v":-4.0343612808857889},{"$f":"AK364+AK365","v":-7.5687225617715779},{"$f":"AL364+AL365","v":-11.103083842657366},{"$f":"AM364+AM365","v":-72.165364336829981},{"$f":"AN364+AN365","v":-132.22764483100258},{"$f":"AO364+AO365","v":-192.2899253251752},{"$f":"AP364+AP365","v":-248.81784453846203},{"$f":"AQ364+AQ365","v":-770.07203667133035},{"$f":"AR364+AR365","v":-1291.3262288041988},{"$f":"AS364+AS365","v":-1812.5804209370672},{"$f":"AT364+AT365","v":-2333.8346130699356},{"$f":"AU364+AU365","v":-1804.7411133158414},{"$f":"AV364+AV365","v":-1161.3513909259173},{"$f":"AW364+AW365","v":-365.20255879887179},{"$f":"AX364+AX365","v":381.74627332817363},{"$f":"AY364+AY365","v":632.44141595656072},{"$f":"AZ364+AZ365","v":641.05141595656062},{"$f":"BA364+BA365","v":690.25141595656066},{"$f":"BB364+BB365","v":641.05141595656062},{"$f":"BC364+BC365","v":690.25141595656066},{"$f":"BD364+BD365","v":583.24141595656067},{"$f":"BE364+BE365","v":690.25141595656066},{"$f":"BF364+BF365","v":641.05141595656062},{"$f":"BG364+BG365","v":690.25141595656066},{"$f":"BH364+BH365","v":641.05141595656062},{"$f":"BI364+BI365","v":632.44141595656072},{"$f":"BJ364+BJ365","v":641.05141595656062},{"$f":"BK364+BK365","v":690.25141595656066},{"$f":"BL364+BL365","v":641.05141595656062},{"$f":"BM364+BM365","v":690.25141595656066},{"$f":"BN364+BN365","v":583.24141595656067},{"$f":"BO364+BO365","v":690.25141595656066},{"$f":"BP364+BP365","v":661.80294624675741},{"$f":"BQ364+BQ365","v":713.92194006066052},{"$f":"BR364+BR365","v":664.72194006066047},{"$f":"BS364+BS365","v":656.11194006066057},{"$f":"BT364+BT365","v":262.69251527972096},{"$f":"BU364+BU365","v":0},{"$f":"BV364+BV365","v":0},{"$f":"BW364+BW365","v":0},{"$f":"BX364+BX365","v":0},{"$f":"BY364+BY365","v":0},{"$f":"BZ364+BZ365","v":0},{"$f":"CA364+CA365","v":0},{"$f":"CB364+CB365","v":0},{"$f":"CC364+CC365","v":0},{"$f":"CD364+CD365","v":0},{"$f":"CE364+CE365","v":0},{"$f":"CF364+CF365","v":0},{"$f":"CG364+CG365","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Portion of Accumulated Profit (before deduction)","million USD",{"$f":"AJ366*$E$177","v":-1.0085903202214472},-1.8921806404428945,-2.7757709606643415,-18.041341084207495,-33.056911207750645,-48.072481331293801,-62.204461134615507,-192.51800916783259,-322.83155720104969,-453.14510523426679,-583.4586532674839,-451.18527832896035,-290.33784773147931,-91.300639699717948,95.436568332043407,158.11035398914018,160.26285398914015,172.56285398914017,160.26285398914015,172.56285398914017,145.81035398914017,172.56285398914017,160.26285398914015,172.56285398914017,160.26285398914015,158.11035398914018,160.26285398914015,172.56285398914017,160.26285398914015,172.56285398914017,145.81035398914017,172.56285398914017,165.45073656168935,178.48048501516513,166.18048501516512,164.02798501516514,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum profit-based taxes owed","million USD",{"$f":"MAX(0,AJ332*$E$179)","v":0},0,0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.64830154438482,109.8008015443848,122.10080154438481,109.8008015443848,122.10080154438481,95.34830154438481,172.56285398914017,160.26285398914015,172.56285398914017,160.26285398914015,158.11035398914018,160.26285398914015,172.56285398914017,160.26285398914015,172.56285398914017,145.81035398914017,172.56285398914017,{"$f":"MAX(0,BP332*$E$179)","v":165.45073656168935},178.48048501516513,166.18048501516512,164.02798501516514,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment (before deduction)","million USD",{"$f":"AJ369","v":0},{"$f":"AK369","v":0},0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.64830154438482,109.8008015443848,122.10080154438481,109.8008015443848,122.10080154438481,95.34830154438481,172.56285398914017,160.26285398914015,172.56285398914017,160.26285398914015,158.11035398914018,160.26285398914015,172.56285398914017,160.26285398914015,172.56285398914017,145.81035398914017,172.56285398914017,165.45073656168935,178.48048501516513,166.18048501516512,164.02798501516514,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportional Equalization Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eq PMT - Fraction of mined value (MV) (before deduction)","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,0,IF(AJ$6=1,0,AJ$140*AJ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,0,IF(AK$6=1,0,AK$140*AK$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,0,IF(AL$6=1,0,AL$140*AL$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,0,IF(AM$6=1,0,AM$140*AM$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,0,IF(AN$6=1,0,AN$140*AN$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,0,IF(AO$6=1,0,AO$140*AO$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,0,IF(AP$6=1,0,AP$140*AP$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,0,IF(AQ$6=1,0,AQ$140*AQ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,0,IF(AR$6=1,0,AR$140*AR$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,0,IF(AS$6=1,0,AS$140*AS$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,0,IF(AT$6=1,0,AT$140*AT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,0,IF(AU$6=1,0,AU$140*AU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,0,IF(AV$6=1,0,AV$140*AV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,0,IF(AW$6=1,0,AW$140*AW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,0,IF(AX$6=1,0,AX$140*AX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,0,IF(AY$6=1,0,AY$140*AY$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,0,IF(AZ$6=1,0,AZ$140*AZ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,0,IF(BA$6=1,0,BA$140*BA$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,0,IF(BB$6=1,0,BB$140*BB$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,0,IF(BC$6=1,0,BC$140*BC$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,0,IF(BD$6=1,0,BD$140*BD$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,0,IF(BE$6=1,0,BE$140*BE$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,0,IF(BF$6=1,0,BF$140*BF$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,0,IF(BG$6=1,0,BG$140*BG$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,0,IF(BH$6=1,0,BH$140*BH$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,0,IF(BI$6=1,0,BI$140*BI$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,0,IF(BJ$6=1,0,BJ$140*BJ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,0,IF(BK$6=1,0,BK$140*BK$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,0,IF(BL$6=1,0,BL$140*BL$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,0,IF(BM$6=1,0,BM$140*BM$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,0,IF(BN$6=1,0,BN$140*BN$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,0,IF(BO$6=1,0,BO$140*BO$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,0,IF(BP$6=1,0,BP$140*BP$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,0,IF(BQ$6=1,0,BQ$140*BQ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,0,IF(BR$6=1,0,BR$140*BR$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,0,IF(BS$6=1,0,BS$140*BS$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,0,IF(BT$6=1,0,BT$140*BT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,0,IF(BU$6=1,0,BU$140*BU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,0,IF(BV$6=1,0,BV$140*BV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,0,IF(BW$6=1,0,BW$140*BW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,0,IF(BX$6=1,0,BX$140*BX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,0,IF(BY$6=1,0,BY$140*BY$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,0,IF(BZ$6=1,0,BZ$140*BZ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,0,IF(CA$6=1,0,CA$140*CA$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,0,IF(CB$6=1,0,CB$140*CB$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,0,IF(CC$6=1,0,CC$140*CC$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,0,IF(CD$6=1,0,CD$140*CD$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,0,IF(CE$6=1,0,CE$140*CE$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,0,IF(CF$6=1,0,CF$140*CF$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,0,IF(CG$6=1,0,CG$140*CG$151/1000000*$E$181))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment (before deduction)","million USD",{"$f":"MAX(0,CHOOSE($E$175,AJ367,AJ370,AJ372,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Taxes","million USD",{"$f":"-(AJ333+AJ334+AJ337)","v":0},0,0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.64830154438482,109.8008015443848,122.10080154438481,109.8008015443848,122.10080154438481,95.34830154438481,172.56285398914017,160.26285398914015,172.56285398914017,160.26285398914015,158.11035398914018,160.26285398914015,172.56285398914017,160.26285398914015,172.56285398914017,145.81035398914017,172.56285398914017,{"$f":"-(BP333+BP334+BP337)","v":165.45073656168935},178.48048501516513,166.18048501516512,164.02798501516514,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment","million USD",{"$f":"MAX(0,AJ374-(AJ375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AK374-(AK375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AL374-(AL375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AM374-(AM375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AN374-(AN375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AO374-(AO375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AP374-(AP375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AQ374-(AQ375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AR374-(AR375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AS374-(AS375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AT374-(AT375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AU374-(AU375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AV374-(AV375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AW374-(AW375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AX374-(AX375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AY374-(AY375*'User Interface'!$C$119))","v":58.045367184314102},{"$f":"MAX(0,AZ374-(AZ375*'User Interface'!$C$119))","v":55.892867184314127},{"$f":"MAX(0,BA374-(BA375*'User Interface'!$C$119))","v":43.592867184314116},{"$f":"MAX(0,BB374-(BB375*'User Interface'!$C$119))","v":55.892867184314127},{"$f":"MAX(0,BC374-(BC375*'User Interface'!$C$119))","v":43.592867184314116},{"$f":"MAX(0,BD374-(BD375*'User Interface'!$C$119))","v":70.345367184314114},{"$f":"MAX(0,BE374-(BE375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BF374-(BF375*'User Interface'!$C$119))","v":5.4308147395587696},{"$f":"MAX(0,BG374-(BG375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BH374-(BH375*'User Interface'!$C$119))","v":5.4308147395587696},{"$f":"MAX(0,BI374-(BI375*'User Interface'!$C$119))","v":7.5833147395587446},{"$f":"MAX(0,BJ374-(BJ375*'User Interface'!$C$119))","v":5.4308147395587696},{"$f":"MAX(0,BK374-(BK375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BL374-(BL375*'User Interface'!$C$119))","v":5.4308147395587696},{"$f":"MAX(0,BM374-(BM375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BN374-(BN375*'User Interface'!$C$119))","v":19.883314739558756},{"$f":"MAX(0,BO374-(BO375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BP374-(BP375*'User Interface'!$C$119))","v":0.24293216700957032},{"$f":"MAX(0,BQ374-(BQ375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BR374-(BR375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BS374-(BS375*'User Interface'!$C$119))","v":1.665683713533781},{"$f":"MAX(0,BT374-(BT375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BU374-(BU375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BV374-(BV375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BW374-(BW375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BX374-(BX375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BY374-(BY375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BZ374-(BZ375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CA374-(CA375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CB374-(CB375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CC374-(CC375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CD374-(CD375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CE374-(CE375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CF374-(CF375*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CG374-(CG375*'User Interface'!$C$119))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Net Revenue to Stakeholders","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Collector",{"$f":"SUM(AJ379:CG379)","v":10381.189883479914},{"$f":"AJ383-SUM(AJ380:AJ382)","v":-4.0343612808857889},{"$f":"AK383-SUM(AK380:AK382)","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,447.94717726032604,533.00434423719867,647.5736765400394,610.67367654003942,466.74774722786179,475.35774722786169,524.55774722786168,475.35774722786169,524.55774722786168,417.54774722786175,517.68856196742047,475.35774722786169,517.68856196742047,475.35774722786169,466.74774722786179,475.35774722786169,517.68856196742047,475.35774722786169,517.68856196742047,417.54774722786175,517.68856196742047,496.10927751805843,535.44145504549533,498.54145504549535,490.41827133196165,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"ISA",{"$f":"SUM(AJ380:CG380)","v":4060.2448638930896},{"$f":"-(AJ323+AJ329+AJ331+AJ340)","v":0.56000000000000005},{"$f":"-(AK323+AK329+AK331+AK340)","v":0.06},0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,41.523417182174732,50.399863721212178,59.276310260249623,59.276310260249623,223.21909361504851,221.06659361504853,208.76659361504852,221.06659361504853,208.76659361504852,235.51909361504852,165.1737264307344,170.60454117029317,165.1737264307344,170.60454117029317,172.75704117029315,170.60454117029317,165.1737264307344,170.60454117029317,165.1737264307344,185.05704117029316,165.1737264307344,165.41665859774398,165.1737264307344,165.1737264307344,166.83941014426819,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Sponsoring State",{"$f":"SUM(AJ381:CG381)","v":3690.781035394471},{"$f":"-(AJ333+AJ334+AJ337+AJ339)","v":0},0,0,0,0,0,0,0,0,0,0,81.146322493768182,110.38537815272568,148.57515558700601,136.275155587006,107.64830154438482,109.8008015443848,122.10080154438481,109.8008015443848,122.10080154438481,95.34830154438481,172.56285398914017,160.26285398914015,172.56285398914017,160.26285398914015,158.11035398914018,160.26285398914015,172.56285398914017,160.26285398914015,172.56285398914017,145.81035398914017,172.56285398914017,{"$f":"-(BP333+BP334+BP337+BP339)","v":165.45073656168935},178.48048501516513,166.18048501516512,164.02798501516514,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Other (e.g., funds)",{"$f":"SUM(AJ382:CG382)","v":500},{"$f":"-AJ324","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP324","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ383:CG383)","v":18632.215782767478},{"$f":"AJ319+SUM(AJ320:AJ322)+AJ344","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,594.28744104036878,717.46011021523634,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,829.89566649139488,879.09566649139492,829.89566649139488,821.28566649139498,829.89566649139488,879.09566649139492,829.89566649139488,879.09566649139492,772.08566649139493,879.09566649139492,{"$f":"BP319+SUM(BP320:BP322)+BP344","v":829.89566649139488},879.09566649139492,829.89566649139488,821.28566649139498,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit: Collection"]
[null,null,null,null,null,null,null,null,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,"Variable Ad Valorem (B)",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Revenues (Var. Ad Valorem (B))","million USD",{"$f":"AJ$165*AJ$151/1000000","v":0},{"$f":"AK$165*AK$151/1000000","v":0},0,0,0,0,0,0,0,0,0,970.13799394822479,1178.0247069371301,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,1385.9114199260355,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Operating Costs","million USD",{"$f":"AJ$228","v":0},0,0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Capital Maintenance Costs","million USD",{"$f":"AJ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Finance Cost","million USD",{"$f":"AJ$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Fees","million USD",{"$f":"AJ$231","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Environmental & Other Levies","million USD",{"$f":"AJ$232","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-2.9189938139031142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Net Operating Revenue","million USD",{"$f":"SUM(AJ387:AJ392)","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,547.21029846303827,665.38869225078497,822.02997313982314,772.8299731398231,764.2199731398232,772.8299731398231,822.02997313982314,772.8299731398231,822.02997313982314,715.01997313982315,822.02997313982314,772.8299731398231,822.02997313982314,772.8299731398231,764.2199731398232,772.8299731398231,822.02997313982314,772.8299731398231,822.02997313982314,715.01997313982315,822.02997313982314,793.58150343001989,845.700497243923,796.50049724392295,787.89049724392305,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Depreciation Revenue Adjustment","million USD",{"$f":"AJ$233+IF(AJ386=1,0,AI413)","v":0},0,0,0,0,0,0,0,0,0,0,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$233+IF(BP386=1,0,BO413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Loss Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(AJ386=1,0,AI414))","v":0},-0.56000000000000005,-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(BP386=1,0,BO414))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Adjusted Net Operating Revenue (a)","million USD",{"$f":"AJ393+AJ394+AJ395","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,342.70208868401681,463.54048247176354,620.18176336080171,570.98176336080166,562.37176336080176,570.98176336080166,620.18176336080171,570.98176336080166,620.18176336080171,513.17176336080172,822.02997313982314,772.8299731398231,822.02997313982314,772.8299731398231,764.2199731398232,772.8299731398231,822.02997313982314,772.8299731398231,822.02997313982314,715.01997313982315,822.02997313982314,793.58150343001989,845.700497243923,796.50049724392295,787.89049724392305,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Royalties - Var. Ad Valorem (B)","million USD",{"$f":"-AJ428","v":0},{"$f":"-AK428","v":0},0,0,0,0,0,0,0,0,0,-33.138733745739785,-40.239890976969747,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Adjusted Net Operating Revenue (b)","million USD",{"$f":"AJ396+AJ397","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,309.56335493827703,423.30059149479382,572.840715152602,523.64071515260196,515.03071515260206,523.64071515260196,572.840715152602,523.64071515260196,572.840715152602,465.83071515260201,774.68892493162343,725.48892493162339,774.68892493162343,725.48892493162339,716.87892493162349,725.48892493162339,774.68892493162343,725.48892493162339,774.68892493162343,667.67892493162344,774.68892493162343,{"$f":"BP396+BP397","v":746.24045522182018},798.35944903572329,749.15944903572324,740.54944903572334,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Royalties -- Profit based","n/a",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Before Tax Profit (d)","million USD",{"$f":"AJ398+AJ399","v":-0.56000000000000005},{"$f":"AK398+AK399","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,309.56335493827703,423.30059149479382,572.840715152602,523.64071515260196,515.03071515260206,523.64071515260196,572.840715152602,523.64071515260196,572.840715152602,465.83071515260201,774.68892493162343,725.48892493162339,774.68892493162343,725.48892493162339,716.87892493162349,725.48892493162339,774.68892493162343,725.48892493162339,774.68892493162343,667.67892493162344,774.68892493162343,746.24045522182018,798.35944903572329,749.15944903572324,740.54944903572334,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Sponsoring State Income Tax","million USD",{"$f":"-MAX(0,AJ400*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,-77.390838734569257,-105.82514787369846,-143.2101787881505,-130.91017878815049,-128.75767878815051,-130.91017878815049,-143.2101787881505,-130.91017878815049,-143.2101787881505,-116.4576787881505,-193.67223123290586,-181.37223123290585,-193.67223123290586,-181.37223123290585,-179.21973123290587,-181.37223123290585,-193.67223123290586,-181.37223123290585,-193.67223123290586,-166.91973123290586,-193.67223123290586,-186.56011380545505,-199.58986225893082,-187.28986225893081,-185.13736225893084,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Sponsoring State Administrative Tax","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"After Tax Profit  (before WH)","million USD",{"$f":"AJ400+AJ401+AJ402","v":-0.56000000000000005},{"$f":"AK400+AK401+AK402","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,232.17251620370777,317.47544362109534,429.63053636445147,392.7305363644515,386.27303636445151,392.7305363644515,429.63053636445147,392.7305363644515,429.63053636445147,349.37303636445154,581.01669369871752,544.11669369871754,581.01669369871752,544.11669369871754,537.65919369871767,544.11669369871754,581.01669369871752,544.11669369871754,581.01669369871752,500.75919369871758,581.01669369871752,559.68034141636508,598.76958677679249,561.8695867767924,555.41208677679253,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Opex Subject to Witholding","million USD",{"$f":"AJ388*$E$120","v":0},0,0,0,0,0,0,0,0,0,0,-199.57858569054335,-219.83274529112256,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,-270.05546134105623,{"$f":"BP388*$E$120","v":-270.05546134105623},-270.05546134105623,-270.05546134105623,-270.05546134105623,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Withholding Tax","million USD",{"$f":"IF(AJ403<0,0,-AJ403*$E$121*$E$119)+AJ$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP403<0,0,-BP403*$E$121*$E$119)+BP$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"After Tax Profit (after WH)","million USD",{"$f":"AJ403+AJ405","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,232.17251620370777,317.47544362109534,429.63053636445147,392.7305363644515,386.27303636445151,392.7305363644515,429.63053636445147,392.7305363644515,429.63053636445147,349.37303636445154,581.01669369871752,544.11669369871754,581.01669369871752,544.11669369871754,537.65919369871767,544.11669369871754,581.01669369871752,544.11669369871754,581.01669369871752,500.75919369871758,581.01669369871752,{"$f":"BP403+BP405","v":559.68034141636508},598.76958677679249,561.8695867767924,555.41208677679253,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Add'l Profit Tax","million USD",{"$f":"IF(AJ417>0,-AJ417*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP417>0,-BP417*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Payment (to ISA)","million USD",{"$f":"-AJ444","v":0},{"$f":"-AK444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-36.93598994054841,-34.783489940548435,-22.483489940548424,-34.783489940548435,-22.483489940548424,-49.235989940548421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"After Tax Profit","million USD",{"$f":"AJ406+AJ407+AJ408","v":-0.56000000000000005},{"$f":"AK406+AK407+AK408","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,232.17251620370777,317.47544362109534,429.63053636445147,392.7305363644515,349.33704642390308,357.94704642390309,407.14704642390302,357.94704642390309,407.14704642390302,300.13704642390314,581.01669369871752,544.11669369871754,581.01669369871752,544.11669369871754,537.65919369871767,544.11669369871754,581.01669369871752,544.11669369871754,581.01669369871752,500.75919369871758,581.01669369871752,559.68034141636508,598.76958677679249,561.8695867767924,555.41208677679253,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1/1.2)^23","v":1.5094938254970412E-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,null,null,25,"Computing Carryover Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Capital Costs","million USD",{"$f":"AJ$226","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Unused Depreciation","million USD",{"$f":"MIN(0,AJ394+MAX(0,AJ393))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,BP394+MAX(0,BP393))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Loss (excl unused deprecition)","million USD",{"$f":"IF(AJ406>=0,0,AJ406-AJ413)","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP406>=0,0,BP406-BP413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Add'l Profit Basis Gross","million USD",{"$f":"(AJ406-AJ394-AJ395+AJ412)","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,436.68072598272926,519.32365340011677,631.4787461434729,594.57874614347293,588.12124614347294,594.57874614347293,631.4787461434729,594.57874614347293,631.4787461434729,551.22124614347297,581.01669369871752,544.11669369871754,581.01669369871752,544.11669369871754,537.65919369871767,544.11669369871754,581.01669369871752,544.11669369871754,581.01669369871752,500.75919369871758,581.01669369871752,{"$f":"(BP406-BP394-BP395+BP412)","v":559.68034141636508},598.76958677679249,561.8695867767924,555.41208677679253,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Add'l Profit Loss Carryover Adjustment","million USD",{"$f":"IF(AJ386=1,0,IF(AI417>0,0,AI417*$E$118))","v":0},-4.8412335370629469,-10.050713781538482,-16.302090074909124,-92.837244682898074,-183.47943021248483,-292.25005284798891,-418.53356647353093,-1127.7453103276789,-1978.7994029526567,-3000.0643141026299,-4225.5822074825974,-4546.6817777998413,-4832.8297492796692,-5041.6212037634359,-5336.4509491439558,-5697.9956436005796,-6124.1002769485276,-6591.1458369660659,-7195.8805089871112,-7877.2821154123658,-8791.2730431226719,-9852.3076193087454,-11169.829110732033,-12706.574900439979,-14594.949848089513,-16868.748785268956,-19589.558509884286,-22810.250179422681,-26719.360182868757,-31366.012187004046,-37038.303591966389,{"$f":"IF(BP386=1,0,IF(BO417>0,0,BO417*$E$118))","v":-43748.744277921207},-51826.876723805806,-61473.728564434816,-73094.230773189629,-87046.582423695407,-104219.47564468272,-125063.37077361926,-150076.04492834309,-180091.2539140117,-216109.50469681402,-259331.40563617682,-311197.68676341214,-373437.22411609459,-448124.6689393135,-537749.60272717616,-645299.52327261132,-774359.42792713351,-929231.31351256021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Adjusted Cash Balance (Add'l Profit Basis Net)","million USD",{"$f":"AJ415+AJ416","v":-4.0343612808857889},{"$f":"AK415+AK416","v":-8.3755948179487358},-13.58507506242427,-77.364370569081728,-152.8995251770707,-243.54171070665745,-348.77797206127576,-939.78775860639917,-1648.9995024605473,-2500.0535950855251,-3521.3185062354983,-3788.9014814998682,-4027.3581243997246,-4201.3510031361966,-4447.042457619963,-4748.3297030004833,-5103.4168974571066,-5492.621530805055,-5996.5670908225929,-6564.4017628436386,-7326.0608692688929,-8210.2563494239548,-9308.190925610028,-10588.812417033316,-12162.458206741261,-14057.290654390796,-16324.632091570238,-19008.541816185567,-22266.133485723964,-26138.343489170038,-30865.252993305327,-36457.286898267674,-43189.063936504841,-51228.107137029016,-60911.858977658027,-72538.818686412837,-86849.56303723561,-104219.47564468272,-125063.37077361926,-150076.04492834309,-180091.2539140117,-216109.50469681402,-259331.40563617682,-311197.68676341214,-373437.22411609459,-448124.6689393135,-537749.60272717616,-645299.52327261132,-774359.42792713351,-929231.31351256021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Var. Ad valorem (B) (mouth of mine) - Additional Rate","million USD",{"$f":"IF(AJ$140>$E$145,(AJ$140-$E$145)*$E$144,0)","v":0},{"$f":"IF(AK$140>$E$145,(AK$140-$E$145)*$E$144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (B) (mouth of mine) - Floor payable","million USD",{"$f":"IF(AJ$140>$E$145,$E$143*$E$145*AJ$114,$E$143*AJ$114*AJ$140)","v":0},{"$f":"IF(AK$140>$E$145,$E$143*$E$145*AK$114,$E$143*AK$114*AK$140)","v":0},0,0,0,0,0,0,0,0,0,33.138733745739785,40.239890976969747,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (B) (mouth of mine) - Additional payable","million USD",{"$f":"AJ422*AJ$114*(AJ$140-$E$145)/2","v":0},{"$f":"AK422*AK$114*(AK$140-$E$145)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (B) (mouth of mine) - Payable","million USD",{"$f":"AJ424+AJ423","v":0},{"$f":"AK424+AK423","v":0},0,0,0,0,0,0,0,0,0,33.138733745739785,40.239890976969747,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional ad valorem royalty - Stage 2 only)","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),AJ$114*AJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),AK$114*AK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),AL$114*AL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),AM$114*AM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),AN$114*AN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),AO$114*AO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),AP$114*AP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),AQ$114*AQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),AR$114*AR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),AS$114*AS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),AT$114*AT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),AU$114*AU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),AV$114*AV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),AW$114*AW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),AX$114*AX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),AY$114*AY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),AZ$114*AZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),BA$114*BA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),BB$114*BB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),BC$114*BC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),BD$114*BD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),BE$114*BE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),BF$114*BF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),BG$114*BG$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),BH$114*BH$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),BI$114*BI$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),BJ$114*BJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),BK$114*BK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),BL$114*BL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),BM$114*BM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),BN$114*BN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),BO$114*BO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),BP$114*BP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),BQ$114*BQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),BR$114*BR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),BS$114*BS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),BT$114*BT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),BU$114*BU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),BV$114*BV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),BW$114*BW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),BX$114*BX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),BY$114*BY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),BZ$114*BZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),CA$114*CA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),CB$114*CB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),CC$114*CC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),CD$114*CD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),CE$114*CE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),CF$114*CF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),CG$114*CG$140*$E$166,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Deductible Sponsored State Taxes","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),-SUM(AI401:AI402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),-SUM(AJ401:AJ402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),-SUM(AK401:AK402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),-SUM(AL401:AL402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),-SUM(AM401:AM402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),-SUM(AN401:AN402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),-SUM(AO401:AO402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),-SUM(AP401:AP402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),-SUM(AQ401:AQ402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),-SUM(AR401:AR402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),-SUM(AS401:AS402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),-SUM(AT401:AT402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),-SUM(AU401:AU402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),-SUM(AV401:AV402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),-SUM(AW401:AW402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),-SUM(AX401:AX402)*$E$167,0)","v":130.91017878815049},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),-SUM(AY401:AY402)*$E$167,0)","v":128.75767878815051},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),-SUM(AZ401:AZ402)*$E$167,0)","v":130.91017878815049},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),-SUM(BA401:BA402)*$E$167,0)","v":143.2101787881505},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),-SUM(BB401:BB402)*$E$167,0)","v":130.91017878815049},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),-SUM(BC401:BC402)*$E$167,0)","v":143.2101787881505},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),-SUM(BD401:BD402)*$E$167,0)","v":116.4576787881505},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),-SUM(BE401:BE402)*$E$167,0)","v":193.67223123290586},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),-SUM(BF401:BF402)*$E$167,0)","v":181.37223123290585},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),-SUM(BG401:BG402)*$E$167,0)","v":193.67223123290586},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),-SUM(BH401:BH402)*$E$167,0)","v":181.37223123290585},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),-SUM(BI401:BI402)*$E$167,0)","v":179.21973123290587},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),-SUM(BJ401:BJ402)*$E$167,0)","v":181.37223123290585},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),-SUM(BK401:BK402)*$E$167,0)","v":193.67223123290586},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),-SUM(BL401:BL402)*$E$167,0)","v":181.37223123290585},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),-SUM(BM401:BM402)*$E$167,0)","v":193.67223123290586},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),-SUM(BN401:BN402)*$E$167,0)","v":166.91973123290586},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),-SUM(BO401:BO402)*$E$167,0)","v":193.67223123290586},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),-SUM(BP401:BP402)*$E$167,0)","v":186.56011380545505},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),-SUM(BQ401:BQ402)*$E$167,0)","v":199.58986225893082},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),-SUM(BR401:BR402)*$E$167,0)","v":187.28986225893081},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),-SUM(BS401:BS402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),-SUM(BT401:BT402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),-SUM(BU401:BU402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),-SUM(BV401:BV402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),-SUM(BW401:BW402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),-SUM(BX401:BX402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),-SUM(BY401:BY402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),-SUM(BZ401:BZ402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),-SUM(CA401:CA402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),-SUM(CB401:CB402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),-SUM(CC401:CC402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),-SUM(CD401:CD402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),-SUM(CE401:CE402)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),-SUM(CF401:CF402)*$E$167,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Total payable ","million USD",{"$f":"MAX(AJ421,(AJ425+MAX(0,AJ426-AJ427)))","v":0},{"$f":"MAX(AK421,(AK425+MAX(0,AK426-AK427)))","v":0},0,0,0,0,0,0,0,0,0,33.138733745739785,40.239890976969747,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cash Flow (CCF) Based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Revenue in year","million USD",{"$f":"SUM(AJ387:AJ392)-AJ390+AJ412-AJ428","v":-4.0343612808857889},{"$f":"SUM(AK387:AK392)-AK390+AK412-AK428","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,514.07156471729854,625.14880127381525,774.68892493162343,725.48892493162339,716.87892493162349,725.48892493162339,774.68892493162343,725.48892493162339,774.68892493162343,667.67892493162344,774.68892493162343,725.48892493162339,774.68892493162343,725.48892493162339,716.87892493162349,725.48892493162339,774.68892493162343,725.48892493162339,774.68892493162343,667.67892493162344,774.68892493162343,746.24045522182018,798.35944903572329,749.15944903572324,740.54944903572334,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailing Accumulated Profits (exclusive)","million USD",{"$f":"IF(OR(AJ$175=1,AI434>=0),0,AI434*(1+$E$178))","v":0},{"$f":"IF(OR(AK$175=1,AJ434>=0),0,AJ434*(1+$E$178))","v":-4.0343612808857889},-7.5687225617715779,-11.103083842657366,-72.165364336829981,-132.22764483100258,-192.2899253251752,-248.81784453846203,-770.07203667133035,-1291.3262288041988,-1812.5804209370672,-2333.8346130699356,-1819.763048352637,-1194.6142470788218,-419.92532214719836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Profits for  year","million USD",{"$f":"AJ432+AJ433","v":-4.0343612808857889},{"$f":"AK432+AK433","v":-7.5687225617715779},{"$f":"AL432+AL433","v":-11.103083842657366},{"$f":"AM432+AM433","v":-72.165364336829981},{"$f":"AN432+AN433","v":-132.22764483100258},{"$f":"AO432+AO433","v":-192.2899253251752},{"$f":"AP432+AP433","v":-248.81784453846203},{"$f":"AQ432+AQ433","v":-770.07203667133035},{"$f":"AR432+AR433","v":-1291.3262288041988},{"$f":"AS432+AS433","v":-1812.5804209370672},{"$f":"AT432+AT433","v":-2333.8346130699356},{"$f":"AU432+AU433","v":-1819.763048352637},{"$f":"AV432+AV433","v":-1194.6142470788218},{"$f":"AW432+AW433","v":-419.92532214719836},{"$f":"AX432+AX433","v":305.56360278442503},{"$f":"AY432+AY433","v":716.87892493162349},{"$f":"AZ432+AZ433","v":725.48892493162339},{"$f":"BA432+BA433","v":774.68892493162343},{"$f":"BB432+BB433","v":725.48892493162339},{"$f":"BC432+BC433","v":774.68892493162343},{"$f":"BD432+BD433","v":667.67892493162344},{"$f":"BE432+BE433","v":774.68892493162343},{"$f":"BF432+BF433","v":725.48892493162339},{"$f":"BG432+BG433","v":774.68892493162343},{"$f":"BH432+BH433","v":725.48892493162339},{"$f":"BI432+BI433","v":716.87892493162349},{"$f":"BJ432+BJ433","v":725.48892493162339},{"$f":"BK432+BK433","v":774.68892493162343},{"$f":"BL432+BL433","v":725.48892493162339},{"$f":"BM432+BM433","v":774.68892493162343},{"$f":"BN432+BN433","v":667.67892493162344},{"$f":"BO432+BO433","v":774.68892493162343},{"$f":"BP432+BP433","v":746.24045522182018},{"$f":"BQ432+BQ433","v":798.35944903572329},{"$f":"BR432+BR433","v":749.15944903572324},{"$f":"BS432+BS433","v":740.54944903572334},{"$f":"BT432+BT433","v":262.69251527972096},{"$f":"BU432+BU433","v":0},{"$f":"BV432+BV433","v":0},{"$f":"BW432+BW433","v":0},{"$f":"BX432+BX433","v":0},{"$f":"BY432+BY433","v":0},{"$f":"BZ432+BZ433","v":0},{"$f":"CA432+CA433","v":0},{"$f":"CB432+CB433","v":0},{"$f":"CC432+CC433","v":0},{"$f":"CD432+CD433","v":0},{"$f":"CE432+CE433","v":0},{"$f":"CF432+CF433","v":0},{"$f":"CG432+CG433","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Portion of Accumulated Profit (before deduction)","million USD",{"$f":"AJ434*$E$177","v":-1.0085903202214472},-1.8921806404428945,-2.7757709606643415,-18.041341084207495,-33.056911207750645,-48.072481331293801,-62.204461134615507,-192.51800916783259,-322.83155720104969,-453.14510523426679,-583.4586532674839,-454.94076208815926,-298.65356176970545,-104.98133053679959,76.390900696106257,179.21973123290587,181.37223123290585,193.67223123290586,181.37223123290585,193.67223123290586,166.91973123290586,193.67223123290586,181.37223123290585,193.67223123290586,181.37223123290585,179.21973123290587,181.37223123290585,193.67223123290586,181.37223123290585,193.67223123290586,166.91973123290586,193.67223123290586,186.56011380545505,199.58986225893082,187.28986225893081,185.13736225893084,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum profit-based taxes owed","million USD",{"$f":"MAX(0,AJ400*$E$179)","v":0},0,0,0,0,0,0,0,0,0,0,77.390838734569257,105.82514787369846,143.2101787881505,130.91017878815049,128.75767878815051,130.91017878815049,143.2101787881505,130.91017878815049,143.2101787881505,116.4576787881505,193.67223123290586,181.37223123290585,193.67223123290586,181.37223123290585,179.21973123290587,181.37223123290585,193.67223123290586,181.37223123290585,193.67223123290586,166.91973123290586,193.67223123290586,{"$f":"MAX(0,BP400*$E$179)","v":186.56011380545505},199.58986225893082,187.28986225893081,185.13736225893084,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment (before deduction)","million USD",{"$f":"AJ437","v":0},{"$f":"AK437","v":0},0,0,0,0,0,0,0,0,0,77.390838734569257,105.82514787369846,143.2101787881505,130.91017878815049,128.75767878815051,130.91017878815049,143.2101787881505,130.91017878815049,143.2101787881505,116.4576787881505,193.67223123290586,181.37223123290585,193.67223123290586,181.37223123290585,179.21973123290587,181.37223123290585,193.67223123290586,181.37223123290585,193.67223123290586,166.91973123290586,193.67223123290586,186.56011380545505,199.58986225893082,187.28986225893081,185.13736225893084,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportional Equalization Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eq PMT - Fraction of mined value (MV) (before deduction)","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,0,IF(AJ$6=1,0,AJ$140*AJ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,0,IF(AK$6=1,0,AK$140*AK$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,0,IF(AL$6=1,0,AL$140*AL$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,0,IF(AM$6=1,0,AM$140*AM$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,0,IF(AN$6=1,0,AN$140*AN$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,0,IF(AO$6=1,0,AO$140*AO$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,0,IF(AP$6=1,0,AP$140*AP$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,0,IF(AQ$6=1,0,AQ$140*AQ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,0,IF(AR$6=1,0,AR$140*AR$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,0,IF(AS$6=1,0,AS$140*AS$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,0,IF(AT$6=1,0,AT$140*AT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,0,IF(AU$6=1,0,AU$140*AU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,0,IF(AV$6=1,0,AV$140*AV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,0,IF(AW$6=1,0,AW$140*AW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,0,IF(AX$6=1,0,AX$140*AX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,0,IF(AY$6=1,0,AY$140*AY$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,0,IF(AZ$6=1,0,AZ$140*AZ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,0,IF(BA$6=1,0,BA$140*BA$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,0,IF(BB$6=1,0,BB$140*BB$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,0,IF(BC$6=1,0,BC$140*BC$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,0,IF(BD$6=1,0,BD$140*BD$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,0,IF(BE$6=1,0,BE$140*BE$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,0,IF(BF$6=1,0,BF$140*BF$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,0,IF(BG$6=1,0,BG$140*BG$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,0,IF(BH$6=1,0,BH$140*BH$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,0,IF(BI$6=1,0,BI$140*BI$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,0,IF(BJ$6=1,0,BJ$140*BJ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,0,IF(BK$6=1,0,BK$140*BK$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,0,IF(BL$6=1,0,BL$140*BL$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,0,IF(BM$6=1,0,BM$140*BM$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,0,IF(BN$6=1,0,BN$140*BN$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,0,IF(BO$6=1,0,BO$140*BO$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,0,IF(BP$6=1,0,BP$140*BP$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,0,IF(BQ$6=1,0,BQ$140*BQ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,0,IF(BR$6=1,0,BR$140*BR$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,0,IF(BS$6=1,0,BS$140*BS$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,0,IF(BT$6=1,0,BT$140*BT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,0,IF(BU$6=1,0,BU$140*BU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,0,IF(BV$6=1,0,BV$140*BV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,0,IF(BW$6=1,0,BW$140*BW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,0,IF(BX$6=1,0,BX$140*BX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,0,IF(BY$6=1,0,BY$140*BY$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,0,IF(BZ$6=1,0,BZ$140*BZ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,0,IF(CA$6=1,0,CA$140*CA$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,0,IF(CB$6=1,0,CB$140*CB$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,0,IF(CC$6=1,0,CC$140*CC$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,0,IF(CD$6=1,0,CD$140*CD$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,0,IF(CE$6=1,0,CE$140*CE$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,0,IF(CF$6=1,0,CF$140*CF$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,0,IF(CG$6=1,0,CG$140*CG$151/1000000*$E$181))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment (before deduction)","million USD",{"$f":"MAX(0,CHOOSE($E$175,AJ435,AJ438,AJ440,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Taxes","million USD",{"$f":"-(AJ401+AJ402+AJ405)","v":0},0,0,0,0,0,0,0,0,0,0,77.390838734569257,105.82514787369846,143.2101787881505,130.91017878815049,128.75767878815051,130.91017878815049,143.2101787881505,130.91017878815049,143.2101787881505,116.4576787881505,193.67223123290586,181.37223123290585,193.67223123290586,181.37223123290585,179.21973123290587,181.37223123290585,193.67223123290586,181.37223123290585,193.67223123290586,166.91973123290586,193.67223123290586,{"$f":"-(BP401+BP402+BP405)","v":186.56011380545505},199.58986225893082,187.28986225893081,185.13736225893084,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment","million USD",{"$f":"MAX(0,AJ442-(AJ443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AK442-(AK443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AL442-(AL443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AM442-(AM443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AN442-(AN443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AO442-(AO443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AP442-(AP443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AQ442-(AQ443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AR442-(AR443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AS442-(AS443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AT442-(AT443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AU442-(AU443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AV442-(AV443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AW442-(AW443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AX442-(AX443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AY442-(AY443*'User Interface'!$C$119))","v":36.93598994054841},{"$f":"MAX(0,AZ442-(AZ443*'User Interface'!$C$119))","v":34.783489940548435},{"$f":"MAX(0,BA442-(BA443*'User Interface'!$C$119))","v":22.483489940548424},{"$f":"MAX(0,BB442-(BB443*'User Interface'!$C$119))","v":34.783489940548435},{"$f":"MAX(0,BC442-(BC443*'User Interface'!$C$119))","v":22.483489940548424},{"$f":"MAX(0,BD442-(BD443*'User Interface'!$C$119))","v":49.235989940548421},{"$f":"MAX(0,BE442-(BE443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BF442-(BF443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BG442-(BG443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BH442-(BH443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BI442-(BI443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BJ442-(BJ443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BK442-(BK443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BL442-(BL443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BM442-(BM443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BN442-(BN443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BO442-(BO443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BP442-(BP443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BQ442-(BQ443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BR442-(BR443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BS442-(BS443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BT442-(BT443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BU442-(BU443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BV442-(BV443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BW442-(BW443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BX442-(BX443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BY442-(BY443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BZ442-(BZ443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CA442-(CA443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CB442-(CB443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CC442-(CC443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CD442-(CD443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CE442-(CE443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CF442-(CF443*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CG442-(CG443*'User Interface'!$C$119))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Net Revenue to Stakeholders","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Collector",{"$f":"SUM(AJ447:CG447)","v":11831.69841470983},{"$f":"AJ451-SUM(AJ448:AJ450)","v":-4.0343612808857889},{"$f":"AK451-SUM(AK448:AK450)","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,436.68072598272926,519.32365340011688,631.47874614347302,594.57874614347293,551.18525620292462,559.79525620292452,608.99525620292457,559.79525620292452,608.99525620292457,501.98525620292457,581.01669369871763,544.11669369871754,581.01669369871763,544.11669369871754,537.65919369871767,544.11669369871754,581.01669369871763,544.11669369871754,581.01669369871763,500.75919369871758,581.01669369871763,559.68034141636508,598.76958677679249,561.8695867767924,555.41208677679253,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"ISA",{"$f":"SUM(AJ448:CG448)","v":1368.0886731545929},{"$f":"-(AJ391+AJ397+AJ399+AJ408)","v":0.56000000000000005},{"$f":"-(AK391+AK397+AK399+AK408)","v":0.06},0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,33.238733745739786,40.339890976969748,47.441048208199703,47.441048208199703,84.377038148748113,82.224538148748138,69.924538148748127,82.224538148748138,69.924538148748127,96.677038148748125,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Sponsoring State",{"$f":"SUM(AJ449:CG449)","v":4115.032289877613},{"$f":"-(AJ401+AJ402+AJ405+AJ407)","v":0},0,0,0,0,0,0,0,0,0,0,77.390838734569257,105.82514787369846,143.2101787881505,130.91017878815049,128.75767878815051,130.91017878815049,143.2101787881505,130.91017878815049,143.2101787881505,116.4576787881505,193.67223123290586,181.37223123290585,193.67223123290586,181.37223123290585,179.21973123290587,181.37223123290585,193.67223123290586,181.37223123290585,193.67223123290586,166.91973123290586,193.67223123290586,{"$f":"-(BP401+BP402+BP405+BP407)","v":186.56011380545505},199.58986225893082,187.28986225893081,185.13736225893084,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Other (e.g., funds)",{"$f":"SUM(AJ450:CG450)","v":500},{"$f":"-AJ392","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP392","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ451:CG451)","v":17814.819377742035},{"$f":"AJ387+SUM(AJ388:AJ390)+AJ412","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,570.98082256713815,689.15921635488496,845.80049724392302,796.60049724392297,787.99049724392307,796.60049724392297,845.80049724392302,796.60049724392297,845.80049724392302,738.79049724392303,845.80049724392302,796.60049724392297,845.80049724392302,796.60049724392297,787.99049724392307,796.60049724392297,845.80049724392302,796.60049724392297,845.80049724392302,738.79049724392303,845.80049724392302,{"$f":"BP387+SUM(BP388:BP390)+BP412","v":796.60049724392297},845.80049724392302,796.60049724392297,787.99049724392307,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit: Collection"]
[null,null,null,null,null,null,null,null,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,"Before Tax Profit",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Revenues (Before-tax Profit)","million USD",{"$f":"AJ$166*AJ$151/1000000","v":0},0,0,0,0,0,0,0,0,0,0,1018.2078945492628,1236.3953005241049,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,{"$f":"BP$166*BP$151/1000000","v":1454.5827064989469},1454.5827064989469,1454.5827064989469,1454.5827064989469,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Operating Costs","million USD",{"$f":"AJ$228","v":0},0,0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BH$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BP$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Capital Maintenance Costs","million USD",{"$f":"AJ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,{"$f":"BH$229","v":-49.2},-57.81,-49.2,0,-49.2,0,-107.01,0,{"$f":"BP$229","v":-49.2},0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Finance Cost","million USD",{"$f":"AJ$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$230","v":0},0,0,0,0,0,0,0,{"$f":"BP$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Fees","million USD",{"$f":"AJ$231","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BH$231","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BP$231","v":-0.1},-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Environmental Levies","million USD",{"$f":"AJ$232","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,{"$f":"BH$232","v":-23.670524104099854},-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP$232","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Net Operating Revenue","million USD",{"$f":"SUM(AJ455:AJ460)","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,595.28019906407621,723.75928583775976,890.70125971273455,841.50125971273451,832.89125971273461,841.50125971273451,890.70125971273455,841.50125971273451,890.70125971273455,783.69125971273456,890.70125971273455,841.50125971273451,890.70125971273455,841.50125971273451,832.89125971273461,841.50125971273451,890.70125971273455,841.50125971273451,890.70125971273455,783.69125971273456,890.70125971273455,{"$f":"SUM(BP455:BP460)","v":862.25279000293131},914.37178381683441,865.17178381683436,856.56178381683446,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Depreciation Revenue Adjustment","million USD",{"$f":"AJ$233+IF(AJ454=1,0,AI480)","v":0},0,0,0,0,0,0,0,0,0,0,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$233+IF(BP454=1,0,BO480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Loss Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(AJ454=1,0,AI481))","v":0},-0.56000000000000005,-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(BP454=1,0,BO481))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Adjusted Net Operating Revenue (a)","million USD",{"$f":"AJ461+AJ462+AJ463","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,390.77198928505476,521.91107605873833,688.85304993371312,639.65304993371308,631.04304993371318,639.65304993371308,688.85304993371312,639.65304993371308,688.85304993371312,581.84304993371313,890.70125971273455,841.50125971273451,890.70125971273455,841.50125971273451,832.89125971273461,841.50125971273451,890.70125971273455,841.50125971273451,890.70125971273455,783.69125971273456,890.70125971273455,{"$f":"BP461+BP462+BP463","v":862.25279000293131},914.37178381683441,865.17178381683436,856.56178381683446,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Royalties - Ad Valorem / Specific","n/a",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Adjusted Net Operating Revenue (b)","million USD",{"$f":"AJ464+AJ465","v":-0.56000000000000005},{"$f":"AK464+AK465","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,390.77198928505476,521.91107605873833,688.85304993371312,639.65304993371308,631.04304993371318,639.65304993371308,688.85304993371312,639.65304993371308,688.85304993371312,581.84304993371313,890.70125971273455,841.50125971273451,890.70125971273455,841.50125971273451,832.89125971273461,841.50125971273451,890.70125971273455,841.50125971273451,890.70125971273455,783.69125971273456,890.70125971273455,862.25279000293131,914.37178381683441,865.17178381683436,856.56178381683446,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"ISA Levies -- Profit based","million USD",{"$f":"-AJ495","v":0},0,0,0,0,0,0,0,0,0,0,-117.23159678551642,-156.57332281762149,-206.65591498011392,-191.89591498011393,-189.31291498011396,-191.89591498011393,-206.65591498011392,-191.89591498011393,-206.65591498011392,-174.55291498011394,-267.21037791382037,-252.45037791382035,-267.21037791382037,-252.45037791382035,-249.86737791382038,-252.45037791382035,-267.21037791382037,-252.45037791382035,-267.21037791382037,-235.10737791382036,-267.21037791382037,{"$f":"-BP495","v":-258.67583700087937},-274.3115351450503,-259.55153514505031,-256.96853514505034,-78.807754583916292,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Before Tax Profit (d)","million USD",{"$f":"AJ466+AJ467","v":-0.56000000000000005},{"$f":"AK466+AK467","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,273.54039249953837,365.33775324111684,482.19713495359917,447.75713495359912,441.73013495359919,447.75713495359912,482.19713495359917,447.75713495359912,482.19713495359917,407.29013495359919,623.49088179891419,589.05088179891413,623.49088179891419,589.05088179891413,583.0238817989142,589.05088179891413,623.49088179891419,589.05088179891413,623.49088179891419,548.58388179891426,623.49088179891419,603.57695300205194,640.06024867178417,605.62024867178411,599.59324867178407,183.88476069580469,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Sponsoring State Income Tax","million USD",{"$f":"-MAX(0,AJ468*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,-68.385098124884593,-91.334438310279211,-120.54928373839979,-111.93928373839978,-110.4325337383998,-111.93928373839978,-120.54928373839979,-111.93928373839978,-120.54928373839979,-101.8225337383998,-155.87272044972855,-147.26272044972853,-155.87272044972855,-147.26272044972853,-145.75597044972855,-147.26272044972853,-155.87272044972855,-147.26272044972853,-155.87272044972855,-137.14597044972857,-155.87272044972855,{"$f":"-MAX(0,BP468*$E$114)","v":-150.89423825051298},-160.01506216794604,-151.40506216794603,-149.89831216794602,-45.971190173951172,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Sponsoring State Administrative Tax","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"After Tax Profit  (before WH)","million USD",{"$f":"AJ468+AJ469+AJ470","v":-0.56000000000000005},{"$f":"AK468+AK469+AK470","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,205.15529437465378,274.00331493083763,361.64785121519935,335.81785121519931,331.29760121519939,335.81785121519931,361.64785121519935,335.81785121519931,361.64785121519935,305.46760121519941,467.61816134918564,441.7881613491856,467.61816134918564,441.7881613491856,437.26791134918562,441.7881613491856,467.61816134918564,441.7881613491856,467.61816134918564,411.4379113491857,467.61816134918564,452.68271475153892,480.04518650383812,454.21518650383808,449.69493650383805,137.9135705218535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Withholding Tax","million USD",{"$f":"IF(AJ471<0,0,-AJ471*$E$121*$E$119)+AJ$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP471<0,0,-BP471*$E$121*$E$119)+BP$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"After Tax Profit (after WH)","million USD",{"$f":"AJ471+AJ472","v":-0.56000000000000005},{"$f":"AK471+AK472","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,205.15529437465378,274.00331493083763,361.64785121519935,335.81785121519931,331.29760121519939,335.81785121519931,361.64785121519935,335.81785121519931,361.64785121519935,305.46760121519941,467.61816134918564,441.7881613491856,467.61816134918564,441.7881613491856,437.26791134918562,441.7881613491856,467.61816134918564,441.7881613491856,467.61816134918564,411.4379113491857,467.61816134918564,452.68271475153892,480.04518650383812,454.21518650383808,449.69493650383805,137.9135705218535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Add'l Profit Tax","million USD",{"$f":"IF(AJ484>0,-AJ484*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP484>0,-BP484*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Payment (to ISA)","million USD",{"$f":"-AJ511","v":0},{"$f":"-AK511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-55.261134990299126,-53.754384990299144,-45.14438499029913,-53.754384990299144,-45.14438499029913,-63.871134990299126,-9.820948278970377,-18.430948278970391,-9.820948278970377,-18.430948278970391,-19.937698278970373,-18.430948278970391,-9.820948278970377,-18.430948278970391,-9.820948278970377,-28.547698278970358,-9.820948278970377,-14.79943047818594,-5.6786065607528826,-14.288606560752896,-15.795356560752907,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"After Tax Profit","million USD",{"$f":"AJ473+AJ474+AJ475","v":-0.56000000000000005},{"$f":"AK473+AK474+AK475","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,205.15529437465378,274.00331493083763,361.64785121519935,335.81785121519931,276.03646622490027,282.06346622490014,316.50346622490019,282.06346622490014,316.50346622490019,241.59646622490027,457.79721307021526,423.35721307021521,457.79721307021526,423.35721307021521,417.33021307021522,423.35721307021521,457.79721307021526,423.35721307021521,457.79721307021526,382.89021307021534,457.79721307021526,437.88328427335296,474.36657994308524,439.92657994308519,433.89957994308514,137.9135705218535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Computing Carryover Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Capital Costs","million USD",{"$f":"AJ$226","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Unused Depreciation","million USD",{"$f":"MIN(0,AJ462+MAX(0,AJ461))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,BP462+MAX(0,BP461))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Loss (excl unused deprecition)","million USD",{"$f":"IF(AJ473>=0,0,AJ473-AJ480)","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP473>=0,0,BP473-BP480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Add'l Profit Basis Gross","million USD",{"$f":"(AJ473-AJ462-AJ463+AJ479)","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,409.66350415367521,475.85152470985906,563.49606099422078,537.66606099422074,533.14581099422082,537.66606099422074,563.49606099422078,537.66606099422074,563.49606099422078,507.31581099422084,467.61816134918564,441.7881613491856,467.61816134918564,441.7881613491856,437.26791134918562,441.7881613491856,467.61816134918564,441.7881613491856,467.61816134918564,411.4379113491857,467.61816134918564,{"$f":"(BP473-BP462-BP463+BP479)","v":452.68271475153892},480.04518650383812,454.21518650383808,449.69493650383805,137.9135705218535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Add'l Profit Loss Carryover Adjustment","million USD",{"$f":"IF(AJ454=1,0,IF(AI484>0,0,AI484*$E$118))","v":0},-4.8412335370629469,-10.050713781538482,-16.302090074909124,-92.837244682898074,-183.47943021248483,-292.25005284798891,-418.53356647353093,-1127.7453103276789,-1978.7994029526567,-3000.0643141026299,-4225.5822074825974,-4579.1024439947068,-4923.9011031418167,-5232.4860505771148,-5633.7839874994725,-6120.7658118063018,-6699.7197009744968,-7363.4683679763311,-8190.962768378532,-9152.9600488611723,-10374.77308544034,-11888.585908909385,-13736.157297072237,-15922.246962867661,-18576.550561822169,-21767.139180567578,-25590.421223062072,-30147.363674055461,-35646.690615247528,-42214.886944678008,-50164.138839994579,{"$f":"IF(BP454=1,0,IF(BO484>0,0,BO484*$E$118))","v":-59635.824814374471},-71019.770519547514,-84647.670399652416,-101032.14625577829,-120698.94158312934,-144673.23361512899,-173607.88033815479,-208329.45640578575,-249995.3476869429,-299994.41722433147,-359993.30066919775,-431991.96080303728,-518390.35296364472,-622068.42355637369,-746482.10826764838,-895778.52992117801,-1074934.2359054135,-1289921.0830864962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Adjusted Cash Balance (Add'l Profit Basis Net)","million USD",{"$f":"AJ482+AJ483","v":-4.0343612808857889},{"$f":"AK482+AK483","v":-8.3755948179487358},-13.58507506242427,-77.364370569081728,-152.8995251770707,-243.54171070665745,-348.77797206127576,-939.78775860639917,-1648.9995024605473,-2500.0535950855251,-3521.3185062354983,-3815.9187033289222,-4103.2509192848474,-4360.4050421475959,-4694.8199895828939,-5100.638176505252,-5583.0997508120809,-6136.2236399802759,-6825.8023069821102,-7627.4667073843111,-8645.6442378669508,-9907.1549240911536,-11446.797747560198,-13268.539135723051,-15480.458801518475,-18139.282650472982,-21325.351019218393,-25122.803061712886,-29705.575512706277,-35179.072453898341,-41803.449033328819,-49696.520678645393,-59183.142099622935,-70539.72533304368,-84193.455213148583,-100582.45131927446,-120561.02801260749,-144673.23361512899,-173607.88033815479,-208329.45640578575,-249995.3476869429,-299994.41722433147,-359993.30066919775,-431991.96080303728,-518390.35296364472,-622068.42355637369,-746482.10826764838,-895778.52992117801,-1074934.2359054135,-1289921.0830864962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Profit Based Royalty (1) If Before Tax Profits","million USD",{"$f":"$E$148*MAX(0,AJ466)","v":0},0,0,0,0,0,0,0,0,0,0,117.23159678551642,156.57332281762149,206.65591498011392,191.89591498011393,189.31291498011396,191.89591498011393,206.65591498011392,191.89591498011393,206.65591498011392,174.55291498011394,267.21037791382037,252.45037791382035,267.21037791382037,252.45037791382035,249.86737791382038,252.45037791382035,267.21037791382037,252.45037791382035,267.21037791382037,235.10737791382036,267.21037791382037,{"$f":"$E$148*MAX(0,BP466)","v":258.67583700087937},274.3115351450503,259.55153514505031,256.96853514505034,78.807754583916292,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Profit Based Royalty (2) If Before Tax Profits","million USD",{"$f":"$E$150*MAX(0,AJ466)","v":0},0,0,0,0,0,0,0,0,0,0,117.23159678551642,156.57332281762149,206.65591498011392,191.89591498011393,189.31291498011396,191.89591498011393,206.65591498011392,191.89591498011393,206.65591498011392,174.55291498011394,267.21037791382037,252.45037791382035,267.21037791382037,252.45037791382035,249.86737791382038,252.45037791382035,267.21037791382037,252.45037791382035,267.21037791382037,235.10737791382036,267.21037791382037,{"$f":"$E$150*MAX(0,BP466)","v":258.67583700087937},274.3115351450503,259.55153514505031,256.96853514505034,78.807754583916292,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Before Tax Profit-Based Royalties","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,AJ488,AJ489)","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,AK488,AK489)","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,AL488,AL489)","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,AM488,AM489)","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,AN488,AN489)","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,AO488,AO489)","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,AP488,AP489)","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,AQ488,AQ489)","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,AR488,AR489)","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,AS488,AS489)","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,AT488,AT489)","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,AU488,AU489)","v":117.23159678551642},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,AV488,AV489)","v":156.57332281762149},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,AW488,AW489)","v":206.65591498011392},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,AX488,AX489)","v":191.89591498011393},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,AY488,AY489)","v":189.31291498011396},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,AZ488,AZ489)","v":191.89591498011393},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,BA488,BA489)","v":206.65591498011392},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,BB488,BB489)","v":191.89591498011393},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,BC488,BC489)","v":206.65591498011392},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,BD488,BD489)","v":174.55291498011394},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,BE488,BE489)","v":267.21037791382037},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,BF488,BF489)","v":252.45037791382035},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,BG488,BG489)","v":267.21037791382037},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,BH488,BH489)","v":252.45037791382035},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,BI488,BI489)","v":249.86737791382038},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,BJ488,BJ489)","v":252.45037791382035},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,BK488,BK489)","v":267.21037791382037},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,BL488,BL489)","v":252.45037791382035},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,BM488,BM489)","v":267.21037791382037},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,BN488,BN489)","v":235.10737791382036},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,BO488,BO489)","v":267.21037791382037},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,BP488,BP489)","v":258.67583700087937},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,BQ488,BQ489)","v":274.3115351450503},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,BR488,BR489)","v":259.55153514505031},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,BS488,BS489)","v":256.96853514505034},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,BT488,BT489)","v":78.807754583916292},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,BU488,BU489)","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,BV488,BV489)","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,BW488,BW489)","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,BX488,BX489)","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,BY488,BY489)","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,BZ488,BZ489)","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,CA488,CA489)","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,CB488,CB489)","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,CC488,CC489)","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,CD488,CD489)","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,CE488,CE489)","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,CF488,CF489)","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,CG488,CG489)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cash Flow (CCF) Based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Revenue in year","million USD",{"$f":"SUM(AJ454:AJ459)-AJ457+AJ479-AJ495","v":-3.0343612808857889},{"$f":"SUM(AK454:AK459)-AK457+AK479-AK495","v":-1.5343612808857889},-0.53436128088578894,-57.062280494172612,-55.062280494172612,-54.062280494172612,-49.527919213286829,-513.2541921328683,-512.2541921328683,-511.2541921328683,-510.2541921328683,513.71912638265962,653.05648712423817,721.71586883672046,737.47586883672045,741.05886883672054,739.47586883672045,725.71586883672046,741.47586883672045,727.71586883672046,760.81886883672041,669.16140590301404,684.92140590301403,671.16140590301404,686.92140590301403,690.50440590301412,688.92140590301403,675.16140590301404,690.92140590301403,677.16140590301404,710.26440590301399,679.16140590301404,688.69594681595504,674.06024867178417,689.82024867178416,693.40324867178424,-41.807754583916292,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailing Accumulated Profits (exclusive)","million USD",{"$f":"IF(OR(AJ$175=1,AI501>=0),0,AI501*(1+$E$178))","v":0},{"$f":"IF(OR(AK$175=1,AJ501>=0),0,AJ501*(1+$E$178))","v":-3.0343612808857889},-4.5687225617715779,-5.1030838426573668,-62.165364336829981,-117.22764483100259,-171.2899253251752,-220.81784453846203,-734.07203667133035,-1246.3262288041988,-1757.5804209370672,-2267.8346130699356,-1754.115486687276,-1101.0589995630378,-379.34313072631733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-41.807754583916292,-3.8077545839162923,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Profits for  year","million USD",{"$f":"AJ499+AJ500","v":-3.0343612808857889},{"$f":"AK499+AK500","v":-4.5687225617715779},{"$f":"AL499+AL500","v":-5.1030838426573668},{"$f":"AM499+AM500","v":-62.165364336829981},{"$f":"AN499+AN500","v":-117.22764483100259},{"$f":"AO499+AO500","v":-171.2899253251752},{"$f":"AP499+AP500","v":-220.81784453846203},{"$f":"AQ499+AQ500","v":-734.07203667133035},{"$f":"AR499+AR500","v":-1246.3262288041988},{"$f":"AS499+AS500","v":-1757.5804209370672},{"$f":"AT499+AT500","v":-2267.8346130699356},{"$f":"AU499+AU500","v":-1754.115486687276},{"$f":"AV499+AV500","v":-1101.0589995630378},{"$f":"AW499+AW500","v":-379.34313072631733},{"$f":"AX499+AX500","v":358.13273811040312},{"$f":"AY499+AY500","v":741.05886883672054},{"$f":"AZ499+AZ500","v":739.47586883672045},{"$f":"BA499+BA500","v":725.71586883672046},{"$f":"BB499+BB500","v":741.47586883672045},{"$f":"BC499+BC500","v":727.71586883672046},{"$f":"BD499+BD500","v":760.81886883672041},{"$f":"BE499+BE500","v":669.16140590301404},{"$f":"BF499+BF500","v":684.92140590301403},{"$f":"BG499+BG500","v":671.16140590301404},{"$f":"BH499+BH500","v":686.92140590301403},{"$f":"BI499+BI500","v":690.50440590301412},{"$f":"BJ499+BJ500","v":688.92140590301403},{"$f":"BK499+BK500","v":675.16140590301404},{"$f":"BL499+BL500","v":690.92140590301403},{"$f":"BM499+BM500","v":677.16140590301404},{"$f":"BN499+BN500","v":710.26440590301399},{"$f":"BO499+BO500","v":679.16140590301404},{"$f":"BP499+BP500","v":688.69594681595504},{"$f":"BQ499+BQ500","v":674.06024867178417},{"$f":"BR499+BR500","v":689.82024867178416},{"$f":"BS499+BS500","v":693.40324867178424},{"$f":"BT499+BT500","v":-41.807754583916292},{"$f":"BU499+BU500","v":-3.8077545839162923},{"$f":"BV499+BV500","v":35.192245416083708},{"$f":"BW499+BW500","v":40},{"$f":"BX499+BX500","v":41},{"$f":"BY499+BY500","v":42},{"$f":"BZ499+BZ500","v":43},{"$f":"CA499+CA500","v":44},{"$f":"CB499+CB500","v":45},{"$f":"CC499+CC500","v":46},{"$f":"CD499+CD500","v":47},{"$f":"CE499+CE500","v":48},{"$f":"CF499+CF500","v":49},{"$f":"CG499+CG500","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Portion of Accumulated Profit (before deduction)","million USD",{"$f":"AJ501*$E$177","v":-0.75859032022144723},-1.1421806404428945,-1.2757709606643417,-15.541341084207495,-29.306911207750648,-42.822481331293801,-55.204461134615507,-183.51800916783259,-311.58155720104969,-439.39510523426679,-566.9586532674839,-438.52887167181899,-275.26474989075945,-94.835782681579332,89.533184527600781,185.26471720918013,184.86896720918011,181.42896720918012,185.36896720918011,181.92896720918012,190.2047172091801,167.29035147575351,171.23035147575351,167.79035147575351,171.73035147575351,172.62610147575353,172.23035147575351,168.79035147575351,172.73035147575351,169.29035147575351,177.5661014757535,169.79035147575351,172.17398670398876,168.51506216794604,172.45506216794604,173.35081216794606,-10.451938645979073,-0.95193864597907307,8.7980613540209269,10,10.25,10.5,10.75,11,11.25,11.5,11.75,12,12.25,12.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum profit-based taxes owed","million USD",{"$f":"MAX(0,AJ467*$E$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BP467*$E$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment (before deduction)","million USD",{"$f":"AJ504","v":0},{"$f":"AK504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportional Equalization Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eq PMT - Fraction of mined value (MV) (before deduction)","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,0,IF(AJ$6=1,0,AJ$140*AJ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,0,IF(AK$6=1,0,AK$140*AK$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,0,IF(AL$6=1,0,AL$140*AL$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,0,IF(AM$6=1,0,AM$140*AM$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,0,IF(AN$6=1,0,AN$140*AN$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,0,IF(AO$6=1,0,AO$140*AO$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,0,IF(AP$6=1,0,AP$140*AP$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,0,IF(AQ$6=1,0,AQ$140*AQ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,0,IF(AR$6=1,0,AR$140*AR$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,0,IF(AS$6=1,0,AS$140*AS$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,0,IF(AT$6=1,0,AT$140*AT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,0,IF(AU$6=1,0,AU$140*AU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,0,IF(AV$6=1,0,AV$140*AV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,0,IF(AW$6=1,0,AW$140*AW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,0,IF(AX$6=1,0,AX$140*AX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,0,IF(AY$6=1,0,AY$140*AY$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,0,IF(AZ$6=1,0,AZ$140*AZ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,0,IF(BA$6=1,0,BA$140*BA$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,0,IF(BB$6=1,0,BB$140*BB$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,0,IF(BC$6=1,0,BC$140*BC$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,0,IF(BD$6=1,0,BD$140*BD$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,0,IF(BE$6=1,0,BE$140*BE$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,0,IF(BF$6=1,0,BF$140*BF$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,0,IF(BG$6=1,0,BG$140*BG$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,0,IF(BH$6=1,0,BH$140*BH$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,0,IF(BI$6=1,0,BI$140*BI$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,0,IF(BJ$6=1,0,BJ$140*BJ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,0,IF(BK$6=1,0,BK$140*BK$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,0,IF(BL$6=1,0,BL$140*BL$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,0,IF(BM$6=1,0,BM$140*BM$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,0,IF(BN$6=1,0,BN$140*BN$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,0,IF(BO$6=1,0,BO$140*BO$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,0,IF(BP$6=1,0,BP$140*BP$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,0,IF(BQ$6=1,0,BQ$140*BQ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,0,IF(BR$6=1,0,BR$140*BR$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,0,IF(BS$6=1,0,BS$140*BS$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,0,IF(BT$6=1,0,BT$140*BT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,0,IF(BU$6=1,0,BU$140*BU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,0,IF(BV$6=1,0,BV$140*BV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,0,IF(BW$6=1,0,BW$140*BW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,0,IF(BX$6=1,0,BX$140*BX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,0,IF(BY$6=1,0,BY$140*BY$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,0,IF(BZ$6=1,0,BZ$140*BZ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,0,IF(CA$6=1,0,CA$140*CA$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,0,IF(CB$6=1,0,CB$140*CB$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,0,IF(CC$6=1,0,CC$140*CC$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,0,IF(CD$6=1,0,CD$140*CD$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,0,IF(CE$6=1,0,CE$140*CE$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,0,IF(CF$6=1,0,CF$140*CF$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,0,IF(CG$6=1,0,CG$140*CG$151/1000000*$E$181))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment (before deduction)","million USD",{"$f":"MAX(0,CHOOSE($E$175,AJ502,AJ505,AJ507,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Taxes","million USD",{"$f":"-(AJ469+AJ470+AJ472)","v":0},{"$f":"-(AK469+AK470+AK472)","v":0},0,0,0,0,0,0,0,0,0,68.385098124884593,91.334438310279211,120.54928373839979,111.93928373839978,110.4325337383998,111.93928373839978,120.54928373839979,111.93928373839978,120.54928373839979,101.8225337383998,155.87272044972855,147.26272044972853,155.87272044972855,147.26272044972853,145.75597044972855,147.26272044972853,155.87272044972855,147.26272044972853,155.87272044972855,137.14597044972857,155.87272044972855,150.89423825051298,160.01506216794604,151.40506216794603,149.89831216794602,45.971190173951172,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment","million USD",{"$f":"MAX(0,AJ509-(AJ510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AK509-(AK510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AL509-(AL510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AM509-(AM510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AN509-(AN510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AO509-(AO510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AP509-(AP510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AQ509-(AQ510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AR509-(AR510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AS509-(AS510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AT509-(AT510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AU509-(AU510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AV509-(AV510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AW509-(AW510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AX509-(AX510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AY509-(AY510*'User Interface'!$C$119))","v":55.261134990299126},{"$f":"MAX(0,AZ509-(AZ510*'User Interface'!$C$119))","v":53.754384990299144},{"$f":"MAX(0,BA509-(BA510*'User Interface'!$C$119))","v":45.14438499029913},{"$f":"MAX(0,BB509-(BB510*'User Interface'!$C$119))","v":53.754384990299144},{"$f":"MAX(0,BC509-(BC510*'User Interface'!$C$119))","v":45.14438499029913},{"$f":"MAX(0,BD509-(BD510*'User Interface'!$C$119))","v":63.871134990299126},{"$f":"MAX(0,BE509-(BE510*'User Interface'!$C$119))","v":9.820948278970377},{"$f":"MAX(0,BF509-(BF510*'User Interface'!$C$119))","v":18.430948278970391},{"$f":"MAX(0,BG509-(BG510*'User Interface'!$C$119))","v":9.820948278970377},{"$f":"MAX(0,BH509-(BH510*'User Interface'!$C$119))","v":18.430948278970391},{"$f":"MAX(0,BI509-(BI510*'User Interface'!$C$119))","v":19.937698278970373},{"$f":"MAX(0,BJ509-(BJ510*'User Interface'!$C$119))","v":18.430948278970391},{"$f":"MAX(0,BK509-(BK510*'User Interface'!$C$119))","v":9.820948278970377},{"$f":"MAX(0,BL509-(BL510*'User Interface'!$C$119))","v":18.430948278970391},{"$f":"MAX(0,BM509-(BM510*'User Interface'!$C$119))","v":9.820948278970377},{"$f":"MAX(0,BN509-(BN510*'User Interface'!$C$119))","v":28.547698278970358},{"$f":"MAX(0,BO509-(BO510*'User Interface'!$C$119))","v":9.820948278970377},{"$f":"MAX(0,BP509-(BP510*'User Interface'!$C$119))","v":14.79943047818594},{"$f":"MAX(0,BQ509-(BQ510*'User Interface'!$C$119))","v":5.6786065607528826},{"$f":"MAX(0,BR509-(BR510*'User Interface'!$C$119))","v":14.288606560752896},{"$f":"MAX(0,BS509-(BS510*'User Interface'!$C$119))","v":15.795356560752907},{"$f":"MAX(0,BT509-(BT510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BU509-(BU510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BV509-(BV510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BW509-(BW510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BX509-(BX510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BY509-(BY510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BZ509-(BZ510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CA509-(CA510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CB509-(CB510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CC509-(CC510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CD509-(CD510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CE509-(CE510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CF509-(CF510*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CG509-(CG510*'User Interface'!$C$119))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Net Revenue to Stakeholders","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Collector",{"$f":"SUM(AJ514:CG514)","v":9285.3235322024011},{"$f":"AJ518-SUM(AJ515:AJ517)","v":-4.0343612808857889},{"$f":"AK518-SUM(AK515:AK517)","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,409.66350415367526,475.85152470985923,563.4960609942209,537.66606099422086,477.88467600392175,483.91167600392168,518.35167600392174,483.91167600392168,518.35167600392174,443.44467600392176,457.79721307021532,423.35721307021527,457.79721307021526,423.35721307021527,417.33021307021534,423.35721307021527,457.79721307021526,423.35721307021527,457.79721307021526,382.89021307021528,457.79721307021526,437.8832842733529,474.36657994308518,439.92657994308513,433.8995799430852,137.9135705218535,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"ISA",{"$f":"SUM(AJ515:CG515)","v":6336.4353346869339},{"$f":"-(AJ459+AJ465+AJ467+AJ475)","v":0.56000000000000005},{"$f":"-(AK459+AK465+AK467+AK475)","v":0.06},0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,117.33159678551641,156.67332281762148,206.75591498011391,191.99591498011392,244.67404997041308,245.75029997041307,251.90029997041304,245.75029997041307,251.90029997041304,238.52404997041305,277.13132619279077,270.98132619279073,277.13132619279077,270.98132619279073,269.90507619279072,270.98132619279073,277.13132619279077,270.98132619279073,277.13132619279077,263.75507619279074,277.13132619279077,273.57526747906536,280.09014170580321,273.94014170580323,272.86389170580327,78.807754583916292,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Sponsoring State",{"$f":"SUM(AJ516:CG516)","v":3378.9405962176779},{"$f":"-(AJ469+AJ470+AJ472+AJ474)","v":0},0,0,0,0,0,0,0,0,0,0,68.385098124884593,91.334438310279211,120.54928373839979,111.93928373839978,110.4325337383998,111.93928373839978,120.54928373839979,111.93928373839978,120.54928373839979,101.8225337383998,155.87272044972855,147.26272044972853,155.87272044972855,147.26272044972853,145.75597044972855,147.26272044972853,155.87272044972855,147.26272044972853,155.87272044972855,137.14597044972857,155.87272044972855,{"$f":"-(BP469+BP470+BP472+BP474)","v":150.89423825051298},160.01506216794604,151.40506216794603,149.89831216794602,45.971190173951172,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Other (e.g., funds)",{"$f":"SUM(AJ517:CG517)","v":500},{"$f":"-AJ460","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP460","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ518:CG518)","v":19500.699463107012},{"$f":"AJ455+SUM(AJ456:AJ458)+AJ479","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,619.05072316817609,747.52980994185975,914.47178381683443,865.27178381683439,856.66178381683449,865.27178381683439,914.47178381683443,865.27178381683439,914.47178381683443,807.46178381683444,914.47178381683443,865.27178381683439,914.47178381683443,865.27178381683439,856.66178381683449,865.27178381683439,914.47178381683443,865.27178381683439,914.47178381683443,807.46178381683444,914.47178381683443,{"$f":"BP455+SUM(BP456:BP458)+BP479","v":865.27178381683439},914.47178381683443,865.27178381683439,856.66178381683449,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit: Collection"]
[null,null,null,null,null,null,null,null,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,"Specific",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Revenues (Specific)","million USD",{"$f":"AJ$167*AJ$151/1000000","v":0},0,0,0,0,0,0,0,0,0,0,1000.72793069434,1215.1696301288414,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,{"$f":"BP$167*BP$151/1000000","v":1429.6113295633427},1429.6113295633427,1429.6113295633427,1429.6113295633427,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Operating Costs","million USD",{"$f":"AJ$228","v":0},0,0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BH$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BP$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Capital Maintenance Costs","million USD",{"$f":"AJ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,{"$f":"BH$229","v":-49.2},-57.81,-49.2,0,-49.2,0,-107.01,0,{"$f":"BP$229","v":-49.2},0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Finance Cost","million USD",{"$f":"AJ$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$230","v":0},0,0,0,0,0,0,0,{"$f":"BP$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Fees","million USD",{"$f":"AJ$231","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BH$231","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BP$231","v":-0.1},-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Environmental Levies","million USD",{"$f":"AJ$232","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,{"$f":"BH$232","v":-23.670524104099854},-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP$232","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Net Operating Revenue","million USD",{"$f":"SUM(AJ522:AJ527)","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,577.80023520915347,702.53361544249628,865.72988277713034,816.5298827771303,807.9198827771304,816.5298827771303,865.72988277713034,816.5298827771303,865.72988277713034,758.71988277713035,865.72988277713034,816.5298827771303,865.72988277713034,816.5298827771303,807.9198827771304,816.5298827771303,865.72988277713034,816.5298827771303,865.72988277713034,758.71988277713035,865.72988277713034,{"$f":"SUM(BP522:BP527)","v":837.28141306732709},889.4004068812302,840.20040688123015,831.59040688123025,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Depreciation Revenue Adjustment","million USD",{"$f":"AJ$233+IF(AJ521=1,0,AI547)","v":0},0,0,0,0,0,0,0,0,0,0,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$233+IF(BP521=1,0,BO547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Loss Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(AJ521=1,0,AI548))","v":0},-0.56000000000000005,-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(BP521=1,0,BO548))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Adjusted Net Operating Revenue (a)","million USD",{"$f":"AJ528+AJ529+AJ530","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,373.29202543013201,500.68540566347485,663.88167299810891,614.68167299810887,606.07167299810897,614.68167299810887,663.88167299810891,614.68167299810887,663.88167299810891,556.87167299810892,865.72988277713034,816.5298827771303,865.72988277713034,816.5298827771303,807.9198827771304,816.5298827771303,865.72988277713034,816.5298827771303,865.72988277713034,758.71988277713035,865.72988277713034,{"$f":"BP528+BP529+BP530","v":837.28141306732709},889.4004068812302,840.20040688123015,831.59040688123025,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Royalties - Specific","million USD",{"$f":"-AJ562","v":0},{"$f":"-AK562","v":0},0,0,0,0,0,0,0,0,0,-89.068106663089509,-108.15412951946583,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Adjusted Net Operating Revenue (b)","million USD",{"$f":"AJ531+AJ532","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,284.22391876704251,392.53127614400904,536.64152062226674,487.44152062226669,478.83152062226679,487.44152062226669,536.64152062226674,487.44152062226669,536.64152062226674,429.63152062226675,738.48973040128817,689.28973040128812,738.48973040128817,689.28973040128812,680.67973040128823,689.28973040128812,738.48973040128817,689.28973040128812,738.48973040128817,631.47973040128818,738.48973040128817,{"$f":"BP531+BP532","v":710.04126069148492},762.16025450538802,712.96025450538798,704.35025450538808,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"ISA Levies -- Profit based","n/a",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Before Tax Profit (d)","million USD",{"$f":"AJ533+AJ534","v":-0.56000000000000005},{"$f":"AK533+AK534","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,284.22391876704251,392.53127614400904,536.64152062226674,487.44152062226669,478.83152062226679,487.44152062226669,536.64152062226674,487.44152062226669,536.64152062226674,429.63152062226675,738.48973040128817,689.28973040128812,738.48973040128817,689.28973040128812,680.67973040128823,689.28973040128812,738.48973040128817,689.28973040128812,738.48973040128817,631.47973040128818,738.48973040128817,710.04126069148492,762.16025450538802,712.96025450538798,704.35025450538808,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Sponsoring State Income Tax","million USD",{"$f":"-MAX(0,AJ535*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,-71.055979691760626,-98.13281903600226,-134.16038015556668,-121.86038015556667,-119.7078801555667,-121.86038015556667,-134.16038015556668,-121.86038015556667,-134.16038015556668,-107.40788015556669,-184.62243260032204,-172.32243260032203,-184.62243260032204,-172.32243260032203,-170.16993260032206,-172.32243260032203,-184.62243260032204,-172.32243260032203,-184.62243260032204,-157.86993260032204,-184.62243260032204,{"$f":"-MAX(0,BP535*$E$114)","v":-177.51031517287123},-190.54006362634701,-178.24006362634699,-176.08756362634702,-65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Sponsoring State Administrative Tax","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"After Tax Profit  (before WH)","million USD",{"$f":"AJ535+AJ536+AJ537","v":-0.56000000000000005},{"$f":"AK535+AK536+AK537","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,213.16793907528188,294.39845710800677,402.48114046670003,365.58114046670005,359.12364046670007,365.58114046670005,402.48114046670003,365.58114046670005,402.48114046670003,322.22364046670009,553.86729780096607,516.96729780096609,553.86729780096607,516.96729780096609,510.50979780096617,516.96729780096609,553.86729780096607,516.96729780096609,553.86729780096607,473.60979780096613,553.86729780096607,532.53094551861363,571.62019087904105,534.72019087904096,528.26269087904109,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Withholding Tax","million USD",{"$f":"IF(AJ538<0,0,-AJ538*$E$121*$E$119)+AJ$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP538<0,0,-BP538*$E$121*$E$119)+BP$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"After Tax Profit (after WH)","million USD",{"$f":"AJ538+AJ539","v":-0.56000000000000005},{"$f":"AK538+AK539","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,213.16793907528188,294.39845710800677,402.48114046670003,365.58114046670005,359.12364046670007,365.58114046670005,402.48114046670003,365.58114046670005,402.48114046670003,322.22364046670009,553.86729780096607,516.96729780096609,553.86729780096607,516.96729780096609,510.50979780096617,516.96729780096609,553.86729780096607,516.96729780096609,553.86729780096607,473.60979780096613,553.86729780096607,532.53094551861363,571.62019087904105,534.72019087904096,528.26269087904109,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Add'l Profit Tax","million USD",{"$f":"IF(AJ551>0,-AJ551*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP551>0,-BP551*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Payment (to ISA)","million USD",{"$f":"-AJ578","v":0},{"$f":"-AK578","v":0},0,0,0,0,0,0,0,0,0,-44.929588418328635,-42.706799383391839,-31.533288573132239,-43.833288573132251,-45.985788573132226,-43.833288573132251,-31.533288573132239,-43.833288573132251,-31.533288573132239,-58.285788573132237,0,0,0,0,0,0,0,0,0,-7.8237361283768792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"After Tax Profit","million USD",{"$f":"AJ540+AJ541+AJ542","v":-0.56000000000000005},{"$f":"AK540+AK541+AK542","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,168.23835065695323,251.69165772461491,370.94785189356776,321.74785189356783,313.13785189356781,321.74785189356783,370.94785189356776,321.74785189356783,370.94785189356776,263.93785189356788,553.86729780096607,516.96729780096609,553.86729780096607,516.96729780096609,510.50979780096617,516.96729780096609,553.86729780096607,516.96729780096609,553.86729780096607,465.78606167258926,553.86729780096607,532.53094551861363,571.62019087904105,534.72019087904096,528.26269087904109,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Computing Carryover Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Capital Costs","million USD",{"$f":"AJ$226","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Unused Depreciation","million USD",{"$f":"MIN(0,AJ529+MAX(0,AJ528))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,BP529+MAX(0,BP528))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Loss (excl unused deprecition)","million USD",{"$f":"IF(AJ540>=0,0,AJ540-AJ547)","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP540>=0,0,BP540-BP547)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Add'l Profit Basis Gross","million USD",{"$f":"(AJ540-AJ529-AJ530+AJ546)","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,417.67614885430334,496.2466668870282,604.32935024572146,567.42935024572148,560.9718502457215,567.42935024572148,604.32935024572146,567.42935024572148,604.32935024572146,524.07185024572152,553.86729780096607,516.96729780096609,553.86729780096607,516.96729780096609,510.50979780096617,516.96729780096609,553.86729780096607,516.96729780096609,553.86729780096607,473.60979780096613,553.86729780096607,{"$f":"(BP540-BP529-BP530+BP546)","v":532.53094551861363},571.62019087904105,534.72019087904096,528.26269087904109,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Add'l Profit Loss Carryover Adjustment","million USD",{"$f":"IF(AJ521=1,0,IF(AI551>0,0,AI551*$E$118))","v":0},-4.8412335370629469,-10.050713781538482,-16.302090074909124,-92.837244682898074,-183.47943021248483,-292.25005284798891,-418.53356647353093,-1127.7453103276789,-1978.7994029526567,-3000.0643141026299,-4225.5822074825974,-4569.4872703539522,-4887.8887241603088,-5140.2712486975042,-5487.4102781421398,-5911.7261134757018,-6413.1561158759769,-6970.5921187563063,-7683.7953222127016,-8495.3591663603747,-9565.5447793375843,-10814.012977843942,-12356.454816051571,-14163.105021900727,-16375.365268919712,-19037.826565342493,-22225.031121049833,-26005.396587898638,-30586.115148117206,-36038.697420379482,-42678.105147094218,{"$f":"IF(BP521=1,0,IF(BO551>0,0,BO551*$E$118))","v":-50549.085419151903},-60019.86536835994,-71337.894212977073,-84963.808826517634,-101322.65536276631,-121350.76317156781,-145620.91580588138,-174745.09896705765,-209694.11876046917,-251632.94251256299,-301959.53101507557,-362351.43721809069,-434821.72466170881,-521786.06959405052,-626143.28351286065,-751371.94021543278,-901646.32825851929,-1081975.5939102231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Adjusted Cash Balance (Add'l Profit Basis Net)","million USD",{"$f":"AJ549+AJ550","v":-4.0343612808857889},{"$f":"AK549+AK550","v":-8.3755948179487358},-13.58507506242427,-77.364370569081728,-152.8995251770707,-243.54171070665745,-348.77797206127576,-939.78775860639917,-1648.9995024605473,-2500.0535950855251,-3521.3185062354983,-3807.906058628294,-4073.2406034669239,-4283.559373914587,-4572.841898451783,-4926.438427896418,-5344.2967632299806,-5808.8267656302551,-6403.162768510585,-7079.4659719669799,-7971.2873161146535,-9011.6774815366189,-10297.045680042977,-11802.587518250606,-13646.137724099761,-15864.855471118746,-18520.859267541528,-21671.163823248866,-25488.429290097672,-30032.247850316238,-35565.087622578518,-42124.237849293255,-50016.554473633289,-59448.245177480901,-70803.174022098028,-84435.546135638593,-101125.63597630651,-121350.76317156781,-145620.91580588138,-174745.09896705765,-209694.11876046917,-251632.94251256299,-301959.53101507557,-362351.43721809069,-434821.72466170881,-521786.06959405052,-626143.28351286065,-751371.94021543278,-901646.32825851929,-1081975.5939102231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Specific Royalty","million USD",{"$f":"AJ114*2200*$E$152/100","v":0},0,0,0,0,0,0,0,0,0,0,89.068106663089509,108.15412951946583,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,{"$f":"BP114*2200*$E$152/100","v":127.24015237584216},127.24015237584216,127.24015237584216,127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Additional ad valorem royalty - Stage 2 only)","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),AJ$114*AJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),AK$114*AK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),AL$114*AL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),AM$114*AM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),AN$114*AN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),AO$114*AO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),AP$114*AP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),AQ$114*AQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),AR$114*AR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),AS$114*AS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),AT$114*AT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),AU$114*AU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),AV$114*AV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),AW$114*AW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),AX$114*AX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),AY$114*AY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),AZ$114*AZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),BA$114*BA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),BB$114*BB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),BC$114*BC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),BD$114*BD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),BE$114*BE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),BF$114*BF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),BG$114*BG$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),BH$114*BH$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),BI$114*BI$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),BJ$114*BJ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),BK$114*BK$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),BL$114*BL$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),BM$114*BM$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),BN$114*BN$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),BO$114*BO$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),BP$114*BP$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),BQ$114*BQ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),BR$114*BR$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),BS$114*BS$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),BT$114*BT$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),BU$114*BU$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),BV$114*BV$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),BW$114*BW$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),BX$114*BX$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),BY$114*BY$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),BZ$114*BZ$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),CA$114*CA$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),CB$114*CB$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),CC$114*CC$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),CD$114*CD$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),CE$114*CE$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),CF$114*CF$140*$E$166,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),CG$114*CG$140*$E$166,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Deductible Sponsored State Taxes","million USD",{"$f":"IF(AND(SUM(AJ$108:AJ$109)>0,SUM($AJ$108:AJ$109)>=$E$129),-SUM(AI536:AI537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AK$108:AK$109)>0,SUM($AJ$108:AK$109)>=$E$129),-SUM(AJ536:AJ537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AL$108:AL$109)>0,SUM($AJ$108:AL$109)>=$E$129),-SUM(AK536:AK537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AM$108:AM$109)>0,SUM($AJ$108:AM$109)>=$E$129),-SUM(AL536:AL537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AN$108:AN$109)>0,SUM($AJ$108:AN$109)>=$E$129),-SUM(AM536:AM537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AO$108:AO$109)>0,SUM($AJ$108:AO$109)>=$E$129),-SUM(AN536:AN537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AP$108:AP$109)>0,SUM($AJ$108:AP$109)>=$E$129),-SUM(AO536:AO537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AQ$108:AQ$109)>0,SUM($AJ$108:AQ$109)>=$E$129),-SUM(AP536:AP537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AR$108:AR$109)>0,SUM($AJ$108:AR$109)>=$E$129),-SUM(AQ536:AQ537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AS$108:AS$109)>0,SUM($AJ$108:AS$109)>=$E$129),-SUM(AR536:AR537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AT$108:AT$109)>0,SUM($AJ$108:AT$109)>=$E$129),-SUM(AS536:AS537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AU$108:AU$109)>0,SUM($AJ$108:AU$109)>=$E$129),-SUM(AT536:AT537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AV$108:AV$109)>0,SUM($AJ$108:AV$109)>=$E$129),-SUM(AU536:AU537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AW$108:AW$109)>0,SUM($AJ$108:AW$109)>=$E$129),-SUM(AV536:AV537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AX$108:AX$109)>0,SUM($AJ$108:AX$109)>=$E$129),-SUM(AW536:AW537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(AY$108:AY$109)>0,SUM($AJ$108:AY$109)>=$E$129),-SUM(AX536:AX537)*$E$167,0)","v":121.86038015556667},{"$f":"IF(AND(SUM(AZ$108:AZ$109)>0,SUM($AJ$108:AZ$109)>=$E$129),-SUM(AY536:AY537)*$E$167,0)","v":119.7078801555667},{"$f":"IF(AND(SUM(BA$108:BA$109)>0,SUM($AJ$108:BA$109)>=$E$129),-SUM(AZ536:AZ537)*$E$167,0)","v":121.86038015556667},{"$f":"IF(AND(SUM(BB$108:BB$109)>0,SUM($AJ$108:BB$109)>=$E$129),-SUM(BA536:BA537)*$E$167,0)","v":134.16038015556668},{"$f":"IF(AND(SUM(BC$108:BC$109)>0,SUM($AJ$108:BC$109)>=$E$129),-SUM(BB536:BB537)*$E$167,0)","v":121.86038015556667},{"$f":"IF(AND(SUM(BD$108:BD$109)>0,SUM($AJ$108:BD$109)>=$E$129),-SUM(BC536:BC537)*$E$167,0)","v":134.16038015556668},{"$f":"IF(AND(SUM(BE$108:BE$109)>0,SUM($AJ$108:BE$109)>=$E$129),-SUM(BD536:BD537)*$E$167,0)","v":107.40788015556669},{"$f":"IF(AND(SUM(BF$108:BF$109)>0,SUM($AJ$108:BF$109)>=$E$129),-SUM(BE536:BE537)*$E$167,0)","v":184.62243260032204},{"$f":"IF(AND(SUM(BG$108:BG$109)>0,SUM($AJ$108:BG$109)>=$E$129),-SUM(BF536:BF537)*$E$167,0)","v":172.32243260032203},{"$f":"IF(AND(SUM(BH$108:BH$109)>0,SUM($AJ$108:BH$109)>=$E$129),-SUM(BG536:BG537)*$E$167,0)","v":184.62243260032204},{"$f":"IF(AND(SUM(BI$108:BI$109)>0,SUM($AJ$108:BI$109)>=$E$129),-SUM(BH536:BH537)*$E$167,0)","v":172.32243260032203},{"$f":"IF(AND(SUM(BJ$108:BJ$109)>0,SUM($AJ$108:BJ$109)>=$E$129),-SUM(BI536:BI537)*$E$167,0)","v":170.16993260032206},{"$f":"IF(AND(SUM(BK$108:BK$109)>0,SUM($AJ$108:BK$109)>=$E$129),-SUM(BJ536:BJ537)*$E$167,0)","v":172.32243260032203},{"$f":"IF(AND(SUM(BL$108:BL$109)>0,SUM($AJ$108:BL$109)>=$E$129),-SUM(BK536:BK537)*$E$167,0)","v":184.62243260032204},{"$f":"IF(AND(SUM(BM$108:BM$109)>0,SUM($AJ$108:BM$109)>=$E$129),-SUM(BL536:BL537)*$E$167,0)","v":172.32243260032203},{"$f":"IF(AND(SUM(BN$108:BN$109)>0,SUM($AJ$108:BN$109)>=$E$129),-SUM(BM536:BM537)*$E$167,0)","v":184.62243260032204},{"$f":"IF(AND(SUM(BO$108:BO$109)>0,SUM($AJ$108:BO$109)>=$E$129),-SUM(BN536:BN537)*$E$167,0)","v":157.86993260032204},{"$f":"IF(AND(SUM(BP$108:BP$109)>0,SUM($AJ$108:BP$109)>=$E$129),-SUM(BO536:BO537)*$E$167,0)","v":184.62243260032204},{"$f":"IF(AND(SUM(BQ$108:BQ$109)>0,SUM($AJ$108:BQ$109)>=$E$129),-SUM(BP536:BP537)*$E$167,0)","v":177.51031517287123},{"$f":"IF(AND(SUM(BR$108:BR$109)>0,SUM($AJ$108:BR$109)>=$E$129),-SUM(BQ536:BQ537)*$E$167,0)","v":190.54006362634701},{"$f":"IF(AND(SUM(BS$108:BS$109)>0,SUM($AJ$108:BS$109)>=$E$129),-SUM(BR536:BR537)*$E$167,0)","v":178.24006362634699},{"$f":"IF(AND(SUM(BT$108:BT$109)>0,SUM($AJ$108:BT$109)>=$E$129),-SUM(BS536:BS537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BU$108:BU$109)>0,SUM($AJ$108:BU$109)>=$E$129),-SUM(BT536:BT537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BV$108:BV$109)>0,SUM($AJ$108:BV$109)>=$E$129),-SUM(BU536:BU537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BW$108:BW$109)>0,SUM($AJ$108:BW$109)>=$E$129),-SUM(BV536:BV537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BX$108:BX$109)>0,SUM($AJ$108:BX$109)>=$E$129),-SUM(BW536:BW537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BY$108:BY$109)>0,SUM($AJ$108:BY$109)>=$E$129),-SUM(BX536:BX537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(BZ$108:BZ$109)>0,SUM($AJ$108:BZ$109)>=$E$129),-SUM(BY536:BY537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CA$108:CA$109)>0,SUM($AJ$108:CA$109)>=$E$129),-SUM(BZ536:BZ537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CB$108:CB$109)>0,SUM($AJ$108:CB$109)>=$E$129),-SUM(CA536:CA537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CC$108:CC$109)>0,SUM($AJ$108:CC$109)>=$E$129),-SUM(CB536:CB537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CD$108:CD$109)>0,SUM($AJ$108:CD$109)>=$E$129),-SUM(CC536:CC537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CE$108:CE$109)>0,SUM($AJ$108:CE$109)>=$E$129),-SUM(CD536:CD537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CF$108:CF$109)>0,SUM($AJ$108:CF$109)>=$E$129),-SUM(CE536:CE537)*$E$167,0)","v":0},{"$f":"IF(AND(SUM(CG$108:CG$109)>0,SUM($AJ$108:CG$109)>=$E$129),-SUM(CF536:CF537)*$E$167,0)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Total payable ","million USD",{"$f":"MAX(AJ555,(AJ556+MAX(0,AJ557-AJ558)))","v":0},0,0,0,0,0,0,0,0,0,0,89.068106663089509,108.15412951946583,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,{"$f":"MAX(BP555,(BP556+MAX(0,BP557-BP558)))","v":127.24015237584216},127.24015237584216,127.24015237584216,127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Equalization payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Cumulative Cash Flow (CCF) Based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Net Revenue in year","million USD",{"$f":"SUM(AJ522:AJ527)-AJ525+AJ546-AJ562","v":-4.0343612808857889},{"$f":"SUM(AK522:AK527)-AK525+AK546-AK562","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,488.73212854606396,594.37948592303042,738.48973040128817,689.28973040128812,680.67973040128823,689.28973040128812,738.48973040128817,689.28973040128812,738.48973040128817,631.47973040128818,738.48973040128817,689.28973040128812,738.48973040128817,689.28973040128812,680.67973040128823,689.28973040128812,738.48973040128817,689.28973040128812,738.48973040128817,631.47973040128818,738.48973040128817,710.04126069148492,762.16025450538802,712.96025450538798,704.35025450538808,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Trailing Accumulated Profits (exclusive)","million USD",{"$f":"IF(OR(AJ$175=1,AI568>=0),0,AI568*(1+$E$178))","v":0},{"$f":"IF(OR(AK$175=1,AJ568>=0),0,AJ568*(1+$E$178))","v":-4.0343612808857889},-7.5687225617715779,-11.103083842657366,-72.165364336829981,-132.22764483100258,-192.2899253251752,-248.81784453846203,-770.07203667133035,-1291.3262288041988,-1812.5804209370672,-2333.8346130699356,-1845.1024845238717,-1250.7229986008413,-512.23326819955309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Accumulated Profits for  year","million USD",{"$f":"AJ566+AJ567","v":-4.0343612808857889},{"$f":"AK566+AK567","v":-7.5687225617715779},{"$f":"AL566+AL567","v":-11.103083842657366},{"$f":"AM566+AM567","v":-72.165364336829981},{"$f":"AN566+AN567","v":-132.22764483100258},{"$f":"AO566+AO567","v":-192.2899253251752},{"$f":"AP566+AP567","v":-248.81784453846203},{"$f":"AQ566+AQ567","v":-770.07203667133035},{"$f":"AR566+AR567","v":-1291.3262288041988},{"$f":"AS566+AS567","v":-1812.5804209370672},{"$f":"AT566+AT567","v":-2333.8346130699356},{"$f":"AU566+AU567","v":-1845.1024845238717},{"$f":"AV566+AV567","v":-1250.7229986008413},{"$f":"AW566+AW567","v":-512.23326819955309},{"$f":"AX566+AX567","v":177.05646220173503},{"$f":"AY566+AY567","v":680.67973040128823},{"$f":"AZ566+AZ567","v":689.28973040128812},{"$f":"BA566+BA567","v":738.48973040128817},{"$f":"BB566+BB567","v":689.28973040128812},{"$f":"BC566+BC567","v":738.48973040128817},{"$f":"BD566+BD567","v":631.47973040128818},{"$f":"BE566+BE567","v":738.48973040128817},{"$f":"BF566+BF567","v":689.28973040128812},{"$f":"BG566+BG567","v":738.48973040128817},{"$f":"BH566+BH567","v":689.28973040128812},{"$f":"BI566+BI567","v":680.67973040128823},{"$f":"BJ566+BJ567","v":689.28973040128812},{"$f":"BK566+BK567","v":738.48973040128817},{"$f":"BL566+BL567","v":689.28973040128812},{"$f":"BM566+BM567","v":738.48973040128817},{"$f":"BN566+BN567","v":631.47973040128818},{"$f":"BO566+BO567","v":738.48973040128817},{"$f":"BP566+BP567","v":710.04126069148492},{"$f":"BQ566+BQ567","v":762.16025450538802},{"$f":"BR566+BR567","v":712.96025450538798},{"$f":"BS566+BS567","v":704.35025450538808},{"$f":"BT566+BT567","v":262.69251527972096},{"$f":"BU566+BU567","v":0},{"$f":"BV566+BV567","v":0},{"$f":"BW566+BW567","v":0},{"$f":"BX566+BX567","v":0},{"$f":"BY566+BY567","v":0},{"$f":"BZ566+BZ567","v":0},{"$f":"CA566+CA567","v":0},{"$f":"CB566+CB567","v":0},{"$f":"CC566+CC567","v":0},{"$f":"CD566+CD567","v":0},{"$f":"CE566+CE567","v":0},{"$f":"CF566+CF567","v":0},{"$f":"CG566+CG567","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Portion of Accumulated Profit (before deduction)","million USD",{"$f":"AJ568*$E$177","v":-1.0085903202214472},-1.8921806404428945,-2.7757709606643415,-18.041341084207495,-33.056911207750645,-48.072481331293801,-62.204461134615507,-192.51800916783259,-322.83155720104969,-453.14510523426679,-583.4586532674839,-461.27562113096792,-312.68074965021032,-128.05831704988827,44.264115550433758,170.16993260032206,172.32243260032203,184.62243260032204,172.32243260032203,184.62243260032204,157.86993260032204,184.62243260032204,172.32243260032203,184.62243260032204,172.32243260032203,170.16993260032206,172.32243260032203,184.62243260032204,172.32243260032203,184.62243260032204,157.86993260032204,184.62243260032204,177.51031517287123,190.54006362634701,178.24006362634699,176.08756362634702,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum profit-based taxes owed","million USD",{"$f":"MAX(0,AJ534*$E$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BP534*$E$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment (before deduction)","million USD",{"$f":"AJ571","v":0},{"$f":"AK571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportional Equalization Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eq PMT - Fraction of mined value (MV) (before deduction)","million USD",{"$f":"IF(AJ$6=1,0,AJ$140*AJ$151/1000000*$E$181)","v":0},0,0,0,0,0,0,0,0,0,0,115.98556811008926,140.8396184193941,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,{"$f":"IF(BP$6=1,0,BP$140*BP$151/1000000*$E$181)","v":165.69366872869892},165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment (before deduction)","million USD",{"$f":"MAX(0,CHOOSE($E$175,AJ569,AJ572,AJ574,0))","v":0},0,0,0,0,0,0,0,0,0,0,115.98556811008926,140.8396184193941,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,{"$f":"MAX(0,CHOOSE($E$175,BP569,BP572,BP574,0))","v":165.69366872869892},165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Taxes","million USD",{"$f":"-(AJ536+AJ537+AJ539)","v":0},{"$f":"-(AK536+AK537+AK539)","v":0},0,0,0,0,0,0,0,0,0,71.055979691760626,98.13281903600226,134.16038015556668,121.86038015556667,119.7078801555667,121.86038015556667,134.16038015556668,121.86038015556667,134.16038015556668,107.40788015556669,184.62243260032204,172.32243260032203,184.62243260032204,172.32243260032203,170.16993260032206,172.32243260032203,184.62243260032204,172.32243260032203,184.62243260032204,157.86993260032204,184.62243260032204,177.51031517287123,190.54006362634701,178.24006362634699,176.08756362634702,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment","million USD",{"$f":"MAX(0,AJ576-(AJ577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AK576-(AK577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AL576-(AL577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AM576-(AM577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AN576-(AN577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AO576-(AO577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AP576-(AP577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AQ576-(AQ577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AR576-(AR577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AS576-(AS577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AT576-(AT577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AU576-(AU577*'User Interface'!$C$119))","v":44.929588418328635},{"$f":"MAX(0,AV576-(AV577*'User Interface'!$C$119))","v":42.706799383391839},{"$f":"MAX(0,AW576-(AW577*'User Interface'!$C$119))","v":31.533288573132239},{"$f":"MAX(0,AX576-(AX577*'User Interface'!$C$119))","v":43.833288573132251},{"$f":"MAX(0,AY576-(AY577*'User Interface'!$C$119))","v":45.985788573132226},{"$f":"MAX(0,AZ576-(AZ577*'User Interface'!$C$119))","v":43.833288573132251},{"$f":"MAX(0,BA576-(BA577*'User Interface'!$C$119))","v":31.533288573132239},{"$f":"MAX(0,BB576-(BB577*'User Interface'!$C$119))","v":43.833288573132251},{"$f":"MAX(0,BC576-(BC577*'User Interface'!$C$119))","v":31.533288573132239},{"$f":"MAX(0,BD576-(BD577*'User Interface'!$C$119))","v":58.285788573132237},{"$f":"MAX(0,BE576-(BE577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BF576-(BF577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BG576-(BG577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BH576-(BH577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BI576-(BI577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BJ576-(BJ577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BK576-(BK577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BL576-(BL577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BM576-(BM577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BN576-(BN577*'User Interface'!$C$119))","v":7.8237361283768792},{"$f":"MAX(0,BO576-(BO577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BP576-(BP577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BQ576-(BQ577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BR576-(BR577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BS576-(BS577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BT576-(BT577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BU576-(BU577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BV576-(BV577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BW576-(BW577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BX576-(BX577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BY576-(BY577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BZ576-(BZ577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CA576-(CA577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CB576-(CB577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CC576-(CC577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CD576-(CD577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CE576-(CE577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CF576-(CF577*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CG576-(CG577*'User Interface'!$C$119))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Net Revenue to Stakeholders","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Collector",{"$f":"SUM(AJ581:CG581)","v":10940.055252548171},{"$f":"AJ585-SUM(AJ582:AJ584)","v":-4.0343612808857889},{"$f":"AK585-SUM(AK582:AK584)","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,372.74656043597474,453.53986750363651,572.7960616725893,523.59606167258926,514.98606167258936,523.59606167258926,572.7960616725893,523.59606167258926,572.7960616725893,465.78606167258931,553.86729780096618,516.96729780096621,553.86729780096618,516.96729780096621,510.50979780096623,516.96729780096621,553.86729780096618,516.96729780096621,553.86729780096618,465.78606167258931,553.86729780096618,532.53094551861363,571.62019087904105,534.72019087904096,528.26269087904109,197.01938645979072,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"ISA",{"$f":"SUM(AJ582:CG582)","v":3554.7371733420791},{"$f":"-(AJ526+AJ532+AJ534+AJ542)","v":0.56000000000000005},{"$f":"-(AK526+AK532+AK534+AK542)","v":0.06},0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,134.09769508141812,150.96092890285766,158.87344094897441,171.17344094897442,173.32594094897439,171.17344094897442,158.87344094897441,171.17344094897442,158.87344094897441,185.6259409489744,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,135.16388850421902,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Sponsoring State",{"$f":"SUM(AJ583:CG583)","v":3892.8597334476817},{"$f":"-(AJ536+AJ537+AJ539+AJ541)","v":0},0,0,0,0,0,0,0,0,0,0,71.055979691760626,98.13281903600226,134.16038015556668,121.86038015556667,119.7078801555667,121.86038015556667,134.16038015556668,121.86038015556667,134.16038015556668,107.40788015556669,184.62243260032204,172.32243260032203,184.62243260032204,172.32243260032203,170.16993260032206,172.32243260032203,184.62243260032204,172.32243260032203,184.62243260032204,157.86993260032204,184.62243260032204,{"$f":"-(BP536+BP537+BP539+BP541)","v":177.51031517287123},190.54006362634701,178.24006362634699,176.08756362634702,65.673128819930241,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"Other (e.g., funds)",{"$f":"SUM(AJ584:CG584)","v":500},{"$f":"-AJ527","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP527","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ585:CG585)","v":18887.652159337926},{"$f":"AJ522+SUM(AJ523:AJ525)+AJ546","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,601.57075931325335,726.30413954659628,889.50040688123022,840.30040688123017,831.69040688123027,840.30040688123017,889.50040688123022,840.30040688123017,889.50040688123022,782.49040688123023,889.50040688123022,840.30040688123017,889.50040688123022,840.30040688123017,831.69040688123027,840.30040688123017,889.50040688123022,840.30040688123017,889.50040688123022,782.49040688123023,889.50040688123022,{"$f":"BP522+SUM(BP523:BP525)+BP546","v":840.30040688123017},889.50040688123022,840.30040688123017,831.69040688123027,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit - Collection"]
[null,null,null,null,null,null,null,null,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,"Blended",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Revenues (Blended)","million USD",{"$f":"AJ$168*AJ$151/1000000","v":0},0,0,0,0,0,0,0,0,0,0,990.53128511230159,1202.7879890649376,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,{"$f":"BP$168*BP$151/1000000","v":1415.0446930175735},1415.0446930175735,1415.0446930175735,1415.0446930175735,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Operating Costs","million USD",{"$f":"AJ$228","v":0},0,0,0,0,0,0,0,0,0,0,-399.1571713810867,-439.66549058224513,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BH$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,-540.11092268211246,{"$f":"BP$228","v":-540.11092268211246},-540.11092268211246,-540.11092268211246,-540.11092268211246,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Capital Maintenance Costs","million USD",{"$f":"AJ$229","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,{"$f":"BH$229","v":-49.2},-57.81,-49.2,0,-49.2,0,-107.01,0,{"$f":"BP$229","v":-49.2},0,-49.2,-57.81,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Finance Cost","million USD",{"$f":"AJ$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$230","v":0},0,0,0,0,0,0,0,{"$f":"BP$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Fees","million USD",{"$f":"AJ$231","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BH$231","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BP$231","v":-0.1},-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Environmental Levies","million USD",{"$f":"AJ$232","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,{"$f":"BH$232","v":-23.670524104099854},-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP$232","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Net Operating Revenue","million USD",{"$f":"SUM(AJ589:AJ594)","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,567.60358962711507,690.15197437859251,851.1632462313612,801.96324623136115,793.35324623136125,801.96324623136115,851.1632462313612,801.96324623136115,851.1632462313612,744.15324623136121,851.1632462313612,801.96324623136115,851.1632462313612,801.96324623136115,793.35324623136125,801.96324623136115,851.1632462313612,801.96324623136115,851.1632462313612,744.15324623136121,851.1632462313612,{"$f":"SUM(BP589:BP594)","v":822.71477652155795},874.83377033546105,825.63377033546101,817.02377033546111,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Depreciation Revenue Adjustment","million USD",{"$f":"AJ$233+IF(AJ588=1,0,AI614)","v":0},0,0,0,0,0,0,0,0,0,0,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,-201.84820977902143,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$233+IF(BP588=1,0,BO614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Loss Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(AJ588=1,0,AI615))","v":0},-0.56000000000000005,-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,IF(BP588=1,0,BO615))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Adjusted Net Operating Revenue (a)","million USD",{"$f":"AJ595+AJ596+AJ597","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,363.09537984809361,488.30376459957108,649.31503645233977,600.11503645233972,591.50503645233982,600.11503645233972,649.31503645233977,600.11503645233972,649.31503645233977,542.30503645233978,851.1632462313612,801.96324623136115,851.1632462313612,801.96324623136115,793.35324623136125,801.96324623136115,851.1632462313612,801.96324623136115,851.1632462313612,744.15324623136121,851.1632462313612,{"$f":"BP595+BP596+BP597","v":822.71477652155795},874.83377033546105,825.63377033546101,817.02377033546111,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Royalties - Ad Valorem / Specific","million USD",{"$f":"-AJ626","v":0},{"$f":"-AK626","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Adjusted Net Operating Revenue (b)","million USD",{"$f":"AJ598+AJ599","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,321.6719626659189,438.00390087835888,590.13872619209019,540.93872619209014,532.32872619209024,540.93872619209014,590.13872619209019,540.93872619209014,590.13872619209019,483.12872619209014,791.98693597111162,742.78693597111157,791.98693597111162,742.78693597111157,734.17693597111167,742.78693597111157,791.98693597111162,742.78693597111157,791.98693597111162,684.97693597111163,791.98693597111162,{"$f":"BP598+BP599","v":763.53846626130837},815.65746007521147,766.45746007521143,757.84746007521153,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"ISA Levies -- Profit based","million USD",{"$f":"-AJ629","v":0},{"$f":"-AK629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-79.849308928813528,-81.140808928813513,-88.520808928813523,-81.140808928813513,-88.520808928813523,-72.469308928813518,-118.79804039566673,-111.41804039566674,-118.79804039566673,-111.41804039566674,-110.12654039566675,-111.41804039566674,-118.79804039566673,-111.41804039566674,-118.79804039566673,-102.74654039566674,-118.79804039566673,-114.53076993919625,-122.34861901128171,-114.96861901128172,-113.67711901128173,-39.403877291958146,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Before Tax Profit (d)","million USD",{"$f":"AJ600+AJ601","v":-0.56000000000000005},{"$f":"AK600+AK601","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,321.6719626659189,438.00390087835888,590.13872619209019,540.93872619209014,452.47941726327673,459.79791726327664,501.61791726327669,459.79791726327664,501.61791726327669,410.65941726327662,673.18889557544492,631.36889557544487,673.18889557544492,631.36889557544487,624.0503955754449,631.36889557544487,673.18889557544492,631.36889557544487,673.18889557544492,582.23039557544485,673.18889557544492,649.00769632211211,693.30884106392978,651.48884106392973,644.17034106392975,223.28863798776283,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Sponsoring State Income Tax","million USD",{"$f":"-MAX(0,AJ602*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,-80.417990666479724,-109.50097521958972,-147.53468154802255,-135.23468154802254,-113.11985431581918,-114.94947931581916,-125.40447931581917,-114.94947931581916,-125.40447931581917,-102.66485431581916,-168.29722389386123,-157.84222389386122,-168.29722389386123,-157.84222389386122,-156.01259889386122,-157.84222389386122,-168.29722389386123,-157.84222389386122,-168.29722389386123,-145.55759889386121,-168.29722389386123,{"$f":"-MAX(0,BP602*$E$114)","v":-162.25192408052803},-173.32721026598244,-162.87221026598243,-161.04258526598244,-55.822159496940706,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Sponsoring State Administrative Tax","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"After Tax Profit  (before WH)","million USD",{"$f":"AJ602+AJ603+AJ604","v":-0.56000000000000005},{"$f":"AK602+AK603+AK604","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,241.25397199943916,328.50292565876919,442.60404464406764,405.70404464406761,339.35956294745756,344.84843794745746,376.21343794745752,344.84843794745746,376.21343794745752,307.99456294745744,504.89167168158372,473.52667168158365,504.89167168158372,473.52667168158365,468.0377966815837,473.52667168158365,504.89167168158372,473.52667168158365,504.89167168158372,436.67279668158363,504.89167168158372,486.75577224158405,519.98163079794733,488.61663079794732,483.12775579794732,167.46647849082211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Withholding Tax","million USD",{"$f":"IF(AJ605<0,0,-AJ605*$E$121*$E$119)+AJ$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP605<0,0,-BP605*$E$121*$E$119)+BP$258*$E$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"After Tax Profit (after WH)","million USD",{"$f":"AJ605+AJ606","v":-0.56000000000000005},{"$f":"AK605+AK606","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,241.25397199943916,328.50292565876919,442.60404464406764,405.70404464406761,339.35956294745756,344.84843794745746,376.21343794745752,344.84843794745746,376.21343794745752,307.99456294745744,504.89167168158372,473.52667168158365,504.89167168158372,473.52667168158365,468.0377966815837,473.52667168158365,504.89167168158372,473.52667168158365,504.89167168158372,436.67279668158363,504.89167168158372,486.75577224158405,519.98163079794733,488.61663079794732,483.12775579794732,167.46647849082211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Add'l Profit Tax","million USD",{"$f":"IF(AJ618>0,-AJ618*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP618>0,-BP618*$E$117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Payment (to ISA)","million USD",{"$f":"-AJ645","v":0},{"$f":"-AK645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-52.573814412879742,-50.744189412879763,-40.28918941287975,-50.744189412879763,-40.28918941287975,-63.028814412879768,0,-7.8514448348377073,0,-7.8514448348377073,-9.6810698348377002,-7.8514448348377073,0,-7.8514448348377073,0,-20.136069834837713,0,-3.4417446481708964,0,-2.8214584627164925,-4.6510834627164854,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"After Tax Profit","million USD",{"$f":"AJ607+AJ608+AJ609","v":-0.56000000000000005},{"$f":"AK607+AK608+AK609","v":-0.62000000000000011},-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,241.25397199943916,328.50292565876919,442.60404464406764,405.70404464406761,286.78574853457781,294.10424853457766,335.92424853457777,294.10424853457766,335.92424853457777,244.96574853457767,504.89167168158372,465.67522684674594,504.89167168158372,465.67522684674594,458.35672684674603,465.67522684674594,504.89167168158372,465.67522684674594,504.89167168158372,416.53672684674592,504.89167168158372,483.31402759341313,519.98163079794733,485.79517233523086,478.47667233523083,167.46647849082211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Computing Carryover Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Capital Costs","million USD",{"$f":"AJ$226","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH$226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"Unused Depreciation","million USD",{"$f":"MIN(0,AJ596+MAX(0,AJ595))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(0,BP596+MAX(0,BP595))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"Loss (excl unused deprecition)","million USD",{"$f":"IF(AJ607>=0,0,AJ607-AJ614)","v":-0.56000000000000005},-0.62000000000000011,-0.68000000000000016,-1.8400000000000003,-2.0000000000000004,-2.1600000000000006,-2.2600000000000007,-2.3600000000000008,-2.4600000000000009,-2.5600000000000009,-2.660000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP607>=0,0,BP607-BP614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Add'l Profit Basis Gross","million USD",{"$f":"(AJ607-AJ596-AJ597+AJ613)","v":-4.0343612808857889},-3.5343612808857889,-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,445.76218177846062,530.35113543779062,644.45225442308902,607.55225442308904,541.20777272647899,546.69664772647889,578.0616477264789,546.69664772647889,578.0616477264789,509.84277272647887,504.89167168158372,473.52667168158365,504.89167168158372,473.52667168158365,468.0377966815837,473.52667168158365,504.89167168158372,473.52667168158365,504.89167168158372,436.67279668158363,504.89167168158372,{"$f":"(BP607-BP596-BP597+BP613)","v":486.75577224158405},519.98163079794733,488.61663079794732,483.12775579794732,167.46647849082211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Add'l Profit Loss Carryover Adjustment","million USD",{"$f":"IF(AJ588=1,0,IF(AI618>0,0,AI618*$E$118))","v":0},-4.8412335370629469,-10.050713781538482,-16.302090074909124,-92.837244682898074,-183.47943021248483,-292.25005284798891,-418.53356647353093,-1127.7453103276789,-1978.7994029526567,-3000.0643141026299,-4225.5822074825974,-4535.784030844964,-4806.5194744886076,-4994.4806640786228,-5264.3140915866406,-5667.7275826321938,-6145.2371218868584,-6680.6105689924561,-7360.6967055191726,-8139.1620693512314,-9155.1831559497023,-10380.349781121742,-11888.187731328189,-13659.955271575926,-15823.714319873208,-18426.811827829948,-21543.942187378037,-25246.860618835744,-29728.000736584992,-35067.730877884089,-41557.269697443007,{"$f":"IF(BP588=1,0,IF(BO618>0,0,BO618*$E$118))","v":-49262.853630913713},-58531.317430406554,-69613.602959530326,-82949.98359447885,-98960.227006417073,-118551.31263351149,-142261.57516021378,-170713.89019225651,-204856.66823070782,-245828.00187684936,-294993.60225221922,-353992.32270266308,-424790.78724319569,-509748.9446918348,-611698.73363020178,-734038.48035624216,-880846.17642749054,-1057015.4117129885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Adjusted Cash Balance (Add'l Profit Basis Net)","million USD",{"$f":"AJ616+AJ617","v":-4.0343612808857889},{"$f":"AK616+AK617","v":-8.3755948179487358},-13.58507506242427,-77.364370569081728,-152.8995251770707,-243.54171070665745,-348.77797206127576,-939.78775860639917,-1648.9995024605473,-2500.0535950855251,-3521.3185062354983,-3779.8200257041367,-4005.4328954071734,-4162.067220065519,-4386.9284096555339,-4723.106318860162,-5121.0309349057152,-5567.17547416038,-6133.9139212659775,-6782.6350577926933,-7629.3192966247525,-8650.2914842681184,-9906.8231094401581,-11383.296059646605,-13186.428599894341,-15355.676523191625,-17953.285156148366,-21039.050515696454,-24773.333947154162,-29223.109064903409,-34631.058081202507,-41052.378025761427,-48776.097858672132,-58011.335799608605,-69124.986328732382,-82466.855838680902,-98792.76052792625,-118551.31263351149,-142261.57516021378,-170713.89019225651,-204856.66823070782,-245828.00187684936,-294993.60225221922,-353992.32270266308,-424790.78724319569,-509748.9446918348,-611698.73363020178,-734038.48035624216,-880846.17642749054,-1057015.4117129885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Ad valorem (mouth of mine) - Stage 1",{"$f":"IF(E155=1,E158,E160)","v":2.5000000000000001E-2},{"$f":"AJ$114*AJ$140*$AI$623","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,{"$f":"BP$114*BP$140*$AI$623","v":59.176310260249615},59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Ad valorem (mouth of mine) - Stage 2",{"$f":"IF(E155=1,G158,E160)","v":2.5000000000000001E-2},{"$f":"AJ$114*AJ$140*$AI$624","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,{"$f":"BP$114*BP$140*$AI$624","v":59.176310260249615},59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Ad valorem (mouth of mine) - payable","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,IF(SUM($AJ$108:AJ$109)>=$E$129,AJ624,AJ623),0)","v":0},{"$f":"IF(SUM(AK$108:AK$109)>0,IF(SUM($AJ$108:AK$109)>=$E$129,AK624,AK623),0)","v":0},{"$f":"IF(SUM(AL$108:AL$109)>0,IF(SUM($AJ$108:AL$109)>=$E$129,AL624,AL623),0)","v":0},{"$f":"IF(SUM(AM$108:AM$109)>0,IF(SUM($AJ$108:AM$109)>=$E$129,AM624,AM623),0)","v":0},{"$f":"IF(SUM(AN$108:AN$109)>0,IF(SUM($AJ$108:AN$109)>=$E$129,AN624,AN623),0)","v":0},{"$f":"IF(SUM(AO$108:AO$109)>0,IF(SUM($AJ$108:AO$109)>=$E$129,AO624,AO623),0)","v":0},{"$f":"IF(SUM(AP$108:AP$109)>0,IF(SUM($AJ$108:AP$109)>=$E$129,AP624,AP623),0)","v":0},{"$f":"IF(SUM(AQ$108:AQ$109)>0,IF(SUM($AJ$108:AQ$109)>=$E$129,AQ624,AQ623),0)","v":0},{"$f":"IF(SUM(AR$108:AR$109)>0,IF(SUM($AJ$108:AR$109)>=$E$129,AR624,AR623),0)","v":0},{"$f":"IF(SUM(AS$108:AS$109)>0,IF(SUM($AJ$108:AS$109)>=$E$129,AS624,AS623),0)","v":0},{"$f":"IF(SUM(AT$108:AT$109)>0,IF(SUM($AJ$108:AT$109)>=$E$129,AT624,AT623),0)","v":0},{"$f":"IF(SUM(AU$108:AU$109)>0,IF(SUM($AJ$108:AU$109)>=$E$129,AU624,AU623),0)","v":41.423417182174738},{"$f":"IF(SUM(AV$108:AV$109)>0,IF(SUM($AJ$108:AV$109)>=$E$129,AV624,AV623),0)","v":50.299863721212176},{"$f":"IF(SUM(AW$108:AW$109)>0,IF(SUM($AJ$108:AW$109)>=$E$129,AW624,AW623),0)","v":59.176310260249615},{"$f":"IF(SUM(AX$108:AX$109)>0,IF(SUM($AJ$108:AX$109)>=$E$129,AX624,AX623),0)","v":59.176310260249615},{"$f":"IF(SUM(AY$108:AY$109)>0,IF(SUM($AJ$108:AY$109)>=$E$129,AY624,AY623),0)","v":59.176310260249615},{"$f":"IF(SUM(AZ$108:AZ$109)>0,IF(SUM($AJ$108:AZ$109)>=$E$129,AZ624,AZ623),0)","v":59.176310260249615},{"$f":"IF(SUM(BA$108:BA$109)>0,IF(SUM($AJ$108:BA$109)>=$E$129,BA624,BA623),0)","v":59.176310260249615},{"$f":"IF(SUM(BB$108:BB$109)>0,IF(SUM($AJ$108:BB$109)>=$E$129,BB624,BB623),0)","v":59.176310260249615},{"$f":"IF(SUM(BC$108:BC$109)>0,IF(SUM($AJ$108:BC$109)>=$E$129,BC624,BC623),0)","v":59.176310260249615},{"$f":"IF(SUM(BD$108:BD$109)>0,IF(SUM($AJ$108:BD$109)>=$E$129,BD624,BD623),0)","v":59.176310260249615},{"$f":"IF(SUM(BE$108:BE$109)>0,IF(SUM($AJ$108:BE$109)>=$E$129,BE624,BE623),0)","v":59.176310260249615},{"$f":"IF(SUM(BF$108:BF$109)>0,IF(SUM($AJ$108:BF$109)>=$E$129,BF624,BF623),0)","v":59.176310260249615},{"$f":"IF(SUM(BG$108:BG$109)>0,IF(SUM($AJ$108:BG$109)>=$E$129,BG624,BG623),0)","v":59.176310260249615},{"$f":"IF(SUM(BH$108:BH$109)>0,IF(SUM($AJ$108:BH$109)>=$E$129,BH624,BH623),0)","v":59.176310260249615},{"$f":"IF(SUM(BI$108:BI$109)>0,IF(SUM($AJ$108:BI$109)>=$E$129,BI624,BI623),0)","v":59.176310260249615},{"$f":"IF(SUM(BJ$108:BJ$109)>0,IF(SUM($AJ$108:BJ$109)>=$E$129,BJ624,BJ623),0)","v":59.176310260249615},{"$f":"IF(SUM(BK$108:BK$109)>0,IF(SUM($AJ$108:BK$109)>=$E$129,BK624,BK623),0)","v":59.176310260249615},{"$f":"IF(SUM(BL$108:BL$109)>0,IF(SUM($AJ$108:BL$109)>=$E$129,BL624,BL623),0)","v":59.176310260249615},{"$f":"IF(SUM(BM$108:BM$109)>0,IF(SUM($AJ$108:BM$109)>=$E$129,BM624,BM623),0)","v":59.176310260249615},{"$f":"IF(SUM(BN$108:BN$109)>0,IF(SUM($AJ$108:BN$109)>=$E$129,BN624,BN623),0)","v":59.176310260249615},{"$f":"IF(SUM(BO$108:BO$109)>0,IF(SUM($AJ$108:BO$109)>=$E$129,BO624,BO623),0)","v":59.176310260249615},{"$f":"IF(SUM(BP$108:BP$109)>0,IF(SUM($AJ$108:BP$109)>=$E$129,BP624,BP623),0)","v":59.176310260249615},{"$f":"IF(SUM(BQ$108:BQ$109)>0,IF(SUM($AJ$108:BQ$109)>=$E$129,BQ624,BQ623),0)","v":59.176310260249615},{"$f":"IF(SUM(BR$108:BR$109)>0,IF(SUM($AJ$108:BR$109)>=$E$129,BR624,BR623),0)","v":59.176310260249615},{"$f":"IF(SUM(BS$108:BS$109)>0,IF(SUM($AJ$108:BS$109)>=$E$129,BS624,BS623),0)","v":59.176310260249615},{"$f":"IF(SUM(BT$108:BT$109)>0,IF(SUM($AJ$108:BT$109)>=$E$129,BT624,BT623),0)","v":0},{"$f":"IF(SUM(BU$108:BU$109)>0,IF(SUM($AJ$108:BU$109)>=$E$129,BU624,BU623),0)","v":0},{"$f":"IF(SUM(BV$108:BV$109)>0,IF(SUM($AJ$108:BV$109)>=$E$129,BV624,BV623),0)","v":0},{"$f":"IF(SUM(BW$108:BW$109)>0,IF(SUM($AJ$108:BW$109)>=$E$129,BW624,BW623),0)","v":0},{"$f":"IF(SUM(BX$108:BX$109)>0,IF(SUM($AJ$108:BX$109)>=$E$129,BX624,BX623),0)","v":0},{"$f":"IF(SUM(BY$108:BY$109)>0,IF(SUM($AJ$108:BY$109)>=$E$129,BY624,BY623),0)","v":0},{"$f":"IF(SUM(BZ$108:BZ$109)>0,IF(SUM($AJ$108:BZ$109)>=$E$129,BZ624,BZ623),0)","v":0},{"$f":"IF(SUM(CA$108:CA$109)>0,IF(SUM($AJ$108:CA$109)>=$E$129,CA624,CA623),0)","v":0},{"$f":"IF(SUM(CB$108:CB$109)>0,IF(SUM($AJ$108:CB$109)>=$E$129,CB624,CB623),0)","v":0},{"$f":"IF(SUM(CC$108:CC$109)>0,IF(SUM($AJ$108:CC$109)>=$E$129,CC624,CC623),0)","v":0},{"$f":"IF(SUM(CD$108:CD$109)>0,IF(SUM($AJ$108:CD$109)>=$E$129,CD624,CD623),0)","v":0},{"$f":"IF(SUM(CE$108:CE$109)>0,IF(SUM($AJ$108:CE$109)>=$E$129,CE624,CE623),0)","v":0},{"$f":"IF(SUM(CF$108:CF$109)>0,IF(SUM($AJ$108:CF$109)>=$E$129,CF624,CF623),0)","v":0},{"$f":"IF(SUM(CG$108:CG$109)>0,IF(SUM($AJ$108:CG$109)>=$E$129,CG624,CG623),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Total payable ","million USD",{"$f":"MAX(AJ622,AJ625)","v":0},{"$f":"MAX(AK622,AK625)","v":0},0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Profit Based Royalty (1) If Before Tax Profits","million USD",{"$f":"$E$159*MAX(0,AJ600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$159*MAX(0,BP600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"Profit Based Royalty (2) If Before Tax Profits","million USD",{"$f":"$G$159*MAX(0,AJ600)","v":0},0,0,0,0,0,0,0,0,0,0,48.25079439988783,65.700585131753826,88.520808928813523,81.140808928813513,79.849308928813528,81.140808928813513,88.520808928813523,81.140808928813513,88.520808928813523,72.469308928813518,118.79804039566673,111.41804039566674,118.79804039566673,111.41804039566674,110.12654039566675,111.41804039566674,118.79804039566673,111.41804039566674,118.79804039566673,102.74654039566674,118.79804039566673,{"$f":"$G$159*MAX(0,BP600)","v":114.53076993919625},122.34861901128171,114.96861901128172,113.67711901128173,39.403877291958146,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Before Tax Profit-Based Royalties",null,{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,AJ627,AJ628)","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,AK627,AK628)","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,AL627,AL628)","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,AM627,AM628)","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,AN627,AN628)","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,AO627,AO628)","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,AP627,AP628)","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,AQ627,AQ628)","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,AR627,AR628)","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,AS627,AS628)","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,AT627,AT628)","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,AU627,AU628)","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,AV627,AV628)","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,AW627,AW628)","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,AX627,AX628)","v":0},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,AY627,AY628)","v":79.849308928813528},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,AZ627,AZ628)","v":81.140808928813513},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,BA627,BA628)","v":88.520808928813523},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,BB627,BB628)","v":81.140808928813513},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,BC627,BC628)","v":88.520808928813523},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,BD627,BD628)","v":72.469308928813518},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,BE627,BE628)","v":118.79804039566673},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,BF627,BF628)","v":111.41804039566674},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,BG627,BG628)","v":118.79804039566673},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,BH627,BH628)","v":111.41804039566674},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,BI627,BI628)","v":110.12654039566675},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,BJ627,BJ628)","v":111.41804039566674},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,BK627,BK628)","v":118.79804039566673},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,BL627,BL628)","v":111.41804039566674},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,BM627,BM628)","v":118.79804039566673},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,BN627,BN628)","v":102.74654039566674},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,BO627,BO628)","v":118.79804039566673},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,BP627,BP628)","v":114.53076993919625},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,BQ627,BQ628)","v":122.34861901128171},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,BR627,BR628)","v":114.96861901128172},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,BS627,BS628)","v":113.67711901128173},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,BT627,BT628)","v":39.403877291958146},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,BU627,BU628)","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,BV627,BV628)","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,BW627,BW628)","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,BX627,BX628)","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,BY627,BY628)","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,BZ627,BZ628)","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,CA627,CA628)","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,CB627,CB628)","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,CC627,CC628)","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,CD627,CD628)","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,CE627,CE628)","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,CF627,CF628)","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,CG627,CG628)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Cash Flow (CCF) Based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Revenue in year","million USD",{"$f":"SUM(AJ589:AJ594)-AJ592+AJ613-AJ629-AJ626","v":-4.0343612808857889},{"$f":"SUM(AK589:AK594)-AK592+AK613-AK629-AK626","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,526.18017244494035,639.85211065738031,791.98693597111162,742.78693597111157,654.3276270422981,661.64612704229808,703.46612704229813,661.64612704229808,703.46612704229813,612.50762704229817,673.18889557544492,631.36889557544487,673.18889557544492,631.36889557544487,624.0503955754449,631.36889557544487,673.18889557544492,631.36889557544487,673.18889557544492,582.23039557544485,673.18889557544492,649.00769632211211,693.30884106392978,651.48884106392973,644.17034106392975,223.28863798776283,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trailing Accumulated Profits (exclusive)","million USD",{"$f":"IF(OR(AJ$175=1,AI635>=0),0,AI635*(1+$E$178))","v":0},{"$f":"IF(OR(AK$175=1,AJ635>=0),0,AJ635*(1+$E$178))","v":-4.0343612808857889},-7.5687225617715779,-11.103083842657366,-72.165364336829981,-132.22764483100258,-192.2899253251752,-248.81784453846203,-770.07203667133035,-1291.3262288041988,-1812.5804209370672,-2333.8346130699356,-1807.6544406249952,-1167.8023299676149,-375.8153939965033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated Profits for  year","million USD",{"$f":"AJ633+AJ634","v":-4.0343612808857889},{"$f":"AK633+AK634","v":-7.5687225617715779},{"$f":"AL633+AL634","v":-11.103083842657366},{"$f":"AM633+AM634","v":-72.165364336829981},{"$f":"AN633+AN634","v":-132.22764483100258},{"$f":"AO633+AO634","v":-192.2899253251752},{"$f":"AP633+AP634","v":-248.81784453846203},{"$f":"AQ633+AQ634","v":-770.07203667133035},{"$f":"AR633+AR634","v":-1291.3262288041988},{"$f":"AS633+AS634","v":-1812.5804209370672},{"$f":"AT633+AT634","v":-2333.8346130699356},{"$f":"AU633+AU634","v":-1807.6544406249952},{"$f":"AV633+AV634","v":-1167.8023299676149},{"$f":"AW633+AW634","v":-375.8153939965033},{"$f":"AX633+AX634","v":366.97154197460827},{"$f":"AY633+AY634","v":654.3276270422981},{"$f":"AZ633+AZ634","v":661.64612704229808},{"$f":"BA633+BA634","v":703.46612704229813},{"$f":"BB633+BB634","v":661.64612704229808},{"$f":"BC633+BC634","v":703.46612704229813},{"$f":"BD633+BD634","v":612.50762704229817},{"$f":"BE633+BE634","v":673.18889557544492},{"$f":"BF633+BF634","v":631.36889557544487},{"$f":"BG633+BG634","v":673.18889557544492},{"$f":"BH633+BH634","v":631.36889557544487},{"$f":"BI633+BI634","v":624.0503955754449},{"$f":"BJ633+BJ634","v":631.36889557544487},{"$f":"BK633+BK634","v":673.18889557544492},{"$f":"BL633+BL634","v":631.36889557544487},{"$f":"BM633+BM634","v":673.18889557544492},{"$f":"BN633+BN634","v":582.23039557544485},{"$f":"BO633+BO634","v":673.18889557544492},{"$f":"BP633+BP634","v":649.00769632211211},{"$f":"BQ633+BQ634","v":693.30884106392978},{"$f":"BR633+BR634","v":651.48884106392973},{"$f":"BS633+BS634","v":644.17034106392975},{"$f":"BT633+BT634","v":223.28863798776283},{"$f":"BU633+BU634","v":0},{"$f":"BV633+BV634","v":0},{"$f":"BW633+BW634","v":0},{"$f":"BX633+BX634","v":0},{"$f":"BY633+BY634","v":0},{"$f":"BZ633+BZ634","v":0},{"$f":"CA633+CA634","v":0},{"$f":"CB633+CB634","v":0},{"$f":"CC633+CC634","v":0},{"$f":"CD633+CD634","v":0},{"$f":"CE633+CE634","v":0},{"$f":"CF633+CF634","v":0},{"$f":"CG633+CG634","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization Portion of Accumulated Profit (before deduction)","million USD",{"$f":"AJ635*$E$177","v":-1.0085903202214472},-1.8921806404428945,-2.7757709606643415,-18.041341084207495,-33.056911207750645,-48.072481331293801,-62.204461134615507,-192.51800916783259,-322.83155720104969,-453.14510523426679,-583.4586532674839,-451.91361015624881,-291.95058249190373,-93.953848499125826,91.742885493652068,163.58190676057453,165.41153176057452,175.86653176057453,165.41153176057452,175.86653176057453,153.12690676057454,168.29722389386123,157.84222389386122,168.29722389386123,157.84222389386122,156.01259889386122,157.84222389386122,168.29722389386123,157.84222389386122,168.29722389386123,145.55759889386121,168.29722389386123,162.25192408052803,173.32721026598244,162.87221026598243,161.04258526598244,55.822159496940706,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum profit-based taxes owed","million USD",{"$f":"MAX(0,AJ602*$E$179)","v":0},{"$f":"MAX(0,AK602*$E$179)","v":0},0,0,0,0,0,0,0,0,0,80.417990666479724,109.50097521958972,147.53468154802255,135.23468154802254,113.11985431581918,114.94947931581916,125.40447931581917,114.94947931581916,125.40447931581917,102.66485431581916,168.29722389386123,157.84222389386122,168.29722389386123,157.84222389386122,156.01259889386122,157.84222389386122,168.29722389386123,157.84222389386122,168.29722389386123,145.55759889386121,168.29722389386123,162.25192408052803,173.32721026598244,162.87221026598243,161.04258526598244,55.822159496940706,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based (PB) Equalization Payment (before deduction)","million USD",{"$f":"AJ638","v":0},{"$f":"AK638","v":0},0,0,0,0,0,0,0,0,0,80.417990666479724,109.50097521958972,147.53468154802255,135.23468154802254,113.11985431581918,114.94947931581916,125.40447931581917,114.94947931581916,125.40447931581917,102.66485431581916,168.29722389386123,157.84222389386122,168.29722389386123,157.84222389386122,156.01259889386122,157.84222389386122,168.29722389386123,157.84222389386122,168.29722389386123,145.55759889386121,168.29722389386123,162.25192408052803,173.32721026598244,162.87221026598243,161.04258526598244,55.822159496940706,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportional Equalization Payment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eq PMT - Fraction of mined value (MV) (before deduction)","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,0,IF(AJ$6=1,0,AJ$140*AJ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,0,IF(AK$6=1,0,AK$140*AK$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,0,IF(AL$6=1,0,AL$140*AL$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,0,IF(AM$6=1,0,AM$140*AM$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,0,IF(AN$6=1,0,AN$140*AN$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,0,IF(AO$6=1,0,AO$140*AO$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,0,IF(AP$6=1,0,AP$140*AP$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,0,IF(AQ$6=1,0,AQ$140*AQ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,0,IF(AR$6=1,0,AR$140*AR$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,0,IF(AS$6=1,0,AS$140*AS$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,0,IF(AT$6=1,0,AT$140*AT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,0,IF(AU$6=1,0,AU$140*AU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,0,IF(AV$6=1,0,AV$140*AV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,0,IF(AW$6=1,0,AW$140*AW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,0,IF(AX$6=1,0,AX$140*AX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,0,IF(AY$6=1,0,AY$140*AY$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,0,IF(AZ$6=1,0,AZ$140*AZ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,0,IF(BA$6=1,0,BA$140*BA$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,0,IF(BB$6=1,0,BB$140*BB$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,0,IF(BC$6=1,0,BC$140*BC$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,0,IF(BD$6=1,0,BD$140*BD$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,0,IF(BE$6=1,0,BE$140*BE$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,0,IF(BF$6=1,0,BF$140*BF$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,0,IF(BG$6=1,0,BG$140*BG$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,0,IF(BH$6=1,0,BH$140*BH$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,0,IF(BI$6=1,0,BI$140*BI$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,0,IF(BJ$6=1,0,BJ$140*BJ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,0,IF(BK$6=1,0,BK$140*BK$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,0,IF(BL$6=1,0,BL$140*BL$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,0,IF(BM$6=1,0,BM$140*BM$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,0,IF(BN$6=1,0,BN$140*BN$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,0,IF(BO$6=1,0,BO$140*BO$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,0,IF(BP$6=1,0,BP$140*BP$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,0,IF(BQ$6=1,0,BQ$140*BQ$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,0,IF(BR$6=1,0,BR$140*BR$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,0,IF(BS$6=1,0,BS$140*BS$151/1000000*$E$181))","v":165.69366872869892},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,0,IF(BT$6=1,0,BT$140*BT$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,0,IF(BU$6=1,0,BU$140*BU$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,0,IF(BV$6=1,0,BV$140*BV$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,0,IF(BW$6=1,0,BW$140*BW$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,0,IF(BX$6=1,0,BX$140*BX$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,0,IF(BY$6=1,0,BY$140*BY$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,0,IF(BZ$6=1,0,BZ$140*BZ$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,0,IF(CA$6=1,0,CA$140*CA$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,0,IF(CB$6=1,0,CB$140*CB$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,0,IF(CC$6=1,0,CC$140*CC$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,0,IF(CD$6=1,0,CD$140*CD$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,0,IF(CE$6=1,0,CE$140*CE$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,0,IF(CF$6=1,0,CF$140*CF$151/1000000*$E$181))","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,0,IF(CG$6=1,0,CG$140*CG$151/1000000*$E$181))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment (before deduction)","million USD",{"$f":"MAX(0,CHOOSE($E$175,AJ636,AJ639,AJ641,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State Taxes","million USD",{"$f":"-(AJ603+AJ604+AJ606)","v":0},{"$f":"-(AK603+AK604+AK606)","v":0},0,0,0,0,0,0,0,0,0,80.417990666479724,109.50097521958972,147.53468154802255,135.23468154802254,113.11985431581918,114.94947931581916,125.40447931581917,114.94947931581916,125.40447931581917,102.66485431581916,168.29722389386123,157.84222389386122,168.29722389386123,157.84222389386122,156.01259889386122,157.84222389386122,168.29722389386123,157.84222389386122,168.29722389386123,145.55759889386121,168.29722389386123,162.25192408052803,173.32721026598244,162.87221026598243,161.04258526598244,55.822159496940706,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equalization payment","million USD",{"$f":"MAX(0,AJ643-(AJ644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AK643-(AK644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AL643-(AL644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AM643-(AM644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AN643-(AN644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AO643-(AO644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AP643-(AP644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AQ643-(AQ644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AR643-(AR644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AS643-(AS644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AT643-(AT644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AU643-(AU644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AV643-(AV644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AW643-(AW644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AX643-(AX644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,AY643-(AY644*'User Interface'!$C$119))","v":52.573814412879742},{"$f":"MAX(0,AZ643-(AZ644*'User Interface'!$C$119))","v":50.744189412879763},{"$f":"MAX(0,BA643-(BA644*'User Interface'!$C$119))","v":40.28918941287975},{"$f":"MAX(0,BB643-(BB644*'User Interface'!$C$119))","v":50.744189412879763},{"$f":"MAX(0,BC643-(BC644*'User Interface'!$C$119))","v":40.28918941287975},{"$f":"MAX(0,BD643-(BD644*'User Interface'!$C$119))","v":63.028814412879768},{"$f":"MAX(0,BE643-(BE644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BF643-(BF644*'User Interface'!$C$119))","v":7.8514448348377073},{"$f":"MAX(0,BG643-(BG644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BH643-(BH644*'User Interface'!$C$119))","v":7.8514448348377073},{"$f":"MAX(0,BI643-(BI644*'User Interface'!$C$119))","v":9.6810698348377002},{"$f":"MAX(0,BJ643-(BJ644*'User Interface'!$C$119))","v":7.8514448348377073},{"$f":"MAX(0,BK643-(BK644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BL643-(BL644*'User Interface'!$C$119))","v":7.8514448348377073},{"$f":"MAX(0,BM643-(BM644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BN643-(BN644*'User Interface'!$C$119))","v":20.136069834837713},{"$f":"MAX(0,BO643-(BO644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BP643-(BP644*'User Interface'!$C$119))","v":3.4417446481708964},{"$f":"MAX(0,BQ643-(BQ644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BR643-(BR644*'User Interface'!$C$119))","v":2.8214584627164925},{"$f":"MAX(0,BS643-(BS644*'User Interface'!$C$119))","v":4.6510834627164854},{"$f":"MAX(0,BT643-(BT644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BU643-(BU644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BV643-(BV644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BW643-(BW644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BX643-(BX644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BY643-(BY644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,BZ643-(BZ644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CA643-(CA644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CB643-(CB644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CC643-(CC644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CD643-(CD644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CE643-(CE644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CF643-(CF644*'User Interface'!$C$119))","v":0},{"$f":"MAX(0,CG643-(CG644*'User Interface'!$C$119))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Net Revenue to Stakeholders","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Collector",{"$f":"SUM(AJ648:CG648)","v":10294.267663915129},{"$f":"AJ652-SUM(AJ649:AJ651)","v":-4.0343612808857889},{"$f":"AK652-SUM(AK649:AK651)","v":-3.5343612808857889},-3.5343612808857889,-61.062280494172612,-60.062280494172612,-60.062280494172612,-56.527919213286829,-521.2541921328683,-521.2541921328683,-521.2541921328683,-521.2541921328683,445.76218177846067,530.35113543779073,644.45225442308902,607.55225442308904,488.63395831359924,495.9524583135991,537.77245831359915,495.9524583135991,537.77245831359915,446.81395831359919,504.8916716815836,465.67522684674589,504.8916716815836,465.67522684674589,458.35672684674597,465.67522684674589,504.8916716815836,465.67522684674589,504.8916716815836,416.53672684674598,504.8916716815836,483.31402759341313,519.98163079794733,485.79517233523075,478.47667233523089,167.46647849082211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"ISA",{"$f":"SUM(AJ649:CG649)","v":4076.8513111392522},{"$f":"-(AJ593+AJ599+AJ601+AJ609)","v":0.56000000000000005},{"$f":"-(AK593+AK599+AK601+AK609)","v":0.06},0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,41.52341718217474,50.399863721212178,59.276310260249616,59.276310260249616,191.69943360194287,191.16130860194289,188.0863086019429,191.16130860194289,188.0863086019429,194.77443360194289,178.07435065591636,178.54579549075407,178.07435065591636,178.54579549075407,179.08392049075408,178.54579549075407,178.07435065591636,178.54579549075407,178.07435065591636,182.15892049075407,178.07435065591636,177.24882484761676,181.62492927153133,177.06638773424783,177.60451273424783,39.403877291958146,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Sponsoring State",{"$f":"SUM(AJ650:CG650)","v":3658.9222570849201},{"$f":"-(AJ603+AJ604+AJ606+AJ608)","v":0},0,0,0,0,0,0,0,0,0,0,80.417990666479724,109.50097521958972,147.53468154802255,135.23468154802254,113.11985431581918,114.94947931581916,125.40447931581917,114.94947931581916,125.40447931581917,102.66485431581916,168.29722389386123,157.84222389386122,168.29722389386123,157.84222389386122,156.01259889386122,157.84222389386122,168.29722389386123,157.84222389386122,168.29722389386123,145.55759889386121,168.29722389386123,{"$f":"-(BP603+BP604+BP606+BP608)","v":162.25192408052803},173.32721026598244,162.87221026598243,161.04258526598244,55.822159496940706,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"Other (e.g., funds)",{"$f":"SUM(AJ651:CG651)","v":500},{"$f":"-AJ594","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP594","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ652:CG652)","v":18530.041232139294},{"$f":"AJ589+SUM(AJ590:AJ592)+AJ613","v":-3.4743612808857889},-3.4743612808857889,-3.4743612808857889,-59.902280494172615,-59.902280494172615,-59.902280494172615,-56.427919213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,-521.15419213286827,591.37411373121495,713.9224984826925,874.93377033546108,825.73377033546103,817.12377033546113,825.73377033546103,874.93377033546108,825.73377033546103,874.93377033546108,767.92377033546109,874.93377033546108,825.73377033546103,874.93377033546108,825.73377033546103,817.12377033546113,825.73377033546103,874.93377033546108,825.73377033546103,874.93377033546108,767.92377033546109,874.93377033546108,{"$f":"BP589+SUM(BP590:BP592)+BP613","v":825.73377033546103},874.93377033546108,825.73377033546103,817.12377033546113,262.69251527972096,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DETAILED CASH FLOWS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Processing (All)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Expenditures",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH176","v":"Pre-Feasibility Phase"},"million USD",{"$f":"IF(AND(AJ105,UPPER(TRIM($J31))=\"YES\"),($R31*(1-$H31))/$Q14,IF(AJ$657=$H14,$R31*(1-$H31),0))","v":3.9939588527738472},3.9939588527738472,3.9939588527738472,3.9939588527738472,3.9939588527738472,3.9939588527738472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP105,UPPER(TRIM($J31))=\"YES\"),($R31*(1-$H31))/$Q14,IF(BP$657=$H14,$R31*(1-$H31),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH177","v":"Feasibility Phase"},"million USD",{"$f":"IF(AND(AJ106,UPPER(TRIM($J32))=\"YES\"),($R32*(1-$H32))/$Q15,IF(AJ$657=$H15,$R32*(1-$H32),0))","v":0},0,0,33.469625230331857,33.469625230331857,33.469625230331857,33.469625230331857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP106,UPPER(TRIM($J32))=\"YES\"),($R32*(1-$H32))/$Q15,IF(BP$657=$H15,$R32*(1-$H32),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B33","v":"Design & Build - Collection System"},"million USD",{"$f":"IF(AND(AJ$107,UPPER(TRIM($J33))=\"YES\"),($R33*(1-$H33))/$Q$17,IF(AJ$657=$H$17,$R33*(1-$H33),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP$107,UPPER(TRIM($J33))=\"YES\"),($R33*(1-$H33))/$Q$17,IF(BP$657=$H$17,$R33*(1-$H33),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B34","v":"Design & Build - Surface Vessels "},"million USD",{"$f":"IF(AND(AJ$107,UPPER(TRIM($J34))=\"YES\"),($R34*(1-$H34))/$Q$17,IF(AJ$657=$H$17,$R34*(1-$H34),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP$107,UPPER(TRIM($J34))=\"YES\"),($R34*(1-$H34))/$Q$17,IF(BP$657=$H$17,$R34*(1-$H34),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B35","v":"Design & Build - Processing plant "},"million USD",{"$f":"IF(AND(AJ$107,UPPER(TRIM($J35))=\"YES\"),($R35*(1-$H35))/$Q$17,IF(AJ$657=$H$17,$R35*(1-$H35),0))","v":0},0,0,0,0,0,0,389.61655587440441,389.61655587440441,389.61655587440441,389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP$107,UPPER(TRIM($J35))=\"YES\"),($R35*(1-$H35))/$Q$17,IF(BP$657=$H$17,$R35*(1-$H35),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations (Maintenance, etc)","million USD",{"$f":"IF(SUM(AJ108:AJ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AJ109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AJ109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AJ109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AJ109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AJ109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AK108:AK109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AK109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AK109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AK109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AK109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AK109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AL108:AL109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AL109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AL109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AL109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AL109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AL109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AM108:AM109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AM109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AM109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AM109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AM109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AM109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AN108:AN109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AN109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AN109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AN109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AN109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AN109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AO108:AO109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AO109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AO109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AO109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AO109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AO109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AP108:AP109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AP109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AP109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AP109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AP109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AP109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AQ108:AQ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AQ109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AQ109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AQ109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AQ109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AQ109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AR108:AR109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AR109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AR109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AR109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AR109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AR109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AS108:AS109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AS109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AS109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AS109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AS109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AS109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AT108:AT109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AT109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AT109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AT109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AT109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AT109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AU108:AU109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AU109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AU109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AU109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AU109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AU109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AV108:AV109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AV109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AV109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AV109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AV109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AV109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AW108:AW109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AW109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AW109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AW109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AW109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AW109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AX108:AX109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AX109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AX109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AX109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AX109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AX109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AY108:AY109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AY109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AY109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AY109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AY109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AY109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(AZ108:AZ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AZ109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:AZ109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:AZ109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:AZ109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:AZ109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BA108:BA109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BA109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BA109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BA109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BA109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BA109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BB108:BB109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BB109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BB109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BB109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BB109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BB109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BC108:BC109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BC109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BC109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BC109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BC109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BC109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BD108:BD109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BD109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BD109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BD109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BD109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BD109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BE108:BE109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BE109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BE109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BE109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BE109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BE109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BF108:BF109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BF109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BF109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BF109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BF109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BF109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BG108:BG109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BG109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BG109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BG109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BG109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BG109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BH108:BH109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BH109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BH109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BH109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BH109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BH109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BI108:BI109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BI109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BI109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BI109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BI109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BI109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BJ108:BJ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BJ109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BJ109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BJ109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BJ109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BJ109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BK108:BK109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BK109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BK109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BK109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BK109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BK109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BL108:BL109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BL109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BL109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BL109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BL109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BL109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BM108:BM109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BM109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BM109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BM109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BM109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BM109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BN108:BN109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BN109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BN109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BN109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BN109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BN109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BO108:BO109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BO109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BO109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BO109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BO109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BO109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BP108:BP109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BP109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BP109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BP109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BP109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BP109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BQ108:BQ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BQ109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BQ109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BQ109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BQ109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BQ109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BR108:BR109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BR109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BR109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BR109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BR109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BR109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BS108:BS109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BS109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BS109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BS109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BS109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BS109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BT108:BT109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BT109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BT109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BT109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BT109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BT109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BU108:BU109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BU109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BU109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BU109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BU109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BU109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BV108:BV109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BV109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BV109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BV109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BV109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BV109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BW108:BW109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BW109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BW109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BW109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BW109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BW109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BX108:BX109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BX109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BX109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BX109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BX109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BX109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BY108:BY109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BY109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BY109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BY109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BY109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BY109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(BZ108:BZ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BZ109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:BZ109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:BZ109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:BZ109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:BZ109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(CA108:CA109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CA109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:CA109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:CA109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:CA109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:CA109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(CB108:CB109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CB109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:CB109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:CB109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:CB109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:CB109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(CC108:CC109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CC109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:CC109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:CC109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:CC109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:CC109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(CD108:CD109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CD109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:CD109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:CD109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:CD109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:CD109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(CE108:CE109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CE109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:CE109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:CE109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:CE109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:CE109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(CF108:CF109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CF109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:CF109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:CF109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:CF109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:CF109),$W$44)),0)*$R$44*(1-$I$44))","v":0},{"$f":"IF(SUM(CG108:CG109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CG109),$W$40)),0)*$R$40*(1-$I$40)+IF($W$41,NOT(MOD(SUM($AJ$108:CG109),$W$41)),0)*$R$41*(1-$I$41)+IF($W$42,NOT(MOD(SUM($AJ$108:CG109),$W$42)),0)*$R$42*(1-$I$42)+IF($W$43,NOT(MOD(SUM($AJ$108:CG109),$W$43)),0)*$R$43*(1-$I$43)+IF($W$44,NOT(MOD(SUM($AJ$108:CG109),$W$44)),0)*$R$44*(1-$I$44))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shutdown (Site restoration and Residual Value)","million USD",{"$f":"-IF(AJ110,SUM($AJ$660:$CG$662)*$L$33/$Q$21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BP110,SUM($AJ$660:$CG$662)*$L$33/$Q$21,0)","v":0},0,0,0,-233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenditures (Ramp Up)",null,{"$f":"AJ108*($R$50*$R$51*$C$8+$R$50*(1-$R$51)*AJ114)","v":0},0,0,0,0,0,0,0,0,0,0,181.90797074650851,200.36883446778029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP108*($R$50*$R$51*$C$8+$R$50*(1-$R$51)*BP114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenditures",null,{"$f":"AJ109*$R$50*AJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,246.14484961695683,{"$f":"BP109*$R$50*BP114","v":246.14484961695683},246.14484961695683,246.14484961695683,246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Book Value of Depreciable Assets: Processing",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Feasibility Phase [PFS]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feasibility Phase [FS]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Collection System",null,{"$f":"AJ660-AJ679","v":0},{"$f":"AJ673+AK660-AK679","v":0},{"$f":"AK673+AL660-AL679","v":0},0,0,{"$f":"AN673+AO660-AO679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG673+BH660-BH679","v":0},0,0,0,0,0,0,0,0,{"$f":"BP673+BQ660-BQ679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Surface Vessels ",null,{"$f":"AJ661-AJ680","v":0},{"$f":"AJ674+AK661-AK680","v":0},{"$f":"AK674+AL661-AL680","v":0},0,0,{"$f":"AN674+AO661-AO680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG674+BH661-BH680","v":0},0,0,0,0,0,0,0,0,{"$f":"BP674+BQ661-BQ680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Processing plant ",null,{"$f":"AJ662-AJ681","v":0},{"$f":"AJ675+AK662-AK681","v":0},{"$f":"AK675+AL662-AL681","v":0},0,0,{"$f":"AN675+AO662-AO681","v":0},0,389.61655587440441,779.23311174880882,1168.8496676232132,1558.4662234976176,1425.99659450032,1293.5269655030224,1161.0573365057248,1028.5877075084272,896.11807851112974,763.64844951383225,631.17882051653476,498.70919151923727,366.23956252193977,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,{"$f":"BG675+BH662-BH681","v":233.76993352464228},233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,{"$f":"BP675+BQ662-BQ681","v":233.76993352464228},233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Feasibility Phase [PFS]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feasibility Phase [FS]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Collection System",null,{"$f":"IF(OR(AJ$916<$I89,AJ$916>=($I89+$F89)),0,IF(UPPER(TRIM($E89))=\"SL\",$Y33*(1-$J89)/$F89,IF(UPPER(TRIM($E89))=\"DB\",DB($Y33,$Y33*$J89,$F89,AJ$916-$I89+1,12),IF(UPPER(TRIM($E89))=\"DDB\",DDB($Y33,$Y33*$J89,$F89,AJ$916-$I89+1),IF(UPPER(TRIM($E89))=\"SYD\",SYD($Y33,$Y33*$J89,$F89,AJ$916-$I89+1),IF(UPPER(TRIM($E89))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I89,BP$916>=($I89+$F89)),0,IF(UPPER(TRIM($E89))=\"SL\",$Y33*(1-$J89)/$F89,IF(UPPER(TRIM($E89))=\"DB\",DB($Y33,$Y33*$J89,$F89,BP$916-$I89+1,12),IF(UPPER(TRIM($E89))=\"DDB\",DDB($Y33,$Y33*$J89,$F89,BP$916-$I89+1),IF(UPPER(TRIM($E89))=\"SYD\",SYD($Y33,$Y33*$J89,$F89,BP$916-$I89+1),IF(UPPER(TRIM($E89))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Surface Vessels ",null,{"$f":"IF(OR(AJ$916<$I90,AJ$916>=($I90+$F90)),0,IF(UPPER(TRIM($E90))=\"SL\",$Y34*(1-$J90)/$F90,IF(UPPER(TRIM($E90))=\"DB\",DB($Y34,$Y34*$J90,$F90,AJ$916-$I90+1,12),IF(UPPER(TRIM($E90))=\"DDB\",DDB($Y34,$Y34*$J90,$F90,AJ$916-$I90+1),IF(UPPER(TRIM($E90))=\"SYD\",SYD($Y34,$Y34*$J90,$F90,AJ$916-$I90+1),IF(UPPER(TRIM($E90))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I90,BP$916>=($I90+$F90)),0,IF(UPPER(TRIM($E90))=\"SL\",$Y34*(1-$J90)/$F90,IF(UPPER(TRIM($E90))=\"DB\",DB($Y34,$Y34*$J90,$F90,BP$916-$I90+1,12),IF(UPPER(TRIM($E90))=\"DDB\",DDB($Y34,$Y34*$J90,$F90,BP$916-$I90+1),IF(UPPER(TRIM($E90))=\"SYD\",SYD($Y34,$Y34*$J90,$F90,BP$916-$I90+1),IF(UPPER(TRIM($E90))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Processing plant ",null,{"$f":"IF(OR(AJ$916<$I91,AJ$916>=($I91+$F91)),0,IF(UPPER(TRIM($E91))=\"SL\",$Y35*(1-$J91)/$F91,IF(UPPER(TRIM($E91))=\"DB\",DB($Y35,$Y35*$J91,$F91,AJ$916-$I91+1,12),IF(UPPER(TRIM($E91))=\"DDB\",DDB($Y35,$Y35*$J91,$F91,AJ$916-$I91+1),IF(UPPER(TRIM($E91))=\"SYD\",SYD($Y35,$Y35*$J91,$F91,AJ$916-$I91+1),IF(UPPER(TRIM($E91))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I91,BP$916>=($I91+$F91)),0,IF(UPPER(TRIM($E91))=\"SL\",$Y35*(1-$J91)/$F91,IF(UPPER(TRIM($E91))=\"DB\",DB($Y35,$Y35*$J91,$F91,BP$916-$I91+1,12),IF(UPPER(TRIM($E91))=\"DDB\",DDB($Y35,$Y35*$J91,$F91,BP$916-$I91+1),IF(UPPER(TRIM($E91))=\"SYD\",SYD($Y35,$Y35*$J91,$F91,BP$916-$I91+1),IF(UPPER(TRIM($E91))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit Calculations: Processing Common Cash Flows",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs",null,{"$f":"-SUM(AJ658:AJ662)","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BP658:BP662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","million USD",{"$f":"AJ$146","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BH$146","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP$146","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs","million USD",{"$f":"-SUM(AJ667:AJ668)","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"-SUM(BP667:BP668)","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs","million USD",{"$f":"-(AJ663+AJ664)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(BP663+BP664)","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Cost",null,{"$f":"IF(SUM(AJ$108:AJ$109)=0,0,-SUM($Y$31*(1-$K$31),$Y$32*(1-$K$32),$Y$33*(1-$K$33),$Y$34*(1-$K$34),$Y$35*(1-$K$35)))*$D$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BP$108:BP$109)=0,0,-SUM($Y$31*(1-$K$31),$Y$32*(1-$K$32),$Y$33*(1-$K$33),$Y$34*(1-$K$34),$Y$35*(1-$K$35)))*$D$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Costs","million USD",{"$f":"IF(UPPER($E$125)=\"YES\",0,-SUM(AJ679:AJ681))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)=\"YES\",0,-SUM(BP679:BP681))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit - Processing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad Valorem",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Ad Valorem)","USD/tonne",{"$f":"AJ$163","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,{"$f":"BH$163","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,{"$f":"BP$163","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Expenditures","million USD",{"$f":"AJ698*AJ$7","v":0},{"$f":"AK698*AK$7","v":0},0,0,0,0,0,0,0,0,0,993.4446124214553,1206.3256007974815,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Calculation: Nodule Processor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule-Derived Revenues",null,{"$f":"AJ$686","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP$686","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,{"$f":"AJ$687","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"BP$687","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Feedstock Costs (\"&AH696&\")\"","v":"Nodule Feedstock Costs (Ad Valorem)"},null,{"$f":"-AJ699","v":0},0,0,0,0,0,0,0,0,0,0,-993.4446124214553,-1206.3256007974815,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,{"$f":"-BP699","v":-1419.2065891735076},-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs",null,{"$f":"AJ$688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$688","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Costs",null,{"$f":"AJ$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,{"$f":"SUM(AJ702:AJ706)","v":0},{"$f":"SUM(AK702:AK706)","v":0},0,0,0,0,0,0,0,0,0,316.27099911879623,404.56277179723247,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Revenue Adjustment",null,{"$f":"AJ$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AJ696=1,AJ707<=0),0,-MIN(AJ707,-AI716)))","v":0},0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AL696=1,AL707<=0),0,-MIN(AL707,-AK716)))","v":0},0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AO696=1,AO707<=0),0,-MIN(AO707,-AN716)))","v":0},0,0,0,0,0,-316.27099911879623,-404.56277179723247,-465.53939304776372,-465.53939304776372,-64.395920524031908,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BH696=1,BH707<=0),0,-MIN(BH707,-BG716)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BP696=1,BP707<=0),0,-MIN(BP707,-BO716)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit","million USD",{"$f":"SUM(AJ707:AJ709)","v":0},{"$f":"SUM(AK707:AK709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,401.14347252373182,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Income Taxes","million USD",{"$f":"-MAX(0,AJ710*$E$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100.28586813093295,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,{"$f":"-MAX(0,BP710*$E$124)","v":-116.38484826194093},-116.38484826194093,-116.38484826194093,-116.38484826194093,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Profit","million USD",{"$f":"AJ710+AJ711","v":0},{"$f":"AK710+AK711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,300.85760439279886,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computing Carryover Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","million USD",{"$f":"AJ$685","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Carryover Cost","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AJ715+AJ707+IF(AJ696=1,0,AI716)))","v":-3.9939588527738472},-7.9879177055476944,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AL715+AL707+IF(AL696=1,0,AK716)))","v":-11.981876558321542},-49.445460641427246,-86.909044724532947,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AO715+AO707+IF(AO696=1,0,AN716)))","v":-124.37262880763865},-157.84225403797052,-547.45880991237493,-937.07536578677934,-1326.6919216611836,-1716.3084775355881,-1400.0374784167918,-995.47470661955936,-529.93531357179563,-64.395920524031908,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BH715+BH707+IF(BH696=1,0,BG716)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BP715+BP707+IF(BP696=1,0,BO716)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit - Processing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem (A)",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Var. Ad Valorem (A))","USD/tonne",{"$f":"AJ$164","v":368.07420117187496},{"$f":"AK$164","v":368.07420117187496},368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496,368.07420117187496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Expenditures","million USD",{"$f":"AJ722*AJ$7","v":0},{"$f":"AK722*AK$7","v":0},0,0,0,0,0,0,0,0,0,993.4446124214553,1206.3256007974815,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,1419.2065891735076,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Calculation: Nodule Processor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule-Derived Revenues",null,{"$f":"AJ$686","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP$686","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,{"$f":"AJ$687","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"BP$687","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Feedstock Costs (\"&AH720&\")\"","v":"Nodule Feedstock Costs (Variable Ad Valorem (A))"},null,{"$f":"-AJ723","v":0},{"$f":"-AK723","v":0},0,0,0,0,0,0,0,0,0,-993.4446124214553,-1206.3256007974815,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,-1419.2065891735076,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs",null,{"$f":"AJ$688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$688","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Costs",null,{"$f":"AJ$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,{"$f":"SUM(AJ726:AJ730)","v":0},{"$f":"SUM(AK726:AK730)","v":0},0,0,0,0,0,0,0,0,0,316.27099911879623,404.56277179723247,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Revenue Adjustment",null,{"$f":"AJ$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AJ720=1,AJ731<=0),0,-MIN(AJ731,-AI740)))","v":0},0,0,0,0,0,0,0,0,0,0,-316.27099911879623,-404.56277179723247,-465.53939304776372,-465.53939304776372,-64.395920524031908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BP720=1,BP731<=0),0,-MIN(BP731,-BO740)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit","million USD",{"$f":"SUM(AJ731:AJ733)","v":0},{"$f":"SUM(AK731:AK733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,401.14347252373182,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,465.53939304776372,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Income Taxes","million USD",{"$f":"-MAX(0,AJ734*$E$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-100.28586813093295,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-116.38484826194093,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Profit","million USD",{"$f":"AJ734+AJ735","v":0},{"$f":"AK734+AK735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,300.85760439279886,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,349.15454478582279,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computing Carryover Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","million USD",{"$f":"AJ$685","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Carryover Cost","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AJ739+AJ731+IF(AJ720=1,0,AI740)))","v":-3.9939588527738472},-7.9879177055476944,-11.981876558321542,-49.445460641427246,-86.909044724532947,-124.37262880763865,-157.84225403797052,-547.45880991237493,-937.07536578677934,-1326.6919216611836,-1716.3084775355881,-1400.0374784167918,-995.47470661955936,-529.93531357179563,-64.395920524031908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BP739+BP731+IF(BP720=1,0,BO740)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit - Processing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem (B)",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Transfer Price (Var. Ad Valorem)","USD/tonne",{"$f":"AJ$165","v":359.43902929687499},{"$f":"AK$165","v":359.43902929687499},359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499,359.43902929687499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule Expenditures","million USD",{"$f":"AJ745*AJ$7","v":0},{"$f":"AK745*AK$7","v":0},0,0,0,0,0,0,0,0,0,970.13799394822479,1178.0247069371301,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,1385.9114199260353,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Calculation: Nodule Processor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule-Derived Revenues",null,{"$f":"AJ$686","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP$686","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,{"$f":"AJ$687","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"BP$687","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Feedstock Costs (\"&AH743&\")\"","v":"Nodule Feedstock Costs (Variable Ad Valorem (B))"},null,{"$f":"-AJ746","v":0},{"$f":"-AK746","v":0},0,0,0,0,0,0,0,0,0,-970.13799394822479,-1178.0247069371301,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,-1385.9114199260353,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs",null,{"$f":"AJ$688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$688","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Costs",null,{"$f":"AJ$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,{"$f":"SUM(AJ749:AJ753)","v":0},{"$f":"SUM(AK749:AK753)","v":0},0,0,0,0,0,0,0,0,0,339.57761759202674,432.86366565758385,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Revenue Adjustment",null,{"$f":"AJ$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AJ743=1,AJ754<=0),0,-MIN(AJ754,-AI763)))","v":0},0,0,0,0,0,0,0,0,0,0,-339.57761759202674,-432.86366565758385,-498.83456229523608,-445.03263199074149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BP743=1,BP754<=0),0,-MIN(BP754,-BO763)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit","million USD",{"$f":"SUM(AJ754:AJ756)","v":0},{"$f":"SUM(AK754:AK756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,53.80193030449459,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,498.83456229523608,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Income Taxes","million USD",{"$f":"-MAX(0,AJ757*$E$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-13.450482576123648,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-124.70864057380902,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Profit","million USD",{"$f":"AJ757+AJ758","v":0},{"$f":"AK757+AK758","v":0},0,0,0,0,0,0,0,0,0,0,0,0,40.351447728370943,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,374.12592172142706,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computing Carryover Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","million USD",{"$f":"AJ$685","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Carryover Cost","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AJ762+AJ754+IF(AJ743=1,0,AI763)))","v":-3.9939588527738472},-7.9879177055476944,-11.981876558321542,-49.445460641427246,-86.909044724532947,-124.37262880763865,-157.84225403797052,-547.45880991237493,-937.07536578677934,-1326.6919216611836,-1716.3084775355881,-1376.7308599435614,-943.86719428597758,-445.03263199074149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BP762+BP754+IF(BP743=1,0,BO763)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit - Processing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax",null,{"$f":"AJ696","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"BP696","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Transfer Price (\"&AH766&\")\"","v":"Nodule Transfer Price (Before Tax)"},"USD/tonne",{"$f":"AJ$166","v":377.24907128906244},377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,{"$f":"BH$166","v":377.24907128906244},377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,{"$f":"BP$166","v":377.24907128906244},377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244,377.24907128906244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Expenditures (\"&AH766&\")\"","v":"Nodule Expenditures (Before Tax)"},"million USD",{"$f":"AJ768*AJ$7","v":0},0,0,0,0,0,0,0,0,0,0,1018.2078945492628,1236.3953005241049,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,1454.5827064989469,{"$f":"BP768*BP$7","v":1454.5827064989469},1454.5827064989469,1454.5827064989469,1454.5827064989469,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Calculation: Nodule Processor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule-Derived Revenues",null,{"$f":"AJ$686","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP$686","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,{"$f":"AJ$687","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"BP$687","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Feedstock Costs (\"&AH766&\")\"","v":"Nodule Feedstock Costs (Before Tax)"},null,{"$f":"-AJ769","v":0},0,0,0,0,0,0,0,0,0,0,-1018.2078945492628,-1236.3953005241049,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,{"$f":"-BP769","v":-1454.5827064989469},-1454.5827064989469,-1454.5827064989469,-1454.5827064989469,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs",null,{"$f":"AJ$688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$688","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Costs",null,{"$f":"AJ$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,{"$f":"SUM(AJ772:AJ776)","v":0},0,0,0,0,0,0,0,0,0,0,291.50771699098868,374.49307207060906,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,{"$f":"SUM(BP772:BP776)","v":430.16327572232444},430.16327572232444,430.16327572232444,430.16327572232444,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Revenue Adjustment",null,{"$f":"AJ$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AJ766=1,AJ777<=0),0,-MIN(AJ777,-AI786)))","v":0},0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AL766=1,AL777<=0),0,-MIN(AL777,-AK786)))","v":0},0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AO766=1,AO777<=0),0,-MIN(AO777,-AN786)))","v":0},0,0,0,0,0,-291.50771699098868,-374.49307207060906,-430.16327572232444,-430.16327572232444,-189.98113702934143,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BH766=1,BH777<=0),0,-MIN(BH777,-BG786)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BP766=1,BP777<=0),0,-MIN(BP777,-BO786)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit","million USD",{"$f":"SUM(AJ777:AJ779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,240.18213869298302,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,430.16327572232444,{"$f":"SUM(BP777:BP779)","v":430.16327572232444},430.16327572232444,430.16327572232444,430.16327572232444,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Income Taxes","million USD",{"$f":"-MAX(0,AJ780*$E$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60.045534673245754,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,-107.54081893058111,{"$f":"-MAX(0,BP780*$E$124)","v":-107.54081893058111},-107.54081893058111,-107.54081893058111,-107.54081893058111,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Profit","million USD",{"$f":"AJ780+AJ781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,180.13660401973726,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,322.62245679174333,{"$f":"BP780+BP781","v":322.62245679174333},322.62245679174333,322.62245679174333,322.62245679174333,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computing Carryover Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","million USD",{"$f":"AJ$685","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Carryover Cost","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AJ785+AJ777+IF(AJ766=1,0,AI786)))","v":-3.9939588527738472},-7.9879177055476944,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AL785+AL777+IF(AL766=1,0,AK786)))","v":-11.981876558321542},-49.445460641427246,-86.909044724532947,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AO785+AO777+IF(AO766=1,0,AN786)))","v":-124.37262880763865},-157.84225403797052,-547.45880991237493,-937.07536578677934,-1326.6919216611836,-1716.3084775355881,-1424.8007605445994,-1050.3076884739903,-620.14441275166587,-189.98113702934143,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BH785+BH777+IF(BH766=1,0,BG786)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BP785+BP777+IF(BP766=1,0,BO786)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit - Processing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific",null,{"$f":"AJ696","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"BP696","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Transfer Price (\"&AH790&\")\"","v":"Nodule Transfer Price (Specific)"},"USD/tonne",{"$f":"AJ$167","v":370.77269238281247},370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,{"$f":"BH$167","v":370.77269238281247},370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,{"$f":"BP$167","v":370.77269238281247},370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247,370.77269238281247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Expenditures (\"&AH790&\")\"","v":"Nodule Expenditures (Specific)"},"million USD",{"$f":"AJ792*AJ$7","v":0},0,0,0,0,0,0,0,0,0,0,1000.7279306943399,1215.1696301288414,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,1429.6113295633427,{"$f":"BP792*BP$7","v":1429.6113295633427},1429.6113295633427,1429.6113295633427,1429.6113295633427,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Calculation: Nodule Processor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule-Derived Revenues",null,{"$f":"AJ$686","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP$686","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,{"$f":"AJ$687","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"BP$687","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Feedstock Costs (\"&AH790&\")\"","v":"Nodule Feedstock Costs (Specific)"},null,{"$f":"-AJ793","v":0},0,0,0,0,0,0,0,0,0,0,-1000.7279306943399,-1215.1696301288414,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,{"$f":"-BP793","v":-1429.6113295633427},-1429.6113295633427,-1429.6113295633427,-1429.6113295633427,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs",null,{"$f":"AJ$688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$688","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Costs",null,{"$f":"AJ$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,{"$f":"SUM(AJ796:AJ800)","v":0},0,0,0,0,0,0,0,0,0,0,308.98768084591165,395.71874246587254,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,{"$f":"SUM(BP796:BP800)","v":455.13465265792865},455.13465265792865,455.13465265792865,455.13465265792865,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Revenue Adjustment",null,{"$f":"AJ$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AJ790=1,AJ801<=0),0,-MIN(AJ801,-AI810)))","v":0},0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AL790=1,AL801<=0),0,-MIN(AL801,-AK810)))","v":0},0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AO790=1,AO801<=0),0,-MIN(AO801,-AN810)))","v":0},0,0,0,0,0,-308.98768084591165,-395.71874246587254,-455.13465265792865,-455.13465265792865,-101.33274890794655,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BH790=1,BH801<=0),0,-MIN(BH801,-BG810)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BP790=1,BP801<=0),0,-MIN(BP801,-BO810)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit","million USD",{"$f":"SUM(AJ801:AJ803)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,353.8019037499821,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,455.13465265792865,{"$f":"SUM(BP801:BP803)","v":455.13465265792865},455.13465265792865,455.13465265792865,455.13465265792865,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Income Taxes","million USD",{"$f":"-MAX(0,AJ804*$E$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88.450475937495526,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,-113.78366316448216,{"$f":"-MAX(0,BP804*$E$124)","v":-113.78366316448216},-113.78366316448216,-113.78366316448216,-113.78366316448216,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Profit","million USD",{"$f":"AJ804+AJ805","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,265.35142781248658,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,341.35098949344649,{"$f":"BP804+BP805","v":341.35098949344649},341.35098949344649,341.35098949344649,341.35098949344649,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computing Carryover Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","million USD",{"$f":"AJ$685","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Carryover Cost","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AJ809+AJ801+IF(AJ790=1,0,AI810)))","v":-3.9939588527738472},-7.9879177055476944,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AL809+AL801+IF(AL790=1,0,AK810)))","v":-11.981876558321542},-49.445460641427246,-86.909044724532947,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AO809+AO801+IF(AO790=1,0,AN810)))","v":-124.37262880763865},-157.84225403797052,-547.45880991237493,-937.07536578677934,-1326.6919216611836,-1716.3084775355881,-1407.3207966896764,-1011.6020542238039,-556.46740156587521,-101.33274890794655,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BH809+BH801+IF(BH790=1,0,BG810)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BP809+BP801+IF(BP790=1,0,BO810)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit - Processing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended",null,{"$f":"AJ696","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"BP696","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Transfer Price (\"&AH814&\")\"","v":"Nodule Transfer Price (Blended)"},"USD/tonne",{"$f":"AJ$168","v":366.99480468749999},366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,{"$f":"BH$168","v":366.99480468749999},366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,{"$f":"BP$168","v":366.99480468749999},366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999,366.99480468749999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Expenditures (\"&AH814&\")\"","v":"Nodule Expenditures (Blended)"},"million USD",{"$f":"AJ816*AJ$7","v":0},0,0,0,0,0,0,0,0,0,0,990.53128511230159,1202.7879890649376,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,1415.0446930175735,{"$f":"BP816*BP$7","v":1415.0446930175735},1415.0446930175735,1415.0446930175735,1415.0446930175735,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Calculation: Nodule Processor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nodule-Derived Revenues",null,{"$f":"AJ$686","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP$686","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",null,{"$f":"AJ$687","v":0},0,0,0,0,0,0,0,0,0,0,-181.90797074650851,-200.36883446778029,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,-246.14484961695683,{"$f":"BP$687","v":-246.14484961695683},-246.14484961695683,-246.14484961695683,-246.14484961695683,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Nodule Feedstock Costs (\"&AH814&\")\"","v":"Nodule Feedstock Costs (Blended)"},null,{"$f":"-AJ817","v":0},0,0,0,0,0,0,0,0,0,0,-990.53128511230159,-1202.7879890649376,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,{"$f":"-BP817","v":-1415.0446930175735},-1415.0446930175735,-1415.0446930175735,-1415.0446930175735,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Maintenance & Salvage Costs",null,{"$f":"AJ$688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$688","v":0},0,0,0,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Costs",null,{"$f":"AJ$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,{"$f":"SUM(AJ820:AJ824)","v":0},0,0,0,0,0,0,0,0,0,0,319.18432642794994,408.10038352977631,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,{"$f":"SUM(BP820:BP824)","v":469.7012892036978},469.7012892036978,469.7012892036978,469.7012892036978,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Revenue Adjustment",null,{"$f":"AJ$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$692","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AJ814=1,AJ825<=0),0,-MIN(AJ825,-AI834)))","v":0},0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AL814=1,AL825<=0),0,-MIN(AL825,-AK834)))","v":0},0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AO814=1,AO825<=0),0,-MIN(AO825,-AN834)))","v":0},0,0,0,0,0,-319.18432642794994,-408.10038352977631,-469.7012892036978,-469.7012892036978,-49.621189170466323,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BH814=1,BH825<=0),0,-MIN(BH825,-BG834)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BP814=1,BP825<=0),0,-MIN(BP825,-BO834)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit","million USD",{"$f":"SUM(AJ825:AJ827)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,420.08010003323147,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,469.7012892036978,{"$f":"SUM(BP825:BP827)","v":469.7012892036978},469.7012892036978,469.7012892036978,469.7012892036978,233.76993352464262,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate Income Taxes","million USD",{"$f":"-MAX(0,AJ828*$E$124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-105.02002500830787,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,-117.42532230092445,{"$f":"-MAX(0,BP828*$E$124)","v":-117.42532230092445},-117.42532230092445,-117.42532230092445,-117.42532230092445,-58.442483381160656,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Tax Profit","million USD",{"$f":"AJ828+AJ829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,315.06007502492361,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,352.27596690277335,{"$f":"BP828+BP829","v":352.27596690277335},352.27596690277335,352.27596690277335,352.27596690277335,175.32745014348197,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computing Carryover Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","million USD",{"$f":"AJ$685","v":-3.9939588527738472},-3.9939588527738472,-3.9939588527738472,-37.463584083105701,-37.463584083105701,-37.463584083105701,-33.469625230331857,-389.61655587440441,-389.61655587440441,-389.61655587440441,-389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$685","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Carryover Cost","million USD",{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AJ833+AJ825+IF(AJ814=1,0,AI834)))","v":-3.9939588527738472},-7.9879177055476944,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AL833+AL825+IF(AL814=1,0,AK834)))","v":-11.981876558321542},-49.445460641427246,-86.909044724532947,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AO833+AO825+IF(AO814=1,0,AN834)))","v":-124.37262880763865},-157.84225403797052,-547.45880991237493,-937.07536578677934,-1326.6919216611836,-1716.3084775355881,-1397.1241511076382,-989.02376757786192,-519.32247837416412,-49.621189170466323,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BH833+BH825+IF(BH814=1,0,BG834)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BP833+BP825+IF(BP814=1,0,BO834)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flows: Integrated Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenditure","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital & Maintenance Costs","million USD",{"$f":"-AJ889","v":-7.4683201336596357},{"$f":"-AK889","v":-7.4683201336596357},-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,{"$f":"-AQ889","v":-910.77074800727269},-910.77074800727269,-910.77074800727269,-910.77074800727269,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,{"$f":"-BP889","v":-49.2},0,-49.2,-57.81,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs","million USD",{"$f":"-AJ895","v":0},{"$f":"-AK895","v":0},0,0,0,0,0,0,0,0,0,-581.06514212759521,-640.03432505002547,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing Costs","million USD",{"$f":"IF(UPPER(TRIM($D$81))=\"YES\",AJ941,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER(TRIM($D$81))=\"YES\",BP941,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees","million USD",{"$f":"-AJ903","v":-0.56000000000000005},{"$f":"-AK903","v":-0.06},-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes - Ad Valorem","million USD",{"$f":"AJ952+AJ953","v":0},{"$f":"AK952+AK953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-117.06248599194483,-274.3402166765901,-276.49271667659008,-288.79271667659009,-276.49271667659002,-288.79271667659009,-262.04021667659003,-288.79271667659009,-276.49271667659002,-288.79271667659009,-276.49271667659002,-274.3402166765901,-276.49271667659002,-288.79271667659009,-276.49271667659002,-288.79271667659009,-262.04021667659003,-288.79271667659009,-281.68059924913922,-294.71034770261502,-282.41034770261501,-280.25784770261504,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes - Variable Ad Valorem (A)","million USD",{"$f":"AJ958+AJ959","v":0},{"$f":"AK958+AK959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-117.06248599194483,-274.4952022510812,-276.64770225108117,-288.94770225108118,-276.64770225108111,-288.94770225108118,-262.19520225108113,-288.94770225108118,-276.64770225108111,-288.94770225108118,-276.64770225108111,-274.4952022510812,-276.64770225108111,-288.94770225108118,-276.64770225108111,-288.94770225108118,-262.19520225108113,-288.94770225108118,-281.83558482363031,-294.86533327710612,-282.56533327710611,-280.41283327710613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes - Variable Ad Valorem (B)","million USD",{"$f":"AJ964+AJ965","v":0},{"$f":"AK964+AK965","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-120.02130150495731,-303.92837180671489,-306.08087180671487,-318.38087180671488,-306.08087180671481,-318.38087180671488,-291.62837180671482,-318.38087180671488,-306.08087180671481,-318.38087180671488,-306.08087180671481,-303.92837180671489,-306.08087180671481,-318.38087180671488,-306.08087180671481,-318.38087180671488,-291.62837180671482,-318.38087180671488,-311.26875437926401,-324.29850283273981,-311.9985028327398,-309.84600283273983,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes - Before Tax Profit","million USD",{"$f":"AJ970+AJ971","v":0},{"$f":"AK970+AK971","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-92.299594489905076,-221.03454370113536,-222.54129370113537,-231.15129370113539,-222.54129370113532,-231.15129370113539,-212.42454370113535,-231.15129370113539,-222.54129370113532,-231.15129370113539,-222.54129370113532,-221.03454370113536,-222.54129370113532,-231.15129370113539,-222.54129370113532,-231.15129370113539,-212.42454370113535,-231.15129370113539,-226.17281150191974,-235.29363541935282,-226.68363541935281,-225.17688541935283,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes - Specific","million USD",{"$f":"AJ976+AJ977","v":0},{"$f":"AK976+AK977","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-100.04652546304669,-283.95359576480428,-286.10609576480425,-298.40609576480426,-286.10609576480419,-298.40609576480426,-271.65359576480421,-298.40609576480426,-286.10609576480419,-298.40609576480426,-286.10609576480419,-283.95359576480428,-286.10609576480419,-298.40609576480426,-286.10609576480419,-298.40609576480426,-271.65359576480421,-298.40609576480426,-291.29397833735339,-304.3237267908292,-292.02372679082919,-289.87122679082921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes - Blended","million USD",{"$f":"AJ982+AJ983","v":0},{"$f":"AK982+AK983","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-117.06248599194483,-300.9695562937024,-303.12205629370237,-315.42205629370238,-303.12205629370231,-315.42205629370238,-288.66955629370233,-315.42205629370238,-303.12205629370231,-315.42205629370238,-303.12205629370231,-300.9695562937024,-303.12205629370231,-315.42205629370238,-303.12205629370231,-315.42205629370238,-288.66955629370233,-315.42205629370238,-308.30993886625151,-321.33968731972732,-309.03968731972731,-306.88718731972733,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Levies","million USD",{"$f":"AJ914","v":0},{"$f":"AK914","v":0},0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-2.9189938139031142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","million USD",{"$f":"AJ146","v":0},0,0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BP146","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Ad Valorem - \"&TEXT(E132,\"##.0%\")&\"/\"&TEXT(E134,\"##.0%\")&\")\"","v":"(Ad Valorem - 2.5%/7.0%)"},"million USD",{"$f":"AJ950","v":0},{"$f":"AK950","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Variable Ad Valorem (A))","million USD",{"$f":"AJ956","v":0},{"$f":"AK956","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174731,-50.299863721212176,-59.176310260249622,-59.176310260249622,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Variable Ad Valorem (B))","million USD",{"$f":"AJ962","v":0},{"$f":"AK962","v":0},0,0,0,0,0,0,0,0,0,-33.138733745739785,-40.239890976969747,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Before Tax Profit - \"&TEXT(E148,\"#0.0%\")&\"/\"&TEXT(E150,\"#0.0%\")&\")\"","v":"(Before Tax Profit - 30.0%/30.0%)"},"million USD",{"$f":"AJ968","v":0},{"$f":"AK968","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-158.22787626840866,-378.91636063051777,-381.49936063051774,-396.25936063051773,-381.49936063051769,-396.25936063051773,-364.15636063051767,-396.25936063051773,-381.49936063051769,-396.25936063051773,-381.49936063051769,-378.91636063051777,-381.49936063051769,-396.25936063051773,-381.49936063051769,-396.25936063051773,-364.15636063051767,-396.25936063051773,-387.72481971757674,-403.36051786174767,-388.60051786174768,-386.01751786174771,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Specific - \"&TEXT(E152,\"##\")&\" cents/lb nodule)\"","v":"(Specific - 2 cents/lb nodule)"},"million USD",{"$f":"AJ974","v":0},{"$f":"AK974","v":0},0,0,0,0,0,0,0,0,0,-89.068106663089509,-108.15412951946583,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"(Blended: \"&\"Ad Valorem - \"&TEXT(E158,\"#0.0%\")&\"/\"&TEXT(G158,\"#0.0%\")&\"; \"&\"Pre-Tax Profit - \"&TEXT(E159,\"#0.0%\")&\"/\"&TEXT(G159,\"#0.0%\")&\"; \"&\"Specific - \"&TEXT(E160,\"##\")&\" cents/lb nodule)\"","v":"(Blended: Ad Valorem - 2.5%/2.5%; Pre-Tax Profit - 0.0%/15.0%; Specific - 2 cents/lb nodule)"},"million USD",{"$f":"AJ980","v":0},{"$f":"AK980","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow After Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Net Cash Flow \"&AH855","v":"Net Cash Flow (Ad Valorem - 2.5%/7.0%)"},"million USD",{"$f":"SUM(AJ$842:AJ$845)+AJ846+AJ$852+AJ$853+AJ855","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,845.36449887289018,1047.9524941871566,1261.6882251748093,1095.4257391828644,823.02065002976997,829.47815002977018,866.37815002977004,829.47815002976995,866.37815002977004,786.12065002976988,866.37815002977027,829.47815002976995,866.37815002977004,829.47815002976995,823.02065002976997,829.47815002976995,866.37815002977004,829.47815002976995,866.37815002977004,786.12065002976988,866.37815002977004,{"$f":"SUM(BP$842:BP$845)+BP846+BP$852+BP$853+BP855","v":845.0417977474176},884.13104310784502,847.23104310784493,840.77354310784494,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Var. Ad Valorem (A))","million USD",{"$f":"SUM(AJ$842:AJ$845)+AJ847+AJ$852+AJ$853+AJ856","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,845.36449887289018,1047.9524941871566,1261.6882251748093,1095.4257391828644,823.48560675324336,829.94310675324357,866.84310675324343,829.94310675324334,866.84310675324343,786.58560675324327,866.84310675324366,829.94310675324334,866.84310675324343,829.94310675324334,823.48560675324336,829.94310675324334,866.84310675324343,829.94310675324334,866.84310675324343,786.58560675324327,866.84310675324343,{"$f":"SUM(BP$842:BP$845)+BP847+BP$852+BP$853+BP856","v":845.506754470891},884.59599983131841,847.69599983131832,841.23849983131834,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow (Var. Ad Valorem (B))","million USD",{"$f":"SUM(AJ$842:AJ$845)+AJ848+AJ$852+AJ$853+AJ857","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,853.64918230932517,1058.0124669313991,1273.5234872268593,1104.3021857219021,911.78511542014462,918.24261542014438,955.14261542014424,918.2426154201446,955.14261542014424,874.88511542014453,955.14261542014447,918.2426154201446,955.14261542014424,918.2426154201446,911.78511542014462,918.2426154201446,955.14261542014424,918.2426154201446,955.14261542014424,874.88511542014453,955.14261542014424,{"$f":"SUM(BP$842:BP$845)+BP848+BP$852+BP$853+BP857","v":933.80626313779203},972.89550849821921,935.99550849821935,929.53800849821937,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Net Cash Flow \"&AH858","v":"Net Cash Flow (Before Tax Profit - 30.0%/30.0%)"},"million USD",{"$f":"SUM(AJ$842:AJ$845)+AJ849+AJ$852+AJ$853+AJ858","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,886.7879160550649,1098.2523579083688,1320.864535435059,1021.1370646767452,663.10363110340586,667.62388110340589,693.45388110340582,667.62388110340612,693.45388110340582,637.27363110340593,693.45388110340605,667.62388110340612,693.45388110340582,667.62388110340612,663.10363110340586,667.62388110340612,693.45388110340582,667.62388110340612,693.45388110340582,637.27363110340593,693.45388110340582,{"$f":"SUM(BP$842:BP$845)+BP849+BP$852+BP$853+BP858","v":678.51843450575916},705.8809062580583,680.05090625805838,675.53065625805846,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Net Cash Flow \"&AH859","v":"Net Cash Flow (Specific - 2 cents/lb nodule)"},"million USD",{"$f":"SUM(AJ$842:AJ$845)+AJ850+AJ$852+AJ$853+AJ859","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,797.71980939197533,990.09822838890295,1193.6243830592168,1044.3778575961701,851.8607872944126,858.31828729441258,895.21828729441268,858.31828729441258,895.21828729441268,814.96078729441251,895.21828729441268,858.31828729441258,895.21828729441268,858.31828729441258,851.8607872944126,858.31828729441258,895.21828729441268,858.31828729441258,895.21828729441268,814.96078729441251,895.21828729441268,{"$f":"SUM(BP$842:BP$845)+BP850+BP$852+BP$853+BP859","v":873.88193501206001},912.97118037248742,876.07118037248756,869.61368037248758,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Cash Flow: Blended","million USD",{"$f":"SUM(AJ$842:AJ$845)+AJ851+AJ$852+AJ$853+AJ860","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,845.36449887289018,1047.9524941871566,1261.6882251748093,1095.4257391828644,902.90866888110702,909.36616888110723,946.26616888110709,909.366168881107,946.26616888110709,866.00866888110693,946.26616888110709,909.366168881107,946.26616888110709,909.366168881107,902.90866888110702,909.366168881107,946.26616888110709,909.366168881107,946.26616888110709,866.00866888110693,946.26616888110709,{"$f":"SUM(BP$842:BP$845)+BP851+BP$852+BP$853+BP860","v":924.92981659875443},964.01906195918207,927.11906195918198,920.661561959182,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CumRev_Int","CumCost_Int","CumNetCF_Int","IntCumNetCF","ISACumRev_Int","SSCumRev_Int","OthCumRev_Int","Int_Take","ISA Take_Int","SS Take_Int","Oth Take_Int"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contractor Cash Flow: Integrated Operations",null,"NPV","IRR",null,"Average Royalty","Royalty NPV",null,null,null,null,"Other Metrics","Integrated","Cumulative Undiscounted Revenue","Cumulative Undisc. Costs (excl tax,fees & rylty)","Cumulative Net Cash Flows (excl tax, fees, & rylty)","Integrated Operator's Net Cash Flow","ISA Revenues ","Sponsoring State Revenues","Other","Collector's Take (Post Tax)","ISA Take ","Sponsoring State Take","Other Take"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IO: Ad Valorem",{"$f":"\"(\"&TEXT(E$132,\"##.0%\")&\"/\"&TEXT(E$134,\"##.0%\")&\")\"","v":"(2.5%/7.0%)"},{"$f":"AJ862+NPV($D$79, AK862:CG862)","v":136.3167466470691},{"$f":"IFERROR(IRR(AJ862:CG862),-1%)","v":0.16259118881167667},null,{"$f":"-SUM(AJ855:CG855)/$D$18","v":147.5857177890625},{"$f":"-$AJ855-NPV($D$82,$AK855:$CG855)","v":1552.8689956490798},"million USD",null,null,null,null,null,{"$f":"SUM($AJ$853:$CG$853)","v":52313.369921628517},{"$f":"SUM($AJ$842:$CG$844)","v":-23735.452871857364},{"$f":"AU870+AV870","v":28577.917049771153},{"$f":"SUM($AJ1047:$CG1047)","v":18373.726293193606},{"$f":"SUM($AJ1048:$CG1048)","v":3694.8029447265626},{"$f":"SUM($AJ1049:$CG1049)","v":6009.387811850961},{"$f":"SUM($AJ1050:$CG1050)","v":500},{"$f":"AX870/$AW870","v":0.64293441195150858},{"$f":"AY870/$AW870","v":0.12928874201334242},0.21028081932581169,1.7496026709336532E-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,null,null,null,"IO: Var. Ad Valorem (A)",null,136.73154932774875,0.16262690329592466,null,147.06496625877242,{"$f":"-$AJ856-NPV($D$82,$AK856:$CG856)","v":1547.5527467542656},null,null,null,null,null,null,52313.369921628517,-23735.452871857364,28577.917049771153,{"$f":"SUM($AJ1053:$CG1053)","v":18383.490384386547},{"$f":"SUM($AJ1054:$CG1054)","v":3681.7841564693085},{"$f":"SUM($AJ1055:$CG1055)","v":6012.6425089152744},{"$f":"SUM($AJ1056:$CG1056)","v":500},{"$f":"AX871/$AW871","v":0.64327607755211669},0.1288331878791982,0.21039470785934775,1.7496026709336532E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IO: Var. Ad Valorem (B)",null,222.34542395105561,0.16979103056806144,null,46.488909340452111,{"$f":"-$AJ857-NPV($D$82,$AK857:$CG857)","v":511.55262115924654},null,null,null,null,null,null,52313.369921628517,-23735.452871857364,28577.917049771153,{"$f":"SUM($AJ1059:$CG1059)","v":20276.836431163229},{"$f":"SUM($AJ1060:$CG1060)","v":1167.3827335113028},{"$f":"SUM($AJ1061:$CG1061)","v":6633.6978850965934},{"$f":"SUM($AJ1062:$CG1062)","v":500},{"$f":"AX872/$AW872","v":0.70952814356095983},{"$f":"AY872/$AW872","v":4.0849118971064094E-2},{"$f":"AZ872/$AW872","v":0.23212671075863855},{"$f":"BA872/$AW872","v":1.7496026709336532E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IO: Before Tax Profit",{"$f":"\"(\"&TEXT(E$148,\"#0.0%\")&\"/\"&TEXT(E$150,\"#0.0%\")&\")\"","v":"(30.0%/30.0%)"},6.9143823002888158,0.15069442716142856,null,330.91553521160125,{"$f":"-AJ858-NPV($D$82,AK858:CG858)","v":3404.7446594171365},"million USD",null,null,null,null,null,52313.369921628517,-23735.452871857364,28577.917049771153,{"$f":"SUM($AJ1065:$CG1065)","v":14974.017114311913},{"$f":"SUM($AJ1066:$CG1066)","v":8278.0483802900271},{"$f":"SUM($AJ1067:$CG1067)","v":4825.8515551691826},{"$f":"SUM($AJ1068:$CG1068)","v":500},0.5239716067561272,0.28966591112546869,0.16886645540906653,1.7496026709336532E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IO: Scpecifc",{"$f":"\"( \"&TEXT(E$152,\"##\")&\" cents/lb nodule)\"","v":"( 2 cents/lb nodule)"},122.71486551452958,0.16113708527537929,null,124.949829633077,{"$f":"-AJ859-NPV($D$82,AK859:CG859)","v":1374.9174538406198},"million USD",null,null,null,null,null,52313.369921628517,-23735.452871857364,28577.917049771153,{"$f":"SUM($AJ1071:$CG1071)","v":18754.758496769638},{"$f":"SUM($AJ1072:$CG1072)","v":3128.9057408269241},{"$f":"SUM($AJ1073:$CG1073)","v":6194.252812174559},{"$f":"SUM($AJ1074:$CG1074)","v":500},0.65626751117327575,0.10948683682500855,0.21674962529237804,1.7496026709336532E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"IO: \"&AH860","v":"IO: (Blended: Ad Valorem - 2.5%/2.5%; Pre-Tax Profit - 0.0%/15.0%; Specific - 2 cents/lb nodule)"},null,207.58738905476588,0.16852966149860271,null,58.111136675565142,{"$f":"-AJ860-NPV($D$82,AK860:CG860)","v":639.44077644905815},"million USD",null,null,null,null,null,52313.369921628517,-23735.452871857364,28577.917049771153,{"$f":"SUM($AJ1077:$CG1077)","v":20051.374689071687},{"$f":"SUM($AJ1078:$CG1078)","v":1457.9384168891279},{"$f":"SUM($AJ1079:$CG1079)","v":6568.603943810318},{"$f":"SUM($AJ1080:$CG1080)","v":500},0.7016387742378255,5.1016258964920007E-2,0.22984894008791723,1.7496026709336532E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detailed Cash flows Integrated Operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs -- Integrated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment by type","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre Feasibility","million USD",{"$f":"IF(AND(AJ105,UPPER(TRIM($J31))=\"YES\"),$R$31/$Q$14,IF(AJ$881=$H14,$R31,0))","v":7.4683201336596357},{"$f":"IF(AND(AK105,UPPER(TRIM($J31))=\"YES\"),$R$31/$Q14,IF(AK$881=$H14,$R31,0))","v":7.4683201336596357},{"$f":"IF(AND(AL105,UPPER(TRIM($J31))=\"YES\"),$R$31/$Q$14,IF(AL$881=$H14,$R31,0))","v":7.4683201336596357},7.4683201336596357,7.4683201336596357,7.4683201336596357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feasibility","million USD",{"$f":"IF(AND(AJ106,UPPER(TRIM($J32))=\"YES\"),$R32/$Q15,IF(AJ$881=$H15,$R32,0))","v":0},0,0,89.897544443618685,89.897544443618685,89.897544443618685,89.897544443618685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP106,UPPER(TRIM($J32))=\"YES\"),$R32/$Q15,IF(BP$881=$H15,$R32,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Collection System","million USD",{"$f":"IF(AND(AJ107,UPPER(TRIM($J33))=\"YES\"),$R33/$Q17,IF(AJ$881=$H17,$R33,0))","v":0},0,0,0,0,0,0,208.73419213286832,208.73419213286832,208.73419213286832,208.73419213286832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP107,UPPER(TRIM($J33))=\"YES\"),$R33/$Q17,IF(BP$881=$H17,$R33,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Surface Vessels ","million USD",{"$f":"IF(AND(AJ107,UPPER(TRIM($J34))=\"YES\"),$R34/$Q17,IF(AJ$881=$H17,$R34,0))","v":0},0,0,0,0,0,0,312.42,312.42,312.42,312.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP107,UPPER(TRIM($J34))=\"YES\"),$R34/$Q17,IF(BP$881=$H17,$R34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design & Build - Processing plant ","million USD",{"$f":"IF(AND(AJ107,UPPER(TRIM($J35))=\"YES\"),$R35/$Q17,IF(AJ$881=$H17,$R35,0))","v":0},0,0,0,0,0,0,389.61655587440441,389.61655587440441,389.61655587440441,389.61655587440441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BP107,UPPER(TRIM($J35))=\"YES\"),$R35/$Q17,IF(BP$881=$H17,$R35,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operations (Ramp Up and Full)","million USD",{"$f":"IF(SUM(AJ108:AJ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AJ109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AJ109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AJ109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AJ109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AJ109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AK108:AK109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AK109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AK109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AK109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AK109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AK109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AL108:AL109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AL109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AL109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AL109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AL109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AL109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AM108:AM109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AM109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AM109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AM109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AM109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AM109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AN108:AN109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AN109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AN109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AN109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AN109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AN109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AO108:AO109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AO109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AO109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AO109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AO109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AO109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AP108:AP109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AP109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AP109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AP109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AP109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AP109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AQ108:AQ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AQ109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AQ109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AQ109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AQ109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AQ109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AR108:AR109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AR109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AR109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AR109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AR109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AR109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AS108:AS109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AS109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AS109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AS109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AS109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AS109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AT108:AT109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AT109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AT109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AT109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AT109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AT109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AU108:AU109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AU109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AU109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AU109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AU109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AU109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AV108:AV109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AV109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AV109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AV109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AV109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AV109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(AW108:AW109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AW109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AW109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AW109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AW109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AW109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(AX108:AX109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AX109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AX109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AX109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AX109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AX109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(AY108:AY109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AY109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AY109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AY109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AY109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AY109),$W$44)),0)*$R$44)","v":57.81},{"$f":"IF(SUM(AZ108:AZ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:AZ109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:AZ109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:AZ109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:AZ109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:AZ109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BA108:BA109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BA109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BA109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BA109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BA109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BA109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BB108:BB109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BB109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BB109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BB109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BB109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BB109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BC108:BC109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BC109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BC109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BC109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BC109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BC109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BD108:BD109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BD109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BD109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BD109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BD109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BD109),$W$44)),0)*$R$44)","v":107.01},{"$f":"IF(SUM(BE108:BE109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BE109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BE109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BE109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BE109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BE109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BF108:BF109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BF109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BF109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BF109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BF109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BF109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BG108:BG109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BG109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BG109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BG109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BG109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BG109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BH108:BH109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BH109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BH109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BH109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BH109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BH109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BI108:BI109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BI109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BI109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BI109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BI109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BI109),$W$44)),0)*$R$44)","v":57.81},{"$f":"IF(SUM(BJ108:BJ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BJ109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BJ109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BJ109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BJ109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BJ109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BK108:BK109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BK109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BK109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BK109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BK109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BK109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BL108:BL109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BL109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BL109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BL109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BL109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BL109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BM108:BM109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BM109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BM109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BM109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BM109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BM109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BN108:BN109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BN109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BN109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BN109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BN109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BN109),$W$44)),0)*$R$44)","v":107.01},{"$f":"IF(SUM(BO108:BO109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BO109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BO109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BO109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BO109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BO109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BP108:BP109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BP109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BP109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BP109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BP109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BP109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BQ108:BQ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BQ109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BQ109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BQ109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BQ109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BQ109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BR108:BR109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BR109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BR109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BR109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BR109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BR109),$W$44)),0)*$R$44)","v":49.2},{"$f":"IF(SUM(BS108:BS109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BS109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BS109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BS109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BS109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BS109),$W$44)),0)*$R$44)","v":57.81},{"$f":"IF(SUM(BT108:BT109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BT109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BT109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BT109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BT109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BT109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BU108:BU109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BU109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BU109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BU109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BU109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BU109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BV108:BV109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BV109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BV109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BV109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BV109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BV109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BW108:BW109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BW109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BW109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BW109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BW109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BW109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BX108:BX109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BX109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BX109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BX109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BX109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BX109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BY108:BY109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BY109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BY109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BY109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BY109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BY109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(BZ108:BZ109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:BZ109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:BZ109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:BZ109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:BZ109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:BZ109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(CA108:CA109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CA109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:CA109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:CA109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:CA109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:CA109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(CB108:CB109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CB109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:CB109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:CB109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:CB109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:CB109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(CC108:CC109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CC109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:CC109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:CC109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:CC109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:CC109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(CD108:CD109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CD109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:CD109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:CD109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:CD109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:CD109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(CE108:CE109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CE109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:CE109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:CE109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:CE109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:CE109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(CF108:CF109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CF109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:CF109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:CF109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:CF109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:CF109),$W$44)),0)*$R$44)","v":0},{"$f":"IF(SUM(CG108:CG109)=0,0,IF($W$40,NOT(MOD(SUM($AJ$108:CG109),$W$40)),0)*$R$40+IF($W$41,NOT(MOD(SUM($AJ$108:CG109),$W$41)),0)*$R$41+IF($W$42,NOT(MOD(SUM($AJ$108:CG109),$W$42)),0)*$R$42+IF($W$43,NOT(MOD(SUM($AJ$108:CG109),$W$43)),0)*$R$43+IF($W$44,NOT(MOD(SUM($AJ$108:CG109),$W$44)),0)*$R$44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shutdown (Site restoration and Residual Value)","million USD",{"$f":"IF(AJ110,($R$36+$C$53)/$Q$21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BP110,($R$36+$C$53)/$Q$21,0)","v":0},0,0,0,-496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Capital Costs","million USD",{"$f":"SUM(AJ882:AJ888)","v":7.4683201336596357},7.4683201336596357,7.4683201336596357,97.365864577278316,97.365864577278316,97.365864577278316,89.897544443618685,910.77074800727269,910.77074800727269,910.77074800727269,910.77074800727269,0,49.2,0,49.2,57.81,49.2,0,49.2,0,107.01,0,49.2,0,49.2,57.81,49.2,0,49.2,0,107.01,0,{"$f":"SUM(BP882:BP888)","v":49.2},0,49.2,57.81,-496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expernditures -- Integrated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenditures (Ramp Up)",null,{"$f":"AJ108*($R$46*$R$47*$C$8+$R$46*(1-$R$47)*AJ114)","v":0},0,0,0,0,0,0,0,0,0,0,581.06514212759521,640.03432505002547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP108*($R$46*$R$47*$C$8+$R$46*(1-$R$47)*BP114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expenditures",null,{"$f":"AJ109*$R$46*AJ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,{"$f":"BP109*$R$46*BP114","v":786.25577229906935},786.25577229906935,786.25577229906935,786.25577229906935,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Operational Costs","million USD",{"$f":"AJ893+AJ894","v":0},{"$f":"AK893+AK894","v":0},0,0,0,0,0,0,0,0,0,581.06514212759521,640.03432505002547,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,786.25577229906935,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration License Application Fee","million USD",{"$f":"AJ194","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploitation License Application Fee","million USD",{"$f":"AJ195","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Exploration Admin Fees","million USD",{"$f":"AJ196","v":0.06},0.06,0.06,0.06,0.06,0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Exploitation Admin Fees","million USD",{"$f":"AJ197","v":0},0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BP197","v":0.1},0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fees","million USD",{"$f":"AJ198","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BP198","v":0.1},0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Fees and Levies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type","Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Bond","million USD",{"$f":"AJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Liability Trust Fund","million USD",{"$f":"AJ203","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,23.670524104099851,{"$f":"BP203","v":23.670524104099851},23.670524104099851,23.670524104099851,23.670524104099851,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Environmenal Trust Fund Level\"&IF(AND($F$108,$E$108),\" (target: \"&TEXT($F$108,\"#,###\")&\" M USD)\",\"\")","v":"Environmenal Trust Fund Level (target: 500 M USD)"},"million USD",{"$f":"AJ204","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,47.341048208199702,71.011572312299549,94.682096416399403,118.35262052049926,142.0231446245991,165.69366872869895,189.36419283279881,213.03471693689866,236.70524104099852,260.37576514509834,284.0462892491982,307.71681335329805,331.3873374573979,355.05786156149776,378.72838566559761,402.39890976969747,426.06943387379732,449.73995797789718,473.41048208199703,497.08100618609689,{"$f":"BP204","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment (-)!","million USD",{"$f":"AJ205","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP205","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seabed Sustainability Fund","million USD",{"$f":"AJ206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Seabed Sustainability Fund Level\"&IF(AND($F$108,$E$107),\" (target: \"&TEXT($F$107,\"#,###\")&\" M USD)\",\"\")","v":"Seabed Sustainability Fund Level"},"million USD",{"$f":"AJ207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Payment (-)!","million USD",{"$f":"AJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Environmental Levies","million USD",{"$f":"AJ209","v":0},0,0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,{"$f":"BP209","v":-2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Book Value of Depreciable Assets: Integrated",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B31","v":"Pre-Feasibility Phase"},null,{"$f":"AJ882-AJ923","v":7.4683201336596357},{"$f":"AK882+AJ917-AK923","v":14.936640267319271},{"$f":"AL882+AK917-AL923","v":22.404960400978908},29.873280534638543,37.341600668298177,{"$f":"AO882+AN917-AO923","v":44.809920801957816},44.809920801957816,44.809920801957816,44.809920801957816,44.809920801957816,44.809920801957816,40.328928721762033,35.84793664156625,31.366944561370467,26.885952481174684,22.404960400978901,17.923968320783118,13.442976240587337,8.9619841603915553,4.4809920801957741,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,{"$f":"BH882+BG917-BH923","v":-7.1054273576010019E-15},-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,{"$f":"BQ882+BP917-BQ923","v":-7.1054273576010019E-15},-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15,-7.1054273576010019E-15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B32","v":"Feasibility Phase"},null,{"$f":"AJ883-AJ924","v":0},{"$f":"AK883+AJ918-AK924","v":0},{"$f":"AL883+AK918-AL924","v":0},89.897544443618685,179.79508888723737,{"$f":"AO883+AN918-AO924","v":269.69263333085604},359.59017777447474,359.59017777447474,359.59017777447474,359.59017777447474,359.59017777447474,323.63115999702728,287.67214221957983,251.71312444213237,215.75410666468491,179.79508888723745,143.83607110979,107.87705333234253,71.918035554895056,35.959017777447585,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"BH883+BG918-BH924","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,{"$f":"BQ883+BP918-BQ924","v":1.1368683772161603E-13},1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B33","v":"Design & Build - Collection System"},null,{"$f":"AJ884-AJ925","v":0},{"$f":"AK884+AJ919-AK925","v":0},{"$f":"AL884+AK919-AL925","v":0},0,0,{"$f":"AO884+AN919-AO925","v":0},0,208.73419213286832,417.46838426573663,626.20257639860495,834.93676853147326,763.96714320629803,692.9975178811228,622.02789255594757,551.05826723077234,480.08864190559711,409.11901658042189,338.14939125524666,267.17976593007143,196.2101406048962,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,{"$f":"BH884+BG919-BH925","v":125.24051527972097},125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,{"$f":"BQ884+BP919-BQ925","v":125.24051527972097},125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097,125.24051527972097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B34","v":"Design & Build - Surface Vessels "},null,{"$f":"AJ885-AJ926","v":0},{"$f":"AK885+AJ920-AK926","v":0},{"$f":"AL885+AK920-AL926","v":0},0,0,{"$f":"AO885+AN920-AO926","v":0},0,312.42,624.84,937.26,1249.68,1143.4572000000001,1037.2344000000001,931.01160000000004,824.78880000000004,718.56600000000003,612.34320000000002,506.12040000000002,399.89760000000001,293.6748,187.452,187.452,187.452,187.452,{"$f":"BH885+BG920-BH926","v":187.452},187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,{"$f":"BQ885+BP920-BQ926","v":187.452},187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452,187.452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B35","v":"Design & Build - Processing plant "},null,{"$f":"AJ886-AJ927","v":0},{"$f":"AK886+AJ921-AK927","v":0},{"$f":"AL886+AK921-AL927","v":0},0,0,{"$f":"AO886+AN921-AO927","v":0},0,389.61655587440441,779.23311174880882,1168.8496676232132,1558.4662234976176,1425.99659450032,1293.5269655030224,1161.0573365057248,1028.5877075084272,896.11807851112974,763.64844951383225,631.17882051653476,498.70919151923727,366.23956252193977,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,{"$f":"BH886+BG921-BH927","v":233.76993352464228},233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,{"$f":"BQ886+BP921-BQ927","v":233.76993352464228},233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228,233.76993352464228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation: Integrated",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH917","v":"Pre-Feasibility Phase"},null,{"$f":"IF(OR(AJ$916<$I87,AJ$916>=($I87+$F87)),0,IF(UPPER(TRIM($E87))=\"SL\",$R31*(1-$J87)/$F87,IF(UPPER(TRIM($E87))=\"DB\",DB($R31,$R31*$J87,$F87,AJ$916-$I87+1,12),IF(UPPER(TRIM($E87))=\"DDB\",DDB($R31,$R31*$J87,$F87,AJ$916-$I87+1),IF(UPPER(TRIM($E87))=\"SYD\",SYD($R31,$R31*$J87,$F87,AJ$916-$I87+1),IF(UPPER(TRIM($E87))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,4.4809920801957812,4.4809920801957812,4.4809920801957812,4.4809920801957812,4.4809920801957812,4.4809920801957812,4.4809920801957812,4.4809920801957812,4.4809920801957812,4.4809920801957812,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I87,BP$916>=($I87+$F87)),0,IF(UPPER(TRIM($E87))=\"SL\",$R31*(1-$J87)/$F87,IF(UPPER(TRIM($E87))=\"DB\",DB($R31,$R31*$J87,$F87,BP$916-$I87+1,12),IF(UPPER(TRIM($E87))=\"DDB\",DDB($R31,$R31*$J87,$F87,BP$916-$I87+1),IF(UPPER(TRIM($E87))=\"SYD\",SYD($R31,$R31*$J87,$F87,BP$916-$I87+1),IF(UPPER(TRIM($E87))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH918","v":"Feasibility Phase"},null,{"$f":"IF(OR(AJ$916<$I88,AJ$916>=($I88+$F88)),0,IF(UPPER(TRIM($E88))=\"SL\",$R32*(1-$J88)/$F88,IF(UPPER(TRIM($E88))=\"DB\",DB($R32,$R32*$J88,$F88,AJ$916-$I88+1,12),IF(UPPER(TRIM($E88))=\"DDB\",DDB($R32,$R32*$J88,$F88,AJ$916-$I88+1),IF(UPPER(TRIM($E88))=\"SYD\",SYD($R32,$R32*$J88,$F88,AJ$916-$I88+1),IF(UPPER(TRIM($E88))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,35.959017777447471,35.959017777447471,35.959017777447471,35.959017777447471,35.959017777447471,35.959017777447471,35.959017777447471,35.959017777447471,35.959017777447471,35.959017777447471,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I88,BP$916>=($I88+$F88)),0,IF(UPPER(TRIM($E88))=\"SL\",$R32*(1-$J88)/$F88,IF(UPPER(TRIM($E88))=\"DB\",DB($R32,$R32*$J88,$F88,BP$916-$I88+1,12),IF(UPPER(TRIM($E88))=\"DDB\",DDB($R32,$R32*$J88,$F88,BP$916-$I88+1),IF(UPPER(TRIM($E88))=\"SYD\",SYD($R32,$R32*$J88,$F88,BP$916-$I88+1),IF(UPPER(TRIM($E88))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH919","v":"Design & Build - Collection System"},null,{"$f":"IF(OR(AJ$916<$I89,AJ$916>=($I89+$F89)),0,IF(UPPER(TRIM($E89))=\"SL\",$R33*(1-$J89)/$F89,IF(UPPER(TRIM($E89))=\"DB\",DB($R33,$R33*$J89,$F89,AJ$916-$I89+1,12),IF(UPPER(TRIM($E89))=\"DDB\",DDB($R33,$R33*$J89,$F89,AJ$916-$I89+1),IF(UPPER(TRIM($E89))=\"SYD\",SYD($R33,$R33*$J89,$F89,AJ$916-$I89+1),IF(UPPER(TRIM($E89))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,70.96962532517523,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I89,BP$916>=($I89+$F89)),0,IF(UPPER(TRIM($E89))=\"SL\",$R33*(1-$J89)/$F89,IF(UPPER(TRIM($E89))=\"DB\",DB($R33,$R33*$J89,$F89,BP$916-$I89+1,12),IF(UPPER(TRIM($E89))=\"DDB\",DDB($R33,$R33*$J89,$F89,BP$916-$I89+1),IF(UPPER(TRIM($E89))=\"SYD\",SYD($R33,$R33*$J89,$F89,BP$916-$I89+1),IF(UPPER(TRIM($E89))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"AH920","v":"Design & Build - Surface Vessels "},null,{"$f":"IF(OR(AJ$916<$I90,AJ$916>=($I90+$F90)),0,IF(UPPER(TRIM($E90))=\"SL\",$R34*(1-$J90)/$F90,IF(UPPER(TRIM($E90))=\"DB\",DB($R34,$R34*$J90,$F90,AJ$916-$I90+1,12),IF(UPPER(TRIM($E90))=\"DDB\",DDB($R34,$R34*$J90,$F90,AJ$916-$I90+1),IF(UPPER(TRIM($E90))=\"SYD\",SYD($R34,$R34*$J90,$F90,AJ$916-$I90+1),IF(UPPER(TRIM($E90))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,106.22280000000001,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I90,BP$916>=($I90+$F90)),0,IF(UPPER(TRIM($E90))=\"SL\",$R34*(1-$J90)/$F90,IF(UPPER(TRIM($E90))=\"DB\",DB($R34,$R34*$J90,$F90,BP$916-$I90+1,12),IF(UPPER(TRIM($E90))=\"DDB\",DDB($R34,$R34*$J90,$F90,BP$916-$I90+1),IF(UPPER(TRIM($E90))=\"SYD\",SYD($R34,$R34*$J90,$F90,BP$916-$I90+1),IF(UPPER(TRIM($E90))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH921","v":"Design & Build - Processing plant "},null,{"$f":"IF(OR(AJ$916<$I91,AJ$916>=($I91+$F91)),0,IF(UPPER(TRIM($E91))=\"SL\",$R35*(1-$J91)/$F91,IF(UPPER(TRIM($E91))=\"DB\",DB($R35,$R35*$J91,$F91,AJ$916-$I91+1,12),IF(UPPER(TRIM($E91))=\"DDB\",DDB($R35,$R35*$J91,$F91,AJ$916-$I91+1),IF(UPPER(TRIM($E91))=\"SYD\",SYD($R35,$R35*$J91,$F91,AJ$916-$I91+1),IF(UPPER(TRIM($E91))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,132.46962899729749,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BP$916<$I91,BP$916>=($I91+$F91)),0,IF(UPPER(TRIM($E91))=\"SL\",$R35*(1-$J91)/$F91,IF(UPPER(TRIM($E91))=\"DB\",DB($R35,$R35*$J91,$F91,BP$916-$I91+1,12),IF(UPPER(TRIM($E91))=\"DDB\",DDB($R35,$R35*$J91,$F91,BP$916-$I91+1),IF(UPPER(TRIM($E91))=\"SYD\",SYD($R35,$R35*$J91,$F91,BP$916-$I91+1),IF(UPPER(TRIM($E91))=\"NONE\",0,NA()))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACCOUNTING PROFIT CALCULATIONS: Integrated"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computing Cumulative Carryforward (uses integrated revenue and expenses)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs (incl. Restoration & Residual)","million USD",{"$f":"-SUM(AJ882:AJ886)-AJ888","v":-7.4683201336596357},-7.4683201336596357,-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,-910.77074800727269,-910.77074800727269,-910.77074800727269,-910.77074800727269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BP882:BP886)-BP888","v":0},0,0,0,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Net Carryforward Expenses",{"$f":"AI853","v":"million USD"},{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AJ933+AJ944+IF(AJ936=1,0,AI934)))","v":-8.0283201336596353},-15.556640267319271,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AL933+AL944+IF(AL936=1,0,AK934)))","v":-23.084960400978908},-121.61082497825723,-219.13668955553555,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,AO933+AO944+IF(AO936=1,0,AN934)))","v":-316.66255413281385},-406.66009857643252,-1317.5308465837052,-2228.4015945909778,-3139.2723425982504,-4050.143090605523,-3163.3551745504583,-2065.1028166420892,-744.23828120703001,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BH933+BH944+IF(BH936=1,0,BG934)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)<>\"YES\",0,MIN(0,BP933+BP944+IF(BP936=1,0,BO934)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Profit: Integrated",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH853","v":"Revenues"},"million USD",{"$f":"AJ146","v":0},{"$f":"AK853","v":0},0,0,0,0,0,0,0,0,0,1491.62358228676,1811.2572070624942,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,2130.8908318382282,{"$f":"BQ853","v":2130.8908318382282},2130.8908318382282,2130.8908318382282,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH843","v":"Operating Costs"},"million USD",{"$f":"-AJ895","v":0},{"$f":"AK843","v":0},0,0,0,0,0,0,0,0,0,-581.06514212759521,-640.03432505002547,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,-786.25577229906935,{"$f":"BQ843","v":-786.25577229906935},-786.25577229906935,-786.25577229906935,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Maintenance","million USD",{"$f":"-AJ887","v":0},0,0,0,0,0,0,0,0,0,0,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,-49.2,0,-49.2,-57.81,-49.2,0,-49.2,0,-107.01,0,{"$f":"-BP887","v":-49.2},0,-49.2,-57.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finance Costs","million USD",{"$f":"IF(SUM(AJ108:AJ109)=0,0,-SUM($R$31*(1-$K$31),$R$32*(1-$K$32),$R$33*(1-$K$33),$R$34*(1-$K$34),$R$35*(1-$K$35)))*$D$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BP108:BP109)=0,0,-SUM($R$31*(1-$K$31),$R$32*(1-$K$32),$R$33*(1-$K$33),$R$34*(1-$K$34),$R$35*(1-$K$35)))*$D$80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH845","v":"Fees"},"million USD",{"$f":"-AJ903","v":-0.56000000000000005},{"$f":"AK845","v":-0.06},-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,{"$f":"BQ845","v":-0.1},-0.1,-0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH852","v":"Environmental Levies"},"million USD",{"$f":"AJ914","v":0},{"$f":"AK852","v":0},0,0,0,0,0,0,0,0,0,-23.670524104099851,-23.670524104099851,-23.670524104099847,-23.670524104099854,-23.670524104099854,-23.67052410409984,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099826,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-23.670524104099854,-2.9189938139031142,{"$f":"BQ852","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Operating Revenue",null,{"$f":"SUM(AJ938:AJ943)","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,886.7879160550649,1098.252357908369,1320.8645354350592,1271.664535435059,1263.0545354350593,1271.6645354350592,1320.8645354350592,1271.664535435059,1320.8645354350592,1213.854535435059,1320.8645354350592,1271.664535435059,1320.8645354350592,1271.664535435059,1263.0545354350593,1271.664535435059,1320.8645354350592,1271.664535435059,1320.8645354350592,1213.854535435059,1320.8645354350592,{"$f":"SUM(BP938:BP943)","v":1292.4160657252557},1344.535059539159,1295.3350595391589,1286.725059539159,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$115)=\"YES\",0,-SUM(AJ925:AJ927))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$115)=\"YES\",0,-SUM(BP925:BP927))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Carryover Revenue Adjustment","million USD",{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AJ936=1,AJ944<=0),0,-MIN(AJ944,-AI934)))","v":0},0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AL936=1,AL944<=0),0,-MIN(AL944,-AK934)))","v":0},0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(AO936=1,AO944<=0),0,-MIN(AO944,-AN934)))","v":0},0,0,0,0,0,-886.7879160550649,-1098.252357908369,-1320.8645354350592,-744.23828120703001,0,0,0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BH936=1,BH944<=0),0,-MIN(BH944,-BG934)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(UPPER($E$125)<>\"YES\",0,IF(OR(BP936=1,BP944<=0),0,-MIN(BP944,-BO934)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Gross Profit (a)","million USD",{"$f":"AJ944+AJ946+AJ947","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,527.42625422802894,1263.0545354350593,1271.6645354350592,1320.8645354350592,1271.664535435059,1320.8645354350592,1213.854535435059,1320.8645354350592,1271.664535435059,1320.8645354350592,1271.664535435059,1263.0545354350593,1271.664535435059,1320.8645354350592,1271.664535435059,1320.8645354350592,1213.854535435059,1320.8645354350592,{"$f":"BP944+BP946+BP947","v":1292.4160657252557},1344.535059539159,1295.3350595391589,1286.725059539159,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad Valorem"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Royalty -- (\"&AH949&\")\"","v":"Royalty -- (Ad Valorem)"},null,{"$f":"-AJ992","v":0},{"$f":"-AK992","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,-165.69366872869892,{"$f":"-BP992","v":-165.69366872869892},-165.69366872869892,-165.69366872869892,-165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Gross Profit (b)","million USD",{"$f":"AJ$948+AJ950","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-41.423417182174738,-50.299863721212176,-59.176310260249615,468.2499439677793,1097.3608667063604,1105.9708667063603,1155.1708667063604,1105.9708667063601,1155.1708667063604,1048.1608667063601,1155.1708667063604,1105.9708667063601,1155.1708667063604,1105.9708667063601,1097.3608667063604,1105.9708667063601,1155.1708667063604,1105.9708667063601,1155.1708667063604,1048.1608667063601,1155.1708667063604,{"$f":"BP$948+BP950","v":1126.7223969965569},1178.8413908104601,1129.6413908104601,1121.0313908104602,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Corporate Income Taxes (\"&AH949&\")\"","v":"Corporate Income Taxes (Ad Valorem)"},"million USD",{"$f":"-MAX(0,AJ951*$E$114)","v":0},{"$f":"-MAX(0,AK951*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-117.06248599194483,-274.3402166765901,-276.49271667659008,-288.79271667659009,-276.49271667659002,-288.79271667659009,-262.04021667659003,-288.79271667659009,-276.49271667659002,-288.79271667659009,-276.49271667659002,-274.3402166765901,-276.49271667659002,-288.79271667659009,-276.49271667659002,-288.79271667659009,-262.04021667659003,-288.79271667659009,{"$f":"-MAX(0,BP951*$E$114)","v":-281.68059924913922},-294.71034770261502,-282.41034770261501,-280.25784770261504,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Taxes","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"After Tax Profit (\"&AH949&\")\"","v":"After Tax Profit (Ad Valorem)"},"million USD",{"$f":"AJ951+AJ952+AJ953","v":-0.56000000000000005},{"$f":"AK951+AK952+AK953","v":-0.06},-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-41.423417182174738,-50.299863721212176,-59.176310260249615,351.18745797583449,823.02065002977031,829.47815002977018,866.37815002977027,829.47815002977006,866.37815002977027,786.1206500297701,866.37815002977027,829.47815002977006,866.37815002977027,829.47815002977006,823.02065002977031,829.47815002977006,866.37815002977027,829.47815002977006,866.37815002977027,786.1206500297701,866.37815002977027,845.0417977474176,884.13104310784502,847.23104310784504,840.77354310784517,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad Valorem (A)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Royalty -- (\"&AH955&\")\"","v":"Royalty -- (Var. Ad Valorem (A))"},null,{"$f":"-AJ998","v":0},{"$f":"-AK998","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174731,-50.299863721212176,-59.176310260249622,-59.176310260249622,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,-165.07372643073441,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Gross Profit (b)","million USD",{"$f":"AJ$948+AJ956","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-41.423417182174731,-50.299863721212176,-59.176310260249622,468.2499439677793,1097.9808090043248,1106.5908090043247,1155.7908090043247,1106.5908090043245,1155.7908090043247,1048.7808090043245,1155.7908090043247,1106.5908090043245,1155.7908090043247,1106.5908090043245,1097.9808090043248,1106.5908090043245,1155.7908090043247,1106.5908090043245,1155.7908090043247,1048.7808090043245,1155.7908090043247,{"$f":"BP$948+BP956","v":1127.3423392945213},1179.4613331084245,1130.2613331084244,1121.6513331084245,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Corporate Income Taxes (\"&AH955&\")\"","v":"Corporate Income Taxes (Var. Ad Valorem (A))"},"million USD",{"$f":"-MAX(0,AJ957*$E$114)","v":0},{"$f":"-MAX(0,AK957*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-117.06248599194483,-274.4952022510812,-276.64770225108117,-288.94770225108118,-276.64770225108111,-288.94770225108118,-262.19520225108113,-288.94770225108118,-276.64770225108111,-288.94770225108118,-276.64770225108111,-274.4952022510812,-276.64770225108111,-288.94770225108118,-276.64770225108111,-288.94770225108118,-262.19520225108113,-288.94770225108118,-281.83558482363031,-294.86533327710612,-282.56533327710611,-280.41283327710613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Taxes","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"After Tax Profit (\"&AH955&\")\"","v":"After Tax Profit (Var. Ad Valorem (A))"},"million USD",{"$f":"AJ957+AJ958+AJ959","v":-0.56000000000000005},{"$f":"AK957+AK958+AK959","v":-0.06},-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-41.423417182174731,-50.299863721212176,-59.176310260249622,351.18745797583449,823.48560675324359,829.94310675324346,866.84310675324355,829.94310675324334,866.84310675324355,786.58560675324338,866.84310675324355,829.94310675324334,866.84310675324355,829.94310675324334,823.48560675324359,829.94310675324334,866.84310675324355,829.94310675324334,866.84310675324355,786.58560675324338,866.84310675324355,845.50675447089088,884.5959998313183,847.69599983131832,841.23849983131845,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad Valorem (B)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Royalty -- (\"&AH961&\")\"","v":"Royalty -- (Var. Ad Valorem (B))"},null,{"$f":"-AJ1006","v":0},{"$f":"-AK1006","v":0},0,0,0,0,0,0,0,0,0,-33.138733745739785,-40.239890976969747,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,-47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Gross Profit (b)","million USD",{"$f":"AJ$948+AJ962","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-33.138733745739785,-40.239890976969747,-47.341048208199702,480.08520601982923,1215.7134872268596,1224.3234872268595,1273.5234872268595,1224.3234872268592,1273.5234872268595,1166.5134872268593,1273.5234872268595,1224.3234872268592,1273.5234872268595,1224.3234872268592,1215.7134872268596,1224.3234872268592,1273.5234872268595,1224.3234872268592,1273.5234872268595,1166.5134872268593,1273.5234872268595,{"$f":"BP$948+BP962","v":1245.075017517056},1297.1940113309593,1247.9940113309592,1239.3840113309593,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Corporate Income Taxes (\"&AH961&\")\"","v":"Corporate Income Taxes (Var. Ad Valorem (B))"},"million USD",{"$f":"-MAX(0,AJ963*$E$114)","v":0},{"$f":"-MAX(0,AK963*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-120.02130150495731,-303.92837180671489,-306.08087180671487,-318.38087180671488,-306.08087180671481,-318.38087180671488,-291.62837180671482,-318.38087180671488,-306.08087180671481,-318.38087180671488,-306.08087180671481,-303.92837180671489,-306.08087180671481,-318.38087180671488,-306.08087180671481,-318.38087180671488,-291.62837180671482,-318.38087180671488,-311.26875437926401,-324.29850283273981,-311.9985028327398,-309.84600283273983,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Taxes","million USD",{"$f":"-AJ$114*AJ$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BP$114*BP$137*$E$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"After Tax Profit (\"&AH961&\")\"","v":"After Tax Profit (Var. Ad Valorem (B))"},"million USD",{"$f":"AJ963+AJ964+AJ965","v":-0.56000000000000005},{"$f":"AK963+AK964+AK965","v":-0.06},-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-33.138733745739785,-40.239890976969747,-47.341048208199702,360.06390451487192,911.78511542014462,918.2426154201446,955.14261542014469,918.24261542014438,955.14261542014469,874.88511542014453,955.14261542014469,918.24261542014438,955.14261542014469,918.24261542014438,911.78511542014462,918.24261542014438,955.14261542014469,918.24261542014438,955.14261542014469,874.88511542014453,955.14261542014469,933.80626313779203,972.89550849821944,935.99550849821935,929.53800849821948,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Royalty -- (\"&AH967&\")\"","v":"Royalty -- (Before Tax Profit)"},null,{"$f":"-AJ1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-158.22787626840866,-378.91636063051777,-381.49936063051774,-396.25936063051773,-381.49936063051769,-396.25936063051773,-364.15636063051767,-396.25936063051773,-381.49936063051769,-396.25936063051773,-381.49936063051769,-378.91636063051777,-381.49936063051769,-396.25936063051773,-381.49936063051769,-396.25936063051773,-364.15636063051767,-396.25936063051773,{"$f":"-BP1014","v":-387.72481971757674},-403.36051786174767,-388.60051786174768,-386.01751786174771,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Gross Profit (b)","million USD",{"$f":"AJ$948+AJ968","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,369.1983779596203,884.13817480454145,890.16517480454149,924.60517480454155,890.16517480454127,924.60517480454155,849.6981748045414,924.60517480454155,890.16517480454127,924.60517480454155,890.16517480454127,884.13817480454145,890.16517480454127,924.60517480454155,890.16517480454127,924.60517480454155,849.6981748045414,924.60517480454155,{"$f":"BP$948+BP968","v":904.69124600767896},941.1745416774113,906.73454167741124,900.70754167741131,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Corporate Income Taxes (\"&AH967&\")\"","v":"Corporate Income Taxes (Before Tax Profit)"},"million USD",{"$f":"-MAX(0,AJ969*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-92.299594489905076,-221.03454370113536,-222.54129370113537,-231.15129370113539,-222.54129370113532,-231.15129370113539,-212.42454370113535,-231.15129370113539,-222.54129370113532,-231.15129370113539,-222.54129370113532,-221.03454370113536,-222.54129370113532,-231.15129370113539,-222.54129370113532,-231.15129370113539,-212.42454370113535,-231.15129370113539,{"$f":"-MAX(0,BP969*$E$114)","v":-226.17281150191974},-235.29363541935282,-226.68363541935281,-225.17688541935283,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Taxes","million USD",{"$f":"AJ$953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"After Tax Profit (\"&AH967&\")\"","v":"After Tax Profit (Before Tax Profit)"},"million USD",{"$f":"AJ969+AJ970+AJ971","v":-0.56000000000000005},{"$f":"AK969+AK970+AK971","v":-0.06},-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,0,0,0,276.89878346971523,663.10363110340609,667.62388110340612,693.45388110340616,667.62388110340589,693.45388110340616,637.27363110340605,693.45388110340616,667.62388110340589,693.45388110340616,667.62388110340589,663.10363110340609,667.62388110340589,693.45388110340616,667.62388110340589,693.45388110340616,637.27363110340605,693.45388110340616,678.51843450575916,705.88090625805853,680.05090625805838,675.53065625805846,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Royalty -- (\"&AH973&\")\"","v":"Royalty -- (Specific)"},null,{"$f":"-AJ1021","v":0},{"$f":"-AK1021","v":0},0,0,0,0,0,0,0,0,0,-89.068106663089509,-108.15412951946583,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,-127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Gross Profit (b)","million USD",{"$f":"AJ$948+AJ974","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-89.068106663089509,-108.15412951946583,-127.24015237584216,400.18610185218677,1135.8143830592171,1144.424383059217,1193.6243830592171,1144.4243830592168,1193.6243830592171,1086.6143830592168,1193.6243830592171,1144.4243830592168,1193.6243830592171,1144.4243830592168,1135.8143830592171,1144.4243830592168,1193.6243830592171,1144.4243830592168,1193.6243830592171,1086.6143830592168,1193.6243830592171,{"$f":"BP$948+BP974","v":1165.1759133494136},1217.2949071633168,1168.0949071633167,1159.4849071633168,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Corporate Income Taxes (\"&AH973&\")\"","v":"Corporate Income Taxes (Specific)"},"million USD",{"$f":"-MAX(0,AJ975*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-100.04652546304669,-283.95359576480428,-286.10609576480425,-298.40609576480426,-286.10609576480419,-298.40609576480426,-271.65359576480421,-298.40609576480426,-286.10609576480419,-298.40609576480426,-286.10609576480419,-283.95359576480428,-286.10609576480419,-298.40609576480426,-286.10609576480419,-298.40609576480426,-271.65359576480421,-298.40609576480426,{"$f":"-MAX(0,BP975*$E$114)","v":-291.29397833735339},-304.3237267908292,-292.02372679082919,-289.87122679082921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Taxes","million USD",{"$f":"AJ$953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"After Tax Profit (\"&AH973&\")\"","v":"After Tax Profit (Specific)"},"million USD",{"$f":"AJ975+AJ976+AJ977","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-89.068106663089509,-108.15412951946583,-127.24015237584216,300.13957638914007,851.86078729441283,858.31828729441281,895.21828729441279,858.31828729441258,895.21828729441279,814.96078729441263,895.21828729441279,858.31828729441258,895.21828729441279,858.31828729441258,851.86078729441283,858.31828729441258,895.21828729441279,858.31828729441258,895.21828729441279,814.96078729441263,895.21828729441279,{"$f":"BP975+BP976+BP977","v":873.88193501206024},912.97118037248765,876.07118037248756,869.61368037248758,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Royalty -- (\"&AH979&\")\"","v":"Royalty -- (Blended)"},null,{"$f":"-(AJ1028+AJ1035+AJ1042)","v":0},{"$f":"-AK1027","v":0},0,0,0,0,0,0,0,0,0,-41.423417182174738,-50.299863721212176,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,-59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accounting Gross Profit (b)","million USD",{"$f":"AJ$948+AJ980","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-41.423417182174738,-50.299863721212176,-59.176310260249615,468.2499439677793,1203.8782251748096,1212.4882251748095,1261.6882251748095,1212.4882251748093,1261.6882251748095,1154.6782251748093,1261.6882251748095,1212.4882251748093,1261.6882251748095,1212.4882251748093,1203.8782251748096,1212.4882251748093,1261.6882251748095,1212.4882251748093,1261.6882251748095,1154.6782251748093,1261.6882251748095,{"$f":"BP$948+BP980","v":1233.2397554650061},1285.3587492789093,1236.1587492789092,1227.5487492789093,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Corporate Income Taxes (\"&AH979&\")\"","v":"Corporate Income Taxes (Blended)"},"million USD",{"$f":"-MAX(0,AJ981*$E$114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-117.06248599194483,-300.9695562937024,-303.12205629370237,-315.42205629370238,-303.12205629370231,-315.42205629370238,-288.66955629370233,-315.42205629370238,-303.12205629370231,-315.42205629370238,-303.12205629370231,-300.9695562937024,-303.12205629370231,-315.42205629370238,-303.12205629370231,-315.42205629370238,-288.66955629370233,-315.42205629370238,{"$f":"-MAX(0,BP981*$E$114)","v":-308.30993886625151},-321.33968731972732,-309.03968731972731,-306.88718731972733,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Taxes","million USD",{"$f":"AJ$953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP$953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"After Tax Profit (\"&AH979&\")\"","v":"After Tax Profit (Blended)"},"million USD",{"$f":"AJ981+AJ982+AJ983","v":-0.56000000000000005},-0.06,-0.06,-1.1600000000000001,-0.16,-0.16,-0.1,-0.1,-0.1,-0.1,-0.1,-41.423417182174738,-50.299863721212176,-59.176310260249615,351.18745797583449,902.90866888110713,909.36616888110711,946.26616888110721,909.36616888110689,946.26616888110721,866.00866888110704,946.26616888110721,909.36616888110689,946.26616888110721,909.36616888110689,902.90866888110713,909.36616888110689,946.26616888110721,909.36616888110689,946.26616888110721,866.00866888110704,946.26616888110721,{"$f":"BP981+BP982+BP983","v":924.92981659875454},964.01906195918195,927.11906195918186,920.661561959182,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad Valorem"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad valorem (mouth of mine) - Stage 1","million USD",{"$f":"AJ$114*AJ$137*$E$132","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,{"$f":"BP$114*BP$137*$E$132","v":59.176310260249615},59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad valorem (mouth of mine) - Stage 2","million USD",{"$f":"AJ$114*AJ$137*$E$134","v":0},0,0,0,0,0,0,0,0,0,0,115.98556811008926,140.8396184193941,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,{"$f":"BP$114*BP$137*$E$134","v":165.69366872869892},165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad valorem (mouth of mine) - payable","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,IF(SUM($AJ$108:AJ$109)>=$E$129,AJ990,AJ989),0)","v":0},{"$f":"IF(SUM(AK$108:AK$109)>0,IF(SUM($AJ$108:AK$109)>=$E$129,AK990,AK989),0)","v":0},{"$f":"IF(SUM(AL$108:AL$109)>0,IF(SUM($AJ$108:AL$109)>=$E$129,AL990,AL989),0)","v":0},{"$f":"IF(SUM(AM$108:AM$109)>0,IF(SUM($AJ$108:AM$109)>=$E$129,AM990,AM989),0)","v":0},{"$f":"IF(SUM(AN$108:AN$109)>0,IF(SUM($AJ$108:AN$109)>=$E$129,AN990,AN989),0)","v":0},{"$f":"IF(SUM(AO$108:AO$109)>0,IF(SUM($AJ$108:AO$109)>=$E$129,AO990,AO989),0)","v":0},{"$f":"IF(SUM(AP$108:AP$109)>0,IF(SUM($AJ$108:AP$109)>=$E$129,AP990,AP989),0)","v":0},{"$f":"IF(SUM(AQ$108:AQ$109)>0,IF(SUM($AJ$108:AQ$109)>=$E$129,AQ990,AQ989),0)","v":0},{"$f":"IF(SUM(AR$108:AR$109)>0,IF(SUM($AJ$108:AR$109)>=$E$129,AR990,AR989),0)","v":0},{"$f":"IF(SUM(AS$108:AS$109)>0,IF(SUM($AJ$108:AS$109)>=$E$129,AS990,AS989),0)","v":0},{"$f":"IF(SUM(AT$108:AT$109)>0,IF(SUM($AJ$108:AT$109)>=$E$129,AT990,AT989),0)","v":0},{"$f":"IF(SUM(AU$108:AU$109)>0,IF(SUM($AJ$108:AU$109)>=$E$129,AU990,AU989),0)","v":41.423417182174738},{"$f":"IF(SUM(AV$108:AV$109)>0,IF(SUM($AJ$108:AV$109)>=$E$129,AV990,AV989),0)","v":50.299863721212176},{"$f":"IF(SUM(AW$108:AW$109)>0,IF(SUM($AJ$108:AW$109)>=$E$129,AW990,AW989),0)","v":59.176310260249615},{"$f":"IF(SUM(AX$108:AX$109)>0,IF(SUM($AJ$108:AX$109)>=$E$129,AX990,AX989),0)","v":59.176310260249615},{"$f":"IF(SUM(AY$108:AY$109)>0,IF(SUM($AJ$108:AY$109)>=$E$129,AY990,AY989),0)","v":165.69366872869892},{"$f":"IF(SUM(AZ$108:AZ$109)>0,IF(SUM($AJ$108:AZ$109)>=$E$129,AZ990,AZ989),0)","v":165.69366872869892},{"$f":"IF(SUM(BA$108:BA$109)>0,IF(SUM($AJ$108:BA$109)>=$E$129,BA990,BA989),0)","v":165.69366872869892},{"$f":"IF(SUM(BB$108:BB$109)>0,IF(SUM($AJ$108:BB$109)>=$E$129,BB990,BB989),0)","v":165.69366872869892},{"$f":"IF(SUM(BC$108:BC$109)>0,IF(SUM($AJ$108:BC$109)>=$E$129,BC990,BC989),0)","v":165.69366872869892},{"$f":"IF(SUM(BD$108:BD$109)>0,IF(SUM($AJ$108:BD$109)>=$E$129,BD990,BD989),0)","v":165.69366872869892},{"$f":"IF(SUM(BE$108:BE$109)>0,IF(SUM($AJ$108:BE$109)>=$E$129,BE990,BE989),0)","v":165.69366872869892},{"$f":"IF(SUM(BF$108:BF$109)>0,IF(SUM($AJ$108:BF$109)>=$E$129,BF990,BF989),0)","v":165.69366872869892},{"$f":"IF(SUM(BG$108:BG$109)>0,IF(SUM($AJ$108:BG$109)>=$E$129,BG990,BG989),0)","v":165.69366872869892},{"$f":"IF(SUM(BH$108:BH$109)>0,IF(SUM($AJ$108:BH$109)>=$E$129,BH990,BH989),0)","v":165.69366872869892},{"$f":"IF(SUM(BI$108:BI$109)>0,IF(SUM($AJ$108:BI$109)>=$E$129,BI990,BI989),0)","v":165.69366872869892},{"$f":"IF(SUM(BJ$108:BJ$109)>0,IF(SUM($AJ$108:BJ$109)>=$E$129,BJ990,BJ989),0)","v":165.69366872869892},{"$f":"IF(SUM(BK$108:BK$109)>0,IF(SUM($AJ$108:BK$109)>=$E$129,BK990,BK989),0)","v":165.69366872869892},{"$f":"IF(SUM(BL$108:BL$109)>0,IF(SUM($AJ$108:BL$109)>=$E$129,BL990,BL989),0)","v":165.69366872869892},{"$f":"IF(SUM(BM$108:BM$109)>0,IF(SUM($AJ$108:BM$109)>=$E$129,BM990,BM989),0)","v":165.69366872869892},{"$f":"IF(SUM(BN$108:BN$109)>0,IF(SUM($AJ$108:BN$109)>=$E$129,BN990,BN989),0)","v":165.69366872869892},{"$f":"IF(SUM(BO$108:BO$109)>0,IF(SUM($AJ$108:BO$109)>=$E$129,BO990,BO989),0)","v":165.69366872869892},{"$f":"IF(SUM(BP$108:BP$109)>0,IF(SUM($AJ$108:BP$109)>=$E$129,BP990,BP989),0)","v":165.69366872869892},{"$f":"IF(SUM(BQ$108:BQ$109)>0,IF(SUM($AJ$108:BQ$109)>=$E$129,BQ990,BQ989),0)","v":165.69366872869892},{"$f":"IF(SUM(BR$108:BR$109)>0,IF(SUM($AJ$108:BR$109)>=$E$129,BR990,BR989),0)","v":165.69366872869892},{"$f":"IF(SUM(BS$108:BS$109)>0,IF(SUM($AJ$108:BS$109)>=$E$129,BS990,BS989),0)","v":165.69366872869892},{"$f":"IF(SUM(BT$108:BT$109)>0,IF(SUM($AJ$108:BT$109)>=$E$129,BT990,BT989),0)","v":0},{"$f":"IF(SUM(BU$108:BU$109)>0,IF(SUM($AJ$108:BU$109)>=$E$129,BU990,BU989),0)","v":0},{"$f":"IF(SUM(BV$108:BV$109)>0,IF(SUM($AJ$108:BV$109)>=$E$129,BV990,BV989),0)","v":0},{"$f":"IF(SUM(BW$108:BW$109)>0,IF(SUM($AJ$108:BW$109)>=$E$129,BW990,BW989),0)","v":0},{"$f":"IF(SUM(BX$108:BX$109)>0,IF(SUM($AJ$108:BX$109)>=$E$129,BX990,BX989),0)","v":0},{"$f":"IF(SUM(BY$108:BY$109)>0,IF(SUM($AJ$108:BY$109)>=$E$129,BY990,BY989),0)","v":0},{"$f":"IF(SUM(BZ$108:BZ$109)>0,IF(SUM($AJ$108:BZ$109)>=$E$129,BZ990,BZ989),0)","v":0},{"$f":"IF(SUM(CA$108:CA$109)>0,IF(SUM($AJ$108:CA$109)>=$E$129,CA990,CA989),0)","v":0},{"$f":"IF(SUM(CB$108:CB$109)>0,IF(SUM($AJ$108:CB$109)>=$E$129,CB990,CB989),0)","v":0},{"$f":"IF(SUM(CC$108:CC$109)>0,IF(SUM($AJ$108:CC$109)>=$E$129,CC990,CC989),0)","v":0},{"$f":"IF(SUM(CD$108:CD$109)>0,IF(SUM($AJ$108:CD$109)>=$E$129,CD990,CD989),0)","v":0},{"$f":"IF(SUM(CE$108:CE$109)>0,IF(SUM($AJ$108:CE$109)>=$E$129,CE990,CE989),0)","v":0},{"$f":"IF(SUM(CF$108:CF$109)>0,IF(SUM($AJ$108:CF$109)>=$E$129,CF990,CF989),0)","v":0},{"$f":"IF(SUM(CG$108:CG$109)>0,IF(SUM($AJ$108:CG$109)>=$E$129,CG990,CG989),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total payable ","million USD",{"$f":"MAX(AJ988,AJ991)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(AT988,AT991)","v":0},{"$f":"MAX(AU988,AU991)","v":41.423417182174738},50.299863721212176,59.176310260249615,59.176310260249615,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,165.69366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem (A)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (A) (mouth of mine) - Rate","million USD",{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,$E$137,IF(AJ$137<vavA_minP,vavA_floor, IF(AJ$137>vavA_maxP,vavA_max_rate,vavA_floor+(AJ$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,$E$137,IF(AK$137<vavA_minP,vavA_floor, IF(AK$137>vavA_maxP,vavA_max_rate,vavA_floor+(AK$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,$E$137,IF(AL$137<vavA_minP,vavA_floor, IF(AL$137>vavA_maxP,vavA_max_rate,vavA_floor+(AL$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,$E$137,IF(AM$137<vavA_minP,vavA_floor, IF(AM$137>vavA_maxP,vavA_max_rate,vavA_floor+(AM$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,$E$137,IF(AN$137<vavA_minP,vavA_floor, IF(AN$137>vavA_maxP,vavA_max_rate,vavA_floor+(AN$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,$E$137,IF(AO$137<vavA_minP,vavA_floor, IF(AO$137>vavA_maxP,vavA_max_rate,vavA_floor+(AO$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,$E$137,IF(AP$137<vavA_minP,vavA_floor, IF(AP$137>vavA_maxP,vavA_max_rate,vavA_floor+(AP$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,$E$137,IF(AQ$137<vavA_minP,vavA_floor, IF(AQ$137>vavA_maxP,vavA_max_rate,vavA_floor+(AQ$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,$E$137,IF(AR$137<vavA_minP,vavA_floor, IF(AR$137>vavA_maxP,vavA_max_rate,vavA_floor+(AR$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,$E$137,IF(AS$137<vavA_minP,vavA_floor, IF(AS$137>vavA_maxP,vavA_max_rate,vavA_floor+(AS$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,$E$137,IF(AT$137<vavA_minP,vavA_floor, IF(AT$137>vavA_maxP,vavA_max_rate,vavA_floor+(AT$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,$E$137,IF(AU$137<vavA_minP,vavA_floor, IF(AU$137>vavA_maxP,vavA_max_rate,vavA_floor+(AU$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,$E$137,IF(AV$137<vavA_minP,vavA_floor, IF(AV$137>vavA_maxP,vavA_max_rate,vavA_floor+(AV$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,$E$137,IF(AW$137<vavA_minP,vavA_floor, IF(AW$137>vavA_maxP,vavA_max_rate,vavA_floor+(AW$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,$E$137,IF(AX$137<vavA_minP,vavA_floor, IF(AX$137>vavA_maxP,vavA_max_rate,vavA_floor+(AX$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":2.5000000000000001E-2},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,$E$137,IF(AY$137<vavA_minP,vavA_floor, IF(AY$137>vavA_maxP,vavA_max_rate,vavA_floor+(AY$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,$E$137,IF(AZ$137<vavA_minP,vavA_floor, IF(AZ$137>vavA_maxP,vavA_max_rate,vavA_floor+(AZ$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,$E$137,IF(BA$137<vavA_minP,vavA_floor, IF(BA$137>vavA_maxP,vavA_max_rate,vavA_floor+(BA$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,$E$137,IF(BB$137<vavA_minP,vavA_floor, IF(BB$137>vavA_maxP,vavA_max_rate,vavA_floor+(BB$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,$E$137,IF(BC$137<vavA_minP,vavA_floor, IF(BC$137>vavA_maxP,vavA_max_rate,vavA_floor+(BC$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,$E$137,IF(BD$137<vavA_minP,vavA_floor, IF(BD$137>vavA_maxP,vavA_max_rate,vavA_floor+(BD$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,$E$137,IF(BE$137<vavA_minP,vavA_floor, IF(BE$137>vavA_maxP,vavA_max_rate,vavA_floor+(BE$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,$E$137,IF(BF$137<vavA_minP,vavA_floor, IF(BF$137>vavA_maxP,vavA_max_rate,vavA_floor+(BF$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,$E$137,IF(BG$137<vavA_minP,vavA_floor, IF(BG$137>vavA_maxP,vavA_max_rate,vavA_floor+(BG$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,$E$137,IF(BH$137<vavA_minP,vavA_floor, IF(BH$137>vavA_maxP,vavA_max_rate,vavA_floor+(BH$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,$E$137,IF(BI$137<vavA_minP,vavA_floor, IF(BI$137>vavA_maxP,vavA_max_rate,vavA_floor+(BI$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,$E$137,IF(BJ$137<vavA_minP,vavA_floor, IF(BJ$137>vavA_maxP,vavA_max_rate,vavA_floor+(BJ$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,$E$137,IF(BK$137<vavA_minP,vavA_floor, IF(BK$137>vavA_maxP,vavA_max_rate,vavA_floor+(BK$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,$E$137,IF(BL$137<vavA_minP,vavA_floor, IF(BL$137>vavA_maxP,vavA_max_rate,vavA_floor+(BL$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,$E$137,IF(BM$137<vavA_minP,vavA_floor, IF(BM$137>vavA_maxP,vavA_max_rate,vavA_floor+(BM$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,$E$137,IF(BN$137<vavA_minP,vavA_floor, IF(BN$137>vavA_maxP,vavA_max_rate,vavA_floor+(BN$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,$E$137,IF(BO$137<vavA_minP,vavA_floor, IF(BO$137>vavA_maxP,vavA_max_rate,vavA_floor+(BO$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,$E$137,IF(BP$137<vavA_minP,vavA_floor, IF(BP$137>vavA_maxP,vavA_max_rate,vavA_floor+(BP$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,$E$137,IF(BQ$137<vavA_minP,vavA_floor, IF(BQ$137>vavA_maxP,vavA_max_rate,vavA_floor+(BQ$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,$E$137,IF(BR$137<vavA_minP,vavA_floor, IF(BR$137>vavA_maxP,vavA_max_rate,vavA_floor+(BR$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,$E$137,IF(BS$137<vavA_minP,vavA_floor, IF(BS$137>vavA_maxP,vavA_max_rate,vavA_floor+(BS$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,$E$137,IF(BT$137<vavA_minP,vavA_floor, IF(BT$137>vavA_maxP,vavA_max_rate,vavA_floor+(BT$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,$E$137,IF(BU$137<vavA_minP,vavA_floor, IF(BU$137>vavA_maxP,vavA_max_rate,vavA_floor+(BU$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,$E$137,IF(BV$137<vavA_minP,vavA_floor, IF(BV$137>vavA_maxP,vavA_max_rate,vavA_floor+(BV$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,$E$137,IF(BW$137<vavA_minP,vavA_floor, IF(BW$137>vavA_maxP,vavA_max_rate,vavA_floor+(BW$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,$E$137,IF(BX$137<vavA_minP,vavA_floor, IF(BX$137>vavA_maxP,vavA_max_rate,vavA_floor+(BX$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,$E$137,IF(BY$137<vavA_minP,vavA_floor, IF(BY$137>vavA_maxP,vavA_max_rate,vavA_floor+(BY$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,$E$137,IF(BZ$137<vavA_minP,vavA_floor, IF(BZ$137>vavA_maxP,vavA_max_rate,vavA_floor+(BZ$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,$E$137,IF(CA$137<vavA_minP,vavA_floor, IF(CA$137>vavA_maxP,vavA_max_rate,vavA_floor+(CA$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,$E$137,IF(CB$137<vavA_minP,vavA_floor, IF(CB$137>vavA_maxP,vavA_max_rate,vavA_floor+(CB$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,$E$137,IF(CC$137<vavA_minP,vavA_floor, IF(CC$137>vavA_maxP,vavA_max_rate,vavA_floor+(CC$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,$E$137,IF(CD$137<vavA_minP,vavA_floor, IF(CD$137>vavA_maxP,vavA_max_rate,vavA_floor+(CD$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,$E$137,IF(CE$137<vavA_minP,vavA_floor, IF(CE$137>vavA_maxP,vavA_max_rate,vavA_floor+(CE$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,$E$137,IF(CF$137<vavA_minP,vavA_floor, IF(CF$137>vavA_maxP,vavA_max_rate,vavA_floor+(CF$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,$E$137,IF(CG$137<vavA_minP,vavA_floor, IF(CG$137>vavA_maxP,vavA_max_rate,vavA_floor+(CG$137-vavA_minP)/(vavA_maxP-vavA_minP)*(vavA_max_rate-vavA_floor))))","v":6.9738095238095238E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (A) (mouth of mine) - payable","million USD",{"$f":"AJ$996*AJ$114*AJ$137","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174731,50.299863721212176,59.176310260249622,59.176310260249622,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,{"$f":"BP$996*BP$114*BP$137","v":165.07372643073441},165.07372643073441,165.07372643073441,165.07372643073441,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total payable ","million USD",{"$f":"MAX(AJ995,AJ997)","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174731,50.299863721212176,59.176310260249622,59.176310260249622,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,165.07372643073441,{"$f":"MAX(BP995,BP997)","v":165.07372643073441},165.07372643073441,165.07372643073441,165.07372643073441,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem (B)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (B) (mouth of mine) - Additional Rate","million USD",{"$f":"IF(AJ$140>$E$145,(AJ$140-$E$145)*$E$144,0)","v":0},{"$f":"IF(AK$140>$E$145,(AK$140-$E$145)*$E$144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (B) (mouth of mine) - Floor payable","million USD",{"$f":"IF(AJ$140>$E$145,$E$143*AJ$114*$E$145,$E$143*AJ$114*AJ$140)","v":0},{"$f":"IF(AK$140>$E$145,$E$143*AK$114*$E$145,$E$143*AK$114*AK$140)","v":0},0,0,0,0,0,0,0,0,0,33.138733745739785,40.239890976969747,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (B) (mouth of mine) - Additional payable","million USD",{"$f":"AJ1002*AJ$114*(AJ$140-$E$145)/2","v":0},{"$f":"AK1002*AK$114*(AK$140-$E$145)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Var. Ad valorem (B) (mouth of mine) - Payable","million USD",{"$f":"AJ1004+AJ1003","v":0},{"$f":"AK1004+AK1003","v":0},0,0,0,0,0,0,0,0,0,33.138733745739785,40.239890976969747,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total payable ","million USD",{"$f":"MAX(AJ1001,AJ1005)","v":0},{"$f":"MAX(AK1001,AK1005)","v":0},0,0,0,0,0,0,0,0,0,33.138733745739785,40.239890976969747,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,47.341048208199702,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit-based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Based Royalty (1) If Before Tax Profits","million USD",{"$f":"$E$148*MAX(0,AJ$948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,158.22787626840866,378.91636063051777,381.49936063051774,396.25936063051773,381.49936063051769,396.25936063051773,364.15636063051767,396.25936063051773,381.49936063051769,396.25936063051773,381.49936063051769,378.91636063051777,381.49936063051769,396.25936063051773,381.49936063051769,396.25936063051773,364.15636063051767,396.25936063051773,{"$f":"$E$148*MAX(0,BP$948)","v":387.72481971757674},403.36051786174767,388.60051786174768,386.01751786174771,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Based Royalty (2) If Before Tax Profits","million USD",{"$f":"$E$150*MAX(0,AJ$948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,158.22787626840866,378.91636063051777,381.49936063051774,396.25936063051773,381.49936063051769,396.25936063051773,364.15636063051767,396.25936063051773,381.49936063051769,396.25936063051773,381.49936063051769,378.91636063051777,381.49936063051769,396.25936063051773,381.49936063051769,396.25936063051773,364.15636063051767,396.25936063051773,{"$f":"$E$150*MAX(0,BP$948)","v":387.72481971757674},403.36051786174767,388.60051786174768,386.01751786174771,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit-Based Royalties",null,{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,AJ1010,AJ1011)","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,AK1010,AK1011)","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,AL1010,AL1011)","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,AM1010,AM1011)","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,AN1010,AN1011)","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,AO1010,AO1011)","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,AP1010,AP1011)","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,AQ1010,AQ1011)","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,AR1010,AR1011)","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,AS1010,AS1011)","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,AT1010,AT1011)","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,AU1010,AU1011)","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,AV1010,AV1011)","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,AW1010,AW1011)","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,AX1010,AX1011)","v":158.22787626840866},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,AY1010,AY1011)","v":378.91636063051777},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,AZ1010,AZ1011)","v":381.49936063051774},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,BA1010,BA1011)","v":396.25936063051773},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,BB1010,BB1011)","v":381.49936063051769},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,BC1010,BC1011)","v":396.25936063051773},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,BD1010,BD1011)","v":364.15636063051767},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,BE1010,BE1011)","v":396.25936063051773},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,BF1010,BF1011)","v":381.49936063051769},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,BG1010,BG1011)","v":396.25936063051773},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,BH1010,BH1011)","v":381.49936063051769},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,BI1010,BI1011)","v":378.91636063051777},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,BJ1010,BJ1011)","v":381.49936063051769},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,BK1010,BK1011)","v":396.25936063051773},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,BL1010,BL1011)","v":381.49936063051769},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,BM1010,BM1011)","v":396.25936063051773},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,BN1010,BN1011)","v":364.15636063051767},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,BO1010,BO1011)","v":396.25936063051773},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,BP1010,BP1011)","v":387.72481971757674},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,BQ1010,BQ1011)","v":403.36051786174767},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,BR1010,BR1011)","v":388.60051786174768},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,BS1010,BS1011)","v":386.01751786174771},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,BT1010,BT1011)","v":0},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,BU1010,BU1011)","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,BV1010,BV1011)","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,BW1010,BW1011)","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,BX1010,BX1011)","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,BY1010,BY1011)","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,BZ1010,BZ1011)","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,CA1010,CA1011)","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,CB1010,CB1011)","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,CC1010,CC1011)","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,CD1010,CD1011)","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,CE1010,CE1011)","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,CF1010,CF1011)","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,CG1010,CG1011)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Royalty","million USD",{"$f":"AJ$114*2200*$E$152/100","v":0},0,0,0,0,0,0,0,0,0,0,89.068106663089509,108.15412951946583,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,{"$f":"BP$114*2200*$E$152/100","v":127.24015237584216},127.24015237584216,127.24015237584216,127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total payable ","million USD",{"$f":"MAX(AJ1017,AJ1018)","v":0},{"$f":"MAX(AK1017,AK1018)","v":0},0,0,0,0,0,0,0,0,0,89.068106663089509,108.15412951946583,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended Ad Valorem"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad valorem (mouth of mine) - Stage 1","million USD",{"$f":"AJ$114*AJ$140*$E$158","v":0},{"$f":"AK$114*AK$140*$E$158","v":0},0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad valorem (mouth of mine) - Stage 2","million USD",{"$f":"AJ$114*AJ$140*$G$158","v":0},{"$f":"AK$114*AK$140*$G$158","v":0},0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad valorem (mouth of mine) - payable","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,IF(SUM($AJ$108:AJ$109)>=$E$129,AJ1026,AJ1025),0)","v":0},{"$f":"IF(SUM(AK$108:AK$109)>0,IF(SUM($AJ$108:AK$109)>=$E$129,AK1026,AK1025),0)","v":0},{"$f":"IF(SUM(AL$108:AL$109)>0,IF(SUM($AJ$108:AL$109)>=$E$129,AL1026,AL1025),0)","v":0},{"$f":"IF(SUM(AM$108:AM$109)>0,IF(SUM($AJ$108:AM$109)>=$E$129,AM1026,AM1025),0)","v":0},{"$f":"IF(SUM(AN$108:AN$109)>0,IF(SUM($AJ$108:AN$109)>=$E$129,AN1026,AN1025),0)","v":0},{"$f":"IF(SUM(AO$108:AO$109)>0,IF(SUM($AJ$108:AO$109)>=$E$129,AO1026,AO1025),0)","v":0},{"$f":"IF(SUM(AP$108:AP$109)>0,IF(SUM($AJ$108:AP$109)>=$E$129,AP1026,AP1025),0)","v":0},{"$f":"IF(SUM(AQ$108:AQ$109)>0,IF(SUM($AJ$108:AQ$109)>=$E$129,AQ1026,AQ1025),0)","v":0},{"$f":"IF(SUM(AR$108:AR$109)>0,IF(SUM($AJ$108:AR$109)>=$E$129,AR1026,AR1025),0)","v":0},{"$f":"IF(SUM(AS$108:AS$109)>0,IF(SUM($AJ$108:AS$109)>=$E$129,AS1026,AS1025),0)","v":0},{"$f":"IF(SUM(AT$108:AT$109)>0,IF(SUM($AJ$108:AT$109)>=$E$129,AT1026,AT1025),0)","v":0},{"$f":"IF(SUM(AU$108:AU$109)>0,IF(SUM($AJ$108:AU$109)>=$E$129,AU1026,AU1025),0)","v":41.423417182174738},{"$f":"IF(SUM(AV$108:AV$109)>0,IF(SUM($AJ$108:AV$109)>=$E$129,AV1026,AV1025),0)","v":50.299863721212176},{"$f":"IF(SUM(AW$108:AW$109)>0,IF(SUM($AJ$108:AW$109)>=$E$129,AW1026,AW1025),0)","v":59.176310260249615},{"$f":"IF(SUM(AX$108:AX$109)>0,IF(SUM($AJ$108:AX$109)>=$E$129,AX1026,AX1025),0)","v":59.176310260249615},{"$f":"IF(SUM(AY$108:AY$109)>0,IF(SUM($AJ$108:AY$109)>=$E$129,AY1026,AY1025),0)","v":59.176310260249615},{"$f":"IF(SUM(AZ$108:AZ$109)>0,IF(SUM($AJ$108:AZ$109)>=$E$129,AZ1026,AZ1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BA$108:BA$109)>0,IF(SUM($AJ$108:BA$109)>=$E$129,BA1026,BA1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BB$108:BB$109)>0,IF(SUM($AJ$108:BB$109)>=$E$129,BB1026,BB1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BC$108:BC$109)>0,IF(SUM($AJ$108:BC$109)>=$E$129,BC1026,BC1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BD$108:BD$109)>0,IF(SUM($AJ$108:BD$109)>=$E$129,BD1026,BD1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BE$108:BE$109)>0,IF(SUM($AJ$108:BE$109)>=$E$129,BE1026,BE1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BF$108:BF$109)>0,IF(SUM($AJ$108:BF$109)>=$E$129,BF1026,BF1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BG$108:BG$109)>0,IF(SUM($AJ$108:BG$109)>=$E$129,BG1026,BG1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BH$108:BH$109)>0,IF(SUM($AJ$108:BH$109)>=$E$129,BH1026,BH1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BI$108:BI$109)>0,IF(SUM($AJ$108:BI$109)>=$E$129,BI1026,BI1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BJ$108:BJ$109)>0,IF(SUM($AJ$108:BJ$109)>=$E$129,BJ1026,BJ1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BK$108:BK$109)>0,IF(SUM($AJ$108:BK$109)>=$E$129,BK1026,BK1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BL$108:BL$109)>0,IF(SUM($AJ$108:BL$109)>=$E$129,BL1026,BL1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BM$108:BM$109)>0,IF(SUM($AJ$108:BM$109)>=$E$129,BM1026,BM1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BN$108:BN$109)>0,IF(SUM($AJ$108:BN$109)>=$E$129,BN1026,BN1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BO$108:BO$109)>0,IF(SUM($AJ$108:BO$109)>=$E$129,BO1026,BO1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BP$108:BP$109)>0,IF(SUM($AJ$108:BP$109)>=$E$129,BP1026,BP1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BQ$108:BQ$109)>0,IF(SUM($AJ$108:BQ$109)>=$E$129,BQ1026,BQ1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BR$108:BR$109)>0,IF(SUM($AJ$108:BR$109)>=$E$129,BR1026,BR1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BS$108:BS$109)>0,IF(SUM($AJ$108:BS$109)>=$E$129,BS1026,BS1025),0)","v":59.176310260249615},{"$f":"IF(SUM(BT$108:BT$109)>0,IF(SUM($AJ$108:BT$109)>=$E$129,BT1026,BT1025),0)","v":0},{"$f":"IF(SUM(BU$108:BU$109)>0,IF(SUM($AJ$108:BU$109)>=$E$129,BU1026,BU1025),0)","v":0},{"$f":"IF(SUM(BV$108:BV$109)>0,IF(SUM($AJ$108:BV$109)>=$E$129,BV1026,BV1025),0)","v":0},{"$f":"IF(SUM(BW$108:BW$109)>0,IF(SUM($AJ$108:BW$109)>=$E$129,BW1026,BW1025),0)","v":0},{"$f":"IF(SUM(BX$108:BX$109)>0,IF(SUM($AJ$108:BX$109)>=$E$129,BX1026,BX1025),0)","v":0},{"$f":"IF(SUM(BY$108:BY$109)>0,IF(SUM($AJ$108:BY$109)>=$E$129,BY1026,BY1025),0)","v":0},{"$f":"IF(SUM(BZ$108:BZ$109)>0,IF(SUM($AJ$108:BZ$109)>=$E$129,BZ1026,BZ1025),0)","v":0},{"$f":"IF(SUM(CA$108:CA$109)>0,IF(SUM($AJ$108:CA$109)>=$E$129,CA1026,CA1025),0)","v":0},{"$f":"IF(SUM(CB$108:CB$109)>0,IF(SUM($AJ$108:CB$109)>=$E$129,CB1026,CB1025),0)","v":0},{"$f":"IF(SUM(CC$108:CC$109)>0,IF(SUM($AJ$108:CC$109)>=$E$129,CC1026,CC1025),0)","v":0},{"$f":"IF(SUM(CD$108:CD$109)>0,IF(SUM($AJ$108:CD$109)>=$E$129,CD1026,CD1025),0)","v":0},{"$f":"IF(SUM(CE$108:CE$109)>0,IF(SUM($AJ$108:CE$109)>=$E$129,CE1026,CE1025),0)","v":0},{"$f":"IF(SUM(CF$108:CF$109)>0,IF(SUM($AJ$108:CF$109)>=$E$129,CF1026,CF1025),0)","v":0},{"$f":"IF(SUM(CG$108:CG$109)>0,IF(SUM($AJ$108:CG$109)>=$E$129,CG1026,CG1025),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total payable ","million USD",{"$f":"IF($E$155=0,0,MAX(AJ1024,AJ1027))","v":0},0,0,0,0,0,0,0,0,0,0,41.423417182174738,50.299863721212176,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,59.176310260249615,{"$f":"IF($E$155=0,0,MAX(BP1024,BP1027))","v":59.176310260249615},59.176310260249615,59.176310260249615,59.176310260249615,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended Specific"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Fixed fee during Exploitation contract if production","million USD",{"$f":"IF(SUM(AJ$108:AJ$109)>0,$E$104,)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(SUM(BP$108:BP$109)>0,$E$104,)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific Royalty","million USD",{"$f":"AJ$114*2200*$E$160/100","v":0},0,0,0,0,0,0,0,0,0,0,89.068106663089509,108.15412951946583,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,127.24015237584216,{"$f":"BP$114*2200*$E$160/100","v":127.24015237584216},127.24015237584216,127.24015237584216,127.24015237584216,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total payable ","million USD",{"$f":"IF($E$155=1,0,MAX(AJ1031,AJ1032))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$155=1,0,MAX(BP1031,BP1032))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended Profit-based"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Based Royalty (1) If Before Tax Profits","million USD",{"$f":"$E$159*MAX(0,AJ948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$159*MAX(0,BP948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Based Royalty (2) If Before Tax Profits","million USD",{"$f":"$G$159*MAX(0,AJ948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,79.113938134204332,189.45818031525889,190.74968031525887,198.12968031525887,190.74968031525884,198.12968031525887,182.07818031525883,198.12968031525887,190.74968031525884,198.12968031525887,190.74968031525884,189.45818031525889,190.74968031525884,198.12968031525887,190.74968031525884,198.12968031525887,182.07818031525883,198.12968031525887,{"$f":"$G$159*MAX(0,BP948)","v":193.86240985878837},201.68025893087383,194.30025893087384,193.00875893087385,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit-Based Royalties",null,{"$f":"IF(SUM($AJ$108:AJ$109)<$E$129,AJ1038,AJ1039)","v":0},{"$f":"IF(SUM($AJ$108:AK$109)<$E$129,AK1038,AK1039)","v":0},{"$f":"IF(SUM($AJ$108:AL$109)<$E$129,AL1038,AL1039)","v":0},{"$f":"IF(SUM($AJ$108:AM$109)<$E$129,AM1038,AM1039)","v":0},{"$f":"IF(SUM($AJ$108:AN$109)<$E$129,AN1038,AN1039)","v":0},{"$f":"IF(SUM($AJ$108:AO$109)<$E$129,AO1038,AO1039)","v":0},{"$f":"IF(SUM($AJ$108:AP$109)<$E$129,AP1038,AP1039)","v":0},{"$f":"IF(SUM($AJ$108:AQ$109)<$E$129,AQ1038,AQ1039)","v":0},{"$f":"IF(SUM($AJ$108:AR$109)<$E$129,AR1038,AR1039)","v":0},{"$f":"IF(SUM($AJ$108:AS$109)<$E$129,AS1038,AS1039)","v":0},{"$f":"IF(SUM($AJ$108:AT$109)<$E$129,AT1038,AT1039)","v":0},{"$f":"IF(SUM($AJ$108:AU$109)<$E$129,AU1038,AU1039)","v":0},{"$f":"IF(SUM($AJ$108:AV$109)<$E$129,AV1038,AV1039)","v":0},{"$f":"IF(SUM($AJ$108:AW$109)<$E$129,AW1038,AW1039)","v":0},{"$f":"IF(SUM($AJ$108:AX$109)<$E$129,AX1038,AX1039)","v":0},{"$f":"IF(SUM($AJ$108:AY$109)<$E$129,AY1038,AY1039)","v":189.45818031525889},{"$f":"IF(SUM($AJ$108:AZ$109)<$E$129,AZ1038,AZ1039)","v":190.74968031525887},{"$f":"IF(SUM($AJ$108:BA$109)<$E$129,BA1038,BA1039)","v":198.12968031525887},{"$f":"IF(SUM($AJ$108:BB$109)<$E$129,BB1038,BB1039)","v":190.74968031525884},{"$f":"IF(SUM($AJ$108:BC$109)<$E$129,BC1038,BC1039)","v":198.12968031525887},{"$f":"IF(SUM($AJ$108:BD$109)<$E$129,BD1038,BD1039)","v":182.07818031525883},{"$f":"IF(SUM($AJ$108:BE$109)<$E$129,BE1038,BE1039)","v":198.12968031525887},{"$f":"IF(SUM($AJ$108:BF$109)<$E$129,BF1038,BF1039)","v":190.74968031525884},{"$f":"IF(SUM($AJ$108:BG$109)<$E$129,BG1038,BG1039)","v":198.12968031525887},{"$f":"IF(SUM($AJ$108:BH$109)<$E$129,BH1038,BH1039)","v":190.74968031525884},{"$f":"IF(SUM($AJ$108:BI$109)<$E$129,BI1038,BI1039)","v":189.45818031525889},{"$f":"IF(SUM($AJ$108:BJ$109)<$E$129,BJ1038,BJ1039)","v":190.74968031525884},{"$f":"IF(SUM($AJ$108:BK$109)<$E$129,BK1038,BK1039)","v":198.12968031525887},{"$f":"IF(SUM($AJ$108:BL$109)<$E$129,BL1038,BL1039)","v":190.74968031525884},{"$f":"IF(SUM($AJ$108:BM$109)<$E$129,BM1038,BM1039)","v":198.12968031525887},{"$f":"IF(SUM($AJ$108:BN$109)<$E$129,BN1038,BN1039)","v":182.07818031525883},{"$f":"IF(SUM($AJ$108:BO$109)<$E$129,BO1038,BO1039)","v":198.12968031525887},{"$f":"IF(SUM($AJ$108:BP$109)<$E$129,BP1038,BP1039)","v":193.86240985878837},{"$f":"IF(SUM($AJ$108:BQ$109)<$E$129,BQ1038,BQ1039)","v":201.68025893087383},{"$f":"IF(SUM($AJ$108:BR$109)<$E$129,BR1038,BR1039)","v":194.30025893087384},{"$f":"IF(SUM($AJ$108:BS$109)<$E$129,BS1038,BS1039)","v":193.00875893087385},{"$f":"IF(SUM($AJ$108:BT$109)<$E$129,BT1038,BT1039)","v":0},{"$f":"IF(SUM($AJ$108:BU$109)<$E$129,BU1038,BU1039)","v":0},{"$f":"IF(SUM($AJ$108:BV$109)<$E$129,BV1038,BV1039)","v":0},{"$f":"IF(SUM($AJ$108:BW$109)<$E$129,BW1038,BW1039)","v":0},{"$f":"IF(SUM($AJ$108:BX$109)<$E$129,BX1038,BX1039)","v":0},{"$f":"IF(SUM($AJ$108:BY$109)<$E$129,BY1038,BY1039)","v":0},{"$f":"IF(SUM($AJ$108:BZ$109)<$E$129,BZ1038,BZ1039)","v":0},{"$f":"IF(SUM($AJ$108:CA$109)<$E$129,CA1038,CA1039)","v":0},{"$f":"IF(SUM($AJ$108:CB$109)<$E$129,CB1038,CB1039)","v":0},{"$f":"IF(SUM($AJ$108:CC$109)<$E$129,CC1038,CC1039)","v":0},{"$f":"IF(SUM($AJ$108:CD$109)<$E$129,CD1038,CD1039)","v":0},{"$f":"IF(SUM($AJ$108:CE$109)<$E$129,CE1038,CE1039)","v":0},{"$f":"IF(SUM($AJ$108:CF$109)<$E$129,CF1038,CF1039)","v":0},{"$f":"IF(SUM($AJ$108:CG$109)<$E$129,CG1038,CG1039)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Revenue to Stakeholders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ad Valorem","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector",{"$f":"SUM(AJ1047:CG1047)/AI1051","v":0.64293441195150913},{"$f":"AJ1051-SUM(AJ1048:AJ1050)","v":-8.0283201336596353},{"$f":"AK1051-SUM(AK1048:AK1050)","v":-7.5283201336596353},-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,845.36449887289018,1047.9524941871566,1261.6882251748093,1095.4257391828646,823.02065002977008,829.47815002976995,866.37815002977004,829.47815002977006,866.37815002977004,786.1206500297701,866.37815002977004,829.47815002977006,866.37815002977004,829.47815002977006,823.02065002977008,829.47815002977006,866.37815002977004,829.47815002977006,866.37815002977004,786.1206500297701,866.37815002977004,845.0417977474176,884.1310431078449,847.23104310784493,840.77354310784494,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA",{"$f":"SUM(AJ1048:CG1048)/AI1051","v":0.12928874201334253},{"$f":"-(AJ$942+AJ950)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,41.52341718217474,50.399863721212178,59.276310260249616,59.276310260249616,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,165.79366872869892,{"$f":"-(BP$942+BP950)","v":165.79366872869892},165.79366872869892,165.79366872869892,165.79366872869892,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State",{"$f":"SUM(AJ1049:CG1049)/AI1051","v":0.21028081932581186},{"$f":"-(AJ952+AJ953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,117.06248599194483,274.3402166765901,276.49271667659008,288.79271667659009,276.49271667659002,288.79271667659009,262.04021667659003,288.79271667659009,276.49271667659002,288.79271667659009,276.49271667659002,274.3402166765901,276.49271667659002,288.79271667659009,276.49271667659002,288.79271667659009,262.04021667659003,288.79271667659009,{"$f":"-(BP952+BP953)","v":281.68059924913922},294.71034770261502,282.41034770261501,280.25784770261504,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (e.g., funds)",{"$f":"SUM(AJ1050:CG1050)/AI1051","v":1.7496026709336549E-2},{"$f":"-AJ$943","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP$943","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ1051:CG1051)","v":28577.917049771127},{"$f":"AJ$938+SUM(AJ$939:AJ$941)+AJ$933","v":-7.4683201336596357},-7.4683201336596357,-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,-910.77074800727269,-910.77074800727269,-910.77074800727269,-910.77074800727269,910.55844015916477,1122.0228820124687,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,{"$f":"BP$938+SUM(BP$939:BP$941)+BP$933","v":1295.4350595391588},1344.6350595391589,1295.4350595391588,1286.8250595391589,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem (A)","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector",{"$f":"SUM(AJ1053:CG1053)/AI1057","v":0.64327607755211724},{"$f":"AJ1057-SUM(AJ1054:AJ1056)","v":-8.0283201336596353},{"$f":"AK1057-SUM(AK1054:AK1056)","v":-7.5283201336596353},-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,845.36449887289018,1047.9524941871566,1261.6882251748093,1095.4257391828646,823.48560675324347,829.94310675324346,866.84310675324343,829.94310675324346,866.84310675324343,786.5856067532435,866.84310675324343,829.94310675324346,866.84310675324343,829.94310675324346,823.48560675324347,829.94310675324346,866.84310675324343,829.94310675324346,866.84310675324343,786.5856067532435,866.84310675324343,845.506754470891,884.5959998313183,847.69599983131832,841.23849983131845,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA",{"$f":"SUM(AJ1054:CG1054)/AI1057","v":0.12883318787919831},{"$f":"-(AJ$942+AJ956)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,41.523417182174732,50.399863721212178,59.276310260249623,59.276310260249623,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,165.1737264307344,{"$f":"-(BP$942+BP956)","v":165.1737264307344},165.1737264307344,165.1737264307344,165.1737264307344,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State",{"$f":"SUM(AJ1055:CG1055)/AI1057","v":0.21039470785934791},{"$f":"-(AJ958+AJ959)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,117.06248599194483,274.4952022510812,276.64770225108117,288.94770225108118,276.64770225108111,288.94770225108118,262.19520225108113,288.94770225108118,276.64770225108111,288.94770225108118,276.64770225108111,274.4952022510812,276.64770225108111,288.94770225108118,276.64770225108111,288.94770225108118,262.19520225108113,288.94770225108118,{"$f":"-(BP958+BP959)","v":281.83558482363031},294.86533327710612,282.56533327710611,280.41283327710613,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (e.g., funds)",{"$f":"SUM(AJ1056:CG1056)/AI1057","v":1.7496026709336549E-2},{"$f":"-AJ$943","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP$943","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ1057:CG1057)","v":28577.917049771127},{"$f":"AJ$938+SUM(AJ$939:AJ$941)+AJ$933","v":-7.4683201336596357},-7.4683201336596357,-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,-910.77074800727269,-910.77074800727269,-910.77074800727269,-910.77074800727269,910.55844015916477,1122.0228820124687,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,{"$f":"BP$938+SUM(BP$939:BP$941)+BP$933","v":1295.4350595391588},1344.6350595391589,1295.4350595391588,1286.8250595391589,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Ad Valorem (B)","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector",{"$f":"SUM(AJ1059:CG1059)/AI1063","v":0.7095281435609605},{"$f":"AJ1063-SUM(AJ1060:AJ1062)","v":-8.0283201336596353},{"$f":"AK1063-SUM(AK1060:AK1062)","v":-7.5283201336596353},-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,853.64918230932517,1058.0124669313991,1273.5234872268593,1104.3021857219019,911.78511542014451,918.24261542014438,955.14261542014447,918.24261542014449,955.14261542014447,874.88511542014453,955.14261542014447,918.24261542014449,955.14261542014447,918.24261542014449,911.78511542014451,918.24261542014449,955.14261542014447,918.24261542014449,955.14261542014447,874.88511542014453,955.14261542014447,933.80626313779203,972.89550849821933,935.99550849821935,929.53800849821937,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA",{"$f":"SUM(AJ1060:CG1060)/AI1063","v":4.0849118971064129E-2},{"$f":"-(AJ$942+AJ962)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,33.238733745739786,40.339890976969748,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,47.441048208199703,{"$f":"-(BP$942+BP962)","v":47.441048208199703},47.441048208199703,47.441048208199703,47.441048208199703,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State",{"$f":"SUM(AJ1061:CG1061)/AI1063","v":0.23212671075863875},{"$f":"-(AJ964+AJ965)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,120.02130150495731,303.92837180671489,306.08087180671487,318.38087180671488,306.08087180671481,318.38087180671488,291.62837180671482,318.38087180671488,306.08087180671481,318.38087180671488,306.08087180671481,303.92837180671489,306.08087180671481,318.38087180671488,306.08087180671481,318.38087180671488,291.62837180671482,318.38087180671488,{"$f":"-(BP964+BP965)","v":311.26875437926401},324.29850283273981,311.9985028327398,309.84600283273983,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (e.g., funds)",{"$f":"SUM(AJ1062:CG1062)/AI1063","v":1.7496026709336549E-2},{"$f":"-AJ$943","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP$943","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ1063:CG1063)","v":28577.917049771127},{"$f":"AJ$938+SUM(AJ$939:AJ$941)+AJ$933","v":-7.4683201336596357},-7.4683201336596357,-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,-910.77074800727269,-910.77074800727269,-910.77074800727269,-910.77074800727269,910.55844015916477,1122.0228820124687,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,{"$f":"BP$938+SUM(BP$939:BP$941)+BP$933","v":1295.4350595391588},1344.6350595391589,1295.4350595391588,1286.8250595391589,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Before Tax Profit","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector",{"$f":"SUM(AJ1065:CG1065)/AI1069","v":0.52397160675612764},{"$f":"AJ1069-SUM(AJ1066:AJ1068)","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,886.7879160550649,1098.2523579083688,1320.864535435059,1021.1370646767452,663.10363110340597,667.62388110340578,693.45388110340593,667.62388110340601,693.45388110340593,637.27363110340605,693.45388110340593,667.62388110340601,693.45388110340593,667.62388110340601,663.10363110340597,667.62388110340601,693.45388110340593,667.62388110340601,693.45388110340593,637.27363110340605,693.45388110340593,{"$f":"BP1069-SUM(BP1066:BP1068)","v":678.51843450575916},705.8809062580583,680.05090625805838,675.53065625805834,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA",{"$f":"SUM(AJ1066:CG1066)/AI1069","v":0.28966591112546897},{"$f":"-(AJ$942+AJ968)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,158.32787626840866,379.0163606305178,381.59936063051777,396.35936063051776,381.59936063051771,396.35936063051776,364.25636063051769,396.35936063051776,381.59936063051771,396.35936063051776,381.59936063051771,379.0163606305178,381.59936063051771,396.35936063051776,381.59936063051771,396.35936063051776,364.25636063051769,396.35936063051776,{"$f":"-(BP$942+BP968)","v":387.82481971757676},403.46051786174769,388.7005178617477,386.11751786174773,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State",{"$f":"SUM(AJ1067:CG1067)/AI1069","v":0.1688664554090667},{"$f":"-(AJ970+AJ971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,92.299594489905076,221.03454370113536,222.54129370113537,231.15129370113539,222.54129370113532,231.15129370113539,212.42454370113535,231.15129370113539,222.54129370113532,231.15129370113539,222.54129370113532,221.03454370113536,222.54129370113532,231.15129370113539,222.54129370113532,231.15129370113539,212.42454370113535,231.15129370113539,{"$f":"-(BP970+BP971)","v":226.17281150191974},235.29363541935282,226.68363541935281,225.17688541935283,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (e.g., funds)",{"$f":"SUM(AJ1068:CG1068)/AI1069","v":1.7496026709336549E-2},{"$f":"-AJ$943","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP$943","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ1069:CG1069)","v":28577.917049771127},{"$f":"AJ$938+SUM(AJ$939:AJ$941)+AJ$933","v":-7.4683201336596357},-7.4683201336596357,-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,-910.77074800727269,-910.77074800727269,-910.77074800727269,-910.77074800727269,910.55844015916477,1122.0228820124687,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,{"$f":"BP$938+SUM(BP$939:BP$941)+BP$933","v":1295.4350595391588},1344.6350595391589,1295.4350595391588,1286.8250595391589,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector",{"$f":"SUM(AJ1071:CG1071)/AI1075","v":0.65626751117327631},{"$f":"AJ1075-SUM(AJ1072:AJ1074)","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,797.71980939197545,990.09822838890307,1193.6243830592168,1044.3778575961701,851.8607872944126,858.31828729441258,895.21828729441268,858.31828729441258,895.21828729441268,814.96078729441274,895.21828729441268,858.31828729441258,895.21828729441268,858.31828729441258,851.8607872944126,858.31828729441258,895.21828729441268,858.31828729441258,895.21828729441268,814.96078729441274,895.21828729441268,{"$f":"BP1075-SUM(BP1072:BP1074)","v":873.88193501206024},912.97118037248754,876.07118037248756,869.61368037248758,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA",{"$f":"SUM(AJ1072:CG1072)/AI1075","v":0.10948683682500865},{"$f":"-(AJ$942+AJ974)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,89.168106663089503,108.25412951946582,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,127.34015237584215,{"$f":"-(BP$942+BP974)","v":127.34015237584215},127.34015237584215,127.34015237584215,127.34015237584215,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State",{"$f":"SUM(AJ1073:CG1073)/AI1075","v":0.21674962529237823},{"$f":"-(AJ976+AJ977)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,100.04652546304669,283.95359576480428,286.10609576480425,298.40609576480426,286.10609576480419,298.40609576480426,271.65359576480421,298.40609576480426,286.10609576480419,298.40609576480426,286.10609576480419,283.95359576480428,286.10609576480419,298.40609576480426,286.10609576480419,298.40609576480426,271.65359576480421,298.40609576480426,{"$f":"-(BP976+BP977)","v":291.29397833735339},304.3237267908292,292.02372679082919,289.87122679082921,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (e.g., funds)",{"$f":"SUM(AJ1074:CG1074)/AI1075","v":1.7496026709336549E-2},{"$f":"-AJ$943","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP$943","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ1075:CG1075)","v":28577.917049771127},{"$f":"AJ$938+SUM(AJ$939:AJ$941)+AJ$933","v":-7.4683201336596357},-7.4683201336596357,-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,-910.77074800727269,-910.77074800727269,-910.77074800727269,-910.77074800727269,910.55844015916477,1122.0228820124687,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,{"$f":"BP$938+SUM(BP$939:BP$941)+BP$933","v":1295.4350595391588},1344.6350595391589,1295.4350595391588,1286.8250595391589,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blended","million USD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collector",{"$f":"SUM(AJ1077:CG1077)/AI1081","v":0.70163877423782617},{"$f":"AJ1081-SUM(AJ1078:AJ1080)","v":-8.0283201336596353},-7.5283201336596353,-7.5283201336596353,-98.525864577278313,-97.525864577278313,-97.525864577278313,-89.997544443618679,-910.87074800727271,-910.87074800727271,-910.87074800727271,-910.87074800727271,845.36449887289018,1047.9524941871566,1261.6882251748093,1095.4257391828646,902.90866888110713,909.366168881107,946.26616888110698,909.36616888110711,946.26616888110698,866.00866888110704,946.26616888110709,909.36616888110711,946.26616888110698,909.36616888110711,902.90866888110713,909.36616888110711,946.26616888110698,909.36616888110711,946.26616888110698,866.00866888110704,946.26616888110698,{"$f":"BP1081-SUM(BP1078:BP1080)","v":924.92981659875454},964.01906195918195,927.11906195918186,920.661561959182,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ISA",{"$f":"SUM(AJ1078:CG1078)/AI1081","v":5.1016258964920055E-2},{"$f":"-(AJ$942+AJ980)","v":0.56000000000000005},0.06,0.06,1.1600000000000001,0.16,0.16,0.1,0.1,0.1,0.1,0.1,41.52341718217474,50.399863721212178,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,59.276310260249616,{"$f":"-(BP$942+BP980)","v":59.276310260249616},59.276310260249616,59.276310260249616,59.276310260249616,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sponsoring State",{"$f":"SUM(AJ1079:CG1079)/AI1081","v":0.22984894008791742},{"$f":"-(AJ982+AJ983)","v":0},{"$f":"-(AK982+AK983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,117.06248599194483,300.9695562937024,303.12205629370237,315.42205629370238,303.12205629370231,315.42205629370238,288.66955629370233,315.42205629370238,303.12205629370231,315.42205629370238,303.12205629370231,300.9695562937024,303.12205629370231,315.42205629370238,303.12205629370231,315.42205629370238,288.66955629370233,315.42205629370238,308.30993886625151,321.33968731972732,309.03968731972731,306.88718731972733,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other (e.g., funds)",{"$f":"SUM(AJ1080:CG1080)/AI1081","v":1.7496026709336549E-2},{"$f":"-AJ$943","v":0},0,0,0,0,0,0,0,0,0,0,23.670524104099851,23.670524104099851,23.670524104099847,23.670524104099854,23.670524104099854,23.67052410409984,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099826,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,23.670524104099854,{"$f":"-BP$943","v":2.9189938139031142},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AJ1081:CG1081)","v":28577.917049771127},{"$f":"AJ$938+SUM(AJ$939:AJ$941)+AJ$933","v":-7.4683201336596357},-7.4683201336596357,-7.4683201336596357,-97.365864577278316,-97.365864577278316,-97.365864577278316,-89.897544443618685,-910.77074800727269,-910.77074800727269,-910.77074800727269,-910.77074800727269,910.55844015916477,1122.0228820124687,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1286.8250595391589,1295.4350595391588,1344.6350595391589,1295.4350595391588,1344.6350595391589,1237.6250595391589,1344.6350595391589,{"$f":"BP$938+SUM(BP$939:BP$941)+BP$933","v":1295.4350595391588},1344.6350595391589,1295.4350595391588,1286.8250595391589,496.46244880436359,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Material prices","index":4,"n_rows":2009,"n_cols":660,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BZ8-BZ5)/BZ9","v":0.84036332667509206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(EC8-EC5)/EC9","v":0.73859715251590763},null,null,null,null,"DEFAULT","Nickel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(GG8-GG5)/GG9","v":0.88026858341505809},null,null,null,"DEFAULT","Cobalt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IJ8-IJ5)/IJ9","v":0.89038046254448955},null,null,null,"DEFAULT","Copper",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(KM8-KM5)/KM9","v":0.73357375805064673},null,"USER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(OT8-OT5)/OT9","v":0.61576427408450773},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,null,"Use Mn Metal = or Ore = 1",null,null,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,"Historic Data for Plots",null,null,null,"1998$/ton","Copper","Nickel","Cobalt","Manganese",null,"Year","Manganese ($2015)","MN Ore","Nickel ($2015)","Cobalt ($2015)","Copper ($2015)","Historic Average for Plotting","Manganese","MN Ore","Nickel","Cobalt","Copper"]
[null,null,"Use Default or User Provided Prices",{"$f":"IF(over_price?=0,0,1)","v":1},"(0= Default / 1=User)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEFAULT","Manganese",{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},{"$f":"AB2","v":"Manganese"},null,null,null,"DEFAULT","Mang. Ore",{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},{"$f":"CE2","v":"Mang. Ore"},null,null,null,null,"DEFAULT","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel",null,null,null,"DEFAULT","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt",null,null,null,"DEFAULT","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper",null,null,null,"USER","Manganese",{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},{"$f":"KR2","v":"Manganese"},null,null,null,null,"USER","Mang. Ore",{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},{"$f":"MV2","v":"Mang. Ore"},null,null,null,"USER","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel","Nickel",null,null,null,"USER","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt","Cobalt",null,null,null,"USER","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper","Copper",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1900,7000,22000,97000,450,null,1900,652.8776978417269,null,31970.443349753685,140915.4228855721,10167.095115681241,null,{"$f":"AVERAGE(XX$2:XX$117)","v":815.17781114829302},531.4002054779537,{"$f":"AVERAGE(XZ$2:XZ$117)","v":15424.86198403261},{"$f":"AVERAGE(YA$2:YA$117)","v":56120.706810773758},{"$f":"AVERAGE(YB$2:YB$117)","v":5621.8276305292102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mn",{"$f":"'User Interface'!C66","v":0.28399999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1901,7000,24000,110000,510,null,1901,739.92805755395693,null,34876.847290640362,159800.9950248755,10167.095115681241,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,"Ni",{"$f":"'User Interface'!C67","v":1.2999999999999999E-2},null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,null,null,null,null,null,null,null,1902,4800,19000,106000,500,null,1902,725.41966426858517,null,27610.837438423623,153990.04975124385,6971.7223650385549,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
["Manganese",null,"Default","User Provided","USED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(AB$11:AB$1009,$AA$5)","v":1636},{"$f":"_xlfn.PERCENTILE.EXC(AC$11:AC$1009,$AA$5)","v":1636},1192.7338920934624,1055.8594256505482,996.25476922587768,934.84306877457493,944.76294393032117,939.89176058681869,874.78428666667025,881.89245396320212,907.00425540226797,895.17112207626042,912.48804789615951,956.54702248659282,886.92140157666893,867.94270159197811,914.24727799783682,891.16517773735234,925.0088078044264,892.85333988071511,880.83372515709857,877.87156581522959,889.10158119500079,880.65744497050503,860.00100986649181,895.04185256911796,874.88649707362742,884.97551945433656,856.92445013143151,871.88624056710114,872.04878372508074,845.62503828611193,833.06526367293623,868.19742376548174,871.83321576819787,875.18369013735958,854.34945366353634,853.81436761094369,878.28759983479608,850.49669081142906,892.41927190937781,891.52620094716212,893.91068845335246,858.52785292090675,870.58419308111343,852.8323858104493,828.47953184234598,841.41488385428636,852.834420428979,925.21446292018925,959.65163862055135,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(CE$11:CE$1009,$AA$5)","v":401},{"$f":"_xlfn.PERCENTILE.EXC(CF$11:CF$1009,$AA$5)","v":450},350.43935063131005,325.00642726530009,307.7517738036837,304.05550279198462,302.73513237638917,306.62877010809387,301.07065376454028,299.01107224094108,303.36547045646569,298.80491035298428,295.74571142479624,309.35880994069436,317.10563421139506,314.02723667669682,314.65143457147076,298.8316879861045,308.16107418735771,295.73646617340341,299.96242234944469,295.16682603036247,307.11217065611976,294.01975396822701,305.72370352317211,305.44423844149264,293.02029119324732,283.98555637817731,280.97922947846416,291.23277747104669,295.29326409817702,289.88907879896129,293.92323053406625,300.80660813828092,295.76166724668406,296.01436222443937,284.02362201621355,294.47581973326487,299.45900585122001,298.99733649042389,297.97302648990018,296.46632516989285,301.64061935922109,303.32453975568069,290.45476130746312,293.01871243283085,294.58687479908258,307.09522095261178,299.40839897020703,297.14318878587909,304.60450804912944,null,null,null,null,{"$f":"AA5","v":0.05},{"$f":"_xlfn.PERCENTILE.EXC(EI$11:EI$1009,$AA$5)","v":18067},{"$f":"_xlfn.PERCENTILE.EXC(EJ$11:EJ$1009,$AA$5)","v":24846},20215.938369430594,18890.682527437257,17750.025099560437,16650.725439111549,15739.042665958676,15288.038513192634,14902.036832144255,14599.160413683117,14162.134564282813,13646.928031553693,13385.14757988917,13218.982266852461,12971.491982219415,13070.097449608887,12731.773717000155,12665.794465906194,12772.440136718255,13156.286456309872,12686.390511212241,12617.179890162215,12515.09075144702,12234.717471125894,12104.112888936452,12178.725797967492,11506.861244663785,11851.247265513357,12269.820857993602,11909.866302439417,11961.4503233865,11780.657170969353,11879.289359842856,11520.490638815754,11256.121552341516,11581.117091934297,11855.772123375657,11993.709413228484,11829.328624867701,11741.790788188217,11371.921797555307,11349.620030293972,11558.605113490346,11569.198289046009,11530.624863159232,11210.080612183401,11826.707608057119,12014.259183248145,11993.912356454954,11431.77223876545,10839.964633343152,null,null,null,{"$f":"AA5","v":0.05},{"$f":"_xlfn.PERCENTILE.EXC(GL$11:GL$1009,$AA$5)","v":48985},{"$f":"_xlfn.PERCENTILE.EXC(GM$11:GM$1009,$AA$5)","v":65558},54902.299159154572,51290.982480490507,49287.530107513179,46198.808639184615,45104.433581662197,44562.826474530557,43130.767276712912,42769.020790740113,42388.288337654456,40643.268250869864,38938.933704106603,38817.667460398225,38220.916871623609,38436.202316007228,38669.305298243627,38009.461832468456,37689.859978324304,36867.619223073307,36769.116034194354,37574.726754151612,37619.601528761516,36954.391385835952,37817.875015319791,36545.788403154038,37120.99480110906,35915.101837433838,36851.374621632975,36233.837598131737,36828.8355597872,38293.052052043626,38416.499211490467,38189.541771872762,37054.020934519445,36726.887084839822,35150.722937881816,36019.945669379878,35496.355259749798,35596.687954848203,34764.258049985867,35679.890277087696,35861.541425210373,36011.144267762931,35310.28063975527,35982.299487292097,34679.787878122646,34627.528405985082,34512.59997778511,33889.19523886931,33638.017681233257,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(IO$11:IO$1009,$AA$5)","v":9149},{"$f":"_xlfn.PERCENTILE.EXC(IP$11:IP$1009,$AA$5)","v":8684},7060.7364174798759,6753.262293339164,6538.5544891093296,6170.4256901521767,5986.3900957641399,5986.3853122701894,6002.8664986889225,5967.2263771037688,5863.0667946624571,5976.3122700907679,5793.436712084701,5729.8582577607667,5616.1920925972745,5661.0149183157782,5740.0399600277824,5546.8933929629166,5805.6812600851263,5749.2859538013454,5632.4915036736675,5682.0575276840254,5691.564669048078,5661.2773527664158,5693.3745493555562,5605.2018217711638,5639.9734730384571,5710.5475466121761,5700.3074102037062,5760.1478455401666,5736.0153972566122,5707.123785620176,5736.9440965425129,5646.7569217936752,5518.9690145240256,5528.0073899328327,5778.3775597999584,5682.1318337724488,5672.6559171235967,5624.8149062092725,5715.6691681857938,5730.1434671218594,5716.1726038233737,5705.8785009693056,5645.2302482369942,5664.0342868183834,5663.1450215792574,5718.4213846343464,5544.4581501952543,5600.9912110988562,5473.3361509903589,null,null,null,{"$f":"AA5","v":0.05},{"$f":"_xlfn.PERCENTILE.EXC(KR$11:KR$1009,$AA$5)","v":1636},{"$f":"_xlfn.PERCENTILE.EXC(KS$11:KS$1009,$AA$5)","v":1636},1264.6601007727645,1230.5453859247843,1205.289458021995,1186.2579423348577,1143.0735212223167,1133.496397449265,1165.181052203214,1206.1001738577143,1199.1594688652806,1175.0305897059204,1182.0734749495566,1183.4470950316584,1209.320803878516,1210.8198263658021,1179.0932455367208,1180.0027090128951,1151.4183304684898,1106.8242689511708,1157.8109245480382,1167.2240770830622,1190.0432208117904,1179.0518478872816,1166.5418268091933,1221.0312142921841,1153.223804380139,1192.3451499014502,1217.9296621134445,1159.2064139321246,1189.7351122827572,1171.3324393538694,1122.1303136647639,1149.5201714929772,1144.6634085318685,1203.1407989183851,1209.8536552895685,1166.0028316322494,1151.2863743768751,1164.7947013515923,1170.1944842864848,1174.1338389585108,1197.7270431084962,1143.4774802606453,1152.8694238150345,1181.1623353206078,1170.7497674878457,1175.8274354148634,1168.4444640739962,1190.548851677984,1187.266707942329,null,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(MV$11:MV$1009,$AA$5)","v":401},{"$f":"_xlfn.PERCENTILE.EXC(MW$11:MW$1009,$AA$5)","v":450},361.07833352031344,356.29964185079513,354.9030840092077,356.92793021161896,366.94489527590571,364.73122275668663,375.58751924163801,366.07323716385486,380.76430981842771,379.91799682197558,383.65282438110864,380.04581088613014,378.59599057709181,383.18076581188404,388.93505560565995,394.19048411026097,387.57928635299243,381.75967259727838,377.88326867033703,382.64896433507721,382.51131599613757,391.2484488428579,399.91293952687874,397.20230500615662,397.95993237194199,391.63498768505877,388.5769069418655,391.48469160875635,406.59405463275135,391.72533278565402,401.1400795930673,405.21594559115965,396.36697028479273,398.05555238519275,397.73031847817037,383.80181764445422,382.54939389641095,381.98622807915956,384.33502903133001,391.22308277471603,385.20256403252802,396.50261179729983,392.05991547005846,397.0682530679627,387.81331095244263,397.33770055887288,400.99298874806772,396.25486576179679,392.10978078947653,null,null,null,{"$f":"AA5","v":0.05},{"$f":"_xlfn.PERCENTILE.EXC(OY$11:OY$1009,$AA$5)","v":18067},{"$f":"_xlfn.PERCENTILE.EXC(OZ$11:OZ$1009,$AA$5)","v":24846},20850.53036834038,19501.79997891299,18783.455807112394,18318.082143624571,17523.04913534383,17324.360158375974,16911.987860206475,16563.538678781839,16233.256553945392,16128.178233514522,16223.108159857449,16328.117238597406,15574.571236622029,16155.53922479072,16008.229232595953,16176.852392336028,16200.770108688086,15978.083424549268,16197.094079351804,15952.419439029942,15858.606324781347,16228.656185060749,16182.750481408008,16058.479612319443,16153.302358258828,16365.848064805281,16295.139922427603,16012.109438035652,15704.822856209683,16108.944880754345,15728.638436093925,16447.551335671484,16063.01974442985,15820.913530683103,15962.7855031619,16146.597390178582,15854.021856123178,15705.956685966044,15746.165260762016,15797.3490954511,15896.677377374146,15773.205003707979,15320.398315530412,15048.067521252116,15220.285059657817,15265.767693234484,15619.399021171605,15514.666919790945,15830.625467428192,null,null,null,{"$f":"AA5","v":0.05},{"$f":"_xlfn.PERCENTILE.EXC(RB$11:RB$1009,$AA$5)","v":48985},{"$f":"_xlfn.PERCENTILE.EXC(RC$11:RC$1009,$AA$5)","v":65558},55616.746769419005,52112.199608678413,50794.604150686639,48655.850021725666,47873.144843332615,47282.042887260606,46731.991417155776,46554.479372531445,46444.420945898768,46817.162194350676,46726.46283908232,45711.002634518984,46968.874586540813,46341.7905019924,46873.857621506497,46597.378887918021,45685.076833834435,45028.332070592573,45764.37643093217,46282.185179043285,44656.083048487744,45531.323695446059,45440.073708911419,45856.273659356615,45558.570968233398,45767.423550783999,46874.47884111508,47000.610485343946,45801.820835668033,45994.0240659259,45578.521163429468,45718.782068593711,46752.356517926375,46573.280259147425,47142.801036764911,46294.836821047422,46895.509764519207,46226.008439691286,46032.150919013882,45719.975866231565,45749.657077201329,46949.304906163619,47891.593770387124,46602.969839251207,46618.71178874925,45529.58641190255,46444.56991717693,47828.030960056167,46454.768341988201,null,null,null,{"$f":"AA5","v":0.05},{"$f":"_xlfn.PERCENTILE.EXC(TE$11:TE$1009,$AA$5)","v":9149},{"$f":"_xlfn.PERCENTILE.EXC(TF$11:TF$1009,$AA$5)","v":8684},7290.7120599988129,6910.0971672381456,6736.5593394641119,6745.5270104119409,6945.5909738572718,6983.5823618168961,7272.6708219043476,7074.0174322079019,7151.1343512938238,7051.8543734695495,7243.1564683165479,7191.9539530485945,7074.7355737612288,7138.5855464507595,7091.0117007582776,7311.1821812437511,7194.2047877528057,7443.6932685523507,7379.223008874771,7238.844856769676,7520.7981710061558,7365.6125993244668,7528.6817684173475,7556.7003496295965,7466.3911077873072,7506.9118265858797,7638.8215636425484,7580.7876173257528,7706.4185059373922,7648.0146787503363,7617.2257542785501,7513.9762859141183,7553.5371326004988,7610.5777092146336,7525.9448263027207,7543.9723114677836,7588.7829569857104,7713.4441408830899,7679.6995045610765,7623.8395108319683,7742.7436390797484,7628.5966968990924,7666.0780265933772,7803.2761129796918,7704.7068472918281,7627.7092122509403,7657.2987782583377,7617.6841527767119,7699.2906220457817,null,null,null,"Co",{"$f":"'User Interface'!C68","v":2E-3},null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(VK$10:VK$1009,$VJ5)","v":547.36400000000003},{"$f":"_xlfn.PERCENTILE.EXC(VL$10:VL$1009,$VJ5)","v":677.43799999999999},604.7256757512439,588.06332934295051,565.35336875058977,551.9875324957867,543.39750987203365,541.12030583540934,533.02288461588319,530.3635514598119,524.15468707630407,520.76581777424894,507.34462073472372,504.58933493950803,498.85577242650976,498.96204046286459,494.59138396945224,{"$f":"_xlfn.PERCENTILE.EXC(WB$10:WB$1009,$VJ5)","v":501.4705601675164},497.26193565754909,496.26540420602106,492.33738594888598,488.49567511783471,485.96653436837158,487.91275741841639,485.83104632749212,485.39742716743416,476.4261036113042,476.85006880843923,483.61369880577473,481.34411403949423,481.55082352446254,483.64120456776135,481.83679665113846,{"$f":"_xlfn.PERCENTILE.EXC(WR$10:WR$1009,$VJ5)","v":474.84844241935343},482.58974445817233,485.76000249370321,476.42263008081517,476.86738714155047,476.58454256117517,478.94805872728995,474.62328583393975,471.61730976508886,481.44644077892605,478.38873666548909,475.55555767089322,464.35136212472725,480.78539962667753,484.56945732078458,478.71607975611659,{"$f":"_xlfn.PERCENTILE.EXC(XH$10:XH$1009,$VJ5)","v":471.82572407521269},464.80787506392977,null,{"$f":"VJ5","v":0.05},{"$f":"AVERAGE(VW5:XA5)","v":486.13717848970862},null,null,null,null,1903,5300,16000,110000,790,null,1903,1146.1630695443641,null,23251.231527093591,159800.9950248755,7697.9434447300773,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
[null,"Long Term Price Trend",1560,{"$f":"'Financial Model'!D71","v":1560},{"$f":"IF($D$2=0,C6,D6)","v":1560},1560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"MEDIAN(AB11:AB1009)","v":1636},{"$f":"MEDIAN(AC11:AC1009)","v":1636},1619.2833813700136,1586.4197773606413,1589.9588933752054,1585.1015997603442,1565.2600259444887,1551.7057220853944,1556.3492093697193,1556.7222104121959,1541.6890235655217,1548.2414159104017,1550.3800188453481,1556.4157342527114,1557.9752212089982,1591.2741475143052,1561.7674370765146,1568.5107483016259,1567.7126254312686,1581.1378460664939,1568.8549421189621,1573.1925052591848,1572.0284610832903,1560.849140416801,1535.5412481249432,1563.2377775182272,1548.3662197958083,1535.1665330913527,1549.6396039210715,1552.1687428223909,1543.9061340090675,1581.7595736235278,1586.1813910391706,1590.097694927907,1571.4914620858692,1563.6317592656067,1557.2789324316404,1548.2253458112555,1567.545991717617,1570.4178443704272,1570.8244092296588,1564.2859191491261,1553.9567183264546,1532.6600810182817,1551.2462565465264,1549.6885984083606,1551.667163245789,1572.3510648140771,1574.9901040086288,1565.5464241460661,1572.8110252031604,null,null,null,0.5,{"$f":"MEDIAN(CE11:CE1009)","v":401},{"$f":"MEDIAN(CF11:CF1009)","v":450},454.15004049041113,458.68399516275093,461.61508428836396,465.411722353274,467.11843358433197,473.86998177720864,473.02585346989872,474.37679151097581,481.51432709429201,483.42360784896613,485.69228593847652,481.44826066068111,480.58388019862582,486.19550544184767,481.41324437320816,484.2136762818738,487.33883630075445,480.09934224721763,476.21573293844244,474.5449035571848,480.72968107934946,476.75671414534213,477.28645817835957,475.27354640378661,473.52258270276747,474.13528707424359,476.47296683905103,472.30855690104363,473.82456886647651,475.07006960029071,475.48922880911596,478.56627712172195,476.23146646779844,475.61588748873925,465.26798024620769,464.58239060635469,471.81647172064839,472.16811060554437,475.5988427299597,470.09277335217382,477.3452799282515,476.3392318457399,474.21183536495528,473.60071199050856,473.19944143511503,479.26115917505763,476.79878525300489,470.37724014810419,471.68820886844566,null,null,null,null,0.5,{"$f":"MEDIAN(EI11:EI1009)","v":18067},{"$f":"MEDIAN(EJ11:EJ1009)","v":24846},24272.898018272495,23817.717081893526,23296.258206060505,22991.510442670271,22923.461982260931,22430.636934927432,22087.506470069558,21778.193289508974,21454.130235998033,21174.7694734795,20755.494728881084,20972.541337908711,20879.69472550277,20790.191355056882,20671.901513628407,20557.102496067804,20339.887608581361,20341.656572963559,20310.952282420662,20588.032608814021,20412.080239379633,20340.16544089331,20073.574987552631,20203.251444182344,20560.88026890059,20441.017588750339,20121.044420471542,19885.677821988895,19940.006242253756,20087.294024535135,20039.122280714262,20282.965557140866,20247.352224341335,20238.786576168441,20256.856805025687,20146.179617830894,20122.511994509627,19901.606165602174,19891.813675326666,19907.71542037898,19733.694108004678,19846.373170870058,19576.111576949465,19452.166045612743,19530.61671059157,19728.676762352359,19519.998325001685,19603.289224696564,19619.977941542777,null,null,null,0.5,{"$f":"MEDIAN(GL11:GL1009)","v":48985},{"$f":"MEDIAN(GM11:GM1009)","v":65558},64913.538837053391,64389.762453675205,64219.338832174471,64155.652926385286,64298.422408592887,64131.824116883443,63701.56537195525,63410.106505973105,63221.291854596137,63539.325648989543,63718.330743795472,63117.956370612083,62509.775650724012,62409.071399377346,62481.904605883465,62175.864135986863,62238.838130186356,61257.906907075259,61358.117039991608,60904.284514990199,61007.208272047319,60711.92071264195,60656.841972605944,60345.065668210707,60520.729930451642,59811.54902086965,60249.494277640413,59702.349466076215,59776.662513540228,59839.633938367799,60388.197499907605,60071.70512828989,59444.428481045768,59657.936203785401,60301.948482650609,60175.266778302197,59615.11427663255,60088.846244468368,59919.70207791165,60125.386852207783,59539.066976467017,59635.0901973285,59817.681364914948,59783.710371749585,59591.745540756179,59557.059882757727,59969.764417722174,58909.674617894088,58897.448630494604,null,null,null,0.5,{"$f":"MEDIAN(IO11:IO1009)","v":9149},{"$f":"MEDIAN(IP11:IP1009)","v":8684},8774.9050810891367,8873.1816377046398,8897.0548062476046,8863.8869950287208,8976.3174151897529,8944.4684717067121,8982.4335771016449,8880.5201203558918,8959.4096903884783,8985.9021856118015,8935.9279438573176,8829.9591182318654,8914.0722730994967,8893.4444366778043,8964.1288210072944,9014.6882086182231,9085.1701100669925,9024.1435521300264,9085.6528665192127,8943.8335491635171,8989.4235612146604,8771.8716790920662,8782.2912710974797,8881.1225924953415,8894.4931304446764,9000.6694965773622,8984.4019512058476,8925.7787153925474,8964.4219784359957,9001.8829176601012,9026.9408564884634,9003.468950176908,8948.7550614445227,8952.4437602483995,8932.3471536939796,8991.2917796750353,8971.5046430932416,8970.0530992007079,8904.1650483805388,8853.7507041915214,8873.0833823761041,8988.5449623508903,9006.8850228058236,8940.0608053073101,8928.4272507427486,9019.7255650103161,8839.6716359007878,8861.4830804105113,8891.1242704684355,null,null,null,0.5,{"$f":"MEDIAN(KR11:KR1009)","v":1636},{"$f":"MEDIAN(KS11:KS1009)","v":1636},1687.9416774567696,1736.6981055687966,1757.5415869450806,1759.9316722896947,1781.8747196015099,1815.8815346413394,1816.9410801737613,1847.4513572919252,1855.1735460048712,1862.3276182897248,1879.0780022752558,1890.3471388216892,1880.640750725011,1853.6988969367469,1863.843286943832,1874.8148118493282,1879.7573850799859,1858.6751513324398,1862.6717236323962,1870.4111920658831,1864.5137188665453,1863.3268271684353,1853.7255963776836,1850.7844279500871,1845.5022745151059,1864.5078991334592,1857.4733865819153,1865.0745626906917,1861.3278992473961,1839.3851541271924,1860.4332443611129,1889.7324216804102,1854.6975375978654,1875.4165950455319,1877.6065722098508,1889.5009463476006,1887.6985714141831,1883.7210630392058,1871.811065680411,1865.9952900611802,1871.5812948373848,1885.1477671242956,1870.8471350132108,1866.564685498578,1878.4623831218705,1875.4360242204191,1865.3466979740256,1874.5391028503616,1864.5918102974185,null,null,null,null,0.5,{"$f":"MEDIAN(MV11:MV1009)","v":401},{"$f":"MEDIAN(MW11:MW1009)","v":450},476.21888254792452,492.81099584987498,501.76391376544325,514.85083295190032,529.09982004730693,534.69036952357283,537.27119578619727,547.43503215844351,551.33765014799997,552.35128433941759,555.88535722045435,564.79660490876392,559.94741551266998,564.45008430087375,576.06043897377594,568.53600431684481,566.42457192612187,572.84155287366787,577.07607611977767,580.17808546929098,573.96563028401806,576.12738981005953,574.77070116895311,576.32647051754554,572.70819830959363,580.28595894606906,583.00641721625186,577.88637269602634,573.74245066515959,572.882727272171,567.02753417503516,568.86053006473207,574.56702271030554,565.86783181059798,564.91329347804822,563.89556975523351,568.55895518250804,569.66655215519722,561.68585893633394,565.05746883853726,565.0432223664186,565.40682221890313,565.03034000941523,561.37988934180703,561.817830948905,559.95950793841848,561.66920655330921,558.54461765543215,568.67335114538469,null,null,null,0.5,{"$f":"MEDIAN(OY11:OY1009)","v":18067},{"$f":"MEDIAN(OZ11:OZ1009)","v":24846},24680.654980840842,24614.005087625199,24503.212268636562,24620.585316005418,24393.923863120664,24302.310358112019,24246.067062282331,24020.80411946485,23955.386546621674,24078.818957803993,24085.677135952588,23955.623410501052,24105.376347755784,24063.670604309507,24007.164116517899,24109.383228301267,23975.241800948766,23871.01945039925,24040.093019857661,23932.63813309027,24120.654257791255,23978.904819432679,24059.429422230824,24218.874967408119,24029.219337682545,23840.3011114611,23961.229447547033,23896.321437572366,23896.763794718343,23832.035413776277,23818.568679377964,23946.161798412246,23983.459100972297,23953.564139304286,24042.332454768701,24268.837753440966,24185.743305593242,24002.05155373014,24198.413365960449,24280.197811696351,24135.662930669358,23967.901954866888,23801.062643155339,23970.778797170988,23849.940373545269,23941.0549469615,23777.728683926693,23993.31352228914,24018.063429927635,null,null,null,0.5,{"$f":"MEDIAN(RB11:RB1009)","v":48985},{"$f":"MEDIAN(RC11:RC1009)","v":65558},65807.907460174974,66489.808909547442,66588.759906158113,66568.466006185889,67637.109262928963,67892.168919442163,68490.939408993087,68825.392742098469,69358.055954355761,69521.886520066575,69791.437362150173,70411.078315363149,70148.538544210154,70037.942166869179,70019.775007635792,70179.91338430898,70976.46585912125,70845.337709765648,71006.510161454324,71023.808490462892,70808.437232624652,70680.396796519984,71072.831225066577,71125.551012513097,70998.776086193306,70861.610446305829,70412.025401825798,71024.233812279897,71437.018742560002,71247.62199778491,70638.994450175349,69871.629249668913,70612.368682905435,70540.487246532313,71060.440103173416,70656.413525684373,70871.072815153704,70951.147013354683,70517.305750553249,70923.213175971599,71035.727304025233,71358.277258674643,71128.388169413025,71482.269419694159,70178.16125689476,70864.981760247174,70717.237587637297,70782.771314587619,71447.746538760577,null,null,null,0.5,{"$f":"MEDIAN(TE11:TE1009)","v":9149},{"$f":"MEDIAN(TF11:TF1009)","v":8684},9058.0016993050194,9257.4418116000106,9510.7663876405713,9663.4524027712851,9807.8582390938063,9914.0324504499167,9966.3661484737131,10172.35221495814,10197.937788531779,10320.199304338978,10399.590304171721,10387.740808693405,10480.390884038223,10453.832441066821,10523.738972269961,10593.591392072776,10618.966521360104,10505.766041344694,10659.073018885112,10750.300848498007,10712.316652171885,10666.909149957306,10709.744482853363,10629.060859715315,10686.939666683946,10672.296110541733,10688.971570687088,10804.027910972287,10705.565182692499,10753.580936877941,10781.044440659331,10792.816311486133,10833.436152759845,10784.388597816376,10803.660681880963,10837.9702598642,10753.952555872778,10836.523393503234,10795.517670245612,10878.327896203014,10942.694138477977,10882.022421010974,10890.625808880231,10829.211025336233,10849.960423289614,10764.466141211189,10861.140100102059,10905.143277060393,10849.063098307322,null,null,null,"Cu",{"$f":"'User Interface'!C69","v":1.0999999999999999E-2},null,0.45,{"$f":"_xlfn.PERCENTILE.EXC(VK$10:VK$1009,$VJ6)","v":547.36400000000003},677.43799999999999,664.62004335766164,660.33100602147681,654.45361597520809,648.20705664750551,645.73396268267481,641.5923757057908,635.18649361587222,632.85293099337173,630.06409579303568,629.0920068371621,623.27792028754322,620.40983884217894,623.33421754327685,624.28571433655554,620.7408546440297,618.5330441930754,617.781764347788,617.19571873235202,611.38277133607744,613.71415058110756,611.27674223350243,607.9632373055482,608.64630670060433,606.92792314726387,607.21595593716916,609.60645526897031,605.40926433526101,599.73583659112126,602.91745276929032,602.9349509658789,604.24583645665382,604.83036727388719,602.7438707517133,605.29822524662984,605.54084864237586,603.95986855244303,604.48008709559031,604.56274020139824,601.37380422595857,602.40996170482026,600.92950018333329,600.96150097091629,602.17266362105659,595.86960356266491,595.50099677806384,598.65937380960145,597.12578165710215,595.31375238198177,594.11857247857324,null,{"$f":"VJ6","v":0.45},{"$f":"AVERAGE(VW6:XA6)","v":609.47307194946461},null,"Low",{"$f":"XL9*0.95","v":587.68888211348417},null,1904,5100,16000,113000,430,null,1904,623.86091127098325,null,23251.231527093591,164159.2039800995,7407.4550128534693,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
[null,"Coeff",0.8,{"$f":"C7","v":0.8},{"$f":"IF($D$2=0,C7,D7)","v":0.8},0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,{"$f":"_xlfn.PERCENTILE.EXC(AB$11:AB$1009,$AA7)","v":1636},{"$f":"_xlfn.PERCENTILE.EXC(AC$11:AC$1009,$AA7)","v":1636},1785.0153481761124,1806.6315954111451,1842.6921938537412,1858.7851207001042,1838.1611736265841,1839.5152101797794,1834.7908225678361,1832.4877534920877,1841.6128711995161,1829.8824102918786,1828.2847532028018,1827.4620699946265,1850.1528417759341,1853.2271074407286,1851.0738296328116,1841.7086840063166,1843.0502286634801,1840.0333117746379,1848.2958195218368,1840.7552443655634,1848.8536079471828,1828.5546599054551,1834.6391493784658,1811.4586542449183,1805.8841372196503,1819.4630693224335,1828.3376099169814,1833.1007303458402,1826.4450516962472,1848.500349244189,1819.6791408339218,1842.6181757020172,1840.6751142266896,1832.5611199808038,1847.3926287352413,1833.3712413704923,1857.5325067494171,1837.7691079171543,1836.6180747490021,1823.0420950990704,1837.4729687115839,1858.8316151348918,1851.3042754191433,1833.5532872674544,1845.7433942126684,1868.556267212716,1864.0020319200858,1860.3134576662003,1873.4010129298083,null,null,null,0.75,{"$f":"_xlfn.PERCENTILE.EXC(CE$11:CE$1009,$AA7)","v":401},{"$f":"_xlfn.PERCENTILE.EXC(CF$11:CF$1009,$AA7)","v":450},499.39232617106313,513.32619144988678,527.38658768145626,529.88685638049333,543.17440640241284,549.25226955237815,543.9543694194067,546.73368299514289,552.90145029834093,556.72503504436304,558.48246008319802,555.83803720476533,561.3456088425462,555.02677881637248,555.13220840165297,558.64002083444734,553.80148977739509,554.26339363541297,546.764358622798,547.12847654094617,551.82798622372161,551.12744050661195,553.85102867037483,543.25071457491799,543.30794292435939,544.3070287654316,548.80191670028489,552.77454148152935,543.04564855662125,543.4186731781034,543.72160743491247,546.81659973342789,546.7512461465476,555.60786608852266,546.60668371172346,543.46849882552772,545.48329802162266,546.15810356801819,543.14811293577554,538.3300749810885,545.14605766211184,547.15532672968686,546.13904845067259,539.52621436901632,544.59622062787787,545.78317762245354,541.62188460776633,543.34012419180431,549.54219014210798,null,null,null,null,0.75,{"$f":"_xlfn.PERCENTILE.EXC(EI$11:EI$1009,$AA7)","v":18067},{"$f":"_xlfn.PERCENTILE.EXC(EJ$11:EJ$1009,$AA7)","v":24846},25809.843088344482,25873.881252702755,25594.065285401266,25540.004904529043,25428.442744948421,25399.280964597026,24950.984388389999,24873.458215822884,24758.90804263387,24591.838646714834,23942.390085562562,24034.600716906541,24087.102925766932,24085.359723822668,24033.037058844446,23936.675458595255,23707.494026241722,23709.709752175968,23604.502785697492,23583.638463596883,23400.509428006844,23425.630944048324,23488.478298261314,23562.953270561615,23578.605259567117,23691.855090059613,23468.127048347262,23345.785320802483,23071.364241166295,23145.113110738461,23457.508386905934,23544.082031426395,23529.949603241934,23514.544495086549,23579.813417731079,23421.049427534301,23266.168679718488,23090.857194923035,23090.699422284404,23097.818328978057,23321.869534771391,22829.546961761371,23159.378042102755,23159.02580727464,23179.278510324169,23082.170253457251,22942.068333786763,23143.451820006634,22857.863166017101,null,null,null,0.75,{"$f":"_xlfn.PERCENTILE.EXC(GL$11:GL$1009,$AA7)","v":48985},{"$f":"_xlfn.PERCENTILE.EXC(GM$11:GM$1009,$AA7)","v":65558},69098.876580959288,69786.838563556346,70651.559042091118,70887.868810074186,71709.510038858454,71524.556080828741,71489.468366940971,72109.354000176711,72467.252030306016,72238.377546086092,72467.652856807894,72716.59029617178,72126.122162151354,72218.384614394585,72259.492085723599,71758.894286936265,71902.662671949001,71352.72593118083,71186.561889119621,70516.036685097424,70650.028423324955,69810.656568129474,69933.679313763409,69739.068692039364,70176.105199004072,70764.327445697883,70070.069926801269,69967.478458235841,69497.985502586627,69899.976098195271,70027.461220037803,69743.170951092703,70223.350808562376,70193.811476957373,70184.818821662804,70512.841708818567,70021.436107878209,70143.300996749997,70049.91218945157,69960.993206655607,70083.120887094643,70522.626710483324,69922.911685951214,69773.884670396204,70027.188436848461,70498.428364805703,70338.131013866558,70136.253083025134,69571.917241991949,null,null,null,0.75,{"$f":"_xlfn.PERCENTILE.EXC(IO$11:IO$1009,$AA7)","v":9149},{"$f":"_xlfn.PERCENTILE.EXC(IP$11:IP$1009,$AA7)","v":8684},9427.0441681790508,9739.6693768439727,9892.682708703589,9997.0423091616867,10080.431026117272,10108.52290360901,10174.104600671637,10178.556187251803,10260.544450552221,10318.758577108831,10261.140327733681,10255.668367957353,10265.388984696998,10163.852321451033,10180.045381128726,10184.384150892713,10315.226736439839,10416.506978976915,10284.703732472262,10272.586342344061,10274.321473197788,10260.909907662877,10135.975639001768,10180.13322179798,10293.945245605579,10369.614219544652,10280.164970062091,10360.828775015651,10366.984859564705,10352.045668103025,10244.95370966157,10182.582948703039,10221.799479601854,10197.169967988486,10272.424908448478,10259.929158076542,10238.595041453647,10296.838854902606,10282.113456981355,10232.344184654285,10301.100011418785,10252.744267672857,10375.980482753819,10266.133310853265,10181.541014132132,10189.945689170383,10331.607601573589,10327.246240400149,10135.086638160761,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(KR$11:KR$1009,$AA7)","v":1636},{"$f":"_xlfn.PERCENTILE.EXC(KS$11:KS$1009,$AA7)","v":1636},1868.4669311595983,1959.6874008897539,1984.2540206077579,2039.1129211391017,2073.4222678121796,2100.2264868594843,2104.6445802730495,2112.2767516667432,2134.5543679363122,2156.6208440889209,2173.7996697015278,2151.4281354511504,2153.758298654599,2169.4131952056723,2151.797122428236,2140.7721125678945,2161.3330133599816,2140.3906307112393,2158.8620797039157,2145.2312998809439,2123.5175547512208,2127.0626946426205,2126.1093628331278,2131.176912593935,2136.9986548115617,2116.0878944473516,2125.0546825898759,2130.95113967713,2150.2782347419015,2115.3589149561931,2138.6904874216552,2150.4188753731491,2132.7932749424335,2143.6438845213761,2158.5897985338715,2147.8885083914847,2155.395045608886,2162.170058211505,2163.1721290537807,2152.310383826933,2132.4771371042211,2151.5090459939956,2156.8891109882316,2167.4487691470063,2180.8611200779364,2153.6430851599457,2143.8885551563762,2159.4137644572215,2160.2889993600365,null,null,null,null,0.75,{"$f":"_xlfn.PERCENTILE.EXC(MV$11:MV$1009,$AA7)","v":401},{"$f":"_xlfn.PERCENTILE.EXC(MW$11:MW$1009,$AA7)","v":450},517.1424835689993,546.50734826194525,569.40837161348941,582.6874100791706,597.78277513098067,604.26847268581253,615.74881302027359,619.75585477902177,618.23260282526485,620.47139303833376,626.61105811187326,632.75999199301009,627.83548424969467,632.84801641501065,641.48074698137134,645.47176754331565,644.35466100059966,647.0893223444333,648.56366084436468,649.13823576834068,646.62895399722458,644.42923064627905,647.10238233341659,647.31317924112227,648.39842671393387,649.72493796823926,651.75879848806983,654.03830812342517,654.21080744961603,647.09662982731265,650.36315518015624,652.87191865250588,645.57206550491458,643.70366925744418,647.0796016401938,647.70338874073536,642.72236944854808,642.75541100412636,638.11935713426283,638.59573659721832,634.99336693210387,640.51556751149928,637.1328492255825,636.63775733426974,636.77196173067864,635.73011828259985,633.426870905736,629.59632325018481,638.28977890532076,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(OY$11:OY$1009,$AA7)","v":18067},{"$f":"_xlfn.PERCENTILE.EXC(OZ$11:OZ$1009,$AA7)","v":24846},26264.995942852696,26593.024259006168,26978.79569171925,27038.156579589766,27032.988572429516,27264.340749314066,27038.972632220371,27101.389366442352,27029.555286015875,27421.372586327605,27196.091060400315,27066.489222572047,27342.671974321998,27701.419947467453,27366.06393363723,27224.0972713589,27317.087919117977,27192.246692549357,27413.620511809742,27114.01350779034,27414.690495172323,27396.175050527778,27414.223678222948,27401.122522046833,27258.766330784812,27184.249655361953,27243.874051457882,27069.893279898297,27111.716858370142,27114.827628149014,27198.259037617543,27335.492587981313,27332.310056196369,27193.101149387687,27193.112986643828,27272.948307461433,27338.855517227974,27255.529241759705,27283.642451588385,27473.087000583466,27531.974049467215,27602.506935404199,27204.858346626177,27366.62377014774,27139.919349632324,27209.716259276269,27214.586180735303,27167.732832540994,26953.412193813503,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(RB$11:RB$1009,$AA7)","v":48985},{"$f":"_xlfn.PERCENTILE.EXC(RC$11:RC$1009,$AA7)","v":65558},70074.264271519889,71973.371107014013,72964.159407502157,74483.956872486859,75265.53288872556,76366.190839496383,76661.632040470708,77590.957489918976,78413.208294278273,78663.516056765322,79097.691173666579,78502.440944996139,78597.720221648968,79434.121667429776,80267.18997493136,80367.821575777591,81267.366468298234,81122.663686240499,80412.70680342897,80976.160707653835,81260.446228584056,81034.96298313525,81674.262369279473,81405.583044921455,80620.746259397769,80610.009446488533,80494.894634611817,80960.234240010803,81018.854233067541,80800.687188836746,80697.029632483333,80773.315667700808,80576.179701413683,80541.192226505693,80685.880767404116,80547.252999963923,80410.713834145034,80484.254768947139,80722.100933185764,81487.864465210267,80706.043458465123,80300.70712526259,81148.395963599454,80814.921642447225,80402.200529171387,80338.667007759635,81113.225041157493,80446.90998473877,81058.910036870293,null,null,null,0.05,{"$f":"_xlfn.PERCENTILE.EXC(TE$11:TE$1009,$AA7)","v":9149},{"$f":"_xlfn.PERCENTILE.EXC(TF$11:TF$1009,$AA7)","v":8684},9752.4527432763025,10161.32780492743,10490.320651323653,10760.369367742533,10888.315601266233,11099.554740708856,11221.621112961993,11427.24999426983,11402.848871907725,11719.032133151246,11585.73626765309,11757.050380037324,11948.156918729792,11921.276636452018,11965.73064455279,11914.043314403576,11912.519807345925,11972.096787015138,12015.358102532553,11945.942811826448,11965.119893305025,11986.529127239968,11927.813667838625,11955.585336063896,12067.666028168871,12003.251214086185,11984.363846063863,12098.898021015255,12138.128296232297,12124.24950597852,12188.250939459964,12092.471162084668,12041.546602975259,12022.884496926996,12043.679602238002,12049.15386629464,12089.439173152548,12113.658961059691,12151.806063080261,12247.965249438361,12225.09735701586,12169.256591428517,12178.340433962952,12208.786953903918,12088.657193188363,12164.270964307472,12169.532762899127,12173.053890610759,12199.75720343805,null,null,null,null,null,null,0.75,{"$f":"_xlfn.PERCENTILE.EXC(VK$10:VK$1009,$VJ7)","v":547.36400000000003},677.43799999999999,696.69355756871721,701.97132705872991,699.73612260957236,702.27417736583504,699.0348983937231,699.38416413112441,694.18023418458097,692.81241580856056,692.64330633375107,688.1416016645328,688.20834575643732,688.01027249015533,683.04295311252019,685.43120345674436,683.53020201407719,682.21222272780005,680.10340552360572,675.35261008731754,670.92004235464969,668.76725312655549,672.50553474224421,672.28130296696327,669.71416222421874,671.59514777241225,670.88988294529747,669.05480002516038,668.76597018436451,666.79875430423385,662.15738943574161,663.79581168833761,671.5321296064908,669.75294496100605,665.40227856995295,667.39924905292833,671.09494392002284,665.96807459517868,666.21880178082927,668.18899778295145,664.70695912980364,662.12063932085357,662.81718927083864,664.24963916186061,659.60347233345806,660.2364987406371,664.20792196870696,663.05406995560725,660.40568570988182,659.74970204922363,659.21459537442649,null,{"$f":"VJ7","v":0.75},{"$f":"AVERAGE(VW7:XA7)","v":671.88191854611898},null,null,null,null,1905,6300,16000,110000,520,null,1905,754.4364508393287,null,23251.231527093591,159800.9950248755,9150.385604113113,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
[null,"Uncertainty",250,{"$f":"C8","v":250},{"$f":"IF($D$2=0,C8,D8)","v":250},250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(AB$11:AB$1009,$AA8)","v":1636},1636,2028.8770858647963,2132.6109435412086,2195.3891658727548,2231.2295683549896,2227.781720230169,2217.7324470801727,2256.0979264265452,2208.4951582973858,2195.6115275323536,2221.766195078455,2232.2598664645352,2261.9367654522807,2251.7983617067534,2270.26858287594,2206.5508196505352,2285.9513774913589,2245.2419951941029,2221.5179011390419,2227.1580076880196,2284.7694868989042,2293.5112934110161,2232.6992562468313,2246.4279636015572,2226.3963424221597,2210.9159990388448,2218.430087084434,2198.0973994804644,2238.5642000308262,2209.0155732877929,2222.3015310361657,2224.6322917943553,2253.5391689830608,2262.8925579015463,2223.9146865945695,2245.8798175397837,2221.1447368380686,2236.1140854428168,2223.3172055044115,2222.065921243619,2212.6859680845987,2242.4741077861336,2238.0128563915723,2250.7520945680258,2245.7429082465451,2231.0557475693904,2246.1701372436546,2248.9018207661779,2275.6661702258875,2288.6128531002441,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(CE$11:CE$1009,$AA8)","v":401},450,559.54854648795572,604.34814590112637,611.40059040991491,624.45076684567232,637.79335777505673,637.39305681620567,645.77406961979545,645.07121464207773,650.80092356628052,651.27413461403421,650.91441885210861,673.17835575004824,662.63610457383811,672.34818274204781,666.19313451309063,657.16147332597245,654.57837404071483,658.74799875610336,649.44827861598662,659.87584072558377,656.00995275862294,654.44244192566237,659.40576012801512,659.36118453347262,644.02558481493838,651.18517722630907,658.69692688786949,659.32994117203987,639.48326751725722,644.14831761110509,647.00235342502947,647.31645309647433,649.64466162475219,655.9764168628127,656.4613359097242,644.68493513364422,644.08147535755347,656.45357860716967,638.75879292986349,644.19492594309236,651.6355180878154,645.92986133793261,642.98238189711856,650.16349521544885,654.68928069987521,662.65516200050365,647.27300874615457,650.21371184309749,654.90928914674339,null,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(EI$11:EI$1009,$AA8)","v":18067},24846,27771.411599435378,28840.256079423634,28612.571847479052,29050.378945861314,29169.532449974489,29261.856188749349,29416.713674524242,29650.456336826734,29564.955183274695,29294.90881442462,29054.843420336259,28861.932407698023,28856.229722906242,29071.217234559612,29341.317080676374,28890.356280924065,28533.490232151016,28254.884200941651,28001.992117372705,27971.227625969776,28167.074271312966,28323.25267992145,28004.705669426403,28061.532257939874,28303.088766427754,27979.819268085983,28167.663208211619,28167.773093852447,28101.058039335938,28211.113066037939,28061.554419678407,28294.49236177867,28023.772017956173,28415.308671459101,28629.090771294384,28130.07450821306,27715.746834345482,28293.287352140491,27994.595470197255,27872.26590597368,27691.734662813658,27702.925268271792,27967.000601148829,27494.874087419757,27930.984746492686,27485.491337118139,27444.813887618686,27958.400172091737,27951.953219790808,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(GL$11:GL$1009,$AA8)","v":48985},65558,75515.854258674561,77888.202692617779,79631.930493157444,80903.415286296731,82659.146426782798,82076.25893178262,83243.282171930186,83582.549191149883,84621.451619910076,84126.089057960897,84478.26467831395,86031.51169127725,87156.68469952271,87974.804293317531,86056.064305877764,86843.047492747777,86172.98243120726,86121.015675212941,86096.781613565705,84578.670389711871,85141.775279535301,85764.729373118797,86084.331613557704,85406.416499534374,85950.825574217219,85710.229381666519,85966.245584366217,85390.065633996084,84521.026484203074,83883.862907489005,85397.773907096591,83773.254923066983,84183.589726047998,84847.059043672853,84956.383892534301,84124.87202805595,83998.326538946785,84749.725122151605,84666.764484200103,85452.522035767252,84683.983500524409,84109.917539078684,85511.910122876041,85032.80809130524,84429.665087948655,86602.398606168586,86619.333206957526,86688.674473723499,86276.215529375258,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(IO$11:IO$1009,$AA8)","v":9149},8684,10370.282851612448,10926.541134512767,11423.352029687312,11455.970007311438,11652.656479011855,11967.06851345114,11839.696865976433,12179.753266681035,11928.47961047297,12059.091295699438,12087.194398608099,12105.596842965006,12238.824007545038,12210.926575751284,12048.234832813056,12198.853226262951,12096.506073451636,11930.414454141701,12107.218920803509,11996.981933158935,12161.06230964182,12215.109338742395,12311.207552024431,12172.553981341289,12005.390226174582,12235.793335989809,12094.158302860755,11899.395383488483,12172.169865276646,12084.688276548486,11967.013101523067,12179.225537579421,12300.828961946785,12131.707007710895,12136.623689739619,11997.131497843664,12092.299009912913,12313.16269223173,12240.451789519653,12350.531095160099,12253.098608242248,12181.449916785839,12016.152243509961,12000.174738900558,12020.970319304563,12264.331164284336,12145.370307727819,12031.134492837737,11958.100563150983,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(KR$11:KR$1009,$AA8)","v":1636},1636,2122.8789354051955,2288.7366397382175,2351.5830608313754,2419.8661576624263,2447.5906993064441,2474.2743010928443,2502.0273627468764,2460.3830020952823,2465.6661601681872,2509.0128186183128,2545.9816613091721,2526.614957274719,2566.2429513433954,2570.6400769176735,2559.08384012227,2532.4422642299965,2520.3705619551984,2527.5813761940485,2548.4277662498662,2553.1145761274543,2553.9756096231908,2597.6374144343986,2590.5474754566508,2555.1731193208802,2562.5505504703033,2514.2594634116699,2527.8877118773871,2503.581259659592,2510.8563788962124,2551.0140832888101,2588.4094356606415,2570.9417001093416,2580.2329026504299,2548.7244061573706,2567.2371335700741,2562.0135559234518,2539.4630514030741,2566.4649568634468,2554.6683052577332,2594.9889119802197,2558.027995457277,2567.0305741491575,2551.9089770345081,2530.6670180114443,2555.7200660344133,2508.9139723967619,2538.8591714628474,2540.3921938691524,2585.9533270772263,null,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(MV$11:MV$1009,$AA8)","v":401},450,577.10131748882748,625.9660225570799,658.78832548005153,682.08087832769002,699.06858154104907,703.32046995897679,708.79434813728528,715.97711351613862,728.77020277002407,745.78154443137305,736.48679487967888,731.71199386499291,729.64240140586924,734.74845137116188,744.53560781394356,750.78771831297229,749.21282191801686,739.02338822706622,744.12458433567906,749.8638200472019,744.35099654199598,743.66677434720009,752.48969569370092,755.11208051669894,752.06117354264711,763.21091516916238,760.9026810355258,760.21810542686262,755.63195474420968,765.77886754415249,760.58153555427361,754.87661783203316,756.31480770313101,748.10715096223316,746.11581548869697,753.64466040725654,748.42637576183654,746.61444054813569,747.26505429575786,749.92343049600345,744.044206115968,745.90575131585479,751.14643866809536,753.03194934010583,757.12849251567457,741.53148914497922,749.88773939523196,750.12332497611692,741.37202922830056,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(OY$11:OY$1009,$AA8)","v":18067},24846,28584.851358973465,29782.625325311459,30333.696965051811,30806.243736948803,31437.125558813172,31135.252173319957,31520.06305843038,31730.321097105716,31538.785154244575,32265.308070332911,31874.428171557629,32191.361258802972,32571.4384637845,32847.430350981711,32431.227959225267,31839.120607471847,31789.876047431881,31651.540136060816,32133.135921507637,31748.772792104184,31515.646829679721,31727.445731867909,31987.985041562875,31928.347753008329,31747.245302106108,31958.030929027533,32021.907170022816,31766.930478304585,31824.901264879005,31856.285610861545,31918.659856227561,31869.908688007617,31836.876041679698,31944.729417489882,31848.256678883412,31661.841275982879,32054.629516655976,31834.561982331808,32130.730340473921,32124.659878672432,32077.922373925499,32290.658823786216,32233.664528021647,32301.222241529838,32007.998452926011,31944.273453514314,32694.989323228951,32140.928114718587,32274.553917585134,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(RB$11:RB$1009,$AA8)","v":48985},65558,75628.304882186014,79107.56540296867,82319.066399839241,84795.930014781261,86168.89039144553,86996.211882632269,88641.298115288635,90169.407603428597,91766.064012948482,91354.721381650597,92791.975135211775,92200.748263439353,91778.300054848951,93128.328997021847,94240.944963818678,95411.049427313788,95468.564067773448,95850.741290394391,94850.543981295341,95161.876614716966,95832.065064969735,96589.79727842506,95519.240774297155,95684.792497304647,95515.62307173619,95041.457956647995,94844.786707847146,96136.861635530338,95356.688646008071,94741.525604098162,94464.633654195786,96320.700349898485,95326.984172465061,95531.879562378032,96075.385296166758,96153.58129751707,94554.471190074168,94647.99606551195,95583.346509008828,95706.650803038516,95658.502077251993,94315.274643218523,96060.964026024914,95888.789096975626,95339.607738437349,94667.099520854652,94358.23620740787,94548.510514694179,96036.669470414447,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(TE$11:TE$1009,$AA8)","v":9149},8684,10678.578218266674,11604.694825563134,11991.998607700705,12348.820156364838,12508.100041694997,12906.055291136876,13144.84118911473,13224.904229737414,13385.469036306791,13608.12056840287,13731.967395006295,13800.335520307679,13916.051692256327,13891.509294391144,13729.245037336434,13813.961089680542,13947.668998696641,13928.042523122896,13990.048417528369,14036.138173396001,13838.92344534618,13806.89196077389,13727.639553186091,13945.259448560253,13868.561986031858,14076.320868711069,14079.998378180457,13932.508762570365,14034.435685970126,13993.029247297929,14132.814726566856,14004.961227372978,14090.895935049086,14078.655929525461,14181.175608414062,14126.398622695955,14029.867354964999,13980.939731498212,14155.09692626865,14206.580584667028,14320.489687481886,14153.782713266863,14177.718187046612,13891.261541304413,13963.457264376919,13986.378475590154,14203.082373246245,14149.343419427005,14146.433745017501,null,null,null,null,null,null,0.95,{"$f":"_xlfn.PERCENTILE.EXC(VK$10:VK$1009,$VJ8)","v":547.36400000000003},677.43799999999999,733.02378243604119,746.26478408514345,751.11599123799965,752.19796054079779,759.95334576895777,767.34961971545522,770.02192425472697,766.85072723149949,770.2626112831241,764.64476211758256,760.73816435673587,761.21368038653986,765.34966270127427,769.19590113587606,759.11095452211407,760.5515206115715,753.51827284133208,755.42267755262378,751.54997218127892,752.87208821829176,753.44473018433553,747.68248398866615,751.89143148300627,750.977665207325,749.95335440852227,742.67016880452968,743.52260609250266,749.37440822724818,745.69163291170469,743.60829573450792,742.29622253895002,750.50665509140708,746.6031670896358,746.04773808784319,745.17453776246725,738.78283415207693,736.60681861599039,738.41992816849893,740.32815509594798,730.07920201375146,738.57364967392937,733.67791929427835,742.10735034125935,734.31413579594459,735.90951008867569,745.45718848506419,739.10064430656303,737.40819597823861,734.2443162708696,null,{"$f":"VJ8","v":0.95},{"$f":"AVERAGE(VW8:XA8)","v":749.0889864464674},null,"High",{"$f":"XL9*1.15","v":711.41285729527021},null,1906,7700,16000,108000,870,null,1906,1262.2302158273376,null,23251.231527093591,156895.5223880597,11183.804627249354,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(AB11:AB1009),_xlfn.PERCENTILE.EXC(AB11:AB1009,PricePercent))","v":1636},{"$f":"IF(PricePercent=0,AVERAGE(AC11:AC1009),_xlfn.PERCENTILE.EXC(AC11:AC1009,PricePercent))","v":1636},1618.3973394772847,1601.6587296200203,1591.8977708447283,1591.7377230184857,1578.6870561866203,1571.961101643448,1567.0531819847042,1556.9714578404378,1549.0159525450074,1559.9326703361578,1562.0072389470345,1572.0417765261188,1569.6769923420663,1568.5000732541721,1565.1757688932153,1573.9915715615525,1571.0622533892947,1571.8196389234647,1566.2888983566434,1568.4356364116825,1574.3817415435719,1560.2963436389937,1554.2081141382098,1549.1440845350335,1545.7966173655143,1546.3752712792907,1548.5703446130831,1547.4950345064985,1549.8611505504462,1562.4616646059069,1560.0426040597195,1567.7922710164305,1566.8938261910255,1558.9621877352909,1554.0829300943637,1549.5303030359,1555.6139317046582,1556.5522074723006,1564.8752452496594,1560.7398200999303,1557.7055741345409,1554.1296181346377,1561.4266830199945,1550.5912835398606,1546.5768574037868,1567.0203745002336,1572.1354599497124,1580.8019128226581,1581.4126727040129,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(CE11:CE1009),_xlfn.PERCENTILE.EXC(CE11:CE1009,PricePercent))","v":401},450,454.766004591252,459.49808524429113,462.99880963822238,463.53784140428149,469.22119389208353,473.8221564515548,473.22453926552214,475.35618526402175,480.3979344366798,479.53607342212848,480.14708377268056,484.11718011027443,485.12629749565519,486.8436221256224,484.47562225404619,482.73042285199494,484.47104866005162,480.64788802263155,475.7315464042224,474.8852362498252,478.47920760717886,477.46863029048706,477.28969633863903,474.60785501268066,470.19229010996469,470.45634260779678,470.0300280858404,470.47724797609789,469.07671030773417,469.35625669885036,472.04567120361571,474.07571624746203,475.47613193059686,475.98514869205741,470.66094765152798,468.70768068767154,471.20461047632057,473.84144678565428,472.25415222855509,471.77551535556859,475.77227732166455,475.98946015518942,474.31584727521596,471.47551246102103,474.70352208008359,477.9409731216993,475.78088656987882,472.24421324515453,474.28395831795359,null,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(EI11:EI1009),_xlfn.PERCENTILE.EXC(EI11:EI1009,PricePercent))","v":18067},24846,24211.84901455108,23842.144270400415,23252.773945913221,22927.10497150608,22693.345382216161,22415.358912583826,22130.504790388281,21879.821250619298,21658.919925669801,21386.847432030947,21035.327583692837,20832.846626759896,20835.661295328686,20858.621283459299,20751.59196248146,20726.910760816154,20583.457996684039,20508.426600569233,20418.520320766227,20387.88336443116,20274.722573999163,20256.655420475956,20210.810079117873,20264.632366325422,20254.323376498571,20225.344889710974,20123.535180706243,20029.633616931998,19971.577518306291,20001.801245274928,20076.931877222269,20055.153115713183,20043.263680712411,20138.068724496585,20168.396620076855,20029.153410777104,19983.266127826286,19829.209870072253,19724.857383621322,19701.030689768028,19695.848904165556,19645.303078521152,19704.192793103102,19604.062301715174,19737.744409292445,19687.821637578534,19618.281326822311,19593.772228794267,19439.508473721289,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(GL11:GL1009),_xlfn.PERCENTILE.EXC(GL11:GL1009,PricePercent))","v":48985},65558,65057.242922477322,64596.884901694182,64378.729358201977,63988.298716888283,63834.623672611553,63643.942209961337,63467.026752395795,63298.090065532284,63267.27098393991,63169.025250511841,63103.34407914168,62893.740507078168,62626.305357819358,62725.326261469614,62297.773785876008,62174.052346596116,61774.059542104638,61523.250717691648,61314.010203393191,61116.810704409574,61096.804543366845,60785.900264825723,60784.232701988411,60745.161700214347,60673.365012588605,60529.706304134423,60420.949331902455,60159.159189878141,60353.82729393569,60425.941725933757,60554.42113401847,60215.976881292998,60212.577879331657,60027.728582972901,60098.220549174664,60057.233509665406,60041.029762427301,60046.228423284672,60245.359122599933,60044.378634493434,59848.39699305407,59739.600222527784,59729.97395180582,59803.771314016987,59715.706771441743,59807.196807978617,59856.112357773607,59534.76670281234,59118.77007915797,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(IO11:IO1009),_xlfn.PERCENTILE.EXC(IO11:IO1009,PricePercent))","v":9149},8684,8758.9235403398143,8848.275172168449,8913.6712716448656,8886.9746860555624,8905.5046650142995,8927.9162703434395,8967.5146624067074,8934.4687044988223,8949.0079550775226,8952.5927448799284,8919.8981465381221,8907.6917245903769,8939.5176364360905,8899.8296971941709,8908.4865409189915,8949.3354472268893,9023.1647218690778,8999.7339705961695,8960.1596842343915,8938.6690397875154,8973.2254173844049,8896.8638849101062,8841.93951363829,8888.9172495224921,8903.0084274897272,8963.045520806565,8941.8595358463681,8935.1184061495533,8954.6240712426152,8960.2690145272791,8964.2869893110928,8945.76539129089,8916.8679965636293,8872.6248891802516,8915.485553817356,8939.9914990037632,8943.7707793521477,8962.8890405714501,8956.6076751616802,8907.1518339860177,8957.4068582515993,8968.9782280623986,8966.0884671481399,8945.4119154679393,8905.3518370090696,8933.3166048503954,8904.3553518727877,8874.7033324988861,8839.9623636930992,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(KR11:KR1009),_xlfn.PERCENTILE.EXC(KR11:KR1009,PricePercent))","v":1636},1636,1691.963530648175,1745.2848225582181,1756.6302576241299,1780.6239881760287,1793.2394035311622,1810.5015995804599,1823.9013464125749,1838.6506864399098,1845.2157944098319,1859.6656223327632,1871.93625265742,1873.6789650829157,1881.4524415632632,1869.831823879244,1872.0147201188047,1861.9964674147238,1858.420173580975,1853.2881708681218,1864.9892363581221,1863.8723920879763,1857.8257410564113,1861.2853210541546,1860.2214171652863,1858.4636677160524,1857.0801438954456,1860.5565184350319,1856.7179618764669,1854.0607981518401,1866.6600355026715,1851.246920137831,1853.9188975674142,1868.5447405095013,1861.8412488792744,1868.1169325493302,1878.4386996329545,1878.7777864398483,1871.1342549134674,1872.7059755340774,1874.2969473694727,1868.7477039216253,1870.9455338184644,1868.4914654338284,1865.9934234285465,1871.3079168105166,1884.323143001998,1875.3978747583594,1874.9554011999521,1876.5049732499438,1871.4562830598313,null,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(MV11:MV1009),_xlfn.PERCENTILE.EXC(MV11:MV1009,PricePercent))","v":401},450,474.09492058404993,490.24931803562959,505.35438940014404,517.32114485710338,529.37890283838681,535.73140593028575,539.89167775417502,547.86993050619958,552.28333313315397,554.04417362055472,558.89742018760955,559.54818535204799,556.90787373478975,560.50997671240009,567.39603542127247,569.52289405330043,568.87733283411922,567.77839023513536,572.35306211987961,574.40298847336328,572.58358490306045,572.50758985788343,575.93067615578934,574.59925969088067,572.48852516093268,576.32927262320266,579.03069633966811,575.95220974093513,578.58792402353674,574.866985405278,572.75230863214927,572.52719376162077,571.92822510321548,571.31850868549793,569.64325294173273,568.10384439985603,567.26733239937278,566.40738140871611,564.07445927031119,566.54861938906333,564.27163155951916,568.13313269515993,565.66815711399352,564.65104865818182,566.01311034078776,567.33640758346974,565.18534460782701,562.0167788807023,567.20122153577745,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(OY11:OY1009),_xlfn.PERCENTILE.EXC(OY11:OY1009,PricePercent))","v":18067},24846,24649.90868448545,24594.333286670255,24558.778659673346,24492.672194710914,24344.014377512103,24300.591495244669,24184.986198207942,24082.926636790642,24002.728286949434,24117.336797629792,24124.482101738748,24104.100889646612,24111.95557987499,24201.771842416307,24074.629219502451,24076.363202970802,24054.701432857702,23904.736107355715,24002.457395755584,23969.392571208471,23938.655508786836,23949.271204354969,24040.6234094787,24036.455540670861,23993.236744883357,23948.701943740241,23902.850328284396,23854.47105456192,23878.597729220623,23833.56213718158,23916.851381741519,24009.228096589235,24008.588323340053,23937.315590626717,23929.917455999333,24121.91579843314,24176.379371115385,23943.15606562193,23961.201204174078,24014.47605099767,24058.835543920148,24056.629855376876,23870.320767139801,23884.901486967869,23836.741215790444,23829.315865714721,23907.916257979399,23916.303162271597,23958.172019146001,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(RB11:RB1009),_xlfn.PERCENTILE.EXC(RB11:RB1009,PricePercent))","v":48985},65558,65828.624162070788,66305.201156262861,66397.435740248082,66860.114520945193,67490.305012216937,67815.160879739939,68326.072827088996,68756.102832759483,69076.525724891253,69436.780445006996,69724.460878507394,69658.265952463524,69682.486030962085,69820.416974588574,70136.548041586604,70513.29425994592,70919.193937004267,70877.138932573653,70817.749095632549,70954.216250502664,70748.193821119843,71089.441430681691,71177.505410285521,70977.918504250018,71037.963872357577,70894.526866898857,70694.009493150224,70976.971165706665,71235.262627520147,70834.1872384054,70482.474131077688,70480.891886370693,70629.773259397392,70682.257107246725,70915.390167405465,70632.487242861316,70654.840276358998,70589.727704402525,70666.396979804078,70722.432426190528,70762.190965634611,70992.037079079077,71164.037950527025,71148.042963569242,70830.915388196823,70829.314681766264,71044.970894201353,70843.919477139323,71262.929704774346,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(TE11:TE1009),_xlfn.PERCENTILE.EXC(TE11:TE1009,PricePercent))","v":9149},8684,9027.6295703772576,9244.0131527988742,9445.9621402542343,9609.7199930350889,9790.8135025450101,9943.7585424588578,10039.591708438236,10162.37839724558,10255.254837384406,10379.00335012697,10399.744507985526,10451.636473237855,10505.512156537003,10503.177799241384,10502.833525641026,10535.283262692987,10558.163512679906,10585.891338175308,10639.53194084996,10661.453126126473,10668.745702129716,10629.764227175641,10642.790894953234,10690.904412539479,10707.896971855107,10700.27440437318,10736.678298974444,10789.125057144045,10788.709541615242,10829.304565652052,10848.07967979587,10807.878449197364,10821.191342053253,10787.156891619657,10791.292037219187,10799.658274614219,10801.489184007551,10833.635911806748,10863.397588880893,10894.99993957373,10935.21030575951,10860.291831456001,10902.922908037128,10902.706334275788,10847.942282731177,10848.236527850921,10909.734872521582,10867.888260081731,10890.868260642395,null,null,null,null,null,null,"AVERAGE",{"$f":"IF(PricePercent=0,AVERAGE(VK11:VK1009),_xlfn.PERCENTILE.EXC(VK11:VK1009,PricePercent))","v":547.3639999999989},677.43799999999987,670.37022728177226,666.97012842182482,660.58556593862409,655.43043056878264,653.902107694542,651.46012168953121,647.66904621772085,644.31416875358502,642.97260188745679,639.03383216298937,634.14659814965125,632.0883752838464,632.22677004447428,632.77444456072362,629.95067175426937,629.33607459326424,627.97766280111546,625.15712111776952,621.73830028212512,620.46887167903719,620.35857710038965,618.37491473234866,617.12060484270341,617.49726473100839,616.120637013276,616.19199820399842,614.29683888367367,612.60539629272978,612.05681283691911,612.73543570271488,{"$f":"IF(PricePercent=0,AVERAGE(WQ11:WQ1009),_xlfn.PERCENTILE.EXC(WQ11:WQ1009,PricePercent))","v":614.77708417617589},614.18986698533695,614.10835303841213,614.62900659392903,614.12364738437407,611.94634916377333,612.0681071347459,611.03493549092047,609.55672789196524,608.16507277079938,609.39363194038083,608.70790765859033,608.94712797874342,606.75892915940881,608.79676134152874,609.55779392439501,607.81956262068297,605.52766559906217,602.88738047961579,null,"AVERAGE",{"$f":"AVERAGE(VW9:XA9)","v":618.61987590893068},{"$f":"XL9*0.8","v":494.89590072714458},null,null,null,1907,7700,17000,82000,810,null,1907,1175.1798561151079,null,24704.433497536957,119124.37810945263,11183.804627249354,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
["Manganese Ore",null,"Default","User Provided","USED","Default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AA9+1,1)","v":1},1636,1636,{"$f":"$E$7*(AC10-$E$6)+$E$6+$E$8*_xlfn.NORM.S.INV(RAND())","v":1720.3609301261663},{"$f":"$E$7*(AD10-$E$6)+$E$6+$E$8*_xlfn.NORM.S.INV(RAND())","v":1774.1304754593666},1745.3281099240032,1791.2882837763489,1701.2478587152132,1852.8190963893258,1514.0174301882957,1666.7655467955287,1504.3798832290433,1305.8834853252204,1238.0344833972442,889.93191762278309,1049.758168223279,1174.8548436253234,1261.5158102020039,1488.0929568150884,1604.02690407246,1862.8560053490282,1960.2285167004979,2036.5938591491285,1885.5809058284106,2443.158269056521,2787.0190711048999,2594.3780572526712,2269.0186490758892,2325.7706858727997,1989.1377159356732,1568.4607223934822,1368.3860106453303,1279.3920013766792,939.94593175070634,1246.3414330765318,1340.0368303615148,1737.1704833607823,1562.2723525893025,1708.1982054139464,1602.8810827161274,1721.4774818351423,2098.1731570107299,2279.5230756162364,1916.6815123362583,1873.3751099430267,1636.0157258126355,1334.0505003323588,1631.4088333644313,1138.7380915217682,1237.1590322284678,1407.0100398885795,1764.0413657799406,null,null,null,{"$f":"IFERROR(CD9+1,1)","v":1},401,450,{"$f":"$E$12*(CF10-$E$11)+$E$11+$E$13*_xlfn.NORM.S.INV(RAND())","v":495.52895567404749},{"$f":"$E$12*(CG10-$E$11)+$E$11+$E$13*_xlfn.NORM.S.INV(RAND())","v":458.83460069462166},518.41177557733249,554.50923725411724,571.01406327189829,538.19077716578749,610.80339948098833,550.71688655304354,419.69888904816452,311.87587079963976,214.1112741100647,304.97521687032241,388.21939153039784,497.01369430680518,523.21782282343986,630.88380347955081,653.11414020892164,653.99733470483034,584.38813442512173,609.78366871163109,582.10205710796401,623.22263302906492,666.69535093903755,626.08540785775222,563.06768836673041,516.35369746013953,474.82862058426122,582.04259386488286,547.88103000931403,585.32843337108841,515.79786400994431,546.52617513933842,548.17233877231104,525.29795466302369,510.88066959736773,408.2235705460713,364.35750588729223,390.57386072942012,444.31985384749782,498.98712793540028,450.95724760266199,470.48140466472881,581.35419943828163,523.18153614002324,581.30287403371608,565.13903154823049,492.7059563577244,524.16580751817344,541.71191280787809,null,null,null,null,{"$f":"IFERROR(EH9+1,1)","v":1},18067,24846,{"$f":"$E$17*(EJ10-$E$16)+$E$16+$E$18*_xlfn.NORM.S.INV(RAND())","v":26869.068529174707},{"$f":"$E$17*(EK10-$E$16)+$E$16+$E$18*_xlfn.NORM.S.INV(RAND())","v":29403.336761789837},{"$f":"$E$17*(EL10-$E$16)+$E$16+$E$18*_xlfn.NORM.S.INV(RAND())","v":25754.899367530281},21727.205832971158,25356.423800218443,28564.142609607497,32476.310171286168,30859.034204986085,29655.154679000028,25117.851170552312,23370.43893599691,20352.130023429952,19571.278511745164,20499.134948091501,19382.899327194857,18424.939232155841,20336.33925912522,18537.366902551141,18276.155603054885,18171.66785875315,22562.642378218501,21266.191329290657,21578.553187305766,22092.82631569315,22015.443722863147,19352.465428742235,20012.398091888044,16615.89545451611,16161.511873809381,18323.78182861457,19854.799571071177,18926.490177458618,15381.298162830612,17358.317704584893,17191.061757653501,13724.279534628316,13087.779007402834,10718.9565945955,13618.3674582391,13685.070768092037,13325.058024815911,14863.435493555447,15148.585615815799,15458.981582076842,13506.656652461712,12292.409664681323,12439.042677841473,11559.395459058927,9334.1794337178744,null,null,null,{"$f":"IFERROR(GK9+1,1)","v":1},48985,65558,{"$f":"$E$22*(GM10-$E$21)+$E$21+$E$23*_xlfn.NORM.S.INV(RAND())","v":65753.459890090206},{"$f":"$E$22*(GN10-$E$21)+$E$21+$E$23*_xlfn.NORM.S.INV(RAND())","v":68860.378337386428},{"$f":"$E$22*(GO10-$E$21)+$E$21+$E$23*_xlfn.NORM.S.INV(RAND())","v":63380.88123602519},66168.865737746455,60168.556326401958,58110.628775264384,54014.832672567129,62840.010697974736,56926.528399939911,53080.112648406466,59762.644809018529,56421.923814698464,73913.216007033669,64776.088143462977,64764.715952366634,58355.203208163883,53808.496980010881,49456.190918413711,51906.26245217985,53290.963302527671,58024.320761137751,67064.583351810812,66762.43682793378,70821.247362028094,72103.774944273566,74570.329812160795,65768.162069188969,59996.687846543675,69535.690156214929,67713.287564225466,70393.947991290159,68963.245449678987,69713.211051256978,67817.130745113871,65036.767401600038,64625.359183733439,56997.763196548454,60610.648531897088,54345.034847815034,54475.395073271691,51666.03187512757,43641.816416883375,45281.093631707794,50473.593890362929,48566.363415065993,57262.258588359953,60995.006350446994,66613.119048514374,62569.462448616228,null,null,null,{"$f":"IFERROR(IN9+1,1)","v":1},9149,8684,{"$f":"$E$27*(IP10-$E$26)+$E$26+$E$28*_xlfn.NORM.S.INV(RAND())","v":7812.3320744989696},{"$f":"$E$27*(IQ10-$E$26)+$E$26+$E$28*_xlfn.NORM.S.INV(RAND())","v":9236.065959195279},{"$f":"$E$27*(IR10-$E$26)+$E$26+$E$28*_xlfn.NORM.S.INV(RAND())","v":8559.9160117953743},7736.3568215491987,7376.9204798053051,6817.3951458747943,8856.8200694101415,8644.3318110421078,6694.7400394286724,5317.4145819879177,7408.9929107444541,7631.7151889738907,9250.3024556832697,7501.2883135750635,8485.597361128428,9818.5491798433541,9414.3490399838938,10275.086632046367,10013.764650739635,7541.618287105629,7850.2968741748609,9104.8687446547901,10199.178613387605,10368.067376134621,8389.1951630865515,8612.3727401155302,7284.0211010494513,7459.9930861345601,6944.7460763267763,7308.4065410031853,7760.7478958628435,6655.2777294962943,7860.5444524435352,7722.0471592245958,7917.4192763560231,7525.9764349116613,7197.6889194127134,6915.570736720917,6661.6807237216281,6666.9199414270943,7655.4963767675945,8232.3720252081475,6915.5290175006958,7832.680212340063,8964.8839272186942,7652.889544263835,9576.7941342195627,8373.9673146446275,7788.6631255618204,null,null,null,{"$f":"IFERROR(KQ9+1,1)","v":1},1636,1636,{"$f":"$E$7*(KS10-$E$6)+$E$6+$E$8*_xlfn.NORM.S.INV(RAND())","v":1791.5612422923757},{"$f":"$E$7*(KT10-$E$6)+$E$6+$E$8*_xlfn.NORM.S.INV(RAND())","v":1790.9497805836918},1971.1597337580965,2169.7301028965007,2199.8918453158853,1937.0391455535762,2467.3559802037639,2329.9974370250125,2135.0246040900124,1567.0080414359868,1227.7917816795725,1160.813706680045,930.17418194751531,1223.4403856091503,1176.7809422542177,1653.251469846371,1600.5837911219865,1503.4067717662926,1646.4408817253359,1797.9211855118288,1826.2083032736887,1741.5839331880863,1612.567372073283,1676.4631474546982,1577.1763889102815,953.30008762388331,1094.9886807124597,1020.4286540484961,806.22365443444312,1073.2722333273125,1176.7417230162894,1174.0823831452203,923.14272526095647,1034.7376966787174,659.04212133785609,1003.2579426323864,704.6890604988821,790.14305449382539,370.58439475152829,928.17596971245598,753.07821714758177,957.9040131950411,1127.8253331314183,1148.8926531495611,1335.3509889575876,708.77078566749412,503.51258562460652,542.18673897685744,813.01082407063404,null,null,null,null,{"$f":"IFERROR(MU9+1,1)","v":1},401,450,{"$f":"$E$12*(MW10-$E$11)+$E$11+$E$13*_xlfn.NORM.S.INV(RAND())","v":536.53551631357323},464.00878882911314,493.43531554239831,400.76781756219992,401.18944814493409,348.35846629250267,359.2285005035651,397.57041958272475,500.80208398999315,372.78640038048889,473.22002712486795,365.00776615163352,506.41778376919694,493.6506487562454,538.43511454177951,536.56327591627803,541.6501129837867,605.64309077416249,600.56186596705561,509.28098039291933,595.38113838179549,560.08653230087714,546.67860608906005,463.63238520253844,498.31683995964005,418.22643903576125,292.93276840118762,426.69915642414117,474.01572610383573,529.75007459120695,466.19862557928218,582.65540016685827,{"$f":"$E$12*(OC10-$E$11)+$E$11+$E$13*_xlfn.NORM.S.INV(RAND())","v":413.99249472856201},397.94230275437616,326.30773692841535,440.79554217156783,505.61646035843791,623.01353809429088,559.41781438843282,486.72495820224327,473.35489761501827,435.83936029669394,466.71148181371615,488.37436267846186,590.98746877666713,513.20200008048187,490.88398587891629,406.93385552667337,451.07744212432999,null,null,null,{"$f":"IFERROR(OX9+1,1)","v":1},18067,24846,{"$f":"$E$17*(OZ10-$E$16)+$E$16+$E$18*_xlfn.NORM.S.INV(RAND())","v":26251.081661043347},29916.875703514979,28221.092492139345,28497.798647741216,29497.404663744939,28158.43838667803,27990.072963586921,26488.986045801623,29129.78123462684,29545.811506792146,31404.895453753899,28592.764077347812,29293.134122592412,28288.439288225381,25086.406617106964,20748.628517049383,22805.227131215743,23019.701343590663,19429.270508703488,18247.573322087628,19124.967408575718,19567.663559299304,18103.963319482973,19380.576757950897,20853.826094578897,21540.818226325613,22900.860056799458,22943.111305162114,25479.948798546935,28024.486402088995,28211.601979681604,27018.514042284121,27183.657628650828,29947.024822116426,28956.105649167119,29063.959718610178,27285.283410936787,27069.749977602034,29159.074131204437,33604.949136659052,36240.966891941709,30531.676326545843,30786.727616177308,30533.372739106504,26473.746780895235,28354.729718371738,27842.406528108444,28150.598139527989,26386.776166871274,null,null,null,{"$f":"IFERROR(RA9+1,1)","v":1},48985,65558,{"$f":"$E$22*(RC10-$E$21)+$E$21+$E$23*_xlfn.NORM.S.INV(RAND())","v":65227.318656983523},56293.292605800554,61846.167077072554,60389.252535288193,55473.069941572205,51956.744648933578,51690.662500592684,48848.161875075442,53612.566182707655,45310.899466224684,51181.193269489944,54044.222727716435,60933.620711661868,68149.185980500304,67148.644749736981,73134.009270284514,74899.012018969952,73436.951251054299,59868.172390535838,52853.843132840135,48135.724022217481,49017.940177362747,58491.194925019612,52893.458379057374,46923.263085262297,51130.103188760331,52895.149434258681,51907.216152548717,67697.140865621288,62758.328710966336,70487.658852761291,61842.28754521747,74495.053740674251,63253.192471308837,63185.232108897784,62334.127105616892,66730.280898468671,66309.985741086784,67959.1727742535,58079.047856823599,67720.558462228684,70161.088408866359,75370.106562643705,64863.381093493474,64199.299737616311,62566.77265213892,77337.496878935039,74167.49243602356,66711.139632616861,null,null,null,{"$f":"IFERROR(TD9+1,1)","v":1},9149,8684,{"$f":"$E$27*(TF10-$E$26)+$E$26+$E$28*_xlfn.NORM.S.INV(RAND())","v":10331.140282720049},9051.9502501641837,8728.2077398330603,9461.0167164739414,8743.7671912274218,7489.9464509767604,4793.6961908521289,3604.5672714276889,3601.4341716542172,4954.1799834096328,4854.867782632864,5147.8983269688097,5122.929693446069,5843.4891834120299,5289.2362632306576,3209.656035432713,3876.0145726743913,6393.1945655290856,6395.8741217079414,8164.3488332376146,8113.2655283791964,7243.4685752515361,7802.8050605387543,7553.6025714415318,7858.2896372511459,6890.1016216217968,6979.9100025186963,8341.042472587158,8819.8982817729066,7907.911691690103,6400.1996223388578,6413.9064468837578,5216.9101193251463,7067.2683589855806,6933.0625256341209,8295.7504205892365,6727.3878161715711,8327.2913352857886,7424.1923211482726,8472.5601422757409,8529.1221847238739,7404.6309928698684,8454.0356419716991,8554.1931032977409,6214.7329913761678,7442.6820996132619,7462.9348420670731,6870.3387637280703,6982.1516550671568,null,null,null,null,null,null,"Simulation 1",{"$f":"$VH$3*IF($VM$1=0,AB10,CE10)+$VH$4*EI10+$VH$5*GL10+$VH$6*IO10","v":547.36400000000003},{"$f":"$VH$3*IF($VM$1=0,AC10,CF10)+$VH$4*EJ10+$VH$5*GM10+$VH$6*IP10","v":677.43799999999999},{"$f":"$VH$3*IF($VM$1=0,AD10,CG10)+$VH$4*EK10+$VH$5*GN10+$VH$6*IQ10","v":707.47068689036973},{"$f":"$VH$3*IF($VM$1=0,AE10,CH10)+$VH$4*EL10+$VH$5*GO10+$VH$6*IR10","v":751.86988672646146},{"$f":"$VH$3*IF($VM$1=0,AF10,CI10)+$VH$4*EM10+$VH$5*GP10+$VH$6*IS10","v":702.96347464365545},{"$f":"$VH$3*IF($VM$1=0,AG10,CJ10)+$VH$4*EN10+$VH$5*GQ10+$VH$6*IT10","v":657.37195572132839},{"$f":"$VH$3*IF($VM$1=0,AH10,CK10)+$VH$4*EO10+$VH$5*GR10+$VH$6*IU10","v":693.28474130272116},{"$f":"$VH$3*IF($VM$1=0,AI10,CL10)+$VH$4*EP10+$VH$5*GS10+$VH$6*IV10","v":715.3926387951326},{"$f":"$VH$3*IF($VM$1=0,AJ10,CM10)+$VH$4*EQ10+$VH$5*GT10+$VH$6*IW10","v":801.11488378796662},{"$f":"$VH$3*IF($VM$1=0,AK10,CN10)+$VH$4*ER10+$VH$5*GU10+$VH$6*IX10","v":778.33871176329603},{"$f":"$VH$3*IF($VM$1=0,AL10,CO10)+$VH$4*ES10+$VH$5*GV10+$VH$6*IY10","v":692.20669255027428},{"$f":"$VH$3*IF($VM$1=0,AM10,CP10)+$VH$4*ET10+$VH$5*GW10+$VH$6*IZ10","v":579.75659822295779},{"$f":"$VH$3*IF($VM$1=0,AN10,CQ10)+$VH$4*EU10+$VH$5*GX10+$VH$6*JA10","v":565.64751965144421},{"$f":"$VH$3*IF($VM$1=0,AO10,CR10)+$VH$4*EV10+$VH$5*GY10+$VH$6*JB10","v":547.98336660387065},{"$f":"$VH$3*IF($VM$1=0,AP10,CS10)+$VH$4*EW10+$VH$5*GZ10+$VH$6*JC10","v":614.2606868739033},{"$f":"$VH$3*IF($VM$1=0,AQ10,CT10)+$VH$4*EX10+$VH$5*HA10+$VH$6*JD10","v":619.70699124457383},{"$f":"$VH$3*IF($VM$1=0,AR10,CU10)+$VH$4*EY10+$VH$5*HB10+$VH$6*JE10","v":623.44255581253606},{"$f":"$VH$3*IF($VM$1=0,AS10,CV10)+$VH$4*EZ10+$VH$5*HC10+$VH$6*JF10","v":643.40965760082304},{"$f":"$VH$3*IF($VM$1=0,AT10,CW10)+$VH$4*FA10+$VH$5*HD10+$VH$6*JG10","v":661.03165958780619},{"$f":"$VH$3*IF($VM$1=0,AU10,CX10)+$VH$4*FB10+$VH$5*HE10+$VH$6*JH10","v":638.6593475786741},{"$f":"$VH$3*IF($VM$1=0,AV10,CY10)+$VH$4*FC10+$VH$5*HF10+$VH$6*JI10","v":617.52018907894376},{"$f":"$VH$3*IF($VM$1=0,AW10,CZ10)+$VH$4*FD10+$VH$5*HG10+$VH$6*JJ10","v":598.94997184111151},{"$f":"$VH$3*IF($VM$1=0,AX10,DA10)+$VH$4*FE10+$VH$5*HH10+$VH$6*JK10","v":661.03324227370115},{"$f":"$VH$3*IF($VM$1=0,AY10,DB10)+$VH$4*FF10+$VH$5*HI10+$VH$6*JL10","v":687.73843795585731},{"$f":"$VH$3*IF($VM$1=0,AZ10,DC10)+$VH$4*FG10+$VH$5*HJ10+$VH$6*JM10","v":715.57850950479292},{"$f":"$VH$3*IF($VM$1=0,BA10,DD10)+$VH$4*FH10+$VH$5*HK10+$VH$6*JN10","v":720.70623379714948},{"$f":"$VH$3*IF($VM$1=0,BB10,DE10)+$VH$4*FI10+$VH$5*HL10+$VH$6*JO10","v":682.60068857587157},{"$f":"$VH$3*IF($VM$1=0,BC10,DF10)+$VH$4*FJ10+$VH$5*HM10+$VH$6*JP10","v":642.10326041792121},{"$f":"$VH$3*IF($VM$1=0,BD10,DG10)+$VH$4*FK10+$VH$5*HN10+$VH$6*JQ10","v":606.67305969039671},{"$f":"$VH$3*IF($VM$1=0,BE10,DH10)+$VH$4*FL10+$VH$5*HO10+$VH$6*JR10","v":583.3600372069036},{"$f":"$VH$3*IF($VM$1=0,BF10,DI10)+$VH$4*FM10+$VH$5*HP10+$VH$6*JS10","v":581.16145403419148},{"$f":"$VH$3*IF($VM$1=0,BG10,DJ10)+$VH$4*FN10+$VH$5*HQ10+$VH$6*JT10","v":620.26148592886454},{"$f":"$VH$3*IF($VM$1=0,BH10,DK10)+$VH$4*FO10+$VH$5*HR10+$VH$6*JU10","v":630.75511063982105},{"$f":"$VH$3*IF($VM$1=0,BI10,DL10)+$VH$4*FP10+$VH$5*HS10+$VH$6*JV10","v":612.39235197035134},{"$f":"$VH$3*IF($VM$1=0,BJ10,DM10)+$VH$4*FQ10+$VH$5*HT10+$VH$6*JW10","v":581.53023140752703},{"$f":"$VH$3*IF($VM$1=0,BK10,DN10)+$VH$4*FR10+$VH$5*HU10+$VH$6*JX10","v":595.41952952560064},{"$f":"$VH$3*IF($VM$1=0,BL10,DO10)+$VH$4*FS10+$VH$5*HV10+$VH$6*JY10","v":585.73905985826434},{"$f":"$VH$3*IF($VM$1=0,BM10,DP10)+$VH$4*FT10+$VH$5*HW10+$VH$6*JZ10","v":506.38758713674747},{"$f":"$VH$3*IF($VM$1=0,BN10,DQ10)+$VH$4*FU10+$VH$5*HX10+$VH$6*KA10","v":466.78876327486455},{"$f":"$VH$3*IF($VM$1=0,BO10,DR10)+$VH$4*FV10+$VH$5*HY10+$VH$6*KB10","v":447.56198734462106},{"$f":"$VH$3*IF($VM$1=0,BP10,DS10)+$VH$4*FW10+$VH$5*HZ10+$VH$6*KC10","v":485.19417310636567},{"$f":"$VH$3*IF($VM$1=0,BQ10,DT10)+$VH$4*FX10+$VH$5*IA10+$VH$6*KD10","v":501.90517382109158},{"$f":"$VH$3*IF($VM$1=0,BR10,DU10)+$VH$4*FY10+$VH$5*IB10+$VH$6*KE10","v":488.8401365364615},{"$f":"$VH$3*IF($VM$1=0,BS10,DV10)+$VH$4*FZ10+$VH$5*IC10+$VH$6*KF10","v":504.68110545206014},{"$f":"$VH$3*IF($VM$1=0,BT10,DW10)+$VH$4*GA10+$VH$5*ID10+$VH$6*KG10","v":528.66921210200053},{"$f":"$VH$3*IF($VM$1=0,BU10,DX10)+$VH$4*GB10+$VH$5*IE10+$VH$6*KH10","v":536.6569869472321},{"$f":"$VH$3*IF($VM$1=0,BV10,DY10)+$VH$4*GC10+$VH$5*IF10+$VH$6*KI10","v":536.42300273711521},{"$f":"$VH$3*IF($VM$1=0,BW10,DZ10)+$VH$4*GD10+$VH$5*IG10+$VH$6*KJ10","v":519.00711276417667},{"$f":"$VH$3*IF($VM$1=0,BX10,EA10)+$VH$4*GE10+$VH$5*IH10+$VH$6*KK10","v":528.970794594842},{"$f":"$VH$3*IF($VM$1=0,BY10,EB10)+$VH$4*GF10+$VH$5*II10+$VH$6*KL10","v":524.47510886104692},{"$f":"$VH$3*IF($VM$1=0,BZ10,EC10)+$VH$4*GG10+$VH$5*IJ10+$VH$6*KM10","v":486.00473515418224},null,1,null,null,null,null,null,1908,5300,18000,4300,480,null,1908,696.40287769784197,null,26157.635467980301,6246.7661691542289,7697.9434447300773,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
[null,"Long Term Price Trend",475,{"$f":"'Financial Model'!D72","v":475},{"$f":"IF($D$2=0,C11,D11)","v":475},400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1636,1636,1329.9338082214124,1719.007386534664,1295.6502495186455,1333.3440576924713,2005.9766662919239,1882.4074526588845,2153.6109452726837,2439.6112044613992,1671.6078347175867,1806.0723427690118,1564.6973723727242,1659.7987860208784,1630.5266052502329,1268.9856781761584,1502.5048472330448,1159.3026437736996,1354.9808466886384,1665.8284379262918,1622.9194065414431,1630.7630983341649,1793.7880208546442,1298.5470394544564,1977.4217770536943,1882.3512795773543,2002.9622237731985,1512.5247200399817,1836.2597711887515,1759.4759628961128,2171.963328931859,1989.9075684769284,2224.6322917943553,1837.7319966384709,1664.2805758987101,1661.8577808396874,1526.2742493180151,1143.8799914429731,1021.7899752464562,1245.5501596799688,1147.3712304937731,1507.0282873675869,1517.4341627884203,794.0092349011785,1145.4864785287659,1623.1895612286878,1535.5805143583111,1820.7583756628983,1837.653317361533,1328.7859061865161,1645.7965836035853,null,null,null,2,401,450,470.58609619055636,445.19089535353936,463.23194680805682,457.40038701243822,540.98861959633666,579.96360910938449,578.96360939166198,625.20429752385689,615.34719406996942,570.34662397689942,563.68720595396837,503.75978781574804,519.59865761603703,594.70999628968411,620.32308927102792,620.32327828206189,658.11993212511936,500.32847164786591,507.03382910619939,547.61519051421067,460.42854626553071,382.24822312893031,572.09082575695243,603.78594543194833,473.07684288623335,417.60440452018116,440.64446931648445,436.81370392723755,454.48836239605782,503.30986305169324,429.77820872682406,476.9565227002447,511.73354285094064,555.19930825824781,578.84953617447889,676.57354873155509,595.7733418210762,641.13761975254442,544.9776441528345,502.30318215761457,567.44308959939224,536.6951012670703,475.79151038549639,471.42079059053441,478.34420213676168,365.49082952464585,420.19097834767729,462.98596378198164,514.27253114596488,null,null,null,null,2,18067,24846,23339.992214633443,23587.9106810538,22429.96598292303,20085.504802541989,22232.655043642859,22325.812748459066,24546.673848969545,27354.864082931363,25305.839523767288,27488.74506685833,22621.79406917236,22979.828698196394,22476.693808348871,21458.612325047256,19961.964269359771,16692.539300548513,18395.055283577785,19477.033461753792,20415.444947560583,23423.737792963351,21287.767130289394,24319.746587197806,26046.561354974699,25502.165290854631,22827.815651848236,23158.9840550062,25345.249093581249,26319.166771257551,24820.921568051122,25253.706818133542,24955.131906959599,22391.694405102222,19044.330189655106,22346.431902776232,22801.413426873798,22159.312760216028,23216.278292807692,19941.365808201386,21665.705235915611,21533.897233032141,19894.75692818037,17507.472984353317,17959.348452808706,18922.54919029849,18058.816229281118,19810.753388784302,17795.635293019877,19031.357527713575,20134.222073934714,null,null,null,2,48985,65558,65818.164300762568,64262.430150772743,60910.002048357077,59753.659279934545,59353.622943512288,64029.215305519494,61548.695356430566,65150.823997048254,57884.38621576174,48363.853407884832,54813.555095865173,51365.922015226439,52033.573091807542,49569.209371117533,45689.613335461509,45400.252807938741,38455.50173195052,34075.499849498476,38859.717613696681,47143.009094822053,41078.723479822358,32508.316606673798,39634.444402186236,34781.162834892435,39943.448124266884,44874.554807995672,48837.43968660372,48667.386555042081,45955.071995215185,53463.143570470987,46614.205403715991,40301.424067248525,48416.535692704332,50960.769940171769,49535.965049580249,46194.765868254959,49662.496815888779,49958.226972047538,50665.914326302227,48451.703122704188,49514.58789373398,51208.163814899977,56002.126590292923,52413.477492401908,58513.914177702791,53424.046027836659,52274.185649902065,49065.318776885026,40866.320008761337,null,null,null,2,9149,8684,7774.5903636374305,8776.6917516844787,9819.6157765218868,10871.657672221356,9456.3371469205013,9114.5399764122631,10306.718964515074,11337.298153224505,9950.0797175024836,10579.507320443303,10253.371745387652,11463.626356097793,10203.32565060767,11847.564539547173,12203.97089093459,12034.84180015769,11295.938907372476,10325.056188848363,10984.771230416025,10909.093251358203,11580.620592751648,12361.606062691848,11604.253685089541,11722.395905286372,11478.440291243895,12548.933429952724,12343.674414426425,11515.553887962918,12585.055681254706,11816.643834864954,10554.690513834566,10103.606252175014,10839.348058485937,12379.899557003049,13597.814983897424,13031.478745081891,11573.544074633915,10197.134242040403,9763.2791738941978,8857.0320101358557,7896.5575459285828,9147.623401264691,9942.1758029961347,9488.1547229351672,10314.86882291869,9318.2066269458664,8293.7510716713405,9772.3033465972858,9362.7982173413111,null,null,null,2,1636,1636,1490.046800873534,1577.0145091855072,1637.3450338726307,1412.9145433559934,1535.686730055585,1561.2346021394833,1520.4680567248936,1459.9446786700214,1314.7259616736376,1494.7831272162646,1695.7682744989422,2212.7903696683447,2116.823499259981,1874.5061866196509,1820.3880365159232,1489.4895778596658,1393.5269221766862,1257.1117767043243,1457.9465467556354,1536.4957406688206,1650.816703162797,1886.8388824559388,1551.3257084318075,2075.923414619595,1726.5980172065972,1848.2402083610596,1898.976549213214,1297.0572142886963,1540.9301131980965,1826.0721502585818,1784.6577401800068,1709.3567880537721,1791.8868231522811,1522.9835838400877,1011.930622556079,1353.5646878020466,1157.0035272976488,1131.0033658921482,1519.9760964021148,1946.275956170859,2116.1000677480315,1717.3735324195222,1450.753971328616,1468.7723061611637,1296.912404301683,1200.2875815829357,1312.1751185209973,1767.0403910653565,1838.0543341140508,null,null,null,null,2,401,450,429.84345986575931,501.30163008345153,505.95722911674733,488.53434479770533,502.16424502165563,454.34926793406754,474.88115243721114,485.8966208020247,539.3937473789731,492.47309375839455,505.31353050608368,492.45939793456233,579.83674045628254,612.54845911190444,535.63013853668849,585.38872420477412,629.96541337541737,663.1224527508648,648.09703866942982,627.25078675271618,729.37921511724392,738.86024570465429,616.81596928664544,574.92653885499169,520.06889397786085,379.93380034023858,478.80540274310385,444.34308124629359,491.53849594357797,442.12495424548803,453.84777409902858,497.59556326372427,565.60780048516926,580.95386018537556,675.56587645532693,688.64238655466227,732.89682115517121,656.88049926295707,618.27351491226295,600.13539086480978,627.66387157998111,572.01636303489477,596.78326696089255,597.11365942554721,688.77165702245316,677.94387912144816,636.89037903556527,577.0630779323418,562.1428842519914,null,null,null,2,18067,24846,25612.001213772503,26986.592573151287,25650.97326895894,24865.776273039352,24217.126759825031,22573.50396672052,25296.220768834777,26367.539394358813,25398.503460267821,26965.883947792372,25909.674992051518,22256.321113025879,17831.168962439035,18034.80117722994,16376.474116851852,19839.599777836895,18898.486732135792,20136.429093730316,19004.392211847189,19403.639382901154,16445.77006391143,16328.005522212536,13201.386679794967,12811.70769449631,12986.819212510454,11578.898160660883,14006.09534670649,17829.67591993207,15583.506300768877,17849.643248106109,20819.46713030773,25789.391667224751,24706.901329077442,23928.361800135724,25200.761448101723,27080.68181700947,29163.040967185541,27071.357721312776,25140.561008573404,25506.381346924365,28005.575236984761,26447.784130311051,26742.550748740578,24841.316566741916,25248.592866454714,26916.657205700249,24366.745885038901,22576.281839927735,19287.8167191262,null,null,null,2,48985,65558,72306.732311269574,71510.810413745567,76587.5678567703,84807.31977046025,94581.64072779569,93702.090691885256,82151.955766872692,73963.569445927555,74090.959424328365,78040.947266591233,73813.860128589426,81135.273080649262,74966.876671162201,71345.215691939491,79802.01698169735,82162.608622944157,85453.063431864779,84263.310823914289,84300.208348978471,87167.029555025147,82555.779952203506,80052.723506263166,72726.135049238816,77299.692690767421,73246.329721449642,83982.859099683381,83402.711919666355,88099.990391350511,90948.115310365829,93206.97414365274,93903.254174567322,83910.282089150307,85778.860116773794,89399.861126597607,85578.091885809175,86649.244718951508,82609.119625892112,86606.038262060218,85100.735601193548,83169.183012308349,88293.166486779053,86556.206073435649,81363.231621951185,73652.385854601642,72905.869631885405,70795.863974583015,69798.432082314772,68724.568257226565,63835.372009264851,null,null,null,2,9149,8684,10303.204008127654,8448.64382028605,8534.0116848746366,6769.8743279244627,8365.3696319488699,10763.168048217585,9058.9363437874654,10997.29204527515,10659.996239362034,11765.901994887554,12187.688960949798,13435.212808263179,12710.436023809651,14011.222621492465,12526.344065920461,12005.342081371658,12615.565075899465,11270.788330645517,11363.167847223569,11637.412447403958,11710.469429144066,12448.109979146484,12548.803052481077,11252.444056591283,11455.414153611515,9623.1944044666343,9056.6921938914584,9632.664200463696,10060.769364523767,10440.885132787729,10326.556513623766,9103.8470619986711,10177.567183754734,9066.0833102913311,8767.4505804126802,8920.9899826900419,9171.0937784978069,10112.470865293397,10580.97011710176,10486.98234149788,8120.0750999053544,8675.9506292556107,9641.9481231618138,10120.685557097182,9647.7600606312935,9321.4276004553885,9325.1157227679651,10711.288249978388,10276.296775332063,null,null,null,null,null,null,164,{"$f":"$VH$3*IF($VM$1=0,AB11,CE11)+$VH$4*EI11+$VH$5*GL11+$VH$6*IO11","v":547.36400000000003},677.43799999999999,654.22317270988958,658.14552270417937,652.98320830994237,630.10882529888227,665.39223803586685,683.26360106860693,720.00372442636308,788.1831812544491,728.95416624889685,732.43441441924369,676.58468878116219,670.6372867637541,656.06676661178926,677.3212278491385,661.30019932585242,616.35858735684837,627.2081108550434,577.02133872712216,607.95031054641777,674.3173493691437,617.04695331308562,625.70950090514566,707.994771470003,701.51203791171849,637.26516630593392,647.45382094428328,688.08656543433585,690.21012581935986,682.09243178937709,708.14755906687344,655.80373252850495,618.29019662162057,608.97451866393749,686.28065328881041,709.45953774494353,715.95375165498081,697.64522533643628,653.40577012288009,645.15571857174859,616.9255261190832,605.67698630525456,583.05874260015253,589.96450584953743,589.07330093868279,601.10574979500598,570.68755459127317,546.45712974818753,584.52163594069941,592.52170621488233,{"$f":"AVERAGE(VK11:XI11)","v":650.19099600508503},{"$f":"RANK(XJ11,$XJ$11:$XJ$1009,1)+1","v":769},null,null,null,null,null,1909,5300,16000,53000,520,null,1909,754.4364508393287,null,23251.231527093591,76995.024875621923,7697.9434447300773,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102]
[null,"Coeff",0.8,{"$f":"C12","v":0.8},{"$f":"IF($D$2=0,C12,D12)","v":0.8},0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1636,1636,1482.6678475151359,1301.8130426686905,930.62101507083321,1452.587770551964,1871.7031062303531,1529.7554675187428,1665.2741489151695,1676.7171824443265,1300.8193309517951,1626.1015025040879,1952.9191574038023,1995.4998193548063,1655.1889575381474,1617.0909838854659,1633.15164594816,1637.2854124243117,1759.1935517378099,2012.6581991002008,1940.202653857903,1751.878637875853,1759.4622708348286,1973.5661924103765,2179.2068350039926,2335.2890076685835,2033.8618716088451,1881.6486922623631,1821.0202253996304,2048.1945805563059,1605.0830618248528,1697.9704001188006,1676.7497146977648,1557.2418148296724,1605.5017847286467,1863.5523057157718,1664.0608939574379,1397.0059392715798,1416.7757938325215,1337.4995593751537,1331.9705159992607,1614.0305921312577,1597.0604240285209,2038.0428109197394,1991.4499200178932,2354.4809516864912,2208.0564747075782,1935.5121369357621,1879.3625189508966,1579.6160199008445,1166.1068898825952,null,null,null,3,401,450,392.79320675406672,479.77694303831981,611.40059040991491,615.33970363740718,501.06758188849398,440.49462966011026,535.49898361078397,589.22889055040594,614.35750385922074,659.944456358352,506.33107308582396,577.66425816159847,581.38142568477122,591.79983355471427,592.87208170538327,589.30632025308125,518.8206697499528,459.57577974886561,373.87334318349468,375.24033551274584,344.48371966664376,397.58064729892442,441.39179069722104,442.03685121816153,372.59401060635992,288.23147280517952,310.19777923704947,304.42457910001013,332.44376041968638,362.86479506869875,450.15437522249448,465.08421220945263,451.18386820233764,559.64421057231152,590.05883980204942,547.22524459853162,498.00562772867204,417.06462992309508,355.37276574346504,429.94981181655658,453.34814164325303,472.0504291580412,402.47998595608391,420.81462062058688,357.82303402806275,351.82176477778859,403.25452216235965,431.19289171663456,406.09737710411036,null,null,null,null,3,18067,24846,23712.86854514357,25252.080078174771,26198.122208945748,21184.19313037004,21512.45441888701,18751.062063477861,14837.514237605803,10722.964670101544,9711.3517661341211,10802.627981973752,13051.514335217014,16867.985879414897,16531.830606344349,16485.596692481056,14895.646408699788,14107.368154888974,13593.115310801661,15767.763244632011,17209.769955720774,16641.791968130041,16029.232012912868,17264.854096758969,17515.986252361177,20334.001320682659,22198.609742161672,25115.251160993073,22120.287712127098,19017.182510028906,20938.724950384403,24773.236274518564,23366.06303880407,22546.963515392603,25109.455168848344,22103.744927330616,20847.86172740654,18851.489790557804,17103.778829144019,17903.629404690186,16555.11562214249,15601.86302301967,20383.674139023096,21140.881722137121,21630.934104209755,22400.384754411843,21302.984375638069,20278.151805559461,19506.810142828177,20911.862055270063,19368.690925466308,null,null,null,3,48985,65558,72916.223363601195,66267.093908387338,66686.485223206982,57973.979387200612,66056.083532119432,50568.929165100461,55341.995880223163,52713.271946663597,55796.518127845105,62863.876862064084,62151.374361871131,75870.908901682327,85610.113155330531,91835.069589312174,94707.525241756652,85536.029286909325,79545.638313381467,84745.942955299615,91735.183675884487,95287.19938306979,91885.726690162395,90488.366230588887,84984.707303785224,78757.296716058481,70354.1842135724,68532.48330321614,70282.834991266791,74661.038282479436,75664.114059432293,78622.510911564808,81939.463565386919,82796.552033601503,75442.150668963761,81444.175705582718,76781.560853296571,79046.966538864581,82405.877081823826,79954.764990845302,88548.173909977268,84133.750673543589,82454.926880937826,76018.453185996783,76946.784295864505,78684.02049527863,79879.065073407342,76014.778198800006,82373.802396066472,88129.971408351121,76584.12360630554,null,null,null,3,9149,8684,6552.889299077,6805.7645320809606,6558.2689287621834,7380.2062662361323,7820.8466296883607,7519.2121294813896,6983.7152752985903,6992.9558512074163,6640.8055552677888,8197.7213361685317,9208.9420000871341,7959.186802486819,7955.9019885896478,8699.8491886357606,9167.2982295607526,8759.4892896923193,10918.213964540697,10819.130964287902,10365.748748932709,9620.59982889194,7980.3006736979278,8694.3472436633092,8570.7467995226561,9131.0783171649837,8105.4100541188536,9586.3579992602754,8197.9433361729007,9782.3965708782162,8735.9564544265249,8629.4787874162721,8470.7260579370031,9070.7352280578962,9408.4760297643006,9036.5381795223802,9783.0890127965922,10455.55487526188,9945.7037269310258,9481.2841914268629,9692.9878436871186,9916.521793519285,9234.9789038275612,8209.6293976678426,8975.1935473780723,8038.0298422961168,8177.6414710043755,6304.4298997895876,6972.0983983004635,8408.0488713692557,9116.1623239726378,null,null,null,3,1636,1636,1739.8449639693872,1676.2978095944388,1728.8369990778942,1863.2249756601486,1733.5647831048095,1584.4743170081315,2059.6107421762063,2030.907813879094,1871.671169319317,1969.450609454515,1879.0103238531165,2054.1677706572791,2218.18191243811,2135.109497521601,2373.4007656649874,2286.5507515906306,2031.1614646798148,2387.2892857693778,2545.9242684358542,2808.482594850213,2720.4993834103943,2205.1436222106913,2328.6059872378655,2379.7533581012895,2097.4147728747798,1634.3370611253235,1896.5227301474758,1820.849166489555,2018.7382239098185,1771.6298757050195,1752.6727355072976,1721.9925374652153,1634.1642268160886,2064.8054797919508,2006.5108774972209,2289.6540816843431,2088.9228701639672,1906.396528451477,2379.8699091334092,1514.192016356084,1858.1331403549339,1841.3198048866664,1686.8475693931755,1741.5709819695653,1702.5430561395663,1445.649241671535,1532.2431216403652,1634.1031550730829,1904.5693026220533,null,null,null,null,3,401,450,611.60250949682404,559.36034614659127,588.77901971835831,638.47880026742303,578.49327650115754,567.53420146653013,600.50007635744305,596.36159854476182,489.16163590819741,534.18539037064215,582.94220195555101,554.22524585156884,513.40461898219371,574.94802289698373,596.75487592750198,667.55893034574706,721.31536867061038,744.29097990523849,889.06556572272473,821.95572923869054,714.23243294825932,634.92581332695158,651.54398390772531,650.73624696260322,692.48545422823486,726.13801025919975,789.30058670318954,699.64423151589654,621.73805413175239,614.461850308061,573.25573981973923,588.89645979671673,535.62107848542109,572.92460779998623,652.18118514271191,702.46346986293133,659.48651246474913,623.97856303682454,665.63883731127362,596.83488142426654,570.76205255122352,593.83248343712467,562.98596389733973,524.15571994899915,514.12451631186184,484.42859198819434,628.87027761791182,585.83975065302479,575.11046361435058,null,null,null,3,18067,24846,28728.673992780437,29900.700882647609,32190.729652265149,29208.647033198591,29450.317709047755,27620.99437438657,31090.279191297541,28871.197494382533,29404.023610178214,30397.845992081075,27207.710787669748,23696.816784144685,23284.418230868981,23542.140446896068,20850.977992402255,22839.974828084349,24219.211329512491,23469.959881852734,26587.322730149539,23488.632380710929,22303.395287606159,21974.658016127647,18473.852395248414,19376.690424311346,22893.959296687834,23160.781168325895,28741.553231022895,30700.289691075093,32680.613360673397,33286.599589824167,31517.999480049537,31047.085509916316,31914.933492457214,28758.621731017993,29474.991427660465,29565.039997284064,28601.304815271011,28391.857558606403,26792.277349471362,30260.590932163199,27377.201360937892,28741.121362856655,25263.975407587466,26781.645574442722,27158.398822204104,26484.86410252217,28771.608301928874,28655.522510497845,26496.728267238283,null,null,null,3,48985,65558,61010.381371485317,53650.76374593033,56916.628536957069,62229.547498933542,55221.915713783266,59266.964710517866,64889.178022879336,63801.895979250687,64845.343444409838,60521.014886729041,61854.194703939218,61190.868942669447,63879.960244464775,59363.73322814743,68803.539611612403,64058.550665432391,74614.058698364461,66709.118151681512,70439.062020596903,75173.991536556408,68161.239181111814,64050.128256112177,72055.122716659651,69583.404357231746,71360.767125812068,63176.035185419132,58686.96234763899,46924.570537431588,46844.660099020482,44031.600024575469,41787.139927080934,45468.817455173899,45961.664217579746,52324.22847207875,54295.945304129469,52827.097817430622,56667.546335682739,53964.895717665051,52705.632898381911,47156.944656057647,47380.449695350842,48892.436400860395,51184.986240145947,53636.362935962767,47136.856927819397,60841.536187468271,61422.386087792373,61763.930600079308,66427.321433975478,null,null,null,3,9149,8684,10531.235533984789,11321.94767991403,11251.109800963402,11841.399625250775,10830.718089757333,9990.4397419229972,10976.629663629074,9698.7552293768276,11431.690547039087,10138.736248067586,10993.379885174594,12008.534915081884,13490.32548315894,12395.371959839811,12468.903968220839,13980.768752350024,12354.717667558443,10448.754135214276,10421.628696026422,12183.39369725319,10344.529261334941,10546.003546809554,9800.0643446608519,8850.9812508456398,8694.2957553443721,9862.2074654106473,10722.9337495529,10356.444243007967,9308.5898094327003,9878.3213533900434,8592.6151446810254,12321.306202470403,11538.224115869894,11304.005184587188,8784.0140886796071,9980.3064928164986,9992.8061912843023,9463.6693757868761,10439.439445853055,11916.539393672774,10970.60169095367,10351.553707030611,9312.7140453585471,8833.7809798484959,9228.4094829612786,10129.863800545747,8397.6273558077482,7669.2609609286392,10457.672098752173,null,null,null,null,null,null,238,547.36400000000003,677.43799999999999,637.73479082207064,671.93129050881998,719.72728505550845,647.28121423083269,640.10658069267413,552.71347340317971,532.47425622306889,489.08860388424421,485.36700141939809,543.76107779341271,539.06882183889593,622.63333838100721,638.76127096209871,661.75238998541022,652.27440552610756,618.18522172586586,603.2471994861188,624.00277014666017,627.40064247851126,619.31254775526122,577.76815334419598,613.97055923223525,617.31071924102582,647.83693783576416,624.26650468276011,650.87090796787618,606.4029562414097,590.60839193939785,614.04120143174453,677.27496185296036,688.65957583572219,690.56563354342825,708.93667342982724,708.57791124374614,699.7760138074226,673.58637344884414,637.99721821370406,615.39719324651742,599.86158265950917,602.27920693095712,660.23325773796296,651.23661401500613,648.12715697914246,656.50272331941517,628.27272487512755,584.91163996445027,609.55350332431442,663.06146836779908,620.57066990493945,625.88401209679125,522,null,null,null,null,null,1910,5000,15000,22000,530,null,1910,768.94484412470047,{"$f":"YJ12*37/44*100","v":578.48855235294036},21798.029556650243,31960.199004975126,7262.2107969151657,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.87932332527821]
[null,"Uncertainty",65,{"$f":"C13","v":65},{"$f":"IF($D$2=0,C13,D13)","v":65},50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1636,1636,1140.3514319134142,1322.6695703860194,1327.8448330557071,1388.8902923994774,1447.4656520234244,2112.1519748590104,1468.501524876121,1549.1357145773807,1517.2654993064148,1844.8834099502246,1726.0791681515739,1523.5150784016848,1022.3760331640954,967.59095318657705,1333.7763450477689,1065.9509855986337,1348.4119169097694,1597.0914629872771,1525.6119801974874,1880.0740184858248,1504.1687836483839,2077.375361525163,2556.7937176268629,2367.5017299564674,2219.9858994592514,2061.3643398406603,2524.1238459551068,2635.3989076065736,2862.6524952517802,2684.4307824242737,2199.2651273520564,2088.5545109125942,2287.4979979429809,1568.0626511523258,1601.5843190386092,1669.4352992151989,1519.9630007752569,1201.9016699872845,1529.6168557498529,1629.1715108908552,2115.0031824960201,1858.8316151348918,2015.2024581783471,1979.1499172829097,1707.935403540575,1474.6446327123197,1688.121942245114,1467.2095471816278,1918.6442725956472,null,null,null,4,401,450,395.15520788965051,493.34952043657688,421.62810013500257,429.71920429236849,469.87186636159447,403.45450139177467,331.12526857982533,464.14754649812517,447.49484961688643,415.50929950573914,476.97395067831991,432.55757567193905,510.9945788083802,431.48605630554698,407.25242373548792,450.08383729727115,347.47147210253331,334.99430178107548,427.62790573692263,441.14778478311086,530.45251983118214,477.37475950289456,484.5852843096892,354.82678203050693,389.17845424940674,344.02118767644163,377.82758819549605,387.8710023392984,380.45768644496297,307.53019837348666,490.42127666037493,564.82921688198849,544.90055167829189,459.30146131072382,430.94540415304641,318.42192956346798,394.35415516332665,370.92818478851791,384.26166146097319,433.18962121879201,379.52039861537389,330.13001700066633,262.86309340667265,307.7682396889864,319.32245286204898,370.54547691319806,461.23691009037037,522.43531859178404,526.84515565193033,null,null,null,null,4,18067,24846,21458.939181576901,23148.203873510683,19287.179127343596,19180.433974923075,22197.522620617383,26443.961780027512,26931.490698807393,26328.393534751132,24758.90804263387,22236.292727934113,20969.194553155106,23882.407021728395,26071.74794559546,26439.033336357013,25950.610872107678,21559.710715860565,25125.442969084914,24883.30772304425,24141.550184233914,21955.709034721611,18915.103933944531,19723.030349868393,18427.814305859643,17346.166948590704,15244.924792587826,15515.910843056898,20490.843489295865,20665.205896416948,16457.289509408653,14106.453265398066,12225.948041269437,10897.034884682758,10027.620602771303,11942.633973179627,14437.238885186473,16518.60432165557,20885.675872067372,21144.371872278178,19551.564879307432,22178.377463162389,24062.549874052122,25213.086255384758,25741.016355456995,24427.317450233175,22655.510716212488,17977.507594298084,16529.775543009644,18827.316183583887,19929.132327987998,null,null,null,4,48985,65558,71966.094839799218,74289.837827631389,69237.13480001982,72915.176924051659,76522.687143845833,74844.408339696573,65425.091899218423,60305.813519268602,74698.305674431176,77352.926653098548,83389.390497185421,89419.62399121045,84329.988629539454,86772.766184517517,76767.869263395798,63136.732831603927,71312.599446252701,71725.922905826243,62529.130833347066,74156.319101884641,60868.155424878831,60327.021490232655,54631.361387223689,63354.592262255566,65253.814078878422,75047.626590226428,64735.222928954565,63097.589211096914,59570.089351637493,68540.937067949286,60963.291102140822,61500.077825155182,61979.311716186807,49160.426145207573,42656.185282298829,38401.208879866223,30361.005073075521,36061.44914332615,29112.892675608891,36318.51636617825,35541.86337676111,31734.547010827642,29972.428101338108,28628.819801586447,42773.182120169709,35318.414308274259,33051.898360904706,35222.412512019997,37621.535164712528,null,null,null,4,9149,8684,7391.4788963949313,8274.6377325916565,7719.7010539125167,8067.8828751194442,8229.6645747796501,7546.8254143646054,7870.0092897468612,8157.7774583833143,6487.5422119342293,7356.9098469902574,7150.1122362179221,6035.075221088352,5303.4928529496419,6180.4957679996905,6597.9974071788802,7927.3743410205425,8754.6076047029619,9619.1469079565613,10478.346081445468,11060.299899626345,11438.94971274214,12657.689009635724,10607.182384700307,9288.4526657631995,9633.4646462154869,10056.180178557615,8962.7411706123967,8929.7947383890369,8549.9569941116024,8525.7424358140779,7226.8726397209884,7302.7799795463598,8566.9693134485224,9429.1403725754863,8571.381478994208,10886.859320535683,9958.6120924551251,9881.0832918162359,9325.4958444228196,7126.3885796190316,8478.3801555785576,6928.6388926042273,6824.519318865885,8223.1488923575289,7510.8590115939342,7475.0865389623505,7510.1839320370509,5781.0790521673298,5355.6901170461897,null,null,null,4,1636,1636,1539.5148990312045,1767.3810049845883,1708.7505818452755,1504.8224343600893,1070.5335851430686,832.19389257112266,1027.6181090539812,1367.3926318398353,1144.6890530388744,1170.13159535817,819.48849092341493,1053.1251811015877,1433.4102181495189,1165.1294974613875,1760.3732250539904,2149.5850840068706,1823.6682006753579,1953.6172016634871,2334.1029854965741,2506.7425924551162,2169.0548961193776,1837.919930207911,1868.1479602284494,1855.0591793437261,1829.6103228686504,1553.0479317179474,1159.9187796180399,1368.2760027668244,1513.9687767182972,1731.6367900608848,1693.3222586366037,1821.2844746370424,1709.7889323510533,1769.0769703765459,1883.5991921020413,2063.1496038724886,1802.8978051085555,1946.6569572559245,2014.1274172026151,2226.0848491555366,2382.2553995183798,2631.9465209829536,2413.9837847593576,2305.7046356679348,2066.3862254387968,2044.3726943399956,2152.4841395525427,1517.5711519468184,1685.0942547879158,null,null,null,null,4,401,450,470.71124187501516,439.41517750594375,541.73604241573958,601.81090898104731,658.84515393782954,707.40009884371477,725.91007489005392,593.94013627130607,639.89922863706317,757.59604313768239,692.70868525708261,655.24788492415314,646.21249420297056,673.07937883499073,681.89889219030988,706.77932587365854,759.49022931969068,750.23058295335397,712.64209913139985,610.29735188944426,441.73015477828466,416.021900282069,427.56414040245147,411.85782979145688,459.30288015263523,496.0288650252686,382.39790563366762,418.69039189196457,302.42775000146412,457.51142317956715,323.24920700073858,375.457081433415,475.6599422014516,520.98151011566699,589.05278301922431,575.43025633083846,605.71884565460005,741.56482857016817,713.44646425361009,703.65853913282047,783.39204544819961,722.81029832415118,655.63516850932581,649.98144879189499,608.58539537072033,596.47281845414875,578.29027561931582,536.16419691721194,584.66114009180603,null,null,null,4,18067,24846,23239.091519489579,23336.332408290993,23033.274392800125,23975.531495022671,23834.084824680274,24671.984632176482,24353.334185797961,23187.316663907979,27027.316983548673,21414.599866524393,17345.381788914376,19444.357555159688,21291.092049449137,18230.848753366801,16431.138095191054,17775.910227280321,15830.554141351766,14938.416476547543,19676.155829621828,18203.23967531326,20358.259924661466,22786.555934938071,20252.173941727899,19555.565792545091,17630.929915390923,15347.279151139152,18016.523016701751,19834.846081834079,22389.468608130413,23100.921012103106,24349.829641266886,23262.876266280222,24809.647891353023,28100.50326134948,27963.329308845059,28319.913965373809,25583.469411454429,25095.126912574611,27208.331941566648,26886.395851957539,29098.976540182222,25993.657060875514,23536.367202944126,24020.89817213302,24529.583467237717,25166.911856714956,27039.171420353683,24767.573892720633,24220.88331005548,null,null,null,4,48985,65558,68860.552612329251,65723.25940654258,56354.206570376591,51696.866377462909,49271.955205503,51954.740220410262,46284.918944683304,48233.757364190526,42514.962854628749,45723.727967812367,50275.974790213433,40124.757205510949,37169.833473309809,32187.736326494742,38375.718129667439,39749.281270560132,53975.737788774073,57906.909853299068,57801.986382532872,63034.37036553309,54695.823043789402,64292.328209537125,52104.878390377802,53193.628017171213,58194.20213319255,51733.719187671595,50797.324170314991,52715.42988026949,59327.103377057501,50874.578538711605,50335.243835017041,48869.653187788746,48116.133452053022,52035.057540467249,50111.932392399845,48502.839465462697,48677.485963443956,49730.958540974549,53017.507713997977,47039.154088450872,52977.421661145891,57189.085062724262,61781.261436321889,55466.457791240566,55854.663992591028,70268.951695727315,63588.723774108432,67573.5358476533,77975.990118543719,null,null,null,4,9149,8684,9412.2188627590895,10500.750220000238,9435.1289951679973,10520.711534413156,12112.761766115056,12980.795075464925,11552.139312159567,12164.403862811329,12082.295919112368,10595.016450646672,9201.7957115906484,9301.8057636180492,9041.5695946602573,10015.560218627908,11245.751842338297,11807.551288182705,11946.85418855603,13009.212242646912,12423.663481484044,11144.969994070794,10422.27299451926,11095.059814203487,10700.870527688403,14129.926452357233,14022.055916353122,12586.004644797402,12089.1590441233,12211.798312811839,12485.34405179414,12190.431675231779,13007.387868663021,11884.65757799086,12076.017550722561,13793.359800326367,11921.322837932592,11130.209939710505,11316.425667265903,9832.4206636213203,9899.0218404727584,11037.595030847493,10954.633601732552,9621.345765343518,8635.1314549229955,9717.8177033570792,8079.2991040318411,8436.8174369312655,8871.7234592024906,10858.763164669459,10315.693552526549,null,null,null,null,null,null,711,547.36400000000003,677.43799999999999,616.42874594110322,680.63860487339764,593.8666902868847,605.96296116744975,665.58308872498662,691.05647777302556,661.5692413468189,684.43419823798592,669.71391752557497,642.70830814586338,653.49014677642731,678.54271818769257,711.05358231584592,707.78045918044813,679.1313396840377,621.57463251304614,664.23853921946136,667.88384390457531,675.60654618692115,680.68612542944345,644.10962446325584,651.86244833356932,603.12553572627792,555.15314027624947,545.18644257660048,560.12209340443565,601.74459914301258,603.22596186225428,535.18445221118452,501.58750971809843,499.63914834926169,505.40368652068094,503.30611039296912,487.73725305232614,489.67016712042323,501.73155446317224,553.77710956641795,561.0352533161863,524.10689492578172,562.37206655541377,584.94285003433015,561.21116798849289,544.30089985863685,552.67358434380913,553.37502929145694,491.80529471435773,494.5941844990075,527.16343546453788,542.85840608592525,594.50506022900231,229,null,null,null,null,null,1911,4900,15000,5200,510,null,1911,739.92805755395693,{"$f":"YJ13*37/44*100","v":569.51436986672513},21798.029556650243,7554.2288557213942,7116.9665809768621,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.7726033173340285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1636,1636,1697.9972074375989,1515.241378494537,1622.0068744744297,1457.1395359567057,1552.0684060654298,1408.5330360195251,1279.3480220652255,1027.6712707980641,957.67824124094909,904.43930238197026,807.72196613810434,859.44382815848871,803.19226966028964,484.09657758226837,990.54031906044656,934.06508396489301,1445.0125284571754,1544.9534169347294,1362.5205788641704,1707.4542801282207,1673.6690035299364,1642.6393680950478,1608.834099184784,1660.9412507029608,1428.9116095920358,1769.9766705342433,1446.8354266034071,1279.8162237726453,1592.6897419944096,1615.2785171594999,1586.1813910391706,1555.3244469122956,1558.9055212327253,1790.1708931268581,1749.2281437210861,1536.4084018824374,1464.5094999555749,1605.7730497701266,1027.5922733181919,1123.8471263397714,1164.5497864917058,1146.2655551713042,1432.7431226413794,1517.9139484808916,1397.2342157420949,1323.8188331148306,1641.7431247654188,1529.7614682001149,1631.9332689167063,null,null,null,5,401,450,440.63956567172033,420.44029814420969,589.72951760776914,597.16918812657445,560.85574413658594,629.07214129294618,739.26087525945115,722.47096583315113,678.24374112748069,697.44412536227617,686.81650497701696,696.92770158058283,692.63546258967892,620.89619775135418,564.53457266421924,590.68516903859575,622.94818742857842,543.21081282785281,629.37276119581304,624.21294538967993,597.4625088384156,548.3120397322449,551.25720838243046,531.79975128709452,505.17076546183375,539.40010225370213,470.41843463236142,308.49858824349758,328.40364285206897,347.6399184810349,346.66528196743991,369.70804419754575,355.68811658641187,295.55632481732698,297.38933848112771,370.64433450928749,489.17919389063553,516.88647595950226,512.36034630150039,376.59976045370956,415.49985042114776,462.47548447214092,432.18566746442997,448.50489219749909,565.74198778492905,612.27570426691932,628.5932015128277,552.34745236839137,562.35096479205208,null,null,null,null,5,18067,24846,21928.028773665657,19522.671105542595,16340.638398066039,17363.237563608131,16769.906509686756,17608.619847527454,17231.901910777822,15809.144364829303,18293.280735021352,20412.824696319833,18794.682767204369,21790.166342671891,23954.875355775283,24097.632660255509,23269.040311577908,24587.712905921009,24154.645242913462,25863.333476461816,22159.672531679495,22873.099845386118,20003.46977392973,20670.41543351439,22796.190398204097,18441.689959838957,23026.090020624782,26172.330019281078,27620.01257334726,28986.043407462425,29042.977732196272,27127.608152159944,26806.298440803021,25134.119198277207,25058.529107682491,26013.630554803705,25900.711362300306,25792.403153312178,20274.550439329971,21746.041805553443,23439.524746130875,23655.140193825813,23974.852055000483,19963.762509129843,20183.122419460011,22615.129529324258,25194.315734071442,28104.819414773694,30464.079814370663,28104.268181298186,31140.75919789106,null,null,null,5,48985,65558,65835.999723142697,62650.308011105677,63023.018209736583,80063.614318764827,74190.664950167775,71446.932741903482,80263.075812915442,89318.906960892768,88306.654700762549,85810.121093361449,80506.277154706899,73056.087384441984,78494.862189299311,71711.51784412947,71296.151657579394,77132.006338517473,70278.802860934287,56622.167553946107,51932.18976292148,42445.184477508003,40746.965935938126,37363.430780781411,40507.192222836275,53127.845918775311,44304.662382696304,46710.212011891279,51833.376907117228,60198.399295499847,63714.175712321783,61711.574912103788,63401.470840854112,75948.378522801097,83632.080297352877,88271.684987554268,84025.329330718916,78208.789379796915,74266.935294152907,70549.222011350532,69089.139114880032,75957.403354128008,76792.605494589894,85379.26401066684,92108.891549900509,84489.161544518327,81477.615839219812,75663.073431209952,76027.295925821105,74223.323407988471,66386.71957690554,null,null,null,5,9149,8684,7316.4343958407962,8899.2165299754597,8972.5175843840116,7511.1692388275078,7088.8255217497453,7372.4968575181165,9304.0737113165687,8028.2069974031438,8893.3331616606956,8153.410093520949,8187.5851799460761,8152.2583619508841,7756.9262703873337,8291.7949342394222,7959.2136137152047,8606.5774369979954,9438.28216969389,7038.9558456482873,6652.8884376584019,7008.7604376991512,5078.9690754392559,5967.9467812783123,5435.6395847163958,4868.575842650027,6991.2592589708502,5837.9374235293299,6252.6831948618174,4974.3046655010712,4723.0386284645947,6898.3513478301929,8056.6887892282357,8664.328683599957,7140.4169591975115,8954.4620563213684,8425.5266891294923,9157.2398622689871,7679.8593471184886,8979.0100393028843,9000.7464620059836,7799.5607859146858,7153.629666620217,6721.9709234714492,6963.9010588016417,7190.6347044002505,7768.6091395973972,8731.1922706766891,7253.5988865613253,7232.871316306544,6937.0945851801853,null,null,null,5,1636,1636,1575.6639893251634,1360.7324659471149,1554.7527478724876,2030.861018813531,1956.1416495108747,1980.6033081257417,2170.6056473286708,2170.047000124363,1943.8462527137744,2108.9328301635192,1739.4729695920396,1802.17453600314,1920.5901655927064,1734.0993249169589,1740.831905482923,1577.4113506350441,1404.5993613196183,1590.1830036343833,1509.7615960939434,1464.2625420521199,1740.0346469772471,1618.3515743771072,1349.0486502551269,1312.2722476137985,1627.3553698213386,1608.8816340544909,1594.1239178873266,1579.6634387281135,1536.6171803045959,1446.0200758324306,957.36270302704952,1374.4993260650908,1509.2217240376258,1641.7488640417428,1754.2910031357196,1744.4478850065057,1868.3192029480019,1883.7210630392058,2152.2353198825149,1921.0871060699867,2125.7163805835462,2157.8625331011972,2029.938934980888,1850.5987404104419,1963.9764072384401,1783.3127611545112,1486.334043278139,1348.515542455837,1473.4031926438945,null,null,null,null,5,401,450,482.41121432814663,471.5738418461504,413.12354662810787,385.72007045962965,384.63792496611103,408.56352063403426,376.30735609416945,438.48295990276574,398.36938556966686,427.49127959344059,440.54387503816992,357.34261428059443,423.29867070574693,537.06258892007793,491.25117513981854,391.70512282791395,454.98640294722236,450.62778830275175,522.48160165394108,546.78825045623955,604.13964954041421,458.12856706297464,525.09843392563278,482.00648947376442,468.60593460486939,514.44416288350908,453.05688409831572,430.07616656111639,497.58471598304243,531.64413566631231,442.30941792204851,551.45426005493789,565.19625466260607,654.75196593999522,779.45026142791755,665.06019670895057,626.85121437664372,677.05416604122445,703.48751452237809,745.20557024714708,701.79869179686625,607.27226627721211,569.13961871393042,626.48679496548073,624.72706135716078,646.22860840576732,680.8854935839704,633.93572372154404,642.7164035573586,null,null,null,5,18067,24846,23854.415820700749,27151.532641929953,30916.859288388176,31769.711750641782,28457.973587869241,28578.969496157268,24561.195591862052,23263.69628420733,21889.463580391275,24719.972652558325,24959.784715383797,22431.576386351466,23089.714379885547,25726.499431794233,22220.865686374411,20772.490676383866,20978.296283791846,18157.78849897259,17226.871427863771,15631.979315079469,16190.516165629153,22227.968097951893,18816.027063518985,21850.252423315185,20388.436671854477,20994.943647012624,20037.921700080675,21516.273037864583,26105.026207447867,28605.282896746889,29097.447744858633,31570.005975818876,33600.537923081545,30723.563900688485,28998.163300282587,28716.127795948665,32054.629516655976,29647.394582061821,26242.078127122415,26166.830655436333,25045.037700842087,21796.965928111935,23003.856669589019,20274.875927032597,16785.349921817971,17370.843739335203,18122.946230762682,19215.310787507282,20274.30546056003,null,null,null,5,48985,65558,61991.050700604086,61743.769801915216,63395.082894407758,68013.710248957825,74043.574439953678,77998.754024321985,71827.349790601176,68946.49249957742,65640.757166684358,65159.112050921482,68597.880393519139,61933.269562647503,68497.744629820358,67056.159667895467,73003.781865437239,67645.249613954773,71547.498343542989,73759.873349457732,71328.379688959918,67013.283303923236,57103.096850536342,67492.151225615482,65943.503462221517,62326.572894771867,68116.80738886584,73179.182777636132,80385.919473451097,74860.041404183983,73914.376177823899,85363.921620983907,83508.583777713488,82204.178642586136,82686.511372520792,95594.095320965658,95627.657903341911,92676.649138863286,89074.938700583996,93278.136369438595,93796.021410471381,81405.564627888467,81448.380906223538,78780.287610686355,81930.656992232209,75237.882407560639,70068.130477775645,71795.968338777107,64421.419722932835,59869.904183149301,65405.757146210446,null,null,null,5,9149,8684,10420.074618701938,9635.7882359931173,8427.6776788189109,8849.3074993993905,9598.0523834008836,8685.1395580879544,9536.6863068325074,11056.222144632124,11178.772059156336,10624.612894457545,10723.145209377635,10770.256315897179,10706.323666059096,12043.286568915044,12261.448126443594,12572.548023187861,12025.236815647067,13223.033339690457,12329.7460759715,12184.483677955533,12578.332989020648,14279.010032437636,14763.362661453659,15189.601645333292,15633.553028826225,15094.680705884673,17524.954691858256,15790.425717502856,15475.405964313311,13596.196368962517,12544.434331691469,11597.55547238586,12415.443303730512,12155.535617126987,9093.1648772934132,9037.7161157240553,7992.8626505594675,7131.2430524260826,7873.1388370480963,9761.3652366492188,10380.57019074233,11741.095172108366,11551.768494409351,11645.164891639348,11763.136863274653,12114.704219463074,12298.566618118972,11868.164135049205,11661.364356587013,null,null,null,null,null,null,470,547.36400000000003,677.43799999999999,622.3587885089562,596.39176689695068,604.65521202316222,638.0682280194851,603.65022660030093,631.55987706155986,696.83577586410888,677.6487219326159,704.87384621527474,724.7486058704975,690.46275467595012,716.98664645396377,750.43776435340681,724.23652470959871,692.96899575317707,736.33122026794717,735.30638297609266,681.16805544713714,643.86375943152973,636.61350825039528,567.08705127290455,564.81029607526887,593.71394223481639,550.58312495014218,608.32084427335485,651.0676549733106,665.1052678468194,639.54631326967626,650.20712142629316,650.69365747703284,662.36133817241102,678.94500669490833,672.58505065629174,697.15764605521258,681.89927208040649,697.71144923824852,635.50837018283937,669.36185709972608,687.41064936115333,652.18112984190657,661.95017155661435,635.57215838829563,645.94201575949728,669.44737810274444,736.60676128785963,786.61821424372658,806.39768642027843,750.23039412484843,773.61902316431974,668.16881387339265,867,null,null,null,null,null,1912,6200,15000,5400,420,null,1912,609.3525179856116,533.28770855075038,21798.029556650243,7844.7761194029899,9005.1413881748103,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.3417997773602757]
["Nickel",null,"Default","User Provided","USED","Default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1636,1636,1393.4007258023455,1589.5209575855897,1458.1890515297243,1318.7702509302949,1523.5244331393853,1569.1394989597356,1316.5019127155872,1734.326150348782,1440.7682249912868,1206.2665466355488,1305.1948580660758,1043.397306138796,771.55736446387334,971.83818559115537,997.08118265008238,1144.6511012336769,1170.3906247808634,1127.421962326835,1599.6013212823632,1487.2347195898089,1637.3208505017326,1659.0108812764536,1864.4217914590583,1586.7758125169494,1642.1612800878929,1529.4603133156359,2003.8037307704039,1871.4768150607247,1636.226882938332,1805.3282954303204,1837.7448146347647,1806.0683541582866,1926.2658919563075,1663.3281133094481,1773.7656160092283,1867.5370630917646,1485.0045782523441,1372.1135721188195,1025.9823755654456,1161.7762467262025,817.66670575398814,1188.1295025743686,1190.9612235359602,1308.2518763421474,1814.5120852561745,1802.7921698929067,1507.2554549344011,1216.1855992039232,1395.7469422803567,null,null,null,6,401,450,485.78679008421454,321.2267251767895,148.04788758345671,262.51292766512154,355.41367635472403,539.76555480406785,576.25061442765593,500.09138834435731,607.06412581788629,530.09347673416721,547.816794398615,478.84745466128845,460.70827149436337,476.9097011392472,482.78160505947284,586.62730320586661,595.76092428250558,639.01943398681306,501.84736326168394,421.86097904152803,436.96513233155912,413.35013978453492,413.61939528231659,528.13781940064109,553.51810538424741,437.30303378117333,504.32904590390518,303.13234154384958,343.21137401331339,417.45954741100468,435.45745461379141,509.16646907614461,552.86404161400424,522.59429830287036,446.02959454079462,540.71689281835006,528.69704256674447,591.79065366923385,515.23229042455091,511.82929524711653,519.99161317945823,605.57318262415572,606.63562764416974,641.67658533293957,743.57954186682923,708.96380035190737,766.41544047588002,665.12494846451989,665.70984998106712,null,null,null,null,6,18067,24846,25886.696203663087,24460.388191274706,22753.048176546723,22187.040275105155,22301.649642659246,20669.527179880566,20411.530451737483,16521.701815795634,17369.949648556139,19953.73054169018,18358.676237270734,20300.059392858228,21934.667070279069,21397.088305947771,21179.001974304825,16071.789640730469,15881.632210117339,15281.668119673308,15071.681933163709,17379.48064605696,19706.95228815556,20847.809356435286,19966.269021495526,19057.287005084603,18849.626213262032,18370.748043374337,21172.267505727534,24191.864219692994,24864.09039657528,25694.600710556835,24135.256560166104,27757.796964011442,25675.218111339382,23365.08487709596,18723.379170494623,17971.158304049186,20070.018111589317,17641.355947350839,19248.838304707977,20930.039769272393,25632.467339513321,24803.432004800608,22304.476185297543,21967.785848777032,22949.321364582014,26883.608381908351,30224.189013197789,25907.865048568678,24908.168927806753,null,null,null,6,48985,65558,50714.510452506773,48718.338411652243,52758.914788572743,35228.197265937473,41458.273694906668,39532.05056854969,43197.109713188991,33785.444518319564,27799.403846537069,27061.224410590541,22279.599604817122,31343.942065210224,26673.440965502916,25577.907813831083,24447.379269095458,25727.83102560831,24393.829257568963,32573.707716249955,39469.391869860738,52593.567810230714,53965.367883280567,53792.731090438552,61591.931968908873,68620.010563048723,59313.846421971873,57877.765875264115,58287.982468310664,57985.65086713653,44219.520786664041,48837.129910775824,50231.107648761936,48360.18382922349,48558.452459370223,55496.408237845928,61302.223907431842,64078.296031821075,64170.971240650739,56220.879298791704,54141.581635380186,57998.560473297286,52827.840655209497,57610.850886013759,67218.773312088175,63069.980846888982,65032.380586787891,57861.418432549974,52549.509105522164,48567.86004444844,56570.204913783571,null,null,null,6,9149,8684,9465.7348856300996,9351.9079046118168,10777.947859765996,10231.546141210272,10187.003945884702,10580.883488075138,9754.1260965610745,9224.4863489756517,9508.2065355334471,8966.7712973038924,8271.3770730350516,7693.2588682388468,8874.2527120102986,7858.7820566202017,9511.5235598639247,8398.2839054749638,8843.5322494865959,8656.3692799388336,6808.4107809034404,6973.8435723777102,7185.8757670424238,7904.8521726690278,8958.46578910061,9603.7829458320157,8971.4087483199291,9321.1778968497383,11216.314022128348,10918.400891740457,9425.9025194355272,10989.759694758279,12515.763702927721,11688.140617772307,10333.883789654221,10443.947292864703,9771.4724978135182,9949.2028977206519,9654.3078974042837,10546.790370129074,11493.679379426299,9075.5358983656406,10108.73063642056,10778.443181977418,11861.634762041038,12231.95484728818,10805.983314475985,9222.8842934568856,9833.4327756203566,8754.2801949800669,10043.675129819125,null,null,null,6,1636,1636,1906.1622190860503,1692.48025972957,1776.2325084504512,1334.3205687916929,1430.4257420952374,1419.8948731089224,1325.1109819589046,1644.3954088236396,1778.5093842620383,1781.0846021569544,2069.6101319210125,2083.0314596033636,1514.8416774370146,2015.6141222331664,1909.0278232812243,2066.5145476641383,1728.5297594773499,1647.3718721764901,1408.5391065793019,1653.4152455707729,1448.3933958521598,1959.3928726655731,2274.6814283636772,2342.6012530416947,2074.4573933019333,1762.186597752263,1925.1216460218284,2000.1842564329536,1987.0294194583068,1826.0842621896973,1859.3091584684523,1994.6913996610945,1961.0464812189359,2231.8008242200649,2162.639588646482,2011.2643751049122,1808.6301685449453,2091.9354383454533,2158.3869791694183,2607.8239581279622,2590.1291429012094,2610.0723638278523,2637.0737233228701,2353.5269895239203,1992.0311863820937,1809.4665914204434,1515.4840481763781,1331.4405744925953,1343.1266140124653,null,null,null,null,6,401,450,509.07277172083923,474.86072567727564,522.85495797733188,463.2468668926989,585.77509615870076,569.12967734233359,415.00602323819129,361.6505621643812,392.60971088797135,350.64106423279009,413.12774372738028,499.69356770848805,418.81163161887991,433.13134652306724,508.42315361345948,417.68577179523913,480.51067065300384,560.79982312208813,502.46991077550894,555.19859164941431,554.68968721769193,646.47254716931263,749.89839368138382,637.84186849502328,546.50541575715204,604.20582279046585,523.79155186271953,528.27469667378523,606.48409689528262,679.81452482578345,755.26499394517896,659.08502552085895,750.79681135259955,722.10402521607648,706.76756821720653,745.63997733703832,799.73209580139599,850.91863773309672,789.65756648581555,767.14812473153131,661.33144873467859,575.42174641536496,508.70613498324752,451.1187971027901,526.58616991467784,620.00968644816624,493.14169213700376,542.04927030242095,645.63853901910352,null,null,null,6,18067,24846,21174.760393690114,23026.792678812944,21784.990085189482,23446.697968303593,23672.329645188678,24907.934241001956,25170.583383145295,22040.872590924504,21737.314469821518,25812.85551642923,25239.911667315733,21537.245241900931,22664.246751223236,23120.055735759855,20963.055123181559,22841.922056541825,22155.74498427417,24309.156312304254,23100.695621673116,23449.685508577233,24957.974993875076,26256.008037384516,28857.679587924638,29256.573078753067,28276.728894439955,25123.582294104042,23057.647418118406,26729.73806622333,30614.948006841638,26105.687946994061,29509.116723851945,29169.20913879836,28102.114766663686,26498.273364817738,27149.140116865241,26969.194067447868,26547.682144412651,26956.020483182518,25244.331875606465,24092.065043285671,24436.344425744574,19926.212393468595,18553.883175631017,18937.964019802475,17130.685388038186,17441.742093686746,17973.982302394998,19652.434680067956,18705.633309353987,null,null,null,6,48985,65558,71862.113196449733,68438.16015201222,65766.055360831044,60912.258461821431,64203.595826425255,63763.462173964923,69100.551998985873,74965.787826847736,75164.553481068768,71581.324809978585,79519.711684393085,78855.589839015753,79278.579503587855,76629.428201700488,74275.199336033475,79237.164114654108,79585.52192356663,74051.74588332494,65000.837575281286,53728.889250929438,44860.226330652484,53104.418217820734,51377.828942397238,54926.258694665637,65342.114339205458,71581.042874559003,72218.850933979294,80250.489768659696,67170.652932051191,61334.602145033539,70835.161096682554,71065.591254167899,70923.71574235514,74781.829722664654,77674.487678724588,63841.225586024579,75104.324376311575,70708.128075028391,72983.260047122109,75348.977140037168,68409.301180780851,73033.223975490895,86181.014919525929,94010.65878777235,91316.965292076289,78058.383356634047,78868.861092704377,79376.730588686827,77283.673219826975,null,null,null,6,9149,8684,9317.7134673484543,10671.84321331402,10113.378716838588,9920.9654950277036,11295.747817121792,11501.755873847906,12582.720907263763,12194.185850018486,11821.337159297913,10707.193637497801,9237.1110053258853,8459.9867952234636,9102.8344480431424,10484.887630833513,11720.302072435867,9567.6231614425524,9362.6565561487841,10726.694420236305,9263.1171332007143,11945.942811826448,14262.141600640614,13062.296981904157,14101.413028109875,13482.349871733126,13677.251867086221,12393.108353811884,12452.162482855145,13873.592912857432,14554.603979342879,12723.538282694535,12718.275064825404,12417.981730823189,12276.213780999795,14372.464567533052,14450.084986750115,14058.045384387715,11571.301436442898,11744.640549624613,12322.673891012648,10948.022549005434,10424.308073183438,10291.793563554151,11883.868055079996,12927.464947830402,10754.48461073484,8233.3327538856101,9092.5617003125808,9578.4706900965921,9599.2688762700836,null,null,null,null,null,null,189,547.36400000000003,677.43799999999999,680.04260367848167,609.52110021081387,561.91048240338057,545.98859711844943,585.83252023385683,617.45109040872853,622.69467685859127,525.84831677051193,558.4046367474516,562.70197752599972,529.78710770674593,547.2071809120107,566.9554827811462,551.20692135135153,565.95851919954703,519.37220445140338,521.72383448724736,540.51068231983493,492.28781862710576,527.64118136315074,567.26384653221282,582.95179741270306,598.75639315754415,640.61750530613153,619.55747177699561,581.30227477359495,658.42434579120015,636.65753139788023,612.82917466237859,671.14993716585684,675.56386842220491,730.74455220371624,701.58084987072607,678.03912081746626,600.16697935682816,624.78647945162015,645.59952489236514,625.8626256266266,631.27450488622583,633.27805267933877,697.7514118676844,728.21197670144716,727.15823766643996,728.50883128260421,758.44834526255727,768.00719235787574,823.84322100958934,719.13053322899395,736.4886297116883,624.74125785153558,512,null,null,null,null,null,1913,5630,15300,22800,460,null,1913,667.3860911270981,516.83599087979542,22233.99014778325,33122.388059701487,8177.249357326481,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.1461577293813505]
[null,"Intercept",20000,{"$f":"'Financial Model'!D73","v":20000},{"$f":"IF($D$2=0,C16,D16)","v":20000},18336.333333333332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1636,1636,1882.8908703805755,1689.3759619481875,1960.0477052455822,1797.9001521381306,1739.4266019613867,1593.6008385089274,1347.2650962542405,1654.5094158967204,1674.2349991344263,1652.0907334178507,1727.8157428998825,1703.5640898908662,1174.5951419191892,1409.2153097503879,1372.0731214153568,1634.4745800151966,1280.8255094376657,1468.1922010195944,1594.9954244296073,1700.2001556513176,1508.2180266991777,1463.4785862686986,1335.7839285477878,1485.6501701583975,1250.8326568976388,1051.1417483104317,1051.0458824152181,1623.2994057944732,1822.7634125206457,1628.5812432003422,1229.3364133896821,1166.7276926828604,1089.8075169479243,1540.7195397585294,1421.9115257001911,1548.3726852858279,1715.8608385373502,1391.6687438845186,1319.6408831228928,1404.6706370754491,1525.3254849691064,1435.6846719222237,1490.4248769871042,1707.8985914428567,1468.4261855227981,1302.2983981493089,1387.4438986740374,1483.6046205185035,1532.8083158734673,null,null,null,7,401,450,548.88979200391896,485.83642803567585,524.40354205382687,621.3276507614753,670.01576198534747,706.24108812584382,730.8540248179113,764.52293134239187,736.51926252950898,741.71541688343257,664.12907474652582,604.47956218493903,655.48208668139205,624.84468392189069,604.73860905217737,612.46605059163062,497.91743858757957,517.86167558167654,680.67144670077823,752.00681558572887,613.07722637691654,668.11404741838589,710.43004054403491,691.86023656704174,584.38140457986583,637.32635884405761,570.83376505831586,571.86983152979633,526.1306593431359,576.80118821022222,544.24968057106935,599.15508888451268,570.72980431617702,432.01422091399343,439.5607829400065,446.235009796979,471.73746475190569,450.46469319146706,455.08513923033138,458.55963661928348,409.08733654008824,475.60665226277382,486.96279186906565,445.51261868280471,442.04513053764907,600.26425568289494,587.73915456032614,465.38102198233742,543.23694971703526,null,null,null,null,7,18067,24846,24753.878701806196,25023.011757831064,23539.871062928996,23224.219840851867,24332.93850092249,24973.788828123797,22491.599053808379,19775.637413511457,14729.818916508961,19495.121278247949,23085.535046247689,22577.849580394075,17349.733979048593,18514.103711486769,19977.048051592385,23100.699555501931,25116.285039902912,28135.224100907242,26830.519039281109,28795.808075049434,28794.095072310902,27601.063812311993,28317.294151448004,24620.293021302539,27400.896894739941,21938.151725192703,20241.135909197241,21344.46513624418,22020.398916121005,25812.165155619161,22632.134463683222,22824.408131809345,25997.032498227945,23761.099913003858,21790.968435186871,19911.183829520622,18951.342290343622,20415.574297132425,18341.980182925498,18460.021103968993,18061.59065998959,20384.767938289617,24153.19002634253,23872.236620439264,21823.087934923627,21584.900235424753,18824.184851849095,13045.356337459387,10796.732946856393,null,null,null,7,48985,65558,55610.585994622932,43318.692579359566,31045.27690029623,29717.164224373038,34954.646601275585,36981.373526054689,41700.247056649845,39122.29371717303,39274.441531390417,43304.308417541513,38745.573242052429,41055.169657625709,40723.055488888887,41531.324661376901,46037.793653547495,56382.383303011273,45894.799992685395,56944.891146723603,57898.023839756097,65328.027467929758,65288.082890497186,68071.508470789486,70994.172027552035,72415.104577798731,72115.042749529748,70764.327445697883,74881.957308653349,75904.902020581227,71475.894580739056,62902.540299878201,58270.395875806775,42408.943223346025,36742.833652001413,38902.849142547864,40739.023304968112,54903.981662196878,55530.328268390316,64213.45214472145,58805.412995441096,58339.75248778714,63394.634090708001,61091.554064248143,58301.602977318536,54119.594284730782,56348.464612365431,56772.072877194696,51905.784286604867,48518.03418285909,42213.342790037917,null,null,null,7,9149,8684,7859.3112499553299,8483.8382850691596,8003.3665961600263,8069.8635300577189,9496.5539089011982,8716.7624297563616,10179.774002763552,10762.064481683303,11482.889951856532,12539.161831504345,10337.603543108191,9309.9620764530828,9906.7957816208273,8779.1289680225873,9334.0044297191926,8454.1830462031576,8491.316220964256,9636.2626497385172,8624.4571818413642,9500.5453163599741,8984.500527168384,7207.6737496746282,7301.280296529193,7916.3702862955124,8652.1422165316071,8934.3087968414984,9244.2446437005074,10574.29251973005,10972.807713712838,12510.00819334036,10855.482937915054,9867.6100597152927,11128.402511731341,10614.633455282552,12398.898245006945,12199.43457651795,12381.574814252424,11328.453919819181,11558.102543239116,11092.838344346419,11062.561860911099,11293.909075031781,10568.405313627629,10797.352007053492,10927.341205235929,10694.207620670217,9482.7286107689943,8378.6077850625752,7588.8991528094684,null,null,null,7,1636,1636,1854.7809594370297,1948.8969546728429,1496.279331531799,1707.3200756869524,1749.7355370662849,1596.8118095700504,1760.9332225857697,1647.768628146993,1657.9020540253384,1815.6313401058628,2534.6026840954314,2453.6069793874749,2688.8433344302643,2351.818607256826,2628.6012748101743,2146.3561604614833,1997.2771705085706,2009.4772044882898,1963.3431408290064,2039.7367174695,1996.2151971407072,2020.422799339475,1700.2268645594058,1727.2773247668372,1308.8221115619383,1024.538367138998,1504.3356063286465,1430.4418559220678,1631.519066258486,1590.6760258113975,1676.9294257671991,1664.5882906805241,1740.817939388535,1930.2882298736902,1840.1380567281853,1809.4570097840779,1837.0385927087261,1621.8237425318393,1710.602536008633,1936.9626940951246,1689.6796096861415,1888.7364847482595,2023.0795071461582,1728.1361693591493,2113.0702758267826,2142.075080488909,1895.5298124989183,1701.0700566132659,1941.7661579639007,null,null,null,null,7,401,450,493.54715257282993,532.27481313555893,571.73306615078093,717.29856477267697,674.5998702217712,694.65040156302405,746.02322241131367,800.42784119061503,789.78016480174495,717.09597492147759,756.35301347384507,775.69748122386022,709.53686914086541,706.97397768347366,767.62978033209322,721.9048140032462,725.9030865095109,611.77171186877115,626.52620708485517,578.30323787674558,536.15010196896492,549.91475998545775,646.71936532033726,707.70295301053818,716.02171717290423,651.5734577494618,713.88889006649538,581.77874135295303,502.99715568384437,482.83755162002217,393.84244368873067,281.6044593359444,415.25814102928371,398.05555238519275,493.23589008270596,570.55384940030558,601.13966866282055,563.2365682212735,687.32341884047582,618.30132273588299,655.3507170112432,652.24752619605795,563.93995300217478,603.81380279085431,527.92894915197849,577.38682571270783,690.55688661886904,747.91127736067438,717.66141537826502,null,null,null,7,18067,24846,23810.420280459042,24979.377759791398,21956.165442796777,22287.164434481649,28091.815177995159,25778.554756714548,26070.798842379194,23965.479295679092,24200.362491198357,25385.209273260931,26867.202367181912,24681.476676403199,23714.840682880804,26442.281253767145,25658.459067287768,23512.872527600881,23562.842018699601,19650.865592605078,20779.206209894499,17671.274756534349,19325.891894905239,16710.106179840986,17977.468891370139,18695.997140980242,17141.316599770806,16965.582197360993,16762.435500481461,16486.695865450842,14408.869156917146,11892.420397888407,15380.171718460308,16374.558367354757,19497.752169988336,19235.616072627952,17875.777775938848,15279.564065018028,17492.65693471707,12506.86898704862,16462.763361870828,15289.423555035917,16720.38689077189,18443.87898843913,22493.959388379859,24167.259440491536,25483.529891209997,26654.768337614445,22262.707217938616,21529.151386484056,24144.515989025491,null,null,null,7,48985,65558,56422.9822486044,58783.520903544879,64654.248009593393,61375.003082881718,46883.145151013894,48156.627685187537,42956.61134385271,44088.66191270847,44898.592251749338,48041.55508914902,39151.806481260166,58458.963150559954,55767.488433482416,56547.030477922191,56870.646546401753,64912.00279975358,69649.387014466818,71630.441735597473,68239.239739215569,75651.820065547276,75454.039999991117,78322.908062768911,79117.444105129834,77409.519408904933,79537.512494467752,77532.630358736467,79835.855173402495,81924.660006152408,80134.150142177241,64449.712306720437,58557.758514353096,55436.34400951206,60446.019911353666,65237.212256761595,64668.391172187476,71495.007749960947,64357.300218762161,74854.773058487801,79938.418605164334,79543.942995490375,71887.002995244766,69766.432016967752,65462.747335283173,63916.878101778064,59536.164999826295,50683.938330855701,59012.185603235579,57832.175852373664,57635.844605884566,null,null,null,7,9149,8684,9657.2958554150991,11946.658681556164,11201.081455200596,10291.638576937527,9941.4869503010741,10329.271710518988,11551.859646216479,11629.926588594102,11350.566192308848,10590.407301925516,10815.452201260045,11824.435112353605,11834.463810454421,11175.527770076787,12786.025588290273,13482.138520381872,11753.794099422892,13051.652410667928,12036.377478131104,10949.273996317283,10280.824393478979,10869.951679339043,11587.491368034891,11193.356796330985,10551.085267231731,9733.7190202981928,8511.4845767255738,7364.2402536572863,9157.8395025048321,10047.744638577877,11223.363240279406,9692.0129206482125,8978.9691449307575,8831.6038237183329,8350.9545412701627,9143.9666427357915,9817.4441338477336,11849.530923853503,13232.48559975036,12169.449475623098,10922.488884903743,9955.5374016797523,10879.424744069367,11161.74587387035,11973.773450821485,12598.864989904057,10712.357829477263,10001.244017450394,10953.208753089584,null,null,null,null,null,null,259,547.36400000000003,677.43799999999999,675.35871979134799,643.23630470841556,605.07651611971653,626.57473802671427,680.98406311629526,695.07885757277847,695.33133889149451,670.83509560975062,605.51978900619963,688.62315199374905,679.92939828752822,649.704162361881,602.12431892075392,597.77230645414716,626.19702567552542,680.0102327038054,653.1143364935881,732.71930061756109,752.77251505344259,823.0774940178087,777.84283981093256,763.9856472148773,792.1893828002552,748.46239876682102,761.57962841320818,706.00270999586974,676.70216179413808,708.01610068382945,699.33896717534299,762.78485520125241,684.73576137874477,660.23894806028341,695.94678183580504,626.15300390182801,625.98377931740379,629.57787623220133,627.59886925756553,646.37433613655207,612.43987588595803,608.9119379148583,599.4589308086878,646.49038039423863,685.14456763780856,663.87472041867682,642.13864270902559,682.2591812562257,619.75390626083936,490.9585966313623,462.5413982897511,665.02603630601664,856,null,null,null,null,null,1914,4760,14700,40300,445.21844058821125,null,1914,645.94042339536622,532.54457916487786,21362.068965517239,58545.27363184085,6913.6246786632364,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.3329625630417903]
[null,"Coeff",0.89,{"$f":"C17","v":0.89},{"$f":"IF($D$2=0,C17,D17)","v":0.89},0.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1636,1636,1610.4062284144338,1696.1843383818598,866.81085981012825,933.1773838550256,1132.1471107212647,1369.6483427758442,1881.8615688993364,2002.5004355133262,1716.2514065537916,1441.7011604899083,1395.7827472780386,1467.424068275423,1718.5887933081804,1569.62957699656,1595.4444524614887,1157.6490238781598,1324.8813892146165,1684.2471970326869,1870.8733698749247,1881.1080973859273,2083.6433118133623,1883.7092281699065,1765.5256970785733,1878.3204472088885,1928.0941459287524,1873.8930509200354,1811.9367277289591,2021.5994654411056,1699.5919290698487,1271.2502490223405,1493.2342039673774,1847.1737093954544,1760.4382960170065,1517.9210108613024,1503.2273355135776,1466.111929494002,1131.6816714087531,1242.5881654132922,924.41943968549083,986.07289585775106,912.96595242343574,1186.8027674441503,1328.1555125337002,1696.6602664905126,1565.7289832391225,2110.7325568213655,2498.0780915499722,2789.982686199618,2509.4172137810269,null,null,null,8,401,450,471.7683823059441,499.25984249279048,463.91329448966974,422.67559499111655,395.2489064675666,526.13550881288427,548.62329477693913,561.24846957705688,505.97361451047266,470.82270381954822,405.13361685787163,270.46372022160483,404.31906364040537,489.33665479116291,579.98098402962125,568.28271777626435,509.32452365815595,452.47922486039027,434.34103795486789,469.59435654805361,523.47513671696845,528.20510254656335,451.84229583870263,406.28070238257942,419.13942857071623,446.58066512128039,417.27037483030932,487.07424596777992,433.5979249551695,389.1503118402627,371.45150305366224,483.43493022534562,521.93211966223657,544.34074434737158,575.25678677457586,461.87384666131959,554.54765316197813,565.08437943576223,724.54075050470556,834.18809707129492,785.91752977494264,645.92986133793261,732.08296591135979,614.31068823849353,575.62613362037803,526.90717320260273,503.35202358353115,587.9734742243503,667.54742580169909,null,null,null,null,8,18067,24846,21744.847453509043,21296.39345707414,23912.436636006543,22743.579519541679,19768.654534112011,23113.248785246753,22228.461223495193,20222.877559985296,17841.866951720116,14557.246770454902,11469.215381390986,10499.325991481486,11537.885624568253,12927.593250384331,14924.89612456057,14282.499458479833,12138.004805425504,12153.952033487791,13484.839013214234,12892.118941919745,12515.09075144702,14559.619701176085,16823.303312834141,17918.120790204102,19987.341580031145,19806.524099200989,22778.026026283656,25518.818722303473,29993.244764673938,33389.661639570884,31745.793407696925,32192.02094779527,32854.567820978395,26434.012271053456,24763.274897217379,22519.295665675818,19860.723142290037,17122.193624280637,17234.594301955251,16861.076474089743,18737.381598470158,16778.457164145701,18346.909685931583,20254.771906259157,16351.922747034696,14577.993218249885,17581.859595384984,16575.490070345902,18617.018787331799,null,null,null,8,48985,65558,48537.000368326655,54345.233575269085,61687.648564226525,71428.864676443554,74813.307360340186,81195.905977639137,85320.955104382723,90946.752010716227,88743.697211187828,83860.517973120295,76875.660476844801,74091.682187177285,75758.634857972793,78687.398029007032,80206.067854916997,76634.562541562394,77504.572096182615,65859.989756752941,71809.75153239393,70586.124605038334,67050.634565400265,61631.645343337361,71799.931030470441,67106.956177753804,75244.46507786664,70747.468041356595,68179.074818836714,68343.179946235061,75330.735297057894,82639.635214110749,87351.142624024957,100310.17138314685,105363.69853531332,100389.81245197068,78670.551439737203,74851.012639695837,69542.999440243308,68232.108044906912,65553.446458933555,64125.714012831355,67854.832487967622,64428.22182401023,70736.967212681047,71600.011122257914,66648.700750848875,58858.077359018804,61558.992966616737,58909.674617894088,46345.37435244058,null,null,null,8,9149,8684,9177.9781796706793,10733.351418666509,8994.859448279607,7380.4268281339218,8324.2700688720361,9805.4495894487973,9670.0532861857246,10964.69024309286,10588.317202808998,10732.079680400913,10046.158403244639,9327.1029184103118,9296.0909044422733,9401.1700064650722,10403.270117077196,9224.4445155767662,10075.894028343599,9695.9298397776383,10736.217500890623,9237.633910981529,10567.920769991753,10814.788392855622,10368.662694238286,10707.530955518017,10637.497227111169,10524.999444498702,9824.1159130377273,9566.4672304622982,9646.9819502032387,10586.739503872688,9650.6957398067916,9744.1891791886064,8567.8356049540835,7953.5874257428659,9919.6075982636685,10422.719561945829,10107.397580347708,8736.4723114700755,8526.29414527667,6535.1947648746982,6649.9205066696386,8154.4867184580862,8450.6641614492964,9520.292995646565,9128.4543026904867,7739.4735101124752,9403.3350428346257,10986.015236220017,10896.59605567297,null,null,null,8,1636,1636,1939.4792466144929,1950.2269365736875,1839.0716367360635,1529.9711171051206,1383.4920728464449,998.47102352483103,1156.9223935402533,1333.5766202401348,1846.6031297446848,1951.9822308726048,1986.2323882015296,1925.6310976815,2142.6871311392138,2129.0306424158589,2122.1765170877902,2048.3443332516836,2185.8539810301268,2432.5832671757089,2588.2502490775596,2768.2554706667893,2488.3170128795668,2368.9811361860998,2652.5798114682207,2221.4968587129115,2215.7762000573534,1904.2718546087885,1664.603104729681,1372.3807498626757,1710.2930451691111,1349.4439060711916,1317.1348044543072,1293.9484870776478,1646.1904279790817,1513.6837263122802,1555.6958981232381,1638.8374210882023,2034.3084701202665,2290.2540122451301,2222.486766826687,1645.2412363617436,1885.7069221382853,2395.6025914535512,2760.6848577145061,2561.3806155474736,2499.1014257317852,2298.1784100403015,2425.8564434271511,2555.4119391928966,2707.8076628992317,null,null,null,null,8,401,450,515.82844878102833,408.06798120056669,441.00999535089016,480.21744803602417,461.3711191528547,364.73122275668663,410.80241292734092,450.27075640335266,571.1694091747155,529.54957383833073,478.76888498637641,515.19163892872768,511.73213623613276,666.60334993562174,677.33617095705904,668.75300579711848,531.45890260582735,520.26451478108879,565.60558378659175,608.16128884115722,658.50775108726623,652.28998441631143,660.55045140467075,592.20687002295165,638.1659442624823,639.20945452436786,538.2429851012057,524.92606283296516,590.59780004301456,521.41620014014234,585.78957793181416,601.29507371893988,591.70288318520045,598.72346595306738,604.58341846537201,678.19469241742638,647.31223877371804,586.63478187053147,592.0505110875639,497.57332106210163,402.96881287281684,353.82731083733029,494.97954781598105,512.19949140291737,474.81372726503167,507.09832546481749,466.62390515078778,550.34804258930819,599.58700059185071,null,null,null,8,18067,24846,23163.321203914231,20942.016769603753,19702.547562913685,21103.002728577896,16444.259077649647,19377.007513072222,18479.067534041857,17808.947938617359,21876.18308358542,21759.405186149084,22524.567768282901,17851.895459525804,18598.648780905653,16776.041564349416,17391.376196432237,17446.137698833005,18096.74112975716,17614.581441440696,17163.654335964522,17983.420827832593,19721.944582706157,16632.899081026058,16699.084019217265,12162.245338096431,16437.741935554757,17549.775615716044,18140.403203541377,18216.821179575276,20883.022630600724,24304.635518101895,26115.671637331019,27941.049546423303,27954.745776431086,29499.912101740447,30263.002893421086,28826.239525767138,25127.28755859553,26537.991058255939,23687.377323657613,23687.325288486914,20658.498387570849,22097.321872891891,23471.843368627477,26485.373199040096,25794.378283933052,28150.424484021627,26597.448828677523,25697.413636955011,23923.321940027196,null,null,null,8,48985,65558,63002.097909112148,66416.42283955813,59964.555481301017,72123.808507941998,75555.591537843517,75699.491908110838,90218.553101179408,97089.42489398281,98271.959759570935,100966.56739238856,104618.58939583795,104513.55102040875,111097.69607220536,105228.80687519441,102240.95650925081,96667.192796633564,95344.305985976607,84013.556021558979,80468.240515697238,81251.904240527758,78325.772345820689,76390.511884565349,73581.596760751592,83327.882036317111,77941.465983587332,85220.246649096502,84184.730523567923,73408.21776246115,83627.667978904836,89261.298816480325,89297.819953423357,85065.68803857264,85838.586645689124,84614.497335614404,91849.063207537707,85483.025714265052,83758.596907116895,92654.300441486543,87018.962385740553,82805.524404220283,74909.53972903252,82273.648328868279,83053.580072777127,85334.000634798562,88380.159738011702,95493.043943224737,96852.840250472625,100042.02475769323,100545.27652671722,null,null,null,8,9149,8684,10022.170354307127,9331.8547934359776,8067.8468007653919,9278.4675150578787,7341.2884654279651,7849.0948253428323,9655.7380371409054,9916.391177940648,11028.137037895272,11661.55809915055,11886.657080690686,12232.562997819954,12499.707179787007,13041.701092406885,13936.589189766839,14265.35849129025,15073.855427710281,14523.51368462639,14831.457754475492,12677.055418896131,12563.715444124113,10231.53413013307,10767.027597151688,9106.4049007511931,9409.5932500899744,8568.8290570899881,8052.5012382490149,8278.3870349364079,9194.6629406752163,8556.4699249422247,9802.4947628398913,8627.5586503774448,9625.1527829509923,11268.323699831888,10648.108462856471,12378.301043049716,14474.012459591318,13430.342774582132,13876.626434328406,10512.097435620331,10320.966900433566,11855.577495132275,11724.933414648409,12099.889053018955,10860.842696750095,10391.416715293481,10785.785078787543,11399.796504227799,11321.872134857376,null,null,null,null,null,null,519,547.36400000000003,677.43799999999999,614.69699818353638,645.40024296578611,664.93180296267997,639.74882719387915,610.43678385851774,720.14647615028207,721.79150797889668,724.79707033514694,669.59966054661038,608.73176833131606,528.41681053509899,464.08443090906303,518.59339685807299,567.8179883448164,633.58635608138297,601.8027995631661,568.28620569359271,524.88068404675209,560.37365752555218,543.74856573547743,561.7115161971401,581.51126824659957,604.6813067825974,600.31604261551161,646.37243790844445,641.58365215625543,659.04254947458378,711.99122867234996,769.83226467438067,826.31769484787719,799.04747955322466,863.59821624270489,880.31169238191569,786.50401750546121,751.75228756818024,688.27495656639621,665.94830661208368,615.63789239138941,654.71542758466501,656.24198417069874,675.6453297854971,620.1198213049264,680.85262843724104,685.69951543772925,609.76321649093143,542.00591235606248,598.07082084214198,621.13135442842054,644.15801848027968,647.04927202971191,739,null,null,null,null,null,1915,6180,14600,51200,471.14926223772,null,1915,683.56187926575683,627.82264994027082,21216.748768472906,74380.099502487516,8976.0925449871447,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,7.4659990803707883]
[null,"E stdev",2250,{"$f":"C18","v":2250},{"$f":"IF($D$2=0,C18,D18)","v":2250},2250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1636,1636,1447.4644809168317,1157.718339005462,1087.1206949276211,1517.855321813136,1903.4969513978326,1882.6738799113227,2350.477308964962,1943.3938746885831,1518.411177318068,1787.9886549413659,1657.7390730649356,1428.8060711010646,1598.8662344486497,1840.6325081884336,1492.5888507098375,1173.4710781949286,973.79140107621743,888.82558667657054,750.93212804371751,966.35824127225465,536.47580098526589,677.57696770961388,1028.261032876331,1052.5808891986667,889.23771382785071,967.87431606457926,945.70873106111799,991.13894359124697,1114.2435166928681,1212.5358323369367,1435.656123259751,1190.069949260333,1319.4777137931153,1435.5472507301195,1669.6188874598201,1806.2084243855538,1651.3454727991477,1523.3639134871239,1808.8245936415699,2098.9789221358424,1858.8174757917957,2064.8325534220712,1941.1661658930084,1553.2904092468871,1675.2818518620543,1821.3978599939762,2189.4281224691263,1828.2584024186854,1884.6928325282713,null,null,null,9,401,450,403.48491786638181,393.3066750432007,352.03287768056049,331.97233030772816,345.69242199131997,373.38788638832744,308.54755944260216,285.00682895295211,349.7676561270564,253.86959516324134,397.32873077173758,370.28575048804089,358.32949671326429,438.37531382719067,323.68924202255431,259.06849909059406,376.93054117826091,421.12127339879703,472.80560587824124,507.2239422925951,537.11221694158144,507.02488246244025,491.17397593085758,441.69997642439182,480.47459457682089,542.96673318007231,398.08946338965001,335.57419905434944,279.37861486502925,394.88793244419384,376.1953472622219,430.64821620973674,530.35810301491983,416.60532828298994,416.11727417948168,321.8247785042754,288.94817965287581,329.00306813431609,410.27112807763444,285.45814927572042,411.81362472983517,366.53946248642728,363.86856514446436,388.07969457747055,389.34090158515426,392.92340861507432,452.39136070793313,433.41844550827767,397.17534920954773,null,null,null,null,9,18067,24846,24665.757480626911,25457.792621397333,24795.804560953882,26961.448886355625,27002.322283724861,22838.788758602499,20643.686367772505,21119.827036699106,21433.284959180237,20409.639773201034,25000.304570139579,29524.22989972186,25730.445578360192,23797.85028337752,21635.647626638685,18867.439759769444,19328.510534357658,14117.929371730101,11609.609261242787,11201.426667233789,11063.009399840235,10479.462012722501,13466.951683461324,16408.041539835678,19470.321361874154,22445.63043425051,24976.282903380437,25528.214312298296,22599.58503626044,21812.75513848423,24235.897847454456,27028.332066106101,25928.998370580633,27220.258251583335,28815.579106107456,27377.147886414867,23972.537202069401,24035.105664755545,23418.827131264967,25237.795580463662,25328.297808731735,23878.054900433523,25341.226941459754,24614.406897255838,28471.295946685124,28824.200445946321,24029.92308290974,22992.721604872335,19226.034057212226,null,null,null,9,48985,65558,61614.745694945392,63650.292735361385,61676.409775165339,63108.991898026448,59710.370151483869,52292.352100064309,44645.917965235552,54870.039315786482,61970.194997848645,65605.115706162353,61650.499144692141,63624.485590069911,70187.302859456642,64302.242505956303,66890.338857008668,72278.138425869794,69466.471942914446,60796.981621750623,72433.693659176177,65451.536746906189,60255.61556082232,48264.411783166317,54688.821403493581,58876.353219960482,59208.846562241859,56502.065766919863,67551.478941915731,64647.717067674821,68495.10599809431,58274.184322576002,55989.890971008899,54022.872792155402,54409.570755975816,56503.100858279191,59508.06225773607,61053.700131246602,63666.844464751906,62311.02097195651,59433.243770700756,48597.632658967275,40676.89891665223,44399.748831817087,34366.35499209811,35903.047289843998,40696.2092377523,42849.599714532473,47111.454989878999,39775.047650923101,29648.853986840106,null,null,null,9,9149,8684,7326.4732059139469,9318.6810357566283,8059.9115328256903,8183.0235938166652,9348.6227647891974,10043.684735578543,10748.166213556646,9408.1663607332084,8189.6939498556476,8185.5613273960062,7854.6685805472898,8084.099493436689,9434.8287557265467,9353.3121566676255,8904.5937445625223,8733.563890529671,8658.9371243062233,8365.7510841348812,8972.0778615938143,8570.8459383764366,10243.467891236653,10386.554095895202,8662.8649041911121,10052.558657898511,8628.2807709550907,8511.3254983199477,10145.625697589398,10163.692745827972,9691.0926306323381,10634.435981044237,10215.034075721933,9939.1205937666582,9984.3237930573905,10791.294114616545,9456.7623044687662,11403.766263296684,10510.271682569137,11039.878893379575,12663.398641016562,12411.322722557112,13189.099259721681,13277.524858000708,13644.748318543005,14399.919136273003,14903.819737817459,14532.655669892181,12674.347668426517,11678.538989305849,11771.738850007858,null,null,null,9,1636,1636,1977.2100724969746,1790.9258139860945,1702.2213450306929,1918.7274494839708,2233.6332544416214,2237.618201992283,2113.533094831128,2019.49517299185,1644.4274797990051,1780.3475579378519,1905.8803551524604,1853.0723206275068,1893.6562826062657,2287.1707384188189,2112.1998715682817,1834.2713358597132,1670.4600683788765,1613.5093713471185,1309.4757231222225,974.74927945888055,972.75031890743946,726.24044022721262,884.12192203166319,994.5324896432877,1005.4671523864522,820.01105975824316,1232.4110486085483,1740.778213097472,2030.2737442136729,1739.5709791549382,1623.9552640367729,1792.7027507894836,1853.9076442043122,1547.000655916642,1956.5024044991299,1989.3991380544435,1938.3500602784284,1761.0359858570132,1932.4936967107883,1698.2686454594468,1632.8147995564414,1990.741220402439,2014.1975806532116,1609.9945927701913,1856.2898987678464,2137.6674720845099,2498.9110885414648,2315.7775886064205,2180.6337684450541,null,null,null,null,9,401,450,514.84601091027696,497.8363072255504,536.70122441954072,482.88623398790065,565.7008627360791,578.27735901871552,503.63092559282137,478.74079954928709,448.53184498502503,457.52167302263484,532.43664755914006,571.64908182449335,500.06427093814068,531.97258771634802,561.2604389675306,489.74778276009687,518.04433146126337,604.00623889926112,585.34338298137232,542.46405960947516,573.30450975290591,503.09833201656397,547.3660999450326,578.50256515670287,578.45774816919163,611.15142074230153,608.02646788988443,532.06211323014486,571.65948931376715,676.9382369238308,606.47173498105428,530.78642695837539,445.13874950616832,275.85543331079418,484.26471974765809,380.68648230333866,505.08435276887963,501.1619068689173,420.28048622729006,503.65480673434183,480.65229613892529,479.34556867345981,411.35721057872422,411.2628030545356,399.6692182444279,408.80723817077512,581.49179384969045,580.69845048557841,625.95941061359326,null,null,null,9,18067,24846,30071.277713808799,28746.294448154767,30331.38369328489,29305.512052267619,31711.049212557125,32550.416158943939,29045.629420924655,29476.97514531987,28884.502722063837,29742.595176517967,29564.002154478989,30382.28900145608,33591.441829305557,34515.432641276071,32966.375053035044,32319.879797879734,31952.346989944435,31431.942707142756,31483.224565171397,28036.081847127032,26984.816634527291,24656.021986177326,27198.021515494645,26905.681402782771,26929.936967824677,28192.29352579841,28023.007471391033,28866.99073152888,29911.222710609261,30528.803729687883,29644.393441409244,28136.237733107158,25584.356571056753,23047.562106885158,24936.582560205181,26514.279199600969,27276.255440023899,26995.009381642016,31701.982896678979,28075.474968916686,28673.08361415509,30685.427785243683,28899.767544463994,26951.02705483968,32278.678513379058,27555.35821618732,29571.268187387475,28119.893841854846,27361.067533984002,null,null,null,9,48985,65558,63125.043937124625,75999.456747384756,72361.577101227827,62693.358965979569,67579.372940251269,65768.200462956636,65121.635078309017,71352.812658787836,72049.980118162232,85948.873997007991,93338.096361546195,91549.021617619728,86161.209251252687,88266.935179067601,88830.911604956331,90107.71772051914,94767.111744269409,89442.355892776337,85612.863481457447,77365.265731591498,88506.590746643691,88803.714066015629,89863.277769176741,88189.193407035171,83357.323834156443,94111.055744034078,87940.442770149326,75361.360653790805,87047.791594947121,80821.870707254857,76419.987687889457,79016.067937063548,83129.452120190021,89024.412838048404,89930.349370693963,85358.491662846267,97529.058907028768,90832.699212928768,94737.531704265304,87011.468290445162,73671.410640300921,83763.426348823152,85495.811550329716,89573.350756850326,91205.643246765292,96384.940907378012,92591.877768872408,87745.783908720448,88822.814282965846,null,null,null,9,9149,8684,9303.589231004491,9546.1063889582256,10490.320651323653,9643.9511550459756,9683.5070930924085,10195.19972225142,7918.655405467357,9087.1625503762389,8998.1727629421748,9284.4109729721295,10441.119029666836,11565.231956628149,11186.242787250727,8930.819121431663,7283.8563534677915,8413.3739612416903,8605.4334979826945,10150.521609702819,10820.236207753345,11386.071544276232,12020.857163454455,9816.7528931182514,7910.8123380854004,8078.3348453831504,7282.8623209554662,7188.2984431548894,6893.1558361779289,6436.8919572832483,8223.8577468544681,8754.8824575579183,8135.2958134821747,8084.7933817660296,9342.9629882442969,9220.3291893772293,8071.639442409707,7753.2283080781008,8653.8530194758769,10801.427409917329,10403.433463176554,11668.117650386263,10769.80800654242,9374.3902786958333,7800.8096705022517,9999.7459974496014,8911.1836553075718,8959.8270898011178,9653.9143095684212,10653.735890750595,9577.0019423744197,null,null,null,null,null,null,491,547.36400000000003,677.43799999999999,639.06526057714643,672.45647665448007,634.33464296509283,661.0102206580541,671.46242824960689,618.01164988761013,563.5170939423358,568.72959949936489,591.99374225353654,558.67568809165471,647.54767162639246,705.15020744293111,680.41909161715489,665.36156154608636,604.92237278491348,559.47765026629747,592.50016289447308,516.74874864673461,528.76195626146102,514.85252510108944,529.54836973457998,491.00899140590536,519.23293780245012,567.07818499919574,602.89774416917078,652.62445988375623,684.45392590392112,668.26591293077036,616.73036302619835,629.24115405108466,646.25130741433804,691.04848237868862,706.34538330936846,703.88970748029283,715.82034411099824,694.84998877736416,636.65094408608331,651.95395476305623,679.12562567307646,642.88127220639501,672.65683062702863,649.36419215342312,651.5995642281739,660.40712800301844,726.03409894858703,731.8632656418622,674.50888085132931,630.0102435719017,551.52307724303705,629.36602130081337,558,null,null,null,null,null,1916,9360,13800,48200,742.09970582443771,null,1916,1076.6674389059588,922.75118125790311,20054.187192118217,70021.890547263698,13594.858611825201,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,10.973257290634525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1636,1636,1641.9396380305905,1872.134018222881,1887.5061206691253,1841.6810820626831,1891.7520548163498,2082.6557553694001,2105.0890142467306,1941.2976628184431,2000.8430445923573,1654.6335104733919,1675.364100894069,1592.769407785466,1503.3657208002674,1273.6754958089832,1109.4203034445093,989.58420312300052,811.85712391430548,780.65525655954593,308.44099337091143,249.94490406014211,865.34351395905799,1191.970972964212,1034.2345024111469,1606.9524373837587,1771.4132417271192,2163.6872948880382,1939.5893430259746,1625.5930709525869,1578.6660978290099,2109.3260299291937,1813.5048748293025,1612.7069162841681,1799.7975031096835,1981.6993168784866,2092.1075867865052,1570.6562193890773,1881.3782807409164,1549.3709738184871,1619.8185255200005,1825.9470938195125,1268.0970137057629,1047.2262470796747,1140.8992822249902,1319.4190356673403,1574.4651113827108,1812.8583173834827,1749.5552414793788,1706.1994854638369,1515.6339142009608,null,null,null,10,401,450,440.7614529981031,524.09543695853358,507.10461911405724,476.94963760511638,430.9872061285356,405.10567088683587,494.80506771681604,440.32574975504696,303.16817290879283,456.25299812107954,494.32725671640634,525.38527796445726,528.27354144057767,458.86469909343674,386.72893816176185,420.70938536973591,373.95437812321671,288.87503407805502,322.0783015141742,553.11269851164661,516.009283941288,574.91539554223664,483.29335995122528,488.75563719842506,610.33122316315735,598.70927180907086,567.37016683198715,510.7335448028806,504.10619772407949,408.28977356760589,495.27796080570459,463.06001198791529,361.2882625776428,492.47083124921716,511.53115000460224,631.65073208670515,610.12677702860503,634.61125101666289,659.38230446870898,620.25556739492265,621.21637763055242,734.60100837808341,549.71855851106511,531.16053600362989,571.67806854461298,581.41603918478063,536.56425596590589,449.79338106403111,343.02328804866414,null,null,null,null,10,18067,24846,23734.398688028919,24096.780540274107,23491.419241658143,19831.050644682386,15221.235370083446,16583.936859787646,19738.094975325406,19917.091425926345,19648.314353865087,21363.603720166022,20030.97218316342,16406.472390324965,17700.052870584968,17144.653317835822,15847.394535607398,17125.715595554615,12719.194022975564,14547.693318766276,17280.317184997788,21843.521384422602,17503.849521250973,19168.004150521952,19535.597329135602,18278.326932558772,17976.295227511644,13046.1723960377,13032.391974220684,14550.859508575371,15104.703935032156,16546.068791491849,12445.59317721452,14213.649505581056,12171.461135833813,15341.565092258445,15780.819676322006,18932.641343497278,23352.387629607434,19650.584834184745,18648.900276225821,20905.943200142599,15511.973313061699,12759.978676055551,9904.1590705144772,13901.680526330394,9731.7395340374424,8330.3193928816127,10874.359406619427,13033.86017268411,15394.969669358221,null,null,null,10,48985,65558,70234.123227116128,75379.397550874317,68937.713355062777,74155.657206240809,84929.061724853353,80437.423584914839,78042.495350511657,66064.633341381646,68204.152546836704,69196.374874386442,72969.617898979632,76934.072219678594,78700.00868509154,80614.454553674193,78863.939532373915,72357.762359907094,71827.376719123684,64001.424703516735,60281.701014666571,42937.085194873682,49465.875045325418,45715.3051783478,35474.047286578956,43239.851198587261,33010.204174514074,39952.476521318669,51165.538007078452,54447.843082653759,61020.075602612553,65055.793522794207,64920.434761971621,69670.42566344759,76369.769599466104,72740.647887109124,74907.028075915994,72951.18137085317,73096.547147660051,83142.949750019412,83213.74504054361,77132.653745702133,75951.259004792941,68530.102296919678,73655.736726944742,69379.534596079291,74581.595525421464,78290.470272954612,77165.428837022308,74621.876376405067,76057.945434129972,null,null,null,10,9149,8684,7040.0675763007848,8007.4814074562528,9211.621226921352,9358.7790179548592,8143.784030586814,7687.5452401353687,7766.735561086055,8259.7691789476848,9119.4990748513974,9851.7655143680095,11203.230233897186,10959.099975219759,13156.556235075488,13884.445473741185,13017.563411632427,12687.216050623701,15146.226709576567,13352.337097403657,14820.818895947519,15677.78230411961,13876.065908022756,12061.180969568362,11516.899908780011,11123.216289178359,9590.3247072054855,9250.6192910954524,11140.659815608531,11001.054634490625,13065.495092486623,13118.766611280369,11869.449200243549,11916.730652043376,11965.31671732478,9205.4970895023398,8306.2303557846626,7475.154233631828,7054.6870648314398,7444.8655751856868,7873.0598978152193,7494.9464209234775,6672.2965066436354,6569.7033027983643,7067.0899272101506,8113.0553228953113,9064.8180947485107,9356.1658748350983,9224.3433857335585,8749.2114274154665,8527.8062208443789,null,null,null,10,1636,1636,2031.5975939439395,1635.7590712274221,1166.6415429447422,779.47804489217663,510.24419473776271,722.68290279849009,825.01639493791799,977.62967074813184,927.22086503302319,1086.8554959534597,1217.2982514391585,1676.4996857605915,2244.6193607784721,2214.4405667972396,1830.8887688203613,1406.2835704195249,1508.779002642653,1262.6151603280514,1467.257390234988,1235.6849781637866,1342.0367300533176,1452.6363851071003,1542.5878034196585,1529.5012783891586,1756.8637466926309,1882.1857108526212,1787.6990418763187,1328.6909443898494,1484.6480168324538,1434.699929247734,1548.7434926834717,1787.861412583957,1653.9436562073445,2049.3759534936326,1847.3554286175704,1801.64383721033,2145.1578994111842,2239.9661051690218,2125.1132938670798,1700.9541725939998,1883.6017822844801,2158.2396188048624,1929.6410466249924,1608.5849177525988,1552.0043741020261,1734.0825526461642,1759.3022612278833,1752.100051759066,1382.164841373512,null,null,null,null,10,401,450,406.32236278545946,362.52191864458968,507.91702298626751,471.03216971307273,477.70264917231572,458.35803834357648,553.80985317622674,530.07968334720545,496.18079887129926,495.85096578205395,524.04205736473568,594.11869634725679,596.3526108011024,525.75354218768871,585.24691849720068,614.13130165302402,718.38213997204628,707.4651705883731,803.30605922661277,785.31566034104515,686.50771680793321,671.98127655700557,533.01169972084904,592.73163880775962,614.77418335974107,570.0087454972961,426.49852786530323,413.96038950543561,425.89482483064188,405.26313752722132,403.61286364148282,510.02809350817586,471.0324613669045,456.57148362738229,588.86133849799921,666.69552816497355,667.73942135088987,663.07616927931622,578.07217988604111,473.57857616656696,436.8076232415408,464.70786987713541,561.65050618243902,519.02556189071788,578.53620901663442,629.36021714041703,728.86905986547333,659.73403051576815,729.86539028026652,null,null,null,10,18067,24846,28854.972714917596,26131.33293588239,27271.40454549975,24255.136818226823,25052.910474137574,27791.864573180184,24682.139877864793,25582.985382742725,25626.135404237084,27614.444968022453,25699.823797475263,27142.796967433322,27143.609457958519,25579.380614788159,23243.870156291778,27368.604272066783,29179.981239407192,28375.872190123322,31936.167175905408,27147.231800745318,28251.882790269359,28397.720676717232,24844.284041262585,25427.807520462873,25250.575289435816,22621.313138961548,23758.941450336202,25954.538346190482,25783.196764678272,23369.767038021811,22638.535334060347,23901.02200326238,26799.83221724999,25757.937531260675,21242.497827640575,22942.824230908096,23825.403964001805,23797.397824289841,22217.04219789015,23678.96919003189,21971.700883636437,22433.335557898754,22198.031003977791,19786.604330815575,21902.258162190261,24657.382462582667,20542.348953571422,18952.37890341648,18202.437885877709,null,null,null,10,48985,65558,64532.708762412294,56051.409783467643,60196.326625789719,60422.553105410749,64483.609676357984,71093.921531530257,82278.233722628982,86256.123136410301,87597.936650957286,78989.981194288179,75842.06491308831,76980.364334721889,66030.459156033816,66352.456079740718,68288.441247135168,73804.247015494722,73276.502297824642,84931.842786040943,77723.497837110655,79411.87179190712,73971.862893268306,77416.32659509423,89218.496322804509,91874.898207504884,106187.54493844989,110784.92007997823,109912.09941039946,106147.59209966709,95698.588709330303,86051.248648039385,92664.037186222587,90727.647722602458,89398.607815590643,86814.595584775132,87445.229536963379,80625.673665939263,70329.121104486738,76419.162874069341,71999.156662753827,70084.442988436727,64263.971229845527,61616.175025550256,58931.074218183137,66493.418816088772,68912.806971238824,73430.038382281637,75933.803955959214,64112.436387483634,60441.937324131439,null,null,null,10,9149,8684,9410.2025950703355,8923.1904767841879,9596.206519224459,8953.5085130951647,8190.8176613937158,8514.5299602617561,8321.743280319748,8741.6869700804582,7117.4423097451627,8054.7261179555962,7660.3333449029988,9223.5468282850725,10741.811955405046,10558.883559106307,9676.1700510206028,9897.3179527200682,10615.585109024643,11723.38086117173,12965.087726594915,12020.787721292103,11901.516893494911,11395.897557840392,13574.51533223653,14103.261026321119,13015.803239977449,13381.487376578143,14358.079888505221,12852.544962116392,11525.15327539773,12002.053093795612,12482.597586194093,12904.56018737215,13742.245369028376,13883.895481737309,14159.094974987522,12568.51760160354,11866.614312151785,12933.533794638803,11808.500169492496,11017.313600379315,10111.600983155857,9810.7975665259946,9682.9843663626125,9434.6558058791761,8276.8962975069517,7262.2886731455746,6352.2360446039911,5510.8490475816816,8017.3933109987347,null,null,null,null,null,null,844,547.36400000000003,677.43799999999999,651.632425389378,700.94234170355435,688.60942217620845,644.51523907070907,579.71617413775061,576.07903452041944,638.63895578377594,606.96142911866366,578.25064262338196,654.06487023536579,669.96634765941212,636.91180418290492,682.25250904274208,667.15587699290313,616.76822399354114,626.39066946388994,581.81581292926546,546.0390803006029,599.70677091975256,699.37956010986454,625.66515549448957,636.56362731272816,588.85207307464873,585.25993266575313,578.53988546427649,521.29543958695353,555.43255703100397,564.11678748020233,605.28790853163457,605.47120975226653,562.85646289923102,586.71137547649391,545.19288442739492,586.04382603288138,591.60809245895632,653.64220468974543,700.65169586948628,683.86661896021531,682.73142701710356,684.63956086357427,603.37888389954492,583.83335009271912,509.92360118703175,559.57411681133294,537.74537550223329,532.91507240503392,549.54955589748351,542.66658092145849,543.47497880502556,607.41351825421543,334,null,null,null,null,null,1917,8190,11800,49500,594.04606564890469,null,1917,861.86539500620495,1541.0332860390595,17147.783251231518,71910.447761194067,11895.501285347049,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,18.325801239383409]
["Cobalt",null,"Default","User Provided","USED","Default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,1636,1636,1025.9626330077779,1487.7939963794556,1918.8774745031099,1561.5587972820879,1445.2011827291983,1825.27635188047,2067.4922447931326,2055.3932920901466,1919.7290478873394,1583.2186123376273,1071.2374038034422,1274.8617848530359,1319.2383192003756,1283.4172503013301,1416.0553828752234,1509.7733310595361,1773.6203108437073,2294.5686381258747,1785.7359553557048,1874.7868498592877,2114.9377530661104,1885.7427883791145,1617.7914556051369,1414.0198654432004,1644.9216673388023,1390.2762680956969,1264.036645973684,1324.5416074502912,1230.763029852395,971.98480469298647,1294.6550763139992,702.18348046489973,926.63989077985434,1439.3855412411967,1730.2887190405918,1819.0089483904408,1868.2273494211674,2041.7337863535067,2260.9966939150545,1917.903869966977,1609.0739480295963,1336.2785369916344,1471.9229938699661,1213.9650214470516,1659.5982622230401,1861.9267804500655,1783.2024399293296,1881.2045347058545,1665.8796502880025,null,null,null,11,401,450,485.09940753060539,573.56844116470847,566.89026980803749,487.44681838365733,437.04563018131864,452.18704838008614,501.9033200583724,408.86555846620644,386.66748062718085,420.9276423589298,523.8984383909708,451.94753193203888,383.43218097709126,404.37841611282136,389.78042256261278,496.03710267242087,629.81490574145039,577.70917004437922,598.31695350771145,605.68701669428992,634.07754198226826,569.54176529672475,600.44909252701643,553.73946690853563,498.88305098599596,561.23977485247394,424.25073218529235,526.23244333372224,540.20039417579903,554.30113793154806,472.37460904357471,361.38178486027113,340.79403340275087,399.1300848387358,393.62412187977094,471.06688311161963,566.22624125519985,526.84074924784511,601.01039552911368,626.36263426220614,640.58881538716878,582.27786372834055,652.55107064296442,664.8628086458134,780.97983010474377,621.33084822455783,607.24078673523184,579.27858486424941,538.88071861769345,null,null,null,null,11,18067,24846,24811.831325182189,23148.326282164475,18583.900190706769,17265.589033279746,17204.828854904143,14555.397603852227,13821.51495475873,11695.367585268241,12722.694376819023,13488.055283882417,17954.739322436864,18809.298793790087,24383.38717067063,24674.054515913216,21252.679453466124,20270.420573823576,21618.222725995289,25383.000422083453,25026.640806952797,22550.502508848724,18325.950477881725,23445.928818741937,27366.560532010953,30435.503029161548,29626.954052605441,34347.593751994078,31882.18836268031,30374.580413377618,28170.550710485655,27913.066197916145,29180.369210454468,27843.347560995524,27633.850190958343,26469.268929630092,24507.845584595532,25014.759247849768,23266.168679718488,21925.788140784291,21818.807393112347,20546.662434575115,17960.13245950167,19159.588734114888,16939.548969464515,16781.062761856829,17041.179615044392,15246.402927467176,17717.775491557513,14648.78677240553,13909.457322820695,null,null,null,11,48985,65558,60482.264435269877,64915.775194733244,57517.032181289142,63187.271521065799,65599.327135817017,71976.129582637601,61523.981678922952,65531.837779662499,64078.899069132531,66127.696309348757,66599.455872400853,54501.65432598452,56031.658141585263,59930.132446101605,52701.601948061056,51874.434742307101,55781.779154071046,62564.362703749757,60898.592167734765,51067.279176118318,51708.677696756684,58122.184690910457,55805.104546755807,60452.370922072463,61600.887375884406,56672.322250632336,54538.531788371598,60905.716226829274,66625.080584860974,70706.54855991737,67660.98592961127,81673.01497309946,80037.856886028589,76386.538181800628,70533.359044351222,71607.482827546337,69197.112129175337,85888.36998456085,79115.782279598192,86070.453133588948,83156.434185520251,88390.722777067276,90753.158717041355,92323.559507228609,94479.840328526814,95693.712133210109,85405.246634849434,86197.916302498008,87474.213511811045,null,null,null,11,9149,8684,7599.4721037855279,9148.2527915915834,9452.9387427599831,10363.653661953585,9659.4622919507947,8713.0786306147747,8917.7585946126237,11057.277361054728,11333.160465025368,12006.585574333873,12576.593109386626,12639.346649780098,12329.387951179544,12790.090764399672,12229.699334850678,10592.37381091005,11494.983546309573,11589.859826106809,10985.762113860155,11059.446214509482,9303.2276853165458,7489.2490106015721,8993.3251556028845,8970.1992873040872,10204.961316804285,9769.2518015635287,10651.607049574137,10408.503510378958,10513.055316150712,12052.390813773058,11940.518325772475,11947.270296081006,11054.016850523136,10182.138990073985,9429.7374677345415,8148.8395494747219,8731.9433294877526,9836.9235700113459,10532.065285785457,9530.4537805819382,10217.337406254735,9113.2845700000016,8218.0120588905957,8248.1095290571338,8763.9741330196848,9397.884361543398,11073.58899276185,11633.823555961195,12075.941003725502,null,null,null,11,1636,1636,1608.0009134595496,1580.2692318011236,1621.3172925809006,1693.4911103953993,1478.4264188872087,1780.0072480963504,1725.7052022336147,1577.3347341189451,1639.3906990291243,1426.780503549458,1543.1518172618746,1247.8733330188818,1415.7229446925764,1347.6985796334466,1205.3615948102856,1269.4090676455594,1837.8087891955731,1474.3808931869648,1450.550097854602,1114.0674240743331,1132.7561615263669,1305.6291318564347,1380.079508565856,1889.6076708758551,1890.7049090908429,1794.6416669571056,1743.8098863703485,1216.7710538031201,1503.1642635118374,1847.4782519448804,1676.0230807518478,1541.6124793813885,1497.646325619432,1622.0460603834697,1728.0023745815063,1467.5106617618394,1912.0967681775212,2148.0546996578723,2206.8199008553097,1973.695740660974,1775.5994420914769,1947.923735538066,2123.2230359369505,2313.4172119977079,2170.0495613057624,2411.5041713012502,2238.2551940207204,2245.975002122771,2065.9151602615621,null,null,null,null,11,401,450,431.10074319978332,403.38961416027843,518.43378311082779,474.51989801669146,520.17948851182803,509.95773640048361,508.79658852397358,469.17084787682546,425.77544697196129,374.35336337188937,467.28033218772168,510.22611784576833,641.36861634281865,600.43439359279057,622.36606154188985,606.72037700387102,601.56121039361983,566.27697512833163,586.26546743089852,542.24229253434544,460.5921346440706,418.46889271884072,393.81411307663291,381.76761459364104,371.68469845722728,406.09431709101102,526.86801706012102,535.14430115591551,573.74245066515959,505.54626773764153,518.11287064558599,436.53974551686576,402.28907333781569,461.56356953759342,471.43307523589584,550.87842991706736,542.95386706401257,630.15837186548413,600.95857944090449,608.91700204258575,578.81378644939809,601.85752525335113,425.10636541923094,310.97083497881249,403.4286870236765,408.87207272230529,390.10003271554586,528.49660290621443,587.12424343789235,null,null,null,11,18067,24846,28828.957699128277,29932.757118571,32878.713068410529,30401.084134921904,27172.788088518853,27940.957678190072,31482.705639009342,30297.878540553138,30641.786905304398,30291.572481354629,29826.889957921103,31060.975554866811,29858.097229448373,27116.31318795032,26109.670897662036,26988.284326622626,25923.038780802031,28074.113353776698,32232.207731493821,33610.495293729655,34350.705713592411,30590.017152196287,28905.008996158907,25897.873573252698,26719.553974639748,25253.38719240548,28010.404085373364,26747.731001921911,27364.595541843624,27798.452889958047,27017.354476040626,25772.531941986104,30108.139770931575,32267.802838302778,33329.489440564401,36590.358684393927,33084.327544295382,28049.840259713597,27881.864084944664,27201.001612364216,26174.997363946171,22204.922375335187,24149.966371775394,22018.857891761905,22737.213496317894,23560.309455130111,26081.472275099106,24359.661567449883,26853.225084740567,null,null,null,11,48985,65558,68863.91831064006,66116.21198878657,72800.201941512263,86585.813526267593,87733.376892031418,90723.104461855357,87431.352456075416,84144.75476759061,92406.407770763355,90843.451286724172,93711.473307237058,96547.681449772033,91203.891546755724,96990.055896133141,95651.65752582367,95176.056834925796,100820.10883674753,97131.797641411133,89752.006488545099,87704.054885189937,82186.350551150215,80534.322991614754,74737.861479904459,79219.051609179252,76482.612654574201,68883.11196548841,77229.291677053814,70660.443598521728,74409.277513662426,73473.913592908662,66553.014140641593,66956.902624216877,59026.437592531976,62818.190860084345,72613.739251077932,76403.675249546955,76876.110416627896,77521.49597684764,81117.002113845781,84051.396267475429,87586.634023505685,91905.476708489412,93071.823569894186,96283.600953302506,99666.683218526363,98956.094576454445,94326.617927094616,102878.80323885492,87843.138687541534,null,null,null,11,9149,8684,10344.532723090682,9300.5898745459272,11991.998607700705,14765.64901144075,14161.410271449915,12740.007951272184,10716.030093318222,9986.2555285110266,11867.6771672248,10769.581888602233,10881.641320393563,11148.167450833796,10476.878775185451,12183.39536072698,11731.018242069855,12902.334313934472,11191.202474490359,12056.119274657894,12770.166642794557,12920.743547625942,11282.479748341215,10018.63151898656,10576.734602410834,11613.715976254054,11764.148136242391,12245.476593990932,10731.876957980629,10438.048629738203,9871.9253197756152,9528.0026364503738,10269.031590204037,12434.636472099894,11966.85594500246,12177.961606823481,11479.167819721179,11693.508758827791,12046.845506757259,10770.605408427924,10290.530466085593,11387.714181959738,12146.745943969278,12980.064704373548,12215.356032442452,11623.40755455531,11606.284961776355,13239.303676617981,14507.847979735894,14255.404642193189,12655.439925268425,null,null,null,null,null,null,663,547.36400000000003,677.43799999999999,664.88076097824091,694.28401005588933,621.60392963760864,603.26228717721642,585.23647356834113,557.43741469206111,543.36354520702605,520.85132374381681,528.03115465031078,559.21600305677771,653.74020364276953,620.91010518752023,673.56535636235753,696.15744218351267,626.91236948232108,624.65498602329876,697.91270598605797,746.66559327436289,737.90891287450768,688.96011206805258,624.06823806742204,665.17304448635309,736.82961499895828,772.5004819856141,762.28953840050951,826.71722915248915,761.20039777752572,780.62453034851319,768.52784082962023,794.28077981680792,780.16686214700303,759.36194839634868,737.69545709665135,722.23004543380728,675.18507344737918,691.82706572506152,697.71404623553303,714.64091785583025,728.41573114356515,721.96949763352222,694.1125253833203,691.46914266647684,677.44309074751982,682.35117739363534,728.69700286559441,669.42535119624529,695.40743701313272,655.3172378632878,641.64884734869656,680.93425182957787,929,null,null,null,null,null,1918,5890,9760,42100,793.8156458345909,null,1918,1151.6989585849581,1706.8736511694808,14183.251231527098,61160.199004975133,8554.8843187660732,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,20.297956932826256]
[null,"Intercept",60000,{"$f":"'Financial Model'!D74","v":60000},{"$f":"IF($D$2=0,C21,D21)","v":60000},55000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1636,1636,2454.7904654269,2136.9886098434658,2195.3891658727548,2113.9533062832102,1883.6831814222826,1651.3121979247358,1634.8106140125471,1701.6195515565255,1873.3581325135015,1720.2491652081626,2013.5045698689851,1993.3291413587688,1957.4324352419355,1460.8158965671505,1420.3152810218714,1607.1213936319521,1175.5435323726267,954.85753229064153,1206.762692077338,1130.5696313886799,1133.0440419762267,1495.7569909753347,1911.8755290447389,1697.0043296116619,1533.3277147615165,1266.1370176717583,1324.209279743812,1462.6935802305993,1274.8002830212613,1472.3147555112232,1272.3597013384599,1252.334162706552,1682.09164660136,1463.5976990304623,1282.0570223214675,1364.3540039053585,1641.9128968383116,1698.5625784571073,1469.6268077394507,1887.3835218565771,1902.4619536907703,1860.7635490986941,1897.2061364832934,1940.2115766543916,2244.9787578346163,2423.3660123865225,2047.1300055923573,1907.2372202550434,1993.5835788002819,null,null,null,12,401,450,448.25232555835299,370.76286254411866,390.02128245225049,427.82047067716354,437.61916572584533,431.24450411221727,471.88388901273379,481.18391962949147,445.94198362266923,456.1089634865009,496.72925664130946,483.40992951701156,545.61535025148703,608.9253450916226,582.456253061241,575.37810505219647,521.4727974971745,438.83104284222145,420.45715870049258,444.04210107875031,517.20803332685193,451.2670712740553,468.72229990334267,465.42517563460558,448.79001589765477,487.49235563548154,527.3752221399925,525.02129498210911,525.01654858921643,606.62101460663928,611.53491402386646,552.72326260498903,525.05363725674931,574.8266232007785,624.99865022201323,586.82362905647767,570.30266189671318,589.31393885722935,643.4257232838263,553.2659807790908,450.56536263105397,368.47390840466807,387.89644316731619,303.76903740221496,314.2771726606419,275.14428684498137,376.3860302163888,376.40160148605901,521.64167628223504,null,null,null,null,12,18067,24846,24182.771496824331,23503.307857569245,20332.753974959152,20826.814890042991,24711.31205936991,26421.934105033102,24037.871490120433,23782.453216845744,28562.159047705718,29294.90881442462,31551.849541269836,25017.985820129845,26587.236407679527,26338.517003559613,22080.489067622453,25300.976445384353,24219.916721673068,19762.39718120101,21911.430143903122,23043.411270617817,24085.638245836286,27706.650438559933,27979.803416241622,24051.610918622253,20970.824541654511,21248.825384317854,22263.402715879885,18764.780502272315,15915.4558564174,13792.101508541493,12833.645588593974,13606.466254544526,11949.242426546651,10795.588095472554,9813.9103777792552,13173.496786437627,12020.541367000165,15668.567818755391,13010.46449695463,10122.888248534724,11147.513272578683,9156.1305521630547,10189.599117451609,8723.3124066456858,7072.8082238847546,7466.1312986859721,10779.349834967044,12834.823606542972,13250.622129785799,null,null,null,12,48985,65558,63443.312541964813,53988.149183286019,56143.588476880206,55012.121281397565,62856.797025036773,56512.540051658965,64204.990141717615,54264.251807765737,68289.922675016322,68482.486645724144,77651.217734502308,80959.655992932356,80324.637185113592,83564.856405194456,79914.389240971082,77910.766966584939,84896.070645617132,84308.136669843778,82288.189052000904,84316.461262129145,81081.201593802878,72378.57445943066,83489.74155963918,79154.32006806627,76931.367547722853,82754.436626438895,84113.543386436228,86859.94664754736,84758.7803568487,75228.519747277896,74375.987311498058,71092.843997708493,73735.939884734253,73541.554394831735,71949.620681880784,69797.452496058017,74295.430988050386,64417.985035345962,56390.121755376669,58881.160574593996,58348.753309386302,51377.999917784553,49230.588489237416,54702.178709071464,50512.931686781776,48794.172013712421,51989.363611124187,44559.760979619634,47005.781962261623,null,null,null,12,9149,8684,9606.6334001732703,8878.9242117550639,9835.5775636283615,9178.4449672915052,9969.2781295616296,8193.0004702536662,7814.3404267532878,7699.9126006451497,8855.1258605261119,9245.9296860062313,8669.5003110084945,8859.0776237269511,8558.1742308441153,10388.540999149027,11403.589217817715,13393.793838700174,11842.751756623849,10655.992437791645,10578.598593152603,12434.18008809226,11186.857366354172,9785.8483528290581,8554.3631384733617,9159.9127810631762,11188.363708667632,9388.6298645329043,9462.8764065988253,9763.5311663361863,9177.0685969988044,10667.691166914914,10476.531923883247,10912.551130590311,11989.682897699655,12403.189583270554,12670.387266578871,11042.981135199238,11349.927225923348,10479.632662104194,12318.202220137129,13065.763524863434,13580.883729065936,13653.140937813983,13976.668822664655,14646.221383694165,12684.525946445687,12291.239188481157,12022.636933187769,9154.9881317820109,8568.8208309074744,null,null,null,12,1636,1636,1803.2646678149165,1847.9166883474522,1419.860544971262,1285.14832856677,1975.2832466439672,1832.8649852001618,1771.1066140217747,1561.7511442996081,1649.7438609723927,1813.5096753415467,1633.8151208766835,1754.0431166526196,1637.1666652937186,1577.796940340022,1288.0326076997369,1191.6925753534342,1684.1673021257207,2078.5423011998769,2451.6233939995436,2266.1302602906785,2302.7953224481648,1709.8921196847991,1949.6048362845079,1942.8602713434041,1672.9295359509924,1427.2177930200619,1824.4026591689958,2213.2487176586769,2203.8338305667157,2293.2703243673791,2095.8367107153654,2252.3589623459184,2098.4245787834275,2324.7707052247656,2631.2805737336344,2317.7267707325414,2259.8651444314296,2354.2455437431272,2304.1926684315172,2608.929351316774,2321.5078437898956,2059.4432277439641,2541.3516270167988,2396.0829341138246,2033.2967052896743,1882.3289992601365,1706.512906672004,1976.4345457621253,1837.7693086407462,null,null,null,null,12,401,450,461.9796083999712,423.66680178849822,471.03455405293005,464.09119548044094,517.21083662040473,480.63382376926478,441.15094195458073,493.82837892998549,543.69101572550494,494.67529910563201,519.27390567047098,362.95845025529047,308.42356898619084,381.51723434255439,383.13901837400442,381.62469252935756,437.35145145858826,407.58430281140016,441.97475379170322,435.02856206495136,404.65593028971097,344.95968989366406,296.87810136658766,318.20916384375488,350.68465266700747,406.26774046664343,400.97506953922539,410.91709428749346,488.47268599753539,485.37789289096253,556.76573642898984,681.32802349109306,449.4467813684501,492.70292457294426,514.46940173126814,512.79511148673305,533.25471299115395,621.02401703998942,576.66019906347765,605.24085981154417,592.15181931152131,674.44450181436378,631.43810156394954,611.84947963628326,638.123795835804,662.03412350741633,640.05236793470215,592.11603689796925,522.93572190705243,null,null,null,12,18067,24846,22553.721353180641,21615.961977732946,20619.822179309809,19070.466819275171,19099.762435888213,18738.702108637626,15619.706186193558,16566.252850492659,21889.10272850583,24654.080100603984,25020.632545368535,21769.48605916588,22708.694916716195,21213.038921466872,20014.154418536174,17647.912709377455,21478.574233392617,21457.16818389449,18212.006515888083,19970.652438123918,19746.509405088815,19636.128183776593,17589.169232508939,17309.478732443396,15065.127711805242,19272.683041005042,18935.571028237122,15278.014382880076,16996.319680274362,17164.458353222177,17963.179948543431,17694.419277514651,17230.231396996704,22709.559168725151,21762.715149901207,21596.533147605995,27084.570500465899,27840.479363539638,28451.624230632733,27411.692487109158,27149.741889204768,30853.855672847829,31521.414120411049,29874.646919471106,26804.001819938851,27735.599501672848,27688.855006565918,29161.350001241193,28452.339042203243,null,null,null,12,48985,65558,65426.483104641491,64979.910521765232,64027.106813859158,57960.525851232065,59840.150587758391,54704.090859360229,66685.479605960601,59442.871000361105,52743.118279217408,48397.707205796753,58218.16754651349,53788.317649827062,54124.514695440819,49868.05840483887,57712.087147660866,58520.893065600671,53920.34462583717,58057.847306274016,61338.722976260193,59511.759595070987,70061.317456881225,71611.184043703077,72114.513553289158,77025.102568981689,85794.722624376882,71717.901151326121,77825.918384884411,78827.864820996503,73065.486570642111,74210.750448642561,77546.277048818505,75114.078882105125,71760.194982856512,70945.583339695731,67749.443751914092,69523.194946354837,75359.456070451401,80799.83650632629,84662.079611465786,83318.017499598893,91632.672890355563,91616.87141864642,88438.013844638976,81025.561994136151,79620.487054600308,75127.233955583491,73736.413789775426,79284.782121641125,89410.90498787073,null,null,null,12,9149,8684,6843.0395222341876,6098.7151772632278,6030.0372655056699,7251.8278505804037,9676.6186642819102,10500.644697461608,8417.5034650272537,9780.3194331823379,9391.0019146821542,9898.6718174481357,8706.2521057327922,9197.3859359305698,9304.0610527736408,9169.6670386649967,7495.4667408004561,7534.4414964212083,9083.2505343023167,10349.08430260414,11134.221069871806,10458.872611213505,10620.295223454352,9606.4430540415324,8862.3374829186705,9983.6191565600802,11296.826660686609,11052.337474909051,10730.797968007866,10540.848458589382,10205.938062270317,11422.644123390965,10160.101266144115,9658.7478719412375,10200.821340772334,8968.8187919710181,7216.5534821027168,8148.7636587970846,8209.9303992423538,7659.8057827366574,6188.6218996030293,6919.6607915428294,7659.1458378287307,8073.3228296955649,7090.5720696028075,7443.4935418393879,6806.7320369289118,7992.3388563105345,7104.6765277458453,6930.5627380667156,9268.05255764297,null,null,null,null,null,null,270,547.36400000000003,677.43799999999999,674.23928240312421,616.48411980680748,595.57037604458048,603.23674444587493,680.90655331320022,669.10666780940824,660.87507882890338,639.05566721639832,731.9418207848322,749.03896005520312,801.9120918127378,721.89140149138041,755.37802368076871,796.73918285332388,737.73219362642135,795.47334178369215,763.01960248504395,667.37136967819958,685.19938757036095,731.08120671766983,745.21821287819932,740.74778474309164,757.93205522617586,703.91937255014466,677.01181944723214,683.46636075934862,711.5175256396559,674.16693042925192,626.47094121344799,619.3793300899448,604.50713402021165,596.0812183208061,583.81377617018802,587.11160043580389,588.35395287031122,598.98106635503643,591.67305521092635,615.16846963311127,600.14941180527865,550.21080569489891,538.96546316924002,476.61683731656836,494.83191241417467,470.18626054740173,421.7568727305902,407.99265944760987,483.25291392333986,463.57515311594079,508.67291681587557,635.74091932121064,622,null,null,null,null,null,1919,3780,8320,44900,759.20061953037464,null,1919,1101.4781170644528,772.96762668606209,12090.640394088681,65227.860696517404,5490.2313624678682,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,9.1920474524828997]
[null,"Coeff",0.92,{"$f":"C22","v":0.92},{"$f":"IF($D$2=0,C22,D22)","v":0.92},0.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,1636,1636,1592.7975303084158,1467.5197619448431,954.08990827946604,775.06004814700214,970.7484688144342,1045.8140602434025,1070.9055312864209,903.56270967676164,1297.5004583390744,1370.0156377229432,1137.7255002722636,1280.4416614163231,1246.8641974082163,1709.2253912280992,1756.5583472674589,1627.8442601863003,2070.1423771720056,1843.4457134818099,1676.4370552131456,1898.3979751355648,1799.1561465962677,1919.6633016921455,1647.9275127605301,1529.3431154586237,1417.8068609437319,1806.9844383534423,1862.2682574916223,1170.2698129411604,1260.6749442980067,1831.5044654749097,1532.8202514168136,1823.3019689348746,1738.3785983810346,1540.2190226562848,1428.8653384072277,1184.4251771745535,1613.2646800684174,1340.4821172665672,1479.9486310489235,1133.8631442895551,1564.7581522260898,1327.8073828113888,1198.4401051844025,1621.81244367826,1574.5074648447687,1637.9282772277788,1791.1295136862627,1669.8366809753504,1740.492315586886,null,null,null,13,401,450,410.95526519317065,383.50456152606785,364.31890111451548,404.64529855645111,330.28255831150159,242.55733855613124,316.90839737578364,363.31599198856424,462.50978523788916,320.10215664805207,236.88823980844026,339.47777895404761,372.38670527232915,339.23418412838208,419.54121410101044,415.40136844961404,484.91590628991526,476.9740424221182,335.4197432075236,324.81302136069797,404.26913878438074,360.43248132423594,431.01372515636541,497.65472204389869,388.73715092765849,397.37228113148251,416.32781386519605,404.34159400925876,564.19033091677261,587.18972701522659,572.45663614029627,531.34135846857612,514.18814520155456,515.2901327459997,506.97116620850039,448.14266275227061,502.10597185920074,555.82860697046476,461.77621226678548,564.07958489059047,613.42210732492254,512.56511646523404,640.48989251290539,650.75509104612024,647.26049232737751,546.10850315252037,524.82267900266675,721.64207320395462,708.41956915747869,null,null,null,null,13,18067,24846,26812.045933476809,23646.438513920279,28341.166333174129,25653.5622739963,27557.317338635596,28725.041975333515,25514.078406612276,23351.05233367562,24877.744924730017,24935.581898453347,25009.696032003209,26336.623029078786,28761.702200964242,28049.213216868578,28343.871806922027,28153.193302913187,29713.340950506481,29834.393348561658,29916.689920507695,31410.825998323882,26284.261083516223,28677.07920980245,28302.257373794149,25428.900176997769,26339.220978011323,31418.221505500511,28907.000113634138,29688.490756389354,29029.504343918281,23702.173624082727,23189.189952350818,18482.557324300327,18024.105997071012,21985.730663871393,21262.067935267929,18073.007042178237,17715.162883663517,20769.196031275009,21364.912818641129,15936.074915185585,16290.829246630015,18155.792670279559,16280.194890570263,16705.23503893517,17918.386624642164,18201.145039153154,18697.66186660964,20817.975036009291,24203.045355574955,null,null,null,13,48985,65558,70605.18075257499,73809.370828239,71242.183827704139,79483.140315178156,73602.131920663625,56158.129891146702,63104.167805634243,61117.981765658551,60397.776333363094,68837.942586373363,52913.531627480224,51353.080656823688,52510.886993126762,45582.406719007558,49761.619520643762,43819.441750102538,51461.892957325414,56019.528552363401,43341.872986715673,54491.707621138761,54585.108639103026,64164.110614868936,55491.805337431782,56682.090140223474,59926.902390503405,53963.918055008573,44712.020977653825,56076.500135839568,58454.412791415089,62022.831546257738,66484.483177810806,69329.346466451359,67429.729805698254,67658.201060204083,62629.126257002135,59864.591218757298,59619.712920201273,63573.541599621567,54752.390277281789,60391.254980806945,58012.227186676391,50977.189576094599,48732.216099842146,50803.84435585334,43787.90625896064,42708.549844461282,50891.312729442361,48210.851592339444,61150.284457280781,null,null,null,13,9149,8684,10534.292518686423,10555.492637978237,9466.5110481910833,9026.5373303991037,9521.9622276834689,10447.041646028101,11743.69644198961,10692.476141979107,10724.595449172557,10343.985455732118,8683.8575146594922,8518.5049870683724,9378.2590058916539,10100.67687476267,10764.471261273158,11770.547505343646,11379.985659184431,11309.644509093827,10357.510558527552,10618.821601646105,10585.026421734674,11848.290031348562,11686.768923138974,9372.3429152661047,8835.0886883843923,10395.050716127633,9672.1345550453716,10497.079026042295,11422.803777916066,12351.926021786403,11355.283544256279,12546.303370643891,10833.539371020608,10247.404228503345,8895.4930816755586,9147.2843249069774,9943.1541274045194,10480.68070736663,9589.011016358083,11011.717727069992,9253.4192095825438,9074.2456700819457,7645.8577645452551,7633.0170918723197,7826.3203026811962,8682.0938061111301,10025.354897806877,11310.542101735855,9358.9194646652904,null,null,null,13,1636,1636,1533.1382500209966,1450.5294278583747,1197.9600259151689,985.1398717366294,1156.8223302004151,1599.1787485989214,1786.4118448102497,2153.3124607579848,2146.68552506064,1996.6245533211829,2015.4536284567446,1666.0435880402301,1666.7762415880723,1247.6000942058154,1456.7424711289918,1205.2790961376554,1048.3286722769367,1207.8784566103989,1712.0360001458125,1622.3499736514223,1786.4344271157004,1373.0120603739815,1258.5485098918818,1464.0098958048416,1780.5685672057825,1965.6463979127516,1948.9166113244278,1923.1865707627562,2091.7025143421511,1972.7494569753176,2241.3438854657325,1921.8438962206014,1785.9036017777341,1426.4616254507155,1465.3496935492728,1462.2374858371591,1523.3900891811056,1683.4553197250448,1456.7555798139188,1848.3045453908937,1660.8242136554809,1884.7851978168608,2062.6272462296224,1762.7627637689784,2196.931048136817,2543.4179008058582,2170.3716745360084,2275.5503313881445,2224.4139181241135,null,null,null,null,13,401,450,325.21825310446252,348.34999596745479,399.45560477196318,393.2078758682639,431.67196987612084,432.75325414112535,407.48036297367571,446.73286382893588,479.49149548037269,537.42856591046939,633.42067623173796,612.00916154607444,654.35604757698707,592.28200187134371,653.78902740416072,695.58781925926689,785.25609895368655,786.83991888018068,748.60442582588269,784.0269611239712,758.83072976856295,744.02218202906636,704.43273249411743,790.17475196075281,890.61405509016515,802.37213021994705,722.63999661766786,688.25725023402788,648.87570653928185,695.54758027369189,694.91975813038869,631.56774928732625,660.82438369595263,622.49886823203622,518.48533040670566,540.08972018750683,505.30919949662257,485.88404715854529,474.21104188386192,493.85081697522247,555.50186508478009,628.1004538926486,600.60486232215635,587.79826409104305,618.60683578043768,533.07304022620087,449.31837755074588,459.59938673366679,458.11255251269654,null,null,null,13,18067,24846,24361.598545571789,24825.229068298853,27009.886102768403,28131.11740105892,26712.008682050411,26271.662735855287,24281.959499023051,20307.836586963644,24028.157908788431,20500.625650764941,23231.261341246176,25211.5423346721,25843.968166616058,28438.146176862774,27350.961354107152,27234.353702107299,28268.568951788679,29668.308400721195,30371.427136893748,29397.651974590855,25859.520236117169,29713.531369003911,31886.770324601348,32097.09343278913,33707.526842321313,31437.956518510138,29767.324681347913,30298.149601551795,31824.901264879005,29569.485592574107,27006.704399357972,29469.343191402939,27254.812361552158,30694.963578743627,27087.692809008466,26864.677071721122,25796.879365854846,23765.341537441971,27285.697195440665,26089.300227669501,28643.73958279931,27805.097685826135,26873.201662332078,23938.64926203954,23195.579613971913,24596.015689297943,24652.048486542404,21376.373113875947,24950.724531308228,null,null,null,13,48985,65558,70715.573676219065,78214.572847315663,78602.187587433626,84917.734816680444,88676.681792898948,87805.874348419966,85631.002783491451,75461.647250486349,83647.109578692369,91354.721381650597,90015.95670523122,76370.669095188743,79476.094842578968,79578.862868510769,71414.628181043125,72144.856811028905,81566.901424012482,84209.407531350676,93501.530385885533,86357.681578391304,92079.56356386331,93324.553673312344,96349.166516012207,84918.329788024392,71971.489303035152,74375.113120507769,77496.246234515522,84927.042131165697,88495.801869009592,85473.572799247457,88420.323307379454,80523.085120869466,74853.907930609959,75846.257519582476,71596.595271749917,70750.011358864271,73551.861779086161,75753.864766878221,68121.924574031291,72035.830287156263,70451.973058250558,72625.483601849046,68468.197487660582,74474.364982330502,72805.339534317187,65330.450199782281,62594.87198070567,70017.786747621169,77103.97674134199,null,null,null,13,9149,8684,11083.906810147224,10124.733355546799,9589.9756110713806,9587.3779991539122,9785.0545882173392,9342.7636581594998,9203.3530076859552,9010.1918324678263,10430.252884577307,10607.046933692425,13303.99422173492,13172.26308010753,13221.916656013142,12509.948817258217,13956.755615999429,11813.951798043276,11522.370380643573,11918.15252925506,12530.480463273943,13026.53467222313,13166.382213539373,11232.952200515381,9981.15417985147,9112.375047164307,9404.9988612698689,9101.7233260332396,8552.8873668151591,9751.2715388788656,10949.806739119467,12430.910593086057,12256.81370176418,13257.780575786777,12513.129091170997,11958.229182070581,11080.863587830334,10461.974861078626,9518.7176933232349,9843.9953228162321,9250.924115676693,11293.324245202853,9804.9147900375301,11014.661087139022,9094.1232432730303,10644.746439864335,10054.496386289255,9389.0254794545308,11371.461049282763,11944.883647434965,10653.70969926372,null,null,null,null,null,null,728,547.36400000000003,677.43799999999999,722.35547166075958,680.04815682860544,718.51771943329629,706.67376561673041,703.99122030857461,669.54554771787957,677.07400061383635,646.59862315562248,693.52956563667499,666.53130235374033,593.75180443785348,635.19750477237324,687.84257596093835,663.25453917215657,705.5524612099656,701.08040763654697,752.09317790859973,759.75288828394196,684.79253815477114,726.37808890503334,682.11333741776241,733.82426599808696,729.87531263312394,688.3695957098123,669.85100393083735,743.56400140026881,689.84562267576621,728.40426208983536,780.17327759120803,734.80698891756572,721.91423938684545,667.84222103096533,634.3712038917879,680.19474496413693,643.49537077413265,582.57091778145332,601.50933473749092,670.28944376646325,623.87221266060419,609.27898096572403,603.80472436522894,583.36487931285137,575.11053066076067,587.5533780855576,590.42634178873777,572.62983196045184,604.18077443744301,696.41769056181715,741.07943028907823,670.39406430497456,881,null,null,null,null,null,1920,3140,7530,50100,464.99693356336627,null,1920,674.63583886291747,677.57189743153526,10942.610837438422,72782.089552238758,4560.6683804627246,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,8.0576117532398772]
[null,"E stdev",6000,{"$f":"C23","v":6000},{"$f":"IF($D$2=0,C23,D23)","v":6000},5500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,1636,1636,1346.2766462549093,1158.3263812902937,891.5036862088707,1040.6017892064649,645.47083725425796,699.49704823917421,510.6674527592802,385.1875699960267,407.17615769326289,908.26235316724876,952.76122399773965,524.12277450609406,552.72216246335211,1140.2209724294246,1362.7131893906596,1437.5474832632572,1265.9753828846315,1368.7120791056952,1349.5556078143563,1015.4697531963732,1346.9967305466419,1489.363554592519,1298.8252889159,1497.0240812770246,1712.5002422515931,1402.7252078189113,1729.9328318172375,1765.2122119717278,1714.5973458348883,2056.3706770227946,1830.6722733605857,1939.6578426940639,1829.5402797475024,1666.1066141257088,1814.5452956203044,2242.3125304840169,1805.7667948060264,1893.8099935155844,1989.3948788990922,1682.4301421572477,1411.254975962702,1510.4506984953764,1760.2528462319829,1692.2311464958461,1867.1939086737775,1863.2194215216221,1776.6648173998431,1496.1396822330796,1234.9344698154562,null,null,null,14,401,450,411.06371003709512,465.90599666327739,577.21827834418639,491.58961537459913,547.22402944321425,549.2990262342521,563.98545048499079,566.35742219075087,527.73402023766334,564.78111230513719,570.76351943210534,673.17835575004824,638.76467829186868,655.35184574092887,574.19278285251221,560.60189371011779,535.64853747388167,481.86932875772624,574.86810422408644,526.96954235415365,519.17368307931395,481.07466979446417,372.49939588832467,425.26992010473987,339.23009864491189,371.84338704454564,402.21987618185773,286.93787778327771,344.08518807991322,374.43915108204277,368.89581280959374,406.92644690294622,447.79940096587984,405.39987024820294,386.606975894149,454.00486674720526,515.13323552773932,569.56942809665145,434.6579404358672,402.76367245784661,438.54317944383098,435.55990369633327,378.78935568460059,361.49250670472054,388.40699876545131,399.35129302225175,412.58705817304957,346.44291518416384,396.63340061581277,null,null,null,null,14,18067,24846,23156.44548542839,21473.006508490042,22868.866270755439,20988.625907329668,23379.404349405308,23158.171173261297,24677.689372275563,25229.226920564659,24990.409937306245,23139.800846963575,27540.87863778157,27192.637623340001,23641.789865944618,20038.424031655206,19479.305107049746,21159.598304928852,21317.422747228738,24568.703894444465,24637.270886444949,24289.174921112881,23843.697164930749,15744.893800087177,16124.534098400252,14290.554609729981,16077.78110724734,21455.32724650385,16010.883538203625,16684.496139929954,19061.84440236407,15801.60988108176,20039.122280714262,23018.92660904675,20920.028612046452,17939.689728933401,17787.729849248095,17236.57955121775,20557.903754899511,21738.276821913034,21974.274194199068,22669.597748327149,23644.85909204408,22550.063796035218,21388.092059924613,18181.206003044474,18414.984402969963,17159.792954108045,18426.669654976278,14392.558480265787,17080.351456819284,null,null,null,14,48985,65558,69622.891653566374,71006.937590331654,70516.163934817203,67750.04336344685,60417.518717542865,59541.093386799788,66738.537000479046,76456.463285134232,73725.620212128852,75706.790040448905,72131.506889615863,68729.228224416671,70572.520624029567,64083.910537870564,55150.360806698896,54872.131980967853,56768.244923710779,41065.203726011088,48416.598412267609,46764.934320330933,44609.629687902379,46127.837258257299,43725.461701149696,49756.283138207524,39899.254800024173,40471.50658489349,36965.875726614358,42236.869222812908,46395.530553063087,41703.724682085907,46876.621338693185,44211.10179400682,46164.735952106268,35017.999413227582,33365.747030980609,37058.633798883835,38406.720241092022,39980.810611749825,29995.665425776686,29400.269358339403,25738.602733836964,29645.015010864252,46078.811390175782,44292.889853176879,43489.369351600435,51380.809998261408,48024.434649162948,41539.843126278611,43345.056950984981,null,null,null,14,9149,8684,9427.0441681790508,10840.11332721219,11639.133709856549,12145.011041767882,10749.83014586518,10804.281570865152,9885.1243071265671,10175.202815783745,9241.2106698851185,8302.3619603644493,8212.8706817334387,9443.1678005158101,7269.8504249354282,6938.68016406284,7387.3251599712294,6897.7454390862604,7927.8737194350015,8246.8531430105159,7044.4876210742968,8119.2017426878938,7611.6612158469443,6950.1048942363523,9698.241105381283,8747.9779231662233,9165.1875389721281,8897.7676236596944,8202.6117515580809,7607.5316274570814,6612.7873464655913,7043.5945451826992,7456.6434156527557,9745.7138280691543,10997.969935498235,9209.6341829002995,10104.468370377608,10025.639417705312,7814.6545236157326,7299.6417790174428,8083.2627453319874,9461.0173361720081,9707.7026779987827,8958.2868352712594,8062.7491235611942,7832.2154446543273,7432.4176368152221,8096.7540389689866,6090.1380338549861,6663.7701286579158,6393.2952134011348,null,null,null,14,1636,1636,1397.4716862279809,1288.3658362214778,1843.9464243380651,2248.7283338318043,2100.3499501637452,2342.6596863741615,2332.9302658484871,2324.5172779959676,2212.269621199232,2285.7998741770302,2628.2795161662802,2142.224425174566,2176.6642278814861,2629.5588563688939,2847.5947212156393,2692.2181863674409,2431.2218746295634,2557.1040411911372,2523.8852694634684,1801.1721114834297,2134.5573017399947,1976.6244794378958,2343.0466488577395,2612.1162145875223,2405.6353282107912,2352.0264323636347,2572.7250465725569,2229.3897785908375,1949.6575620475442,1955.8261739584234,1728.9965446203789,2061.7833882661716,1672.370896458448,1361.8787718646256,1351.1033670218328,1816.0614051855866,1824.8808960099677,1545.862799476952,1904.4717666127985,1965.6305604045417,2266.9052312520262,2360.0764563305706,2674.6469256486112,2533.0878969166338,2506.8892537507895,1814.7760769124247,1521.3400840377153,2020.6190905065746,2128.8447412190053,null,null,null,null,14,401,450,642.3181977290327,527.67793009128729,580.52809224121677,562.99494084313244,658.9166207645352,725.24838372275542,601.15107496456881,540.15626379526248,550.81621351383831,643.11609252788969,698.34216048077428,671.12316975970612,631.32632247461925,651.88211289358253,824.67052437026337,690.91935061190838,671.98704520230365,690.92934848306265,561.73336070299342,549.50653454325993,626.51388786349628,539.91007765650238,569.08848340482166,440.46837940518202,422.44729445502912,414.83287908019668,442.68561081773714,551.53419780842819,498.25123928092717,422.59482695338738,561.21992190801109,670.12462171220807,635.58534913333392,649.25258794575973,696.39309780005067,640.79407752273676,613.12192004546228,652.78768828169268,576.28903831867251,594.50511064798604,607.26370285452333,666.13265902642581,677.17663091146676,763.30172819242557,796.01839276977421,741.53148914497922,675.76580910713983,629.59632325018481,690.55474911121598,null,null,null,14,18067,24846,24014.26137045561,25146.265403151883,25497.359757561546,22945.990632315592,22631.158090297522,21745.572214233696,21905.621076778622,21497.071931297811,15714.077655269371,14144.64815745785,16188.594354001671,13391.199501895131,14407.955849421915,17671.64044504409,18208.454363780445,20995.990198523137,24262.148148197073,25802.018962033948,23092.288880986467,21734.829872422793,22031.16228455093,22294.503386005494,24754.111625048416,17905.742076859315,16999.788130894714,18902.347567767159,17951.30015171241,16730.467167622639,14868.084031253518,15896.990255467532,21231.640017479833,21896.533502105976,23174.186385947687,22924.294681152383,19564.329881352867,19516.267879316514,20256.575272490325,21998.688974376568,22087.092221469007,22778.899970589569,18163.080683503093,19566.957883078267,21308.655124060828,25333.189871185561,22721.138683803718,25496.068626903714,23957.161205612498,23146.028757341868,22456.530599790443,null,null,null,14,48985,65558,57536.666444909599,52637.839633375923,58566.529907673539,52435.947490856626,54602.588727505034,55540.268664717543,53191.221652165666,53302.927432408382,53881.148036233884,52317.087938471814,47686.288801283736,42558.622873797001,36146.774424492971,40240.567229370565,48967.273366237605,49728.935159342887,55143.877789924249,64140.554678716173,74298.888019262653,70726.654220707758,72592.045902259764,74392.509868680063,73281.691709006467,64743.746372647918,67690.189031242044,71949.501470664938,66659.421746115157,54324.978833993453,59135.784632712195,63054.816854420038,57711.363737137508,58661.810574795411,64573.65389776924,55948.756687077344,58688.774982138835,56573.830828433427,57131.341780524061,55388.30258460941,54543.689377394898,56389.110235537511,61204.283729361705,55360.941789519042,62424.547942633923,60522.433255230346,62029.156478344514,67079.496026240478,67132.673169469548,68796.991304259907,80928.511785872979,null,null,null,14,9149,8684,9563.0469609727334,9293.505698048446,10200.000841062883,11185.130519300546,9963.4555115725434,11990.763056266795,12781.274837111749,12593.641212386283,13447.786219972066,15102.856050308379,13698.266598728529,14057.833279350509,13572.295626775345,14647.5762591988,12040.600790503402,12200.998502944869,12148.062567715462,11660.769432163452,11666.299996790214,11795.333325176462,11488.514915917392,11590.680207155156,10377.175695554084,8324.4729362524267,8016.1391704851239,8699.6308398010551,9822.0798780586774,11496.627201402398,13538.960507464712,13445.057491452955,12794.39447867311,11634.536865084106,10862.384415676903,10641.216916393558,10937.641837541527,10336.152920485614,11771.874194166903,9541.8512820436881,9162.6379953724663,10331.520656968971,9205.8061190846729,9815.5885304444528,9672.4202540562474,10443.762422327029,11858.55030220536,11748.611560191086,9593.8534599981303,11316.79165294463,11535.746610932629,null,null,null,null,null,null,973,547.36400000000003,677.43799999999999,660.71915411820646,672.72150944273881,730.28805124762607,681.55879574801213,698.42704994374458,694.9864327560407,723.19527115667006,753.66561541340343,723.85634872547155,703.95480855009214,754.73285308817788,786.02024439094089,709.86583281451954,651.11273948237385,607.86301509484156,619.90517956963311,629.99378111776252,629.08983202011007,657.86962377977738,648.25971181327577,630.36092188874602,510.01565397587558,509.54034727298097,502.29419066747937,485.96807493811212,563.34123315524459,486.53241155266232,466.545393457194,511.05589256267592,472.6486367225445,541.05132073677669,610.43821253481883,612.44254302560682,519.69150446498224,518.91751533027843,537.41221751456305,576.3252279455287,604.61299705700981,558.01564065857929,571.96138312085225,590.19136608428153,574.68102720792876,566.46923693297117,513.75969954127015,518.43771759616607,528.31899004690581,519.76181770656842,441.87420582355202,491.70481596292393,597.98545187761761,261,null,null,null,null,null,1921,2540,8420,58700,168.87190856155672,null,1921,245.00600642623928,321.75034683465793,12235.960591133013,85275.621890547336,3689.2030848329055,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,3.826220340736473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,1636,1636,1663.511175288799,1503.6536007801749,1309.8522030638865,1330.682890544437,914.65473105535614,1113.9886296556788,1367.8532263031489,1752.7211131850122,1831.0564091173333,1522.8474639111244,1375.1490115997194,1571.3173690160168,1680.6185406236807,1788.6239636824164,1447.670060669921,1443.1546602253272,1470.7934088877307,1173.2212002107549,1746.690263426736,1417.4866065741471,1457.2944892402306,2021.7859037436383,1510.8606753574911,1757.5983806189488,2124.8771833043115,2216.5487092572416,1998.799868091796,2041.161704209695,2052.8558389878503,2218.8313522081185,2116.5383168725366,1633.8672826975449,1520.6328640839286,1543.3732201721793,1499.6227776398955,1058.5890634922662,1565.8492740439463,1428.6399727726225,1050.6933365626976,790.32602193340813,834.23378854664588,777.2504631718698,1367.8608953257772,1624.9789402381502,1588.3930615800805,1348.3961444844219,1306.6260113682224,1542.9733505175043,1334.7538815759326,null,null,null,15,401,450,414.95503806808529,460.37085145344281,440.28718913535147,558.31372447844865,533.46657055679339,579.26968618160981,490.65170686936949,540.65525348563153,573.28678197833415,539.88161262196161,609.09009394585382,652.17919872937614,587.40250051598991,555.02677881637248,676.11775053161034,688.41992635900499,545.74779232161848,568.56109822570431,440.31076861779377,322.57149579757481,450.78268178855546,418.61119195320873,536.1283235373113,506.40786519895477,535.92234284990923,561.64386124067869,479.58598449632791,592.1676493153717,597.19990697754474,563.42666379017396,543.05758477641348,583.49906637828667,452.53084708817624,445.7557044462659,417.58740398165941,505.13107906244306,532.17596604056541,630.28170691532875,603.64061773016078,636.999944946955,625.32850105867988,612.24321528139922,583.9396865652858,495.01235739450624,405.0224728499735,327.84550320255619,310.92320014508977,312.75526935991098,352.65839911192376,null,null,null,null,15,18067,24846,24175.252817697361,21081.122875218942,17646.632968451406,21847.195560479668,28202.089238635406,25617.220568447567,23972.615731140348,23238.148708403263,22738.235690832829,23172.345349009287,20237.814449603953,17843.487249234564,17943.929115757506,17631.366220832686,17020.964526822892,17119.408867390433,18457.948252887938,17774.332028210876,20593.604600316419,20247.655711403138,17968.35059605373,19577.099363022102,20517.147810021197,20034.52591914486,20736.056303997546,17422.267398079963,21074.383262137319,21379.324216544519,19967.598728513116,17817.484444891645,19960.622604922431,18282.607117537336,21396.113201134227,22813.191112477667,21890.456551333609,20036.460167093723,19649.38399895246,21340.367571207767,21491.876406966709,19405.493537245013,17184.531818145799,14929.495724800188,11184.377050881914,11323.868387781447,18388.558357506321,15985.859424626322,12575.529567409447,15976.037434247659,17199.182005589617,null,null,null,15,48985,65558,69702.507782767731,67748.504751860979,68661.692486797547,73718.47212321985,72959.773813529609,68100.274522861975,69545.080448973051,62667.862551461512,62345.665680091544,60569.543408909405,53873.893131335506,57607.798587371559,54996.417778453775,58649.823998059634,65620.666116427878,54112.751191569892,43167.729910510607,53528.126421864858,35896.463834679773,34794.344177336541,44640.846744512739,44026.002991049609,43171.915901239365,45063.402744783802,45290.645793588264,53130.549895571588,60467.525718334975,62745.901946676197,57634.952551604481,68811.363671608735,62916.206364217571,69399.777914310675,57436.84794181717,50610.717956385328,46855.897074441033,51216.958733527019,56419.284486852506,41540.958696143556,39396.437635140246,40185.431369768434,38271.504291384852,31065.288306305942,30232.228193427112,35090.397457555591,34194.513505557676,31765.700430274861,33595.208686900885,37297.870043314739,39747.523414638068,null,null,null,15,9149,8684,7908.7423868369597,8046.4973188708364,8975.6303044593205,9426.6513890341575,9026.5962921294104,7737.386669841444,8665.7405751935494,10318.026800356009,9823.6723795195903,10061.574814504058,10071.499125363143,8159.9223304094239,8728.8564309567319,8469.3027659888394,7324.4070704344804,7815.7402056458968,6677.5719226375622,5528.9130083344899,5940.6668605697287,5208.1212764860893,6860.4165142111606,8023.6092517614106,7760.4811531896603,7655.4846032203368,7198.0563175621137,8345.1065776888809,9163.9247428169492,8574.7227524966456,8330.3300649131597,8408.6044595885978,9190.3000348595215,10411.263308545638,9227.0155504420691,8321.7661609501374,7178.9421474596447,8905.6613282109538,9423.7872357335782,10254.938676754198,10358.265973194859,9995.6652674697652,9847.2553308307706,10903.039305014674,11065.372065611115,12290.040042689445,10781.262843117031,10115.42115268383,9386.9948939244914,6798.9621431926944,8626.2752209274513,null,null,null,15,1636,1636,1793.4844619349039,1666.8681887223879,1944.2652099662093,1712.244136504853,1858.3840361891121,1805.0213727639391,2368.7158580469932,2369.1449149602549,2396.774407838036,2211.4298383415694,1639.5862211443086,1831.9985011952008,1879.6033876495533,2169.4131952056723,2126.1993645856141,2101.5657381900851,1918.5927491843161,2167.9337329563377,2091.4490039554253,2006.9417032384526,1496.1814395663132,2043.1591618693601,2010.362194062842,1842.979644142695,1912.2338321596076,1997.182590087981,1731.2347740465771,2093.8711943150302,2138.7867099032737,2531.6332982482386,2934.8691159862769,2613.9644042490231,2355.6103167469773,2019.2412114585891,1769.5937753893656,1645.1281492626899,1881.9484218403886,2035.6586220955608,1922.7706917996791,2089.1415943821721,1953.9367538388303,1986.8388649179594,2375.5310476415298,2752.1369189271986,2688.0134887382624,2599.3814312347045,2597.6702865609682,2575.5448123715578,2479.3645129203605,null,null,null,null,15,401,450,456.70464331556309,393.69310726606392,464.15677842222664,586.69266681363388,583.20494130642396,627.94978233197696,653.22726761312106,669.92162259152667,567.81921305468859,604.44236796564883,610.89036603744796,652.4062148034858,518.41476954752443,597.68948153349208,607.90974259367204,615.0042737906457,599.78298262545172,536.37756166028203,627.23379773972169,598.36453895179682,389.36471318981836,420.95394877764738,384.32501586306546,424.2053907890255,512.05221023267143,567.20978615047466,583.21522426631975,567.51175256664953,611.9882540385031,614.37481249231826,572.30681134733152,541.07948438512756,602.02131037646257,548.11394540556125,517.53743100658937,535.58370758574699,621.19817929512874,694.33383643577849,732.00921494336114,647.30696226434372,614.59046911520647,416.17072840513219,390.80219334539458,550.91261045593922,539.47284797218856,467.33326935655202,462.4600293162174,497.00682695981033,507.10544829576321,null,null,null,15,18067,24846,25188.054975866758,30102.546209917273,27824.951968577934,26280.738291338563,27211.460595137884,25548.0718136164,24826.248755368571,23664.51983751915,23609.17629479021,27419.435905774128,28887.402879668443,26825.054747826398,28827.631625526024,32541.286292400269,34052.685824958789,33572.277455042502,31698.086117658186,32492.059650510397,31093.299801522295,29847.762640380159,29224.500356591489,29717.489789033032,27621.618602335464,32483.219842382488,29265.199936304089,28861.880632769378,29754.859769413855,27642.521993369002,24378.034262558693,26620.895617057457,23706.177780401082,23832.329804357272,25765.781390177715,24600.586198862326,21113.913968368168,23794.706951801862,22368.795209515334,23638.044892666618,24208.686915572602,25071.772551223847,24231.641264992541,28026.098296715372,23741.08149181019,21457.48724986034,24539.727780032466,25930.138457697249,24902.540151771798,25318.902946573839,24069.326219977636,null,null,null,15,48985,65558,65903.270346859426,63782.916517547412,64176.920564407665,69300.526400036673,78100.579869841924,84001.217282801634,89072.447475143752,82019.336845326819,82608.852517285472,80419.419065150665,79929.366053951264,69802.20249171606,77511.795459760222,90549.298969663112,82356.741713358206,83848.570864214737,85605.838613067201,95840.226934701001,83951.818572285862,92679.226772774404,93306.837967584448,95497.991749463079,79842.637080990491,85840.928802564769,80543.844453577898,72441.808058229421,68111.830573522951,65875.716753607267,68815.851550304316,73958.942422938999,81634.072247282209,90693.677141361331,88137.499829781082,84416.731990623899,83512.958652448331,89016.625021015527,76026.130603939251,75694.152611352401,68020.878128696524,56491.308602755038,56881.553493344101,53734.715234229458,58743.857867450875,58948.541298452838,54128.685230209318,57196.547813354853,65652.313521461736,78213.005923024626,74259.870738235506,null,null,null,15,9149,8684,8224.2508996121524,7721.7358723244324,5868.1612354932558,8023.7706287688461,7653.94441446572,8577.9263089864289,9545.5856538682528,10921.382349139783,10639.948107721562,10111.20880288192,9199.7951117321409,11599.237994209429,12801.310908398065,10725.100109609843,10049.429260841387,10511.8575168973,9284.635290682605,10770.002473042208,11851.596131039965,11192.214025553689,10823.155521737384,10249.12741863973,10458.199207312564,10209.217343595148,11105.254651963347,10663.034526863317,9074.0359505553788,10931.363744879362,10499.646756126049,9145.7116696720586,7184.8303485988181,7333.798183422613,7593.303360441605,6900.0016127484232,8324.775598390388,6996.2824224711749,8499.1824453744102,7563.4530345187577,8405.1634237507315,7978.0858174988389,7989.5407305190438,8667.9502654265871,9695.7835113550627,10282.773424502871,12214.518753018841,10186.582207203703,10806.543794319099,11672.520654199941,10494.684341356879,null,null,null,null,null,null,915,547.36400000000003,677.43799999999999,658.52669926214378,628.80839920192511,590.50310862695574,693.70474956393059,763.34377298087236,718.84826067937536,685.40239648080058,694.47604510600081,691.16223759757224,686.38327729912123,654.60745116713952,622.15896948843886,606.10364494882026,597.29734447667113,625.09979000730993,612.26221900727762,554.7344512769173,560.41196419825053,529.9053812271934,481.70785145077207,526.35711452199644,549.6995779854733,590.69248990243693,578.60580679037764,591.53058840170206,584.05360491311308,631.90762561239853,665.92058139145979,636.08709286954695,621.75784669869279,640.64216105238302,656.7110796020421,623.0390991262841,615.92696820817139,575.85091566906635,604.3274007033267,623.08019490867684,652.31102602623764,643.56212970135675,623.50258103082456,585.85502515846861,550.02452653009311,493.41932175458248,493.16503392589357,541.06055922237726,475.72532896973996,422.23143442449953,445.89530680518334,498.12842567992942,600.41805611046709,275,null,null,null,null,null,1922,2900,8140,63900,317.79637519533384,null,1922,461.07147959994484,380.48006898131206,11829.064039408873,92829.850746268683,4212.0822622107971,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,4.5246278473453323]
["Copper",null,"Default","User Provided","USED","Default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,1636,1636,2133.8555722534556,1919.812668438253,2088.0539146016572,1911.4132993227017,1934.2247129568123,1521.7859329175897,1541.2682404702127,1492.9579382212428,1137.4930214056508,1494.3866849187893,1647.6037679720223,1322.5519824857297,1123.0368642778176,1728.9318430850387,1504.3971246807482,1591.7463477275076,1415.3757689664762,1515.9126101087877,1422.935175892479,1683.4007421607862,1581.1536610055452,1501.671904309894,1476.4775523002443,1390.4714839479047,1548.7834112025491,1505.1520311658937,1247.3156453606962,1289.9925504331243,1615.416999588688,2102.0566114313151,1969.9297818226514,1645.2309233942058,1627.8546339039224,1270.3162169635316,1401.9074019919508,1577.7223583174189,2128.1617976814055,1930.4808380890202,1637.6722557317578,1834.2184741396304,1589.6682531206175,1508.8834306428007,1930.6419051918326,2121.0850576392522,1463.437417986353,1786.1312610002394,1754.7610862145989,1946.4927645731843,1990.2008266885134,null,null,null,16,401,450,469.03209530667351,505.18381425613057,495.58130630187327,435.93982968973103,482.81642521394446,532.04449074621061,578.62681341965344,529.70001456660157,645.43294682979752,625.14132761408143,750.67294550375846,867.54462909594531,755.18959471626783,753.26025941462262,607.68936069948245,634.0658604937363,610.24687507167926,592.04902026852722,534.27898447247594,554.1598266236457,543.77941765714388,583.10034034890873,520.00079526461377,566.75085417239984,522.15415724897775,564.60349034837861,517.89570455281159,434.26309894344502,388.02691330002381,401.57554130844767,373.48477291783047,441.42743604125803,387.35661383045567,469.20395340004882,439.29711214253228,450.24490916560774,439.35631836663322,424.11637930604689,457.69314642012353,448.05629451764509,426.06363197083243,476.07615524760763,467.28713950673739,588.4466380083586,511.26237715853512,587.17975324408098,435.48784968430698,373.37042644493022,394.35004314310686,null,null,null,null,16,18067,24846,21381.324623609227,21229.48014657665,18483.321392609836,20966.489884820025,29427.609727461309,27134.985706416999,24013.545218930489,24038.787562510985,26338.097544558288,23783.352073385493,22367.175183451789,25967.972900133562,28825.224948180061,28517.998577724211,26772.005418780744,25999.645969679001,24049.466252091112,25450.66887679504,21092.15713924669,17035.021972383947,15139.758397788566,19237.536198230846,19951.429178214115,23379.799986366739,25953.346107732086,25287.700546984015,22118.249164339293,20363.448038035909,18748.011202699112,20549.455632579673,23812.643914604916,22411.645046658879,22478.932560194276,20586.297994161909,21144.027193085411,20380.86645665035,21557.244125829315,18046.800549958403,19430.359592410034,19802.065319703568,20381.978860977088,23507.116731381186,19212.33171021978,17683.919128941488,14688.575690982347,16224.880051560625,15541.632717337015,17175.318702337187,16982.314324500298,null,null,null,16,48985,65558,81530.224404570152,87307.349823666955,85679.054185888686,75103.991443376348,75211.501400886627,78215.435978174792,89673.575504121502,93504.402127375302,90013.464451587395,86091.680704083861,81397.473238942723,86031.51169127725,82703.357649250596,82172.467596517934,74314.131412768402,73379.526372489097,70668.197755707602,49885.475173745122,44311.492419463051,44489.69714050286,37619.601528761516,40066.929558617805,42014.646579865468,42450.789171716751,51133.135718651065,49756.061611200421,51765.045230872645,43858.498485602504,35662.116802695135,37885.092410649107,44551.16560108721,51294.211719521671,50909.460443051721,53158.684351885415,44861.447644401618,42736.514975806771,46328.480207383123,45832.264254535323,48428.60309802345,47376.715940003916,54292.878660546899,48778.982491466668,50435.857650543701,55614.326120385274,53874.5111880728,53917.031239602198,67951.188357309366,73769.265473539883,71880.03656867196,null,null,null,16,9149,8684,6763.344155025944,7199.5040501393205,6788.7508153965027,7125.3860053659146,7142.3621540098957,9207.7492623225935,7551.1744943067924,8061.094708794948,9345.6207164715706,9727.4724120877436,8711.8193464743399,7903.5658983445146,8013.7302718517085,7125.1880655363639,8489.3504082359268,8477.7798089806929,9149.5310232572374,9150.4188538711787,9314.9350559400373,8684.8864850591945,8065.0069877411697,7034.9099759632027,6402.7878641648203,8549.7293635522165,8556.3656853581142,8246.3851520218832,8744.2054015324811,8210.3050466690584,7828.1909897280639,8395.5882052695888,8187.5631878161039,8336.5104241059053,7658.7357092190932,9065.4631388129947,10709.183774477204,12711.593784748815,11650.649575184107,9984.6508913033358,9860.9136080141961,8996.089388609349,8601.5691817850602,8047.4374245104646,8696.9650054107024,8705.1196395936749,8437.3009660934786,9091.8973741529553,9488.3754017709252,8228.4151818988048,7396.0970068918568,null,null,null,16,1636,1636,1873.0220632120629,1839.3484567851524,1522.5015830243638,1476.151739827292,1499.9661495608088,1317.3394389567111,1894.9909752405251,1686.3522480853439,1933.1284848637213,1517.3318825730862,1467.8922271826602,1692.2182297069407,1557.1139320450441,1296.4300951094615,1091.9658747930102,825.47561593353589,1019.6783716421795,963.41290876792959,951.49352187757358,1329.6599308481339,1151.8986522618122,1500.7321899624103,1548.9558083021975,1835.4659349473741,1601.9003787098857,1495.5989098711952,1559.8881732829777,1389.5374526828207,1550.3741576383227,1495.1665962631769,1772.3676635688278,1819.1575970237018,1876.6185665386076,1766.5809615116937,1859.3664069499193,2026.7436795756109,2041.3824097468803,2208.8082590431709,2310.3524585507184,1945.1418632583104,2025.9422002314807,2138.5911361020167,1735.4571134734692,1503.5583778564958,995.70506936813274,1352.770734141568,1316.3507737515247,1185.4125590564113,1211.4284056227923,null,null,null,null,16,401,450,556.12066094153215,692.00016961410427,666.54999785923678,595.37611666379428,504.08552600185629,570.58324226215007,521.91528827959701,620.93540357778625,671.41846241945802,700.78703438637717,736.08467448205295,610.11440904185486,567.83150326412158,722.73340233669398,744.53560781394356,770.17695439678209,682.05658163067096,693.58207557368542,554.93401912495506,532.02405744761506,417.55176149013806,528.65000931407394,603.61236827458765,592.20859212350115,573.76827038964655,478.18529200554224,450.66146699958392,507.77916795877752,451.76255359376268,537.26194587270356,538.55242829595511,654.94577283274396,670.59118528031138,605.60013536619863,471.44846982087182,484.1289401574391,539.39085103222737,522.94573923915402,406.22604306154892,505.19025099893202,510.94981357275259,570.41811708098771,578.42413472243527,540.73070716766551,563.62888465162291,606.90754327071829,634.42515898349291,737.40601800482057,684.46082842347516,null,null,null,16,18067,24846,25104.375355485729,23962.925990138105,19613.888901380196,20446.527170495774,20270.134941623834,21233.222232412958,23606.181356910671,22641.078395138622,23437.593875645613,27693.324171866137,27208.021938448219,26187.206104636931,25857.22545604382,25442.640761651001,24649.552709147887,21404.189412163774,19688.418558960999,19883.08726758897,17207.376637430654,19987.649996607535,19350.999524204424,20177.61641289305,21147.844399790505,24325.209585259709,22494.438636254181,23173.295466421863,25384.668145309322,27846.084335496525,24194.5191311407,22743.095271365546,24546.032580925439,25848.721374296412,27165.125078299348,28080.363545112337,26471.57127441798,27065.757237478323,26643.877817258206,27136.958585062006,24281.914214793302,27647.521807520596,26859.766498535097,31964.688779267086,31711.348696218996,29778.351539403619,25878.481675066054,25418.189058445663,28210.264961113662,29174.615669118197,26613.169413289241,null,null,null,16,48985,65558,63042.689653151952,72763.070624562926,70140.377628379909,61588.730268362124,60277.705281866612,61534.533787730157,71811.952822560168,70238.702034371512,77272.914919431205,73609.409125010148,74055.145812947725,76212.932087176901,68398.477876748613,68793.549971050161,69115.857048706181,73187.610343917811,69119.620169298927,65392.865440775771,63931.553434708752,60999.271432581518,63120.744045659165,62379.606469281374,71416.149818908685,74029.688411833864,69004.45041484668,71592.648151604095,80766.118585918404,83021.811164573417,84067.25191544024,84732.032077988901,83068.600689499028,89239.931714731283,97347.687991975981,95409.519498414302,94810.854463081996,87426.278463159426,69847.482143785586,70753.959735642638,69553.346792430821,67897.084440905383,65255.905428837963,73685.547459851805,69016.73338296084,54334.69034751966,54998.621996483307,59351.862025833179,60166.822038283965,57990.561074838908,67539.377814298336,null,null,null,16,9149,8684,7440.8897773004337,6880.1007631527536,3947.3036857977936,4397.8434165760609,5512.7967045791511,5881.429798928114,8204.5047656310835,8761.9790637339775,8813.289234726004,8997.4936490262498,11207.169536953692,11630.787501688272,11034.44592011347,11175.55431406117,11814.311490274551,11437.189983166871,11824.306970939077,9608.5610263134058,9948.6244916532069,9506.6659675520332,10162.25135880549,8722.2509016746881,11855.191194002575,11735.379251329474,11058.200422360458,11105.948020059168,8890.5515343747265,8624.8909241156871,9118.1323016589704,9247.9321506322922,7328.5513524693306,8362.7472513692719,6067.1866606907206,5982.6808922599266,7815.8282373125994,6470.8332059518034,6584.1754403397708,7763.1553300081887,7588.5360467067485,8594.563409418457,8080.1255067860047,10615.202591294423,11302.783418565494,11862.046702397243,12396.579838910686,12616.335926947189,12863.863544226395,11671.667344066796,9673.3573300882454,null,null,null,null,null,null,207,547.36400000000003,677.43799999999999,648.61956968844095,673.2646893531039,627.06263643479883,624.95850908032162,748.66777771363923,761.57156339724293,738.91617330289557,738.61988850105263,808.52698176328238,765.90927193754339,762.58935319704392,842.96857062932895,842.75951751463072,827.3818990981033,762.63096619893463,758.08473262981374,727.93441056478616,699.42617489467045,617.02054485465658,563.34982201876358,515.20449370855613,573.20633608892183,561.50876483747777,643.84324375023698,682.07157403546819,679.30985826437325,634.33596910801191,566.08589707896988,511.35812350469416,549.31203203439861,594.7995726666793,611.006815546491,588.30041529788843,606.91325992043244,607.15665016664195,618.12137972333767,625.83547379369634,556.55314718578381,587.9067841688485,578.38525195386819,589.17081499314793,626.87792225082433,579.00819021337566,603.99476214691413,536.70933209896828,585.52742418649404,565.99428076982326,567.36744218871013,557.88263868430056,644.48652751255668,718,null,null,null,null,null,1923,3100,7560,56700,403.39196253788896,null,1923,585.25692406576206,494.55603365892608,10986.206896551717,82370.149253731346,4502.5706940874052,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,5.8812068867547973]
[8000,"Intercept",9000,{"$f":"'Financial Model'!D75","v":9000},{"$f":"IF($D$2=0,C26,D26)","v":9000},7000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,1636,1636,1842.107354177977,1535.2762282521546,1478.9475147882881,1610.251396208507,1733.5216102683073,1848.3532496226446,2035.0270603157403,1557.6500151335999,1633.1904053197047,1664.8906243715098,1499.5223894380558,1457.0934075309285,1630.7356106424263,1760.8709799809842,1890.0457735914949,1970.0651041923925,2541.8897927605062,2635.2838029198106,2426.9255264498679,1992.5288364948756,2201.8442989349237,1674.0406170042934,1453.9878381449296,1982.5922064017195,1762.727041052312,1995.893869413037,2421.9447761603337,2160.8737514171612,2161.0678652070987,2047.2307900551764,1985.6330516175994,1817.3085058661743,1320.8560373410689,1039.6533228861449,1110.832751870907,1118.7130073241676,941.36985321590078,1107.4762692212869,723.42432696988283,997.77192753033353,1654.1632503310198,1786.1314224023777,1865.2993267070847,1989.8224183755767,1725.0944027033556,1780.4829059562303,1478.8629368062861,1725.9410483849829,1810.8449267157107,null,null,null,17,401,450,324.35124936425382,321.93684763818112,448.2870080808716,462.64122394081073,474.36873067811632,507.008172897142,458.27807345962646,446.88393976928376,364.5028376073555,356.69725889478565,274.28867965438928,412.18814498248025,316.20085389164439,308.97474248719294,346.98214728787946,400.12287818637094,537.98161918037295,526.21655877317801,516.75162248348374,482.12375886102802,405.21832858116579,497.70358963892608,433.05218657395426,430.0708256974271,462.85752802345098,457.66775482287534,614.40411150942373,601.13064414782639,616.77345517993979,676.25283380699727,599.77666078774826,540.97599215547507,615.10508486874119,608.66099929330824,502.74009862139366,531.67944583549865,573.63337447261506,668.83078129663465,518.9142637597181,607.65395383110058,572.25988144569192,529.31666319257693,474.21183536495528,458.088109321942,437.47089610010306,512.83093237852438,573.56011407191943,581.63810899075906,529.89546050649983,null,null,null,null,17,18067,24846,23130.468940054532,24622.192119020878,26277.148102639163,25540.004904529043,27310.274256319404,25461.569547100327,23880.807303198402,21550.95193226932,23721.474072345718,21339.905215517771,21251.342883429297,20208.699372315321,17566.631164529532,14259.109568739594,14308.631617684359,18533.404295806624,15097.904994981764,17893.334923835107,17243.168461648129,21873.217881538483,22260.342405204967,21651.190674929552,23887.655864491673,22394.796235939233,23152.022144079649,20616.84026821467,23429.622599103292,22211.917971058319,23370.014790668462,24685.535943522089,23599.569247589265,21260.670644617348,23989.726140213119,24701.069457847538,21890.600383429624,24343.203155687283,23896.097113701082,20566.007470627934,17805.577365399626,18300.303183134776,17463.927821396148,15834.913778885457,16152.747767838313,18063.419599932073,19176.988666766461,19358.543210486125,12841.245144881043,14425.991594597046,15755.069353398709,null,null,null,17,48985,65558,71874.247273460802,67246.359959654437,65678.483859259897,52181.858379165831,52402.882229203256,59233.824820136237,52784.367857437872,49923.544273889675,46596.613802880092,43650.402161191385,48028.491714933603,62373.636508452633,67827.551920199505,63008.081916519695,54928.551232304693,61611.15877451501,75289.184661073203,69184.166112677616,74455.473627538639,70077.867814780868,65882.138627221531,65711.250326080481,54473.882060233227,56629.063770153334,59883.868161468337,53221.167204296617,54721.155180336136,54818.301716875743,44072.650289078563,40844.593314314414,40161.936532873231,37114.592540210499,39133.764344340299,47731.872680182452,53254.398228377497,53692.71182616122,51373.259929675951,54406.305520416638,52322.101485734878,55932.038688182176,49938.862943843793,40392.38155274828,41051.401032514674,39903.385851480038,30661.150071500793,26182.187167560885,13753.597047086985,24491.773251489554,24176.480850770575,null,null,null,17,9149,8684,9028.2233169310057,10560.678176599331,11162.052704819509,12507.38185745091,11671.523820636739,12978.241180495575,13689.262863635653,13416.863469293314,15081.612233052028,13537.463550108047,13748.442427131935,12502.255828200927,13471.644881032462,13869.854891351151,11807.315149101541,13209.745694248504,14026.479605682409,11717.449617456487,11628.386598935038,10736.315721908524,10916.903333725153,8584.4078919918138,8608.0309121451828,8775.0951616726616,7892.0271567455866,6229.4756702241539,4844.7088259770317,5777.4958943779429,4986.4054726831773,6808.9811739598927,7376.5992857958036,7167.1209229694741,7249.1422987862925,5079.3368100705084,5932.0862447245017,5089.3798742262006,5883.6424488107978,6619.1226000592524,7997.8512841840766,6825.3468443358179,8786.9319061887982,10458.341644304488,10858.612414279498,11550.388122687795,8123.9367330123478,9619.4198245660009,9447.0011194462295,9929.4776157226515,9401.7841980004778,null,null,null,17,1636,1636,1831.7003714884149,1736.6981055687966,1501.6750866014388,1735.3431441490161,1821.4024691305633,1936.4795047379457,1989.6805577438226,1859.3525839504262,1710.3199937454178,2192.1960680459606,1743.5116147211011,2154.07688500023,1970.8364794923618,1852.1802228902325,1315.5536477128371,1224.3662904670225,1098.0360784371064,984.05867429358921,1163.7991965356221,1758.0032765543679,1728.1372642550191,1714.0035613025987,1564.2194917422844,1918.0335865698312,1968.3335777279362,1712.1422105004974,1940.714399319512,2286.8262971083655,2139.6842395858575,2395.7924180911664,1924.5212340927737,1558.1959308498012,1678.9881292041478,1548.4061865250053,1286.6219684265702,1083.70275513348,1106.1772004800878,1311.0519903393781,1373.9131208993485,1523.9735568283095,1983.7869388598008,2281.7676875872367,2616.9236628961107,2466.7372687489546,2246.6173858836873,2297.6883892539804,2281.2061146463016,2132.6118727123207,2039.8719557935203,null,null,null,null,17,401,450,363.87104743946543,386.07018693655709,286.09655950157344,334.88488616113881,292.5077088144813,393.35554520020526,392.19434742032496,324.77746934812842,311.40195556401386,403.73042676106968,363.08405767236559,523.87459338683709,728.49291598067384,742.02939473043386,676.27811356174459,546.94183140913981,465.49816498226414,450.61660505253593,447.53425245170627,499.1402719996035,452.85068343788743,460.01567046179798,539.20791223271738,536.138820676195,558.29519392940961,597.02002276304609,628.36322223802233,593.49355148838617,539.66496329893585,482.87891911695527,433.05423851061909,415.7731472514061,358.55315434961403,270.87208306272578,410.62914883994307,415.53520064942052,442.12095636675718,486.3771574585723,408.37971417279948,508.80665778774534,570.32833072728613,550.80482224259845,597.01234496004736,519.78946882717264,533.36260707306496,571.64211048722836,576.8935949016294,644.52326010325555,593.95471973257895,null,null,null,17,18067,24846,23392.264674973245,20905.057080792903,24488.974072069581,25827.598074581918,27623.120459758229,25897.253236462358,29051.54329828249,24558.965254805589,25330.609353771892,25737.412746344056,25556.604883601092,23446.307913020748,25486.435399222759,25553.207967974799,24663.451513424632,26710.217073807686,27309.877120314566,27915.853135858732,30949.668172031586,28655.03859397546,29068.739738843273,26054.70175053909,25381.225764908282,25793.601849347662,25880.984436771523,29032.645407883785,30572.313289214464,30410.720081019317,31327.006720269532,32609.764783621446,28498.903180526693,27488.676294022887,25022.528297151381,22346.270248108878,23394.133289070709,24951.122882156455,21746.090225620981,20361.542077065995,17673.153963765359,20666.774798102484,21249.759518991206,22460.003234016054,22380.011366693023,21818.248630383805,24665.149125087853,27806.984351392341,26842.246723752276,26169.437620787245,23230.352393972578,null,null,null,17,48985,65558,62315.986102982293,66806.092111716367,67102.800659900808,72604.648117436052,64657.903123355354,63442.888737463174,58609.102645034174,61275.902256651258,59093.09805916874,59062.697173364984,62726.319240783909,68335.178990434026,67121.400484593527,72411.660068607991,83503.347199431853,72968.590386750497,60851.022926564969,54396.403188333687,56954.216280120592,60438.475105740959,65623.025488576808,70518.804424343878,69607.34816904919,71818.855553726986,73687.011701068026,74660.405917376222,75475.410845436651,75473.482589730964,73063.745768761175,82696.30945722232,78116.925231924033,72919.220602949412,71833.189307283756,72438.252256136111,83754.877210299543,84812.898837057786,86026.701031756718,82023.625322694745,87585.835057096701,87216.321186488829,82627.266898917194,86586.062448001991,82674.11307660272,87708.994663000558,95017.496194100051,89149.014393134101,92261.092177563129,90847.136643336824,95624.556931702478,null,null,null,17,9149,8684,10656.612478409261,10123.174612716342,10375.111751722023,10398.829056907924,10607.558641141834,9375.8912812309645,9230.636498611937,10006.021504316997,9604.7638685040292,8708.6738516076366,8668.002271774978,8930.9235304286794,8726.480971433235,9047.5519502159859,9355.6898254476055,11074.789657388528,11070.025048540081,14026.512854895171,12339.421802490848,12805.387208199871,13743.723327055492,13956.988500012385,13164.311087301092,14056.190298628433,12500.078649303014,11310.952693369816,11911.046721562256,14992.176069916723,13438.842384183934,12087.986958037125,10181.274917880744,10282.355338997053,9557.6821279716678,8942.8930446245613,7772.8238376845729,7571.0371830640388,7500.32088448378,8073.979027042602,8694.2782210457226,10271.85882766449,10602.966558974193,10378.792010556088,9946.9079622886966,11006.324036163571,11456.526448099456,11281.079903347703,10822.179342268482,12381.045781230136,12452.647047830251,null,null,null,null,null,null,810,547.36400000000003,677.43799999999999,635.87080207331962,662.17874213841628,723.05598310081098,705.35508854835939,722.94681133014797,736.21902784081635,696.75209501898098,654.51000072398347,670.98893099031579,614.93369270142136,601.45529263474589,642.04661214223893,602.01044517586706,551.70181889787955,524.29270996438072,623.09867343617896,653.92918976664168,649.31913471881546,647.74185063009782,679.53018854708773,656.3166705101354,648.66428569561003,637.16245137945816,623.05663988398533,639.00786087883364,572.96313263754621,641.80996890343874,632.66509483364962,621.96961432746502,669.55575160916203,638.59743709188126,583.09341538526564,644.56437790082282,645.31007702245802,599.11773814178548,630.82720591002692,641.02772762460745,638.9289986478924,571.46472375544965,597.42055693284306,586.08684486449067,552.00633266504872,546.2094208476492,571.78251889907426,524.22819136653072,555.48303893716832,461.25146568796117,510.93091395906544,507.07880025757561,619.04549699877225,455,null,null,null,null,null,1924,2790,6300,55400,341.0363768718903,null,1924,494.78898802756282,457.0581326204981,9155.172413793096,80481.592039800977,4052.3136246786626,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,5.43528590143295]
[null,"Coeff",0.86,{"$f":"C27","v":0.86},{"$f":"IF($D$2=0,C27,D27)","v":0.86},0.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,1636,1636,1739.017586707105,1479.5096618709363,1371.8430226163434,1216.6483667094728,1210.4723087552834,1812.8751653811814,1780.722909464738,1712.5095754285685,1701.1322749105168,1304.2564528491771,1598.7086344067543,1554.6507523146554,1519.9355756936131,1734.4647591654266,1499.602296412329,1631.7641077995584,1292.4822692346197,1391.4043895193709,1283.1681033648813,1658.3972084800348,1511.4807678750676,1573.7788208781833,1700.3616847071389,1635.6096587290169,1571.0514647150751,1419.167992852616,1551.1078612795418,1739.2320991011588,1710.2329596184186,2023.3623476859539,1749.1068995266096,1411.4980763856754,1557.2294913040357,1357.7040035570744,1544.7281569923107,1513.4578081028699,1715.1553659387882,1834.1789555922212,1632.9596416965142,1558.8036883202442,1802.6093477480608,2187.3498489782255,2043.7540180097403,1988.7982624412139,1470.7247103714276,1491.471293392638,1489.5531731516335,1456.3126457543826,1435.3498249189911,null,null,null,18,401,450,402.84496300648215,435.2449499884745,415.57644872125945,520.7073423822502,533.8904780671952,490.59358098972552,516.46429708590802,530.09949093025534,641.96944311046354,650.41495913314293,639.16878110013056,558.97439921534249,576.32034226349742,459.7853987244747,483.941538757572,485.20895190845675,658.88882395297117,488.02191391575479,518.7019700655211,614.82529077354388,719.44853335921357,674.73811432745424,746.55804410903067,759.20795303500267,731.44624055061877,737.86796491954487,733.41049746758222,600.23358011815219,556.80637066927864,522.57488546468608,517.84594231904384,573.56567873643451,641.62732714604249,751.83054405165808,776.99491755578083,700.15685803942768,786.15553847046385,762.12097944108496,734.64470615000573,786.2667653685171,841.92846310213588,800.73265330667209,706.17300450652306,660.08231756430757,673.79169449340611,745.12779323949508,649.12185996396806,602.4796488724993,577.3796075862183,null,null,null,null,18,18067,24846,25142.331350679353,22649.455216888979,23782.273727302352,26032.210669156273,22965.474561644216,21629.345331711178,20130.754271262227,20007.536043330161,22877.537417064184,22950.534616904191,22242.294282524483,27123.432292984169,28721.885942136236,29253.089219144957,28561.586040140239,30388.842886474737,26065.019726523198,25392.803079055331,25066.430581230787,28661.16885934836,28314.986907034527,28821.387333180595,28188.5862876012,29073.727028336736,27772.311742307385,29624.400274688454,26942.748739083618,23881.210368954136,27390.644814133357,25495.72385229087,24140.317208296659,26885.945000754251,27759.966092838651,24213.274849036003,22874.031745334803,21525.379376619865,20744.933461264922,19615.242829696323,19538.51394783724,21113.05479532091,20550.605767097943,21490.346210651474,18080.096489219341,14092.520201260315,16459.974004550324,19544.002250030855,15969.812915893082,13450.038191394164,14239.714963225118,null,null,null,18,48985,65558,63661.685410850587,64222.798566472571,62962.529933465361,60179.223569421338,64298.422408592887,64133.718941608,67954.515345593012,71159.856972604961,76051.018728184034,77089.046085517912,85983.714824295384,91593.974041157635,89466.943485378477,79560.853915889442,76450.166496217367,62879.335399989199,57456.193602708103,67815.751813202805,76876.2386638155,73389.145462280227,67835.578782384924,61484.156281013085,61523.908570631342,57810.111007219421,67891.254176849368,57255.473823765831,48053.323033140354,45552.211081042384,47718.497107482508,49665.51780211617,56832.610568951182,67319.177186814399,69929.072143455109,66256.082410841977,60005.395656706452,57135.451818080117,49423.79019933119,55447.214869100571,54729.114198604882,52540.773050951975,53554.382475892329,53072.887763784514,40644.012314628235,46721.868259347975,49361.130064641518,48865.44110802791,43814.992477468026,55019.639124412031,59192.664337819318,null,null,null,18,9149,8684,7469.9031386424358,6970.3766576525331,7056.06033054617,8031.3671491795685,9302.7098573670992,9282.5687051153564,8693.5327653924141,7683.777669893735,7847.9688005700727,7979.1220000313206,7947.8186456960084,6303.3135377567842,6746.9257701354127,7411.0918443194969,6759.080905127229,8201.5188432098821,7477.6880365018706,6006.0336845608117,6833.2014054639312,8206.2083922870643,8588.9416428668446,10061.19323164211,9449.5226257342001,11038.359456787313,10015.695498931831,10420.459777009342,8225.7083303331874,7827.3165735021048,6615.1035301208703,7939.1384652979723,8493.7189516321851,8034.3381717492748,8538.6984975493797,9531.1924763842399,8705.641648110879,8570.7022366930487,10431.219598893527,10021.551345495416,10422.47378100364,10262.27801157972,9375.4960448946149,8064.365039414115,8482.0354473439238,9468.8385413554552,8057.9969460971924,8220.1180292924691,8445.3507372814329,9087.3485363973577,7445.9517967697711,null,null,null,18,1636,1636,1894.3796320922418,1834.0845857966094,1988.6252684552376,1839.5783908061796,1928.4361374438643,1574.9175801187114,1701.4144779079957,1769.6228010127918,1901.1714267737736,1877.4716906484316,2328.5205711712319,2151.4281354511504,1779.7895440905595,1948.4630052177563,2034.2997014183011,1972.9279925984742,1983.6013466846964,2182.7074519219154,2277.5862570872669,2388.2460831949929,2471.8988562196046,3096.6773519349881,3283.1228096072896,3194.2987511460537,3041.6274068896773,3179.9092936417242,2811.0391248054834,2556.2678621403393,2769.4183826768476,2186.6955041994042,2207.3670446103288,1725.873370528916,2017.1931270074824,1724.2517051515219,1827.4533324900353,2082.5178562591154,1918.3671964424241,1915.933228359326,2155.0415416762712,2001.1824738172304,1913.7633656325115,2118.5949848073692,1793.56164227931,1540.3800754051397,1630.9677455590863,1570.8484857015101,1410.7896058450051,1541.5932202292261,1779.4367943144132,null,null,null,null,18,401,450,511.90159948860497,493.21800212857227,560.4448723978677,529.21482564844746,584.79876502292586,691.07375834466404,706.20311573585502,651.91618657934987,583.12932492467462,519.10938338235621,522.15280368655101,424.96780598194744,574.04676193124624,617.93988500207138,496.11709581717753,454.03786706125533,436.23066198982997,470.43912453856996,529.99529986514767,636.58334294566373,704.78079422766552,693.69785782877193,665.72460121890254,573.24941516078866,651.94654897506859,585.75360161529147,638.2918604714896,612.64276717158066,477.99558871397278,387.90156616008073,420.79282950038004,473.69470969089349,630.12693486210856,622.91801332813498,728.84595467485724,634.32308795891538,531.93995575832344,642.99599760692354,644.58428236770999,611.62090862221578,644.72253801131546,645.56255702700912,607.46082731028685,660.99668154937922,683.78861103771669,600.36787276511723,571.66043872252442,610.88531484699377,602.15817517147946,null,null,null,18,18067,24846,25742.465936239281,28569.56466784839,28738.988431628102,29760.492846114379,32483.341418974298,30059.401908915261,26245.208359725824,23382.752751541055,25681.813276215402,23613.875611768835,25738.818117410061,24157.679588519244,27229.565914749055,24823.027920208366,20615.674817308085,15190.72881180721,15259.486485314137,13916.589231752534,15189.211568554612,14664.773707229391,15517.146291009194,16311.097655474563,19937.772040665881,16362.813804682497,16622.632848377223,19047.181992898593,18441.81395902664,19921.473082354922,20874.443875397261,19479.951716326843,20587.934990659181,22344.523786337108,19433.631474304006,20392.754843061804,22666.452837629542,25977.41159994647,22041.498763212508,24901.118747916084,27919.775534943041,26925.758244115244,26692.314290765869,22828.811657041886,24108.264268850955,23134.528636182313,22444.589310965046,23252.072928112153,22410.327431992642,23368.747727489554,21284.55693908664,null,null,null,18,48985,65558,75650.119964014972,77971.687035859431,67279.041899282151,60691.746447146579,66960.577143435861,64131.555524010051,62397.73421935401,64243.26571383587,67280.210213522194,60206.477651050722,74069.738067379149,79814.282923800754,85359.585303036001,75238.162045373101,77552.616341475339,79087.032280903557,83506.592171330471,86557.885097211678,78794.80834415018,71534.554051133178,60593.215811961083,64696.423524090467,57716.038954684365,66009.897015024224,78031.2319020219,82484.718204741526,77973.708166199824,84432.431509617352,92062.104851641954,88797.861937998256,88499.847345784976,81706.607936782733,77768.005962312309,78661.169069492971,79465.662036975598,71456.350826545036,75989.706793764257,74903.589743906588,63105.463637704466,69434.519344715867,63648.270856326315,58321.936271271319,60538.022046754893,52560.868799531527,61955.008641777698,47778.702105247605,43404.523007357333,45112.964538211374,54016.541798909908,null,null,null,18,9149,8684,7935.2840063820104,10614.015639307454,10358.466240082569,9867.6786846286523,11108.978221320569,10929.165226999328,10312.315785208244,9500.1664759264331,11346.925172897296,10042.704660439798,9186.4763451155741,10121.599086051387,10793.37996322433,10192.05445152724,10985.475405984958,10331.636507811601,10334.143135589962,9589.4639316402991,9751.1852559336712,10420.432531911325,11558.787972568798,13197.605212424105,11593.337510160727,11595.360078052507,13105.868486343481,14439.083622726381,14070.224829291665,15389.47441253418,15305.934676881738,13220.855273634243,13992.47182835409,14999.957008421559,15128.33169031652,14677.930286274348,14275.272343387722,13651.701939704815,9979.3856550712953,11191.989428457095,9967.751017075534,9258.0935192819761,11054.051706809269,12364.439542112461,11325.133099147635,12869.726661402399,12567.713290100077,12911.016400061539,12148.526086382941,12017.261997839832,10230.045648227879,null,null,null,null,null,null,468,547.36400000000003,677.43799999999999,650.75058239944042,623.17222398340652,630.73499339470686,695.00310971540853,681.10271832068202,650.88575995281224,639.91355700930933,637.48749230152555,718.15700252784495,725.02323258494744,730.06719425650226,763.87774618359128,790.20956489285072,751.51293120592857,735.99023847780768,748.82967794146043,723.13663805438216,670.40253773636812,702.09264984234244,784.25216099093325,802.56772890177058,799.94509791043413,805.46667229011916,830.61568606941751,814.72594380832061,823.80771080273507,745.13375258882616,658.12697602056687,682.4145249001034,666.51723627426225,667.98850093232136,735.42601203382344,776.88554787633188,765.64772961004951,733.80181871782679,687.22310781903934,706.54330390854693,692.57200948597108,686.74521785673551,715.73607793311157,716.50477993890524,701.63636523868831,610.18480218974355,568.26710127825334,592.69672983163366,653.84050306869062,572.48701920140877,555.9548289171089,549.38290151651859,697.96568036653946,977,null,null,null,null,null,1925,2920,6800,50700,374.91641592541055,null,1925,543.94348113878516,492.95146161551776,9881.7733990147735,73653.731343283638,4241.1311053984582,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,5.8621254894818327]
[null,"E stdev",1000,{"$f":"C28","v":1000},{"$f":"IF($D$2=0,C28,D28)","v":1000},600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,1636,1636,1374.3757643493479,1594.8573140912426,1668.4041554552996,1861.38489531921,1683.6756952413195,1204.5535560469748,1252.704736668227,995.44080257695259,1353.0919789375719,1701.0983229212816,1997.4358476306452,2235.8962103173208,2130.4315022636993,1817.4108386720054,1802.0979738089018,1963.0035344072189,2202.9044384412205,2329.9295027034818,2080.5109154799193,1606.533050778964,1524.1901658036347,1482.9315815962891,1569.9145056413815,1560.2459819119165,1737.0654131941753,1446.4256566997094,1092.5795773776604,833.08081616171125,1016.5131970426663,539.95242534354827,784.85890071178414,1270.1927799790367,1258.6464668754149,1644.3494195473322,1608.4115809664315,1272.2975957325316,1860.7450000535673,1935.3831409430807,1508.890169973092,1609.4001678892473,1769.5870625508355,1810.457634372432,1805.0501452742226,1959.0369796708519,2030.4286959838962,2158.7681545078367,1887.8922126539289,1881.3281677407747,2264.4053414416612,null,null,null,19,401,450,405.75546573742656,230.73714408362156,212.87459777390623,154.48913449349197,259.75804892541663,336.56310566000354,299.32007264015635,307.44516390911457,314.79006538773785,316.63467907404493,302.40396556918853,381.79922920339527,500.14927474807558,518.8820105872768,545.15401280709284,628.53623290300902,629.23127765476852,463.06415232184236,481.60208839235827,440.88928272196762,395.38782497940736,292.09899321420954,283.06649503457766,346.55565469965427,477.88510977034025,577.63223175894632,595.03888781705234,449.01212220845753,551.89080078519999,644.72465901202008,565.48582945512555,558.82920408435461,643.70336502206544,496.17697678177245,577.3577594173064,724.51164447751728,706.31159550925884,722.29488279980376,625.9979087102364,639.39216490151853,479.30982727684795,496.85124484593075,483.94201135208965,428.44365630280754,351.37302153473991,484.78430163003617,592.04449823431526,657.42647785207907,640.53434685887555,null,null,null,null,19,18067,24846,24743.689773765367,31077.183532513289,28813.850811534212,24714.594941477881,24083.301582292286,28154.286386266915,28427.848264707554,23856.121497505901,26595.917682463289,24118.258096261041,25284.217830098052,21745.174946186416,25048.800113732104,25421.236258815425,27245.984173951587,27811.154153871328,28821.834680378255,26691.880281463345,27967.285971750596,29033.416713892613,25996.932820306964,24945.076549820689,23796.292802444375,22784.212948318542,24321.283467434601,24110.864554046726,23967.484716901243,27336.038999784738,21918.139304338732,20471.68077467446,21250.094862062062,19498.964351210579,16777.132259293452,16161.691200834657,17092.162716046463,21244.982714226117,19888.207128597322,18055.429660127706,15746.194469864997,15768.121997685657,14421.213199473283,15048.360338428145,15283.424465734766,15466.867186275675,15388.76439841755,21054.518447147868,21586.225472382648,16085.580698549293,19518.406627286633,null,null,null,19,48985,65558,60184.97692318297,49583.072493760308,54142.335372874957,56429.148113622912,54145.954383720826,48681.751589321582,47417.6988298738,46801.34350469592,41592.503811352079,43054.746649800225,52058.887944675713,53263.241159859994,52745.848761297384,38087.229473254891,33699.587602743646,34714.284552351382,41716.108095931384,42542.842218906437,45706.293414061132,35643.418821360712,34517.937587558772,31240.575642107637,26873.674538560925,25089.422511154342,33683.672840469568,38010.953398032201,46773.990943653713,53047.574019682586,55297.341751031352,55430.14327302669,69271.836635416592,64401.044611258912,64856.171573721294,71159.956450694692,65387.78113630788,65574.965899599643,57287.47727552311,59090.516208280627,69802.311842478419,67736.758714169409,58180.194506709478,56407.650954184734,58541.255413387211,65336.534130935011,65275.165264762763,66707.815357463012,59339.661775922388,64377.12935112026,82147.174757825647,null,null,null,19,9149,8684,8406.6733642683066,9427.0123388800093,11249.494004189854,11621.260362045359,10849.140353012008,11401.511816767012,11135.490689647986,10899.520453061834,10083.3090853417,10829.380926430475,8506.8728400960663,9735.4282586349618,9656.9611720198736,8680.5885954377227,6879.123393839207,6577.5570533446235,6440.9226123630515,7165.4119614725232,6654.82035534442,7060.8406179700532,6090.2562599774683,7165.5866476773754,7188.7504185197713,6817.7005419250036,6563.8999475302571,6925.7874242086618,5787.8341754322628,6572.7768266800085,5283.2087148407072,3929.8390244937564,5209.8884148898151,5009.9931078577447,5867.5740146576491,6333.103256363639,5869.5861330752805,4071.2865613273989,4237.6523624558158,4674.6924826869172,6969.3281505717578,6203.9547947418378,8589.744688772018,7982.0676014326737,6972.2568857242604,6549.9669056626508,6690.9898581872667,7338.635859924314,8768.9182406502914,10791.378815398868,11153.37236610195,null,null,null,19,1636,1636,1390.9073120752373,1470.6181358041258,1208.2610355806373,1346.8360342593396,1361.1862621457235,1414.6012645101514,1407.2228295099783,1123.4463001892318,1259.8088608047217,1388.1416633383756,1930.4725998683127,2307.9367346396839,2576.197957789027,2436.2157260502595,2634.7149526809362,2392.8698664592412,2442.7500844991737,2531.7852080739654,2669.0962472848842,2345.5978195789257,2015.9648366036695,2233.5245666943929,2093.9417405800773,1866.7264792674757,1742.4584345506169,1723.9358481306306,2120.4604172396539,1968.4211067752383,2057.0505806524252,2400.8688340052004,2691.9351876709625,2688.1483984890933,2472.4331823214097,2407.2232371305595,2134.1670917270753,2108.7667552952794,1898.2935770906242,2010.5424894465925,2331.5500363880487,2051.8102909779614,1357.6662232581862,1219.3043756541904,1569.7431965069379,1893.9275669714752,1954.7060399357299,2393.8205726029955,1974.9454492991699,2456.1949151655299,2664.3900249200346,null,null,null,null,19,401,450,481.4324121467692,462.10218408224347,503.34638755315808,523.15705382610497,546.93176418315784,577.80785418745813,608.18595570429284,538.26040812611973,478.33298755609076,423.13460587516585,475.41716082071673,553.20271461619961,526.99569419666204,439.2629063761654,397.72520688673353,357.88996794024979,384.76900851535146,454.8962721335817,458.79708080296416,506.46903931795339,381.85247349644442,500.87221765438341,504.9029506240156,590.45438742494423,483.88606578700438,503.19788103446069,608.2013911843876,541.17177849437246,576.89032376605223,555.16061098997716,626.09397654991221,764.83884058238164,755.69479748063861,730.72580350313399,741.4559292240815,563.95730430289495,608.85954255559398,691.36978538273752,763.24576951757297,602.11746420903285,534.61265120425867,620.31709542984595,573.27761799516804,618.48289916476108,541.59828267288844,431.83641163122292,455.53984795133965,434.48634930075468,463.7096222403697,null,null,null,19,18067,24846,29822.898886516639,26256.010299507172,23264.421225108817,21103.702736370709,17634.719568436351,18427.916481848279,20342.180710405224,23655.226174475483,25176.003526209908,24862.619797310323,24443.242959775223,26117.586006357942,24529.488206608934,21544.373987511946,26055.199154587019,23616.142545441729,22091.761115283931,21357.917353079411,17228.707818611834,17657.851179919504,17458.460159717677,14229.315180388267,15071.026340155033,20248.737064732537,21245.801173943393,22673.785973205548,26534.659356208944,26574.908201178932,25946.983695787443,26235.678958779208,24199.077902847737,22852.909901107087,18903.255578951714,19517.577211901626,19291.077850661641,18678.022813205436,18544.508736302916,20756.417631583769,15729.807137099055,18517.098797522569,18271.930237286655,21509.228841100296,20085.479290368454,22360.655032541959,19744.523568990611,20695.485204211884,18692.133042148085,22600.396011681107,23802.708728944512,null,null,null,19,48985,65558,65266.905754224746,71736.014091532546,75449.724459014251,67599.124169578077,63430.795393270018,65511.751089917685,60739.261247473667,49955.52288302817,57359.533357676366,52790.467282031153,46332.382840180297,47682.694148780742,42889.237868181743,47434.097288682104,49244.224735533629,49229.46433563545,53304.384363171135,57476.817146184447,58813.928510313766,48753.881641620894,34857.207747779088,46676.456193042992,51319.799802836947,53174.602864778324,58979.837388582833,66695.274047887724,68650.037013587047,71497.095780291653,70518.176811968966,72474.045735947206,69808.166319528376,61043.229855715108,62071.828209009291,78899.470912993755,72775.231973187198,76331.269607933034,76628.647820487298,80484.254768947139,76535.700068228121,77052.675844088531,76046.430457563547,77327.966782105126,71535.559464554157,65256.212175216788,65220.800974370795,70782.573489526607,68052.710830977696,69320.109356477333,57009.284971369452,null,null,null,19,9149,8684,8073.9119105009049,11078.637372590998,11214.710965964065,10158.652915746541,12282.461702856775,11466.850771605437,10106.975301763325,11493.391263239851,12643.854477372402,12683.344903584963,13315.362740378356,13973.061583712339,12997.572676742284,12961.573924863944,11480.990343843241,9718.7086475331071,9972.3934808520698,8400.217201422267,7942.8713805814723,8423.7449974392366,9503.307591894416,8111.9995775270017,10415.871937307371,11351.681557609645,11970.231607368285,13687.703851429214,12356.908753857215,10588.153930856235,9833.0181677875044,11059.569453847145,11590.245921067228,12455.977277020767,13226.251388190869,12255.194150977595,11768.433994700667,11691.968862710866,11886.381093538621,11022.375062748832,10128.351735495098,10988.591848674503,12793.93877373063,12911.506472845715,14413.112773611776,11139.553592491817,11538.605064668971,12511.522920860072,12518.579688025169,13198.393084304575,13143.619030149403,null,null,null,null,null,null,679,547.36400000000003,677.43799999999999,649.74588018169618,672.39601555762204,667.06555110957243,605.85680864510891,614.48665911519174,684.36977819199114,671.89472331687807,610.9414180108372,629.24871600360314,608.69428759875791,612.27093514333228,604.73444855889215,679.39506592178418,649.49949586771174,652.09106643630344,681.83099083627542,707.66789862672783,642.40987893243732,664.96532147309836,651.60305801403467,586.27896299301187,548.54471362917081,522.56629470243615,519.79012524632651,591.46630135519842,629.69436148450791,637.78250327682133,661.28364283724875,610.38277774471078,603.32216904566633,632.70165460668363,596.10604393464712,595.17013234575813,563.00029573826328,581.50872871956278,657.88016629035496,620.32831633445483,609.45498202292174,598.75116752319821,590.2899809724438,534.44734312968865,537.35248345993909,529.90138584828662,525.46997603574027,503.9950942648797,625.52810664994593,663.89899283851787,643.28109446275926,722.6324862054197,616.2505937498122,424,null,null,null,null,null,1926,2840,7280,48400,359.45346684193106,null,1926,521.50922647330549,441.89307015567027,10579.310344827594,70312.437810945208,4124.935732647813,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,5.2549446180674311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,1636,1636,1340.25672348681,1676.4697348206691,1487.0625194379536,1680.4172041262721,940.88058046817719,954.64276552252102,588.18609434409188,892.62499955081068,774.51266096199583,797.50583289096005,982.49917032874816,1416.6751158564255,1450.4925607068647,1588.4850708913716,1258.1926408538898,799.65026075368223,1029.4099734003141,860.93743439075774,714.41973309948287,958.18516522717721,1334.6276364649671,1529.0031206265803,1538.7149720880309,1858.2328397934434,1710.4531185254677,1721.0019685339103,1823.3201536439717,1639.6891844328529,1842.4185091905933,2009.1221825165887,1928.2517651371197,1771.974001129287,2167.2753277584839,2424.2812147449677,2129.3894670342984,1722.7137024217818,1837.4580624211656,1388.4841419149152,2203.780953399179,1920.8423434961244,2417.5547479990951,2079.4564874753437,1950.8486962878897,1841.4506363487772,2016.9225466376051,1847.9289201149429,1604.2705373453712,1737.0606334861461,1565.5282221080936,null,null,null,20,401,450,512.99221640182816,445.44329565917661,318.54830440717501,402.9199787642068,348.93436442252289,278.70040371972107,359.93146039973902,325.54868413072955,238.48667521484833,333.40952529294702,300.42343040594972,384.39139198274546,530.05026008271557,452.68025694763861,392.20777628966448,411.94807870901246,427.83394540376827,364.22548213574612,443.03814425711806,447.7133313216591,537.82399333323644,560.77832838191478,467.73850848263749,600.93473966027898,614.543345714211,641.87805999391162,675.46706537020691,626.22847065566759,672.38492298226856,552.45481463508179,614.03707049699233,621.24030990801873,578.86393625418827,581.4853965101787,519.8912391813185,463.4885204379388,504.20801549334419,569.50828788819513,431.02094393885488,442.9890991066992,424.1228782488235,382.29968274247364,417.90947990273554,488.30449820618225,497.56929170718428,466.07686144631595,448.16264683035001,516.36537035728747,378.90319617190653,null,null,null,null,20,18067,24846,24262.662978735218,25463.609595589754,23235.863379812043,22698.659950582889,25077.639710736679,25925.940741728959,24044.338868955514,19418.553014304176,18020.848420622729,18852.30229992028,19181.226195877956,21124.101132738466,22652.334658743977,22925.684678930233,25683.769882330962,25192.502246176056,23302.616127677007,22081.251193180673,21798.472697721474,24983.600336139931,22880.221987666395,22945.189987755486,23608.70427757399,23025.332360350356,22041.743465273543,24174.088651515078,23836.932394586394,21563.373697522216,21608.626737187031,25592.942358159609,26740.032005933263,25762.728389390868,25599.151476446914,20688.258975742727,20402.225137467005,18741.762001677736,19978.69992769117,19968.735049507563,20916.280830068165,21502.337919548409,25161.71514113235,25950.373793599225,30350.094943671833,25373.32780671474,27641.644140054246,26405.733906970552,27444.813887618686,25871.249098289634,23391.084728653426,null,null,null,20,48985,65558,60848.811065073656,51811.939387405444,52008.000933206313,49260.618862294948,43964.964757349138,54626.545966482299,65125.373044384214,57906.114359563326,44286.641170001065,37041.992727397497,40963.723973436827,45944.374865735866,49217.543781955697,57115.647426536634,64880.019399858931,58256.692733003925,60049.704734457089,64570.705970022158,62711.994087280371,60975.669160731617,51622.798429861956,54214.662356122462,52303.573851446679,57864.659832762401,59373.055604845817,62734.018144107555,61174.989589910459,68080.781816990449,67824.933309890752,61190.074892924385,69522.111202789922,64621.65554276749,74121.059440322395,75184.526605866893,87022.17355984966,78274.794157869721,81459.820208105259,78071.079231183248,70401.070274584374,65537.458305784385,76089.512668047333,77312.673405359645,72044.400958686398,68654.830431584996,70360.974936484388,59487.673960481581,45687.721872182228,53053.768275564667,48378.780458327019,null,null,null,20,9149,8684,8096.3290877030122,7639.9533932657232,7471.0465520254738,6650.9157084113058,8596.9189306873159,8495.1361311942728,7895.6885740627986,8200.798207072532,8032.7115449349658,9122.8735919118881,10232.93898292081,8536.4021590235025,9902.740052892399,9633.8159168260972,10490.122773991116,10051.112752032848,9938.8412127605061,10460.040481445763,9569.3787487089612,9167.341232398785,10636.371083988597,11185.101063336046,12305.828056726155,11886.90831710635,11321.934373881397,9930.4586902351966,9843.1663823705057,9494.4164220680814,9890.9041778672272,9028.0323911831256,9402.0493378064584,7796.7727960481579,6916.7709542722514,7557.6650625434704,7251.1665707568336,7154.980440027869,7813.68240077465,8255.0554829717585,7211.427845479383,6527.7131925485719,6538.5971205898377,6327.9752509399877,8383.801654075467,8925.9193195668158,9148.4095476589318,9247.6159306038917,7769.3874491816068,8794.6105691821522,9427.8155608422876,null,null,null,20,1636,1636,1664.0033171367427,2058.475308162695,2014.6704332825204,2151.2422416570876,2387.2116139920845,2085.294226735602,2310.1761508546811,2493.5621254481034,1899.280131832237,2007.9831320111555,1947.906312485818,2152.5541408426561,1862.1525601471856,1760.167080428306,1734.368546124867,1446.4435515534733,1219.410295912139,1570.5453038093165,1496.3097168021955,1911.9514919626358,1623.1952653586386,1478.1917277457201,1113.5715520192039,1306.2751047319296,1450.3872388401842,1712.222617462327,2016.4180817037561,2377.7507652531158,2617.3331038086844,2217.432534979705,2430.1138557010145,2039.5960901933504,1926.8743243400818,1709.5722980526305,1573.3503462180861,1628.3689410495795,1615.7150575276082,1688.5083874899055,1428.4263866014503,839.01602021372059,1307.3914612197805,1661.1829723072995,1495.2470303980808,1673.7695576703777,2140.1582479305725,2090.231761872546,1954.3466729908048,1816.8965903306023,1982.8025114283625,null,null,null,null,20,401,450,480.22072469154153,430.14362598617606,449.22021397332298,503.12053295306436,488.4195314285887,555.09605305266882,669.50238533780612,660.57984089303079,655.74919033869105,621.14958450600147,610.21629842227071,581.03757897204468,511.8700170959786,435.84904950152145,454.28607582850123,441.93775824581661,420.58486030422199,473.60901846438441,492.21889972784288,347.32728466688229,436.98118516629421,482.00663845288688,506.57238443989212,594.57749964922652,547.05013331904865,561.21001985485941,589.63776698871436,582.40646645171921,466.48927541154706,413.85824492687016,354.05427347202192,394.37992584167353,474.0115001237557,512.90929876630435,570.94329502303208,449.04996713094363,455.46407388752209,339.41355566580762,446.86126617600809,443.41246133919441,461.37235475729523,615.34835614403278,615.19944523107063,613.16760244265993,592.33653680856855,549.44305675642534,453.98834468593009,577.02447221192801,502.61911984463353,null,null,null,20,18067,24846,25128.615836518733,22898.739701891001,20884.098213404035,22567.556363523603,18641.262435830351,15624.351859424309,14528.352261476333,12823.906267964107,14919.698018861627,15426.497072117372,15864.691331709448,14471.868173903287,14302.396005022098,20124.605456689882,20136.450032590201,19332.317121703971,22589.251349650731,24204.026531810341,30385.428163817065,30805.648433051316,27736.506147712167,25402.150338209358,22140.091787010628,17268.944503764273,21683.297858060065,23878.35698890936,22273.631059558014,22386.64648806028,21626.782372138099,20859.540830103379,23182.236125852964,21288.717713797672,15483.405227926252,19707.549425888283,19779.572550687906,19151.765622549847,17672.330872201725,18923.749417570398,19932.677013208093,19950.215383189952,17987.794468462322,20245.598324377563,21712.11395824709,21783.557333357752,23365.908403769809,25889.647529914339,25960.510362229488,31650.165311667337,33089.931650663959,null,null,null,20,48985,65558,62240.978749053676,51423.223884281957,46473.819879906099,38681.922202931091,47474.884665323545,40486.713540661178,42108.778061634112,44418.061448157263,50360.975947420084,51747.707101724365,61955.003847258711,64796.716993115726,65889.290569745892,63160.472636907201,57954.029147461326,60378.038055493736,65395.596568208959,67637.379209694933,66698.135858760972,67354.749862920129,63057.52370916176,63435.94473258558,66462.808018596814,66622.253658337984,65518.197509063422,66863.850812280318,63438.876266442232,60885.708383246216,62677.395503996355,57691.538708662796,62624.712654352894,62024.747209084111,58405.981095510186,62128.718807037723,60230.539286659972,59637.411069089991,62520.999101764741,65359.029105175039,59377.490313475973,47388.337009389536,54884.927526848827,45529.757736011779,48660.454033444083,51276.033297511363,44692.975577734702,44786.888483343384,44433.808415469997,57029.073790936476,64135.796784791106,null,null,null,20,9149,8684,9955.4786761626256,10081.288036556292,8406.84121629734,8456.3476728440328,7653.2012202924934,8595.1371001161751,10420.731277176572,10869.97410753602,9745.0583118501672,7415.8936034739472,7598.8640824575714,9247.962072497503,10390.589294717265,7911.729574995079,7292.7180428031288,8967.5923317296892,9403.6969397081684,10721.439302416364,9393.3050274446141,7342.0205320805653,8271.6605816629271,10078.660609186218,11362.126663845847,11693.840608563822,10607.968769793622,9963.4240876253134,10328.832903767589,11666.067742288422,11804.649825526678,12514.347568036401,12731.421234097736,12416.8635860061,11315.038020690739,10399.224324159826,11156.671226470295,11712.524538225287,12324.065864275801,12224.387335024088,12188.492453862305,11455.978479683497,11953.785426685083,9921.3547475408814,11737.117160335285,13646.548651486399,12888.141606937857,13119.500385071055,13550.075210891104,15394.692406642767,13838.98094395625,null,null,null,null,null,null,299,547.36400000000003,677.43799999999999,671.86165027655738,645.19618681060683,578.73145632788703,581.19316384372655,607.60271348783203,618.88773367497879,631.90026045340676,550.91802447600594,478.93435456339915,514.20383004798634,529.16597154070575,569.56964352942998,652.37985257289074,646.7983637373826,690.42740625018735,671.57140929201751,653.86551296375103,634.69815967384829,639.8901324497599,674.72948234302009,670.43057872990073,689.01395151022643,679.72214834441195,716.48009790176843,704.36036455377894,731.25960338876928,732.33757708065832,698.77288801072825,716.31927828671655,711.29392410130129,764.47370921972902,726.35552891802331,721.51292646763886,667.59258819325817,666.68521811258995,610.52801898223129,651.78832228482668,668.28167817890153,614.44944571896281,608.21905883003501,671.65678791996925,670.16104378671162,749.54814667231358,704.0265123562524,742.00550756276266,696.3394925989769,660.89947792422436,685.82225627136779,612.15614127123513,655.0945015979147,797,null,null,null,null,null,1927,2690,7220,48000,326.77712454300701,null,1927,474.1011039532836,450.19153156704448,10492.118226600991,69731.343283582057,3907.0694087403567,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,5.3536290240405293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,1636,1636,1349.2911475322749,1416.1090794649531,1615.4406842687158,1491.3085721548325,1139.2709397501098,1811.84687511674,1827.450386217509,2041.5651256980034,1977.6651303715155,2127.7715094385394,2225.0386835075215,1761.6309268201642,2276.3945256173147,2171.270682510496,2306.4639407579698,1938.892810787358,1315.7373133298236,1214.1961317009018,1400.8371803611601,1080.0906933847295,931.58545402831464,1492.5860005070774,1517.5705975408623,1253.5247733923698,1417.8266767664763,1280.7138610435613,1573.525663247188,1050.0937757125942,1045.3458706614122,1074.3335042428093,947.30484171670469,733.99220730392972,733.24622557541534,1115.9586168073572,1131.6551494851467,1096.3426456728907,814.61567460373044,833.89757170622158,1019.3342304211872,779.79747357999065,1022.1233722197935,884.47388335845847,356.473310923349,667.61411052725407,545.81805136067601,714.12195001638474,1425.2197310449519,1668.3672926689421,1949.8795054326856,null,null,null,21,401,450,387.78896660156431,334.31966190239973,330.62666452857087,348.43681032604388,274.17890004102071,414.42044835835725,434.42401943612992,429.10622811579361,542.57418000961411,632.13657852400308,578.71253235064387,572.25069969699462,579.57468438670742,637.46943127421446,701.01420669971412,734.14557368164446,721.20388419190476,663.43919646953157,577.13704898846527,525.04755840271321,582.44952676007142,580.99110280800289,608.68342464736702,553.69258758488354,599.48953148617807,522.47949320608132,449.64623124382791,524.02419594358571,565.24351692160826,509.72259667229883,609.8294354423798,575.78875578231589,577.37183640686044,630.00979938041587,574.22731391852665,619.09235000295439,567.80130709729906,615.25808700724497,467.50172556064319,357.83713118328092,362.51464951936617,431.20020810818494,418.07438155301259,378.20086134175506,477.32203613159112,422.27902859571299,417.99558298722059,410.00251680412282,606.80111518198828,null,null,null,null,21,18067,24846,19751.386104642574,15440.471938335764,20065.196403784117,19180.295677965092,18910.359943567713,13385.394239917445,11980.874448637987,15681.564568139744,14191.053587714247,15625.685822710326,13840.826955777273,12421.324392957031,11361.590068001404,16925.118068935699,16394.023420455378,14478.177103278465,15708.613326250923,16357.144663604251,21237.67392975355,19907.765623066123,18962.210703416822,18282.237433961756,15121.126506292378,16181.142304923527,14362.198043566767,17134.867925760736,16591.375967199609,19098.19997438405,21221.523468795091,18212.620820685272,15863.704776145267,18883.359153343641,19374.523200311316,21528.448531963979,17849.504463230631,17591.375154232599,19791.354698012256,19613.222481567977,21128.321633886357,22335.088972663438,17668.546376253205,14506.925920552887,15543.356311865464,9928.4398338514511,13894.114604973782,17802.782549209474,17023.85716678606,18213.026322271213,21026.146722674588,null,null,null,21,48985,65558,74455.024150177371,66696.635633391707,48576.091714070368,50802.346984620621,50550.786586299655,42149.232325594581,46489.706223083609,49224.545183613678,55305.321709286669,53988.91264720574,52582.332246124512,48484.249733719858,43737.574252437713,50234.289196590093,57658.32459014107,59213.78129711208,56379.728379157415,53859.234198926213,49923.659377963428,57309.872259813368,61735.131310759149,68671.61274846748,68920.644653595926,56605.36140300244,59746.526235195197,58249.262951541197,52412.938730460213,58857.85727068199,46818.13765113493,53973.138449277292,49192.233549017627,52045.930889489049,49663.411413684415,49778.599557189722,55556.458885199783,49343.372032414474,50279.490247298301,46930.019740550866,43444.717539313257,39068.204040374389,45411.153448421275,49232.705061711189,50769.748218819273,48772.80423949485,53355.105046025783,61444.874281202683,63685.971382963457,69299.699474002438,70698.148940107349,null,null,null,21,9149,8684,7887.9877339066888,7360.2746893542298,7062.380159285497,7171.4044069689362,6874.2310442351591,6903.3258392251728,9240.2696720837121,6967.2647210504128,6764.6749927422006,8574.7774360473704,11501.431400000092,11270.534201382785,12075.82995164714,11123.634982234398,9387.953972518093,10079.56420860646,9819.1016866008085,11271.868742762692,11747.846866745227,11962.622201792348,12496.834214461305,11893.115668949547,9821.1390622681683,9693.0712214610194,8606.3999497321929,8114.0783713469627,10260.543350056436,10921.151737691627,11453.529744404095,11336.658171140396,10389.09452648413,10656.885685556057,10456.410864519901,10065.370792193407,9378.6381499046274,9283.2787233533636,7411.9717427958258,7425.5681136468665,7299.7661487276273,7793.1456098667459,7129.7616591007591,7347.2708820700263,8819.4583550122388,10187.250113932718,8851.7745449533377,7824.8652155152959,7386.9372091310934,8020.3604844011488,6961.2280969415169,null,null,null,21,1636,1636,1394.6542951536726,1620.9079846845846,1783.0912996468171,2190.1929462778799,2204.6343082689887,1977.9157182107592,2028.8765204197648,2383.2843456581295,1963.8187317489705,1947.374047591979,1643.8065763517868,1515.8107392954169,1529.0344702463162,1669.2831712505531,1464.8831442464768,1424.9280819464652,1932.3514397268739,2279.6659713039226,1996.2876276153243,2066.8352806792382,2057.4868649968125,2071.5504272621479,2412.6331940750069,2117.2142922523058,1744.2979334404245,1550.1644407874637,1874.724017368658,2325.3629741731411,2279.8953517022887,2280.2852193889848,1829.2519870827737,1654.5612791906428,1669.5667970683562,1879.4162578991879,2162.876880810662,2506.8936924872455,2670.0050031764522,2317.2195950402947,1936.0505612577003,1821.0238281301397,1984.5266974701619,1482.656198817381,1351.383211182675,1647.8215553273862,1951.6775251594572,1698.1996489676258,1620.2640623434752,1807.7892043977417,1710.0816606945434,null,null,null,null,21,401,450,438.76676784395954,510.06103391130608,522.04098209361246,525.48263505258012,478.84596242758965,446.87288738328948,484.09951097609047,347.32296200060813,356.67064918130376,337.92827151299986,300.14440768795754,382.61614797756863,488.02969492665056,419.28736007675275,448.79806201092731,601.96918660415463,647.62426998271394,573.09405356894445,588.36578232758302,646.8742308640268,591.08557164928061,629.06965116500055,630.62580918038759,669.29278656719646,722.23304709738431,718.92358623646192,781.13332255250759,828.77300690989227,828.94292867189438,829.36167403079605,774.39427691913102,794.02477553421761,683.72946000335344,779.04144388890904,730.82973588230982,754.62367072895142,688.21274278749991,706.88360946323519,735.33202001767449,637.14770494664515,597.20421076183004,582.35031533553524,418.41225006672892,312.13362311133284,396.87045017189081,442.00656567902371,506.0277179686513,425.91870525533005,390.12831975522693,null,null,null,21,18067,24846,27164.28856526468,25937.890145112902,29770.888619727164,24907.766524504048,21269.286447567789,20713.232772544859,20810.535018273727,18220.40572444387,18109.31730455051,16779.632505471713,19590.613153212664,23333.879032412922,25184.333939881428,23212.625824396924,22718.252961389975,23956.056231653372,23791.252073339158,21943.71028861414,21898.19657718137,18349.851345132694,14238.498607862915,15245.553048622771,18369.246091503264,18290.954794410838,16001.628911624633,18680.51813804726,18581.879230891413,21233.161426322295,23655.62537332331,22187.571873373188,20568.577389474802,22136.603585860939,23840.889052553594,21083.055440281063,23284.729582280066,25117.21536583647,27227.709400741569,29916.281953517551,32959.457401198379,30747.469968588077,27205.459047885597,30248.946356269294,28607.8336854265,29099.232573580106,27100.547929580334,26884.139024234428,25479.870992847074,21620.475360819612,21078.670041236561,null,null,null,21,48985,65558,70987.779487439489,64859.1448788743,68707.101091253193,53845.856063270956,60024.987460382486,63598.648206605933,79657.303914880569,81730.392008449926,81735.643786690707,89114.73531461833,95612.58777657985,88292.632098515489,88471.282360661469,75038.568445297409,82263.490467221956,81058.489869542929,78481.212783736453,62938.275904556773,53198.675326687073,54996.598674344794,61834.664490169343,54336.863606043487,56034.505835623728,64820.89735037744,72782.967366662415,72426.576863510782,66605.53706440916,61947.054576285118,62906.259709032493,61348.494879028076,50025.824177839953,55994.004095640485,50099.561757216637,40795.838477906524,39806.663622876433,39556.429721245993,44707.660119378277,39672.913037815102,46144.551666633466,37920.579808448812,47032.442626313583,59690.860294337617,70930.724697827769,75574.320059487494,71915.862646875132,68543.45163211631,67190.437548984395,61529.95164903962,63783.433083575495,null,null,null,21,9149,8684,8009.6306880470229,7207.330680692181,6433.635682986278,6361.1821481131137,7616.7030867463072,7576.1503707906249,8698.8494666840634,8968.6083082170317,9845.1223008231027,9646.5263367765037,10640.178088165234,11226.503372867464,11863.203199645146,11272.959808419346,12104.936984952677,11634.568708530625,12366.675660550125,11928.26779094204,11628.642166603071,11577.531877677275,11439.351008779464,11363.477640109299,11465.60346778331,11694.178481388919,10940.635862849247,13505.085270335607,13008.885105047484,10985.069548731957,12189.904184681791,13260.587195882355,13245.510244301822,14095.901141873617,12870.853986769893,12522.743321556658,13814.670002518425,13350.420496248367,12743.232539173523,12724.879927729038,12777.513406614728,13647.297596299355,11070.475992433203,10380.76710953956,11996.767236148236,9887.046617006521,9542.9648735038209,9858.6255558795183,10695.385845836732,9594.6351282652868,11343.13043778505,null,null,null,null,null,null,294,547.36400000000003,677.43799999999999,602.577999248526,510.02921202832641,529.58389115558884,528.79004039204221,500.41960153721618,451.94058133536623,473.75016819124272,500.81551046948391,523.59683210175319,584.96108108698365,575.96551950493745,544.94079150503808,532.60915922283698,623.89641657579944,630.79448204661992,626.0164141571023,629.80345166268671,632.76863699244427,669.07031728964466,654.12304842557273,672.85984372487155,670.8380576943556,615.31455617379481,587.43805108018876,571.12705342588697,576.89084709331564,561.0792715583832,634.94785497094279,656.03406639078776,614.17480490494029,592.084228644885,630.32527995573969,630.1897454806832,669.0688917680767,609.4020525942102,605.31291442757879,600.63385195514297,605.24647770165848,574.62553401437572,555.84291168995946,501.89494850174248,490.3362858961047,519.35029475807983,446.08412219337686,520.26267821256931,560.32668319397931,548.64914080295841,580.03342123831408,663.64123105302565,580.69157364763032,135,null,null,null,null,null,1928,3110,7770,49000,353.37540990661898,null,1928,512.69094243046641,444.1834168310728,11291.379310344826,71184.079601990059,4517.095115681238,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,5.2821811731262711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,1636,1636,1887.3922841773015,2146.5177788803344,2296.9384052000173,2287.5482346614494,2013.021717072917,2329.7139091361478,2506.7277224296668,2208.4951582973858,1936.467613950992,2062.8855185566995,2407.9950127005272,2458.361731730241,2525.106322753868,1842.3121522096546,1717.6990647605101,1300.8643201202358,988.85910437929874,1095.839939493419,677.60343971943178,913.7437503697231,1070.5334325427648,435.66401454511197,348.34431733014168,862.07022199217693,1150.9293820726962,643.85720519160714,626.24348375512409,1283.3757784947372,1219.4688551382685,1515.1712568200367,1481.0787164419114,1653.6227213713828,1750.3147066678471,1574.1353905615808,1378.3068546558172,1034.5666854655819,1304.9572204936978,1400.0087060223229,1320.6360218400155,1388.4078134242009,1486.6333009788614,1262.198900836735,1727.6356641094512,1895.1498429807059,1309.7830538594217,1466.1739866073815,1425.2317678663535,1557.3407527214636,1275.6577868833763,null,null,null,22,401,450,388.63002412164155,477.67255792757373,550.60488120234254,510.23351590449738,443.48734447933049,467.83102767355336,527.81368687837505,618.49194091712332,637.01585411771998,588.18549774109852,523.36450959784725,461.63996385136937,615.66960404880547,553.17565296069267,536.5757286580872,711.83162417356436,665.38536326918495,595.33612952494457,611.24742732310131,563.14479597153661,603.55914931546567,592.29034949989762,645.91130668415713,691.92286932467925,669.53961156207629,521.06690626494571,502.44057565434264,514.89799593383339,543.04564855662125,552.40495973692452,583.54754665094219,513.23155967432717,581.64382479350979,574.89401567461664,735.85591761363082,678.78198449609295,653.70499839196214,643.84098444970584,613.05830991403047,657.96718942518908,724.19161311638152,683.85271775960007,807.72284403807976,760.20029102811031,678.36272503693885,642.94746752686046,548.62216510531402,497.35799593789767,448.54675717842593,null,null,null,null,22,18067,24846,24939.369785121307,23523.043330097993,27457.642682316589,27441.354495885931,29462.154851396877,27964.62568005512,25571.774655785604,23008.760224776572,28076.845253609648,26064.951328798783,22854.400917048126,24368.299262800927,24324.970968899735,19839.658486213339,19279.819632493509,16423.462456059686,16643.779558450824,16534.749616513705,16358.148180821348,16378.807991472811,18476.812702353127,20528.933239954193,19130.162139123378,16992.09463890209,11183.342182611499,12350.3396228523,13662.522549074883,13451.128329328303,13942.060074287534,14791.45800446489,22614.2060060695,25054.488960068084,19028.509341333498,20636.437871200036,19803.921636928895,21602.481201909581,19376.535025346791,20364.59357553747,16969.800463066073,17898.518630037684,18967.340911658346,17588.858600113934,19542.82692749647,21748.580017574837,16247.814929132343,15790.271549905658,13594.054205520943,15235.415889267319,17264.782161598334,null,null,null,22,48985,65558,75200.621153429107,83342.050501410689,93894.029667123366,86949.733987417756,77803.053344826738,79037.729411411157,69639.250549153105,68430.901434172469,71511.583432789892,84588.612376499936,82680.920727128876,91763.106731416396,90422.729969600157,89323.288989820736,85458.42022470769,79800.096770245451,79685.838937592256,77186.568072522685,70333.273201375632,68596.384759199849,67758.346517079728,59715.158633525301,60741.077161780209,51775.945831786245,55338.434086605776,54862.504083371408,52960.768589996245,52984.75932615075,50014.98461106301,55353.016954969185,53651.859767824863,48097.674865950816,47664.751512075229,46162.683212887539,50089.590231224342,55618.801651983653,57693.488096083129,62708.200247636116,64828.762829238389,62424.64460103921,80225.184200471966,63143.304519907979,52561.65172452222,57729.624365972231,50928.009330335015,46489.428185297926,55849.603862518554,54415.541567839871,57346.831355522365,null,null,null,22,9149,8684,8944.185987807623,9001.6537838189961,7824.7877176856146,8375.8212835136801,9109.5212125293583,10673.203797132897,11801.942569286291,11244.615631703367,11022.212657063164,9811.110038445313,7277.8563499213142,8648.2007807449445,8338.5694611122799,10088.537918050639,10816.162886421453,9172.2085822102617,7951.2314263292328,6838.8523131285292,6896.9347531724598,5946.2644825018961,5804.7833231356808,4525.6298414777611,5750.5226569973856,4390.463580359803,4089.3545224082268,4473.6517370219281,4983.0628194850433,6099.0097777561859,5910.6812084532285,5691.5843985311149,5203.6576350314463,6681.5477107416118,6975.0947460613406,7043.6565755152369,7801.8028498057201,6845.1798129078034,6935.8347982523519,4867.0115282240668,5827.4454327240055,5761.6637473952906,5811.4582557161339,5310.5151503193983,5224.6922005708839,4759.3271084813032,5613.6858652163883,6727.1326101814675,9108.3796116647591,9052.0608583035137,9362.59469907327,null,null,null,22,1636,1636,1562.8034188938302,1199.7255695875494,1278.3507780271166,1657.8817889980467,1869.1969443459645,1750.0488800841172,1556.3408725391093,1490.3564690267792,1580.8718772992281,1582.3435730661001,1734.6652293509874,2014.9346222809475,1749.3899524948872,1955.8985266743339,2097.4550627462895,1555.6709757375625,1972.6611199389181,2279.042708147706,2541.5804883012256,2547.1702905303268,2540.9276120439222,2323.1157446809425,2191.4788280152852,1917.1427694469089,1404.7507814252572,1782.8251332509128,1775.1750150599428,1507.9066839698353,1653.4800126255898,1895.6465595968884,2050.6274854156732,1791.9039719105535,1670.7250591553607,2242.3287637985663,2438.0956262899535,2073.3390749676832,1957.967665779292,1648.7174532449385,1569.7997361799983,1890.4489098869956,1534.8890124582485,1658.4695831915617,1584.4987892298752,1444.8862130117914,2022.4973714719006,2242.6002456898668,2228.186919707799,2236.7220969376422,2430.7468125329738,null,null,null,null,22,401,450,459.89936055227099,557.87343562871229,497.87494235373788,428.2488444709565,511.95926571903669,550.70162878864573,704.03798707251531,586.8987968836451,580.16731357647416,633.21576391033909,637.30821165061673,628.91382098251313,604.05670326840141,587.46276539066582,584.80536936788883,698.34476055196069,637.39904959185355,646.45602056614621,561.33316809126222,676.16848572195101,703.3397015045623,613.82408471193025,534.80018871609821,528.96890673765085,536.4266792286661,489.16242171651606,657.74463375383868,527.71437244301865,421.39252408544218,437.37658623765657,404.53231257243789,411.20682039002003,425.84812226874317,523.06002213351667,458.11238077762704,445.26217610335789,382.54939389641095,511.20591709274743,626.26904715694877,619.19928098576702,618.31712798504611,595.73921839339209,535.9025223837665,454.07805623353408,437.56874574894596,359.43586628951124,401.40991531952773,521.7686493315374,704.75016154746913,null,null,null,22,18067,24846,22879.226675840935,21435.90463532264,21360.541570270019,23981.998778405457,23869.920878565634,24466.478990384574,24702.20276664618,26124.435811508953,26524.099230730993,29219.510935280989,28272.680142329285,28554.080638209565,28492.488994183932,29289.74474021453,29920.889140757208,23766.539803553856,25290.385576779652,20358.359477010385,23803.828757138337,26828.366131547205,32181.910962930182,31062.737324019934,31640.457372734782,32673.686631767094,30942.43939536273,30856.341991082616,32590.535412343819,31261.265734189205,32541.792624538291,30902.440589454225,31295.91488492913,28293.950086298493,27515.9738990675,25399.188495512848,23754.573725501752,25194.344879137476,23094.445679916589,25706.870349491161,26219.874711012155,27823.357357189001,30757.448672572755,32782.244498020395,35439.176108982007,36591.366902528775,30806.423225552746,31283.46361708569,28332.035298744042,29410.700687667104,27764.507288010333,null,null,null,22,48985,65558,78253.874247635278,67364.363441419453,66049.652638562111,77174.543470977296,83720.428760977462,80592.931921334413,81575.060110580103,79952.448302211822,87275.121473749663,77743.759600019752,69663.560357056936,68068.652153697112,62744.886147147015,55722.618182557482,55631.740991126397,63880.68081630292,64137.37698459356,66469.436151159563,67251.748171436921,75278.376044775156,78048.987278386514,75976.615425430107,74092.318636992015,77362.405554486526,76916.697926209788,69395.965522821003,57244.066276520854,49915.134299126992,45438.495315528766,42709.654187135864,44327.876222731065,55218.782722841876,52154.736705597708,47032.062350552864,49170.751193743716,54763.663225425487,61946.740999695881,58574.232126944647,61017.886820228014,65769.548996818354,71071.601679560292,80383.253803756204,83708.83252664702,80487.268387895805,79774.440167770372,73536.673940291803,79604.54174654634,71040.588695880477,78377.087372000315,null,null,null,22,9149,8684,7398.9363315125293,9465.2603155129673,11192.71710118121,12225.405393578898,11348.226437432088,11346.795853660116,12751.189605202122,11992.652515723128,12558.614852120632,12092.889796021238,13117.54107108668,14027.675702792745,12889.577312759755,13435.300649255916,14430.713992720513,13273.572085167565,14045.166950677039,13513.473234294142,13196.613772173308,11704.346346570919,11695.365688475613,12651.432937253114,11791.755332820841,10585.55863823529,11239.975723717238,13036.490634364183,13049.787645455399,12436.706103825478,13066.068545351463,12559.686308168639,12860.315869731377,12648.357959589266,10870.616492440173,9995.6002508992788,11810.283472099945,12035.361854147217,11620.262791574834,12889.200820222757,15157.548736380149,12616.6028116292,10256.732518359971,10310.73037519494,8010.3626564328097,9784.595087790316,9658.2725124067911,9522.9340691056241,9860.9749414849703,10591.653478742219,10921.404377262392,null,null,null,null,null,null,635,547.36400000000003,677.43799999999999,683.37002222986519,707.16086236753529,787.18186536036933,767.67742905688021,764.76925892776569,771.88484629128982,751.43202695912669,735.31816895964039,810.17899695963251,782.98848380875438,691.16099395080641,726.550062201228,763.64451415699261,704.63794083980861,692.91979436136376,676.15968113887186,652.17380099311538,613.62771738922163,602.78302439808658,575.45930477098352,610.97867312483481,604.29883690068129,616.86882245743618,569.25031624146629,491.19246597728119,467.47259375030848,481.04114481813468,494.15432533409614,500.51920767092986,522.48542491711078,624.25613484876669,641.15849397845329,584.61301290951735,601.34918153363424,652.43307369265835,660.14092046766802,629.22833384576757,626.54408337144059,588.47539145388441,607.77101441067032,676.62225919043215,607.57160933853697,646.04495541959284,666.44026980569492,567.48317116726139,554.84792600899391,544.42278301503086,547.7138299838565,569.51165154030195,636.09354318227008,626,null,null,null,null,null,1929,3850,7350,47100,365.90553047596484,null,1929,530.870134143786,372.15367356116911,10681.034482758618,68423.880597014897,5591.9023136246769,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,4.4256112531598486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,1636,1636,1447.3281156674882,1214.7092175943794,1677.4778747704727,1499.2348188906828,1183.7638590944034,1558.3421987194001,1664.3722356411404,1741.4221414226395,2448.4188670348026,2021.0319700648095,2044.3270446514873,1974.9110050790973,1706.0295077408248,1400.1296017494292,1836.7834985792806,1784.4311912183732,1537.422687086688,1609.6923303734934,1209.8502563886245,1008.8097923633336,1184.543465439478,1476.9151982988199,1507.2828834521763,1629.6596789523937,1654.8521995561453,1739.0740943589788,1921.1897616165702,1982.6144017795887,1821.894027471544,1809.7099386345139,1657.063241347618,1565.3964432984947,1535.6634505964025,1646.9946331766084,1713.2139360119145,1415.0349713758951,1988.5016085919297,1872.9607530745893,1653.5306108698069,1704.3095005967982,1496.2291197869135,1609.1490528486552,1643.2960134615284,1520.077430540254,1787.0894847135728,1531.0592295230267,1702.4484292608238,1438.9284400540289,1043.9728421948041,null,null,null,23,401,450,540.88600963840452,576.8176683913382,473.16239616141684,440.40291668588242,492.06629576991037,483.75458950693161,425.77133161495868,468.56306872103681,417.75308680550575,427.06182122522705,463.40609956692191,425.04737329798678,420.2833894888434,462.62645923554055,405.58993274272234,439.00125675723194,384.60631393271638,432.36244159969198,342.12789669307836,372.17326342414628,382.36689105409863,476.2101837272188,350.97151589976733,321.15584186145207,365.77472422212458,311.07419974456656,347.04923456918129,317.62205129422892,455.86338321109173,335.35699804708958,438.16932950623664,525.05977771557161,552.21697798735022,626.49799353521325,665.9442264734206,742.07579421888897,779.50810456660622,721.73094856282341,832.45414290924566,864.03717835573752,802.63359715352158,778.00770034063271,735.01731386062136,576.17218454739259,575.24408930351956,563.12651699815592,544.95544413094194,555.60706040211858,577.94658400848505,null,null,null,null,23,18067,24846,23514.598734372124,22038.988616427898,24260.609813378946,25973.119961806864,27486.293830104369,27723.987526160272,23439.055030082018,24626.323166253715,24588.500781330367,26867.434583484082,30368.634724053001,30331.24477631682,30326.140184132259,30973.556047241531,29822.333031331356,26764.708601453578,26470.034724680514,32360.077829364163,31943.049065455034,28180.060175535033,25850.425036684443,23166.161398110416,20882.258497170449,23456.805329111063,24322.347357887094,21683.762108550138,28072.834778343004,30054.937365236772,27861.984955186654,25277.360808190493,25999.130864392235,26287.370707994291,27238.168623374175,26783.719045012658,25948.461982742967,24808.771764011472,26102.584897697147,18769.482296317019,21308.552023760236,21514.029800828288,19310.04056228049,18558.766030386341,17789.131543601041,17724.181641416068,20263.965746623093,20510.415098113401,21543.705887180375,21151.169876597123,20900.541948426293,null,null,null,23,48985,65558,65976.594792489574,61485.340820308578,73108.457425434972,72847.887489888366,69096.077062189128,69510.300633462801,78608.622507077045,84961.323582208672,82784.472207821003,85189.102196149848,91630.840270727931,78216.644823926006,79238.789370887884,69133.514112138524,73887.276867363325,61862.310879581251,63123.873601990097,67659.36359791724,56705.20369307384,46309.961442322143,41336.401632786154,37736.177492630653,36902.586862894241,28190.624788193221,28059.292826025681,35976.508888693636,30848.335648770073,37031.103489397086,46865.933515950121,52816.901779950531,44585.755298977288,54512.346184076705,58916.608179624091,59483.585196442502,69860.194916021253,69974.677867732345,70626.168809172654,66415.923933209182,65525.805760103307,71164.752292556965,82700.074406056054,81285.630199134102,84655.250900846469,88454.722021058507,85216.329422950788,88081.885203416008,88734.728858561662,86688.674473723499,84408.290599532003,null,null,null,23,9149,8684,6662.3201127849052,8094.7793440479472,6469.4694155019497,6531.6785282582941,7764.7593124438745,7502.6786042393496,6849.9676294886085,6195.4308540595675,7002.5003283857886,6883.9103447723537,6012.6517690160736,6564.3776001452579,7482.5337320432282,7220.9196519349125,6449.4839064464832,5973.2025083098051,6380.012706584037,7868.4268450441077,7744.9952972858746,8246.1681757986516,6867.1253169934953,7501.4123558379115,5994.4769375445794,5771.7911155743877,5651.3725452694853,6543.3159272292942,6447.4091085848513,7582.3157278466733,8435.4418350039559,8317.6068996050399,7447.9406005435585,7522.1773138765311,8531.4173414541274,9218.3074228671048,9644.9418147546621,9604.4593629983501,9603.7353036060213,7757.8463454033572,8019.0387903398005,9419.9686670544615,10241.29246632572,9755.0997370411424,10473.000708429867,9937.6745224608385,8970.7266004385401,6469.404467507924,6457.0411986918089,7580.6869174163603,7954.7036045739769,null,null,null,23,1636,1636,1487.9041449290266,1809.5034035306082,1402.8250615119664,1182.7235564600569,893.86999433159895,869.21916148818332,1260.0581207660864,1444.5550002631949,2048.9537299562808,1914.648968041942,2060.999062160769,2248.2993355387039,2392.0435393528796,2391.4898170619308,1928.5493183676072,1948.9825767717703,2322.2260946596762,2135.1610373718095,2247.1382913943412,2130.0016776113503,1983.3778908073546,2164.6980282124723,2020.2564226776515,1513.6061669940088,1690.0529569557457,2318.5950909237013,2357.1238020111632,2159.6487506245603,2362.2146809188444,2528.9128943072537,2261.9062058905733,2120.4371942133998,1746.8411447311485,1536.5059105032287,1755.1055027292837,1336.8777799841939,1350.961458471824,1532.2031994066006,2080.964617608789,2046.3016722972545,1165.0799988142944,1337.6791896639274,1521.953263078625,1552.0030199725138,1891.4562630673763,2229.7431728576662,2199.8124386179643,2088.070999388498,2317.3737088479743,null,null,null,null,23,401,450,528.12785298440838,399.05234973448614,302.19864737397029,440.02558953354321,444.73096738755868,425.56473836137201,502.58219540602965,507.49458005251495,587.09205257200097,565.90215800777025,564.85693291526911,675.26327484746662,601.08253486733349,610.86378207604207,667.8039920131863,718.28309219742209,626.98029834242607,655.16917553672727,658.77931513820647,640.4959264257111,531.69984270920725,438.5887238195819,433.44267307832206,461.5758729858544,489.35591082314943,516.18613754052353,557.21865844656304,538.16804666542623,569.87631352900507,587.84389903157796,586.93182024877922,544.58688489603469,517.10192957233619,570.33182794226161,637.60639357745811,635.36315939551287,613.90213235049123,649.96241532953445,689.16361036924184,741.3950179087833,750.65414680844822,711.11167613077066,731.30988209187558,697.93037372264121,637.34777811067931,509.61760954918861,601.84059820081256,531.65432766764593,511.91765826307801,null,null,null,23,18067,24846,24843.910972846137,27538.980569206407,28315.550949827717,28347.849239653857,26958.650389081275,26873.978916900374,24478.617791915443,23302.326293334347,19235.421817460327,20347.939288886297,22022.245719466042,22173.205550810631,21723.973428609977,21017.065588797173,24173.108217961737,24452.579287041444,25085.233575778813,24613.747828232208,25106.654026807897,24407.306773383352,24647.665223467407,25178.807795882163,24336.760048097516,27253.633214741731,29483.61434285924,31717.134103798711,32255.831034218845,31736.038372836992,31998.439491313758,33263.564862749059,35416.519497917332,35440.699043578781,34722.251538717923,30940.618295668541,29218.752987941079,27215.907203010927,28266.690311256301,26104.831874035659,22998.114875871135,19141.908460481831,22385.0639252131,23640.957023248568,24037.619063167895,23076.319247261385,23745.9965089455,19706.447154691123,22386.772772021883,20758.92821043947,21754.034489884365,null,null,null,23,48985,65558,66105.987708823915,69981.228057958855,74977.349355401166,78107.134136557477,67666.797589789348,63369.889997502985,51696.19023303569,46805.491411037263,50626.360649767696,48439.341263386843,50981.458424561832,69043.894780802977,65585.888013779477,59591.196949440382,68922.703370229137,65071.757460293564,56964.386132822765,63503.657888497306,70535.280433500695,77024.061431412309,78439.585496620057,80795.227145404962,87479.628047244696,99197.988033631249,101953.47510842579,96028.603200879807,93222.252989794128,83189.190383855122,89966.357582386408,86203.585768077915,87291.533327906349,92023.236267383778,98029.458989243722,101957.44285892343,105487.87567292269,102380.61737054307,102532.44023481352,102139.88096685622,113779.80080538278,110931.75454296466,108162.16004233967,94873.316640686782,88753.441184749594,94523.600600976948,87913.436439544254,92872.933366764963,94965.769721407152,94081.048574390879,81612.374175933335,null,null,null,23,9149,8684,7561.6917976498726,10197.78991940573,12213.608761157988,10379.901591734251,9697.114877386648,9101.2600574865955,9443.8489627418876,9287.7357806893197,9024.1985239377354,7572.9413352793017,7057.1032220827765,7333.1241595166139,7074.7355737612288,7359.8478088545462,8069.2127369076507,9551.2020082078579,10754.853597276129,8970.5313241517397,8207.9400310188539,8465.595818996364,8232.5072365192282,8264.4730026246052,9323.7458845746787,9255.7358612257285,9143.0691734426855,9415.1711148121049,10235.315477683615,12013.76324451031,11002.051394602,9648.1894022141751,9704.7100455555756,10006.135419893702,8886.5864844440002,9141.1679944556181,10203.140117391016,9601.1042698805686,9222.974919464601,9458.9577437005046,10556.875193928265,12197.606421358703,12591.418991740902,9012.0540605765091,9840.5019934388492,9091.2304371762475,8196.988341148035,10150.332383220572,9687.6459789182591,10813.990069268848,9942.4984380622609,null,null,null,null,null,null,373,547.36400000000003,677.43799999999999,664.54012110975759,662.33632426184727,667.14712650516003,680.26922663289781,720.67315435127227,719.3482071736106,658.19366250824328,691.28649923714534,680.88883483794416,716.66342499805307,775.80043369032751,743.66107935819673,754.38575480280224,751.73928743259444,721.59674701187873,662.04741808852066,649.76653155414272,765.34336768736625,711.02931616804199,655.36576191284234,602.85890428876246,594.39168125344383,510.88969101752855,516.01768021480086,538.35422098163133,514.16347311551817,596.12700622808006,638.38652830074659,678.19273246632019,620.97455740740634,633.52764802080389,682.62143889594324,722.60462096751542,746.48232979358829,772.27291588845378,778.86196721876013,807.60733132499058,667.14301690981836,732.68919110905324,771.01810598651014,757.0328348429415,732.09550279748282,724.51713679765135,680.27112553905454,695.91152751902519,673.89054665236961,683.33243356926562,689.52251858899126,692.16219603732929,680.99617927561633,931,null,null,null,null,null,1930,2860,7570,48700,321.73440944293463,null,1930,466.7849345634902,332.68034257325155,11000.738916256163,70748.258706467692,4153.984575835475,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,3.9561986684386667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,1636,1636,1652.3650857526575,2039.1800511707975,2102.2933012549147,2084.9016182736109,1960.4251897656413,1730.7578864530221,2145.0106430312103,2140.5295617381676,1552.0234878270039,1157.0529496182585,1055.6942107006066,1472.3653584856581,1508.5087054827245,1278.0457260804437,1478.7278847538369,1451.9147920077812,1235.5761841081971,1228.7047966708706,1133.5947346459293,1456.0508900443701,1738.7074513811158,1658.387558209306,1912.8972204257866,1432.0711835730051,1238.7983654151326,1505.569986631265,1111.7764254608639,1119.0884549265631,1139.1815919259352,1461.7919921147691,1590.3712178103556,1301.7979823338553,1402.7807812784292,1555.6888286205162,1436.4700857465873,1287.5365249396812,1402.8613503540191,1343.9657922077718,930.63015383232391,1089.6678693566419,1322.7337786447072,971.98182930139092,1016.0988257845911,1206.5465828502756,1134.0484610952394,1166.4082085145455,1176.4000779479059,1203.23588438456,1419.2876341715023,null,null,null,24,401,450,330.58435742310996,368.23995437178945,431.05114662750032,472.48826852535149,399.23231979513707,364.63993343616841,419.13746769654688,463.08725575488677,454.03853555022539,663.2023928258476,702.44801023082607,644.38034560786468,588.24429318154853,526.46000628611671,539.26782627716261,382.85057474867278,359.17248941199699,436.41316680685787,318.1630282779733,309.06156031738789,273.39510788350748,246.01420169651527,180.1658312356129,261.06118408951556,268.02956881763959,298.77909394428127,503.53429569292018,395.07195263214544,384.02526312566295,524.7490194009456,516.96575817011171,528.76519709194554,636.16542184737284,562.72716149984763,662.74941457594355,541.75400872283342,575.52691520327676,501.14288479326882,497.22082864849,524.33482640716056,465.41117172566663,444.76192092568402,412.39168556143767,408.69871441066516,467.91204596228073,531.39047182649563,663.71180886174557,608.64824009578581,627.80618017737879,null,null,null,null,24,18067,24846,27535.57885264538,28743.747149518749,26212.212847226398,23765.413763852113,25159.482521561004,23667.377165174712,20973.080820681123,19619.597579333869,21261.23281004783,18230.889068671135,22878.54827009869,27239.587354642237,27250.703666144218,27543.742449573972,25946.021933351047,22208.856283673391,19390.980128549851,18473.366804152967,17682.966108401775,21685.381824124626,22003.089231896221,21935.091921635332,17402.403502726411,15316.879028387435,15397.640566556314,16334.681269974486,15147.692474404334,17114.081787753024,13775.160563365131,14884.183122241395,16654.521284348833,13374.246443823415,11147.917832158129,11588.437802142438,17842.84729091277,19287.82579692714,17934.386835059624,14835.061528379949,17651.823553005313,24120.96957084952,26121.643076010525,27264.835894934691,23681.52696147401,25525.758229533651,31280.755802313241,29513.685292778573,25067.409357911103,27525.392232493647,26236.427254189548,null,null,null,24,48985,65558,60563.702947132646,65761.185424396172,63279.307384258485,65478.120631945472,57802.702269032481,57923.558949997001,58022.840591955661,58966.547575031131,58773.291894536756,62872.811699237325,60664.912478146754,59410.672724023294,61436.734842612495,66935.567910011421,57604.610725239465,51525.163139254728,44772.255853854193,50475.321487758898,51192.470323645939,57998.601774872666,57719.64905858034,53034.696200350074,41525.050166112713,50296.433035866554,62064.492004446794,65423.178716481932,68319.151083506556,61006.766750053292,67965.570353087809,63662.130854813651,57222.661213915853,53685.271762491655,60326.012891659702,56206.967524852895,47088.458906117674,51775.224694675679,42686.464213630468,34456.376867293526,40652.186571786413,47683.797663755926,52238.483962510873,55381.421529845982,57675.970035179002,62065.909915418393,67687.343493683817,77256.990208407311,77898.5703968616,88362.38691150579,84872.433545557651,null,null,null,24,9149,8684,8279.4191549260086,8042.6626920645631,8485.7583069869688,8451.0765190092061,8735.7787666835357,8649.7136647578427,7623.9412893867629,7532.988431418762,8356.0193602377003,8543.2833998397473,7462.898046827785,8039.541297862088,7954.8966229092184,8704.5270970787096,9392.327622558787,9831.1049943038433,9580.9799776209675,9876.9578664656347,11530.090552173857,11428.841590542366,12267.275553617676,12068.351801269113,12119.819575987525,12736.570048716812,11053.504105284248,11772.506104244161,10275.285908366484,11442.158349988991,10555.700204420611,11443.25266796416,12330.221155289197,12138.250312794691,11087.029263091848,11022.602579321267,8887.692190496964,9241.4378701709538,8363.8232558717136,9040.5551518806278,9231.4442314762946,8245.2732668539848,7173.0414804614074,9008.4597868596466,8345.5272843878774,8231.5331529179475,8458.0600320783105,7262.3369855658502,8639.5099494504539,7690.964336688683,6352.8625390810848,null,null,null,24,1636,1636,1851.6216416048155,2034.4159178810446,2014.1011312950393,1934.3771568739812,2168.1186414790072,2167.8667553733267,1808.9861454339832,1507.3212921480731,1607.8288450108791,1479.2771982917043,1337.86093555718,1194.5339566665241,1145.3701796353771,1418.3995759563752,1518.2404103659646,1295.8577670117836,1581.3150901834495,1552.312330844778,1400.8979541514086,1360.8720114347,1331.4785154944896,1384.339112565975,1549.6321806983676,2016.4862621131447,2669.0963992165084,2275.0534732719711,2212.7816254389613,2256.2702474402995,2361.5674123210279,2339.4874747389481,1956.3774195562914,1949.7658009046679,2587.7315828299284,2623.5396232743192,2291.8625744705896,2291.5612445267057,2480.6473246861119,2469.6909144869906,1995.8212920231099,1846.3482565732975,1750.6903319473431,1680.9644287107751,1559.3910018319173,2021.1027685282434,2374.8418364808967,2120.9094567304551,2223.3102817647864,2346.5800387251966,2184.727144761513,null,null,null,null,24,401,450,400.79705051130975,367.0228023658463,491.80700629673015,513.81437146688927,541.36198543238231,648.53470737599844,550.44748131011067,594.54815316388533,540.01306175962941,603.45795535638774,682.39877839041708,656.44823531493955,672.17166004059447,591.0758695173181,582.10949587705977,568.91994707861841,539.35948666687602,514.82822282186714,609.672253052325,677.36540418551613,679.59202561583811,690.96484015635679,616.71862860857584,659.5218591810991,786.3471405224326,779.40045919977854,756.24230403705246,776.90254809152543,650.79132230541222,573.35511212950246,497.38955267620707,452.82642942809133,479.55826180572211,605.96811445917797,529.9984358418061,558.37906548414242,455.20767305051584,493.38020925069981,473.37051719957168,547.2328030809557,679.99052503212056,672.02274955975224,556.92836785957866,643.68113583838317,666.43231768293663,677.68300247449088,696.38200365776629,768.69064123399357,843.81722198550528,null,null,null,24,18067,24846,27070.32319598657,28096.169184082595,26615.116154336749,30546.491740804009,24824.12129697319,25792.647299695367,24177.94494909799,24485.842729170301,25314.298218114203,25146.212832922283,25424.021246542026,24245.181004225375,27525.096270440696,29684.933158255681,30057.748560919521,24179.376338718608,26648.87641611254,26938.769997055449,24641.451718336091,24062.975961257926,27214.188574636926,28715.859013727855,32871.366651297867,30412.829651365653,26339.947450213127,25287.876240314843,24801.654802747064,24912.539247928202,26733.824484235338,27465.323095245993,30463.966036530928,30119.873803909511,26065.899218874089,26756.928091186423,25229.250206412908,26890.470522981705,27667.507913807392,25844.561721856724,25204.214918907615,25751.101645478,25293.869022798666,26712.404038497942,21452.493816641607,22954.597659271225,22079.96182263011,16896.322002494548,17374.778589032612,14985.830000398431,14512.359386557622,null,null,null,24,48985,65558,64619.74033704467,65298.425157833022,73747.144103398095,82025.580537094225,70140.935645991325,75390.177091720558,63627.744751148341,61417.116110770723,66243.965048906946,66161.42144871084,72728.290063714332,62402.730062535011,55960.006545516066,56267.599093878387,57134.761376023227,57682.119587401168,57766.474505958489,55577.332082833193,70792.009462486938,64941.334557928145,64684.576150527129,66509.435260299084,69258.201739957673,70515.053081959588,69614.243182137492,68548.233049076429,64575.577395834072,64510.099568512043,56410.029567644793,59070.94211352944,55546.779658629079,68840.36338866876,73627.402700932711,72254.841548449374,72362.857887121281,60624.690319629983,55570.047129963743,67569.673137046804,71859.428627997753,66566.547409410079,66939.083249692252,59936.559635261256,62636.110091033617,55643.872187290486,58281.586838527197,59711.561306396194,58030.625481284878,62245.490593458308,68155.624807527827,null,null,null,24,9149,8684,8699.1258727199765,7538.6322296380913,6661.4203661966349,6461.5426084508053,8159.484966924284,9590.4388842340832,9341.1078646226142,7987.8765798206996,7156.1937268805486,7983.7182853912027,9348.7912985812873,9905.9822099725643,10162.787128905537,8591.1889159286984,10257.120095309052,10302.737127979864,9752.3470922059387,8287.5929248225693,8748.6653909016386,6783.7493689413623,8245.0791529754151,9719.2997694814494,8651.333610787904,8416.6525280546375,9651.8396864864771,8764.3212150753479,7977.2630696584929,8086.6829635845161,6861.1555989380859,8819.3187682419339,8198.4028079891086,8434.5066608864836,7586.3258790579357,9574.2983921535833,10265.759015198897,9346.7569459029473,8252.4606344834683,9099.8988459326265,9372.8438971172745,10791.924340757507,11087.966716711355,9964.1543488811931,11015.332296899436,10059.269381497312,10034.009919835451,9898.9691755281092,9593.659193167714,8651.8861904248133,8677.8755850555244,null,null,null,null,null,null,388,547.36400000000003,677.43799999999999,664.04949919100454,698.24052044683447,683.07924880152677,667.05513016426949,652.15422257369573,622.22761245547338,591.59412686183964,587.36751706139682,614.80576737857405,645.0727782519773,700.33806588823677,744.37495348751213,731.69785946066099,737.20422751760736,708.97517309490343,608.63717613222889,549.02302012569419,573.69228733377599,549.45279616137179,611.39790788946959,614.06369986052209,593.84549047772998,493.76645727444554,513.95594025807713,522.007254076462,557.54804376949369,589.59018930309003,582.56077313830406,540.18410500623736,595.72314315623976,613.40480715285935,564.92581670954178,568.20325930003935,544.1267687160481,612.11938042913596,609.80613979856935,573.9716570153555,503.53923955550158,553.53468121505227,648.54929638358294,655.13855696832331,690.61115289219333,632.13182939723515,662.58397638950055,767.95019382358873,768.99249006288517,765.20222560725824,792.01158073620763,758.99686449584692,628.51542947543885,549,null,null,null,null,null,1931,1980,8270,38800,279.5180156843374,null,1931,405.53573018950647,324.21096435404195,12017.980295566509,56366.16915422889,2875.8354755784062,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,3.8554817382642828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,1636,1636,1655.4623359901329,1710.1957082050333,1621.1479263612191,1708.5748307910851,1533.2896868837518,1832.3260627023021,1700.0319471383511,1308.2828710736933,1180.0447939468984,1333.2881583037374,1561.988373757925,1718.3832501074689,1630.3247304638303,1918.0836614520454,1479.9109666910838,1292.3290520472058,1630.6842571304194,1802.3656981192971,1625.9732954808137,1612.1776557265603,1785.9138752224792,1604.2339153793685,1145.5623162916022,939.01118669441348,675.29986391771695,614.14283681464804,630.79087498959484,544.09055829090448,564.7631288223339,614.65079968740633,776.3440069974381,618.77150004765781,863.32502193527625,1052.3473083785159,1125.3729794399308,1199.2254184400788,1227.1192997790768,1146.2774577451189,1403.3486133651954,1143.694069492911,1608.6232456913681,1606.5972799290782,1468.503670950586,1795.3897221384018,1782.1469903809852,1933.5942794802147,1716.3294604407636,1540.2938619495135,1079.5676647976863,null,null,null,25,401,450,448.40034221713404,488.00183497373223,428.7973670878963,350.57153933320882,456.3996317447253,426.13909049195968,261.35105110157986,290.77918814175933,390.69609309287802,360.70103494744416,361.45623759425922,582.89433255403071,529.25333128966963,466.77935053762224,523.31298940663339,659.67146791202879,542.40246665643326,579.19064018959716,539.61058593709583,462.06286327128339,354.34367944595385,290.50179506588802,303.65475991071918,298.85115956488482,416.56539730071796,374.09550597158483,471.36520877762189,492.47714666712727,558.95321702506578,557.38585765476512,594.58834939728376,533.18301732397049,541.97780880015273,686.12434670180289,649.22890108452691,585.39939791730035,446.17342295925721,465.39088729999139,500.54781539442359,599.67631232439635,702.76885042263712,676.08913764653971,741.38770109495283,581.31822235282448,603.98583223045216,502.47715248792423,552.97226928776649,612.22340680564503,536.47408530906591,null,null,null,null,25,18067,24846,24188.676290169973,21726.412703995302,20151.799491249978,20538.242469893114,21280.709167548936,19354.400256709305,21570.20684117125,23028.125658444878,23108.360463894434,23268.763477053028,21281.746880076673,19975.000424353188,19315.014648659493,15013.962285318754,14655.587943994462,15783.801657161537,15800.54620586857,17995.000618216778,14547.864917625151,18119.138933443544,19132.040211011317,18288.506103758293,17592.081943766265,14526.170043635228,12625.78553868028,14368.676447254975,13182.080045348142,19680.510818282914,16435.606248302676,14621.837418083029,18575.001068499125,20714.0906334143,20496.280433278695,20090.075775358921,17290.670410791423,16673.840595716174,15984.673744697515,13413.920456029471,13791.858015187496,14426.095458359528,17373.293960485709,17943.291051322809,19900.897929124454,18233.79314541545,18306.213384086022,18254.280372390018,19336.60370468564,19823.008169368888,23325.059939476501,null,null,null,25,48985,65558,64710.363848914159,67703.232739195955,67152.680630883711,64269.860292862017,61897.954470800629,72180.747104973329,69189.745509638276,86057.147353407418,76755.848888744556,80149.147240236445,83557.960614941258,76823.222448282482,82482.539697309592,88964.466920675943,83357.765664346691,83562.118380745524,72926.113130874714,73852.213520931138,65004.125070998089,68243.981056468605,67474.518489822934,64827.884142602321,65101.429835584,78250.363681261064,83366.695840879227,81012.244015132354,80377.844035999951,84540.241947141127,86141.572002939865,79899.230950292273,71683.459244031299,59344.901103717159,56724.684813856671,47610.68292466877,42090.947206026874,39656.740569551526,41985.801261173336,46946.387872352308,31978.259600275225,28527.106333341802,19875.945366263484,20418.434848351324,30484.850562856489,39706.662781300809,43959.009191274505,50614.665555410909,42809.074731795241,26207.066089305317,27877.757190126111,null,null,null,25,9149,8684,7904.240825986557,8807.08771975325,7874.8716167319053,7538.4678929588617,8257.7138686936469,8944.4684717067121,9075.5149377746966,9503.3014653952323,8095.32513740381,8267.4494255212467,8925.3902882429793,9878.3596627710322,8622.3949967092394,9151.157709456691,8311.9834033146653,8745.0758562055416,9535.0316876582528,9305.5270656700068,7546.2841980820367,8101.8525436104692,7772.6540524770244,8864.628504435992,6635.2974534402929,7401.8737648737679,7067.1686605376453,7346.2670851722187,10621.188297940145,9115.0533499325265,8078.9814493226404,6018.8813243077093,5075.7277698135749,4412.7612008349488,6497.1469924151188,9570.2251308429586,9354.6994556623013,8124.935911823708,8901.5958320868885,9114.4483214701449,8834.1453189168606,9953.618202310261,9682.9416544917603,9526.5659455906643,10195.107799567517,9178.52634240115,7587.74318657193,8917.6842627623519,8704.321631564806,7355.7565417187452,7430.033484789551,null,null,null,25,1636,1636,2124.5350916125058,1875.3811051546625,2350.7161952022639,2211.0202968493963,2280.97725667432,1876.7648719505328,1877.7417512763025,2027.1647557329416,1660.1890404944547,1275.7473892672849,1474.0408802495301,1941.2354692185786,1988.0370261515418,1587.3299062673166,1587.6975695147412,1776.3095691730709,1703.4094378547782,2575.8465965378628,2700.6776823116838,2185.4092791244452,2014.6111078912304,1907.2169404808549,1938.1902891414661,1839.7207010702309,1748.7455012140413,1744.3207840269708,1592.9968847962614,1751.8611189269343,2142.9395808907266,2633.6280267487664,2729.00455169512,2185.5555617465202,2087.441169318784,2059.4096393551117,1869.2210407867751,2124.4013825706479,1922.1728851533333,2067.6328923616102,2282.8290883136156,1730.9216607757603,1478.9812023287711,1692.3274062488911,1496.6967565432928,1922.2246505579142,2036.9871702608909,2061.0240797463102,1438.9734229077862,1807.5770029094626,1384.3819539475694,null,null,null,null,25,401,450,507.80530288092922,512.49819285782996,428.27620112215544,422.21654714466655,493.85086003395713,567.22893054177928,582.47820152657641,503.51727672076743,625.83563639011697,533.34008421337694,602.96500022954262,759.71816376518132,713.12878456839212,719.96352831610182,652.84058088228471,606.85927762806182,544.41063319526279,642.43421397898328,733.37611659267759,697.87083009063429,692.55599148386409,749.88752622308721,657.92375553666261,605.93965051975511,666.14100291532282,620.54131055632013,504.39805955911982,457.84796993972077,424.71335306408361,545.33994574280723,417.53840589886647,462.88005623381434,485.69409557069116,491.88203652576027,543.84808041921076,588.39011648938515,672.22270664243752,649.92797285582219,680.20442391674624,688.41650909106761,590.65349300859884,666.40615211030922,658.0844614488999,530.66633913256726,534.42923962382179,535.17498330556623,538.75613936147386,501.12867952425148,507.35984421087664,null,null,null,25,18067,24846,26484.17362222138,26657.642854031699,24081.847477858151,24909.841329334948,20187.642278502732,21073.895134718779,21061.421528060662,22359.686681192867,27921.102124455101,27341.099435110213,29160.190002213858,29161.537035579211,29992.283246473675,27475.70087616751,29462.058605159298,23572.940103586039,22372.26929352056,23968.401348777727,26396.425683375848,28807.36259247347,23911.680565524995,24281.778305723008,26031.832759619418,21766.53952408606,21614.171381474716,23799.464554638362,24544.510283179548,27374.843834701358,24863.01351870393,22142.599627898722,21100.024700249036,16724.634544334654,16135.440067368248,17438.354148794289,22993.902929677952,26766.709735841319,27663.477887331013,28219.315264916808,25087.663715493778,22498.848936054677,23916.160202999767,24641.853709493975,26413.925502693895,24151.785021619235,21221.329498059116,23295.592944984481,23859.921079969728,22883.975332554706,24715.454011232112,null,null,null,25,48985,65558,63679.234670680082,66664.830548849757,66588.759906158113,68772.613680582697,71599.056905290709,63473.603764421321,68560.054368277939,71873.017727889586,65872.717707695614,69795.041071267144,70936.595033665406,73839.814844014938,63735.492971652915,69324.308603231329,65048.409204344644,71367.729865099944,66614.71911589388,65276.81050440712,66648.500207892241,60550.302987099232,67979.543821941377,71841.319406178431,72528.822127685518,75337.541487526003,67215.265699741591,78961.530641672798,75061.015718402617,83344.729649704808,79715.768735192236,88442.197527051045,92667.690601045892,93592.215029474421,100820.65649923119,94759.752678429591,90146.433444972135,86321.562199824068,87999.173719362458,90333.047317174598,82039.347252217107,82738.199059410734,79742.991405282402,76603.312825406552,80231.781171744777,81313.729025732129,77924.412415573388,82143.392241266178,70310.662805671993,74843.958567462221,75642.020166606133,null,null,null,25,9149,8684,8808.9323753017252,10279.925525810138,10969.15566496077,10339.175721726377,10559.547023621257,9825.676315339977,8690.2550261460838,9288.7198235679152,9153.6491671549702,9087.7391411921999,10935.925362553973,11305.729264642425,12023.535754945031,10266.291766531196,11506.672006197634,11875.379928070368,10698.6094882746,11054.990428275301,11626.697887388242,10135.344420116635,10692.091512864399,12296.175942209555,14176.293725859676,15268.32697216948,15461.621253079407,13920.527883788262,13479.278439466263,11830.227683167128,10409.387155901035,9772.2857145916005,9685.6589843113979,11988.593126864462,12253.81076761628,12787.870904473906,12245.744791780642,9849.6332349031782,13143.685141221558,13269.206628368907,11097.914929404196,10279.281064574643,10016.131109534537,10618.254228688778,9575.1840289301745,8909.2312803415243,8241.3402073906109,6930.3090551096911,6907.2133571780878,8049.3004957001403,8550.2204000841084,null,null,null,null,null,null,620,547.36400000000003,677.43799999999999,658.16586574555606,653.32031668015634,604.68079468503072,578.02233668751319,620.89747609086953,615.38135243565807,592.84654278287314,658.59753381820542,653.92665075793593,656.17325728797016,644.61149531832166,687.52539714898251,661.21456087726028,606.33851390720395,597.29088102856656,655.85618960986812,610.18697603270869,648.49037461489615,555.38902665616081,592.38299939646299,569.79835926269118,547.41977098157054,518.12614874261681,511.63527865981877,526.91203178392016,535.86934347740385,582.82351923171188,665.05622103468204,633.55753481148224,574.38762647700207,609.53802907532918,587.93733057101224,605.29132987614616,656.52414183158805,596.24331167263313,551.70113292198744,516.40316747679913,500.70368520245688,482.58185147808962,524.39132655089884,571.70342393827946,570.90119385701371,642.38166711054009,582.5108013676172,580.89594378140691,579.33301414884841,589.7856600494423,564.8980078721155,593.07030215390648,595.06826856786677,237,null,null,null,null,null,1932,1520,9190,35700,419.56577381872978,null,1932,608.7225255643441,316.18306756365246,13354.92610837438,51862.686567164135,2207.7120822622114,null,{"$f":"AVERAGE(XX$2:XX$117)","v":815.17781114829302},531.4002054779537,{"$f":"AVERAGE(XZ$2:XZ$117)","v":15424.86198403261},{"$f":"AVERAGE(YA$2:YA$117)","v":56120.706810773758},{"$f":"AVERAGE(YB$2:YB$117)","v":5621.8276305292102},null,3.7600148575137053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,1636,1636,1952.9680517608062,2034.509109447735,1668.3686031284458,1262.6269888866484,1439.8545226517349,1791.6916457664602,1993.6272942767641,1920.5806798389722,2075.5341977948642,2253.5386561523619,1769.5063874739376,1892.9743402180277,2035.7244475528048,1887.3153638575541,1616.7097265894947,1442.8428120905919,1806.5608284105929,2129.8596460759636,1585.3797135749526,1565.0077713451653,1837.8782721337993,1617.338457439274,1895.9818614131316,1898.2412296562584,1534.5552348087979,1664.2701713272149,2485.2407099124221,2472.4672986674318,2534.5786725696148,2556.558090167005,2479.794387805488,2457.5152030022859,2252.0060548223319,2355.1750148254664,2308.3105066555349,2006.0656900501176,2027.4308923139745,1929.2571316705178,2356.3017545834678,2400.8416534192779,2014.6769667156236,1839.502806958013,1991.1155191001362,1786.1504622636558,1816.1555617920924,1873.4411897716463,1473.4445598614684,1512.475629688508,1110.7436166982411,null,null,null,26,401,450,459.8830677375135,463.92456123486721,519.32752190775125,441.56072156516552,464.18608849728093,474.11583963640516,409.85623851998531,440.83278093803062,343.89271565491987,338.18361074064825,330.35358937781029,306.49313864796932,374.02195717920165,482.87900658438411,418.82363130091079,617.88468496896223,551.97920078722461,590.24211486245747,461.05680636238026,487.11718148122901,456.39851181747855,501.68337998184393,479.38728191512547,497.15017954337065,507.97639963199902,511.55438880304808,538.6351430104537,520.17651092683525,494.29810539453666,512.07408830349459,501.77530198341373,500.56293846433238,565.72780923502751,530.46274048971611,600.61438909124445,526.2793502620799,495.90649182275973,526.62000252122266,510.98378096351564,499.10974942993857,527.19359111267079,590.88245650416206,562.11283391099505,509.03485469505813,523.44145557628076,473.11445389702288,525.04505621361295,463.83699195645585,559.76263839195337,null,null,null,null,26,18067,24846,26841.995965329297,24168.367971075211,22161.544020794521,25951.285255919396,26317.313410363971,22530.589796023854,21037.549497962005,19942.254709090379,20773.133224012527,19489.00317279774,17166.423755787288,16749.263942036803,16111.730387080977,13293.425131289861,16284.37885653022,18358.672508479427,18473.329532960797,18606.649788203194,21415.44506492955,19222.026821725685,22507.6880770553,24057.105818441782,24694.224127369191,26076.572956810203,27569.374637158977,28263.849799138461,28140.200417212487,26843.85353805601,26672.465647402358,25628.207259389517,30109.8075716528,30175.431399997447,29483.747507100124,29326.608000869819,25621.283547864463,26041.551781181097,22931.40194479952,21513.184069828203,22756.915789905896,23417.504320035365,24973.693561084601,27724.356242135073,24935.033652423168,25145.155123783275,26593.464249929966,27018.575804247219,24148.848248175473,23723.357186253656,23435.529132270251,null,null,null,26,48985,65558,80829.601266189697,74042.277999706203,74112.934434441442,71600.005386077173,77303.834221455734,76665.933659670845,79150.447849876829,83848.07892971432,91483.733310639524,101578.72572432905,101159.90347027165,98382.229900214574,90867.246471000792,94878.887346529998,95104.694566187231,89386.63681568492,80707.715447513969,81568.152692273026,82580.05668398265,84578.670389711871,73303.491344346679,73191.242809238262,79509.494556403442,80095.527277331465,91329.041061068201,82455.823825899934,87185.762058845707,84446.72369548658,79076.651827174588,74136.001403019211,75794.66066260323,67140.203668570728,63285.232034184337,70339.911448451137,67649.69036799371,67589.170548551381,62634.481005769681,58264.375447106067,51618.253607781844,45510.305962148952,46521.166458796288,50997.125824294562,58258.227423664503,66188.315745793239,63107.04059173572,63263.269601971784,63672.475579655555,60127.121687068109,53422.867373282395,null,null,null,26,9149,8684,7674.7485758887078,7987.7168085751409,7684.3226672069886,9873.9726944193953,9853.6185792767737,9962.0604656086562,11810.454498278839,12533.831226530412,12178.988254477094,10784.132149238572,10830.466622869455,12081.27695776482,12845.56718139803,12113.841018749934,11858.622866549007,10835.35249534763,10079.212712910548,10813.066296641084,9405.4174112256278,10033.191066518382,9407.8038981114405,8172.7346317158681,7113.0142923646554,6941.7476689509213,8720.5155527220013,9607.4651808487761,10150.506894213506,10356.692024136473,9961.036606484864,10074.720523567114,9033.1510645655508,10029.917488616537,9631.1771947275647,8643.6101149199767,9233.0521488332852,8581.8050985367972,7883.6539130313577,6924.377584325618,6358.9238261041901,6168.5035894336961,6740.1781024637503,8259.8855437599705,6858.0661798026031,6568.4006925629465,6187.0727592823059,5113.7796895021938,6583.554318764689,7568.7659226447395,7550.6441810020333,null,null,null,26,1636,1636,2096.3146988865255,2190.8225887509843,2088.7776590920935,2560.0655292947567,2560.8480532782396,2902.5222641152059,2770.1156023029407,2323.4192374605473,2311.5109722740103,2420.0344887253464,2727.7056411944964,2467.4201681799532,2244.6781440659583,2566.2601924133778,2488.7035699215567,2191.9633465034271,2242.7556129610643,2163.9960021355701,2261.8667004243289,2108.6760337243504,2297.8488644928611,2038.4932234078892,2016.3297065129209,2198.4219320168691,1796.009485846907,1776.1505003952775,1716.2580595730165,2016.4529856881393,1847.4798779240973,2181.3823794494037,1865.6131195960904,1874.3466361427918,2107.7813337580124,1993.231863280989,1627.9423035227057,1325.4844823692315,1199.8948766788528,1422.8992944053043,1328.7797644009449,1179.8798643383027,1314.1467351969991,1428.0277367719389,1521.5179380218162,1505.3778550699697,1535.0064530874447,1756.2432302904833,1656.2860207364986,1667.1236293293634,1673.0372050780361,null,null,null,null,26,401,450,436.88478057996122,440.04934479468596,372.38645150405125,417.1614090285139,419.73663489949922,485.49694270980018,510.58091868403574,554.16391187517104,680.64874937262277,773.67133916221485,738.99547208456306,728.8530019449538,512.9676245832934,495.12788419560286,566.22339961029707,548.32458681570654,541.91496817892687,679.65953949146251,711.15815931470991,524.74781843296341,581.635243888334,522.37676472964222,453.07729458984113,558.40086241205677,516.39318925607347,579.68199429968138,585.90339728279548,550.26821592217959,567.13303898222466,618.98388691339278,675.37576081911141,766.13418631408319,887.62025357083655,969.72272486360293,931.64794735316309,995.85661043751372,928.87151858336324,779.08234825102932,683.78081951464776,590.15809198313445,592.54359179039261,458.27034269969738,523.27610797360694,516.15077548279703,535.99891226710679,485.3580223496997,445.30593030420516,463.06590435579301,320.16415298274904,null,null,null,26,18067,24846,22710.831369367657,20162.504401249116,20163.46484890514,20882.776181288682,23606.189939330154,28012.776093724427,28419.709970365184,29766.41447738908,31538.785154244575,34518.970364919071,33739.833665472273,32346.2619581004,33546.233288984244,32667.286393022208,33098.452977182264,32822.93582079219,33473.44501259947,32141.125888269915,28775.522780577467,30615.952355774272,27614.065291763953,23919.399139238532,24957.731455794572,23955.382627292933,21529.828575275049,24761.054768014557,23209.205875913365,21870.000638589678,24155.757990837301,21314.664960424179,20738.544399986829,19792.077510663261,19948.109449190055,19245.236602381894,22891.967209500956,24984.264592452178,28302.604329335103,24841.318820560402,26135.376645022181,26977.694451925487,28913.131757142899,28408.705833586602,25766.904138343118,27800.972252309108,25034.643808239056,22124.994658146141,21371.444729476028,27051.64130350374,21701.480139014442,null,null,null,26,48985,65558,71962.090356896922,73192.671817213806,77289.715903885459,82325.418418838963,79790.196148926698,79227.751369319667,77465.809913888152,76405.468516117267,69121.288058062812,70708.715833888724,72621.021829687539,79156.713504729356,76126.372011941581,77516.936036822706,85200.366833825989,91884.275417773606,98632.371425829653,113704.83280664375,109556.30114823987,113085.18021803122,113596.53980805699,119721.02761002573,112691.81704343281,113941.04874652158,112495.89524701575,96824.570218183508,97378.875530170553,90377.057954854754,89694.081970951403,81785.574271250371,72230.700565629988,63296.196419024054,65388.295819078325,63277.693763015384,58230.958060064622,56258.486696919244,53044.745593262393,53881.114626817929,56083.994300549784,59484.647614360169,66765.142710107451,65068.006494529291,74494.023475751528,74137.471195029881,70177.947135765819,79104.594727856704,78407.907666275234,73916.104875591118,73277.310276560733,null,null,null,26,9149,8684,8259.0344909367268,8337.1971800135361,8801.6289718406224,8424.2113320935423,8590.4442684935293,10510.97996395898,8272.6453770961234,8717.0482547524553,9456.2021599452673,8340.6703373313048,9649.1358903162145,9030.6614127933608,10474.037283846472,10161.638029463425,12330.173246761289,10989.880175979872,11431.996712506671,10707.358419416763,10626.349724611064,10441.405793103402,12524.70109681782,10211.100217200672,10328.28662244143,8832.4281623376628,9102.5866861224422,9396.921731382181,10160.086220365027,10804.951999302044,11140.226395541516,10548.200552079908,10592.421580558552,10497.202700323154,9774.5649876292555,10734.177903319933,10630.944412879966,11034.730362417456,11927.522937463207,10844.595450718447,11218.333853635806,10801.64967790113,10697.242600818061,12498.345874814602,12749.505980316299,11374.571458371262,11060.811803522787,12164.270964307472,12547.242823398878,12304.362686516886,12244.018656453665,null,null,null,null,null,null,909,547.36400000000003,677.43799999999999,725.63417565388988,681.89279990841897,668.34250670028996,714.58366366222674,736.95139628291543,690.46109824608607,678.10321039400276,690.01412235583871,684.65260057868704,671.1840917869971,638.43886800064013,634.4429889583439,638.71046280832581,632.96219047604257,651.29707708876504,712.10414422161148,669.20214768910603,691.59524251517735,677.9606237424473,667.75007073422887,672.30994792580202,691.50302212193787,694.43304804851323,716.73637834197291,781.25092098063283,783.30525845000204,804.82208599277124,779.51728475442371,754.84742167396178,737.6896640155328,784.88566723020335,779.04998243576063,776.46882862542122,767.6568564714089,740.51412699730497,717.58170581079253,650.93482401494168,621.92837794558784,614.14396836512492,605.04887640663082,641.56528821479219,721.08024142488682,675.75066513738136,676.08195445235799,688.64429016833003,668.38410615043608,662.81187185667,643.64401766015931,653.53728876041521,691.90614612231775,967,null,null,null,null,null,1933,2020,9670,32000,485.40243211799537,null,1933,704.2409386843816,301.54338435151089,14052.463054187201,46487.562189054734,2933.9331619537261,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,3.5859213274233732]
[null,"Modeled Long Term Price (M US$)","Min Range (5th percentile --  M US$)","Min Range (5th percentile --M US$)","Normalized Range",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,1636,1636,1938.228455752839,1846.7935053150454,2100.0015488636063,2026.5346897855993,1595.361980198707,1146.2967738590532,1448.157724412597,1995.1633849919797,1817.7087350991278,1917.6465433351095,1821.0330635463504,1673.6790125144178,1355.2900311912176,1540.6025379212556,1206.9372870358191,1855.3663234926896,1640.721916734836,1731.7913811106907,1075.1618335520548,1032.3976264085911,786.80620903597855,1068.9796565133327,1478.6930997613395,1297.7308021540448,1177.4393494311737,1317.594344710001,1480.5788880160628,1291.6885866290825,1266.2637709386865,1471.6274225863024,1556.0582782344252,1841.8484629585921,1854.3092117494552,1539.5011948682884,1305.1337211632635,1131.6146208104451,767.73462907194403,1084.0197553799544,996.28744343316737,1621.1885532061669,1358.7855633276433,1435.0911140407884,1476.6870986639674,1616.0632107556978,1551.667163245789,1464.7565648757359,1572.7781585929483,1520.6411474898246,1468.3537512644434,null,null,null,27,401,450,445.38073848562112,324.84781677751431,375.53541764098117,325.62076587067418,329.382639608202,394.73150794059421,464.72370317104708,525.67950182310165,612.64488761908808,457.09868338652643,453.23363021354606,398.70850664743426,521.33161588584403,523.40970364457144,512.98319778346354,552.75958851522967,475.96407466263139,489.82888415136284,527.21570339993696,427.29623228699751,444.94919971480584,529.14073843565268,536.07485853617209,547.10304784576908,552.99208028071632,594.36123596577715,553.68677366136512,465.81082542259696,460.01644224263163,550.88525436793748,525.31600010571697,503.87166554478796,518.68630368615925,443.83485082195921,417.77983481410672,463.6803013772319,428.69801666433909,379.4388175221336,272.87860810902043,323.34852457394953,417.56928458118921,382.84046570068648,407.88985654136422,391.88020706997895,365.55082240048756,425.53128942512444,508.00526963497032,523.74758924985224,365.88609839652577,null,null,null,null,27,18067,24846,24189.532614395815,25426.936613400772,25091.709451431041,23939.986050733209,25847.01148162991,28932.623641284979,26302.744969531683,25834.741278418907,25090.776114557157,27819.614880407618,29584.725160624443,29487.749412565019,25015.228415498543,23787.756124025243,20267.086932658109,21192.881275030595,21333.114284661155,17417.404928751715,18226.041459307809,21199.802320621067,19813.677334988501,20823.082646264495,18537.597638758292,17399.179416190531,15974.709649324526,13186.649245134782,13582.769651023968,13793.649937627091,9798.3650970761264,8120.2258752984062,11388.860966373148,9457.9963786308763,9168.8575237895657,12409.351276213491,13627.612332478853,15973.418610254337,16623.367947248735,15625.942534027163,18334.119939973705,17393.039880823799,17592.245588369577,17714.687288447036,18658.727324993593,15797.02621261065,13588.330796944687,17290.131863660888,16767.53600325244,17433.088086135343,14832.185289075207,null,null,null,27,48985,65558,72942.025704456377,64784.073216110308,75735.324829392863,75424.768282053148,84432.769106112843,76639.812575381744,76460.076571363184,73197.723213935882,64170.68605931889,69661.765064820254,61978.926708415711,52411.842762934546,53539.511093141868,61829.234952772145,59196.59158425776,56101.236807101588,47319.663647980065,53312.52335246947,58440.033889033555,61176.576597240004,56559.604926447064,52075.482063792319,59514.540946565867,61273.506211431399,66795.880830788999,71836.811902777365,77163.154677821993,73058.455257728478,71156.177862183671,65190.52076500978,57130.111609029795,51943.778612335977,50770.372190799681,44745.677193969175,47328.96321413172,57821.509392012602,46608.885437756049,41016.981540374254,49608.56440247687,43607.997537568459,51783.341229977101,50883.649044908139,52365.292602302019,48568.487748725282,52993.38014244166,65652.171593265186,65869.469067988204,68608.471571501112,67086.14804545269,null,null,null,27,9149,8684,8311.0988468000014,8713.9263652285226,9722.4971626726692,11048.963059991946,12699.722682419811,11625.128744219201,10551.761655449402,11454.100152972063,9986.1389601361061,10630.689527119684,10169.363085840499,9711.787252371143,8287.2700372260151,8312.7984189949002,6638.3362945108802,7672.3755025248984,8348.74042088846,9015.8416973273725,9085.0873969970362,8748.5682189347572,8989.4235612146604,8167.7005896573619,9196.5919010978614,9899.0671400552728,10316.41338369364,10163.430079616151,9822.1684071672498,10374.70644482653,8561.8725091226406,9416.673580124243,9927.5306688892942,9578.4924969927506,9618.3076862807884,7648.025390804527,6074.1073547285096,6418.2609257999911,8112.7630894038284,8028.0966950125985,9540.4531009456623,10739.803818489705,9990.8787570583427,9535.2500152609828,9233.5195437848251,7307.9225116929792,7354.3561732199023,8194.5888566206013,6662.2359478506678,6640.1486437159783,5148.037404755285,null,null,null,27,1636,1636,1498.8479923623984,1494.4695844474124,1773.4559907904509,1686.1362888016386,1638.9864038234507,1701.8602040315191,1448.0305758766199,1448.5278295499393,1786.7396552011662,2032.2297006509098,2034.450022354144,2327.9291334591185,1993.4619443006782,2060.3565809765405,2170.6620902271338,2163.9815032324195,2131.8567417830018,1850.2517984851179,1299.3223942911573,1234.6210556861909,1389.9873042414413,1942.8816925477008,1375.9481850315829,1156.7259559706174,1224.8047456672796,1192.3451499014502,1206.5095193594007,1375.6188201482653,1733.5047537914027,2148.0453095077355,1868.4927192945574,1567.4238471691276,1343.5000057163402,1299.8651422257619,1464.3184050728992,2005.6793035835005,2081.0122392992016,2001.7619312213269,1096.4200213027148,1388.6424663041266,2034.2196053080329,1970.0592841231137,1769.6315265329986,2019.4843384595742,1811.1050968834179,1574.2349236520306,1571.9057031048701,1496.3983844083189,1159.8997473709098,null,null,null,null,27,401,450,453.7413460713023,536.76156492286441,446.17494088540388,530.41736636523922,512.6766253147099,495.35237290646796,462.33100995106707,447.1726615249076,488.7488726072761,488.96493478421883,543.91033149942314,675.82398034639641,578.5510223285886,523.11891789609183,479.48815186825612,466.50345575083173,526.52591741180959,572.8936178992119,587.97000000812989,478.34490111701223,475.43462237651858,585.95601678304638,598.43544805952695,524.97828494318787,521.58000173286064,611.22956392415506,673.59183307687158,721.61940662415634,620.98601978199201,554.93655658611033,587.82070258362694,633.72574650653746,550.57519609154679,386.51511682191477,401.2180007594759,442.38372167071782,531.25689658278338,557.9006516803048,533.34860982106659,557.99515145675184,548.58985773324093,491.92278265408061,432.79623268097004,508.9197398503286,424.28417253179572,421.97228015337339,419.93998319659943,493.35408018910613,463.12038959790544,null,null,null,27,18067,24846,23295.036093970102,26691.868690654253,27749.600656410621,29623.717440995355,26087.888921338472,26057.117938623509,23104.645642143318,17320.247007649548,19891.423643000911,15987.689914545994,13785.330456245174,15504.750372073717,14270.255818195796,14282.134663132787,19674.570737746039,20007.226353066373,20264.63509002827,18780.382672220221,22403.918245898338,20816.906768556844,23047.862429369012,26388.129117525961,28675.630695684184,27721.754397348719,27735.452423599494,26852.325931251369,25933.216335625588,24794.945663109273,25864.798765842366,24982.801919982969,25685.370424919896,25171.322819258276,26919.537001706147,26288.965023202112,26345.555666537693,29013.32230163128,31809.774106717978,28413.427113228197,28700.256203076347,29770.369409350762,27386.65380984337,23353.992108989274,25182.32609366571,24278.889047729361,23291.271766296486,28916.796910683057,22841.199132641836,19107.587421567667,19482.389728453927,null,null,null,27,48985,65558,62897.296108319577,54271.21187143874,58253.356107018677,63689.764876864792,63473.483786509503,59306.168621238467,62426.317578688788,69557.066438736336,70009.808824797423,79514.30030531458,82372.403563534186,84724.743357587635,79692.63332150018,76813.299190190068,83668.567998728264,64939.488594026479,67804.140856113852,63691.472575379266,65567.983635157521,75314.783542241654,83924.568506358744,79671.079928351668,84076.848092873275,84839.822349452399,81964.141690746153,87138.085558058985,89752.098151488986,98862.366865692282,92100.403039806217,80403.383599817171,89080.853454955053,92810.852789553974,102285.40351449721,102028.89556254895,99469.619498870001,103630.32839293759,100515.57655799821,94689.290620049622,91292.659842777241,102157.20738819515,110235.71533775545,103589.79652203503,96798.155800453038,91574.136381319695,89196.526901827121,97769.547912122929,89432.309435825795,92232.6786672257,100984.08485312095,null,null,null,27,9149,8684,7823.166900829975,9070.6660550894303,9510.7663876405713,8598.4947526238484,5435.0794102053251,7471.9909635581425,7495.2490578263232,8442.9200177913081,8595.8372940583122,6994.6420700536046,6779.7368189739327,8023.4252304250649,9255.558529993692,9053.9533165741686,8643.8820381995374,8064.5012015188604,9592.8096381731411,8601.1058478045306,8781.2504953864427,9597.8216081855116,11245.594046241858,10032.054739073143,9722.2186192266654,11160.963877399805,14183.729197860928,14829.885257834007,14820.32887432333,14277.402081019844,14028.773863685099,15117.632071493224,14076.852259860036,13144.54681816184,12875.526363879037,13111.902907892349,10675.802313669172,11879.297396332986,12133.241420234268,11765.777585300664,12622.087641741084,12015.210036872004,11590.588731225347,12329.662646091727,12077.017846383475,13583.739078772982,13073.447340267943,13546.686773553831,14690.702522254909,15096.666315647057,14055.106187029143,null,null,null,null,null,null,850,547.36400000000003,677.43799999999999,678.25819244077479,648.2282923887584,691.26239992682713,676.08424639082091,738.11830662876173,769.38389692900819,742.90674765715903,757.53516324777115,738.3601382531989,747.7321344550295,749.14062542984175,708.22730355316821,671.49514090883065,672.98843796187464,600.57424070319428,629.08978385569992,598.9797548305155,571.3369725482994,603.48382788161803,615.53696374034348,595.94624710011067,614.97171473097933,613.42562193333879,613.00334896214611,611.79328512315033,595.69638588236523,596.19321101762296,571.84640501771855,494.51636918361339,495.97879953075972,520.70799716871636,475.30448062851337,473.84418698682163,460.99029791099997,457.28154073970836,525.58353649226535,520.31218490586002,481.24090384452609,520.00319683797591,523.29433650823466,560.75521825745818,545.67267526649346,564.70347466890121,494.1794426978858,467.3494121123216,567.06742103368379,567.27499818094702,585.63303869059541,487.5307682458045,596.77696214492187,248,null,null,null,null,null,1934,2330,9390,28600,353.19910079816725,null,1934,512.43514624194518,353.46629802342306,13645.566502463065,41548.25870646767,3384.1902313624701,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,4.2033830035217878]
["Manganese",{"$f":"C6","v":1560},{"$f":"AVERAGE($BV5:$BZ5)","v":881.51898753327043},{"$f":"AVERAGE($BV8:$BZ8)","v":2258.0813457810714},{"$f":"ROUND((D37-C37)/B37,1)","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,1636,1636,1549.27825896381,1475.748721120875,1342.0670634051137,1078.6770070314687,1058.591822495584,1057.9209228100237,1435.3098890746726,1267.7382003711593,1091.7012153440312,1264.4742266555886,1226.1584847064555,1581.6002370017063,1358.1241471507901,1404.7973563266812,1542.7820814418262,1091.6377334701199,1062.4355086056878,1221.835123853019,1396.2356841837782,2107.7790646157518,1815.0207150212734,1648.1568599501563,1872.7533582238711,1842.2634569361276,2363.7628885349936,2281.6174882349692,1953.3248443835575,1681.4527066218257,1688.3817330042209,1772.2360182565055,1634.5732596724683,992.77555628379855,968.42396123942774,758.65275092373417,1031.6263374391356,773.34780408158713,1089.4773851441455,958.1065008140605,1085.7729665191921,971.2648015000733,546.84576578282281,731.49661185915465,566.39161555579494,722.97813698398693,965.20430738875518,1168.7147173878793,1325.8543626561566,1303.3738870071227,1594.0258415133817,null,null,null,28,401,450,466.78830152424365,428.32714774183745,449.55241691691435,375.7219747036745,382.24459716821553,473.28708354727149,554.34386463642261,497.66360953279025,530.47588972990195,553.80211427987194,697.1145129158765,695.25469831569615,573.333715294885,528.85844854171773,471.17226799995808,600.18556772390843,563.07673231551212,438.85286690460612,471.64697730910888,414.67270346584939,421.51824892402175,431.98804041130813,475.54959598632001,443.49266328942286,349.50873172630645,486.05108592005922,611.69097612498194,519.9200079826511,479.47279921792409,458.95372070286879,503.13304219539936,536.30746905703927,561.22936714257105,557.53459324515586,553.71105855153212,544.33148773607206,470.03297518458731,552.50227350390787,513.04542604365281,486.55843025482153,535.43759297211011,608.32883192186682,563.92992880335953,639.48583318765645,521.98266373984836,567.93711936114289,469.06736041333977,436.52185715153081,329.10921884630574,null,null,null,null,28,18067,24846,24879.195960255609,24207.00389054394,24575.857055278357,26583.262973167781,27665.84117597657,27258.291179950331,28488.644177609014,28210.492537385839,26990.833870961978,28623.632835492659,26899.997874553486,24106.765700880598,20210.693315449465,20606.660481260165,21141.787245797921,20572.086607147427,23339.001080829319,25083.264990792642,21466.343764072466,20411.562923253066,20634.552389896202,22738.862499254534,19813.887219741464,17757.61698116727,19102.953288109104,15428.394416037974,14302.891670890833,15855.478620217493,19753.539262794664,20745.116017993911,20714.813777921696,24734.789774119141,22855.054825566574,21854.826684995493,24588.264396936109,24551.912520123984,25562.213958814598,24133.823695325162,24478.386992162115,21617.519839066845,21081.854043263815,22773.328967809044,25833.960865442496,22557.033102980102,21771.659557296505,22374.89473550233,19263.357069696154,18095.721817406575,15907.329424612202,null,null,null,28,48985,65558,65863.271128572262,65739.755160025728,69315.837794215666,73614.616864252414,64731.47065572624,69730.894884109337,58536.453746403407,51926.584318552457,42377.084254599809,51211.603624995761,49492.713480275161,42518.493391962074,44818.070018401653,41935.28959450918,43999.563242073542,45654.082646696239,48610.110456384078,50452.622973998841,38009.556584768812,42184.409440958567,44172.212343995641,51596.844955278546,46679.47364556932,55880.861285633793,57994.106609495873,53727.744958832664,61249.913828647972,58111.473072585984,52017.08124007305,36897.821229540015,32103.753696208838,33471.103890316728,30342.732746958267,34861.386328287801,38163.320169542865,40077.869412766311,50353.383905519579,43613.597956852944,46295.658968883698,50727.197701780198,46998.456294165095,46164.654538725699,50269.437674882589,47583.614020701862,45307.647920924239,46904.972479309516,50648.013412167064,55795.002548196564,53138.816143374541,null,null,null,28,9149,8684,9466.9238964243832,9190.1316367090749,7496.5679772135945,8688.2754018293253,9075.1720598267784,8214.2993377886905,9593.7515948355576,10360.150075902073,10551.994337919698,10318.758577108831,9336.4921767082196,10679.184677607718,10415.194780885648,10674.974062630234,9846.7464113964652,11448.284925395685,10829.034834200402,11749.761094777998,12466.097700392682,12970.03644695609,11836.334774826008,11052.540660466788,10891.865586149785,9963.0840253365259,8893.672708459264,9178.6450667548506,9399.8039749398467,9875.5573344838831,9996.6092702619462,9988.1783797965527,8194.0318091792469,7815.1817179357195,7393.6093010410505,8409.2005065710182,9082.7438869941543,10538.483147230558,9145.3012527598348,9347.3468918542949,9833.5979483137817,11418.963770964609,10075.045950815842,9433.5443615089061,9332.5481474187563,8600.790807015841,6960.8391437097343,7547.637461821294,6778.8204257016914,7517.3583569722241,6843.9251478785181,null,null,null,28,1636,1636,1549.3313557251831,1718.8292287288386,1977.0640578247119,2071.5919799513495,2013.7246313329811,1901.8088953655665,1758.2290962558561,1843.3810765677754,1345.5819466763207,1907.6869083805855,1811.5092058999548,2062.9726829976785,2297.0699873546077,2325.2585286658768,1926.0495930616955,1874.3381136571127,1721.8423198761427,1393.6061547701634,1514.2595481145449,1533.7809432873905,1654.5225164141314,1627.6367557348572,1542.5753448041287,1042.531003081996,1076.7912204833924,1072.4830062785638,1340.1894240698282,951.4756163239017,1247.1087557664143,1169.5198290216822,1129.9763680453971,1362.9510636570835,1762.8541757322753,2052.5382138453351,1720.7924080788671,1943.3073611938769,1454.0491751617326,1875.1677077074039,1948.9849434910204,2079.9156928271777,2253.6100504963301,2184.3245449158912,2435.6520774785968,2108.7522388291163,2218.5055641445269,2354.7844001432254,2349.3789445506955,2380.2236794949163,1831.8348261548927,null,null,null,null,28,401,450,529.97825888293755,581.50592144989071,569.40837161348941,756.22736979252375,562.1995650825761,681.56052855876101,676.48097531831297,674.17446132055034,682.29228515324985,562.00186859233395,433.09184472064067,398.4386832918828,447.53713898712783,502.40373432911116,387.9821227692504,462.93372840237021,422.24796368688288,417.22927533022124,441.30894373684265,636.39047737515784,625.00109310079552,624.06040187859332,568.44350276556065,555.12564912780942,617.6969906624978,581.53836166557949,693.51660501554966,640.68450529916663,536.38621942418001,509.63612898358798,450.2794817878605,455.04609735521177,442.68385480477343,440.03820947635933,424.56569334180193,356.07256878406974,394.48915908337602,428.74097018628737,404.23455106847376,461.65980611395526,429.71006479350353,550.14884479926832,569.37523824895618,467.94289350721476,529.21857051498023,551.77848387172708,572.88275809136928,553.920676176999,577.08504659304219,null,null,null,28,18067,24846,23814.852505991588,21935.681057984311,18783.455807112394,23043.628780579311,24408.629103198058,29186.636131344505,31605.112658244649,32825.767519212524,33717.438193824106,35924.525781074153,32491.10393822175,33309.968073456017,31990.924225890576,28113.809001247067,25113.218737075709,24959.396568542586,24602.204938779934,25367.301024282988,25974.559146881511,24127.639160653736,23986.492532013912,22665.710540626744,23030.585988648141,24632.706327357839,24634.214117383344,24469.668812341741,24254.132500259966,22849.244357007501,24584.876102352198,27114.827628149014,27783.465595321202,26494.199849273809,24200.935700352398,25252.061710458132,24182.973363823432,21603.312986867306,17692.87096109163,22520.976969345786,20725.852563765653,21968.324890879318,27006.431789019869,28547.75451624428,25991.96794199205,27378.267045014603,28817.01340169198,25893.415657804275,28404.466161495908,27304.625220093494,28929.720067931539,null,null,null,28,48985,65558,66550.911009024465,71464.067124216206,74424.504491082422,73274.416306199448,67995.043201492474,64990.878975328982,67493.922052219365,66201.045426664801,67485.819167813213,72030.101551134314,75822.536676224336,72130.667471921886,70950.961937722255,77846.059728331151,73353.187113531138,68605.143846549312,74924.122833752757,75063.870957091407,68306.675257865834,67093.192797614553,56344.955805255231,56265.000500005342,50551.530434196611,52370.00573821264,50779.458388887877,53906.73517239291,51394.195500095564,46251.465056175213,47012.47861207711,44737.632999515299,43293.77150013901,36125.435716898384,34547.21790012117,34426.122979110594,31493.685834860873,30064.183241417297,31474.156566070098,17873.881152556878,19322.057352828004,30892.544348822263,36685.60434108421,40000.479593448479,39470.777412212665,46582.590050692619,57568.260768773303,50704.819187961883,49873.315354040889,46070.02107165569,44259.658529883316,null,null,null,28,9149,8684,8390.7108885251819,10496.659715314832,10093.620891488245,11516.834821737262,11584.63966972645,12230.137488807264,11364.387945192622,10422.632566502061,8183.8003127693173,8830.2081569742513,8032.1511465100311,9711.0121126509766,9782.9138782634291,9381.374009354804,10210.367923139778,7416.4536154431453,7314.811870057466,7325.4312997552115,9076.8212271992033,11155.041190717735,9892.8481455662131,9046.1233682528509,7704.6055696373478,9739.4642895950892,9160.3267210847116,9834.8244862992578,11789.981991333159,12201.472478558908,13313.856640032163,15896.74571881786,15336.239253729396,16171.764044763002,13865.452508154258,14754.912074048043,14382.63093832201,15092.676820286415,14029.867354964999,12423.15080426878,11030.670986902946,10421.312541223342,9856.8360541395341,9749.3497106476152,9301.0450506291199,11717.879387934432,12386.734991470525,10647.91684959984,10492.629530146172,11185.374611241195,10687.90437774059,null,null,null,null,null,null,309,547.36400000000003,677.43799999999999,691.86013023402074,668.90691885960427,668.25295146080316,695.08772261565207,697.50323485301556,718.59039955067362,750.3902069016591,725.88768756535603,702.36209923211413,745.31657891507678,749.36733494164491,713.34830667071446,629.76907087113591,619.37767952018089,604.96949531686926,655.12912659925144,679.66041011735911,680.86927707176824,626.15639836258606,610.15658558502514,606.50447097415008,643.06145314281218,605.80608785554011,578.15658397933998,561.41748556773302,547.02822146175913,585.55550032270992,578.63258115439498,606.96314984724859,583.69496955037766,566.52422038986492,626.77279495367429,598.52002080622378,604.67654961542235,653.13820088482589,669.84405872372497,667.10322800840981,660.69836543843996,664.68482726372383,646.27334898440938,630.95079701381337,664.91696190137702,699.1944960022779,664.63133388261372,598.45917716962708,629.00173049874809,559.50182377049123,553.49753808040782,481.82310958572225,639.11366082498785,654,null,null,null,null,null,1935,2330,9190,30100,368.07286790273713,null,1935,534.01459252075779,344.65063025799333,13354.92610837438,43727.363184079608,3384.1902313624701,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,4.0985480355004613]
["Manganese Ore",{"$f":"C11","v":475},{"$f":"AVERAGE(DY5:EC5)","v":300.56763831138198},{"$f":"AVERAGE(DY8:EC8)","v":653.94809048727484},{"$f":"ROUND((D38-C38)/B38,1)","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,1636,1636,1524.1201135626363,1482.438161108812,1337.5127636753637,1389.3299902579424,1612.9537563391061,1525.009789546486,1738.5368205998725,1854.3733483195226,1457.0540244020999,1478.9820126596048,2051.6422874237433,2397.5191142024332,2116.4626493887445,1851.588731956941,1695.7537334154144,1780.3975957263253,2370.0984229306723,2448.3549758886793,2461.2584491530283,2625.105159493527,2276.4714905031728,2150.3717031868377,2391.3810577804315,2311.6751552855676,2524.2676353736006,2095.9737431824788,1804.7460754121259,2007.5952951181841,1672.0300178808961,1833.2134892122974,1593.9771903091532,1489.1030584655323,1446.1668600178414,1425.1566536978896,1837.3879340593901,2000.9309529394407,2418.5671340034833,2374.4455914026112,2328.3138078864376,1953.6969718079288,1899.9399770413108,2262.1727517028862,2143.8854293896266,2161.171870805842,1778.997421257001,1987.4609408161134,1704.5718925842943,1146.7407548610565,992.49536793989023,null,null,null,29,401,450,518.04078776234883,573.08208125922556,505.95650729166061,529.6798099292289,505.12779564804737,460.55063913038623,477.31179878450575,361.75012954776832,438.92456606144935,560.43725284371794,476.64491293757305,496.08199519189958,472.70503066961146,514.10666449347707,477.57900388797577,401.6192719541242,357.14462605353617,441.63275319021938,458.97193246598817,424.74916269512352,404.403248433096,434.5973855141512,358.25347318338049,463.53260535556626,543.80877784937911,574.07225039750233,578.64237757335491,433.52289960969347,438.260369028588,462.98154475265949,420.06667829119749,458.15991340737253,374.14339871429041,398.67081894385086,443.76257860743004,410.85903397383197,406.98043058301727,473.76759770704859,450.35461957684862,446.37891586702835,520.54557887911801,432.10485439218189,390.76392303705177,490.99359653942884,468.83942346973032,588.79726062741736,450.56853588906114,375.07594291294595,393.59948033428526,null,null,null,null,29,18067,24846,25940.066755378197,21961.39796958962,22900.360491054766,19605.903363551071,19336.404344732895,16611.958484520226,15605.6587533616,18292.416873936887,20387.851868444013,19992.138479793797,18919.425115632323,18515.594460313918,21981.909079606598,14238.376142817917,17753.122408272757,16917.071927545167,16547.031598311143,15449.06695123078,16821.227362708345,18666.267526506246,15028.344856496324,19821.422485969197,20256.914338360479,18955.241401685929,21153.5576406726,21056.482420287259,17819.127165511552,19595.927767335532,21834.916814082164,23048.918449338489,25814.678663109571,28576.636673692134,27386.208841452913,27766.530820068059,31356.563128659411,26752.642222276212,24303.629988207271,23447.746287580696,24122.084010081206,21285.461204394291,19659.659718373954,21228.841958333793,19201.038412777609,16586.110204192912,19043.447755565328,19853.927564895865,18184.584496199117,15193.169244224828,10839.964633343152,null,null,null,29,48985,65558,61238.267463909142,64044.34243837028,57927.314095881629,66853.853206825646,66829.904615178486,64399.077856355245,61598.073352664927,61115.298434808938,56428.874517947945,54049.352302626627,49474.732871232562,38668.591608989103,44930.57491815411,45915.555461526084,51357.908413053345,43670.358851651654,41836.87329488041,43626.041318595162,56516.773366419191,61655.591166192004,64650.980028541839,54572.547261776075,58202.222644885886,60340.860041685868,62193.464910604649,66561.06604887142,57640.673717251251,46748.486560130426,56617.113335996124,57579.182383993975,61189.820592922726,55453.626506004701,57573.968137324569,65726.881650728654,60425.879515982735,78146.957145864915,78825.73047820029,77351.562874758281,84335.783235194918,90297.663578373147,86316.764044789757,81490.151304232248,86255.313519807096,83277.798669240306,91566.8443178655,92248.622047317578,87490.151256006298,85173.777461177,91556.150259319271,null,null,null,29,9149,8684,9076.4287251196056,7537.9130329357413,7816.6507005894382,7789.165604140092,6743.9146916661084,7595.3221536369228,8622.7237688830392,7744.6756784485915,8355.5553213575822,9105.6580586574837,10254.649941839321,9220.2553711655728,8575.7059172864356,7751.9680371922259,7311.107247319258,7194.6186482783187,9945.1453601815865,10958.824564843251,10999.791240236136,9615.3747593357202,8053.0687122781983,5947.7877071812709,5357.4499098754377,4392.5841538129453,3933.134046379867,3138.727093341764,4232.7299569071583,5784.6835234392966,5847.4259506742728,6509.9824567884134,7798.6256479270178,7507.9217820336207,9567.1097853217943,10161.465989511473,9113.5789753159206,8026.5811053198249,8250.2645322987555,8782.4959257508399,9003.2324836389143,8514.6033863162556,8402.7212375648378,9136.8141934460855,7622.6482944333757,9182.4911074592565,9460.1946269668151,8797.665602943116,8168.5058153902219,9205.6667893878621,9869.0629179108037,null,null,null,29,1636,1636,2122.8789354051955,1873.9978836935343,1601.2863063332152,1687.2431878143543,2218.0530242196219,2368.7242080818196,2601.1083089186482,2380.9672984076738,2396.8544448760358,2153.1488749746309,2282.0791684674537,1875.3445790714825,1760.7718918811988,1610.2841357065831,1676.2976239244797,1564.9517379752097,1462.0650794673816,1148.1783606416827,1665.8135702606628,1985.8191657506909,2104.3466300932882,2269.855078734422,2284.1890739201986,2341.3995663541341,2445.4606281058223,2042.091684116152,2090.0316252039279,2339.2493997514707,1944.0002625654658,1773.3298887342271,2108.4320150059584,2333.4752806091242,2030.5778651490525,2011.3724928818544,2055.2981942329329,1913.8092303507622,2392.4826348401652,2117.995060403593,2112.5396936360689,2093.4880766628958,2336.1556564177381,2268.722879978196,2141.8630337916466,2537.7671936519059,1965.4372416688814,1999.4371147792615,1848.2354939100796,1697.7156468099433,1710.5186609334542,null,null,null,null,29,401,450,543.30036105020667,560.13621281674011,517.23713141925305,449.26236046405722,436.65460830745019,506.58686617592406,553.33088193631363,568.11805955034458,609.17429831803361,625.20116086802363,610.04971195762278,571.53852220077852,534.75940225675981,688.39501177461057,670.32896169804633,666.81160878704122,653.83641891918103,662.5413381320609,508.38300130898381,383.49088793470736,463.03724790704655,547.63569210820481,501.51636552784862,620.488112686249,505.79495205079326,463.26912398648301,498.82057954404348,505.89535921110757,489.97599766443187,569.15447513143863,605.82171884671618,560.88961289836516,593.30190935758367,567.25129998341822,697.46163693575272,635.1061525277255,568.33109120978463,566.23817276050477,568.72549928302067,548.24531435204403,573.54489827371935,642.16327657421857,655.21933831499393,627.22210094543345,663.36553831090157,578.29957227576733,587.10913949300664,551.98492323703522,580.18869981301987,null,null,null,29,18067,24846,22288.332938271986,21273.534003976816,23147.568153445067,21874.09666378345,22399.71248292581,21556.531637558212,25187.389172376894,26117.581205160401,23475.936505151076,22563.069562146,20570.586890572569,22283.313748056462,23107.294849694816,23553.692527383188,23851.784576621125,25322.868680700722,25032.538768188566,26618.45130942548,28223.142726240145,27730.416338865161,26826.679443836136,21766.472578051606,22604.139563488017,27108.523756031871,26615.115364114641,24892.155565677043,22506.20086719776,22832.046155137832,27335.643932898773,25372.340203658994,26861.211576794638,24042.702825721131,19497.270689285378,20264.295042728751,20076.597720840538,22848.886862809886,24813.420692492211,25964.50572063799,23769.625168920084,26340.622321456784,27610.25530669577,23214.777864428317,23443.982825840918,21808.865338011219,23304.012481771795,22117.256982455267,17897.529086608374,20872.201487022805,18234.829011384052,null,null,null,29,48985,65558,64447.891697081599,70622.369801048277,77133.022579647222,79172.59854475726,73118.113038848795,66744.782556847509,62371.885771030466,45150.755136236301,42294.604555562633,38970.268949850171,40166.555394712064,34694.58191037488,35494.06152436955,31295.060577392971,39558.567489099005,45549.457980444975,48834.930735803449,60403.816723499629,62670.907777396831,51385.482347313358,44588.141162209715,45160.674291283714,51469.774887661944,58295.585110034248,50264.935656391135,50304.961936972155,58548.536495608125,65421.009317630211,64317.326337249076,64169.725503030677,68198.717642831398,67099.20340425527,69623.239581814356,77174.70968864391,76767.32522641524,78070.530934590512,73600.733788700541,83142.925374046346,83789.447466787387,86480.180435739894,81544.162523758539,85130.448527333196,82937.544997628414,76267.252047792892,72312.156513036753,66370.478273908157,62178.520325674901,61420.672293911397,56321.593982870014,null,null,null,29,9149,8684,10791.043742761292,9520.4825458985106,8883.0602089851818,8571.0136297192221,6765.2079626166642,7990.5330061705745,8480.7034599039671,9766.3916107774021,10283.059794909144,9196.9092538013465,8401.1669256381829,8411.4235230694921,8719.7606764339616,10690.909155945599,11622.212365872063,10582.735586395587,11167.490720222057,12434.359380675714,12927.888634750794,12945.235219804097,11544.87892471888,9985.4086145167003,9246.4507636074377,7981.318721684619,7241.8680052339741,10111.370461782262,9669.1588994978738,8741.7794303286119,9143.3578436425469,9542.4455679169187,9161.9940556240563,9928.6978709012219,10067.364336109189,11250.310471860634,11411.828844871916,10318.375668424049,9239.0908830914777,9077.8086170380484,9017.4334437612779,9829.7205915087725,10276.415946720481,10135.681156206298,9445.9806307721592,10892.04997483955,11424.004751943874,9643.6712935913365,9395.5634558414022,9162.9984635923993,10046.708213538624,null,null,null,null,null,null,802,547.36400000000003,677.43799999999999,706.66170244855755,659.25921292131886,643.23412035279057,624.69433780525719,602.67242128425721,559.09854121450917,556.47622281154372,547.96048548529814,594.46550862205311,627.32292329542088,593.07029688018861,560.35000691937989,604.20696167151448,508.20794190494701,549.56102495834944,500.4633311274232,509.61083012900735,534.06072512248852,583.05523491098495,592.37054473507317,528.1047215815953,555.67490910616459,540.42026708116782,547.06154391821201,597.08934656935526,604.41892070112726,557.82446534296423,534.99605634260797,585.87577551659638,617.89087034381612,663.0542825681672,695.10808478007073,682.6635840869352,717.41730242702192,754.76502075752308,709.0546209884069,679.93400294395838,690.68128042012665,709.19492788129855,677.73857216958686,668.47398244332362,662.17798284209027,616.9502117870129,622.62461359223812,667.91104662011867,706.59104608884218,629.19492912438693,575.64265756781981,544.3737852640553,612.24535657758724,377,null,null,null,null,null,1936,2520,9050,32600,320.32610318788636,null,1936,464.74170846204117,385.93818913595845,13151.477832512308,47359.203980099483,3660.1542416452417,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,4.5895352221573438]
[{"$f":"A15","v":"Nickel"},{"$f":"C16","v":20000},{"$f":"AVERAGE($GC5:$GG5)","v":11621.323203973763},{"$f":"AVERAGE($GC8:$GG8)","v":27754.328672622407},{"$f":"ROUND((D39-C39)/B39,1)","v":0.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,1636,1636,1569.3567195593271,1785.8776051316613,1382.7973590547999,1650.0767967572349,1691.1009805256531,1774.5046219511419,1264.6912991780259,1515.2375284918646,1732.6333884207265,1792.3846755200848,1386.5417107795065,1540.6944960291169,1420.6152390196612,1747.1804972167147,1438.0074640353548,1361.9320850873512,1434.1055858397608,1483.3892235873775,1356.9729697062439,1550.4493680220728,1405.530996767043,1229.566958559556,1117.0487345540232,1127.5580486638075,1007.0047504190759,1458.0258737632603,1142.5872309587335,1116.1730273871894,1210.470309965737,1091.6963580509857,1304.3203103683302,1500.9896082943842,1543.8409003666691,1488.7316665606111,1271.8267061946362,1254.0726570216509,1054.012222454209,1031.7121818578339,1350.1497512319436,1390.8041453947556,2184.532219814796,1910.1472203665312,1729.8982571505971,1545.5400458830227,1085.1427276863196,621.8398428157841,1043.6960917281326,943.62230121812593,1205.4811183442132,null,null,null,30,401,450,484.76801033159626,541.04975290232733,531.19859045979342,573.4086157074961,522.54534948352421,431.85358088461186,354.28572938227819,452.3024548502695,418.80728574501887,360.76506416963258,427.4669081618265,419.09393922553687,535.01149688348778,564.06095042288086,523.33931202567624,646.34340242630378,626.12423323199278,674.84575825255342,783.49305569191961,710.80696428587009,518.00496443227667,433.1146779651715,432.05136889014051,448.17952854993962,405.19600758770986,319.20069868763807,252.80400822626916,343.17644142271956,312.14400417752654,306.82742317386646,500.21796685711354,474.62337751415401,515.09881879196666,532.74297973389287,475.9624106594834,444.79250722551166,561.42627279938836,586.49873471555395,584.94626013560503,582.66626135020033,420.48542644032699,346.28685549554393,347.77517924298331,350.07282844076508,375.66646578605361,484.18822539317381,483.95536252923677,390.64285558370449,420.76866950107586,null,null,null,null,30,18067,24846,24148.600359265816,19466.928168228009,16628.534464933138,18244.498669339795,21436.635513419631,24115.994348331049,23991.452658078459,27543.122615691416,26655.107337690224,23350.992877761029,25079.781024093914,22379.957047644501,26803.064447856006,26928.600564929544,31191.705170203368,28313.00459797461,25299.734801976185,21273.44310233802,23948.937586748383,23408.049757892113,26066.689767464009,28341.992734122781,31138.51699187747,29853.83927724247,28165.871091021818,27135.735116570868,23895.722758787633,23302.109910009502,26904.416356315283,27229.441385067879,26057.035612503179,28983.216120715966,24959.270155749597,22201.046401886691,22674.95154812275,22291.375325084835,22081.416820967996,23018.923100348922,23446.923487688273,19060.581536672136,20995.659125746006,19856.607368021603,19904.628192801334,15269.105798226585,16422.248727020022,15074.593019403008,15498.342103438434,10095.300439811035,10646.040020811242,null,null,null,30,48985,65558,63956.85679255383,52678.483709862863,63253.402838120557,60266.735661399536,58324.029643828013,52589.598099333001,50169.901261990315,52078.814047707099,51737.087887970709,49217.439113754372,44600.298719722858,45341.769993260983,50971.430083297928,61933.493724039647,62734.775801710341,56616.016195028249,52350.1309929501,61867.937072881025,60828.034530215125,55604.42052104856,58709.796686302194,63316.729472229621,68558.496628875611,62697.251131591307,60953.590061944284,72260.96650550692,69702.541133147402,62557.95062663321,75596.908367350828,81010.766682980684,79694.88478007201,76966.96268232385,77501.691908362889,76468.56379543434,68801.836847550308,75845.683059543095,69274.803700511315,68988.709138973776,79731.396846829331,76067.711192389033,71055.774154832456,50116.774245364722,39445.745642620706,46945.097745434949,51074.010422467742,52094.160531855319,44551.919063989924,43979.321445301859,42363.930054362543,null,null,null,30,9149,8684,8759.974148546642,8725.1777671954878,7902.7219625992184,7062.8307673062136,7215.3619428408138,6078.7468112723727,6280.4687366073931,7447.4897663315969,6701.1153419414104,9980.0947083369792,9867.5476667147959,10423.633311974627,12018.403411548918,12385.353280511514,13790.45682348023,13810.651416623303,12586.449446183062,12829.651527424758,12366.793348513291,11917.49019841958,11869.576435314855,10286.203652826274,10716.990180014885,11922.040052379718,14375.885536500493,12656.283163537073,11541.702337329896,11740.481253984735,10485.164855774143,10653.672302848248,9775.3555007828745,9513.2609204582877,10052.805626268117,10689.209032654881,12556.550879503944,11963.605254970738,11269.555763457869,11777.832767987391,10483.454431215971,11426.90819642241,9180.6944886800648,9864.3425973241083,9648.4593648757673,8394.5386647438336,8887.8145170170064,7970.5956859415055,7117.1062170177574,6215.0127034341313,6520.4653602262861,null,null,null,30,1636,1636,1534.0233647616556,1383.5513550999394,1718.8945219405223,1696.9354512683685,1766.4711858070345,1762.9651267495033,1747.3100890565304,1550.3754337710659,1270.8385220664477,1288.9850402179839,1740.3112282815246,1532.193930921967,1504.8882645914471,1605.54349304723,2125.281693907194,1961.3071991460895,1639.0622814124019,1773.947342742,2004.1642544548865,2230.1564698282673,2519.4901671736125,2064.3424811511441,2424.3383434115672,2166.187289867295,1883.3310025966953,1988.0602437643529,1769.8684092389335,2005.374133538812,1700.1571082087733,1947.2029634146836,1756.4414733457843,1886.2334354737075,1547.3465907162677,1561.2221248924291,2027.7426100506596,2333.4183903877488,1969.3997583446601,1750.0010073570711,1648.6763700692618,1858.0370842790774,2271.7029975965033,2463.0782954376787,2814.4367249016709,2077.9283729258241,2226.7378676522821,2329.6404558078666,1741.6821582692398,2185.2320911821189,1972.0715048103216,null,null,null,null,30,401,450,486.14187398623034,490.72461466025794,534.72001122665222,522.40411513580125,553.78899252614781,507.50005050835051,594.37467452012629,704.25576522602182,598.43914076446674,598.6907388854853,523.17334721604414,593.05795061777644,500.72440207433624,494.58257993256154,429.31065273272975,436.22419371547926,310.09060078437324,390.95522904451354,425.59125562255105,522.81820979547297,661.95439442573536,580.63345214441233,541.75677779543548,541.33859744403458,538.50795768109799,653.09740648657419,570.62224921857057,541.32626821339966,561.18284726382296,654.93161028569511,682.60233168082334,662.12690366935362,602.78341823709275,629.12779938320216,612.51597653912165,526.47532429069838,517.01346457739419,519.19805481708784,603.23008240232195,657.36049967323754,701.67812615227888,695.27342190591389,668.22123640312157,718.91244455350534,721.78216893475599,666.50095548862771,621.46426378066235,555.48904593976863,518.50825609312062,null,null,null,30,18067,24846,22087.434947872651,18331.426852379336,12495.034103615468,14405.209625561085,13850.25572773356,18639.281870004233,19793.631902767254,19511.213042926302,23552.626211006143,25225.555985832128,26563.525371555621,24396.656957979652,24866.800059106012,25020.142161901575,21343.115531442527,24905.814341107416,24992.305846811851,24470.311527631053,24325.832836983624,25018.695034338318,25689.916668673628,25536.128531606562,25864.30250095468,26945.512424793782,28463.550843779587,28953.895094167081,30259.332225401911,33039.236582634199,28444.397919978095,25256.247898435769,24642.62650204802,23568.242034223658,23344.313934692585,24095.747116945055,21632.07335275958,21523.553204477328,23527.664867568201,21315.711095313403,22442.05764976293,23486.316244181417,26594.335385740815,27770.793642092769,27148.907160818759,25408.302106785355,29785.376145670809,29050.271388817975,25150.057867623516,26191.089893592351,27541.52566277303,null,null,null,30,48985,65558,68706.234082115465,72009.062566892288,84832.070896069403,90757.649235211094,87872.648970878116,76439.128378160414,80638.783452445248,86863.215160280015,88245.181288666616,97310.933389084021,95359.349203290869,98798.143916974717,101173.57731963671,105388.24720722,96508.238472324811,91719.781474210817,96215.768720648062,89431.206977492606,92099.780292337557,97439.788108567416,88708.807634188779,90004.31572130775,92456.479242821864,95928.136064263846,90163.295939644784,85045.503561622376,77640.251567092622,75640.696646716475,73223.798441522536,76321.728450372117,67911.931106151489,60265.697843511873,57979.049361180652,52678.002117664153,64167.564303076702,57097.134819489525,59698.619903840852,54060.677265322985,49218.130013621827,51186.964360911283,51551.211998933104,47985.448224278211,46337.100253653822,46602.969839251207,45352.626358350521,43264.347076676531,46444.56991717693,42279.884581777187,41181.686263530501,null,null,null,30,9149,8684,7465.189443536161,7058.7389117891908,7173.6962606870738,6442.0495554312183,7304.8540586366889,8063.2119576119858,7132.2210336251046,6946.9065264093424,8679.0096560807197,8326.1892316071026,9034.0781416494046,6373.6488847552355,7097.6165449046575,7421.3416240908264,7787.2169516478134,6485.244907637807,7553.648146165694,8055.3621709064519,9595.7614078943607,7320.2491399894334,7189.4733189142926,4498.7186077579108,4752.7124586512591,4073.3928451661113,7741.1105020006307,7093.9304389189474,7572.8527990494822,9148.2605285976133,9954.297415145551,10311.17757818154,8420.0759450633759,9546.982044912902,8251.5452628293096,8817.6990885552532,8948.0698036990161,7949.8578626401913,10678.847497208304,10487.258044024438,9439.2008327420499,9897.381010943096,8827.0174303445765,9972.7303735180703,9586.1190481060985,10457.892563667572,10963.212069704854,11250.73180416345,10889.672721931358,11281.966904614443,10983.496452273512,null,null,null,null,null,null,883,547.36400000000003,677.43799999999999,675.87934882374964,608.06211887010124,580.46809499954463,598.25113932551369,623.09618158668104,608.19975462219554,581.930990326249,672.59450670652666,642.64410907885519,614.23610565428453,645.18137700448801,615.30562677767387,734.52840063067254,770.37099079788811,831.28510848963901,816.77978403565294,749.86704055749021,733.07299662155378,791.53901233831061,748.47505793449704,733.96531103686652,731.2321732112531,782.50719489712196,771.91983955169451,761.27391136358722,727.15860275263208,648.8045421774234,654.65073324127434,704.93693996673346,720.33365488455263,747.72204561871717,770.15464427301617,736.34282226733819,710.43103641902485,705.67342812253298,699.39997520191241,709.01820094666937,733.34521968956221,745.71553565549368,691.0961907456192,635.46061742889663,565.22267980631,542.55286171029945,484.14917945717497,520.09249026662201,525.34403887296764,506.3137768181781,398.50525933169473,414.34980148006588,665.57338141915295,858,null,null,null,null,null,1937,3350,8740,35500,311.22519483469307,null,1937,451.53775269781607,630.14442825830997,12700.985221674886,51572.139303482618,4865.6812339331618,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,7.4936094171258487]
[{"$f":"A20","v":"Cobalt"},{"$f":"C21","v":60000},{"$f":"AVERAGE($IF5:$IJ5)","v":34269.425836399081},{"$f":"AVERAGE($IF8:$IJ8)","v":86123.257380834693},{"$f":"ROUND((D40-C40)/B40,1)","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,1636,1636,1572.2971456377634,1662.7055147557915,1253.7059035549839,1643.5541960749804,1532.6639624610539,1818.4305963740048,1812.6292264932438,1638.6826286736141,1934.4312440514482,1972.5566784638793,1732.3196101523963,1587.5122826273016,1930.9957809065622,1422.4056960105477,1550.3697974262625,1795.9151173381165,1304.9514343154688,1214.2726401329301,1504.3661248753247,1119.748720234745,1441.6697499181305,1304.0084983228867,1317.6751432254628,1173.4033617398384,1242.4648933781866,1004.7656530124131,1244.2500222155031,1113.5620151678522,745.57903142612304,1039.8824659979534,1190.3397126609702,1237.5607504555985,1515.9631841645112,1077.5289274734578,791.83774768987439,1267.9704126712102,1176.2523843432703,1378.3657793689272,1593.445646022341,1791.4931280111368,1678.8993042569527,1230.3684561138293,1397.28824981304,1347.88689110375,1279.8857675852664,1691.3370949173086,1519.6629214260288,1371.4068360065417,1141.8892851921032,null,null,null,31,401,450,415.49386211362184,500.71489638664275,539.68722629653882,625.4834536575014,666.75181889365842,604.18382227520385,436.73276286614976,592.84971293518845,487.87826635633326,585.24094424180419,515.21069830624253,561.29795419878565,600.63112588610034,598.84355013277309,498.79018759135113,569.75307971184816,404.42119534001563,353.72179110655117,348.06387935571729,306.5314967274802,368.04451624992856,404.0281118366172,475.33301370984702,484.88953557613246,368.94054753601773,340.66394598536522,353.80265396058712,390.63698301018457,367.05823061834542,386.56240012985103,446.8376528102558,414.88462110892078,429.3380856751877,479.35879053121988,607.08269389180521,563.35567309960049,527.44394658295096,527.63782327688307,416.63920074152395,416.80536857890576,412.41326520186834,340.18704131198422,250.02100069817655,220.81049109478008,355.84987958111975,408.26581767756448,426.14026385857863,475.12572058237271,539.58913493074795,null,null,null,null,31,18067,24846,22744.672461869835,22218.093588129315,24403.921234705773,25631.897013657574,27545.567547019818,27535.220995219115,26257.273473914764,26095.748218377972,26346.902698054811,23476.734327168175,20659.480342320712,21570.445215314732,19149.284590066862,16871.052208029076,16813.829394952034,15949.688854727185,12063.428745908051,15616.250121209372,15147.798605228189,11987.801283008323,11315.667900450786,8939.4322226081822,3959.987503636471,3291.0486833992313,2481.2557461303591,2946.799474284293,4964.5458232023157,5242.3067925003361,10521.028747521405,11654.273271659053,14767.085911147835,15682.832237483997,16450.105151038249,18308.955269032187,17973.850580796661,17712.170917755306,17247.728929424073,16600.96661271125,19395.458458543246,19012.954011100865,22901.641537535215,18308.483783716772,18165.518126264815,17099.559141393536,17949.912998758376,16226.10048790765,15013.43497807253,15498.234213674008,17309.679474384877,null,null,null,31,48985,65558,59132.158479525075,58999.467338208073,54403.89030273255,61499.6084184016,73407.088277404997,62693.771457963085,57251.610844967421,58875.087883788932,63862.297083500605,62804.72594666441,62418.045986675977,55320.276030057459,71131.497120531596,69832.06592823645,64195.863287909699,68977.033774227719,70223.462152570763,68573.634454532788,63739.877126322892,70818.648439181881,72127.022472299723,78241.797325252453,78308.544606736046,74681.000389830631,75039.172976961359,63647.332163357183,58828.495882120325,64616.766394269092,68268.581967809616,67168.05007980582,75373.38607706,66974.458318763194,67596.128331754822,64677.344197430662,59315.026163265196,60492.473087197293,57754.116396353173,64669.977892893963,60899.184915294638,58730.18880635492,53857.01775878956,46122.918699236761,44604.394946928485,35662.353275729954,39880.517289697855,43170.362141864818,44907.826202031836,46765.244817236999,50323.180387691711,null,null,null,31,9149,8684,11209.341340713239,12253.675422575921,12454.543115869947,14109.099675179466,12808.956935631004,13383.479323319554,14731.222386391177,15175.382062334607,10928.579665429495,10728.836425332407,7879.8676027816709,10172.321545271188,10513.572061431463,9789.6727683975605,8763.5292835052187,7275.9078748319153,7738.6970128979019,8680.8556780912622,9159.0890391514531,9297.1343309180247,8183.4052521362728,9382.0654072891357,9606.6779408167131,7426.7139386565595,7707.6984507104571,10111.42648553929,11369.827099256505,12292.859944682647,11677.381536794088,11887.903659020158,11473.539034993548,13366.913203122194,12693.496144868164,11068.730246302388,11397.572455001045,9737.0886616466942,10714.113390431412,8632.2119198235505,9074.3560760139444,9397.2262974584446,9894.3255124201733,9523.1297920607558,9118.5639805539322,9644.4646913314791,6973.9838687117899,8257.3448015784525,8734.9151322436246,8583.5307386662043,6902.2824833412515,null,null,null,31,1636,1636,1954.8098425631586,2047.3192871521746,2233.6232245914166,1888.7964877579836,1840.0188580911156,1589.7136579673006,1412.1885431079709,1903.1228412035689,2161.1194146135258,1898.3202147114389,2193.7112620295939,1887.2328882775373,1850.2926955698449,1928.6025449124979,1654.302069829125,1964.3113595728175,1892.0962297799551,2279.6991915135191,2148.5241324569843,2280.4632022409273,2118.944400381065,2078.5359769804104,1903.2436314741408,1716.4324588678332,2235.9178044830901,2045.8544867980036,1811.6359961975115,2132.3546600698182,2145.4696231644748,1721.8492893850459,1499.6601777656565,1428.5588603056231,1593.316006829637,1552.6782933545257,1803.2646021718001,1840.0305643525051,1636.0301123394315,1569.4846699476905,1881.3740527643088,1672.3604321401124,1550.9938366018962,1750.2960290284366,2356.4160998895272,2364.1438373192068,2189.6302704185291,2460.4854418359369,2587.9361920594033,2239.8023231883863,2236.6440296239016,null,null,null,null,31,401,450,471.56986185809438,419.44578606397954,374.21398893630408,363.63738509026211,369.17531811739087,507.10912207532579,551.71380305856587,524.92052189354661,532.14894819463484,617.84785978816535,587.97887750920722,602.59716416858623,565.54266220008731,498.55724239840481,693.62119302170333,643.13004133586082,669.04315024572827,717.65575650682354,653.21221723164172,647.18791687704652,682.89753029227575,663.59746377592069,678.13033472177756,707.46051985565111,602.88353068092442,545.54163049115789,483.19658266714526,588.97889517318754,504.62994598998847,577.82337976043698,572.25483409662354,513.28509416590123,603.02631201950408,630.62498764649206,698.25422184943602,796.41138366568578,778.63959980765128,711.62810443061744,702.53384014176538,647.7775048745317,671.34557590205009,659.33002498401311,688.66981025577013,783.36697402369191,917.72214371660618,963.7432800127026,805.16006552662225,824.60391360715096,823.73137704746011,null,null,null,31,18067,24846,29169.301902612129,30628.032540480959,26746.865958894283,26879.027594747997,27651.676915228967,26764.789407481636,26343.486007135743,26993.551163474873,24187.167146730771,25675.619999545062,26474.01804408956,23817.12519240148,23639.048482143116,24259.064104605986,25462.613993284049,26592.096238607199,22714.126006784256,23214.936615827024,21347.586291754073,24145.356755320536,25457.770813451283,26039.410470560269,28436.535485092645,27835.861080227936,28500.937544673732,26613.529411542364,24614.632621938541,29924.245165752149,28881.803504007836,24085.841959895242,26855.957183174141,27461.232675621417,26916.851261145694,22914.628788252099,21575.434859758629,19720.542895786919,20856.995292322572,21455.374494477655,16032.537953431942,16369.60648130347,21266.451943317057,24469.041641489515,24026.87873259942,23660.381669957424,22816.679679230434,24991.079849699287,26548.561133163159,24882.055724884009,27475.95335015755,null,null,null,31,48985,65558,77390.007913054913,77259.494817972896,84493.792754381459,85759.446135683145,86907.124427128452,90339.227068136563,85537.81451686869,88855.360246549506,93401.398521566531,94361.29455395299,93436.673775995281,98254.613904747021,92470.974807521488,90275.930967501685,83483.813067472453,88825.755691837985,93907.312199165812,85310.618734208561,82400.420212891317,87849.544126298031,83717.919132400944,85934.071884875768,87378.07719546523,84152.27982700085,82093.192248843901,82163.609298097828,72970.324285698589,67163.597864913143,71510.801941333004,75319.834338852015,83865.693285661691,84580.803535847968,91160.418318264652,86512.019790498045,88394.579894761453,83355.661087694898,80755.880700863156,85164.050201789913,78729.692187499822,71217.195695514121,76088.429595519192,65869.217005199156,54507.678559974433,66846.52505651275,69548.194660895126,82368.023335058824,87011.648298281027,90921.495721294166,78587.030134105473,null,null,null,31,9149,8684,8501.6539487436312,9018.7564246727125,11412.70825502859,11816.921066095732,10822.310201694092,10024.835976521817,8733.8279787181018,6732.7481360691818,7079.5461136630047,6973.3762510160359,8472.284919951122,9821.3508748280565,9031.2718588792704,9476.414704680963,8783.214195405686,9164.9827076116235,7811.2300340682714,9437.5879824920976,8975.0437546507346,8842.2646616211932,9294.039737438774,8862.9726861526415,9178.222440128262,9512.7237916084687,8826.5797293994019,7302.4732212732924,7669.6617661626997,7730.7159135897564,8583.7445514919073,7559.8948099835561,7828.8770065268445,8068.3993807617508,9597.6520071792456,9155.6934089753322,7415.5538378768288,5688.7544706355357,7383.4982874384605,7910.9201163541475,7486.8358892402475,6747.0772822986582,8600.5072831684047,9715.0709259873202,10285.815018442423,10269.706113419634,9932.5364097881684,10398.91555332333,9336.2151962832941,11506.667123872703,10293.39323791688,null,null,null,null,null,null,51,547.36400000000003,677.43799999999999,655.24807055147221,683.82761154423895,716.32990319942655,789.05127528005619,835.16259752380768,802.15189393644755,741.92332775511625,792.29342376576562,729.00613320663683,715.03262698984383,626.40771837309239,662.36049584964462,677.4322263393309,636.74577925093161,585.02674410469695,587.14488392122473,497.25278462038756,536.10492161805178,524.00125728830199,486.80213626817465,485.89982803893838,490.64291678619099,448.76496000332662,411.54811509269501,371.89846911166148,373.57730949318608,407.74413928249902,443.54588365744405,506.00627205374258,526.39231457727874,595.82971178208345,602.68901335409601,610.60409755231001,625.26503611247244,650.07489194717118,618.34415454361374,607.37803699952281,589.95599467972806,592.0827796383976,586.37099370547321,631.39832345948935,531.62367403206338,496.67069351967496,462.41826646513971,490.88509192012225,504.05831566432033,502.09820850952275,524.36207718295816,554.84061557947291,583.27603913982819,147,null,null,null,null,null,1938,2610,8930,35000,409.88173626608881,null,1938,594.67254302394167,525.71708456019985,12977.093596059107,50845.771144278566,3790.8740359897156,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.2517707353104841]
[{"$f":"A25","v":"Copper"},{"$f":"C26","v":9000},{"$f":"AVERAGE($KI5:$KM5)","v":5600.0703836996145},{"$f":"AVERAGE($KI8:$KM8)","v":12083.981369461088},{"$f":"ROUND((D41-C41)/B41,1)","v":0.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,1636,1636,1852.4178003611919,2282.1097563829494,1972.1757844289771,1549.3395139472109,1631.2763333602052,1440.6535061771322,1958.6010690933404,1740.970757642433,1262.1847258352564,1310.4317769329596,1463.688907238781,2072.1718847804418,1658.6430671154035,1343.9441021977559,1512.2856236895425,1066.0558075547181,1405.7002891247025,1175.7618480515571,1137.5562557698001,1259.9335955751956,1319.9985657709165,1653.4165574843348,1505.9487420323887,1530.1307266853569,1705.9299232777105,1719.6987513509016,1755.2513211932965,1865.667681936488,1909.9919183823333,1816.7135547819398,1927.4054201171323,1762.7033872307929,1634.8024517513416,1502.6295363657146,1723.7659852215645,1663.4189997960179,1739.6093639368514,1826.0255806292303,2198.405029918616,2038.2614094011044,2064.4941047068269,1952.7860512592581,1990.7351700791892,2065.8952082095857,2028.5020793471003,2350.8654534468287,2110.1200145263201,2063.7141359664074,1451.9705440658452,null,null,null,32,401,450,447.82618126860541,481.18735897833045,505.83724507348433,449.56862660597,458.73749907978265,390.37724755286592,451.95305893662731,439.32506567432034,554.70043723286824,546.35347044509228,633.93832647306613,701.73478388987189,595.77911821808971,526.59215385489506,399.64386134623965,371.59771564461693,354.01739078598752,394.99578275899682,371.58409428905543,354.08073919572058,402.7722594913692,440.0471471575425,447.49035144756704,440.47673576210013,504.58401039926611,448.68955115007458,479.95701632965284,554.35618436297659,548.98547628193955,640.29722188584333,565.33623196016435,553.04635492286286,597.42014225550213,670.95029698075007,640.42647652819926,608.05792764340811,607.06475847952538,589.54546568335707,459.14844353360536,455.3173806331269,475.16267226650058,488.8755241558157,434.62813667868807,535.49836212484956,552.48447000382384,390.58798530477571,409.17893568169933,450.57377639234244,466.9061026654278,null,null,null,null,32,18067,24846,24569.741883830786,23347.868790857268,22793.701915427104,20599.483723661677,17925.000487491056,18548.062814548495,17310.449224790842,18645.081685355668,17548.619412201369,18738.281790501667,18527.372231570542,19293.718338322848,17020.130313754613,11149.725266243404,10962.157902511852,9148.6824603633104,12720.000511339649,16452.425687680457,20217.7434564549,21941.076325695918,21561.628283511247,22410.285801044414,21945.634778526219,19457.516375795814,20410.814055282692,19601.834008592432,22282.810259359321,21901.337510767837,22821.025348795942,25966.359286845607,29103.565291695726,29333.295479032713,30162.681209693521,29894.820257990825,31097.167737218169,29476.940549299459,28018.338992856701,29700.572326507856,26591.710182395895,30249.834502913131,28252.491699598293,30675.489391153904,32401.115836753266,27332.747232328682,22746.071986787967,22488.684478333784,23996.279554914541,23088.375542448124,18402.520686069751,null,null,null,32,48985,65558,61724.877290172764,57710.677184538661,54904.591702409314,50439.378098794245,56217.221666322461,59101.114143574414,69677.313391074262,71430.942531676599,73630.335945860323,65382.683923807883,71583.166351369975,68409.303131635432,66851.264541658442,58032.004970873051,62017.550671627578,51195.804198288788,38927.556060671741,47073.907486647491,53920.173462959181,60631.118406688402,54063.573476010293,44750.686861426657,47415.09581344873,37924.042299200642,34380.143622291449,38894.219087177022,36867.564628799963,33144.857080325528,29920.544114354845,32567.365011647194,32896.429059105103,32714.098834907854,44125.382385098172,43790.216578786181,45012.807139758908,49599.467165127644,49871.631796479327,46417.54505033129,44399.957214155656,45252.476978418315,42838.202554421303,35819.947171501815,35929.840161607062,37397.805019035004,56113.546094880978,56762.261333951377,63093.531664343485,55857.900096836158,60391.823802869825,null,null,null,32,9149,8684,8696.6922214545502,10059.05212062283,10070.05278987223,9807.2703048294534,10256.10860229002,11439.06117210216,9429.6795534179964,8086.9064982498994,7540.7966768743572,6463.4745358159917,5954.2843916978854,6291.5846531131001,6533.2178302090479,6482.9775969861139,7553.7603625651291,5927.8289607237675,5811.4262261079484,6851.6360875472228,5863.8404036857792,7600.9797617108106,11033.837584135084,9837.210347532764,10016.258124204423,10180.13322179798,9371.0595337752839,9645.9496922283888,8906.6203803071021,7339.8795989863884,6605.2596960828232,6585.0434217825532,7686.9514873893268,8621.7327335952632,6928.8222151381306,7627.6018492133471,8987.3288604466943,9257.9185668096652,9560.0737160283243,8851.748594284667,10069.083285643752,8267.3090859747463,8300.9405841293155,9468.7812842197673,9692.2321932418472,10387.821753357155,10873.166725988884,10237.180090796235,10954.078096618683,10546.514403191701,9983.3397853963997,null,null,null,32,1636,1636,1790.9942762503549,1563.8108633045199,1301.2541845198641,1039.9658243856748,776.97398410999472,557.00244038782478,724.3951674699648,1299.1030979668005,944.99388108526819,920.57007407152901,1259.2926098383771,1879.1473142326074,1700.0246848277261,2020.1259656337661,2523.2730438619033,2054.3779166006707,2067.3018767780645,2140.3906307112393,1868.5785181015831,2058.7292334291883,2023.7314592989771,2062.9384114871582,1918.2899494951871,2065.0845483473918,1704.6300135980887,1748.4848113923001,2140.3091546837022,2144.3015145355666,2257.5928709474747,2185.0792157078859,2015.6725143939384,1598.4880823951466,1665.0257290721108,1907.4296235728102,2255.2368324393174,2014.4537862845859,1887.3241789478734,1849.0379634844414,1968.4398823181284,1882.3068480612571,1302.7268125841194,1174.7148165030803,1202.3713076826939,1189.0087227982908,1527.8962327299494,1529.7417935471237,1496.6495485623223,1665.7481971399484,1187.266707942329,null,null,null,null,32,401,450,440.11444719763654,569.67908967554695,490.59654986996566,548.06731530187483,558.02712747368435,531.42433475065479,574.29823629085558,593.31443289446599,632.9800124480214,679.88615018315932,519.84785460571811,481.9612080292037,567.78058004410605,597.27547173064352,537.89189958893519,511.02127917013468,566.44309066795722,619.29506623021246,603.7368096821466,611.07642119966727,573.63717731661791,546.1154276751007,470.14385028121876,356.39099136221159,419.26510629743927,535.85229044414939,527.18042096574811,499.12405218341439,592.64142909749717,575.34294882742574,522.30078707435655,498.05668121136188,530.8725260017701,405.09326678870002,531.54198891657416,572.88636888231758,694.12454319078904,652.11757156501199,589.53484586344462,597.34832178794034,672.71229010032437,594.58408579506658,585.17011744442823,524.12509329232819,538.82260460962084,478.67552720728924,416.46283522746762,410.07028869427643,493.69321276070173,null,null,null,32,18067,24846,25175.268250627909,24673.770074867214,27791.769845224269,23793.987710571131,19785.755424520328,23985.907422273041,25907.83125213781,26440.795450724516,24553.955254582263,23039.207621724738,23343.766945769799,25590.029871845072,22096.798045505511,25094.289727728297,22610.77669150315,19770.433557973585,20352.335319152469,19328.280998595685,21516.146755444406,22175.446472359934,24036.144497126883,27751.591840009685,28708.945964099141,25900.062236929429,26156.767422653593,26292.262384827267,27787.665666740999,29725.529055664767,26724.207252519729,27366.168102158808,26085.345032792564,27036.904790458942,27647.459086138355,27895.877955935597,27286.53133922011,27078.189622418922,27338.855517227974,28882.334871397237,29759.267295609548,32372.927404330989,29236.471547381261,27221.117220758795,28544.792629982901,26760.977224304923,26072.830954551158,23942.606199096597,24432.825640279043,24971.085621976945,23934.992276374895,null,null,null,32,48985,65558,68264.609644064898,65766.82714976267,67581.240864359657,75580.37187228704,75786.981446591381,69059.010372500707,70346.11169152151,63381.337431724394,67163.627994862327,75618.76638292674,72278.569298013303,77611.179841061792,77652.044678969964,81288.579840480175,83701.529860378825,91839.411774365857,88999.739773758891,75777.685847537578,68430.634719839043,63781.438725692729,69385.252154181304,77850.733930326591,73157.047445841497,61483.139976640465,53843.352393287372,56632.082194558549,57171.453007716802,59627.229844932088,62788.514611101731,71660.372089790297,60667.8799852109,64400.303316180551,63896.686643322173,57904.126613450055,57052.186079630563,57958.637697708044,57138.156444591812,77401.624935244865,86113.925113112913,76560.747636642904,70367.817230490982,70972.767101615726,71368.018571154185,71482.269419694159,65471.531900439768,66324.792456962226,64638.126725397429,56909.418384789562,67019.292420711878,null,null,null,32,9149,8684,9671.8772174764144,8953.626040049312,9113.3006194332029,9457.6081232644046,10206.65764826005,11134.592970468584,9908.5014581953965,10491.208379700371,10482.169011908903,11845.696831350409,12680.681959986112,13749.909141627888,13684.260700390521,14894.53252415661,16765.976411651947,15507.242151619414,16243.839558889824,16127.181676623735,15241.856570680589,11813.770392126455,11135.93152685824,9306.9935437034383,8947.3409316061134,8703.1202317384286,9335.0026736628697,8924.9075006443272,10304.799761920018,10664.987217795842,10467.850759986766,9347.4582896164302,11854.543407382469,12060.259111125028,13618.319084382958,13720.920989569529,13707.469637321681,13957.061916204442,13545.022256465933,13591.907485000509,13207.797930460465,12136.497525398912,12022.826511929519,12234.046562441377,12514.109993741193,13757.779121294254,13227.037068045214,12169.281910321017,11887.855583936007,12397.416829152307,12343.494272782829,null,null,null,null,null,null,218,547.36400000000003,677.43799999999999,665.70264898642972,666.25043192691874,660.55566659483497,604.22950791440974,588.55809403387707,596.02385607441693,596.47161053002958,598.97223710523269,615.87641187009092,600.62563662451953,629.55778474018462,656.1370544704356,596.03088886836383,481.87536366454776,463.13337468645773,392.06435019233322,407.68174623916678,495.57614817971546,540.7031390784673,590.66593635782738,624.18784975870153,614.01779275203307,617.38954292509595,565.87265587996103,580.48438378817752,566.14555942718903,597.69227945027058,589.18293374856853,585.08414968403872,656.97728940747481,689.2511631482239,698.66526376488196,726.24998526329421,750.66660119533287,775.03053166227619,756.92471715678244,741.5488727845925,743.74267713646941,675.65022090508307,704.00333854023756,679.215342552729,713.41849941467353,723.1231311434143,696.46889818872887,684.43645148496921,629.41338971155687,674.84037433898402,655.83929317603179,602.4344873209883,627.24414831076501,534,null,null,null,null,null,1939,2900,9050,36400,415.2144390514498,null,1939,602.40943795234341,473.88582270215204,13151.477832512308,52879.60199004977,4212.0822622107971,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,5.6353989726742402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,1636,1636,1564.5156818259002,1543.254412505112,1694.2400178972687,1504.7158382064333,1451.3678686087892,883.30651783221128,844.99621575020592,1062.059591317113,972.1742749361398,1157.7831395934866,1480.4940162814364,1331.9157808965044,1544.354583911148,1768.720680136867,1693.7811423535441,1717.2209810447696,1754.4026086649571,2077.0443909257901,1780.9659413482443,1813.2435714813528,1644.1008133694615,1783.1205649656463,1579.5725923134846,1515.3408665015515,1409.5998859737329,1308.5000822772224,1045.8590749776804,1203.2900472216925,1056.4030781416379,985.44124092034087,828.6513473946261,832.85097921518445,1146.5971972081259,1140.5449955488232,1179.1712446536565,1090.8532533178216,1242.778492199177,1836.548660647311,2192.3917136994273,1797.7340319393957,1508.27109508485,1370.8153526388223,1529.4040303537506,1074.5131650558994,1141.407820405002,1549.271145980545,1718.8320867075315,1353.3639068294401,1328.65610056173,null,null,null,33,401,450,516.09831053317828,503.12884752521052,487.8514764615507,445.28449725175324,441.6930432341573,476.56743827209976,628.96103120575401,588.41314997401093,630.14323381521444,603.57451878810014,608.58584237193645,491.81757265191288,408.47705129293217,455.37086678658147,558.74350792183134,480.92295106234491,549.27637006423333,429.22011842119468,497.62436541121554,496.54867427609923,446.76461702457806,305.34559869456768,348.47931441811892,369.53547618340735,350.49062110532094,289.56196127558337,455.99347076508127,498.25393624004033,485.77820959131401,508.69628362618903,414.21504186885466,572.80584545604017,603.93327049038305,675.64503117063884,688.66621607279899,622.49226988567602,673.47393173842192,608.98680729991463,571.53232680062524,460.90005740947112,516.06535246363649,578.77038689074323,534.86499575462506,536.15717257115693,504.18673145253371,458.72744728677867,505.55017927900525,440.14967071782132,440.85896861710938,null,null,null,null,33,18067,24846,22236.299398849049,19083.678154054207,16914.606919359707,18518.232056526784,21838.731803707564,20877.608454633817,16367.612906805447,15149.877132838805,18050.337894225431,16934.344992634757,13195.937939034175,15334.418114478784,16371.82391605203,15494.92163938359,14555.644256905793,13083.733475719291,16246.863491256248,19540.680490295326,17854.889614633586,16944.152990728177,17902.885461222686,17970.198113258924,16351.566331521204,18728.077086043442,21202.164306628747,25198.375706854706,24393.254044356512,20214.64575561749,19158.054856922292,19408.194002042321,20705.509522410255,21510.441275336521,20743.02170233705,22418.475593040934,25137.865707703197,22652.224079160322,21746.481717746221,23353.653410378418,21002.498712980399,23231.415332816032,18773.006497474504,15448.878323784178,17568.979909025245,14958.927640930207,15702.4027836103,18637.448702393813,16616.152126279208,22239.346402314441,23033.980581754618,null,null,null,33,48985,65558,67116.090321263342,77562.031762619357,71682.908055389533,70898.153559191225,68362.09574372886,73252.848725060438,71911.9549362939,79571.671289540696,77211.975498676955,80689.052795332886,83448.963018150243,88919.677868350831,92048.456222675784,89097.108147701918,87252.455887444201,80162.024598216827,74740.798694037017,73040.795298089623,76950.141682130226,70527.165250087666,83155.386209559569,90994.133050710981,78506.241649780684,82373.356116959811,78225.206873432879,80345.911750759289,78012.097480073746,71695.616026909935,73252.998432763707,68507.18688821081,65168.383209894011,72649.976025438897,73416.991159319325,74103.82500990761,77554.523577037937,77542.525546913181,82879.034676041323,75158.749870339336,80122.167237919348,78910.886899147226,74225.158614748085,69669.834597406836,67240.131324203045,76628.951372269919,83243.643946844735,79226.64365705433,73638.302730184048,79741.633008911667,74026.282898821184,null,null,null,33,9149,8684,10375.902727357838,9712.5320088451972,9589.5413388109937,9937.1969933223336,9282.4744328872766,10716.929810381595,9411.7211308237002,10623.365307354408,8785.1985366998924,8563.2278111973756,8964.0667238097103,11027.721267233386,10376.613545351323,9578.713431851058,9366.3360662028444,9760.4635499247161,11040.687042863156,11260.006823781174,13010.538045254485,12355.814733614017,11334.207084555926,12953.378584391034,12550.588109335702,12741.026538625971,13370.345773000441,13422.934586896778,12771.411479675009,11864.116305944506,12494.247165167348,11260.984620258489,11789.248662660691,12199.056093129329,11589.177426594149,10936.603890385371,10503.557229023152,11503.024052231276,11262.930488903288,8651.0694848776911,8535.4389897091169,8539.4579092266031,9786.6173389870601,8590.4114792451164,9785.1906947840325,11711.839884659745,11092.43627770049,8072.5455087726605,7445.8271397228555,7291.3184753863034,8656.6039064897559,null,null,null,33,1636,1636,1534.2085023852014,1541.3471548799807,1783.0351894471528,1855.1023519688777,2025.590474327109,2019.9073702519136,1821.8426944225505,1902.1919011021344,1867.0420344896788,1693.7705831768849,1415.4613666061914,1462.34068171473,1742.9185295035284,1522.496699571725,1781.1793787344322,1879.6412288885419,1970.8721401092935,2061.195406749227,1690.6234787600895,1715.9490031033174,1928.6877030540497,1326.3539921846223,1304.0568610240996,1515.1631861757096,1872.5674523838161,1866.4016388768493,1699.7312451748289,1325.9594162990606,1300.9163871338192,1815.4062162334365,1816.256456467298,1307.240735728795,1721.3869286599111,1261.6575712800268,1666.7305035466607,1060.2724279356235,1542.9219542306369,1892.8387651950911,2067.2887637084359,1605.9069226481065,1672.3782623556406,1646.6741536955521,1917.4766445218963,1892.5574135356035,2054.9326033118436,2265.5278019402231,1853.1712951101388,1912.0830079274617,2051.7225650633154,null,null,null,null,33,401,450,496.76636704767446,631.55197038840345,595.96150998959672,645.90724294331346,743.01915962848022,746.60554794556697,788.02100209227126,742.36896788599506,771.63364240461283,748.22234170256411,683.38135572980116,629.94879754766475,596.28234364279388,634.63778536897144,590.08233202095334,420.59459483117507,562.34591463879167,487.25011917880761,426.2924281519031,367.21295609724245,418.90857339887646,452.38993626064934,474.77016413595072,432.39722440933809,334.61607220066799,435.71128393474243,486.61628101648279,520.15550521029593,467.38362699288655,405.26478611334892,338.5203699434922,456.57188785012124,514.44872406551133,454.43633840811214,408.14480371123273,541.20502230026511,641.31666337659851,687.7229304580394,702.14810247690025,663.05342005597436,666.56522161105295,764.28262055496657,751.14643866809536,715.29282428891247,578.5208226521645,530.29840430635227,556.78853443518335,600.29899177590983,590.77914258949136,null,null,null,33,18067,24846,19800.353268933301,18847.73954708274,14228.501527082206,16081.056749041189,16367.131894022092,17724.079715192533,17184.287999979901,17022.148810357648,17641.904729925238,20032.901785381939,21120.355022131011,22633.015127519571,23716.949981522415,24307.971175045255,24579.380420581627,25718.52584874296,25699.18259692741,24690.016888844184,24504.842905728856,26512.399427898767,29951.5213772436,28835.940257823058,30501.044597277811,28605.561301964561,28501.989335170474,28081.121364530463,28210.845557260658,31548.874019308478,31136.136852382147,26224.426931864717,24491.062364504945,29982.941002535645,31799.644485327502,28639.312269830571,26227.019567484698,25204.63059158047,26923.765734018471,26420.820657611312,25378.268398356817,21759.35900562297,25115.035307894177,25341.928618171059,23544.341285597224,25717.376374048723,22256.963807421842,23191.842308288564,23742.044519324314,25074.654649124248,23685.69883432614,null,null,null,33,48985,65558,54106.633637594248,41101.766722782042,46650.852014498247,48535.095983738698,50581.697665826665,41249.509186359363,52892.836576306348,58127.326874923616,58310.267633022566,57577.577500606334,58474.195702174191,63215.36298403945,62950.085148320133,65184.013874333534,61061.432159774617,65753.878454008853,68052.050241140692,76280.61069675567,74771.193415208967,61187.808174647122,64952.290567149699,58371.374937602799,67477.56375897539,66929.070322225482,60620.025750622066,61850.315247424645,66412.314805709015,64320.832746416425,59639.459394438469,58964.984641837946,57966.350289547234,50681.678415327231,59613.689055655705,52614.955835590954,52471.598290282811,38024.630705725816,37567.088063716554,34959.515757160261,31581.823197435184,37755.687008223795,42176.554893177417,44330.375776066379,40633.561481497847,40865.391180266197,41113.455440352249,39812.604447633908,40384.642703488134,43938.082555682107,56430.150436715732,null,null,null,33,9149,8684,7637.3670164896466,8181.8324468575647,9051.5225059306395,9799.6503548222008,10214.83439784043,12143.581985270146,11551.601906973448,9613.4946894526929,8629.1440100637501,8562.4860962898165,9053.4247785629032,10076.609691313313,10046.897962341272,9219.0512041600959,8974.4595700652626,9385.1745353281694,9220.7660832516885,10297.698391349601,11455.085494026582,12539.753193250859,12222.349751894601,11957.581067094179,11907.320078864557,9962.369728628868,8715.5435630947959,9411.0913539566445,10297.440645638499,12999.532548771011,14034.435685970126,12777.02533026902,12818.907488520259,12445.41974714253,11268.605678538803,11336.244312152861,13671.947820778663,13046.108760328214,12131.990348913105,11555.674598238269,11130.411964592799,10113.976383327414,10575.3457487043,11636.215885947109,10195.40666731993,10494.075231285449,9146.4194740960247,8051.4315540310245,9663.8435700686678,7312.7040157599149,7394.8472272616355,null,null,null,null,null,null,427,547.36400000000003,677.43799999999999,684.01092301992321,652.93832432240038,607.29048010445649,618.30328799927418,648.17574797591669,671.14598774383444,638.7567429625534,640.05809827950338,664.67620592950425,647.13525975390917,609.88823243928152,638.1679157976364,627.08085492008524,614.31937152514138,625.44114009269515,574.35980153166224,638.13286934414225,645.86902566323056,670.45508662908151,638.26210494380803,650.60571258010941,644.80615603134652,606.60744010677547,653.31108151345768,678.69168962995536,718.15858514875993,743.12416951049022,678.19102413440828,670.95844034629113,657.66147117565288,646.82719739114373,721.80216576419048,715.49126496082476,751.83366437604786,793.02163623814704,752.8850333449866,763.6211636744315,722.0290116824284,689.48182744276176,684.65982643068526,646.71475252519508,599.04040355267534,622.41575790267211,628.82283781809826,635.82435486784834,619.81671607117266,588.76693255418661,653.80177896102157,667.92090341909875,658.5522051006451,818,null,null,null,null,null,1940,2960,8990,30600,367.27148369341921,null,1940,532.85191279261073,748.22989709498233,13064.285714285721,44453.731343283602,4299.2287917737785,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,8.8978690465349253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,1636,1636,1747.7789645132295,1730.6036183390497,1496.6856658385004,1381.8938265895395,1367.5386113927782,1147.3496738116933,1303.4489618920493,1112.3211838418326,1218.3609426796622,1142.8536775955627,1291.388481448821,922.9094471146891,1282.3304404807845,1030.0299611188445,1020.4909804942424,836.03036114179872,884.46848859705051,755.43636477730695,613.38325570724055,579.59752485906483,727.57017027122288,1202.7418913285437,1359.1814316601001,1749.5192528515624,1854.7449438050842,2016.6476222669589,1867.9411987343747,2162.7437067170877,2142.3659599232519,1763.2942272592122,1886.5273820884302,1652.8916824410135,1595.9480554707065,1398.3428276268567,1568.9384698606473,1802.6748065760482,1418.2253255416033,1462.2376979421522,1471.8244359525725,1408.5904398696464,1638.3365147080806,1548.9778864453469,1202.8415968846741,1182.3127848260015,928.42398637756537,1073.1541828495053,890.92649354804485,919.24001373290548,1308.532435674392,null,null,null,34,401,450,469.72310468021703,465.47679284163883,501.02886319668283,485.10891025772588,437.30535303434419,335.02767298522991,409.11993768596187,270.78026990774208,271.49254678288963,292.64589984788336,307.82610605172192,394.78101725083889,380.70125687508045,298.72201507565376,241.85319278090276,355.73349436498222,430.32405285047713,467.35153935457475,544.96926783083018,640.37102182334741,691.32500755311844,677.50356519877221,523.17737634933837,618.20399829518715,648.79084204390028,689.80909603841076,712.67162993257546,576.73659476114142,485.07176151279327,579.90759537013651,587.32428244881316,540.83848118401261,433.05730570143464,363.93287163108403,325.04606189362295,348.25016541814841,380.40785350909437,411.9998343692136,408.98786935750439,444.13520348291013,427.96270951593772,442.98611442874204,552.64544195581618,437.43193097805454,498.24612711562361,535.18382529596045,472.43368868294971,516.55854012825807,491.82716675585743,null,null,null,null,34,18067,24846,24589.722178608499,23476.719389850048,21631.131589985329,23799.002041487325,26744.696912218747,24597.262648154403,24125.90506612022,24140.741845261015,22926.958458425637,24714.010177302218,23585.323005101651,22323.377567676282,24245.865457286211,22721.056633801119,19219.010506642819,20394.757516312362,21721.741520725871,24152.594807743862,20487.472668701277,24037.159541210422,25060.847421617178,22983.20915225934,25220.627451900938,26395.650548536916,25612.558801966075,22630.408112401798,19080.289866157571,19762.760279345646,21840.355465773082,27546.243423194293,25707.16064377152,25699.388315433866,28312.826980357586,30736.915335065747,30458.882282513812,27247.026074627236,24190.753556766387,24702.549319772832,26288.158215074822,27305.365563104708,27503.953398110869,28545.17570612529,28278.998345695563,27573.924454106254,25827.789878339892,25829.368045291147,26365.344854204104,29782.664187184993,32521.78440619817,null,null,null,34,48985,65558,55895.364518883667,63725.470008084558,61297.754185338796,69725.062523493543,85027.331472282473,92524.284319164799,100042.898926022,92898.001057967063,89815.863116104985,86444.295724322525,85510.690811097709,83167.533110498713,61345.542754988892,58648.207953684083,53529.877319262341,59308.727482593858,69549.202504905319,63589.667562789546,74122.162905374265,72960.457824658937,82727.114364047971,90652.614855740219,90698.905931156929,80855.901590063251,79037.156466804372,86470.723017800687,77338.878744202666,75178.094938487571,78263.431392476137,77771.959876029505,81616.665898845735,75370.188177308752,70043.803462626805,62402.395158976738,64624.847616444145,64768.695606361485,65164.324264963965,66785.59235759174,65375.608934593343,62172.68455178212,58772.591881501445,52693.255016730502,56104.902391453215,60742.02924907158,65418.241653384226,62124.211948660442,60432.303820780791,72729.698352884996,70569.745259413554,null,null,null,34,9149,8684,8576.0681303195597,9836.6286202295632,10433.70322259175,11053.88473408645,9602.9968452401426,10032.932232125888,10119.343661923525,10561.459399963542,10855.589232762577,10499.605492799254,11300.291667894777,11043.704006442213,11758.085382379306,12764.906273887331,10790.449981918684,9010.5677513993742,9531.789166313707,10616.453913088439,10510.633525493236,11384.240128680167,11055.696829618912,11678.703195952663,12048.875451167851,11291.682665089693,11861.424637868498,11951.027483217609,11162.279217458548,11155.726730052635,10969.392140849301,12000.770898089713,11118.363876564552,9393.4706939989737,6917.757200730437,5547.9767178524999,7468.6709592547531,6891.639641862067,6911.8542620931648,7204.129147815127,6932.3764978453091,7750.8135629963826,6317.3960650895488,7216.7170656368962,8262.7795241506901,6242.3648492200882,6947.9661814535903,6708.7977766101249,7699.8435916153558,6618.6718521697685,6952.6797930181065,null,null,null,34,1636,1636,1462.846394088461,1687.9272856954917,2122.7591965444531,1743.1806511958757,1503.5657085993535,1510.694119522039,1291.2445485353176,1364.1428280973739,1367.873059381928,1767.970097932038,1671.2124195989313,1677.189806770049,1337.5012160956394,1977.0986003388409,1850.9343462639972,1881.8323455666341,1699.7829073181215,1588.6992737081036,1381.7502023866527,914.43861030128278,1455.851253561696,1470.7567423545941,1793.9326244788533,1903.0265129341174,1685.7468236383306,2327.4708974168088,2090.3964293635418,2073.7699473322268,2453.3344717327236,2187.3985622796718,2117.0924616445327,2211.4877428860068,2425.4704755337084,1771.6406602274644,1544.1489439975985,2057.2719186236905,2155.395045608886,2245.9647783764231,1940.6769027737787,1745.6254071401572,1459.0483562255815,1765.4846012485484,2218.9617751395126,2196.1413840603577,1697.0414521487046,1702.1711412530897,2005.4576856453377,2071.7072998713124,1836.8830504694149,null,null,null,null,34,401,450,467.5213802845588,547.56306390758618,535.01520590774021,443.01886821533344,432.86668099683737,495.2142015957337,504.07737423991591,406.45041820929015,447.38396340613468,388.81102967615232,516.51256228744512,546.48017315485697,486.14002297432666,543.09772723186813,499.46491970783467,557.7222110793715,544.29727210755937,537.5007632936904,412.27867489108382,499.71229315448352,556.12320150470885,523.30711534975853,497.11245850523267,502.08288799426214,524.77742578561299,566.99492208861261,594.30295375078072,683.39141461638155,643.77462394087433,634.29215722591869,682.2392972909754,609.25521596437738,585.45313162365778,635.78252493701348,653.00018590214381,614.49397654548056,566.88068270524752,651.72998870432593,603.23010556315262,565.70679057060386,626.86162405856419,676.54421729969908,680.14185963427417,669.54127624038506,648.5032453348075,585.77508335168375,529.92040271229519,534.65538127156628,440.76288375681003,null,null,null,34,18067,24846,23935.475728065987,24101.650705868313,29968.534153930399,34105.33304922378,33421.506981389459,31288.62379531972,27633.149145964602,27574.385883715167,28031.181119752906,28351.69893164343,29635.111702655679,23135.747598129197,26622.666369319049,28597.273189197371,25193.162169672898,30491.255029507298,30193.056184923305,30752.116720965249,27834.32572091982,26600.268836905212,24999.331259375118,23254.795941133911,22692.508163940245,25018.606943294115,25458.759105425594,25352.229479165966,25467.983211802453,26328.295099845393,27274.988002538561,28604.654887805176,26713.763867534577,23865.70409100693,29340.1789563823,27282.437655695532,22723.071642540683,22272.94577662017,22104.882268427555,19924.598478523811,25438.913961954,23101.899560369529,25996.634104384331,24998.304973030008,26474.13053219104,27639.587561192973,24846.900564238,19151.243162824234,19331.106856503084,18233.031238141757,16832.267516748652,null,null,null,34,48985,65558,61574.669697352379,66602.332635085331,67702.499244512568,62492.833084184094,62150.185919572104,69507.97546045894,71208.856467707199,77524.963899961207,65954.953916632483,68891.231182713498,61136.149995583663,57842.991227640458,57862.787959302826,56322.405028349662,59696.201860883251,57835.106665683241,52734.925609555532,58007.723119446448,48052.047221110304,43559.416303249265,46720.997900023423,51057.043038552103,50234.362957804959,47952.689010086979,43242.445911261406,29729.932136914991,33841.310998422363,36030.368080840759,40450.076355090641,45711.446645867982,58632.24354470746,57920.755839911471,56258.647443381204,64867.848380691285,57688.849977908743,49729.703288129007,58337.737881402652,57038.232158939623,65315.71156460217,68204.606138769435,77335.264727384885,73337.776828055896,70999.995523648453,74455.746561221968,80224.625352503281,91593.827570668858,91100.677747950569,91924.189931472458,94648.654241354991,null,null,null,34,9149,8684,10172.712944553223,10201.783137302831,11218.612449222261,10762.720764152384,12208.506851258673,13084.92174922378,13173.916522011235,12575.704112924086,10468.576767694343,9325.9468323223464,10927.785694017874,11280.859592784343,15020.52493423584,13882.312716041626,14247.148703493469,14448.544807234057,13945.493434752771,13121.346121757166,13008.26410364896,13497.575709554902,13514.228437894006,12067.744868522414,12170.536987984875,11057.356776306644,11305.726452757881,11576.642105559973,11688.889704615112,11887.110096452023,10635.311549517053,11609.45947256957,12234.132632444354,11644.776467206681,11507.611195651914,11088.959435870522,11665.942387164076,10631.099810220954,10992.89046144064,10248.218743578682,10654.276817906342,10366.614638931929,10505.374144934069,10243.392226172395,10221.474690118133,10920.338717558547,9975.2491170819285,9730.8639149885275,8492.0138602384031,8468.2196638984024,7445.4136242524864,null,null,null,null,null,null,182,547.36400000000003,677.43799999999999,659.19522852237458,673.04661607377034,660.86315163685413,708.20081417446738,747.5634083628039,710.32309674552698,741.22540629557875,692.70329615772494,674.19755103847217,692.77781973116453,689.35640315404839,690.13752757089173,675.34543261339377,637.92117344102894,544.28814777576326,583.89386034229642,648.54275661823328,690.6718978469213,684.96971134824662,765.49600129836585,809.19421248001288,800.96369636278246,790.38597358308459,804.63370514292603,805.76984751618897,794.50383708712707,727.90534004134929,693.77826045121174,698.87517765897792,810.34732121769036,786.5285190243942,741.758730745506,707.23796169714456,688.76936911341352,699.68362703515902,658.45981322211389,628.87467204749851,650.95769945905329,664.90597103898892,690.70846840603213,666.12934415695554,681.66573843285835,727.67866355805813,672.84175814071284,684.52727982201372,685.81919041286983,682.48353783994162,752.14204690946758,780.08108088126585,701.63004204377887,982,null,null,null,null,null,1941,2930,8560,28800,379.57632075463943,null,1941,550.70425433227081,908.21556136645825,12439.408866995071,41838.805970149246,4255.6555269922865,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,10.800401270303828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,1636,1636,1631.45866672585,1663.8498556809652,1921.1318500561515,2116.3495401133446,1608.4321942931469,1583.9416772322063,1556.3492093697193,1547.415824216263,1198.9632323360829,1058.0101692038338,1007.8900349707648,1574.8504169429414,1373.7305750043674,1568.0079884298289,1535.2269728937549,1501.0282680840789,1121.2418607658926,973.14087989915276,1199.488767506426,1167.5474257281539,1237.9793037010693,991.0743798615016,786.94462629310738,1182.4714789818725,1497.6692576815128,1824.6189738251805,1590.402177366622,1092.2987245294764,1194.3863897225231,1000.314776535824,897.6433731359507,926.47088665239528,1203.7068531454529,1060.09428134462,657.1588533809379,654.73323033350187,841.60137039390781,1282.5467807373211,1724.8656522990721,1734.4998177483885,1718.4300502267683,1928.2539007956946,1473.7059315671218,796.1380306758623,984.85539260724977,1684.909022597679,1621.3487194872657,1385.9296897227293,1951.3891496958631,null,null,null,35,401,450,378.0137416848047,467.32166305685178,517.52652473133583,403.53107696768438,458.06766084897481,468.00489847736361,418.44070152978071,457.37347124860833,485.64715375306037,581.70561101735836,573.7043094322969,543.86599169303827,580.03534490915024,570.42567115348481,563.0585484915814,574.54072548898876,410.58941125887327,478.69214107363513,579.40039825939994,529.66011286725086,582.18345591107993,707.51555446194698,568.70913447290479,602.70941528242656,582.90743519335933,522.70331297824396,543.47283858804406,572.44431323180368,547.09428950763743,561.72563469943589,553.2731700465348,465.54619112048107,467.20515317811265,439.97155991926076,477.28289135459704,475.4884312701322,459.23375921202057,461.75261790113456,474.03452987881934,544.10896627052,538.33302810396981,457.26260475978773,488.8367332422676,390.72382360436262,353.5872062324583,499.08039967820838,446.05296924261449,496.97975457937014,595.62377964279551,null,null,null,null,35,18067,24846,24566.693592371827,25179.998766106728,21573.345650936895,21410.199584793976,20628.715107123669,20402.945747606263,19744.761021766652,17584.262760442067,16015.482810529969,14747.070356335835,18583.842537679335,21332.419046429612,18800.72604718509,24080.334749258258,24141.204844805765,22984.853669468619,21088.673849853931,21660.156078546635,19551.072935753691,24235.616340829089,23099.412087057495,18213.718842999817,19223.936197019539,19801.081335430135,19239.441776318741,16785.522971784354,18238.60012086908,19469.447265779963,17097.745092824051,17033.260111828946,19708.393570299893,19593.170200922239,15368.260154527987,14807.981941289669,14358.579376361075,15493.487748304056,18627.319681296503,20289.780092095934,20571.43258602457,21319.452014421873,19557.208763154067,19562.789161376837,24058.995549552823,26321.417116238528,25342.259630853292,27145.92016244831,26173.419898464948,24356.022613108911,24885.889198550492,null,null,null,35,48985,65558,62966.293838258935,56672.126361723407,60181.818795210507,62931.88495775497,65362.200581677789,69757.634506791423,58963.019187866288,60788.377908432929,56556.33869559929,70674.666441314781,66957.9148665221,59698.666822262923,67882.101178832469,65460.739957178579,66143.31094688244,59499.606811924976,67197.831119479626,70200.916713242623,64113.746056842341,68619.957096418497,74402.033611016755,77883.168936230242,75699.481304312518,69829.017326711633,65892.441877703532,54557.206894768096,55478.962178040303,37098.646513302156,44033.48811995241,44043.91929506039,47445.910624316333,54402.705241978321,54361.083699838375,49857.312304054227,44674.820663103361,43733.846788597628,44260.142060549493,45948.720607935924,47945.642604096283,45619.809979277605,41261.609539263547,42217.913723106736,49152.490874903422,50754.124210192887,58983.448158234743,58032.729799069428,53581.125106083877,43338.894088553723,43509.583747798235,null,null,null,35,9149,8684,9844.1502112389535,10231.709804202341,9771.3798591401137,10902.103609460069,10688.401683426009,9968.3719795222241,8901.9197219537655,8141.5166259377738,10060.188260175515,9140.4633051259443,9997.7816665971895,10588.353609329941,10708.091760320107,9775.0282278104169,8548.7079588370671,7545.976995055089,6736.6923736632634,7139.5925368474545,8049.2462171223087,6917.007366998876,6670.1606997902209,7111.8828486652174,7095.6323817943403,6807.6778788173669,7387.0093597475425,6456.4245232760259,6708.0498071110405,6030.8901796531918,6592.5542112932799,6531.858008223332,6510.7656695981232,6784.8836494696006,7691.9752118771976,7526.5226582055429,8455.0558796811692,9574.6735657999998,9078.9581597501383,9882.2066824599769,10185.820786504681,9224.1893138566229,9076.2898360480212,8033.1521753266479,7727.7741226190219,9752.4317980604883,8959.025636461769,8936.0755638399642,7809.3372107888044,8282.0579733326849,8860.5569121422541,null,null,null,35,1636,1636,1648.8233725640694,2149.553573769801,2154.3271435605102,2272.0165127641267,1943.7886373003244,2218.8623106247919,2029.6249555713518,1603.6725098166282,1987.8606435559627,2000.9759086587756,2119.3110860649872,2273.7106873670555,2054.4059283807896,2078.0618709072037,2144.1349117720538,1918.6938156721967,1850.6774841637093,1884.6735060179788,2007.4148410344969,2119.5193167768953,2720.3030875978761,2718.8062119960823,2797.3132710004811,2765.4971320126119,2649.3050232885753,2834.7587909963936,2820.9264654263475,2547.4483805422597,2047.4417258336439,2456.2242840469153,2423.9464785117839,2242.0432208174948,2012.2917595756339,1683.940379218415,1605.4052587686911,2520.2433982668399,2407.6265044557326,2424.0785704633017,2660.6526390339345,2433.1008829099596,2043.1152750333954,2180.8331909643302,1961.7598338487146,1789.5449902681733,1811.0162409726838,1788.7074729189933,1719.4097880941492,1824.8899612660207,2020.7141106778938,null,null,null,null,35,401,450,543.41049032330989,570.28759542147384,492.73795975700244,514.77897867792728,536.76503239652482,555.23588863830776,484.39487844422803,515.24466016273141,520.62343414495035,477.00974015213473,477.87046645687417,407.93579829267946,416.01675809171883,425.27999216950695,445.49962562714262,475.79163515392014,453.15471382577982,500.2238941923826,564.54694053806747,496.68176423481862,422.07096913832629,382.3345033484436,407.89787933973167,472.43114847958873,515.82145871351918,600.43257234236978,575.26217096665596,595.7820799249439,623.88671745915951,631.20662164416831,713.79458328431065,728.66332273004502,764.79318128276543,789.63035211862234,694.11250931324594,660.54483395011198,769.91214633671495,781.66806263424689,638.41285150397266,597.44686728269085,508.94434622640273,551.04919049247155,663.92885047905031,644.11900666543136,516.76138993686197,471.81240459099359,383.20658620580315,541.1892884430473,469.02312494829926,null,null,null,35,18067,24846,25912.122579615429,29717.511549269999,30176.892927773177,27455.36148921062,29153.612961115799,29589.84899741719,34920.508879372872,34876.17068651451,31517.248637044926,35567.949466595419,34876.457834127315,34406.300609223494,34459.205295453903,26973.383980934781,25393.716158823605,25724.996591029951,24933.304233779862,21634.764302864893,22030.76949518047,23437.707688467934,27522.061133895415,21633.078823047064,24110.309849171139,22458.613664407974,21452.497980139902,18505.724480127388,18243.60986956679,20806.10384830134,22820.625655062922,19820.886348436026,22384.944423323504,21645.148291471534,23169.701451262361,22557.207551461721,25435.748538532724,22194.765031323172,18814.940483541868,22052.392376808893,21792.862660329389,22857.451357804421,22596.967518589645,21741.827279708283,20446.674505245857,24922.288116950614,24204.863306883733,23224.999650948295,20735.753566564079,23192.359113553397,23396.934827589375,null,null,null,35,48985,65558,64399.732314721878,64356.293438167377,70997.034070837981,74856.418972356201,71669.809105045075,72373.027408068781,62409.462806287731,61092.302940729358,56081.122146037305,46817.162194350676,54122.695881179483,52156.367114195731,51428.708358752345,51859.583699714021,60137.442263840239,57775.832912685866,60056.691662113975,60015.025114663586,60070.623339227379,54609.072280819026,57698.652419276877,60729.186370315219,53126.333138089147,53219.736295565119,54135.924640150814,61809.804220959326,61212.364275854437,57989.458850292984,51815.707882354851,55872.637329572841,59757.64567221138,61267.818863964523,59503.192401635388,57819.654581102397,53357.486749000818,47227.752956904384,44370.473564005399,39213.071700221197,39632.708380872107,48656.284228101889,52687.118689601986,54499.275229492938,49464.43263984182,49796.203924535075,46883.260711809351,41613.01138479208,43110.197640030456,56972.344910212239,59167.915255766806,null,null,null,35,9149,8684,9033.0749909611714,9346.5696002227014,10202.864124227213,9162.1612382015373,8868.8685325018523,8007.5209809962471,9612.1158687710795,9734.7237743134065,8861.8238830245482,7640.7004795651701,9588.0421503426769,11296.482320261077,10200.988491861906,10216.675854673491,9823.1296021312191,8626.3681493775912,9742.9827420246656,8567.7862272498514,10383.434036047627,9877.4290837176322,10503.947223961559,11185.07195170977,10565.498695117953,12977.370478824276,11795.194925901291,11629.537972656046,10462.031227608131,11309.344647562946,11158.933131613661,11064.885866944494,11023.451275013371,10873.556126008451,10938.266255199125,11234.299817334446,9847.182167123281,9471.8031203279206,10785.86990111932,12113.658961059691,12824.843841816504,12340.027883749273,11662.508435848469,12824.58415149105,11717.897210456353,12944.196363420982,11443.09840805816,10231.403284049698,8933.0902434707223,7370.3679502780951,5329.9642250479646,null,null,null,null,null,null,48,547.36400000000003,677.43799999999999,660.94115933946455,685.95239683720592,655.27984252684132,638.72233008071476,646.56133175475827,647.31904667478,591.36620783464821,569.62292042253296,569.89981645588796,598.81073740031047,648.41340493421694,667.64861259156305,662.69268828879092,713.49203276821879,700.06670019505657,663.97762431142075,599.25943119487624,636.46794841782582,635.48286177249759,678.81347971490209,687.80829353022011,671.70981163396846,640.8754835599218,643.12602262121516,628.70044139968763,546.79462306459027,576.19455996460465,556.21408441576114,538.23053699101251,540.90073838899355,579.84894032132638,570.36546151832795,525.80754024177372,499.96206210220515,504.56512904009912,529.24315800966554,560.96636735141885,595.50659940410094,609.98974396364815,624.38552501929007,589.49270117758556,556.9793402244851,634.90707148360673,661.92898661379104,646.38432008865982,708.99808642081769,659.99846147579137,635.55097015472381,677.1590065288716,617.61150274954298,440,null,null,null,null,null,1942,2650,7050,22200,345.99237107797518,null,1942,501.97933933375282,909.34847059061599,10245.073891625618,32250.746268656698,3848.9717223650382,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,10.813873704320839]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1636,1636,1192.9025604434485,1522.6109030061875,1424.4826536836924,1454.4803754551388,1568.2279600357319,1913.8131610460155,1770.5874179687203,1938.9636308428092,2239.8085784877112,2135.9802188293147,2165.4955227087553,1763.5384685530134,2224.3379764943934,2115.1011388092893,1618.791242111573,1246.0857990299437,1138.3779065007072,1367.8498298434899,1848.6129147851966,2029.1047946772778,2006.9732422736665,1868.0689737066104,1936.1909644521006,1569.1485131875741,1487.2984468396669,1814.3147473383199,1620.5270176005245,1683.9332923646125,1372.6989465763913,1435.5324937276027,1804.8829021667887,1979.7400952016619,2203.402048680477,2037.3637514671625,1978.0203495427274,1940.5919340373182,2186.0608642339962,2315.8837248070226,2374.8197916026179,2165.1450631232069,1870.2953819013205,2131.5089988915402,2201.8071743856872,2030.3777446802021,2076.459837723261,1799.0397028093903,1679.8607050935227,1626.3559906276475,1695.6719261905448,null,null,null,36,401,450,559.54854648795572,551.04153212057349,503.60468204840402,432.60724585693657,420.58073133133001,420.07616233232181,473.02585346989872,533.39794951374847,567.71855138542071,479.59293327737919,419.13907875754694,437.08550371946421,268.64389277717015,298.37127401933657,417.88921697789999,476.80211498541422,521.89183539765691,538.93859268064864,503.70962296494719,527.28108444735062,535.91303737992348,605.57258755567307,528.50613711088124,549.95495429974176,488.76124024137209,584.4242372959859,487.69170020846707,399.91480682644669,362.08345999465382,411.39160024047862,527.62542366563207,410.01747324401339,429.37513726309135,427.00034994834436,422.4444931735606,435.73218558663382,479.74751054499325,667.60112895805173,639.55534581642962,734.53335010587864,690.8473240310268,553.36336064120019,690.91584208536369,778.37430590472252,761.08354048868921,860.57770947137317,784.95328058638404,793.10177714750648,692.57421082690223,null,null,null,null,36,18067,24846,23677.487310400971,20543.847529109145,20012.033831074892,15277.201272841812,14255.463212718125,10939.219362850119,13138.834715564835,14906.962073080405,17690.654541544991,17149.833239243762,13729.247141431933,21146.76132969965,17232.633618496213,19819.201764202346,22530.165424904779,22492.516090823046,21797.415852190716,23182.749803284063,24050.01806126567,25757.335039790654,27408.583892028953,25701.415066938516,24737.227131017808,23486.330497426403,24443.380775217502,23906.298487595155,21835.003951241855,17924.021388307057,17242.177597467937,17506.511289801092,16629.572920048839,15221.946297328162,18085.762218771339,20592.990256184446,23792.382170481847,22985.324360719162,22506.62131398575,18600.586046636869,18153.304471264433,18786.092674757256,18419.809980318507,17504.574414955154,15424.726831254527,12173.944864503985,14677.894102331882,12222.511370025459,13288.681409879768,14177.926801654226,14799.498557193319,null,null,null,36,48985,65558,59997.541072656968,54581.713342215284,58647.448880235817,58708.276240032188,64714.051751607389,61584.769531724152,60216.105800208461,62608.29402184084,54434.975875318945,59453.835842220768,61811.371462392941,58711.975324046973,60881.829100514835,62297.054954626728,60173.755892168207,57178.842026645405,41310.794028469601,39427.444477110119,45474.219710146055,52070.913478536153,59153.368590885097,63159.3670000192,62650.311112017182,61951.737346857233,62665.896561399953,63671.631485878461,63150.846422357863,65575.704102325879,75285.655765889984,76768.803139494266,83276.320679444761,85957.789605333033,86364.09472170657,84847.059043672853,86664.859190971343,78293.230990415832,77267.514521726436,74540.318113799105,65783.679086277232,58361.368215174116,55676.715820975733,54802.891725000904,57929.672964967918,57354.837040714061,63754.476230494329,66817.792129378111,60478.964375017626,66345.087809003686,67695.024243120512,null,null,null,36,9149,8684,8716.3711300175019,8008.2545540619949,9051.5936517943428,9187.3536797030065,8182.7145591773451,9385.82582535439,9068.4118667918392,9123.2247463940275,8958.6170630959732,10114.095775116206,10495.960722425716,11661.611232023193,11044.214928219601,10682.90547456794,10371.012039625908,11238.235631815571,11749.238138983228,11392.568188812515,12161.680168129158,12842.870275867897,13198.236107205314,12037.889697265064,11487.155524537575,11981.453632327597,14671.003880242104,12598.213554329086,12002.32542854733,11328.616809048241,11483.442481859653,11259.114066657938,9531.3901918255451,9493.1519089499088,7782.6518435508697,7304.1794064624355,7965.7499375677608,8954.2237206779719,10041.050747577334,10981.106709762647,12309.044612644469,12477.441261652893,9813.3069956839499,9170.0396373430358,7772.5800405795144,7837.1538021555607,10090.445396545143,9762.705191987201,9867.3644059973485,9584.5710242637397,9681.8550248273241,null,null,null,36,1636,1636,1677.0080289258119,1676.8265374980067,1613.0822487287785,1857.5113199073128,1437.0091906489361,1344.7094264578752,1384.6224570204365,1785.4538683366591,2237.4311815096471,1670.5904558849534,1619.1047527244441,1487.241569200587,2011.0209425802741,1731.9107531765305,1751.5961002071945,1753.3080503581473,1958.067958608219,1925.8210617420484,2326.9312760646776,2291.8784342239423,2414.7400640970145,2572.5041614599559,2261.6663500235168,2238.8304564789514,1679.8376957328728,1411.7518918277301,1403.8933731895393,970.33651862131342,1215.3535947760604,1558.0368230433887,1560.5710937430713,1186.9964264658502,1357.1446348573429,1461.0376150199986,1319.7757650322706,876.58141383393649,1034.1186891425448,932.55331158813647,1296.5449900006233,1434.3370027322585,1852.6995488142393,2095.5132072077208,2029.9377970482121,1663.8939865707796,1971.1964240050313,1944.9336779821206,1746.3191380437327,1670.3027158759758,1641.9930728805455,null,null,null,null,36,401,450,504.77954062899914,510.54816336730869,508.20578112212905,546.2567629323828,579.12686720626414,548.15359157328794,586.91210547556057,645.84597915155211,637.47027302262143,665.35456321033314,645.94321113249009,625.99379677798038,470.41015217269671,478.9385792873768,514.92466179374037,601.35819411683758,693.92623240624903,656.57743448334099,618.37872080231477,694.97431198417462,641.05728316061277,608.24929060549232,594.365390736069,615.96445566523391,580.33572347046288,592.12590742966063,547.8363814341642,512.08604173371941,577.40636738039996,519.12993193052375,547.8590490438047,497.57597817425341,496.92174045978305,530.21041370688772,492.22585449780269,562.61260174471261,635.69787596210301,785.12810961039531,751.75625356231944,738.3516570600076,712.05188511272024,722.16289879372846,675.84848929057557,805.63605980480838,804.48674694693432,814.39359478538984,813.67260184028976,709.97577369335522,550.39586472670896,null,null,null,36,18067,24846,23268.569294374622,20848.063653757261,23125.021033575598,24743.181062405452,28033.872909987644,26004.726306320772,26010.230938350935,24208.413129822875,25656.977730932173,22814.421733857467,27163.463577583934,29482.07318683729,26910.373334351636,24944.911248731358,24085.397870411274,20310.329198675638,17987.650739487974,21397.24751768068,21945.177446539456,20391.684514605542,20500.496510456014,21304.947468246588,24150.18852246353,22380.72624174587,21695.67634848048,21246.127465648686,22219.550520570738,20787.764253794412,22698.494716820907,23174.343171263336,24609.821389279768,25115.926596169866,28203.87496329243,31232.020578793599,29675.121790665005,31268.138244364774,30799.171983760676,29802.621831566918,26423.446911263811,24276.768917602854,27080.292854481038,24639.200454582005,22967.793218660692,23728.409124669721,21031.286104339448,21772.409413370176,24778.280879537084,25976.98763223927,27484.372250223943,null,null,null,36,48985,65558,63394.550826265455,47821.512554957677,55505.571545447296,66183.250631644871,66182.87437945597,70772.889054933999,72062.34711605699,65623.896695752701,64886.342684692841,57052.65724509042,58454.002015110163,58209.808956366192,66168.651593796036,77869.865203678506,62436.389640365291,60757.165332471413,64311.981595001635,77073.226440890794,77740.046373830672,68539.861763765308,64348.400998033168,57134.267281662949,58521.884204153641,68097.143735973441,67693.927441048305,64322.508178910561,67658.801614518423,74481.593653251504,85189.560117011933,85226.420797226019,77241.06708345779,77941.852321891682,74329.806130651166,68458.414076328627,62188.950679000969,68285.007095606983,72751.66514856444,78549.192124181311,74863.36592958156,96195.484520566766,99377.114159131961,106164.50132149305,110812.14988737798,120378.82459699962,106223.48195170696,109730.80499559878,100561.01204954351,97495.566121457101,101599.21776689807,null,null,null,36,9149,8684,9508.5308902816596,10036.733605800888,11106.042226353826,10904.102575952375,10363.517107865931,12399.92794870045,13515.878251264741,13409.16892584732,11796.490513443576,11234.572050766317,13631.871842450935,11945.729732381014,13421.241127020505,13550.833456721743,13729.245037336434,14195.666467686789,14112.6097246013,15593.900364805148,15687.59058831822,16631.256320242261,16912.596148054123,16660.991239074574,13578.675321597711,14049.161620975126,14037.798874741393,13772.652677284275,13821.167133938103,14166.923592500605,14903.664813935238,13552.958602264065,14132.814726566856,13463.341861809145,13697.838431129187,12705.939282399821,13517.31346268619,14089.486243734946,12545.220276608932,14835.942232828051,14365.42164034833,14659.88034989209,15458.251027416925,14094.852338982353,14675.377769503748,15727.263283771486,12485.335503044695,10330.867591433605,10776.110880073464,12696.866200731611,12424.265580507603,null,null,null,null,null,null,628,547.36400000000003,677.43799999999999,682.59428681329848,620.82003977977422,620.04259743592968,539.941517327111,524.20391311759886,487.92510496177761,525.32893582292127,570.8475848659657,598.62531707823791,589.31495037166439,536.59402207722724,644.74185454277233,543.5691250006123,584.49313488562291,646.00133236570719,665.79278583981932,643.44689491716861,658.60744679515483,680.4306889882115,730.00658349194532,771.99822757330321,764.83653140596596,723.33902863666935,717.20896813698789,743.28497811184025,742.68197580017386,680.68676678408508,602.35427629088497,603.86919023780104,621.807722247936,637.42800175064497,590.67051447568099,615.39480754921794,639.01706427416002,690.22817197274321,677.64008030424247,693.82095734339634,701.27914926535323,684.59352524994722,706.80126651044395,654.95797836342706,595.19088127729299,598.09927433486257,580.23795202063229,645.46420065208736,644.32205867081643,625.17852723097621,647.67441001630527,630.97501087769501,638.21905125184492,641,null,null,null,null,null,1943,2500,6650,27500,336.40527759198926,null,1943,488.07000705792206,856.2102941753302,9663.7931034482754,39950.248756218942,3631.1053984575824,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,10.181960255057982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,1636,1636,1271.0974388936318,1579.260472248709,1596.905471084794,1554.7297353173049,862.60789980892605,873.31262044664334,897.77038646540439,1011.5058473458768,1491.5239766067532,1216.4507093806299,1331.2454758667636,1081.2025378311439,1276.5331482483282,1710.9822064012719,1452.9553129416809,1822.6243087792809,1760.7824640957333,1961.9172349964342,1565.2206872275253,1626.0596102882512,1588.0645123301892,1529.3534738421818,1600.155179233966,1492.7055599225926,1731.6105372826964,1176.090610304502,1436.3657156193442,1179.9926533034322,1219.1580283760566,1489.6776544876523,1473.9709793705026,1189.1487960759525,1094.0640664028019,1165.9001071469802,928.00577245879686,908.1498385977784,949.25960732570638,697.64481906673154,244.43291640050802,317.85917693969947,791.26428362163722,770.44647669620861,1351.7989591729352,1843.6800256726553,1991.3432739036841,1864.205444624532,1796.591098456362,2058.0292693763881,2383.0860832953454,null,null,null,37,401,450,582.77570684871512,634.11301024846205,624.05833924381591,571.00915715380529,608.08269967397825,666.78967316733133,645.77406961979545,652.17106382117595,602.40136332718453,579.35032596935218,519.34679820017311,529.21037675551588,564.14214431189248,459.65779511512335,353.60364675510965,372.26381263755599,466.18703960634355,483.33496774626246,453.50745865031882,454.75189429785735,483.25939481150726,462.57984959513556,499.34539224607653,551.13790650552642,555.14604688451595,554.35056265091464,549.61969781244727,506.28669512226389,572.49903895037619,501.51677285818766,465.42811217516686,478.2046615861733,368.46640304041279,482.03519412778815,459.9653475215905,466.65090153813941,556.67160322580912,632.9268011274562,557.4337270229862,526.69870446039386,555.41391218478964,621.55042544750427,642.66818473149351,600.8295524089275,642.88131082101359,594.49649890874332,527.62742480448037,434.9822699487973,433.36641371643447,null,null,null,null,37,18067,24846,26527.541779271851,24786.026281039325,23260.147252614541,22541.855783832027,20549.89148932559,14261.207438554506,15228.635889749936,16529.946500596881,16388.062186916533,17470.919772124806,12817.40457832098,15654.609838068673,13855.95114232531,18291.493133356387,14094.70799817019,16198.359553238362,17858.081567995352,16204.988242455887,15459.765417612964,14831.689313697845,14083.829857011493,13591.03365977481,8259.3569565553589,10177.644043300539,9088.6100883553954,9222.5029254415349,11858.180216403638,14276.919712433191,17649.452956390192,16954.067855362231,17204.129640300682,17774.62804978545,16555.422555896857,14969.439846484867,20817.667110624549,22593.755171517787,18545.709792837777,14642.971330283915,14640.437506654802,12865.01059561454,9783.5856884727546,9036.7149089857066,9733.0244950969154,10772.33842011428,12537.607536917312,12552.310965739409,9848.7441204257339,12908.640744415923,17404.563839893373,null,null,null,37,48985,65558,71756.528768207776,70632.892988266642,71901.397565867388,68338.88709554066,65167.927363161798,70556.096819359082,63654.081657043324,57309.748019748709,50672.056478945742,54040.886635284456,57955.695239144421,60626.132034185277,57846.954702835385,51012.946828663233,57234.74354741718,67549.497541850826,68169.980847549858,61064.713462897183,70515.0048985428,71616.766551177265,59683.448404819865,48443.834343241651,53288.586515409974,50042.957901425558,53162.003950042163,58167.054183397573,53675.976970743228,55598.167183648053,46822.768658473899,50995.733975566938,50930.715949475336,49146.928833028156,39200.922092540226,41879.507303918057,32805.060085821191,28027.706776706429,27969.366823290609,20700.18649385282,28013.849598457615,36114.219304018217,36995.325083441865,18364.085893459585,22653.573299175416,37994.936644426562,34062.554031885236,33108.182228402773,42213.918126546821,45923.146926300738,48052.376138939115,null,null,null,37,9149,8684,8847.90086307809,10094.739158900968,9003.422164450838,8707.1354892965264,8900.8117240446136,8201.4465538428831,7666.5841287470857,9008.5465862469482,6916.0290497492733,7339.1789924872046,6411.9145525728673,5894.5028473726043,6874.2141677369164,7574.2736114553963,6736.1536159025018,7520.6451387887682,9556.4974070719454,10340.076351369571,9073.0420465959724,7373.8895818263172,9057.7724142530878,8786.0107641043596,8618.3082894449635,8832.1583197307391,7337.2178521701107,4889.9094041163571,5700.3074102037062,6532.9165440309444,7468.6242030821331,8748.8977843203484,8046.9564680816329,6740.2459321393089,6498.0438961528107,9356.5971346645183,9734.855452257174,8858.5730628555011,7980.8870970513872,6886.0368542883334,7623.9365152482278,8525.5322786078104,8040.4321453454813,6634.1838790103629,5737.8086754151736,6885.3946231912523,7194.8717508315049,8277.8328295741048,8247.0864610175322,9100.5962715110963,8834.6536328526363,null,null,null,37,1636,1636,1349.3755494092152,2019.8593662955054,1630.5674182563741,1674.4759322102602,1599.435029676677,1922.9479585571519,2090.0472697340301,2155.155648055651,1990.0148221802813,2352.5106657934266,1958.4700398526775,1843.7209967919398,2060.0187222306695,1940.9123710463639,2263.0513691941733,2577.8468501670545,2247.6334280199708,2589.5466460648795,2428.5657784349237,2024.0771921440901,1836.5425886566643,1814.0652989496255,2038.2149514080177,1802.620648224957,1371.4495700212672,1109.8285322100569,648.57143580365448,889.03211186356361,1228.8413786911242,981.02222505814598,1330.3050599146748,1244.7439628223688,1012.3054291964665,1222.1434893917535,1074.1549157047968,852.61534258900883,1096.0453548084442,1553.8087745526655,2043.5436819381948,2639.9734182910106,2101.6785827537733,1986.0258817484903,1428.6823801105857,2066.4963431467845,2075.7409127848678,2031.0182033707338,2053.1269248452477,2488.8253230038613,2142.6924593725385,null,null,null,null,37,401,450,503.48581640620347,512.69878381145384,571.02137673892253,464.67194553218678,620.41129635697723,497.01433757982562,580.91229358675082,540.33911901210342,578.66966700367038,593.21509276417873,515.99805436137967,528.37073642508449,546.11895036617886,565.09745294380605,597.90902986152162,595.27340450134943,520.96295351967331,469.01396700891542,549.36510893042498,536.40886540635393,575.2055708363888,604.48568341305509,675.15535482667349,583.24369441038937,468.68305165656398,533.85415679160769,516.9961105617723,513.6166502444687,500.44503659655066,528.71030977619466,509.66041035073755,409.80311878739474,373.25355245580732,453.61896597763308,470.54041019588738,433.08262524277035,505.6009707424829,547.3539828883022,538.47384876413753,403.64165298968561,487.86686431463005,511.31629810736882,431.73420659776968,446.96866985070147,437.65624892144308,312.0385746328767,469.07572757323311,447.37545832439906,437.67436214313693,null,null,null,37,18067,24846,23671.742338732041,19442.26515221622,20995.589326582471,20343.754739431159,19603.604570599116,18356.819482320909,19259.406346988479,16548.677597917274,16233.256553945392,20778.259230616728,23182.829191233726,31158.194801931597,33854.186062301007,30955.976679114825,27085.009350665336,25533.118171842882,22850.925956470859,24525.170820379484,21032.430260405614,21813.108032545788,23942.70143501788,18858.495664463258,19548.401792438224,19639.059782429107,22290.583820702021,22698.945900421797,23519.180765782541,21890.923906342628,23120.076801404753,23253.991655775408,22382.380098546208,24831.164799518476,26886.679059454171,22417.328138985467,24209.40769986315,23309.552154353169,20453.85261318117,24558.649501281954,28478.323154233578,28390.625714205842,24130.506867913187,24850.359184779885,24778.806599689316,23885.960952072535,29810.005646911912,30727.465824474872,34143.091505562457,32550.090722479406,29539.994169960057,null,null,null,37,48985,65558,77365.085875625038,75466.566928188389,71730.443249212214,67978.329344383863,58011.992796802857,54526.027808189509,57842.167113369585,56327.533125819129,57255.407000430467,59559.991507428604,60758.830278685484,54719.454988746023,54312.677869288971,66464.14317805176,67914.004635760954,73885.115640990669,73479.571779617399,70309.841909846233,77333.08486592042,81020.032540038112,86939.503402854563,78909.659376627664,73469.995742456216,69918.067912084967,57922.29152050829,58859.078189201435,56125.067174241594,61042.311039866407,69153.227479575944,64157.44939190914,62908.459308144826,61132.558606256105,70888.388940756297,67433.000076294469,67452.795225663111,62749.777423784755,66189.887263100303,64400.305773067899,63026.316911180475,66778.839452364802,66517.081527895862,64040.860059555976,69487.506546356439,68384.598990923172,61256.288276665655,55557.62102399749,59803.671357105442,62033.916150327081,44108.925366048192,null,null,null,37,9149,8684,9080.9080082969267,9386.2473632941947,10562.796802910283,11189.535345264927,12227.464835306771,10927.298050207468,11291.891671742513,10054.983118928803,10972.325975894051,11491.445181118894,10724.572538418015,10786.022428813678,11475.769332748763,12766.677899660122,11014.705513742709,11490.62878392701,10567.347145522983,11754.729297345653,11697.104618825228,12016.515768815569,12492.810375204721,12057.730406202132,11768.003802689833,10320.490852709509,12228.506088373937,11823.837123440271,11087.680148607707,9582.78853596101,8465.0189953082299,9302.8271788006441,9753.7405740581453,10326.325185234926,12720.03219023871,12956.881659195098,12713.769095890044,12630.47624327532,13077.3651316497,13473.376169719366,12665.220987091465,12425.132754505674,11820.364716874308,12422.401411258425,11988.787621030086,12908.094227805585,12201.903298610063,9776.2231673313509,9978.7221591400357,9983.3963400692628,10030.545085798525,null,null,null,null,null,null,608,547.36400000000003,677.43799999999999,751.20631090584357,754.61435328851837,722.45492156992668,687.66699039484013,668.08885975945691,606.09206961172049,593.01269106907569,613.8193951211872,561.54722811996885,580.47019180084669,500.56320076361226,539.89747028292845,531.65399908558334,553.67512792966386,472.22181652442544,534.12768859154266,606.01361280503227,583.80224478272464,570.60654099530029,546.30781756110741,539.33784963404116,501.58990195372229,450.56429604781988,486.07219533036573,462.84681273777824,447.45120963567479,480.30367244570948,512.44379402799098,567.8330190458305,561.06298919009203,546.21322222950494,539.31685145727272,469.74527873289776,518.18229622574086,573.95336128072211,579.74739051138613,542.91745433716733,487.25661719876575,488.52786692568623,482.83686348246323,447.35956877631003,403.70180909993854,417.4701249279218,462.40520648957789,492.83588757600995,489.28957382681608,453.02564953429345,483.30014718208895,542.62133365333841,541.82072106784767,19,null,null,null,null,null,1944,2450,6530,38900,405.04743254075646,null,1944,587.65874505313604,783.459751596665,9489.4088669950816,56511.442786069601,3558.4832904884306,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,9.3168186676360172]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,1636,1636,1764.3893072585727,1700.5888713226057,1942.1428562718065,1498.7002113632161,1255.2116234027762,1416.0463577476401,1598.3440344436528,1756.6154557816712,1945.667236314579,1675.4548771666718,998.8501291406377,1070.2258429604576,703.37022760162677,650.40333661253112,585.48867904636973,291.32656578941857,432.59780548310448,685.71131673128752,368.2684924031463,640.25137599074083,755.52204998805712,1005.4807686915425,1061.5033541785565,1203.8144755601083,1140.2036213596336,1096.1786687947883,962.62947142860071,1245.8938322874451,1243.6066472637153,1353.031957247136,1585.0925351795806,1584.9291258135695,1327.3262284238626,1208.3819808074072,1209.5409668571147,1230.1372241050271,925.72095335205881,776.00188399262959,1044.977170136563,1372.4328150988831,1518.011465005734,1341.0987888535583,1046.4778482525512,918.31283611103242,805.5315423039242,1370.6732175857794,1216.4294567556633,1519.1372524816329,1446.2933253438819,null,null,null,38,401,450,502.03937975660079,523.16893641013746,510.55276534603371,448.11711155112641,371.50905475190541,324.97220034834538,318.93717530807976,298.89247737077335,416.54139266338171,457.80460360300475,448.77108499503225,504.67829862147693,428.17110608035318,430.39265013695911,405.69540576200785,557.87472147244887,496.20250697379646,500.55757599880093,486.89333789957584,503.17907517012389,584.86321240075506,580.53624588195953,543.63560375579402,489.30322329828482,463.20824720436724,536.10335041522376,568.43712104335214,582.56752249937347,481.54484425837063,484.85855454796439,521.68764617487523,606.33708643580007,578.32337605067664,587.68367210461463,550.5293472248743,584.37777950477778,621.46197081278069,627.40912480774489,670.17534497153338,587.34967814499214,559.58995008307488,574.87031793286133,548.8035026136746,529.8648344002886,528.51579262654855,393.96238785902159,391.74654366243118,407.28161667744342,460.70183181768823,null,null,null,null,38,18067,24846,24189.224030130241,26418.043549207854,21410.454771989414,20826.671114436649,20926.626326007998,21148.886847010635,19601.46184813181,18142.297196061001,18796.094409899044,15647.545931955803,16200.46203861389,17311.469779480904,19129.389412830285,19071.685707197237,21547.303269796823,18286.562714970729,19022.068092770329,22157.261992864904,20485.767730803615,20696.980373118917,16736.298837202259,19011.512126276193,18785.886731194645,21884.901305813793,22601.668401219107,21472.226505807164,19058.552638455585,21414.258717194112,23862.779042278587,22819.566019005273,27204.625053855521,28209.138443617001,25139.355705652284,24154.944112400317,27624.186383344495,25793.767446995578,25431.008964582401,26585.677710430697,28126.864814590052,26435.251368628382,28268.237690296603,27945.200631066931,24406.440932357309,21352.527319980229,22535.950431026471,21227.879147932632,22580.303748195227,21588.163101027043,19820.663645403441,null,null,null,38,48985,65558,64241.871412376298,69370.216070027818,66781.011103674333,67422.85032096025,67866.729488891753,66252.272638080191,66306.374276667353,59756.687737945504,48313.247760493614,45164.843661124025,39937.060399736853,44215.418745289826,48356.98606490752,46967.631348623967,48763.020893436536,43916.685508836243,44235.265692098401,45256.587160953044,33452.943511319754,33389.133919797532,31599.577097747278,30089.07534178453,30685.606541943696,42034.518414726073,39625.227712393855,34984.228747881294,33750.522813096599,41968.075010361208,41111.195384361738,45901.66930122194,50203.541564905747,48586.214117857831,48889.360462306729,42480.50149455027,51899.817141261548,52796.095505546124,41212.606847623407,46206.266172204392,45882.870351674705,38088.920006543172,37369.571189303715,41998.707770995279,40858.572019029358,36061.878513218035,29255.031082406087,37312.796247407387,37013.563301386173,37075.208075491893,41366.523796277317,null,null,null,38,9149,8684,8832.9421046495663,9060.518729884705,8681.7886753071434,7076.2165167053099,7657.0464425181935,5592.8192945112542,9479.2197269446879,9372.8781540699929,9986.9829109557431,9245.9482928504021,10234.825028084044,10586.924297716581,11413.882734764509,12158.242142494621,10694.935081158645,9190.5625031604941,10810.972476166191,10310.449275894216,10655.937793356497,11815.202711170949,10912.030126195561,11728.13810492349,11428.867003080783,10425.73465743564,10980.48107283339,9569.4662924765853,7802.6240785509763,7691.1538507032192,8651.9423472939307,8914.3525781501412,9519.764606681616,8894.7761618716959,9502.0503487881033,8055.9816741719624,9981.5767425350132,8986.9084910382262,10313.066948118048,11196.703430983458,11326.760394513263,10789.995443970489,10895.866695292152,10598.37095849877,11587.325407648128,11157.622416454989,13056.290744799699,12672.505407715707,11153.946413156264,10035.625489364606,10857.759973177317,null,null,null,38,1636,1636,1612.9243122419005,1982.333787413369,2310.683086708163,2107.0094528760328,2033.6097486136641,1728.4948663907142,1810.4974714638574,2143.2764235991017,1677.2286957863435,1929.4074485782232,1750.4494699224108,1900.4478678971525,1821.8169313357516,2048.8924640766486,2093.3358147951722,1978.2230009279335,1728.1849772980338,1859.5221081592006,1901.6936791472986,1804.2133088463902,1548.9745106368539,1616.9243615869452,1603.0024424637429,1756.9414775297112,1551.3623671642736,1484.7508572406407,1501.4043725238059,1116.833450368465,1251.9150243768418,1472.8464991625501,1875.9570138745808,1524.2844353582605,1544.0425663088793,1705.891319635384,1940.4925370130079,1963.7346366064567,2224.2095977452673,2173.9126587975579,1745.7458220000258,1633.1582987423203,1627.1141072927849,1915.4398112849099,1904.6802991630352,2126.5400151704835,1794.9909917931284,1841.1806173739035,1731.5883967223619,1968.9888302483594,2258.118884540012,null,null,null,null,38,401,450,502.20133897744347,504.12284330881255,409.42082324079888,416.81247112800366,415.80471397266274,404.39874870172582,441.93968421822882,494.50285595046455,469.00582976899665,444.70718505250028,526.40370495399407,549.27424326313917,647.47237462424971,726.27540813655025,626.43644567980755,532.71620462344663,482.41075767495846,454.87879434691433,434.22021239518915,621.95211877923521,512.34088907721878,554.576221645592,644.13749154822904,671.99070906280099,678.93533506402821,664.6231716328216,593.17551540799468,574.5959832781225,535.85920811644348,656.60482361599463,675.00938017944088,651.90818089839092,586.32742535144166,514.12011454877677,468.47022587123263,407.65169524069586,366.04085159673991,401.91884017042707,516.1305586685346,560.4280328658831,572.41144957551319,601.59157341030141,605.06807207340069,629.11941615691796,547.45928612362286,501.80600260992804,495.65433251123392,464.87349923066495,427.85023044923696,null,null,null,38,18067,24846,28494.63208889803,25809.118697915674,26396.087818683231,28657.109790784336,25651.92719409764,27249.583009222839,28098.701112587089,26298.285388166576,26417.060323990085,22123.254889933625,21050.117657184663,23815.773015260071,25435.87417923105,23357.168031068173,21186.36348508732,24410.316715435813,25966.199497741774,25971.259301212674,30411.101499915178,31765.043062477991,31865.532553932757,29317.604348253561,31244.049806626914,29281.563161001795,29326.375226558612,28391.296837230209,29671.71572932597,34269.989258461559,30083.284728922183,32794.207151020608,32160.937521470678,33891.394441227567,31360.439218776621,30259.838563139543,27663.024552012197,30976.424277969734,31936.659892846128,31911.732366506807,31226.636969896881,28614.826311375673,26947.80459928554,30009.607241054215,29209.071321471467,29571.553308735867,29111.514104351798,29168.699700004527,29734.76637235958,30236.161476087142,30553.598168703789,null,null,null,38,48985,65558,61069.912249224501,62881.355605060089,63114.624570848042,65828.837154691908,61865.671574398046,65491.061063181041,57233.319320070004,69629.251391415237,71862.307459509917,65658.880026601619,65278.568036559511,69949.208695308815,59464.161558568019,60698.088472906536,62743.678005806709,79191.909756021123,71585.942893639949,75690.848404180128,78386.317211916859,75931.985386834975,69120.558687295415,71642.165864912051,68511.776520199157,71729.622608062084,76871.132445334835,72313.036678310644,74508.712183228825,76545.786238198343,85929.079633965419,80128.383538240872,79038.516377103384,80705.096782352368,96130.849885937234,103304.28697586175,91430.339332602205,102261.46726441334,101014.51632602848,96257.618197880191,100782.3678476332,103609.87000254457,94562.614230300591,79195.616194739006,81643.233136003837,83082.866711102586,77577.348394307017,85850.058841549107,85296.498530367011,89329.869922425089,95892.225458629211,null,null,null,38,9149,8684,11697.279391900651,13141.421435776665,13238.62225364858,11810.278909555853,11750.406325321379,10606.848428262938,12361.732231293783,12289.591913125991,13331.400190702916,13571.920668996683,10927.299912492752,11757.050380037324,10450.218616806575,13243.435283869516,11983.061580412677,12743.001764939167,11833.761733468464,10070.726300808446,11646.572601091435,11260.142516039996,11615.165999417082,11532.503168237974,9033.8241563493903,10787.350580209115,8891.7789555196614,9000.060668437085,9996.6193348321358,12098.898021015255,12753.316741350962,13310.362471732824,15228.24765744925,14828.776245167859,14223.529001399398,13175.065389508145,14480.645416811052,14346.518755504798,14658.269251179125,15705.766690026016,13354.574673237359,10849.912132197773,9190.1818808881817,8954.3573545380896,7446.6064255012116,8156.5136152856439,8691.3195661770351,9375.9094617297524,8637.5043511134027,10468.22068428011,9101.3030255586054,null,null,null,null,null,null,190,547.36400000000003,677.43799999999999,682.68520221846552,730.42068224896855,652.39459502986324,610.69606649387515,597.51568363312867,561.25319142585249,582.28132736293446,543.35036229275352,569.1302903865884,525.46972308228123,530.51419074896785,573.26474870721324,592.54933870583864,597.83935309714923,610.50276542338713,585.09129474523286,595.59962580859735,634.1308738476456,588.71389121348739,608.70909986133654,566.90452278908947,601.20962130979444,585.69778908995181,622.21795045353645,625.40857864784368,606.62488280642162,562.52723716648859,612.37338209180325,624.36861990795546,624.21540470078594,706.9439110170955,733.93349833109244,693.35673773315443,654.49323774390677,729.06173604575099,705.73045060281208,702.96726637494623,739.37427176622543,772.33914560458129,705.33336628210839,721.00431182427008,727.13027458227964,682.32165038511675,622.92207173686586,645.19510106689268,601.87089905477387,601.52050427415963,580.85639598373996,590.67635492397335,630.30379373786241,565,null,null,null,null,null,1945,2410,6410,33100,446.46726597765183,null,1945,647.7522683848423,834.2901559324913,9315.0246305418696,48085.572139303506,3500.3856041131103,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,9.9212883408188155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,1636,1636,2013.0926843774164,1827.1097355995635,1260.3363268900125,1498.877203245474,1428.365196641588,1564.8557401924061,1178.6190731779509,701.10383463574215,1175.363455692795,1384.7217502097824,1173.4772920780806,1016.2412870105936,1151.7856730385074,996.45168273805666,1542.9892523509134,1393.2647819922313,1670.6312508082569,1665.9834423047444,1792.0040641471417,1669.5776183308915,1609.3047811860811,1125.7400990581277,1268.5442408932784,866.67418622537343,1182.4045469508076,1337.433071797313,1434.0628096259898,1464.3511106172959,1712.360019237288,1668.1044816253773,1736.876059606426,2083.917257967254,1889.9245981931251,1973.2131394762068,1550.7478650401288,1507.4515662993156,1503.2345592325833,952.85852679167658,1147.591937142648,925.4704511401502,827.46390583992024,1266.8595287683479,1502.653810052693,1585.6711278544008,1229.68621844565,1205.3001462416617,1029.6274762099547,1139.5432608266606,1014.9963933552782,null,null,null,39,401,450,357.22487931059436,388.86656464599611,369.98417783530567,482.963764624183,421.21148283565446,457.10430797671108,531.57576882191825,426.83882195837413,384.22665937934039,340.64682408797944,417.57918176442377,451.84026389244707,461.30454209400477,463.26749303885128,469.66348792346366,402.9974619480343,443.93198680025495,583.66552816838475,586.65804261374524,583.6853264318006,554.69971303908187,558.34081885164073,649.10337384047955,565.35606546200222,582.69224343926794,523.6931252994749,497.62867257051005,600.23825019795402,506.14029856899674,418.00146905449941,366.9178029413531,384.55619345890216,535.98912006572823,464.47407494583422,525.21845858071185,413.84437619596281,411.34486013912277,328.93019859322766,232.79511220522232,290.33241540215761,272.93856753322473,388.85602070618927,400.77254248585251,373.23195975405997,424.25570599825488,467.37481171433319,442.62903442558371,411.7457497994875,513.52446161772252,null,null,null,null,39,18067,24846,24550.666122059691,21338.138102993576,20410.298364602328,22644.477577041849,22581.435680962208,22476.308611947596,21779.643753400775,23534.896803163461,23250.48359326323,18361.726642199737,20643.12580303393,19378.553509141682,17249.103945888695,17672.460415380701,19431.072590357926,20045.513168447134,20439.368649151384,18998.202362076743,19559.523467973871,19996.927785271269,19916.49122795611,20714.486039539319,20894.187550962499,19448.253733268979,16845.947500103983,19137.844365823516,15805.444833842395,17811.397947080332,19159.164211863099,19218.634361908164,19368.930746112837,17391.017125904229,21683.603679587977,24323.833992360789,25416.597530091909,29227.00825554971,27888.521283671224,26123.898690141283,23090.699422284404,23146.664567988875,22002.571582891669,18475.003345107307,22700.056053759672,24427.607223152576,23249.682206415211,17231.359692544873,20302.59854889441,23737.897489237908,23647.780927705953,null,null,null,39,48985,65558,61984.50020606113,50307.0299317315,48490.044221622935,49588.967596003531,48395.336899260321,54838.097447423439,51676.520994409962,43215.650009294302,42313.738702747491,34744.871090699118,37023.683400032569,38032.820159653827,37241.192277268856,39463.038587812109,39662.571570037253,45406.654871015133,38550.316674544825,42353.115176618856,41208.094381187737,48241.245567983162,54571.044629284195,51179.844379896349,54068.033749694267,46680.436259595612,45900.070182398427,48742.17403736087,54769.696884123754,59834.936636118764,66515.016921323971,64432.26924371341,55486.760863917123,55987.713324248158,58982.273997859505,59429.257026189574,52287.100406895843,36240.599814547626,38699.339588540366,34992.695602100452,31023.861955298074,32713.721713333645,37462.493370309465,41183.836234159382,34558.627326433998,32515.10476257437,33630.602001383704,40939.741871652346,54845.753420458983,50461.257743732604,42037.740965941077,null,null,null,39,9149,8684,8409.5766207776487,7755.4372682089943,8130.2156155950042,6777.7535120977454,6906.135336579081,6640.241648261208,6553.6345099706705,8162.2929125083747,8793.982337194946,7032.7469866396486,5961.854732413035,6791.2403520447442,7330.1450433391783,6342.8978515024537,7614.0313383998364,9453.6461477135708,9626.9725366643033,8066.7243200779121,8133.6501048118762,8049.701169196127,9565.3380946751968,9384.0318996564456,8936.4068630489091,8370.7356432570632,9487.2108659519508,9852.2300128697279,9442.3480612626736,7849.24715405191,7524.9838027664737,6009.2015057079425,7479.7724136236593,7126.2530404843837,7223.763813532536,9058.8162839639044,9889.8781431496063,9610.5235361896503,9342.1297054397382,9531.7138659630928,8809.9895680391055,7507.02405147225,8214.0253043261964,8620.6398255391141,9608.3503624241985,9785.4789712800866,10808.380749653355,10962.241247924767,10135.858768552822,9146.9292440851877,7844.2649771476754,null,null,null,39,1636,1636,1528.6357963709779,1847.2420589737958,1691.8431546693243,1985.0056232329739,2314.0325438856116,2430.0222940073422,2505.0295409851969,2062.6256258117032,2327.6144062691897,2405.8720373120664,2526.0308227292539,2834.0507049633552,2477.9318263311093,2511.9540927504399,2179.336182032408,2101.2197825301996,2507.9037498148359,1865.3102616960259,1690.4740378177225,1492.8196763391018,1929.9459377397845,1860.069116261456,1754.3111523526145,2013.1946943220892,2444.921426309963,2079.1098536195782,1961.2304292669214,2019.7793902621975,2294.8620354895079,2095.768760327529,2282.7521856377507,1920.3611452029008,1636.1485054828229,1550.1252885675872,1346.4460664314001,1290.7678876423408,960.78527466651042,1196.6004810712832,1466.23839861686,1187.9345897561734,772.80642546179331,757.42572150663466,850.98927339867453,1141.1078527786347,1545.3372111423018,1750.4383400827019,1861.8002118715026,1959.0187497602153,1660.3792888578546,null,null,null,null,39,401,450,541.70355702949189,505.2430204436896,493.63606107416234,587.24068132081982,703.63506029985808,680.55088433212256,689.94485578383922,549.98659232358204,540.90690228566302,608.45508092714419,613.70701375909653,615.38440732679464,509.64203768579739,549.13629307939641,614.59971931535972,650.06575101138469,746.87597585784033,766.77025063521,704.05733948715977,837.16308882225462,849.84202715793742,728.850399184823,647.10238233341659,550.99055758626037,590.98960945327929,475.22846319481766,504.75591043936635,583.50047120606007,542.57344768614291,636.0315307546548,628.28019558682411,546.94818690098577,759.21903439919743,707.66056274802884,679.28583266185387,700.3404149565572,604.84252468157649,618.17219960963598,747.26505429575786,661.4373022863698,680.64684809063476,727.02082734710859,682.55485458140947,663.98185980297319,571.82327802003283,530.26560459638949,581.60877258842027,496.01020730558866,510.72937153707232,null,null,null,39,18067,24846,24929.218644698827,21522.308852293158,23476.322595735583,25142.779570522853,28658.258149310397,29480.18379151828,27961.517670100136,22194.664105772783,23773.904083904254,23276.22401563972,19211.994597571818,20693.712239977929,24202.476857225265,24949.376265217023,21483.108548774519,23117.509591604183,25697.415644861736,26190.393295365662,27455.443816395007,32015.826354338737,33395.572010190568,34594.629115932614,32151.185026797772,32677.846472633013,29811.801167652728,31685.284812845002,27922.14930557847,27117.877582783905,24432.951440433306,24395.185639375879,25928.500461584954,28958.069124571161,28119.188623900958,24745.087929867237,23080.350831831078,26776.015675786977,26814.528180313253,20253.926273793437,21297.637299905648,17366.418632634952,19627.678533108257,18734.620113664245,18928.62505128239,17127.45592677025,20583.337313950673,21364.26816953408,22704.623034298696,23278.13458917489,16943.708994236418,null,null,null,39,48985,65558,70297.463593757042,63376.14645834011,56989.077822633815,54484.851627491713,52541.567260226191,53524.180659844707,59890.541146334348,57574.602164209951,51422.900410683462,61405.34399631116,60097.758549433565,54142.351952794284,46757.684149537643,57073.827771136821,48709.110710230016,54135.614106784291,66436.582332833146,62942.681309162916,52804.173279187547,55552.569033667009,62638.143096444292,60571.964046125431,52651.118869951322,59269.969637059468,58336.534449193889,60184.310049948712,44855.647353796267,42780.805204256794,42303.62069074154,44668.10839160403,54292.634567417626,52251.23417468273,54478.545593313022,58124.88623378695,60322.663823776056,54140.535030454004,64927.532002368564,65178.413364996937,73819.206546563641,72256.659904970555,68704.590494241624,64627.170306810149,63484.365329359498,66734.259591656431,74171.185229292212,75244.528950473614,83938.69791374862,85684.552327434081,86987.225037740092,null,null,null,39,9149,8684,9551.3922935351693,10117.684779765761,10767.776074268599,10549.40968975766,9341.7751963183491,9785.5943396838138,11035.413617733066,11123.37084450419,11150.244301858884,10316.604085137742,9394.5822928311281,9274.7071877865819,10633.792492334183,10846.842064290542,9951.6513862464399,10093.788681577098,10095.996752563451,10265.947498648491,10652.5821641201,10911.038044520225,10405.584319143998,10889.687600013986,9173.6801724363868,7907.7351965543839,8461.3651129822374,8467.4882311379479,9163.9952464553317,9177.329881407426,8588.6379330904983,8288.5013398292049,7647.1999337218658,6149.2774574989735,6349.367250086364,7203.3918998751951,7192.6959131718204,9135.8151651410135,10529.85944114047,10457.71239057294,11715.06881037339,12457.666750777678,11854.717221221945,10947.960203591936,9854.5358775064742,10553.523121558297,9468.0676659494238,9233.7252919584553,8809.1372151789001,10092.13244636198,9817.7067331544968,null,null,null,null,null,null,433,547.36400000000003,677.43799999999999,637.0848685516612,573.75776951214129,556.82184545984796,605.27314147989421,585.94088747872502,604.72848844642476,609.54590873813208,603.39240593348393,592.73794109079404,482.29610342401713,526.58089191714589,531.01311475609657,510.36282128251901,510.007906965134,549.06786210738937,569.84636774993407,574.78580794263735,586.17783858091366,592.77102910126996,610.75589791228163,630.80991276652412,633.4411507238907,662.40633932613525,598.82738571872426,580.64137452837213,603.37970255704533,560.20254829211297,608.0274283350717,608.61783522089445,563.52041896649814,549.25177401250562,525.66139167290771,631.53370787788742,666.62597236128931,692.94067051655429,675.67986868898106,659.53482290415457,607.86110310210825,525.25051351500679,531.36575335093016,528.82724884523464,527.80486391620173,583.72923940439205,596.22724868036619,608.88788143585646,559.20626000043103,610.82638020749209,627.06719747554939,623.62449584011711,588.6182625230133,187,null,null,null,null,null,1946,2580,6430,28400,410.29596508153463,null,1946,595.27352248040393,695.10506005288562,9344.0886699507428,41257.711442786058,3747.3007712082231,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,8.2661142276559367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1636,1636,1398.4732918500517,1670.4688164668996,1477.0936453114598,1927.3713452350207,1895.0683521343701,1743.2590789676408,1310.1354597778411,1610.7965374214555,1462.1417226490639,1141.5786595044406,1247.6810351674076,959.4765880022286,527.97637174768136,905.67111068349936,1065.5234973456243,1472.5524724418713,1413.5750440508405,1604.6978629489652,1418.9388070830248,1115.7889708637986,1554.7886477664961,1224.4586499792936,882.41473504769522,1062.8412735649356,1067.9021614014548,811.07845461760792,1122.4031831871255,1244.0296588843332,961.32328021556827,920.72026017012138,831.45739018872825,879.13662804318506,898.12241640011075,1415.4457370758641,1308.8081553028001,1644.6712225250462,1505.5978116537972,1915.831541346939,1794.6576679261561,1494.5604758511565,1348.2753558124919,1221.0045635924419,1471.1437186177891,1360.8116135523801,1110.5504222289749,1499.2324530667017,1348.9856873678764,1619.6248290293863,1429.3326477869537,null,null,null,40,401,450,482.67280970967579,550.28174522574682,533.61699238586993,583.38555998595052,560.14941233684476,451.4185522018355,496.88265243402498,544.96203918031335,488.76086554049209,455.15271519891519,449.85154552605871,417.96595653303029,360.35906548285874,265.95005452710495,281.97085677500814,181.82996111077009,177.60588865893831,188.56262401463925,213.87289466637995,305.34085077518466,217.71645829690038,258.31855925235885,325.24008517547026,403.3239659159334,392.49648148666148,422.41893393972862,386.79469256495338,583.26788518004309,517.07389063429252,623.90517067554765,513.93474273304344,554.33423724171041,474.1192537991609,341.32354019643822,408.59969519759863,445.19823240032355,397.56340254409776,390.08184196968023,400.84719977022297,439.95567111841768,408.233879799769,426.68204016774416,356.91463089398707,298.88676287721262,285.20511003340948,298.84573069944736,214.23970963473306,298.18179711416474,285.21805536747507,null,null,null,null,40,18067,24846,25674.635638265274,20007.465903677265,23460.160747783171,26329.358649588838,26097.0039765322,26710.552430839867,25829.185336871516,20311.418778257546,22839.499859632007,19368.556114746192,16717.274378123075,16059.674268221021,14961.9007084943,12508.960948848066,13062.576434730361,13492.660728083501,14850.570807109436,15769.957288133048,13814.532067378714,12352.921824120822,13788.640166721936,12432.087875437288,14484.820547116919,18767.850167308501,20527.732965729643,18022.782461827206,16980.743063038135,18218.685198220042,17445.937908489293,16632.530664265258,17194.19543618838,19200.49498416733,19128.672358163745,19882.98153420501,22285.578333783364,24778.451835072989,26735.953424616651,25463.510944333339,24193.047924694256,26868.958611790804,28919.502979967248,25367.011353286442,25035.79532776526,24952.127321320258,27035.131481608325,26042.73969696054,22890.094495514197,23203.999853805573,22696.924611306873,null,null,null,40,48985,65558,67361.685290857698,68551.786795111315,74321.830433627401,76897.220908334159,73943.566726923047,75535.820976126255,60730.233985637678,66170.95028073361,62293.735772208733,62825.087578416526,66809.513586787987,69829.755345406593,74314.775067051756,72687.13599606257,68794.777417160876,66397.222276874978,68677.654873944834,74641.239904469418,82373.983367202556,75216.349343898022,70711.961514225564,67815.716824178977,66279.313929892902,60055.308844011786,62631.986589284366,50873.258282980074,42498.853051631217,44224.969615992835,46681.124101350579,51408.271477628892,52051.549338155804,53939.168466498755,54738.679753533645,56609.600181056179,65003.778005817869,66772.377741405639,62793.81808993686,69654.198755549849,69105.740820313571,66361.555021818,55618.502294549813,56002.760386397465,52742.643983906411,53108.890115349051,44079.361967138066,56884.275235473069,57922.891446947266,62411.447929447342,62713.217178503575,null,null,null,40,9149,8684,10512.046266558766,10113.658670947387,11196.894307388091,13425.266587175878,13952.809506473428,13921.355661541375,15146.74093240501,15846.714472369018,15369.359041925591,15318.449279739181,13111.980278028823,12411.357924213111,10852.154682167073,10400.521543551426,10521.981638244008,10940.042119378631,11611.014024179165,11601.212884954164,10378.031974840294,8274.9815005127366,9035.2128877538598,9782.7155114411144,8726.8092580156772,8016.1539734949556,8321.5186940679778,10193.683252872519,10187.773438565764,9002.6032112790363,8313.9637865369386,8279.2272371845429,8480.717131013349,7571.0416278370731,8771.8399398320307,9315.9514500282821,11034.679597373177,10101.507773823545,11405.358140624543,12932.913692140912,13633.325483900664,13917.357344173048,11828.014549489033,13356.435996229613,14743.098916893754,13560.625255194267,12791.680360627339,11403.834763809375,11023.34917240301,11719.380467790561,11192.923935636964,null,null,null,40,1636,1636,1640.3943331191113,1794.9183949109729,1372.8390329628351,1569.5584428434681,1752.1046492957757,2022.9193614182846,2213.5610854745428,2141.0264316260359,2010.9248813299025,2258.4394030897947,2459.2902216757238,2347.2758891094973,2213.1073632424232,1728.9783077439954,1773.2768672765169,1976.0223059452508,1766.2072918929844,1618.186909828057,1796.6985300574158,1697.3240356832762,1625.323756589846,1930.4171159774105,2236.5615832593226,2075.4381846781998,1758.9666200043416,1296.4313306651063,1647.0408978830781,2251.9646281423252,2457.8793252117143,2411.1337628911833,2630.1921557920009,2433.2959073463198,2371.5523137045593,1707.1916581099363,1605.2918381202821,1186.8174784323091,874.5570933479803,764.48025144008443,952.68476958869587,1654.5056928470235,1631.5063554876187,1817.9791408948083,1895.0033376407266,1545.3189374402732,1532.6279578185831,1904.4926097255882,1833.0558640627792,1409.7883447998722,1775.1077938197445,null,null,null,null,40,401,450,519.84305006894795,550.77858462786537,550.15751246767491,527.26727475916766,608.1256185081279,674.49948204006262,601.7048295383845,645.39898837534463,602.39630215026909,548.09141501255863,543.84746405331202,524.87721420249022,560.72512693227998,586.82407614004342,626.2078029523193,592.48418729467733,560.39488953266141,565.5164260048125,582.06849171222552,507.09087543597701,564.92574928173622,568.08118124561099,624.68557359542967,626.99193458664593,540.70771428674993,531.12046745420491,583.07001078187602,487.93483501088764,524.26768725066722,503.10007059283157,510.17320309346809,535.29738254748395,496.20425621527096,525.14564143609925,532.98077100887349,533.74855985389308,444.33652489712051,541.67994094864321,485.70373379544594,538.82389928967245,576.15056983426621,626.59141426676968,658.5462399497012,710.13423702656962,770.79074731943035,788.09415076898824,660.49824776531136,814.22845723223259,682.72002361378259,null,null,null,40,18067,24846,23350.256253679658,22598.181449715001,22709.922438293401,21819.926535878352,21157.548815457645,20522.009643840051,22933.995596988156,22485.785082224647,21185.896167550047,20854.031386027797,23665.858063678952,21985.781422585555,25461.600186976983,24494.246273005989,28237.778837569938,28033.073722637055,22696.753472077813,20937.398634872268,20871.910597066199,26141.933979785146,25502.01349605096,25873.202346075876,24126.748661156693,23342.611363282846,25384.411712657267,25964.512470399968,21321.455708023503,24070.776725905704,25118.060461128087,23479.784788722071,25814.583203165228,22500.137568684408,22144.804243838127,22023.247751253937,22707.258546208897,24035.768361208873,22766.820246289855,24352.032233358481,23561.183142608141,22490.24629783936,25688.866495308252,28933.525151269285,31312.929655785767,32697.944965602976,30404.776783860925,25742.343741843761,21741.313518176095,25690.746808157168,23387.90071108436,null,null,null,40,48985,65558,55041.746449782957,60167.312707101424,56287.878763482338,61664.901723105155,55379.322411598361,64584.208515943101,61463.718744113437,68844.079427595425,68644.337808613127,68939.084214781469,72378.43207215931,75182.850604368068,78744.45839671322,82380.897174713173,83339.654607228178,87421.067945650269,95968.238139345762,94246.490879691715,87560.306675048108,78467.965495431767,69172.570688305248,66149.52005638351,67309.275337304352,62260.477838344355,59694.963330092221,60080.142816536551,60317.075476908001,66715.870606868819,55968.624872705361,62395.442730392395,63019.197322515094,68603.281454566226,64508.97854862448,68009.715284693448,81359.912196426871,94370.495810362801,95443.234820705984,91800.977197735323,97778.900093884149,96156.975280296683,96507.661625547742,87042.707343932751,93685.092471399723,100551.4266583959,97547.741659160747,85237.372795580828,74774.938479883291,54685.479187637189,45073.218409195673,null,null,null,40,9149,8684,9038.8623720612068,11949.06903537652,12114.896134314244,14045.04816069184,11999.811704210371,9759.8748648307919,10276.221129023184,9805.6662420339981,9226.6154160405567,8377.6653510172528,9286.63847786324,7951.5487439273911,10093.770810993778,10841.587509029079,10029.93771793805,8119.7203100043553,9122.9249179565413,8812.5673350861816,8749.2209588076639,8699.9867160863032,10897.203233334692,12730.794057493353,11447.101510932196,11466.670068807654,10373.210350727473,10586.494846368116,10114.845693737816,10465.066475182313,11287.797159945427,11611.914252139788,11549.232752634742,12170.507400985392,11540.247825426082,13124.638733986203,12599.056575113362,14541.845627700408,14803.14250652253,13913.655741466593,13687.01548960957,13051.559744499851,11723.668449468538,11058.516191368295,12715.310677832695,12734.085198710582,11696.492926808853,12097.508976802012,11260.692521707808,11704.118010961151,11911.311165616837,null,null,null,null,null,null,779,547.36400000000003,677.43799999999999,721.20522076885823,664.73089136256033,728.33881380729213,809.43553575626788,799.7115228236363,779.64660465544716,764.96870089832328,725.47342300208345,729.37200499431469,675.2077178421564,622.93321607689359,603.66254499941124,564.849935445499,497.92631679191351,503.22456983060283,480.17920628745912,508.57395688542164,535.45705150932179,519.23513741882346,488.76228052715925,481.89506111744839,478.22091748256486,509.22438100031172,566.81436989160363,595.13020811001365,568.14018159019452,527.66256643542829,589.96956152404778,558.46202760510732,587.30000967159162,566.87299472409177,598.19715301002634,589.29020758031004,571.10931167287708,657.14386335804238,693.21751285251105,711.52197656928388,723.37933352037237,716.52828971930307,760.0579133804506,733.23712523618758,709.87516373168364,694.48847048848484,664.64615387212666,661.32216841157344,662.63853645197935,595.5179297682763,640.07170948448606,624.61054532036599,627.14200578949419,533,null,null,null,null,null,1947,3420,5640,21400,374.97553595206614,null,1947,544.02925479856128,534.15925672102048,8196.0591133004873,31088.557213930326,4967.3521850899779,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.3521641339797039]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,1636,1636,1481.1356017223575,1151.0738913898513,1557.8634227837774,1369.2013930067105,1474.3466266744526,1978.8600990221612,1524.2190353798023,1369.4140391496451,1349.7356946541654,1474.7509980525201,1550.3800188453481,1598.6810070358345,1304.3569965015865,1613.7856136616861,1835.9992925597583,1611.8525705478291,1505.8159743979231,1300.369800502116,1499.6334303554713,2001.6302127289805,1999.4122506587473,1451.1007198706773,1275.3753917444085,1366.6207095507186,1651.2743872992419,1783.5629756063672,1618.5219475488614,2210.5579018708886,2044.2241782052715,1759.9967673593978,1583.6668217553133,1363.4534065187925,1134.9364353449653,1638.8571662736858,1439.9128529500158,1697.0279786726114,1729.0875406427742,1483.9996008999342,1387.4624252022679,1686.8328407731001,2207.5859130722374,2351.5055891718735,2025.6697580837974,1857.988936347653,2198.7910142782539,2036.6369750592057,1947.2698890866357,1983.9037819210678,2076.4072655403907,null,null,null,41,401,450,379.20144790353521,308.11141157946804,257.41202480542353,380.06531580359984,338.3468589474914,296.37603569007285,341.82840787248148,383.74149040958088,388.10172166081327,345.97421759184101,370.18059199208346,354.51856925561947,388.51731896885957,467.58151551731379,467.47050893019792,540.50077636433525,529.22678271211441,467.89745692539481,435.40846596954498,445.09954462390942,392.07527449948179,526.44069626524265,614.16686486313222,654.90469168567154,490.68850892984096,444.33596729779788,435.00136278763995,607.74067621221116,632.86542516805446,618.14424942126152,582.10500131391791,678.16471184530997,660.34469314124317,572.19699010663146,631.70421102583805,647.88106291749932,699.19097478706874,636.65400294872313,721.15849265746408,768.2216254060171,607.50066590342487,608.28660224382668,515.41080327485827,503.00870814727443,526.68001448386974,557.27941774113617,507.22305473635407,454.07118036268992,467.90031745708649,null,null,null,null,41,18067,24846,24054.168659283976,19396.647790977429,19068.305449682008,19610.026200962882,18516.049142752348,15564.818604575583,22470.514956090497,20752.844055890178,19223.805787398833,17418.462370984515,15816.201465357988,13524.525397665009,16088.374835604827,17112.627024738733,11990.117030636135,15832.451641666215,17879.540072353426,15871.986628451956,14793.808815187873,15370.000460049214,13560.54548547076,15795.626275740044,15823.066181449065,12314.808771754528,13052.531363915594,10891.613618758573,9936.1781219808381,14033.180427253577,19578.80643386886,17838.244570964489,19554.527135649034,18482.786319044721,19444.699708460685,18387.599923692851,17859.385927624691,17503.433754724978,18913.740017889948,20171.598723809264,19625.396620369389,22724.708957281822,22725.157966361538,24298.690984849236,24375.871261199783,23159.02580727464,21330.131507340702,19353.611617739887,17057.516022050058,20331.031138624814,22361.279828862011,null,null,null,41,48985,65558,62356.601163243038,61652.711151421099,64242.366477302181,71279.59853750882,72567.297917036136,65142.291851614922,54758.95050181447,53243.518701891466,58579.580782567406,70352.365671677529,68325.63799869841,54535.762672326695,47967.191991115891,44204.722451343507,58958.594462126806,66619.549127782826,74331.059505757279,64625.541409263213,61002.742651626424,54124.678314657751,52239.408047797435,53738.004104904372,62203.502582860841,67130.203625689042,74630.455947714916,71483.545726408222,66265.300936013096,63198.022427882643,64729.085972557841,55929.834584003802,58102.674493815808,63588.767470551269,71567.427208772628,71894.995492702859,72624.160995222875,84119.846482320107,73296.234285226339,72856.585518833293,72482.914308920052,67245.986941374169,57244.537140076012,59089.01918188687,68878.132167479605,65290.290440717537,64486.382645027246,63730.481428298153,65911.20813185806,54109.081260235231,55783.516603988872,null,null,null,41,9149,8684,8123.2037127647363,6519.3390315452298,7182.0605101848469,6988.491153877847,6169.9940340349622,7094.6898964486018,7524.1478924600069,7473.8251550516725,7523.7350632917405,7012.4495213660621,7114.7723035886956,5413.5939395252153,7283.5928014768206,7938.1899808325788,9204.5190932599235,6479.3407853179688,6618.4460862646392,5820.1887717073478,7520.7912437786299,7908.3885833320992,9482.6275951655589,11455.990123986099,11529.983484712131,11271.019955408365,10972.950608413737,11469.011378477469,11194.696104411641,11437.515559192148,11018.69527391589,11739.397082334668,9817.7204874143554,8989.94845377616,9602.8108956293145,9204.1016252434856,9834.0530532490066,9794.4669530698338,8403.2549735505236,8117.1226002115736,8271.4410001476645,8657.0206646451497,9610.3946538402524,9346.6365900896726,9724.2880684105421,9454.0098060760174,9599.1812328576325,11205.871308080819,8839.6716359007878,9177.3873074895582,8716.8460278866969,null,null,null,41,1636,1636,1721.7617627426134,1617.7534032971857,1744.5483357020437,1846.0277097700991,1707.1946003465716,1325.8643115350926,1690.2111928890192,1949.0756681273133,1368.3163186393508,1243.3018698522519,1489.7728628654434,1672.557975051564,1733.0475650137923,1752.8329866119007,1815.0663339354101,1558.5759387409501,1215.0028281878299,1286.6821663512321,1163.3341961660194,1479.7980569434535,1476.6702033074923,1647.7291926416267,1401.8668342047154,1326.8985146397681,1428.590662852034,1588.5766965112812,1530.3074450290119,1570.6417788413521,1164.0176007378618,1447.4468600083278,1232.2049990213643,1336.3980643946829,1224.3040631512608,1301.3923294232452,1251.3577688648868,1214.7545955110993,1340.3191375518479,1266.8236725787347,903.6937548637793,879.37172467897688,893.96282078471529,1090.3280137340334,1573.3730473401229,1489.7721701039206,1441.907882241311,1105.266893344231,1582.434842873186,1363.5230704089856,1013.4106158668371,null,null,null,null,41,401,450,463.52481302652609,420.67756948337069,433.13920979187486,513.33105885739428,457.91848366914041,446.57201813030451,508.32209759338036,519.56499887219502,538.22311614491855,537.85379748604487,549.03361566045089,616.45928065443422,607.69316433652943,705.73405412883471,711.38647119013706,791.78830749101928,813.56946342004164,874.1272628329092,801.41994993386595,710.79805518922149,598.83143405055273,687.45287035829313,554.16014898673984,590.48372288563553,586.24425947655402,584.43551252394116,567.91862425069246,538.85005252276267,568.38039581046144,582.43344670586225,658.72105413546535,633.2325647456114,666.11567198355408,601.87832733575533,638.5126505266511,794.39486579821823,786.35644368376438,771.68301698541131,833.69617174749135,822.93745074010599,799.37233850344785,736.22754990382873,658.31237081981146,676.0676968449277,692.91731241632317,649.13477992936532,579.91020221746203,506.29217306531717,588.36031313477827,null,null,null,41,18067,24846,25617.314840414765,24549.509866386892,20545.839600290597,17000.230958346277,14580.613836718172,14515.792552763885,12931.238525367744,12570.889547820014,12684.932047637249,10926.374835163657,10705.685044602385,9197.3264790485082,15115.727338778885,18422.853903218496,21238.915419162233,22365.886338949276,22635.880618538362,20738.96340172087,19785.503739695643,19144.451801408937,19394.953642505625,20822.641417976385,23937.089234448289,25329.395741926492,24163.702087736336,23559.869878028003,26196.788249873349,25647.571622285235,25202.033590147188,26976.725460132307,21602.222354688958,26258.838405257578,26639.8467427537,26705.540688489767,25335.545800615051,26461.099201333294,27713.665805820834,26511.694322207972,28916.536190102419,22885.736780025298,22501.292312058995,23005.631923396577,22361.354019882787,22365.754506336711,25298.887583316715,27010.554354142925,29410.754074570184,28145.732770755942,30456.135172274793,null,null,null,41,48985,65558,65674.81400270322,66742.098749823665,63012.356321518477,63434.037690553123,68320.451922639826,72457.396417344862,72708.777324940485,66592.205139560872,74594.635221732329,77298.472681312836,82128.972785644801,79980.280132364787,81049.659160139126,83527.737678690144,87861.118559032751,90191.330589387275,91417.719365482539,85122.504272799124,77629.877965365376,72264.692619326685,64387.15285870251,70560.10241162646,68663.99948283266,64516.475787480143,62709.695032806609,62214.767946237938,73033.333761043905,73051.41693166965,75895.140410903288,82204.585874241195,87801.636176577522,85523.303349514739,93814.412730089971,94997.486698105349,95690.451025674003,88785.165146880478,86933.919262743264,78694.201639718056,80538.302301313073,73797.757571259936,69976.86050721629,66912.655300193961,67275.739529170416,71046.43847992587,63096.766895642832,72204.184332199744,70074.513263731991,58810.945603431697,57812.377882401903,null,null,null,41,9149,8684,9534.2144340071263,9135.8059430720696,8363.4784703111509,8898.3705838171645,9147.9607063165713,7668.46147214336,7894.0870873116965,9680.4669948908922,9243.8035894909044,8463.2677072486003,7048.9469839759249,6278.2097926564084,5553.4508337621082,5986.8050312124888,6793.5920525315487,8233.192870054525,9231.5291345990408,9616.5933174919719,9908.9145528600184,8655.2393839883898,7837.6050010401505,7627.8808403101502,6289.182347918736,4827.9917795594847,6428.6790329044825,6316.9056313077963,5858.1898243299947,7077.5649817559297,5769.2179533114941,7375.6273661092446,9935.3585320357306,9598.3991786160695,10267.452461231611,11161.099041432444,11517.94427718453,10689.896095348378,8848.2726954715636,8989.2994724037053,11266.718312091556,12590.508416739174,13264.700362112364,14260.412286705248,14929.40938263369,13983.790636541316,13391.051209062569,13250.708458571724,12453.627504637427,13462.441113591545,12373.903336245923,null,null,null,null,null,null,555,547.36400000000003,677.43799999999999,634.46584694219382,534.67821382111515,528.48038445724399,582.30149006841373,549.80367700532497,494.83960855962772,581.47949008565013,567.46867011224458,560.05061144919978,542.53836469726321,525.65567851227809,445.12316251767186,495.54169624849567,530.98683642036599,507.80004488455864,563.83593872319534,604.19945319126066,532.49186324399477,520.70970791761079,521.45990769979858,496.42418891138868,588.34419889760534,631.36007347752241,604.32707323240959,579.00181285495853,536.90860837250466,508.38296163799487,607.23841360544338,684.92208434621307,648.4431833318655,643.72694748577953,658.94196824428968,689.08476333156966,646.57785306137441,664.99891856664385,687.52169012840295,683.4771303516053,678.04203988695178,695.89084759898617,743.31535925381741,688.16065815166746,709.62741869504691,707.98642761313204,678.49649735666753,661.4325925603365,660.58985291458657,594.8578600904001,602.4290429279821,631.0326674477501,601.18148589985105,280,null,null,null,null,null,1948,3320,5370,20600,361.73676315754733,null,1948,524.82192256670555,546.71729308359329,7803.694581280789,29926.368159203997,4822.1079691516743,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,6.5015029447778652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,1636,1636,1366.6148532951963,1235.3425923085849,1001.8699771902401,911.52493484232798,737.04142524441136,964.63787085600279,688.45429169649969,712.89314848016443,557.3194038822154,808.81720891401187,912.48804789615951,1029.4054380946554,1281.2008702365333,1389.5407935513094,1080.9474498000413,1599.6163629643424,1632.2176438819683,1679.5202247558293,1410.5464995192553,1491.8899411588477,1369.545125632694,1529.8598355070053,1194.6235898244661,1433.1129433225872,1185.903331490344,1548.3113374830018,1592.0180019920317,1693.6075989438059,1560.0770256287262,1879.5545872739906,1830.0514061795955,1958.710348477267,2147.9820843717812,1684.8838424223954,1664.0700464049828,1592.5855010316914,1757.7068415011699,1781.329867669845,1923.258135031356,2308.5092058865357,2043.3086481537512,2119.7086278274573,1747.705246914275,1428.5246331409458,1520.5635770511403,1263.6671916759331,1404.7764585729942,1414.29482915106,1570.352420568679,null,null,null,42,401,450,498.01968086808762,442.21699319429251,431.51064493561267,439.20343184224407,492.0314869754007,605.44116923606953,628.08238711745605,651.40260642789747,576.86992437533718,518.41184563480692,516.45225984062608,472.92105600717656,452.43120444745847,508.66129469133693,406.32437204663984,400.46463674243734,595.22682975870362,548.44393218720472,450.57023767077703,524.18640412699983,445.4849693354148,393.11805721243218,349.88244316346777,336.70701147910808,292.16427869395227,411.64960852737971,358.72284734580478,398.5885756222969,333.73302122490696,534.32472457987978,440.07329027340779,472.77982917341393,409.11454638896498,438.85142602652178,396.21027714286805,452.74234521373279,493.35480917999672,459.0899527450901,590.67729123922732,564.25182876640019,621.50971009277259,582.66323074782838,631.42775604879728,650.16349521544885,590.58489050759704,570.37345084300478,575.36832715487174,591.74529331167173,604.6606631540111,null,null,null,null,42,18067,24846,21572.269051226671,20870.918082197288,22534.915957311783,23950.983695578961,29346.251905369027,31318.590882351367,22479.04153324529,18102.190452428717,18506.65869664395,17092.160677015429,17160.385015644901,16259.302473885436,17302.393592552446,14784.917582084574,18766.232912319403,15546.684326720449,14086.630612485544,10696.589154939471,13945.962155336269,10737.123889906623,11144.383536791152,14132.836485761032,13293.945103805936,14814.547166192491,17389.223494478279,19158.750699450455,24266.774274790969,25381.075988949662,21267.580742114791,19823.460750979757,20844.076341167482,25710.228590887662,26421.76932554516,30170.9741346558,31290.877285610612,29150.330344799175,28515.180220353883,27426.944257806019,24929.40983087413,26210.114454177245,24012.117480129127,23733.793049050124,29372.591685856449,29577.608288431747,27574.451810757506,25159.34883359091,27935.001041500138,28127.656479412461,24634.448019648498,null,null,null,42,48985,65558,74084.284822102461,63076.164926896548,58200.537703020353,53902.189001368206,65103.981642553888,63156.377319080289,70989.939462491631,71333.428349184076,59228.751571746703,55382.758635537946,53718.411572094963,53137.552030515326,58464.467962983581,54345.391066244527,53411.787660244387,51252.600751365579,47927.956417803674,49452.735638746926,43008.853315386368,39815.672612985414,34286.562544397086,35762.115192261168,35616.754031931923,58816.926640419915,56031.605962967129,52809.381216665148,48098.715856577561,47054.151398089751,46577.590263837505,43076.814096127542,49123.320845645489,50590.977141580901,47724.962999243064,39428.707850476509,37235.406585869321,44803.759936953647,54563.236505357032,52472.768593388428,45688.576778873197,54666.015544997004,46840.164622332282,45576.139966216979,49824.387403666886,53015.181693383623,57843.253523330131,48155.718666350193,40176.547166515069,46413.170265036235,51442.499125512462,null,null,null,42,9149,8684,9532.2410086283562,10279.527187239799,9408.7851479700821,10539.309669968299,11764.077531914098,12301.802972534297,12377.412578395055,10576.975364725271,8615.1560602401387,7666.7630983144118,8143.5390554743117,7087.5021345509476,7840.491479617991,9960.4310852298677,10887.056068501552,12706.357408149912,12748.071814638926,14001.248036778883,11101.990825574725,10388.600127816013,11237.458315999505,12769.152163325964,10645.641826656552,10456.33951814996,9708.3244505414968,7635.3033315508674,8540.2190094135458,8093.0988406182887,7373.7629784683249,6905.8283984341215,9036.0445179444687,9404.8846277371395,8560.8276555605735,10564.570732651648,10192.51072064035,11678.373040037233,11478.707672669854,10831.892860035879,10106.628391965169,9985.1511533369594,9736.4027303041275,10108.763420484029,8586.8251252335704,5873.7603242479036,4862.6216865200904,5075.3547822064183,4043.1606031014644,3939.9181324029428,4311.7616207003039,null,null,null,42,1636,1636,1724.6819520509609,1422.1828213519475,1605.2134230572433,1252.0460390571188,1345.9434685973754,2199.5173606853059,2134.6935968414336,1870.545622112465,1584.4995470923056,1646.8427918610087,1596.414136624365,1588.8943734554689,1534.0806807014278,1709.726796945921,1869.7448273485761,2253.1459065478903,1948.4691362902063,2129.1892442202393,2158.8620797039157,2065.7061616423948,2099.8710182443019,2304.0060035910278,2282.0575373202141,2078.0450330177414,2214.0330674613519,1943.0196674311262,2088.3628301950425,2369.7981013683298,2218.2800295564839,2157.0070982498464,1624.8863847476193,1745.8570806961629,1543.2343587820055,1487.2361402601175,1692.8937233665279,1562.2548731188297,1702.0131317194589,2045.9577701514665,1506.5212130188399,1534.7270717803242,1310.7504290642637,1143.5060793075572,1414.7895978178847,1462.4094125367017,1815.8348779120015,2363.4206479478007,2142.6103730328141,1868.5968321790472,1636.3075277943287,null,null,null,null,42,401,450,336.18576062553228,351.60830961918191,447.83215612642812,359.49638721495882,424.63264043236643,497.54527780620907,499.32643985326735,459.84265273935432,498.31953620604463,537.5454912003687,508.7058511858383,523.48251130486312,481.01527315065073,508.77836512759484,470.97293651717644,562.25906218514922,636.09104777967411,644.82460384362901,710.04782863957189,612.63560938443402,649.99551854522008,590.03347945265045,560.32004970452738,474.2765271038063,565.0037772413101,685.34844793755155,714.86186449294144,619.28440510250334,515.05326558213233,531.30133376010849,455.34879292830448,494.21060014001392,464.05342510362635,455.63587231071517,409.86210393102726,568.31956633376819,618.08548383928849,690.85945948865037,615.44062415869143,526.59206896770149,409.1840071693922,454.70492450865584,525.3092506228578,474.82820979276033,438.53719256781869,429.39355482771339,469.29369713985562,397.5818653640053,459.30488953105811,null,null,null,42,18067,24846,22253.185924723937,20794.182465716629,20284.534066947865,19055.045932748726,20477.147825550714,21398.092046247955,21075.30653804943,23224.992011125029,26518.587742559164,23704.747720986739,20512.208613488696,21811.297718687889,25077.329248114023,23454.603013978216,27195.624285421003,25077.40604094186,24685.752125869258,25710.180090395508,25654.709177916411,24900.291184322017,20223.086266820646,18316.849574973752,19821.825900074458,21729.444334891748,22696.046305631276,19426.954684673561,20575.861112837865,20707.40571784442,20628.009141810253,21073.115941062166,20730.773599618249,21752.181600670072,22661.966948260313,19794.95086896163,18625.854477117286,17678.219825554363,18701.102463639814,20887.635015285308,20495.684074932185,18900.107770968487,20174.833880994571,22538.950887169896,23289.492091518721,25200.046105100748,26499.127287699896,25386.281292284297,26785.026223367484,22547.825043829995,19969.85603201887,null,null,null,42,48985,65558,56149.86766168919,55324.137392927638,61291.473366646271,64068.674372664223,54201.406596719098,56302.53653512185,44832.577479459746,48846.03421736724,47643.609834809948,54222.484639917748,58066.761603129205,61852.362697064229,58609.172305169661,61768.850165947078,62800.478719472398,57495.520480180487,58046.473154129933,49733.271782144438,44618.188749309134,49140.553820028159,46768.071765066525,49639.140433679742,53924.28243134512,62539.001149757169,67110.377675712662,59949.379369473114,56988.597185750412,61538.677372275,63334.255944111937,58507.67942369113,53517.186953743316,39751.563485577295,50057.855698348656,50205.780942082936,49754.589562720706,57072.127864144546,60077.505849789894,51062.608308174356,47406.409193695552,54977.179078579611,62070.677009561296,64163.751127015465,64529.568994719186,57710.343550316073,55205.939582831787,49123.472223588797,52114.999831245652,52244.654900750596,55797.870535660644,null,null,null,42,9149,8684,8151.802867104846,8477.4831209707827,7951.3167832601084,7755.8295791049486,8024.8563600162088,8130.5492685198187,7942.4740676007741,7057.8039216519392,8498.0981398900731,8109.0966498797216,8289.4922077743886,10441.915044110572,11100.910522331413,11034.257079368928,11100.998996251017,11237.878024472246,11220.466449558095,12362.376428276839,13244.010246171963,13339.395622783655,13191.3084921191,12719.514812045923,12124.058937329068,12237.247621532821,12319.305528733164,12103.656091421226,11902.151299276808,12939.558645907062,12469.876299697517,12923.770703666727,11495.4220336988,11477.359151403927,10378.167031234938,11164.68612493512,10322.098658434503,9443.1743414780576,9656.9799649377255,9369.2729881999549,8592.6875902726642,7869.0940500855104,7839.1419271501491,8748.9037434973761,10254.434596086892,10534.452114326925,10537.038502994035,10375.788898085197,11450.63117942228,12606.77366556125,12616.854866303589,null,null,null,null,null,null,240,547.36400000000003,677.43799999999999,674.90030777160041,636.13869004917478,635.40064264047874,659.83334705811149,780.85103320697385,840.71956086964929,748.73435516087511,679.3404018174424,617.64184138510211,564.52696431402023,566.77319975252885,529.91813960763989,556.59592096802498,554.91926032945673,585.9383415954037,558.11398607459819,588.25532041041936,547.7329354374408,517.39906122996683,482.35749597280108,463.5798838343315,507.35730674433211,460.52346836498788,520.86749240105848,527.88934145919075,555.57934699502152,607.48519503519526,626.28553337605854,545.5253009661925,571.57095211845308,593.59693826150522,673.13812835505939,649.29056261620553,711.92416250217866,705.89355452029497,725.60274383740625,746.20236608180198,711.02818057825539,694.38474438266746,720.14770105066236,689.44704418603601,676.36434472779308,755.27302581889535,739.79706734429431,695.36932804238631,641.19793481306613,651.38747941863164,669.88063751938159,642.28582866989791,628.03467450339122,545,null,null,null,null,null,1949,2940,6040,24300,397.54654092921709,null,1949,576.77615650402004,612.73728597166951,8777.3399014778333,35301.49253731341,4270.1799485861184,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,7.28660556290634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,1636,1636,1157.9099539541407,1040.4455434127469,1126.5786134295447,1652.5288304951569,1464.360224864942,1785.2166761545261,1756.9888018547399,1116.6306407390123,1095.172538878058,1253.2852903960061,1355.4386006987077,1154.4004177861173,880.55817517769083,982.59085404685868,1067.3149845593923,1227.7624462762533,1372.8060324944013,1568.1266830456141,1685.7483000560612,1574.3575654524639,1675.6177309762136,1369.7247125709732,1403.1040508012952,1533.1056605689853,1570.1958126830643,1513.0451578337518,1477.5246345066255,1471.5305615125274,1119.9046109565088,1387.2706138824053,1336.9785868186814,1337.8784850038355,1389.4866720667296,1500.3686490012553,1660.5348918679736,1768.9327952111514,1488.9061185702935,1483.326001418475,1694.8306471006395,1677.3528864573639,1713.1602212702796,1315.845563971342,1446.9757476181735,1549.6885984083606,1828.3019757194095,2107.4263518893822,2002.3308847920352,2243.4580116252973,2169.05455178699,null,null,null,43,401,450,464.2831232916331,462.24177705473113,401.52584375137002,263.75754282937453,353.87043199296721,450.13130975567105,456.9213158904476,518.06499679683134,557.8069523500144,517.72972379680209,464.01055854645517,479.78808056136791,324.2852105574238,343.90860684110783,291.84861990768491,289.25008092456807,304.33704613643391,278.34256019351824,303.15775556919107,431.79753577495524,446.04623160784814,542.94092765191226,530.13764226968931,418.45805905898476,435.58549764845009,458.72848988775826,500.79883712646284,489.8922448846763,513.62607293172277,537.15578725766045,589.90607054368138,540.20185150692407,573.87772303939983,475.12225508484153,510.51989628079821,465.08705147706382,441.28185947578515,424.62691114673066,403.38474549367345,424.49770255700543,393.35253943802229,534.32485587081908,478.84584277323961,618.07147347130638,446.47796614563197,511.01856236404706,519.04103334736908,486.83485119642694,462.41211186634388,null,null,null,null,43,18067,24846,26322.762196560649,28237.793209693118,24665.669500549193,22658.119729286504,24996.599565760316,21802.358589785232,24313.613722943061,26218.784798368917,24704.534571115717,22746.382908880565,20243.805837622604,16455.550019963197,21196.517609781076,24802.498907016023,26486.597366050486,30770.936189907527,27694.836909951264,27589.140666039264,29566.130056543632,26648.884536953166,25199.541011695434,25480.425903087977,27977.921777584259,23540.322655091353,18412.581602588245,19631.74171734861,21465.178105259434,26174.747892110125,26868.646222687319,25421.477087781146,26509.836406451075,26568.989523664299,24149.023316730931,26057.872331783641,25770.084612944349,26736.898626775579,25095.489573860243,21125.360685942447,17848.179036818699,21934.28830527695,22739.879832227052,21948.682033082827,23160.613307893978,19033.733279969991,18954.581679312068,19305.533597342608,20981.247305804784,19036.060774823352,19997.112579556506,null,null,null,43,48985,65558,66697.455995784956,70774.3634376306,64594.447539113091,68973.122723990731,67321.231978916971,62128.199653244796,59647.918446737887,59898.338434933154,61570.399536746067,68276.621009106937,57091.775027562893,64543.361586727668,68049.637051514874,62427.363301288002,61487.975267839844,56615.621419729796,65507.900333048281,60394.354168786624,60973.356615885838,63156.403174560313,57204.948760216204,40869.186935735255,46293.811219363954,49176.820532350539,43578.150985817767,47066.643183584929,43898.012388613519,48932.257297954318,48749.79636016272,59812.274099571528,66923.131999200574,61737.221968480691,56780.091908052542,67737.640341262013,71504.855000816358,74419.748436131951,63059.621129574545,56113.814447318335,50069.625232395723,48017.121271547563,37808.899188557385,39775.285042059731,35068.895961405491,33981.303138423267,40347.546501766832,45435.63576667395,41946.885379376181,32594.589562439251,32767.17017999844,null,null,null,43,9149,8684,8388.4527876981883,8232.7960810403874,7624.3314646376912,7737.9534546820332,7657.2569382064212,7633.3877637363348,6377.5380176477756,6486.8472832935795,8770.4516644943342,7499.0138186935974,7968.6589732790881,7584.6891413300182,8744.7933708046985,9235.73636777293,8246.7199466626462,7335.4248370522673,7333.3818812384061,7814.3265555218341,6711.1219100907911,8004.0082897645998,7778.6989356115782,5838.2014025710751,7545.6700268382183,7522.7362528843423,7626.3609298964348,7458.9772964138265,8367.2988729562203,9740.0269345136567,8427.8348767474417,10564.615521534226,11126.832501340476,11143.253782549742,11917.119594263482,11833.879131543785,11723.949155433589,11096.31816633681,11077.556758204659,11321.64077631243,10012.301619649432,9185.3495063756418,9708.3155741974169,8131.0164579252851,10107.54044447319,10772.506695451561,10380.524348878649,9400.3262098591331,7848.9011749727515,8049.0289894879033,7497.2082637550648,null,null,null,43,1636,1636,1376.3921000511639,1552.2112918397702,1373.3621554879442,1677.1884391939773,1581.4841502922684,1527.5984787751775,1866.8167570408179,1847.1565782003636,1951.905199642533,2062.8769712847234,1757.4289708968963,1981.1801328852148,1152.8548701265463,1608.2564790686101,2062.2746415802876,2383.4728260866204,2180.7398959435895,2227.8996874585932,2211.104456582917,1944.7701725083734,1917.9862473952201,2032.3960858306668,1631.0682203079546,1536.2044701852255,1002.758901938418,1266.5020376082009,1673.3564730472003,1582.9014637814644,1598.0380404742987,1493.4444033538941,1291.6074186583949,1169.7988540134286,972.41502188548282,1435.102063074736,1853.5633056310407,2157.9116299866059,2284.9175173624872,2092.0345863035182,2466.2527864701251,2455.0577685950389,2260.6341538317856,2057.0552171377403,2048.1370717915411,2327.5006861481529,2362.6543554193354,1824.7451619624408,2189.0355070975284,2237.0545848289366,1790.696103451266,null,null,null,null,43,401,450,476.21888254792452,626.40532322295621,547.52373700886972,400.47871631394128,419.52973122189979,470.02202563078617,557.31320417713982,574.86314385784135,608.99550481818858,642.10750956072127,533.12271758595432,548.91162621540559,550.78749660974825,507.35798235332174,465.40178125008941,547.84517487017456,599.94460374933294,475.83737878488876,554.17719725372581,599.11869626246016,559.1524800829277,611.07700421269976,562.77474599270249,423.5275443062169,452.78634774966474,415.87177747487976,492.66775284052261,436.26866188294071,488.99682044838113,521.20712477142206,521.38119123757053,562.85363950711792,552.65762747868246,509.74133127855657,513.5673586201907,562.57049666221883,645.34941565361612,719.77788492840068,538.51042232228451,605.67980928759107,628.75531497565294,526.51200696395949,440.84406487252681,405.81651880921663,457.84672831957459,438.94761974164095,481.2942776407873,512.66253890339567,588.28545597702714,null,null,null,43,18067,24846,22547.257576620432,27200.512521374072,27299.365823769054,30256.898457249881,33248.152665185204,30393.388266439521,28044.775176661889,30200.796413021249,25629.493488064236,22113.980948143151,20266.489367636048,21545.774798400795,22536.83836459387,22098.731749834762,23065.398573679762,20957.960315749868,21591.82689328396,22752.48060392385,25539.450298461881,25912.619867774021,29017.243194110706,30665.739461330453,31018.245732783274,27401.122522046833,30322.153561296014,28075.368347797521,28014.057271404406,29311.077631651791,28166.069166668683,29428.198022799628,30691.272245429624,28467.638361885438,30284.590298556403,32990.19100154777,33956.998119409887,32301.747519314817,30790.116899586028,27776.411283048994,27935.652505650658,24835.648878913409,23659.000044973302,22807.82518824207,26086.510351427689,26602.908022963893,30635.193949876357,31344.707752649414,30120.820801358925,30853.147980023568,26965.097885502393,null,null,null,43,48985,65558,59149.679285444938,63872.143078398083,62053.229612713149,63023.021863496069,65113.161162858771,63805.126188910981,66073.612229872524,66895.092262267208,61548.147623799348,68395.662581264463,65806.244785694027,65860.439301821752,64698.650198741372,61121.859041050549,52456.933773614175,60296.096182714231,54652.067776642594,66843.34772547512,74722.792849344405,71915.120680058113,72158.723162237919,72752.301948261433,77388.429425896247,78871.769848150652,80370.377270105557,83692.619156941728,82948.993871595623,91498.658493173745,103803.40694358179,100510.26277576332,98541.508558272399,92869.595322301262,85365.038459612129,87332.507871160837,84012.102960038901,86537.834293343942,87779.148823901996,86972.903234604484,82854.698720897228,82427.736948594655,70597.462157628441,76911.236348153936,78624.225348175474,70294.840578817428,65551.712419860021,71509.620103645517,76714.702737921762,79513.047229784963,75084.274733249258,null,null,null,43,9149,8684,9959.5974260906733,9929.499013592731,9701.0716302248129,10210.993016291048,9810.6080523333494,9720.1363350751435,10276.089138339979,8368.0101758166675,9528.4755485905553,8717.5593475960522,8483.0769234454201,8243.0917667640861,8805.4697973826187,8959.8446495527114,8864.4215964810101,10989.565479003893,9297.3723067332685,9197.1308645503832,10592.414264789491,9926.3256453321101,9774.2418878947319,8044.4406535668113,9079.2354637581375,8718.8861514653072,9233.9272507966762,9491.5156001357118,11363.249684132066,11146.419683748976,11972.838317900318,12620.799736233332,14093.572534559959,12771.970992541574,12264.801926783201,11571.429304773792,13127.768834914214,12891.052294805279,11470.994021097627,9651.1673422356325,10582.445502598863,11146.204150207124,10095.763577263149,9607.5795117042289,9269.1650547179997,9413.0878732312485,10158.017117595135,11275.443311259003,11211.755035577162,10327.387899424677,8770.3492694806118,null,null,null,null,null,null,541,547.36400000000003,677.43799999999999,699.72020822636227,730.47746017625968,647.74358432176928,592.52643209375071,644.32728731899135,619.4916183454078,635.29138719874823,679.12665845519166,699.19189127483821,661.78061339758256,596.78727327748288,562.70026886703545,599.94372990734371,646.55035678216109,640.90064376140754,676.09010949840967,658.14760229183264,644.45441620178292,666.22554755948784,683.42289667700959,654.24674874082928,631.39934949303904,689.86206624713532,605.97002313536802,534.11611436630335,561.67357008137719,601.11049749203346,684.40593102023854,685.36798197209168,718.86676465835001,768.40261883141579,744.86442518061085,721.56707581369506,739.33501188678792,751.97190122342545,750.56340146953744,699.53777915070646,631.98940911699674,556.86216347978143,602.77618260801705,589.73982871263638,606.07287661868702,618.40092916223784,609.43101103227457,568.0901650576152,590.37606831864161,590.39555212956759,539.45838582173428,539.29113456557877,643.05582260822689,697,null,null,null,null,null,1950,3210,6700,24800,478.07142394490143,null,1950,693.60482370902992,777.36365110323413,9736.4532019704493,36027.860696517411,4662.339331619537,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,9.2443244996060283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,1636,1636,1509.8440767805801,1513.7485001685016,1399.4783376559717,1462.5615746460232,1392.9717000153755,1562.2592169249012,1597.9238404350278,1140.4925569592806,1266.3594204961039,1354.021511320597,1467.0545304226118,1253.8138195931358,854.7316602530118,750.4389863782842,1349.4996460068785,1962.9590026136279,1714.2589508648816,1637.1736238605524,2367.1947096119347,2419.6232486553699,2834.1330178249837,2497.255446169886,2152.3970674764869,2160.7896446031518,2432.3155956824999,2430.6225988977349,2137.9722124894279,2423.8332063221692,2456.2179012722368,2124.7839370781508,2258.9772502666669,1934.4722880449201,1940.3608179143844,1550.8473834500564,1468.7005873979549,1620.5902750698278,1482.5712681053553,1330.5500543427925,1115.2298131082814,1230.7869465677798,1077.8593187780898,955.22967177947817,1196.5788606714777,1474.9357508926141,910.36645430147394,913.1031138165572,968.04593257903502,1170.1734433380586,1090.4854818300773,null,null,null,44,401,450,458.71644218134566,328.13007211508398,262.51573254136594,260.61918632694386,275.44585672043979,335.00081872827138,415.54825228118727,517.74762865560831,578.46371099159444,611.97977269038734,572.88812800476671,529.53109806891882,634.44575642229029,621.79744453604235,598.94397563492817,616.12620334368887,663.39726044560337,543.99064985601876,537.63978062894591,553.57837384536981,552.28817147516531,521.205494066028,479.69146093974956,525.0446302067536,596.49888966883714,628.55667097698233,566.73524058807277,565.67788030333429,509.48855410659831,543.4186731781034,607.80203205903535,513.03475017411927,475.52579407685624,439.3464801080699,452.86271975327776,403.19563799198858,416.70099381956112,343.02639315593291,494.20902684588373,490.13891653885582,557.47823792406939,505.510422871098,526.67971908857044,537.27848595620731,539.51517229133287,565.79887978801128,634.32653599155128,647.01334702683539,637.01727059344751,null,null,null,null,44,18067,24846,24290.422695536727,24499.941186635329,21245.011739466579,22168.581845758799,20026.436663889162,22342.690338848075,22665.768813366722,21000.451622797205,19396.634995831366,21163.857610146679,18679.248025224202,19274.582273999124,23227.676870280262,22400.085398694318,26719.296653553436,24121.51509208604,23302.780288451679,18140.949736474973,20607.727434166864,21358.829870299593,22128.982566230829,17802.027315336189,18353.385994029384,19709.938300137423,17099.061685705357,18844.843276550608,20622.81963055778,21807.208211630532,19570.565615017149,15106.387909029101,17127.652508409898,18693.253659385526,19575.472606062063,18824.953305952302,19327.24581011364,18835.82069558711,18815.482566592695,18904.002758443181,13874.990529816503,15498.88418094665,15130.357466274982,16960.439911454629,18712.706026733707,19745.842193906097,22789.06291474613,19901.143086581236,21711.398564234758,21927.530023542291,20380.050310305724,null,null,null,44,48985,65558,74176.054931977487,74647.417420771206,70216.429662695664,80249.995870779429,79151.002653164847,80840.111000467048,64928.173080118271,66216.355698809872,67308.407992475826,65768.076311261859,66647.233365243083,66856.574818285997,59530.65024709727,60186.158403677022,73777.968176451133,75178.141354374631,77942.194316804307,74218.16525693392,68567.155659153097,57954.892715938397,47445.170296876902,46726.161795531734,43372.461839802942,47194.525854112442,60194.285719299514,60150.495400370426,47722.180625151559,50055.497684058173,45445.666364841316,52847.240782110159,55048.708341554957,47273.063779378164,43997.82175235403,42258.140920393467,46238.666636727583,44799.915253346473,30692.811452731148,30197.44131815396,43799.582072493526,56792.896308485673,52382.600332615009,38570.35791343273,46276.520622093325,51244.658189434747,56170.371189000798,54534.892306964044,60820.796552045329,51902.568597393969,56066.618398139857,null,null,null,44,9149,8684,10078.381904714412,10644.657654119965,8862.8003456703264,9262.5442737466838,9461.6084852770982,9058.2726360583401,10039.258935876042,10395.148797784052,10701.526252686612,11547.620592255527,10502.800542062505,9755.4638130527383,9506.8702507215567,9275.8882105848043,9558.9688184084007,7918.0587697474311,7272.4913573325912,7357.3618003557658,8836.4167844177318,8054.0122912093375,9300.247884086968,9851.8647486817572,9122.5653831171057,8382.8845541773826,9409.0330310704776,10414.690981528156,10236.987861317022,9960.428313881388,10493.980777895178,10493.799972734467,13106.162797037687,12251.328354712094,11269.887513795557,8952.4437602483995,11173.900010934012,10221.026977925503,10931.863275288524,12210.808373485241,13895.546133864209,15317.988664270948,15753.916085708745,16894.265288563336,14030.248320157985,13723.712554920317,14556.428741715708,13554.463067052828,12832.663005695493,10467.357177643076,9931.6306569743683,null,null,null,44,1636,1636,2076.5065410211159,2218.1738310106593,1563.3911522146614,1687.9699942447362,1916.876521133584,1553.5715913693462,1559.8948695714525,1372.139824622546,1522.921024272689,1479.473955245677,1769.0128108189035,2378.2098649138661,2208.9050161837285,2444.3601264756139,2126.9704823081861,2621.4339791985713,2600.3785435442342,3001.3884686194624,2880.517977360752,2474.5331680092686,1813.6140219551046,1906.2581837971543,1971.5743179352744,2265.281807412252,2138.2749261478934,2107.1606524486474,2191.3455857225304,2297.114399474227,2467.9487289644526,2658.233898761936,2293.6366349768077,2082.1281403010339,2262.8274522535344,1845.1244562162669,1922.0467781504565,1734.9809863699165,1724.7267423121357,1573.3206286557609,1840.4633357983107,1594.4747755401386,1629.8517226623399,1768.0211810925609,1934.3484019128214,1860.5751434773449,1801.0469934861942,1462.2829524370695,1477.1571808627903,1516.1333954872673,1885.1407062741687,null,null,null,null,44,401,450,507.44773869807756,520.76626925033918,470.97867024459913,478.77809575756947,497.12104090370389,446.73615856844276,530.8129057271243,556.26443484169579,591.61926686766412,656.96543064635625,649.55359552920754,665.80362200931927,601.4747587158389,654.5427313020765,544.33634146045756,607.25504213112765,589.64503980073675,564.50701228208402,632.65158929038932,587.66104882856473,551.20635041628577,565.86741911594277,499.27664783640148,435.02559137930047,485.4660043565579,548.89753018474983,566.95119296004998,584.23151266158322,573.36399499855474,586.54327966575238,661.04631882516492,568.76771521461285,556.67025669495172,710.32608366187083,744.98397857412476,762.73985103025677,790.86707295947429,736.51894913998876,763.58681270693546,836.36400317533912,698.90979094404258,590.91844628381614,608.82753745893331,544.35964453061058,565.61942448846696,611.01176581255731,494.63068654743722,498.59688670085427,463.1231146332093,null,null,null,44,18067,24846,24545.822813842075,23550.330257700494,26047.196367804794,27260.308842750725,26091.890592085012,26972.613000618723,24542.972751229085,26381.906284794743,24944.288269558474,28233.744494476872,27276.000631157807,27460.34082603057,27641.992645991548,27580.921526564656,27732.059307302665,29320.86325337653,28729.228838330608,26532.119363051475,26680.066917535012,27935.834177109657,27624.808257130873,23111.369839038369,23152.452782624514,21755.227202198057,22566.750743972043,21533.84411605127,25915.946219376383,21981.604793904593,21280.767572282275,21624.266298612332,23349.738332615907,22268.775717714307,24652.230536883093,24511.046561125764,25170.474035575036,23335.505622998688,21593.15965425568,17797.663795446198,20617.345953748747,22991.70760331973,23478.771210901581,19145.429977537333,25655.33549186782,27204.457643694448,24391.256584262646,19319.350067232881,23232.60664239011,23144.590463151155,18176.409007742724,null,null,null,44,48985,65558,73693.176438543233,75485.700523008272,69705.576349704483,80718.162837660799,79369.650276678134,68318.316182261973,64733.169576281325,76265.614210339249,86557.106453861459,93553.331783261616,82827.00577537925,84947.64409514844,80242.576581295187,75099.948362098919,80735.459612032006,80367.821575777591,76060.618144456748,76323.210380279794,80473.92995270784,81418.917519044917,84696.916918430157,80015.58575456393,82751.980432519267,75071.25832946063,78233.805029905619,69895.565185245941,66193.397112111037,67859.128563370105,66419.056569666704,68783.12680431662,65214.430266189018,62058.906947964126,61926.733563074049,68909.881605521223,69126.967462393484,58415.044225656202,60502.926877544109,50793.792418369187,46032.150919013882,58573.073334523484,51815.187923663805,56992.538193549568,61631.434595554652,62099.034013013363,68519.198961560498,62584.751370121943,61166.930459476032,69400.35378300336,77858.896370733404,null,null,null,44,9149,8684,8808.02745204032,7694.2747717050388,7608.7729042158644,8445.9296816357164,10029.230894497185,11302.439086759072,12356.004806626943,11127.983903790717,11526.862117002063,9914.6220177227533,11024.687911665802,11591.590375443908,12988.72682933095,13101.56640721039,11972.233524018582,11676.357171469213,12658.039220801395,11426.125130181736,11803.489893419643,10080.474820266902,11760.598237683645,11873.960829835023,11735.999150702342,13016.974751071522,13643.075640181434,13722.123969980104,14635.062223446683,13667.826968094305,14087.32432856328,14259.30385898342,14646.296128710313,12572.437929835238,13046.797686256921,12516.474997444378,10814.914198723282,9899.6707617953689,10800.97876360495,11068.105064300553,12131.752694329907,10307.496092722808,12687.97372151844,12155.178382146656,12312.222756677966,12394.199340384186,10406.588548730437,8764.0053622244268,8660.4453036482319,7566.9710833603294,8277.7255888441723,null,null,null,null,null,null,680,547.36400000000003,677.43799999999999,705.2652754372931,678.07424494380507,588.66328378257822,624.59539166448872,600.94999858354174,646.91642792142989,652.9588926764975,666.82554580780072,668.77355363192498,707.49238351331144,654.35572537444204,641.97965299371367,705.77926738970541,690.19867155504903,770.15553893190895,726.01446712269717,727.2227592806903,619.69300145106513,654.92505028969106,639.38496712115921,641.71968137865815,581.2715512406852,561.91953572316493,591.94265468468063,615.58142136049366,658.35564875017133,637.10069124905419,653.8219315781555,605.43722364802636,571.84022726425906,649.54046716461914,618.02490608205107,601.49487555309315,552.49195653159109,595.25744133513751,561.40435749623066,544.58047454409643,537.88530626069178,561.18041212933895,622.76861457329323,633.07674424003676,627.02831294536418,639.7279913346166,662.73319301533513,721.94158535931263,677.57062033686043,725.19780372339346,687.75574701053279,667.23473290551124,639.23357272335761,657,null,null,null,null,null,1951,3400,7440,27700,460.75078930281364,null,1951,668.47536577506492,887.08570200741849,10811.822660098518,40240.796019900481,4938.3033419023159,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,10.549127267115248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,1636,1636,1504.6603528009796,1214.9733522226225,1211.9930244591721,698.28386103444404,1064.7001918534438,1035.3071947165563,721.24681065342634,1374.52043320235,1009.0386509325706,1100.4898768627577,1216.5971567734148,1151.9835161029268,1463.8268153165791,1348.7036616490227,1518.0929984646493,1656.3766430159963,1570.8339556429339,1665.1157127557615,1353.3395638544098,822.7099700684048,708.1575032386371,1175.7758538873106,1225.4194569600193,1795.3548260936291,1557.2075533232994,1989.734791372173,1577.2076029427269,1461.6566127363517,1732.9238426623724,1795.1227666737493,1328.266055279794,1561.4080101296977,1328.3743569819885,1076.1666268941933,1341.7435405676692,849.09725781281077,1231.4070849516568,1625.6904992864925,1434.6523341786842,1075.108576450107,1643.1972585993813,1576.2618734732202,1304.8936291661846,1467.9405628560764,1771.1668562092239,1443.1928889130565,1345.1520791006203,1148.2632287099225,1329.3450924262625,null,null,null,45,401,450,443.94927181920281,463.92562974976943,481.85327611780156,448.16959621227846,462.46173385509155,564.34932123762553,639.49737710747934,624.17549906047952,541.16610496240207,613.09232802871077,588.25241880509577,591.47095576597553,489.04284009746402,395.35802061226616,338.05033152460396,200.5566513554453,106.33340943862493,260.87960132303556,295.83639982943708,316.47879330031481,355.39774801577471,387.59699649478432,457.5810604144292,504.48610873083402,517.55004556924052,526.51779070132761,438.47305980864201,313.84388389866513,344.81007491755696,392.65217774730371,416.70174080890911,492.10311237355148,494.95417228260015,492.92364841504309,423.41414068545356,549.10130096739817,664.52647860519949,628.23496173088552,552.69208909700581,614.1462204247382,632.05170948770763,662.22582037605866,634.11393531165629,572.33500264047279,524.77842530858777,488.8069254087921,471.68677662928809,431.77581438038732,408.80619050818746,null,null,null,null,45,18067,24846,22662.486902367345,21451.445815195602,19712.372351646874,16695.416937209375,16302.611308089332,19625.668458440286,18423.576953439795,20082.166218971593,19005.32325566854,19946.557672643128,17802.970353543929,17964.231408352913,17848.95445824807,18781.218960696053,20331.799172475614,19116.660753217366,21788.158959109343,23067.430797471578,20201.782530184995,21659.489632782319,21809.922897209144,21390.376843928363,24214.146351504278,22741.676803483992,21755.788935360495,20655.924817805149,25853.664334598237,26866.6445655672,29877.386734509953,27726.388924304196,27418.669873870625,26059.750285138045,24543.165012470366,27165.792441888581,24058.201402915009,22691.29913328007,23649.328099879389,17424.298414270725,15908.371357652914,13610.957392983624,15227.221742411361,12458.911665268479,12426.571421260431,10266.294228366336,7471.1436708839246,10214.439906781381,12319.210488139664,14679.888379427042,14953.880512716771,null,null,null,45,48985,65558,56145.714276920509,66011.144345609966,65423.611493174081,66887.250274317383,74150.944930915197,67601.596943919169,60371.489493844289,56197.522179803753,59695.301402107762,61029.302544685474,59392.030584776709,55295.83517748108,61282.94454557469,62436.338687721203,66539.955165504201,61725.478946330411,62478.223631781482,64518.728611128172,64912.790720781115,59230.096417344132,67827.320151508757,64148.424038671801,63219.57133235861,62336.495667242423,53455.278802821937,53295.522210994866,52364.168177258667,58919.332446869979,56134.020728140931,69341.529464189254,75493.786187308724,75908.158413530589,79880.549187994286,75542.293059082789,72526.347392767391,82603.457002924624,81541.861588274187,85746.938171211019,82280.028006062057,73434.692556830298,75388.439978482071,76787.100651121276,84370.508733481911,82139.884249469789,81859.706420662609,79751.797380824166,73740.284000635758,65459.56643009351,66375.11844227773,null,null,null,45,9149,8684,9321.0884292152296,9491.3033186728317,10921.85518135293,10284.547398517781,10016.045866067401,10432.708241203491,9839.4031331347996,10086.568111012959,8810.3380655461751,8374.3481601769781,8919.1688648197414,6268.8518237638782,5043.8629643964678,6553.7644668535795,6120.989214364974,6594.2105170043224,6569.4138440381603,6029.0059286788592,5918.7404309487638,6976.5009294373231,7677.4933807781608,7631.9925106447681,6741.5036317073836,7217.0367454288498,7167.3006762902478,7197.1892682643893,7730.7837797290586,8878.9846363209072,8584.7955817676084,7878.7795626452798,8130.0108696402767,7508.3132418702789,7724.8558166552166,6662.7916859167635,6000.5516035859782,5646.6998646111933,6264.3013972097278,5550.7401504240279,5715.6691681857938,4605.4287435613796,5011.208087863959,4723.1115669846367,2677.3010656895135,3186.9108813713037,5653.7684621945718,6450.5111455065007,5177.3559396656901,6755.8270354404185,8149.8437970065615,null,null,null,45,1636,1636,2016.3922985704103,2157.7352508356175,2007.917841728193,1742.092796181234,1859.8179834160553,1993.2873460216474,1600.0595592025172,2102.7299178302178,1972.9730869210694,1884.991639679946,1547.5364603574308,1595.5214512032098,1758.0642008822915,1784.1285341497942,1833.3112007793918,2377.4722995641109,2223.3931256819633,2056.2703862911567,2169.73240545407,2225.9136877520646,2270.8123679763112,1870.3435768191755,2381.3296431593644,1911.289432579011,2143.4602759900349,1949.497195903657,1939.5095570010099,1565.2080389847558,1972.5294517920158,1805.8810166920796,1795.6117406793226,1843.1360960959794,1376.6812593336572,1121.9931594984812,1210.4164836143327,1339.0884549918537,1038.5037709015733,1283.0477033043255,1763.0602880126212,1639.3137121563338,1548.8493192821757,1705.3474281051231,1729.8203154275334,1728.9652105852554,1696.2526274807392,1930.0137302580779,2249.6971468226288,2095.4281472297503,2405.1955424138473,null,null,null,null,45,401,450,534.27101061502594,480.9502456792269,494.13806081942772,513.12005167551752,494.65074422495229,448.30850582320272,507.52327138419099,567.04333202495934,476.66372717442863,436.99499550969705,577.86133947677536,548.70403393634263,550.5844653631284,606.97340689773671,549.07256457587835,515.81423141545599,459.13860163050663,439.35095663089004,483.17843598095413,610.35699501505576,648.84052063400554,703.82296551906495,805.96634620244788,733.42149957147922,675.77079267701049,642.58186505096648,644.45344130217188,672.477327637298,753.4573164663982,707.78286389513062,729.6054537025567,775.47026977221503,678.64861469333903,723.17700216338437,630.79045781654793,584.89004874285467,602.9461629810354,582.21193305137808,653.33736323575624,588.73274848516269,555.39176223973698,502.59174217968496,650.36862646719328,559.93661140649647,553.03384828646017,638.304605922973,664.36545384502972,659.09092588883482,701.67425926583996,null,null,null,45,18067,24846,24202.686854997577,22586.481328766924,25155.014758494901,22327.971971057093,20656.46471966937,20206.002084873126,17044.060926446131,17765.615610271947,14222.286956303316,16166.398174397891,17134.492388197614,18224.79545659601,16819.575999812405,20098.554624701079,18658.832707808073,18676.398432170015,20321.363613757541,22409.62139786101,23068.657596294914,27277.108882292036,27637.820681601163,25631.168177735406,20038.717027517429,21591.891157244398,23728.803060596965,21806.327271616017,22951.731973111549,22819.32129067069,22031.588660005451,18742.220750097287,21330.479603480857,21884.42843773343,20235.902961303924,20781.483329188322,17468.117283999101,17306.727311132199,17356.344222735792,16770.725098740513,18230.594306764546,14962.708205789246,9876.8214545674091,11345.743924470447,14709.810200927344,11859.508787621813,13165.647897089033,15265.767693234484,14816.422279086224,17290.800016137968,17159.756755752671,null,null,null,45,48985,65558,74747.009913290836,79591.321474788012,77406.691295820929,76528.660139667627,75698.578683612694,79562.962811265577,86119.665530781553,81201.097165840591,85625.789414164843,88108.892152794666,83211.770368845464,68850.572579712345,76676.875719843913,77442.23648415487,66125.236833643852,64947.011623235456,66931.517967676322,66820.512606067306,69396.664119807931,77474.281683152003,86691.174499920511,88401.362785397097,84282.928744060744,89486.212953302733,85839.798116541555,77622.475595055148,70575.030410887208,69481.287310769942,72056.542927052345,85340.775030614604,91993.397055912501,96320.700349898485,83279.699170303473,79653.414926875208,82648.583057420561,75721.586691231874,65050.936510026004,70794.620555527523,65724.247723373526,67863.292572183665,76968.56474545908,68707.576501098491,71414.781138925697,68962.229594441291,70790.436336755069,66503.303188403559,50798.766074059276,58162.76819135336,53261.402587379227,null,null,null,45,9149,8684,9452.1536264661554,9182.513841637352,8637.4150311138565,9437.9842898604984,9780.2281858876631,8755.7115175450945,10266.199634779168,11001.758217887329,9492.9008042394562,10848.34780227643,11605.86430729874,10184.560133568553,11124.235079640612,12906.856193306008,11501.235627071728,12123.527565494232,12438.686888440641,12029.848192405478,10194.338837914313,10349.523587544545,8651.1138416312533,9359.7469250481718,7692.8509385917978,7498.4596420513526,7681.6685492475062,6847.0262620477861,8863.3458243818695,10005.741166033753,8816.644250082074,8913.5924405971891,10223.590490245884,12207.492740255533,14141.513525824343,14756.081921689554,14447.455251110894,15127.416593911961,14847.438380071424,15510.481587410843,15252.741734316014,15915.305606531232,14702.901029665649,14750.156777168824,13744.286546457239,13884.073578616291,12942.819159861025,12116.480314851467,13779.982947205375,13611.820025116755,13387.253599373857,null,null,null,null,null,null,138,547.36400000000003,677.43799999999999,635.51732420263761,647.05029964309847,644.09480097009532,591.22510744033934,601.75147380857914,665.37188173228606,650.10016894541286,661.68129616055694,617.0646976582367,647.5999057558322,615.39722021928878,581.0618001624897,548.97295624441517,553.40161085376394,560.73047508419359,501.46195235648054,510.66475429697363,569.32292958059634,541.57243662596363,566.65504558195835,604.56902559177615,600.40121167002349,645.33260634075191,642.976248859051,615.5603341461873,603.81820156354206,650.39094326696829,653.90553827286442,693.03288168094105,697.30590861366522,715.20369469070874,712.94180010851744,704.36264244956919,717.5209125576738,644.06499661754447,678.25227072395433,728.15782376816401,637.48662651417715,591.2057978152053,548.88907400224844,583.35673706932437,555.56641317436447,539.82511529444446,495.34075391268055,472.07280643459541,502.06810296647473,498.54026424612749,518.69611046661316,532.89992342127084,606.25970399142398,323,null,null,null,null,null,1952,3310,7730,30800,518.67841139213431,null,1952,752.51903811089062,984.26638436086569,11233.251231527096,44744.278606965214,4807.5835475578415,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,11.704789435642727]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,1636,1636,1912.1138702427361,2301.3070491844446,2214.2270009555673,2135.1421182540853,2375.0640699716232,2508.3490745258659,2475.0845673012304,2431.2876772634877,1988.3088884546905,1705.1699846426802,2093.8592262028187,2402.3375501726682,2350.3513661272518,2687.6311511279428,2502.5893960224212,2259.2860701868981,2140.8898336124767,1815.9949304283505,2014.4886250715397,1769.9282072038434,1722.3068113684255,1542.0095828007593,1739.7772528063242,1399.8107350077657,1583.4946244874595,1838.2013876725914,1515.4602347039374,1580.4811370190757,1626.6865714054506,1865.2842059225031,1220.7502377055234,1025.9122533383174,1490.1364802015994,1752.5421308113819,1728.925006751841,2006.7555035053983,1557.9338155184657,1352.5464115495431,1078.6925837103993,1668.4638971719735,1668.4374449224151,1822.9493697016562,1504.4934861773652,1193.2558571537895,1142.5043721819479,1195.5685650536977,1419.6746448334175,1610.9508473705914,1546.4923153082591,null,null,null,46,401,450,351.31795366625278,455.76941592641498,437.29788948931559,467.76555901615535,511.29009588191917,503.91858834931196,543.28305057973012,583.30221301821518,631.62203034831259,579.19011619957223,639.3667230083762,701.29807904436598,581.9591664903237,582.02705584837429,483.67323633440856,494.63410003597591,519.36034727858942,482.34383725632784,649.44827861598662,680.22610227601274,555.43003898101517,594.95000937622149,541.14908182512613,562.11758773954966,505.02593032319038,510.23339105038349,497.86321630943183,507.26942616384741,389.24974922533625,417.78798992796544,363.53471950876599,277.82384260195875,407.50751621685771,384.87016516626602,432.06598673515396,359.17826168319607,408.34433916823633,455.51912909550879,435.34504158919202,445.00264214273045,414.31124903756324,427.66171810856838,411.76225446179177,476.28849780728206,412.68564909431615,433.30569873244576,467.63303358494505,497.53432801940721,593.59094396096646,null,null,null,null,46,18067,24846,22029.367157534118,21499.257010870086,20887.506317991851,19867.563772801648,19312.334875264998,18141.711649579425,21488.66317735846,19481.118356747178,21099.749894851913,18959.906931651749,22839.488645394536,27222.517674293773,23892.015612513787,23708.366249077444,24992.257495862097,24502.072649041154,23271.506851230519,23025.180453252029,17562.309577854816,17873.961873450924,19425.466288891595,20985.334391237138,23435.660338821846,21488.188912314574,21034.136177876775,22129.353230179426,22813.666340713658,22517.429477926697,24942.778993234278,26670.769432843957,26258.129817001609,25421.769396222378,21198.215680578847,20264.216908096398,22512.973241370029,22130.153839870214,24589.89827379218,26200.17001167759,23638.725483184626,25973.909662122413,25415.932438154319,22888.912440621061,23139.552315720735,21231.598548852209,23179.278510324169,20376.895852734477,23531.584850026844,23353.805182267224,24480.442561422147,null,null,null,46,48985,65558,64573.594688749814,70091.332725087239,73808.792590601646,75799.017940640013,73829.819250371424,55717.514150940806,71450.670155124753,72268.938191688692,63583.56250046684,68027.590620631512,77688.657052361683,80778.428577747211,87021.789013402566,78930.611525365239,71218.145375622858,72916.302743730499,71151.955094852092,77435.612499201496,75243.718591530458,75339.089158358329,75843.651599654841,72005.810483511857,69761.642281493318,76685.893444137895,83829.661651444316,75829.551791932492,69955.860326825423,69674.662009081192,66575.263412575587,58297.659161520452,65249.311131652888,49973.370239666765,62381.717629238447,56026.064110778083,57578.303891420561,59509.663179430208,51384.44621372431,48775.109196164987,49998.553901121137,56382.856481944385,59205.705756843941,61820.753457580322,64595.21309607695,71067.463855446622,79208.362511850937,85912.465422894704,94671.585125246202,96010.617704171891,92332.079125671167,null,null,null,46,9149,8684,9093.3891252029753,9204.2407863599747,8928.884314395993,9519.3243773106587,9997.5021345629575,9223.2710933348553,10027.26701471665,9648.326744565662,8115.4370045398673,7795.496013476336,7361.1284764453085,8829.9591182318654,8418.902900536883,8286.4234664853775,7768.9420390443274,7619.0474823825225,8487.0952075128207,7259.9799561981426,5593.5772804451426,7717.5773153846931,9069.7292737316857,8144.6180628570692,8750.6669277433175,8290.8643550947982,11154.778199098124,12304.824435905166,12010.911739140187,10751.988560247024,10132.169097649934,9747.6489918089774,9843.2774189461034,8731.1157149336359,8594.4830899619355,9109.1718155073377,9506.3448155124024,8217.8934567499382,8456.7257830908184,8756.6297525451919,9419.3829453785656,7540.2861875194994,8657.1364958919985,9924.4239288700828,8970.6098416283585,9592.0532206360513,8895.3337550772521,8345.5686035012823,6043.632641568196,6998.4362081938016,8047.6480458589504,null,null,null,46,1636,1636,1607.541283636014,1539.5921870836335,1459.4254088490791,1411.5786349612499,1180.2087854982688,1510.2990938335972,1484.8828614243394,1738.9120426261036,2459.721963175482,2633.0790340386338,2311.9653011641294,2293.0588360491884,2591.3181839150429,2269.5070714486278,2399.4662036515438,1831.7349971399469,2213.3554321641054,2151.1047180057221,1615.0646212106126,1212.6061611937612,1533.2575833429592,1382.8497091825809,939.087612322263,906.11707342918135,1213.1991554228398,1661.4237460280128,2069.9271677309116,1362.0238703346486,857.89655540073625,1450.342554787924,1467.6136909671327,1410.5251410294579,1682.7366370202353,1779.8745991062158,1590.9693419954408,1882.7768684781431,2023.6023577398203,2047.9524927399177,1622.9134079411876,1774.7738643905129,2102.387792032041,2010.7046159631384,1809.9873029894011,2402.2424329306104,2230.8233260967054,1962.6616047932471,2226.8178987632832,2410.8351329024522,2205.1787458994791,null,null,null,null,46,401,450,364.56476249444279,478.71825150264493,461.03243518578569,502.37866307560637,552.81385627083682,439.24218795413259,405.86781122330115,438.19802370124495,423.08313507555857,508.45483422871951,445.83938674303056,568.60610268759729,589.5139450242342,620.81692436447986,640.41185127686015,673.1063770423641,661.20044939960451,581.70292574718576,536.17067739045285,493.49947473426209,614.79221350794228,523.28723596835562,399.91293952687874,354.50891714194699,339.11697052469435,305.02155274475638,385.51199878966014,503.2838652515407,574.83059225617899,541.96613458160448,560.66947130542383,604.06789978881091,512.68163844799335,553.6993042883513,482.63559800238284,623.74535100832679,506.65957608073126,444.68851979003631,465.62911659929995,411.8746295467248,426.81353085453026,485.64289681456034,498.76240136185476,551.96161251615206,645.02923060906937,427.55580559285579,465.80943481076122,483.02995048533671,497.87784560420215,null,null,null,46,18067,24846,24025.28164284537,25786.046449044567,24968.892984511673,25830.1804394992,25093.526882004582,25414.165664794145,22755.361026760635,26024.134530957443,26336.11178586397,24591.567241858993,23842.465586137878,22951.048061318306,23242.68538421956,24514.863707293796,22673.367454795458,23483.870902124287,24625.672429627026,25093.953818821545,25980.967436280793,24177.821132587516,19677.382846181841,17906.615843351326,16928.949158715608,20286.048619136112,21044.606959705798,20428.671786734176,20244.186184028284,24244.465286009785,24262.756501496227,24790.307139239194,19947.722242948254,21483.14607753474,22888.432286310639,22750.93094968325,26575.766785881497,27112.425935270177,25304.638848038612,20914.744559942555,21443.117113414042,19660.568187255125,24593.297877243058,22396.976433598644,21934.216934931057,26110.721426835316,26838.054352610168,24524.981973943144,26024.095633721587,24877.556224691689,23310.803872513046,null,null,null,46,48985,65558,75254.378846125706,78662.728747996691,75051.814775288658,66516.870116681384,67602.262211752648,80068.019444232254,78593.617303618041,82340.002034353573,73493.483169835614,74184.355880888834,73023.743221271478,68679.682057787388,65862.574586276707,64439.693067183231,63856.139772717397,59343.904544071011,60415.121622920422,64506.836455974662,50605.221368719591,41052.987327305207,56087.613460566863,54619.651558073238,52710.440897147062,47673.12197560662,48883.350983894423,54764.999662561007,48687.178530426259,49966.683665056196,50468.769330797826,42784.524129478334,43811.88238964013,45690.165152951166,52514.121867248075,52718.456668597653,58292.320288992029,67438.916925199941,77882.112398680532,77220.408617119552,81668.515217627602,86266.820075728116,78262.557571617901,82725.860369875198,87143.823476077581,87570.717582477751,90203.287101327311,77932.846119632639,73280.335536636456,79889.030417499758,77811.126436791936,null,null,null,46,9149,8684,7605.8704604656041,9112.5160143634421,8631.0862901557575,10779.082088341791,11053.217398430748,9537.7531383871974,9144.3003829409099,9826.7284670192166,10434.537505416974,9669.4929808031011,8549.7259359035452,8837.045732899247,9103.3186100808198,10237.685374385188,7956.1502796927507,8139.008752531452,8313.3496576869584,7760.1238156686668,8375.1102039909547,8497.6106683452799,8295.373303965549,8907.0214231163263,10163.268376294596,10088.694230757992,8849.0087679459921,8120.6696517435576,7722.8331626202234,7975.4815991205387,9154.1080360340529,8745.1231559157532,7425.4449601446704,10792.816311486133,11341.1364345698,12180.117932755453,11901.085832871151,12559.722182203654,13402.214157557695,12388.249373821158,11690.75421509895,10634.146162695977,10597.325703848042,11911.115160133148,11252.355633712423,10745.438552126021,11142.294898321579,11545.295200420545,12074.443831671651,10768.869214235014,9360.351592672876,null,null,null,null,null,null,132,547.36400000000003,677.43799999999999,615.33054164389171,650.35816936454717,641.56549538841887,647.43435183870679,653.89890258984542,591.84614086430213,686.84628514243593,669.58183770848598,670.11433730286785,632.77442050165394,714.84322907012961,811.74779167046381,742.52411617864198,722.5163262810147,690.15719974591252,688.64515664142095,685.68988516546131,671.04400018965612,624.77012290701032,661.11724618719791,661.72751803655729,675.37756940738109,694.13054441118288,683.55914557244012,707.23301801715206,719.60004742946319,710.00256564534902,694.41229842445932,679.40744259134146,689.19124899945336,683.37422183322326,605.37398679345074,610.61168770117081,584.99096490460954,635.10179312407161,599.11478061945013,631.43134592452498,663.84278848526026,634.55174329413705,659.75043700273,661.71142939117397,651.82195980363883,645.62179482158422,658.92422765023662,674.79874130655151,651.58465000986632,694.54151389621597,713.90325022546108,760.01386813919305,667.31988509496853,863,null,null,null,null,null,1953,3910,8050,30900,589.15430962504149,null,1953,854.76824298117538,915.51706920971424,11698.275862068967,44889.552238805969,5679.0488431876565,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,10.887230012223627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,1636,1636,1655.2370912111005,1758.4385723023606,2304.4757451732639,1961.8985201403143,1772.250243660166,1932.0934428102933,1197.8319298960619,1323.8923039423125,1535.7921116459975,1640.5271735056938,1580.2518893585711,1427.9375279268261,1548.9980699535852,1321.8284565430449,912.19443786436716,1326.6431333470193,1198.9085824098909,1689.7442562088077,2058.229658751462,1776.9523246496781,2085.685017418275,2136.9488706950369,2194.9108085278822,1947.6889210874804,2074.8669269498932,1854.0264513825473,1765.2925376480698,1584.1306621545241,1593.5735927196495,1990.5629906111619,2644.479815351483,2509.9007063112472,2703.6398733805349,2163.6110204433598,2234.0694954516662,1957.7777314342677,2122.6801952166852,1802.5670236884132,1990.1947661069489,2192.9709379384835,2028.1973100169862,1835.0998450203438,1797.5863815269386,1381.1307648306479,986.15644103523255,873.9049614449707,792.54260969903999,1378.4970304096464,1553.3644199550868,null,null,null,47,401,450,451.20513192057052,467.80054546727604,434.43701297824629,473.18605072248187,393.41548160537258,329.10616372204203,340.4796500526503,342.18204618839798,429.89854999507963,387.4109035956003,392.52483754028532,373.23563835065363,320.78599453814968,309.47255456151157,326.77563640396551,328.31198994781533,349.61014742371901,359.50615974152237,306.86380031967178,487.07612026174468,450.43532863595487,485.21694220815283,464.00944938823193,447.57756329762782,491.05263404435408,480.63587941434884,502.36247010896807,463.70582773381341,527.13200053741468,487.67243605144256,545.47907029009878,671.61773191911084,634.15801670476833,577.32465193558858,560.08089094398861,588.78284786491395,677.151589270572,662.51762075273473,692.16459397267408,504.23256829142127,520.97335230186286,466.36323629742975,391.11623627484721,435.27032302879371,575.65814437434642,549.4791328856337,531.81863971515986,539.03608385085283,649.50769470220803,null,null,null,null,47,18067,24846,24204.572446652946,27095.302351777489,27128.028944887159,29340.679018162984,27807.666854466774,27194.089527884003,29897.435047785715,30886.582718557132,31330.648887350577,28888.986835773532,28586.056485890142,25535.715804174724,26699.99281746626,28660.206361879362,26943.493996118556,21965.083272671542,17860.730088799264,19151.207780597295,19774.892448616374,21039.139261296306,19467.458909626737,20052.246565945778,18021.367208146406,19336.800793133465,16018.518709807839,20032.449651733452,15577.825712059393,17528.8265052528,17894.077142321825,19252.478410218173,22212.260210650958,22912.69494076306,20310.56461630738,21508.284054152598,23550.092703341255,22191.236296250947,21319.400825782774,21192.91876082349,22821.489945487217,17351.433743361962,14814.224034484718,12812.483886396776,13881.657847931463,10184.228526316747,14477.354303078757,15430.387062025678,14330.726355116829,13076.314815188034,13555.665142025995,null,null,null,47,48985,65558,50167.707168379588,54176.810525645837,49512.105887624639,47113.361058369584,42396.133224932906,38822.904633597478,41841.41018267264,37770.86952823912,47790.539746971292,45604.959383017609,48859.477636426775,38285.23223957188,34158.918560814913,34158.645908860351,37457.209695593054,29848.415728556123,33467.227209128854,43846.027924630478,50839.997673533384,55562.383199943382,50160.723106421268,56726.623763780546,56020.419942715482,56473.351357168525,61052.224062006935,61092.371974877366,62734.304579000302,58849.939255564444,60107.643077817746,60596.506562715927,64935.419475666349,62224.727010908391,66955.50878883031,72421.611618814248,65802.634392871769,71594.561113824835,73539.126370359474,77076.151742356975,78872.508613884798,78386.870463396743,90146.693927574524,98585.015624686712,98908.501370984523,86529.117629878194,87724.979450538201,88321.967004661114,93156.399930655331,87545.636649682594,96428.789728573538,null,null,null,47,9149,8684,7905.2016979750933,6327.734636580708,7618.6396388914363,6371.0425356605692,5919.2446175299756,6992.856062503095,7391.9122846256105,6829.3358454596855,8386.0680374600634,9743.7668423967243,10171.229842216244,9524.3162822027953,10527.901477490612,10157.643503647858,7821.726361197505,9603.5633390407074,10204.701659697235,8718.5796710536288,10207.083019656386,10914.13676432074,9199.1222820667317,8559.1116032522314,9080.1531997229413,8223.4894760145307,9832.2882685474633,9819.903884460211,8939.4818984248632,9000.1324230620321,9593.3499360010865,9956.9345680641818,10497.289249478601,11518.169930259182,12446.029202892925,12381.573872051831,11454.212217453201,11378.016355619689,9868.4442115936909,8932.153707875741,8352.1203942374996,7916.4530839046083,6681.421060702377,6934.8205362604913,7303.716016612163,7128.484227361364,5638.5581873072242,5998.6896635047997,6247.1800339128304,7068.0208644738004,7499.6418218982817,null,null,null,47,1636,1636,1704.0649731945407,1951.7543713652585,1594.3413202890938,1527.927013022899,1965.3763361350536,1812.3954057410015,1697.2293267146736,1611.5590108012948,1547.3796965101039,1282.3286461577775,959.62589467894202,886.60732571202425,1563.2307945716843,1914.7303275507381,1602.1073771100512,1643.1152729839619,1738.5440832887884,1976.3452763344751,1809.3923666355963,1538.6022181481856,1193.3448504498565,1416.3094249154865,1037.5736672016562,1100.4368225886376,1459.4189699842555,1519.2843517200872,1658.5759812902529,1356.1946288655897,1366.706630359073,849.23191751484603,688.85378064564782,1078.4316080018459,1018.7113789075017,1757.2866267439626,2012.3353623917792,2305.7744185197739,2045.6955441717075,1386.0153071252923,1769.3209679329946,1927.5436930029634,1946.1150626073063,1921.7810155905199,2176.4843778244549,2399.4389171780977,2609.1064152646336,2220.1429017070695,2632.4429592013198,2516.5505453966698,2480.0955212786175,null,null,null,null,47,401,450,508.59356936290885,440.28604083212832,435.45259768281858,465.78945479701156,532.96598314351695,626.69701158091777,613.07826449406957,673.33025623368451,690.70239756109186,701.10856596918484,675.6011391864962,633.55630351467767,539.29228001863407,568.45551995409255,470.25264128287779,488.05045506600538,515.93270577630926,525.69866666083124,637.98026053859485,684.12704122445018,733.83576951590032,696.93718942051191,620.89406515596875,557.58641470574548,614.92951339316312,704.31955075109772,629.43987906846007,582.85938698649841,497.69207531973302,457.11984189537327,574.84210500627501,474.00425602219048,326.9432282577111,389.16072330837119,373.23174366144815,409.99153993977069,498.84783278700672,534.92837450711204,488.33187099378461,526.45424070690422,589.73807070823977,578.40356388731084,569.47387858421996,538.2930298546222,632.9263688984023,498.33011102032555,644.4026881719559,663.09618276893127,499.99663457552884,null,null,null,47,18067,24846,25010.647261552513,26147.055563543141,25161.451288487646,25231.5710135718,26383.193556756883,29125.471236312587,28669.24630228995,24521.26427165217,23956.798817564551,25242.221859488171,29203.804339552167,28223.543268027988,26558.787161284417,27432.593090459523,28249.294098032209,30431.44898835944,28260.830100870404,27134.908120395343,28751.904727326033,28312.12039878012,28834.254929317896,28615.867480294339,25058.699778904494,25177.623488708305,24627.43745364168,23976.085166066408,28370.506164081398,28880.732742014658,27469.983975855794,30559.614743879556,29909.173480840047,33773.777820038864,36366.577764516653,30102.684256284585,31999.604948368127,34477.933620780474,30440.968808927148,28190.811649935684,26923.395500275041,27059.55382376035,28249.628870394496,26827.421060949255,24511.311402909781,25995.12866316552,22857.567441376508,25156.053341505834,22592.977872009087,29441.327965270095,27249.789917214344,null,null,null,47,48985,65558,59302.905919965349,60006.319741731473,70415.81487329927,86410.739151203961,79524.872717471531,67892.168919442163,65555.386754946492,64412.68436641631,61645.05907947891,65535.353128995223,73267.490148934245,71264.392125271886,75431.244731596482,73045.618775460025,77223.453526026278,74512.107291101333,74864.646953066826,73306.893695770996,73044.926632032089,68780.074566263356,74350.991074775869,83054.051965647915,70602.439414912107,86278.654736550932,83695.454730374579,90122.86968987716,79149.1492501256,74728.808677377747,76569.349205517894,74355.908981824585,75426.119367403589,82916.41947335616,86355.321072030783,80541.192226505693,86837.543271413291,88752.449471142274,80899.093846331059,77237.331110818035,75754.566100013151,79403.029673827725,85615.199926331785,79066.013266780079,77546.467072129977,80029.205935746766,90224.719428616692,89805.02926699043,85492.714264078444,77663.882781847729,77395.072254108221,null,null,null,47,9149,8684,8064.9394469976241,8702.7414123592971,8345.5883196023715,6860.2251813010589,9532.264424233108,9688.8496680734679,9808.7968544783816,8676.2121340410122,9438.1979626004941,8579.4006123270374,7193.1337760390288,7700.559220701296,8438.6411265572151,9492.2960216483989,9272.2217914024604,10850.466667284263,10867.156999637651,9403.2441508439133,7860.2148957535446,6466.6926550081444,6796.2516786651786,6744.85592356289,6249.5284578294231,7272.3241824980851,6930.1429490350883,7384.1934915779566,6798.3304899296672,7605.8162101104772,8282.1964544170332,8924.0354492542028,8476.6343207841401,10179.364581761864,10138.169175940695,12889.066374612405,14328.617003592142,15582.819657244212,14235.561499670828,13980.939731498212,15518.977743290809,13445.649569913992,13523.248605142762,12661.554260166142,12090.29450111089,13836.00381526307,13126.705952630244,13977.878487966465,15329.424629985329,13762.615188945805,14849.636818296765,null,null,null,null,null,null,953,547.36400000000003,677.43799999999999,630.09433228641547,663.05298753949319,658.8737357724101,680.12185565030904,623.13362312668937,601.55654031428094,650.35673173239388,649.36970981528248,717.21745164016329,683.97287951860562,692.69827171524514,619.30117032923158,622.32788244992241,640.52425855774811,604.02311205262606,544.12271587646956,510.66494569765388,534.661882745208,558.18082968608667,643.01869935860236,582.51239047333536,606.08429210774602,577.97898241454448,581.89552523775819,577.95931037413436,627.12612190502705,568.98558580839313,576.26853480950058,608.07062645445694,619.50048454558384,689.01645939644777,739.75379334961508,714.95555556563295,724.60842968388954,722.8157813492578,724.04770278436411,725.09440115626808,716.06894245582907,742.87245554395531,612.62541290821332,594.33036402490552,572.462506779867,569.69644204986855,507.48330434302659,589.16661790379408,599.27662585372877,592.36771652997595,575.91784321966361,636.03747163979313,627.98147640261607,544,null,null,null,null,null,1954,4000,8180,33200,539.39360483713574,null,1954,782.57345545915359,726.88596288493386,11887.192118226605,48230.845771144239,5809.7686375321382,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,8.6440492883613764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,1636,1636,1752.0090480804511,1872.4024025097301,1813.3618138318557,1755.9125126407441,1710.8116571606333,1334.8676671106361,1125.1045140147837,807.73023202515583,903.54149138820924,829.03745661942696,1158.8592903098852,980.63072312501527,783.50093704022152,991.1098680984021,892.23398585646339,714.12630372909507,978.48513735491485,880.37803821229431,1243.2941562582869,875.50516191721522,883.80201836981246,908.01051943645962,1204.7562125788661,1411.1181398765498,1288.0466327632298,1394.2330207612254,1531.9902225898993,1732.9476117822637,1605.6682098406675,1633.362199032973,1546.6375187361496,1621.2303204288221,1637.9292415043369,1399.4177720552489,1504.0317285394467,1648.3058866120621,1304.6434606607374,1761.569588089402,1932.9938931324873,1626.5973408289406,1703.897998775115,1379.2768759296796,1366.0306707050431,1442.9162798186703,1414.7649442217423,936.79992701969422,1170.8726026705672,1102.504447727797,958.23661901834021,null,null,null,48,401,450,480.80087011327009,458.98751132745497,482.63808637505718,495.05142241032326,393.58376035892917,374.52118372860275,437.4222600965187,252.89233515620722,322.52683658773145,326.64498501052827,417.66748897948798,396.36509154506678,413.22956763494454,425.75176039234327,355.74490891173787,389.38901820518635,432.75853591556535,417.94264098951072,319.81034742032864,284.6588319313272,233.13723651902995,238.26764660516241,408.18334217227618,358.9830147275473,422.64523398271234,334.27201482373982,303.01599324335467,391.00199538565715,515.37294480047149,488.68465519246297,493.94310170696042,430.34389504287577,514.46704542556097,554.41351728931716,453.44157451241819,391.90016349621675,353.28691222011133,289.61368093683484,343.72224475561427,350.10491021322241,420.32139936029648,403.23360122893962,385.99503307344838,358.73945117784859,331.76168439285038,374.52297130944527,275.92665325788175,310.69583885108153,361.02889482009664,null,null,null,null,48,18067,24846,24010.088959836728,19044.389163433214,24055.743443636413,22864.888542797184,22517.220104899068,18636.747562248369,18421.69107804916,22778.044721160222,20668.593212900181,18083.323147359748,16725.577766486964,12232.987824180949,8383.0767776981775,11225.871311164439,11974.614035120389,13617.361301033176,14977.488020584291,14164.446847023066,13179.056855229865,16495.860758071543,14233.631401055256,16650.578452728718,14955.804939739472,17367.015554813548,16648.844987496454,14760.203754371661,15404.433955849023,18677.619878178888,18678.468003542297,21538.853321996139,20993.145538559918,19774.233609773466,20559.129898666059,19384.258853062885,20334.744028635778,19218.295205700077,19248.591846340671,20767.72732192434,20405.080572859428,22482.513381190416,24504.534888391921,27735.146503086169,30625.663670690814,30532.930859549313,26549.780691494394,26899.422544573623,27718.736361535248,28378.156565430414,23525.137944325092,null,null,null,48,48985,65558,62349.714569365242,62001.695013530596,66092.160545430845,64176.611853154813,62268.632136649037,67009.499999689098,65626.659158598064,65678.776467819844,55648.693497693224,57535.949516133463,61562.745762549603,67297.508356852311,66731.418354470705,67571.881682720719,68301.822776785411,59859.591318716877,62127.438579582806,62153.260472647475,65969.059271898834,68167.057181161217,68408.316534427417,67678.417318341148,78895.906239703952,72625.865962008524,79299.023332318218,68274.65224206222,59698.52046314779,76312.93529011897,68304.36728040046,68071.732624236451,71982.505370431507,80018.584271422718,87326.353017808753,79020.032301372717,78580.875488000776,84124.87202805595,81936.483306019349,84439.709248800878,81405.643663907264,71303.357228383946,78283.999451732932,77859.141597254624,76888.29820456462,65099.517511808328,54373.992974071727,58622.711122951667,67207.528520653606,70894.966919084764,78927.356298476545,null,null,null,48,9149,8684,9765.9226833595221,10188.691060324407,9735.6433037054812,11122.473330378925,12424.244588775982,13186.817966811934,16456.773879326727,16727.124542959646,14695.463257804651,14743.81707455779,13924.207872563215,13332.291371885911,12216.967371408382,12572.220838005063,10881.301753554635,11919.447509090372,12444.373979481325,10918.151627024114,9204.5628318172967,9351.7878861111458,9169.9347051758068,9285.477209996845,9106.1795963849381,10349.340647737792,12069.845457732998,10663.257254885582,10459.275520101379,10720.388638002485,11172.460886923225,8656.5221755987914,8879.741361393837,7956.9497025278051,9672.0011847591468,9616.7865670738265,9013.2569587862181,8823.8794475985105,8237.231157790553,7193.6640001485102,6809.6288618531089,7552.9116367248962,7812.9444594323149,8091.8039632700593,7888.131513366573,9395.980673921722,10020.266495164797,9019.7255650103161,7962.1609105571606,7025.3304816198288,7258.7339199912958,null,null,null,48,1636,1636,1563.3129476484989,1779.1842560391024,1727.6357570460673,2290.0925482175512,1517.2725388900651,1985.2543776190125,1806.4333155052439,1477.5030364322124,1777.6037030052216,1726.1371442550792,1587.9129491396325,1235.2186445710627,741.56934035297547,977.87282223670684,1181.2767789516738,1305.3807918702837,1211.1133388638391,1367.857169629764,1285.8919419376036,1311.6715317254461,1452.3099084497539,1782.0050201770612,2005.9933097527992,1984.6478581653566,2000.6820638394065,2228.4144854164101,1780.8161279524095,1916.5503866812815,2287.6621046765222,1793.4566594721614,1916.8516205732922,1921.222584862436,1918.7866271199491,2107.9096287045932,2121.8660902802262,2005.2593633108963,1958.004159078645,1793.1916854008534,1554.6963855819445,1683.2442731571571,1894.8994136753686,1817.6424868043448,1451.9798674165963,961.75329066179245,1154.1672813409839,739.78687504135451,1249.156124521689,1414.3300846217851,1183.1462008940232,null,null,null,null,48,401,450,524.70363346893748,538.72512422799366,522.74924519641695,501.17481245377905,453.27887559787933,507.43472947563032,449.31266295590518,493.91967826490151,409.02260099167881,465.61465525693745,535.34430363724641,594.80035933159422,437.09324951552964,435.41456975058128,409.41137917607563,481.04690973384589,500.10392606007662,512.96069017633022,496.11352158502979,603.92208528810954,575.73453846405346,599.85418827167484,698.38278252961152,584.57698317247798,654.36072218924915,731.27040450935613,733.05468513543099,699.86358307847047,632.75144048298216,620.20311062525127,605.66640558219012,697.25953581833062,684.46273511058519,678.60610229725694,703.7444460713059,630.6628150522647,583.67682718764149,543.50062597324529,404.40499688184133,456.66730157327805,557.46750685852044,587.13940684162856,519.31757979607232,541.28786216391006,483.50616141421227,531.64658208823153,447.52809454752907,497.19898362310096,492.72574073880247,null,null,null,48,18067,24846,24210.264108578383,23497.172345902251,25127.387824603247,23300.839550216948,25086.536640847924,23823.575380659629,26992.676078321325,25337.592245416159,25378.86621391146,29561.273006878269,32062.443077532771,29803.932830229991,26556.772923700079,29871.955565116099,29108.403521289809,31358.837610536728,31516.389682004781,29265.031749589074,32586.679032913697,31158.016262309371,33295.070172872242,29106.528519968,30010.60125248507,29711.630734216124,28171.178525952975,26844.083615074924,25420.310755617469,24073.004125858588,22487.734613822238,23548.550629705031,26971.159345924421,28083.024273926592,28967.539504473225,26625.189594017076,27442.397053385761,25667.759790565011,21640.460585629906,22862.276216840888,21637.725335985397,23589.591224841217,23897.345322334353,26919.554196427485,28723.651408544953,31014.991471476555,29284.398850139543,28407.298742104183,26845.496697739713,26856.571426000573,24014.394311888096,null,null,null,48,48985,65558,70633.448027835635,69952.85648607192,69295.514945870527,71052.282257369268,73538.372487060129,71503.516105421906,78349.132786190065,89387.745959488471,83131.702215797341,78250.359569793014,68555.379051290191,78829.470154720009,73238.495382672525,72832.251965857125,71538.958672779976,68463.798721172701,71932.879021425615,76368.410774824981,60614.433388313701,62546.998987623119,57059.241058395266,51937.872889947801,47174.090264820261,35862.99525961317,34440.388610778115,34285.361325227648,36380.335200000023,35453.625894705241,36090.848846700748,47415.272177276114,42960.150287486831,33028.61944450131,29227.494011725568,26206.139697545357,30322.430045925248,47527.42642264365,45093.237833151252,47617.451027635616,52499.496730077546,50975.369291288342,51246.689752954371,51994.491270649953,53929.22280351408,56831.301394808332,48295.607057831636,54259.704658017341,54082.599127887319,54253.087218555054,64005.950777937964,null,null,null,48,9149,8684,9857.1777663448665,10947.959823884634,9084.9667439358564,8544.035495553595,9696.4801149242958,10465.862650512065,10348.287401428177,10241.190946457733,8891.3524743702346,10678.167328670945,10693.614708179961,12993.11413150463,11715.02711692354,10906.029547337845,10015.800256415097,10959.814055935758,11092.002673161325,10562.715463287701,9472.6333321554393,10705.236424908038,12816.032904850381,12502.785480379249,11483.233383776538,12068.130664087374,10639.070008662689,12453.481103284572,12177.775110518807,11936.881706779139,11079.438423082167,11001.021050023328,11589.275280317148,10741.643591417744,10820.384121086377,9646.7194599184659,9517.9819995005328,8741.382545656279,9420.8700461325006,9937.8962377287753,10248.84252451584,11481.820562487377,10652.45034109287,10840.862850318757,11725.819452483913,10796.447185975958,10647.500988543894,10067.61357504843,9223.4185395255663,8812.3236913172095,9869.0990290095233,null,null,null,null,null,null,73,547.36400000000003,677.43799999999999,680.80318224573148,614.00850403225866,689.07027872941148,688.53858536137307,665.70560405545757,627.71573212246142,675.98773687184053,683.29192746764159,633.23681618985563,605.10426351106935,612.34185595779968,552.84674951760087,494.18667311283411,540.28801958006034,512.99950143017031,538.44528332113202,578.75375940107654,547.23970789488112,495.34218747914952,534.49307923297204,488.93409821091154,521.62261546798698,568.30932143318182,586.8168574443323,627.83257798824366,540.66103530463954,520.76325515456074,624.40377070411739,648.69180468634011,650.15674444066894,654.83289860225091,626.84631838988298,694.42204865148619,673.2735208405411,649.43665705644185,626.44990208672198,605.04768642067506,600.24046307031279,600.60036976596575,617.39121091677225,680.44061892464049,719.80337407961895,748.30226016800134,732.36492774540568,658.33838475195273,672.51942039235632,660.7055692826325,676.22222272029023,646.0597851219909,617.97433661446473,446,null,null,null,null,null,1955,5040,8900,33200,499.00852648878305,null,1955,723.98119550530885,783.77309561715549,12933.497536945812,48230.845771144239,7320.3084832904842,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,9.3205449208526598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,1636,1636,1335.8472695637513,1105.7953451620804,949.77060600424534,1368.4223146954694,1745.740982981717,1621.8219930502589,1931.5282282072776,1542.9798000215183,1188.7232967218201,1222.9955459713383,914.25160299535582,961.10854719657732,1613.5185647098915,1762.7882614352357,1741.8945528963932,1685.8331191207776,1395.6805232834236,897.49323615913465,957.57924031523964,1128.317738892436,1211.6170942399945,1392.4546285651879,1524.3841972676953,1574.819229649981,1197.135837281274,1960.0077043775759,1813.168808342934,1589.6062902465442,1621.9139500763802,1728.7329147738851,1521.3046669108442,1326.3500443682447,1699.1419858364095,1697.4879674958231,1714.8054181182017,1660.5132160686317,1456.4850395615947,1507.674471572358,1278.0964292612223,1456.5687029626581,1856.3408458198155,1790.2067863701157,2204.9374756497791,1968.316433638503,2046.0603889863794,2651.6563492246296,2144.5441283804576,2111.6665645172488,1885.8918124174463,null,null,null,49,401,450,471.12240946099161,466.89065401368413,445.81437948887151,390.72158637149045,441.15098301467469,476.15612823478722,410.72638352035148,493.18367709486984,634.95448869524137,589.53310030494708,596.43571189617933,592.61320331272225,566.6022105678627,558.19095951008376,384.4693169230045,478.87980283907012,515.96044728336278,503.7027264052507,527.6041033808383,604.92359812296274,635.33565145117245,601.28337471201701,632.9758905282464,590.31429668776184,605.36225327386137,554.16297760150258,564.1962534234741,619.72077601243677,618.13668642143182,586.64553991357366,666.23691072189956,644.24805731592994,563.85470613303085,461.04901123375828,395.47220290994261,467.03923777538506,508.98980322826168,538.45165181800485,514.99536267388669,559.72317864255569,481.67093691414971,505.80849276141976,543.61862270383199,603.72114931760336,397.44551314513546,311.69156605512376,376.51515154024133,394.0222701256173,603.18117083769266,null,null,null,null,49,18067,24846,26138.500951251539,27085.997639848545,25040.960757395227,24960.817075703068,25149.517987868701,25912.106520668312,20709.439500451608,22884.077452618712,23337.937126711437,23896.156668202679,28109.594954849534,28041.630770043317,25959.055756606049,25447.277117653011,23470.906437044097,21611.754034489139,21199.177424342528,18198.921279666396,17556.547726993427,15018.800356595308,14923.428232676924,14633.091497141339,15574.751614514404,16845.737662135096,17886.910438172708,20757.0222131152,27204.213980627359,24070.495204152812,24764.42731197481,23043.714768157282,23655.15492534493,21681.195955169369,24394.435852043414,22945.745118348354,24484.198552729544,22020.727986465583,20760.83776244802,21721.229337961588,22851.878220836763,22564.420900025641,23313.005282168022,24936.308243654606,21624.951958658945,23329.374092862399,22526.637470859197,22379.007774005164,24153.150947480597,23795.001693074144,19638.93636968674,null,null,null,49,48985,65558,63914.424844843794,63678.591141429897,61933.86934064237,65807.274832583629,64842.392215762702,65487.464394281233,62031.086993772929,61461.072387472974,67536.29975166895,62799.253148370211,59578.094146250805,72950.091436711577,77355.384515156606,79334.117039249046,78452.894277891202,66651.539398441528,66616.731039538514,59986.507505652226,51153.747049693164,41372.10924315911,47799.533926451215,49083.375737834118,44389.165620073189,49503.489064877111,61845.048097881976,70688.592238339741,78365.328544962569,84138.133874660445,76414.810980920913,85068.859228815316,77684.560399169699,83188.955610000266,80435.583094401474,87864.384735679982,89347.075008857806,92838.752714975155,95818.357510943795,93999.480125199058,90638.078582576534,84384.86100320307,83171.964302557142,79041.871483194103,74974.208634037801,76808.868578074398,69982.123063464634,76116.713329199163,65429.255816012934,64400.879917473365,62621.374789830719,null,null,null,49,9149,8684,8895.5172736656132,9248.7747470589366,8899.1048695455684,6861.4564833804525,8023.4229880729144,6766.1691906200895,7398.3494253291801,8582.4088928436668,9894.0381528274229,9657.7642394363902,10085.796219026819,11105.625930544933,9959.7258777673978,9522.2849602582828,6739.2969640288211,7605.8312033690854,7761.7858082450739,8836.5799906432221,9539.6357836651478,9411.3222057368439,12563.965886554604,12287.468672610399,13433.72736629728,12363.564257269554,11843.4081814657,12148.905933820481,10668.71291555935,11821.39157797499,11476.87419028916,11381.697519516247,12467.574885897782,11800.628844808038,10760.983682798822,9809.2420478815875,9810.6774471420758,11593.830549535556,11856.335697481612,11614.539606832492,11201.728823187956,10960.544646809714,11592.614491071614,10400.939351806084,11681.236654523729,11679.142160341447,9951.0796147758501,9828.280573433447,10028.607437954088,10056.162853379396,9829.4657786236294,null,null,null,49,1636,1636,1853.2368842973613,2306.5251027552454,2548.2604150328948,2254.5110914056017,2327.1018547339736,1557.168625333755,1583.8249069676053,1664.9387264149232,1855.1735460048712,1875.6166110911815,1701.3397973780695,1416.3947004874717,1790.5951414927174,1479.9636775632541,1609.4668212156673,2132.8723996291778,1957.7802601991559,2236.212844022617,2394.5663281451752,2728.6924420451332,2708.7438374353983,2622.0352498125849,2201.4350423540263,2178.6311108822842,2334.7043798617728,2425.7010634806916,2393.2385461813114,2120.9854753122831,2042.8842708873651,1768.0487054439136,1676.8911415011421,2035.3621072599421,2066.0577863332492,1549.6820567080595,1644.7456002835929,1438.9558542645561,1719.5855150589543,1720.6642791566319,1546.2649449438165,1581.0487524555062,1853.7462237840443,1779.2829452097487,1406.8161790485747,1828.1559538642136,1780.7595520473735,1986.6059317757656,2329.8213820860169,2533.8354445987193,2870.7655027535311,null,null,null,null,49,401,450,493.46307217683204,459.08661322709406,458.43740367315343,535.97472761359836,574.30826705703532,554.81426383915004,472.46650900721676,586.80466178606184,674.3748776344612,633.09764876142231,661.6555126660121,683.7226456009804,675.65183520861524,660.86977924418227,656.67214468308714,617.80457954110591,585.56677458715183,587.51797740948643,500.56179968788626,378.02750436657681,436.32783308557595,572.85637774545705,459.98952527818869,470.35254557291557,553.6701224651988,495.44921098226462,442.35494717553502,470.56702818774687,510.10453274440465,562.72938260310616,525.3330827674888,516.87774277979929,534.16153177951196,528.24951297170458,567.54869418760006,570.40697948981017,624.43129241920633,687.36018214875764,587.27613630230337,624.31650268320936,610.57129705648003,564.28552197174076,573.00419477092714,636.63775733426974,619.70364930108599,757.06332719854265,736.37202269021361,758.04676075240718,767.90446425961534,null,null,null,49,18067,24846,25683.453699816731,25441.612629365718,27165.164279407025,23053.595849119323,22487.511484758099,23201.929507902958,24817.655158968457,26684.067822389923,28756.750345078519,30065.452463242771,30576.771198616963,26245.254728027929,23369.058613254791,22637.921783502752,25079.885691372743,23930.311267912766,22647.39065169821,24802.957253487875,20763.157248503951,23757.499244391613,21424.90621154047,25095.47073813872,24253.322957768654,24943.078229943334,26875.008935533733,29804.257849062833,29995.672195631156,31766.930478304585,32465.365659756775,29074.477763037103,33409.818027882444,32572.093933428689,28107.684411296683,27992.397679530877,27557.344116354456,26757.726447280133,25217.930304108886,27386.881755678231,27380.999758601061,25268.064745250893,24578.608882723827,22090.435566728607,21723.496061407492,20372.387128347396,16911.117559170725,17201.494250918822,20272.021921948628,20378.927030414805,18671.201475490823,null,null,null,49,48985,65558,66379.237948620037,70306.140104344769,76982.645399829824,73329.523459271848,80468.63276927991,80645.631805436002,81963.631469130181,73246.367793699712,78613.751135150305,70437.582840810705,73345.555918513259,68318.277228091756,64370.887143184562,49747.120766222964,48885.984785914312,54626.998630108268,51870.483755292073,49775.726290010971,42441.00559005409,54732.651634786751,52593.48349319744,63134.019917933038,61837.197561696681,58183.257154225365,68279.268492917297,69770.976768589186,79372.993048263714,83604.358594297286,84290.575443087946,89181.752389158864,100621.97044090369,98261.670535160622,97034.395009745378,92661.948902549411,93070.830402101463,89961.759295699929,85666.927024531687,87468.311658047794,91351.53611608065,96183.732367223332,95271.356031305069,91309.04275968828,93413.7349733296,84757.832348861513,86478.982499083504,79324.385179431702,62073.935996726796,61753.890602131607,75306.283413121972,null,null,null,49,9149,8684,9465.774642653816,8854.2975390707634,11036.750759594561,10237.553441678476,8574.2607781893221,8079.673364367638,9682.7607245674953,8887.9299420133684,7769.18554618894,8508.5106670078876,8995.5805652437102,9771.1694205829281,10863.975091196346,9462.6160927499204,9453.2204248650323,10147.735406948337,9858.2342443587095,10830.144581211072,11705.004678361836,10980.335837618833,11330.989736670508,11550.230038947495,12494.387169691689,11054.970525522911,12060.924581290568,11001.232122150275,10475.275840543824,11611.421273940516,10530.12605247122,10147.656188180896,10354.841030531235,10069.468916814327,9085.698804552183,10328.268411308612,10330.625341640218,11312.218744731041,10356.319312801465,9686.4146774919336,9040.9859992427264,7690.4533483377672,7054.2810490640559,9076.697680478439,7658.3374528382483,5961.186766527273,7145.5404705323317,6059.7351748926476,5781.4453162448881,6640.0384028152075,7366.0079257974439,null,null,null,null,null,null,174,547.36400000000003,677.43799999999999,699.27881635320091,713.80861955842533,673.90166586726343,642.5461234959954,670.17305031878823,677.48851507275106,591.31302409181751,654.88581377521268,727.62727662113673,709.91135010378048,764.91242329335546,800.9054178607937,762.65050632290615,752.75420367169215,645.34912484780602,633.92188848859769,640.73517951470069,596.81294584313423,585.31817353077554,553.31146925208395,608.24258464193599,594.32357475543279,618.78625616812565,621.65003482679981,658.42030181790847,702.23872415802907,787.97301688150026,787.22871314856434,776.56361205438168,761.51201649380891,789.24074121771855,761.00682420781482,756.50438931793519,712.86303772697329,717.22028874818625,732.11824882710334,736.50040272283582,751.05514643536947,747.8282740904823,741.63456755613208,733.72630275870483,740.31569494800817,713.95408477829119,756.82697053331515,655.1469347438516,639.79201878788854,662.09445880419707,660.65689794775926,659.97649846835373,692.30996481277703,968,null,null,null,null,null,1956,5540,8560,33400,574.20004327922777,null,1956,833.07200523724885,1089.9089647510805,12439.408866995071,48521.393034825873,8046.5295629820002,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,12.961079580823659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,1636,1636,1531.4669210489944,1345.8565601772311,1579.0746964032221,2027.137806856213,1975.8595408289937,2095.6021284578242,1794.8089219754761,2186.068902781125,2341.983626668979,2208.3700586723767,2216.053542841893,2080.742776445923,1913.1761203002809,2159.3421329881362,2088.9498709961449,2007.4561082513553,1656.0320995596701,1425.5159450950418,1757.5851353925966,1683.1262204113098,1297.0695056817119,1340.7767214437613,1083.1039893705754,1324.2082023104551,1320.8480081903006,1270.588309281914,1335.5768083752373,1189.8230746100835,999.4738968876386,799.43482867810565,985.13902636597163,1071.3146732785303,1042.5870382980809,1215.4171193238462,1514.909565882675,1868.2099895615652,2149.3733894414631,2118.479398170346,2087.1488896296391,2012.0457238469226,2057.7115505673396,2197.6490093352436,1813.9838420369574,1679.5255068843292,1742.4872539694318,1847.5002315395409,1853.5588054361865,1603.4084759243362,1369.1861073005525,null,null,null,50,401,450,511.13114877326655,523.59281935171111,519.1113210150088,634.41663499151912,602.67325869567617,629.00038265798787,651.48187021916499,652.47113878697633,579.98827145793814,625.99412185474955,582.27612044682405,605.06644991918836,491.72939146409868,469.1486010825721,510.98609052439593,584.2998551903637,664.37287208121325,556.23032862072398,620.64214861886012,513.40258859969708,553.98663234965943,536.87054113010936,388.02138117821301,297.81043077774717,280.69547934425691,295.18080521361236,357.82017325740168,389.59620494999263,367.35263221350425,434.83962951784156,527.69569081176382,510.91377916327286,514.11200383828077,466.73690568526422,337.70469246882658,287.58981720208931,273.55256827800883,415.05375318076443,493.61822397028732,379.36373478501912,404.66921601899276,577.22335107113952,544.58892934246069,499.51073064049041,346.36180279665336,418.68003408595052,439.83558794304065,476.56192838923693,453.21342803852343,null,null,null,null,50,18067,24846,22058.09025477618,22884.30277060857,26035.418679657341,24337.913410595116,20426.07291626959,21586.733821365659,24200.310176046234,22565.54639994157,22508.319741542866,20363.918828722795,18654.05280774261,21653.882430634774,20282.921851986506,18687.561268160189,22329.446832221023,22280.281092050904,21580.22852881228,18204.88426554824,17179.022051694148,14760.821544199232,14298.244205758505,12184.899525700741,10441.601968940182,11665.505058800582,12058.837790392517,13680.974624477407,14547.188065891314,16997.235470089316,18831.210959300104,17279.231451595824,21966.538621123938,21224.416141340615,24501.981382447466,25391.844933543292,27199.742758866458,28741.102272183678,24769.37942202299,28049.84584608853,29571.400380275252,31707.943375017509,28835.389851742671,29216.694910840859,27620.754468162304,27953.89867657132,24111.499565569484,25080.130791666124,25569.777357125,24598.897840882575,23578.666866229494,null,null,null,50,48985,65558,54528.093546807169,61234.51762659922,67046.135322871312,62957.060874917603,64501.237017985477,73685.682831639075,81043.647388054116,80572.965854971088,72213.571016183749,68171.787334884226,63713.330247153448,65476.46745453959,61790.574087036744,46658.365095683374,39543.879449863438,46931.791863177059,61203.990559241938,56655.935253272975,61621.216343509754,49133.856217434339,49701.666388351121,43961.332060455592,37737.98143636786,47267.954965385405,40986.586287811682,44385.71438081636,45789.308276477292,55428.202656352863,53220.981364804909,56742.457039713736,48788.776271348455,49241.752351367919,60691.899896952236,57134.784134412221,64038.600886781307,59125.574407436463,50034.248666047621,55245.258182846337,55999.940282536088,52070.449454726753,68112.534134682646,66184.840582815363,75345.031033150153,65704.631200512624,61054.265603107604,64592.618704513698,56876.025789469873,62034.183326579419,58085.895743729016,null,null,null,50,9149,8684,8831.9529981503765,9319.6274056103721,9766.4296770101755,10378.151074874841,11440.65003159687,11890.879473391371,12754.166847452043,12209.677516972426,11112.994036070984,10949.878016414001,9760.0505118537294,9429.8723501465083,9711.9962280066793,9204.8938535911075,10063.502506423765,7843.1948768874645,8390.7657194183321,7032.870826800694,7379.5266534985658,8061.6669435913245,7770.1351064038126,7165.604602484178,7573.3884399100334,8514.4876706707473,8570.6779636600222,8322.5649197339844,10243.996210166859,9391.9013759837071,10204.317050272513,10042.871880820469,9162.4051631024249,7752.5663021076562,10014.658200691374,10114.963199352365,6547.8884978026017,5746.8184829317197,6884.7634843105679,6647.8501129866481,8234.5323078525162,8091.7995648082215,8733.1539802609095,7605.256312324158,8106.4033900383783,8878.6128429409946,7576.3241984940869,6914.0130430575236,7094.1368376135815,6861.5210751390296,6658.4718790640736,null,null,null,50,1636,1636,1576.8955336982876,1556.4929121497589,1549.0809778148528,1409.8624178079758,1557.5089033528704,1728.5597857151367,1588.9393253580906,1886.5037142291239,1741.3701493857723,2322.1866229897259,2138.4247511412468,2131.0375461263816,1823.7409712413271,1543.169009667844,1453.178411174295,1530.544691185582,1279.785322980498,1184.7868744090795,1464.8030843504687,1796.8583816139226,1833.1307221335903,1400.2324612378002,1823.9414939943579,2220.666236346312,1892.2467711904483,2096.6274594871193,2275.4046169539306,2419.3607599300276,1988.9855168211261,2100.1831733136114,2313.7031491157477,1953.0078943440271,1840.1169910483636,1874.2908538191659,2065.9833918757658,2165.0866405491229,1771.2021298936788,1929.3723663150349,2551.8799806980464,2392.6069673731095,2029.1154562661306,2020.3810289412054,1905.4882666861729,1085.9900019044057,1788.1040775404967,1658.975902646954,2002.1693015448604,2008.4974948442589,1601.8567949157546,null,null,null,null,50,401,450,565.26845022321459,442.36306615137818,454.94700886861585,487.87659705640698,612.48437611312659,608.14064829348206,608.13449602283538,602.14382303949344,615.82702021214402,483.285527831504,494.46577473217951,435.11682135429595,467.25666721788014,427.14689367766584,435.30926547566287,465.25003978312549,462.25628515035532,506.29829863328956,637.68280130614448,658.46707594196664,765.65811808369619,724.6280394063192,676.19319188286806,725.41864398141252,679.37765865342283,705.11424212583336,844.13082975529449,644.24409827626425,633.0060063811012,655.12491615224462,573.49017251193118,669.50322258923984,556.34507199295626,589.79096658560707,558.06750037942095,655.51559795298124,653.37458039221474,662.47961826842777,645.32250563923424,666.36325104027208,539.08052236057563,579.74626014411285,504.38786765893906,473.34257502541698,485.69431834531645,631.35419732688433,530.63408135842133,543.15603756275414,516.1850433662355,null,null,null,50,18067,24846,24793.216866618703,26012.575459868109,23083.841879274118,25625.896139060973,28396.59510159077,26428.817408131712,29633.250095461048,31856.197896755148,32817.023898206593,30987.101183915052,28548.167838428501,28749.901262723106,30209.983672575399,28157.075981733793,29386.791710681173,24714.995320333983,21310.21410072771,21869.569363156563,22363.200965058153,26018.155799726905,24028.883292302886,21783.708488450637,22290.052057707431,22900.100738775796,22821.700848160039,20618.169227619648,22086.854809733853,17917.701513868607,18764.794006117369,23649.574334824116,21466.90187408408,20493.00779449641,20547.329164176164,23351.415284461906,20072.69446876891,15078.764240515824,22583.501297950166,23457.580434655643,21476.185221331289,18806.213567985018,21151.427540341436,20405.039590802189,17910.205524749574,17154.053239245542,11104.79052316349,9692.288601340746,13311.288463190185,14059.572220245916,13619.391302081924,null,null,null,50,48985,65558,60812.509600166042,64331.050520360317,53218.662411803372,55712.079428700643,66470.191892480638,72560.05280377579,63876.189169929356,68395.676505700336,66920.064246673079,66998.816406795508,76399.253812421681,75921.239718920231,77930.609372216102,70841.854797480453,62222.548753441944,67639.950708065531,65965.228415526421,71833.970088753369,71921.136284942215,80241.990672616477,77555.256789945633,62462.092385694014,67675.077102451309,74808.928424455793,69093.576810511207,74018.745887774014,78414.628052569897,75036.02805650841,70201.842720992921,70330.265999274357,65891.352016001241,70768.022321832905,72318.544984229316,73776.15803704258,68952.566028011686,66688.013302581501,76537.433844906773,70986.424013291224,74981.710831792807,71598.175874084787,83277.956131412531,81373.421853657695,86034.283283682467,74070.398810150553,78133.339890958494,75946.982781034778,75069.343338646344,60441.848082514873,58726.282088106869,null,null,null,50,9149,8684,8367.7512865077642,7501.2772917903949,7327.8927709640366,8146.1414850770307,9043.7451809611084,8840.5317597456724,10761.106778552783,11523.629562901981,11838.665912803444,10674.643649498637,11489.19449608855,10783.338216715929,10982.727107501554,12191.412230936014,12121.992256299474,11736.070795217849,13099.732244806441,12764.448139944054,11799.578819007993,12005.564660650634,11772.488168774775,9683.6720187920509,9478.4028763550486,10049.255589119857,9684.5533905935044,9138.1266765350392,9506.6631210234318,8428.4953121877661,8516.255076241865,8423.7564962893448,10170.539059604089,10761.275468688289,10499.530359162376,9618.3061907518022,10746.524525387431,10762.345894928996,10839.175745362099,11833.92073400811,11485.974430882654,13097.967660695143,12954.666814992377,12358.091587921326,10963.284759811408,10453.845495066646,10699.404312265011,9842.8489829288155,10395.580888970748,9910.9668548267473,9136.56235090269,null,null,null,null,null,null,110,547.36400000000003,677.43799999999999,638.12408963696646,671.18123342870979,727.41105509666249,736.64098224878626,691.5477777646131,737.43468822320528,802.00801352892461,774.10629101138056,723.99490216325989,699.30550823046769,642.65632083224978,688.02087413599224,633.74223793377564,570.7470617744018,625.18914499819005,635.72354044284123,683.93127057770971,585.30635838176624,604.00688275528387,524.64306405127729,528.08419720930794,477.61924226329779,404.72213356258089,424.42500241343674,412.73303758475527,442.00366167757869,494.99694892647921,545.77670376548554,567.82334030214406,572.0809684222653,633.79458760197576,604.77865714571749,696.07860706339841,688.18142881237827,649.60876377580189,636.77598975090302,575.49175753676491,666.14012951103382,727.19551650258961,713.09325867651705,722.07588747428395,759.77596614633126,753.5935633760912,734.33573397070256,617.26434373630298,650.18621085472967,649.10796941113756,654.67435807370487,624.65026498108682,632.30571623029903,589,null,null,null,null,null,1957,3840,9480,25600,703.19093844514384,null,1957,1020.217068967175,1140.3735600193447,13776.354679802949,37190.049751243758,5577.3778920308496,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,13.561199092121937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,1636,1636,2033.6554312728294,2287.0204258770586,2036.165317945284,1987.1433355930913,1931.0992143213844,2196.0564290750176,2367.3064695951939,2243.5036496801499,1765.9736666724339,1729.3543562315958,1791.317808671565,1556.4157342527114,1505.6471615033909,1479.3353623013386,1404.4176232545249,1920.0981195276261,2230.3851379878711,2064.4691293687993,2066.6183395921566,1984.7182370816322,1749.0969664323602,1390.2358887721402,1522.0466402533295,1902.1435076663458,1650.7751353846513,1994.8003347961633,1646.1889070620655,1598.2776764245098,1952.7313511916977,2159.2373462778341,2015.9548485944174,1817.9931375904719,1397.6304584751438,1283.092972764344,1286.9254299153406,1076.0928233087698,1182.8447558599837,961.89699900027847,911.57220229149823,1148.1883613833261,1007.0398451824582,1473.5555209902545,1264.0812632674151,1122.9546741964009,1142.0009884676685,958.44558371336825,835.17368552444896,831.99412650293789,611.79218049015276,null,null,null,51,401,450,510.52203695582881,415.24694330685571,340.01955085976272,252.03460798879047,223.8100760249186,394.31960901871952,359.87155534873648,435.35659993338044,424.63986820307991,449.51522767851009,447.90355499247283,400.29321733204665,359.57121366004782,506.83280086493244,533.48269416043718,461.74477767668776,566.97267028792407,458.18416008219378,505.15450779037337,597.99265702538855,599.08818006627166,576.90831727916998,504.69107371488235,419.984604427401,463.12551826797755,501.51260874840239,497.48647093190726,501.30899184016164,526.92072553127718,587.23563904407774,395.30693922209815,547.66007777514255,455.58260050633078,471.59675901961111,493.27036393622149,564.69131058782182,609.66130040959524,639.08834521749611,574.46243803073253,649.94709839868779,686.32719557950315,618.14302319315584,606.82869696159639,556.92879050523936,557.50040308469465,592.97899511970911,512.11940260588324,529.28594966693959,683.11513502916944,null,null,null,null,51,18067,24846,27161.160450807478,28772.742765728126,28582.529567203768,27036.390458899783,24634.128630910054,25950.740983195108,25120.07620872157,22243.92147565979,21599.437030181438,24377.363368115148,25308.300849344858,24857.908173775857,22586.947843463346,22575.722103725013,25172.341670776092,23492.009560695391,26876.777716991051,29820.739868433331,30563.128026534221,24695.018727858718,26376.204489682848,27624.080507033515,25836.211067714848,26202.70307764451,23948.485296287785,25153.609561943569,23468.113549424415,20516.952669485381,20592.474152430586,18739.693545736263,20182.022249423851,19529.946067710458,22512.261469265111,23514.544495086549,23565.32166579305,22673.98366168941,23623.665087243939,24373.545651668057,22585.961139519855,23673.972882397778,24418.825033166428,22123.274417513352,23298.297137675705,22425.261861582941,21863.97497883606,18839.279570017035,18360.140949346031,18130.890088759264,21030.375194847718,null,null,null,51,48985,65558,70750.524226477879,69450.973999819849,74404.974983081018,70185.627808720194,68464.168046718172,84239.588003550976,82260.149123076786,75762.664131205674,75190.758688401838,77513.187645805927,72351.35356326231,69353.252628096583,76308.346557258192,77818.650260462353,70827.862359312465,62740.555701938203,72136.543897098454,61242.402665077359,64506.662570956709,65663.222218041148,67906.484759725674,66219.881859127039,59521.931147376497,54835.697621164669,52407.069306327896,50811.576150868794,55161.590872427296,51510.360854462655,55058.273662536674,53388.270841252466,56042.961382735608,61350.54037005984,50383.413403155362,47401.828599623143,49789.011800595443,50638.876738156752,53538.248091540947,58614.635504055499,58128.411655143522,53266.414945610704,56924.152001120056,50030.357341126386,45852.322223994561,37265.597534786095,59388.946339604634,63004.850352306123,57916.959439284277,50302.196755924713,43511.104984932666,null,null,null,51,9149,8684,9429.6831080921947,9771.394569363727,9509.2941684498146,9733.8453689474791,10479.528058715679,9917.0593691903723,9914.7599036550746,10238.89292481723,9568.1128379732418,9146.8760007018227,8917.825462515646,10779.257033475929,10427.511658945841,11217.008604442324,10160.609286738809,9924.6586312802447,8650.228720580566,8986.068549739708,8412.0046041561964,9382.3819861881984,11558.398888476857,9774.9250706590301,10504.130272425107,9259.5293370261625,7832.5081625410794,9008.3800460311068,9335.9037741303746,9561.2726217384425,10717.560149630113,8994.5538244750715,9790.1881978046713,10764.826288969385,11008.567464563219,9225.4494795607461,10746.052418073727,11026.340466619533,11717.806602275667,10695.768810987774,10103.834931218304,10161.786700397586,10795.921755279958,9821.2418480438573,9717.2487568663255,10139.651415215096,9358.7784898871505,10281.652145972173,8732.6404238749437,10298.082850453742,9975.3612577481945,null,null,null,51,1636,1636,1431.9696252491763,1622.8769705299426,1546.7438776134534,2127.9146980957948,2264.4324348366263,2562.2769163437683,2831.0739520662746,2782.5053817772132,2812.2087229580911,2808.5285306174687,1953.2470493710155,1698.2009745248276,2108.0385509922457,1936.7618386033676,2227.861405947925,2431.9621677361411,2469.3836922255746,2243.2601972941061,2273.5356969725167,2237.236563628077,1476.0090023958744,1489.2797947108277,1016.2868066727049,1483.7005807105106,1602.8524413661069,1545.8583928258581,1872.5949294965578,2170.2016114137991,1965.8254721213739,1548.3827227556158,1664.2321575277972,2106.0738883212862,1857.0149345277778,1949.5205574594606,1861.1963642583967,1578.8278192015334,1378.5124841900686,1370.9551759248043,1440.7569671749959,1522.7712444469894,1714.1281993268499,1988.5786560377301,2017.814169104214,2331.1168662237383,2304.5589031142599,2257.8405924528133,2155.4505971674457,1909.1219724276129,1544.9439990763281,null,null,null,null,51,401,450,461.76519212268744,481.48826998679783,530.38880831533004,513.25714765410282,577.16640860492578,629.96532049697862,580.94761143447397,613.80320258361803,589.94652399695337,606.60322983696233,561.45582249889651,557.91206271350006,597.34799239762287,682.13973644335954,605.46159497955227,545.98539002340215,523.71868871350216,453.58125627521792,487.43638314523866,415.97016370175226,422.53121983764652,456.88981994884466,554.33268977932357,564.89912962044036,609.94958100064844,633.27643881555821,605.22361446225557,630.16008839901235,654.50382960493096,512.37314784237083,546.45282163159936,484.86826149758883,524.14089005189533,572.76690013647794,589.82198642866365,541.9449828099896,561.4059539997063,465.0378821458977,555.1681429821848,497.25875139388836,556.14683931596801,467.51045096790034,483.25971895977904,511.44187209092672,576.40210815395028,521.64433093464311,486.87754992317912,396.25486576179679,558.8536513233945,null,null,null,51,18067,24846,28479.571331259081,24771.805117289321,24499.342791128198,24317.283978105846,24106.215548495835,27075.595526812813,29229.205476389969,29488.362352045671,32166.988544060758,28692.759334817354,31160.123700472312,26707.801207362274,24911.624967306274,19643.09861487773,19357.631323888058,19152.26319244771,18642.234492408763,18415.353792724181,22467.225891865979,24782.359787156238,24879.36272482021,23492.407391654466,25934.463908341284,26938.405288589707,29030.474120680887,24413.145423189922,24333.832880980164,25062.46936419389,26133.682259314141,28343.083560822874,30807.683550603684,27282.388887755558,22715.516582490178,23102.266188107424,24821.90000167477,24713.093925802397,23253.583850701696,21290.49384630581,24011.209473540221,24333.090840850193,24472.727581721581,27386.301910419828,31628.624206443823,30998.496734966928,29364.560846513352,26344.885243923472,28083.573125763731,28784.516985441431,25740.089211171315,null,null,null,51,48985,65558,64894.26418698307,69105.034375491698,66681.182610994118,60081.49930742976,63799.627948043882,70986.535156053447,66169.108935866476,79508.695899965547,83735.156224650767,79783.508260822462,75114.371412010354,83133.066596948629,84147.537655963359,89988.485746283914,82468.293848716872,75254.032518363834,77714.909003400535,72913.868805632708,75477.167179694632,68679.2523977315,67783.494667338673,55495.761011615316,61488.594762158726,65865.046629686563,69349.985060343577,74243.819218016783,72496.174620603895,72925.271712983988,70299.442370031393,72137.638547179173,68070.513637035678,63719.367205719376,61424.347783341349,56454.673847701444,60020.370283199751,57932.826626754024,57240.685885890583,56718.550918406807,53379.142864998656,52173.134652862624,50524.182089560338,53134.200259955425,57558.123927714492,58217.913819472466,60003.83519501274,73506.065298511137,59524.33720794056,55290.611668176221,61925.539916866546,null,null,null,51,9149,8684,8199.0905857808975,8819.4965890643289,8045.573198416887,8253.5848843467811,10529.804531851321,11066.457569601922,10745.217996885131,10081.854502537197,9268.7153881372724,8636.1018620198302,10565.723166339805,10527.027764405175,10565.99950217796,12147.685271706863,11796.605377450178,11499.822829828947,10093.895891458675,11598.0863110154,12790.42031700446,13113.655535767122,11740.824368420337,10805.534632281946,11357.487369340484,11493.921779356886,11642.406359024148,11628.50270351867,9891.4028809162919,8891.2857192460961,7896.1572442007928,9338.9447128189568,10239.202835290305,10172.046921859332,11260.225227406334,10320.299658507027,10359.632599366863,9776.9276808968207,8432.891392080046,10390.624004380712,10730.842463906076,11218.875460895331,8512.6381980215883,9204.5787293424055,10158.598225106198,11243.379415759351,11311.888638439441,11390.279967747501,10589.414557817601,11905.950565726387,11660.414098649195,null,null,null,null,null,null,994,547.36400000000003,677.43799999999999,743.31090699792242,738.36307611625341,721.55062263693151,670.49445931037621,636.00887853221639,726.91323081104872,702.34716961878098,676.96540400005824,657.02116255654266,700.21005974552565,699.01130787354214,694.11441260581569,663.06786800739769,716.44929796385622,732.17195373440507,671.18399749717844,749.84395240323715,739.12547913026776,762.32992034504252,725.39780434152613,775.98705879739498,762.91894819422328,713.7923041067487,671.43698561637768,633.82968444045446,670.14183799789237,659.38975714746778,617.28685893396403,645.35735900348493,616.10757133482014,594.41145292290855,650.53893088715927,643.90592656075046,635.90615947210927,664.22256521319844,677.70161841803201,716.22382425861042,733.23991144243018,684.16383476817452,710.65910701199323,744.96509228606192,671.24956102526494,673.81159350039627,635.7635413410045,664.28624526888984,652.42454333452497,596.01670622276208,599.90208572612187,664.15075968639997,680.98970174799126,930,null,null,null,null,null,1958,3280,9210,24600,612.18866649236338,null,1958,888.18739383184629,846.84037986685325,13383.99014778325,35737.313432835792,4764.0102827763476,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,10.070534247065282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,1636,1636,1787.3902971314899,1519.054470976994,950.38819140291105,1005.2601103089542,1157.6269382615424,1282.2652791285259,1347.7159699896897,1485.8513122362615,1399.0698536603913,1076.0191894800669,1480.1500336847025,1358.7753933452207,1558.1113680331664,1566.3395199828506,1546.9212043821608,1461.544440486462,1194.0335172083162,1261.9513069395539,1221.604187311649,1161.5632766390336,1129.1077779575635,1286.8417675045218,1641.763479381035,1671.3633844122851,1371.4734979094587,1561.3565699206497,1558.5243697677672,1577.4834329813184,1527.650765412295,1116.4319364218222,1278.6168858430106,1051.0098286099324,1124.4783384428915,1003.4331608529582,1079.1245713539411,1064.5268028476517,994.13755757926049,1173.3958680296078,1539.5561009275657,1449.8680331187338,1439.8750058419141,1875.3604457017059,1685.5131796771602,1745.7338116808412,1591.5221050947575,1526.818016193055,1773.2600230053595,1957.5481755569965,1161.8866822504174,null,null,null,52,401,450,398.77669457477481,492.28302919817338,453.08333924201918,371.92927519192358,355.46667750287111,349.0998911010729,288.13670927491381,293.382641097087,303.12681045210667,283.79384833379311,208.65280685674014,292.48292985894727,289.29907987842245,355.68026315479483,425.74517552464732,386.60039570443632,313.38169809845795,358.50775355726677,384.1215121720731,422.58581460626908,495.22586370868009,423.03215051065825,330.64551039140508,306.69521116896794,338.38308380751818,315.37101532039259,245.82706218804208,300.93705845755261,316.38232198543659,383.62906171947952,451.05989949386372,414.06960556785725,389.50860445124545,352.65992837060526,427.8842806253586,497.72980574967397,444.79919590287204,531.24876837560191,498.42879356225131,509.95387102206132,533.91183446000321,440.98364665931354,562.37220402969888,547.36607549304961,543.99466211031188,475.09128003316403,514.48927491874178,447.75027672996299,448.15143945167841,null,null,null,null,52,18067,24846,22682.712566217735,21268.999582779605,24403.031460148813,23282.500487416663,22055.869701707881,22890.88080667266,24896.820702616242,24267.077250172642,20415.913362144034,18143.062668688231,17881.222698030255,17290.842510974042,20561.738344870533,19444.002754564306,18652.935511920135,16280.80902395669,19768.380920704905,20842.509573885371,18194.161088453151,18033.380385554719,14843.117604809851,15695.949926669111,18509.689195918436,21090.792715616419,20791.013144415825,20451.700855162657,23843.877278485117,28012.731028445887,25817.433167317009,26041.480167764392,26838.458513705667,28714.503162125478,27827.329290477923,28621.14932067991,28128.878228842179,30758.208848314614,28497.003251163922,26472.082269524966,27160.232999535143,28737.279145616674,26541.735866285773,25371.953586821317,26811.504426358166,25074.948433312431,22450.477603637843,21501.789472315289,27561.131467563766,26097.216743570512,28627.605168830039,null,null,null,52,48985,65558,77154.791888360473,63456.805549944314,59337.008668067087,74064.447186352962,66460.402993854543,68803.360947041059,76380.697906868882,77457.327555983604,88284.782156792207,92455.450706807096,89760.940938020038,80755.932732332425,82093.916643788165,78392.888727407335,75339.763704664467,74524.807105755855,76257.797261376822,72572.042157522563,79158.830728766508,81017.388968241619,77597.003792581469,71607.732238541066,70139.399963657677,77819.930334709774,78073.139735945966,79248.064296505923,82819.863839076192,81970.139672566002,82468.761192727092,78674.6233214432,91690.714999502787,86189.805605552436,83674.1577956236,88643.624909651917,83436.799071361078,86698.573823529019,88031.311271272236,88705.0534213582,94304.878604356767,75114.200512486976,77954.345226922625,80803.306795088589,72739.955791524437,64175.490092762891,71900.89211724163,83992.425595861525,74596.885309062593,74217.330003277908,69911.109981394489,null,null,null,52,9149,8684,10329.061621568917,10995.707312938121,9716.2742010361981,8788.990878511986,9432.9131799729694,8523.9430416035611,7353.8669401651641,7974.2070278357951,7581.1456444324249,8093.4137037890314,8301.2123845105252,8320.055259586441,8117.2873937227187,9076.1074123208764,10683.812565930084,9626.0337746282312,9906.7469048663588,9700.1722924724781,8878.7419730486545,8203.2274369171882,9368.4378275486797,10075.764473177042,9592.1017006301918,8182.7699902608156,8502.0306294586826,8765.8977801702022,7781.4789089813994,9383.611398416564,9685.6664254835196,11575.601189077801,11503.011861301226,12087.95172945078,12039.493229756034,11853.260561068548,11449.531152010586,10804.708310797738,9923.9004036738752,9608.2569423839159,8848.2208030218462,7950.3853867093558,6784.0712272942164,4691.3589023335144,4799.5972234128958,7733.5831367876635,7444.7236305017932,6505.4155150678871,7226.1467535573611,7656.015879801852,6607.9991182979429,null,null,null,52,1636,1636,1017.7811866255643,1026.1970548660654,946.24110723004742,881.31390063750018,1485.0399819391107,1739.6037990824657,1636.279871982593,1582.8712767573061,1302.4935975487251,1238.3205807225099,1400.6606394075854,1789.359720318007,1913.1791259444678,2141.9474161925787,1843.9623530043029,1857.998085554209,2215.2152099272971,2527.5813761940485,2971.6234889667548,2694.4517556667902,2303.5977268950737,2109.6913227015762,2004.930961065078,2241.0743348401174,2237.421318185226,1935.436008919135,1876.3152073501494,1466.0633351929989,1402.7163074247194,1560.1734060270057,2041.3766203031121,1774.5753620627145,2199.1990925886316,2110.2156607411316,2118.0401809559889,2035.3233457039432,1945.1873454337308,1969.1251777181988,1907.8500208233065,2005.6751904794019,2038.5070758087438,2265.4931690964927,1916.4773928366346,1783.6809574183508,1874.9261589493674,1909.2047446958613,2097.18520440668,2009.5048806573434,2430.0064136854749,null,null,null,null,52,401,450,320.40736414228877,399.3225229339817,464.48011903648228,513.99571446934476,470.12531516028838,479.00697715574211,516.41915694348802,599.30261006611534,537.99588510967601,596.71084529077734,609.06477697735113,610.63514018357512,526.95040020132183,430.11179139637642,498.41263088101846,484.81591646838103,480.74413423515449,621.74994604894391,554.19884145633876,649.86526023332954,640.20812614776798,625.99215172018228,446.15272497290272,422.44824752242664,506.62231454287405,623.76105883110756,474.50202753336657,390.54481722321788,440.28452163862414,564.68232153034126,433.99489346446575,415.71644602866564,491.86089921157571,483.84579031071166,440.22325461141816,412.19994421020641,454.18098787481023,371.14939191171749,326.3763973219406,329.1155653723585,426.79116731316628,521.83475957196958,567.12888057320072,512.55628179182497,464.92965597507975,508.11252279166285,601.8166809871243,569.95163527354657,579.29783703073679,null,null,null,52,18067,24846,26052.653077762297,23148.236418120756,23312.64223668836,20638.086896887129,20781.258469329594,20653.138445682976,21605.013649738619,22057.464016800535,26201.473804090343,24389.654761359197,25051.772038436851,26568.301813770227,26957.414208595274,25997.749995810591,27348.16361979783,27388.103327867873,28238.030773099013,26879.659636884942,25152.037400256828,26842.127354114422,28293.09256619593,27551.571543914226,27173.612134494102,27775.562793754194,30245.984519945159,32575.150313096921,32023.377726066501,29215.167899331085,25455.402996528723,24732.598215110818,29029.491972048261,28203.554965108062,28049.773486409227,33408.933593439346,34081.284476463428,35209.369975369715,34604.017641076069,31937.426715188176,28148.830520633812,32692.370165202337,35217.702098538364,35257.976468156819,34737.801976484676,34211.837709572595,32784.622706011884,31530.567715807651,31223.787319097937,30134.587704524445,31824.866070719629,null,null,null,52,48985,65558,69702.358176574737,71032.225712352869,71573.332307269899,69024.217660314287,70379.743789563028,60966.423819107353,67308.42119208748,70511.108179789968,79877.539545865598,81852.021930040835,85544.941403346849,79683.597351215241,76524.348509608986,69004.257384938406,77688.495120868552,67475.512913729617,63019.550531896894,58635.17900442949,52418.569835103975,54429.87011164031,68206.524247341076,71381.009441876246,65880.357064570213,65845.644119587101,64087.534286573638,72667.481145369296,71885.604516079053,68016.199102843675,69866.753743073918,74859.184649929462,67525.032401536155,58621.658494983116,59139.936324586008,63368.175096129897,65733.991660911735,73518.187833845353,80726.169490657252,84124.582231819237,76888.847297648826,64625.802266836734,64208.324805501506,63396.448721754605,59275.668095247631,65028.55618506208,65616.764630874866,69099.111405496893,67534.731203826392,63760.61313966618,52344.139510153625,null,null,null,52,9149,8684,7900.1830864621961,9221.0629853320806,10824.122928232977,10314.623752416892,11281.406126340251,11822.657499475863,12836.397328662584,14280.723480715789,14259.190496622065,13651.508797842565,12584.054482982125,13013.07973595055,12633.175336536873,12459.300057416707,12221.295203920168,12588.011138936241,12424.96921675625,13139.097732540236,13092.633119352349,12455.879168523095,12329.661860893408,12087.770025006699,11279.712090926616,10802.857986615563,10293.63165022266,9450.6084508724489,11078.54785033814,9482.4781897129178,9491.703748831811,7466.0803922420255,9399.9152933600617,9460.1084022120758,9867.7797906645173,8368.387824860316,9721.6576100454167,10647.024981897286,10301.283513361232,9011.2507961529354,9722.1596949511659,8604.9392547750667,9095.3427706445382,8775.4855700745611,10691.590257186379,11462.559207759572,11232.130680333823,13058.628260658577,13359.531065879873,12721.793039748876,12280.399248052094,null,null,null,null,null,null,870,547.36400000000003,677.43799999999999,676.05710623404559,664.17176641062395,671.46811087420031,653.10821452726066,624.36169350042951,628.09591491117055,639.14342672364126,641.42360674197801,611.45705427861174,590.39571977503772,562.54851032736337,560.87857804271925,602.94153178731506,610.40818953564201,631.60125713852142,576.38101542391917,607.47916470540929,624.61480600301593,601.59842676782796,606.71859610296394,591.85149784399164,578.23735347375487,580.32120313234623,606.93207583728883,616.0525830746783,610.35848364299011,631.02128595865815,716.79163269945559,696.95906368475801,732.17075543201145,786.91553260775004,796.23138932396614,772.15846555893017,779.90347681714854,780.01299348738871,833.46091892683057,782.00954088450362,778.11265293143492,780.57699240758996,756.09416854205904,727.2070012024376,668.28631379576802,706.53874452768139,694.84668976327782,672.04443705662356,653.99360852698715,733.09104806250775,699.07573094210238,711.9440862631335,668.29126306313231,868,null,null,null,null,null,1959,3820,9110,22000,570.96551153114547,null,1959,828.37921936772909,684.49070070254231,13238.669950738926,31960.199004975126,5548.3290488431885,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,8.1398894137599616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,1636,1636,1761.7529214775705,1773.5580634307671,1575.4655611129986,1057.2220862864124,1604.2862781574677,1303.2178171563892,1068.5955794050178,1459.3175199382795,1664.4776424771339,1658.1009472644012,1576.9720858108169,1181.771853711331,1339.5964516062436,1490.1974972849391,1940.7604798949553,1634.6334998212569,2202.7004886862242,1968.065540229461,2090.8865634692875,1868.1651483886617,1479.2716200409177,1232.3593786482634,1237.5607678479234,1501.4730788529807,1236.6222650178386,1503.6182831967672,1252.3641488950368,1079.3798698296457,1455.5168913798757,1584.7481221472642,1759.9958839480628,1928.1185737957117,2256.1523739582522,1914.7569164475292,1588.7304570756828,2029.8294835723023,1865.265899789347,1871.694901529665,1764.3867179877118,1597.4038307628216,1819.1181629425937,1668.7625989710696,1716.1333649521257,1495.4222547544373,1307.008233095823,1223.5828558759683,1318.6838714235362,909.16160380204701,910.69162146899998,null,null,null,53,401,450,386.85916396145637,467.18113256756101,498.12706717390449,386.65311769892276,394.77242009229099,485.194245543146,566.48479473095563,503.84710638240017,515.30988248203892,488.40822678245655,514.21955618895595,535.05157977481679,517.61592354210018,410.60538457857024,443.64585046766894,409.0897313235522,392.40516505017757,379.21903903208647,378.91729342352932,466.39121612989709,508.15898406563713,477.76988113676651,552.59362465427182,629.16272577961308,572.77848042924848,514.68743866150055,402.59938551563801,370.14202218322612,423.19591991155659,410.85957672695724,488.95268457235011,411.48111368659363,407.46012089662736,420.0256766350513,447.35470354507316,409.12588149461919,453.74237389839999,504.08343640595604,449.60826624865507,425.08756421857044,407.26768574048134,324.35211240306876,270.59497152766113,353.22925957253761,442.90744853109572,514.61311108960103,616.26093280199996,638.62393711713969,558.80768293614437,null,null,null,null,53,18067,24846,20944.571118042302,21921.959725551867,24486.82382285783,21885.969373630545,22632.123596119407,21572.319727545811,22882.147763432553,19262.490613776125,18550.262337131066,19578.937824095039,16765.207753501039,16597.503022193308,18034.79080559262,19004.009658389863,19759.111054499532,23945.573579015054,19917.669230518346,21099.328783568588,18342.837330904305,22549.341483535107,23616.048201616271,26920.60087040878,27062.096768577107,21993.223058000061,17643.152850715516,23600.362197772953,19438.907159321345,17531.948443397716,17854.941101885724,16961.439642976977,14460.201399444159,12061.197725722157,12978.01573964007,14205.959863206012,15319.785280153887,13789.414006662002,16430.271690401431,16314.795504291238,14066.393667805281,19478.613992681145,20672.092925209276,17865.42111586409,17847.261577407873,21571.13697645265,23862.928728633557,26065.611742331599,25435.511946504386,22559.238572785758,22531.589624913184,null,null,null,53,48985,65558,57378.507110061459,59652.109277573887,57901.139445891538,59396.302634240768,69974.241477920383,67282.762600513946,64798.408116190149,50142.065910887708,53596.48766217519,44172.248560786713,51755.281342102739,48592.186671025622,37795.503331086074,43286.727226376905,41759.297658955715,37439.747073821913,35972.386923555627,28344.471983547111,36652.200716594969,43484.289041707554,37854.221178092666,30527.939755258732,39497.204670589206,40489.805813106439,29470.990685538891,28140.649608755037,14661.917603020367,24441.041087809808,34395.217927296515,37429.626617131602,36403.336900639159,36423.471026673964,49946.962551884106,59504.925770095149,62167.917761100514,58873.991987504021,59630.524570934111,60596.332860333277,63775.256919630039,70255.838642052186,69487.619137585236,59949.061160449593,63042.169719554018,62809.254334672791,71464.542997895813,72444.006029246506,88660.857198876984,94655.092609471583,88262.230246457213,null,null,null,53,9149,8684,7705.5649879508092,7206.0936983971751,8804.5741426017994,8651.5965297578932,6863.4262873309626,6316.3147421793974,7258.8516872772925,9335.3629007783948,10747.022208532637,10618.601006558107,10444.878172481342,12033.960286346099,13182.822769463706,12256.345988643532,12482.324119716281,10807.602199125111,11666.658284112056,9746.3934035322418,9269.4681902708253,8839.8088207155179,7474.6369274036097,8776.1877489648778,8884.1341826652988,9627.3692931838668,10700.256971325172,11624.722706115153,11015.053090963487,9154.7405862330907,9191.551897023186,10958.795034260653,10499.166654372541,8863.5972451962371,11797.516363275436,11058.804369716039,11067.015399052012,9782.578265236707,9033.4005094287295,9892.5236863962709,7807.0406503184649,7667.9297901166738,8258.9461493644849,9506.0529034586725,8182.2857209016338,6166.8727871255942,7148.9791642955734,7022.6630619738462,6985.9575727034889,7379.1847194887114,7698.1936963736816,null,null,null,53,1636,1636,1842.3795134671213,1915.7737175205436,2187.2046199040269,1502.8249619747776,1526.6600330454005,1689.3261665572109,1919.9163316366999,1644.0676311283901,1637.8659830535412,1431.3968304534758,1460.5678924297474,1640.4780283595326,1392.2485510282154,1664.4836601246379,1853.3889476976249,1712.8391841925884,1488.6794081797545,1899.3263858229436,2080.3839895337551,2311.0301709349783,1924.5631765546116,1907.9520991641384,1881.1148238172805,1715.839984948944,1632.7930559359922,1655.293931283722,1092.5849596343396,1338.9586788115489,1454.6524500457213,1571.3612036355457,1754.258020258146,1918.7269195946178,1614.4177198469727,1859.0489330291898,1586.9093624832906,1581.1999676324494,2257.3253874917768,2434.6045809894631,2369.3376949782064,2954.5667425131028,2629.1653396016818,2406.8350291435509,2441.8184724540706,2252.7857207737529,2109.7268627614944,2042.4588517430336,2322.8134073029578,2345.1092146970623,2050.6538019872451,null,null,null,null,53,401,450,486.47988455701864,311.96727419021715,320.54369125307255,368.25163284580009,439.40655477003617,553.46647305792112,505.89094576371423,579.53394992905066,483.45025051288832,396.43859497730466,413.16002119062881,477.97236911032525,482.43557096981266,415.64426079477397,400.14713357260189,498.93345427363562,473.96154774169861,491.07676684361701,604.89931447997833,658.22708312473628,528.94423432897588,521.27254333231451,640.43932421628085,718.01856945160284,647.78332363759898,654.80694187702977,627.19486578579665,632.60620466025307,643.05430020752544,653.3548128103763,727.68752749576254,683.85414613510329,685.32080147838201,699.45040807619614,651.86573438228015,635.09423321253905,534.36491130665456,518.53254518330493,461.43703095202568,400.24817504327712,335.73845387831699,453.99571275213162,362.8891934520272,388.46384889168718,498.3150392553751,498.86815835129761,586.68809461418425,597.71877828233949,579.25256515760827,null,null,null,53,18067,24846,25739.460087088824,28228.828828219939,29777.153596374934,31697.894164946578,28412.929139017713,28882.917033321526,28562.629307718613,29135.272910574269,23302.355773840929,27040.958286886074,22296.722926301318,23670.440095143436,24507.552518264914,24380.631077966053,23645.066168367026,22997.769334808094,23460.978957066134,27439.447173917517,22592.163936664077,24362.417285254116,28916.994057194544,30936.091656765973,26307.891852245539,29460.333006278808,27234.338838497402,27959.693707591079,28908.206771437413,31513.337029842813,32350.027189333992,32321.101961388169,30704.65653029543,27984.552573115034,26959.07707457319,23632.780591871586,21466.820100287194,21750.988426269258,24312.273497277904,23394.267370532758,21131.600248237137,19185.412039275099,20601.925976943392,22007.790354402732,17742.268045888231,16382.364303346498,17485.916468120155,16439.370467959594,12136.395493350679,13555.944128000199,17069.1242042905,null,null,null,53,48985,65558,57387.610153496382,62076.375745122037,70501.616472316993,68775.770528893132,67359.410709944306,71791.169590130419,81529.882218236293,73232.040687980378,75322.810833261014,77760.006677663492,77197.153714372485,72267.239036445288,78181.543956137655,67890.457110810545,71844.770585111561,80981.665968979098,77065.845967102941,81152.473564578511,90518.05238690367,85272.920529235183,85809.809666137808,80077.816741132978,85508.109591344211,86416.139488822344,81781.875456462963,72709.062708267084,58650.229952126203,60811.507112801242,60754.813248106191,65812.876689292258,62481.935986106088,65865.400052316851,66575.487229776263,66407.366177263291,64510.084838551353,58313.206195566345,57587.493645326707,49053.838434957433,47638.916343541649,57417.054873543537,59056.509836997699,59929.086998596889,62235.161872408265,72607.23041156822,69386.818225840674,82615.447666698368,84913.037345781617,87702.372939290319,88137.24981695872,null,null,null,53,9149,8684,10496.42806780506,9336.4589638957768,10712.726354555003,11949.63557759333,11217.673780075515,11738.883523097553,11676.716585492299,12356.172394915277,11286.664044120818,12158.291967164585,11979.648674995429,11999.626279896203,12728.062214455922,13174.413686337113,12726.575816770874,12434.265364970859,12511.781184401429,13457.10298911698,13546.70060730234,12724.105487220084,13573.140124094205,12220.572187933156,12321.557007531859,10808.417364565652,12037.982603629947,12264.291253910862,9779.7135828798855,8325.7967858788543,9109.8797408223327,8408.3298173222574,9620.5041602491674,11316.43629661764,11589.772974326683,10784.388597816376,10152.076984585379,9434.7476260200019,8128.9431737508276,8784.0480010355659,7774.1635152479621,8373.7305021887132,9721.7401986314417,10081.44447276993,8506.7871069432804,7984.046062822983,9520.6390023563254,11275.817765406493,9908.5824020486907,10141.40974043897,9211.5201770394724,null,null,null,null,null,null,745,547.36400000000003,677.43799999999999,581.66565618718528,616.2361673188783,672.4493912349435,608.28725437950948,621.77914617224417,622.28030955735028,667.79378742064512,596.478079922029,612.91163662581232,598.38323631316575,582.39027733467719,597.28012443641933,602.05725988493339,585.05731510721478,603.6880258761023,621.2370585611045,570.65078184333277,545.888752677453,521.33794816020725,609.80301977813292,609.25522665327753,643.24840230728694,685.46373274381222,651.47478772664635,568.67488355686282,637.12919013569126,517.53343776425777,482.61989268839011,522.19938230124455,532.58883376028689,515.14268761069764,444.00271847188714,514.09948404976103,544.62146999309948,572.27894936057442,520.81047732368961,561.08482090794837,585.26246376610311,523.97982628884984,598.8057551183166,614.22487669619704,548.8311786876493,524.95285478918413,574.19599974021219,657.57164565811024,707.14038193996271,759.84700791781722,745.12051672080145,712.81663823076133,594.85166179805344,234,null,null,null,null,null,1960,3920,8960,18700,523.12641343945108,null,1960,758.97237441455161,645.79005654285447,13020.689655172411,27166.16915422885,5693.5732647814948,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,7.6796655372663762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,1636,1636,1677.3141339629751,1645.0114028395838,1415.0756858879658,1292.6784429402753,1600.245614665258,1391.5776682303526,1315.0535691048026,1430.6264764788104,973.22024007188929,1030.6884544402003,1075.4411366048012,1166.3678752037274,1505.7131583953906,1745.2028642701705,1443.1832827207472,1680.3205314647864,1618.4015255356585,1451.3750543224298,1427.2033086102861,1486.0892617885356,1228.9522891791271,1283.6969562673939,859.49702714886439,854.19821083298655,1257.2901443041894,1480.6784430353205,1748.2146939343947,1370.881200334773,1706.5989175622537,1836.6356908497564,1832.9553837302215,1907.2099693771415,2202.9685456420862,2383.3431180520911,2638.9846149360942,2456.0861245548795,2058.2821674398811,2079.3156365300924,2117.6886804409301,1973.2414623733844,2047.7743681366787,1995.4161549248659,2045.5294645622835,2083.4316461327421,2163.9745899027307,1801.6533082966216,1293.3918206496564,1474.7858845862056,1579.6181666039602,null,null,null,61,401,450,466.93773968529388,520.79011723612132,655.76079669096555,554.07359088736973,475.62833513716089,372.17184626916662,256.0566887435217,264.347710199017,202.27869212075686,296.00961274309213,374.86088531825283,376.70308450570508,396.43283163708554,533.64749400403957,590.15074199767287,444.58414451498606,477.29912021188989,408.16517173261093,346.05234196576311,330.73692298095438,304.95231524569203,412.07133133741775,459.63994279162404,489.60112705949672,458.38759774872386,422.0926255109332,424.62740903545603,380.22690782236043,407.77071360729133,404.75971274168364,403.98351655820926,399.60062328453228,412.16555176039003,320.67731300671335,393.87489533918563,425.49440052686344,374.827876716334,395.46756922557637,485.59865872672117,520.66308212578861,527.92394524443421,471.03919180837278,455.29339681640761,457.85140781652234,612.2510633594336,676.151120119182,589.0050918985462,535.05082967269209,576.76586957679569,null,null,null,null,61,18067,24846,22125.487722883907,20185.958119364685,17431.045264730663,20419.850748581088,22772.048972569024,19477.332703653356,17925.634676134654,23355.997684307524,22369.72388878675,18018.453964735862,20112.883396776608,19683.522997196393,17779.73117515842,17939.939204445582,18805.145743539437,18189.695524578601,15345.200795108452,17438.700645724428,17084.902767687021,17689.012353647522,14798.817635723102,13572.163214035305,16222.131456551191,17635.165727244781,19152.363273932864,19973.233488192294,21775.506570681788,22514.435318639327,24350.183622512999,28211.113066037939,27900.593341218551,25442.292422407198,20735.975907328011,21119.667081613305,19941.235897119546,19811.542190676297,24033.488016174502,25855.748288491588,23161.710242356225,24116.27351238377,28062.916859155579,25690.67251411793,27045.632036758991,28178.255093721229,28094.616636615916,26797.671462798709,31535.905427415702,29670.886631402827,26731.843644880653,null,null,null,61,48985,65558,68449.011369294079,74334.329226209753,70866.699487529244,61273.196890556916,60325.324968482113,50374.576504549746,59426.782506410025,65131.045711319042,76843.519075665929,71501.828231264255,75103.892822400288,75646.83106735241,63555.970364457615,65085.733087293011,72747.871653031441,71595.434904885129,61329.199793867621,65959.993458790283,66230.219412683902,64469.783674525468,66163.345447006359,63060.851916384665,69681.126646155026,66445.976975252546,57532.808738484317,43305.487852072132,48728.849892707141,47183.713378664906,37634.590389202633,45466.50771464609,39844.060454341772,52842.535050530125,46200.463789051908,48967.404129910225,51182.51142018033,61101.47700668266,56911.822114923612,63194.543084754427,67991.084944954608,66152.443708891078,69952.384871982751,55911.049890829236,46590.439322881131,47795.477799377084,46620.205210445747,44699.96972966531,40112.812098606417,39386.219730906974,42002.014770566369,null,null,null,61,9149,8684,7532.4227882177884,7133.7084294376455,6594.9545387839689,8616.4590158659194,7545.7668826169629,6416.0142610163603,9827.3210317642042,7462.4035099813373,7421.5075795058729,7649.6378468911553,8310.4036827911204,7309.5827388187336,7622.0721703737909,6653.2069061774109,8855.3286859730451,8538.8269066054236,9335.7504045377609,8534.3565710593393,7980.9774537994272,7672.136280224141,9111.1383578827717,8575.0675147977745,8832.9208185709977,9332.9227341466903,9898.0187498945306,10670.000722454834,10371.981236832069,11110.802920161021,9726.7781747987483,9376.663208424583,10442.217078901625,11464.433752979858,10257.442075116493,7750.2129431032872,8028.1028533928402,9495.1330607499476,9864.9862372356292,8198.6440892423216,8320.8901267965284,7283.3713218184457,7561.2845371768371,8116.9010382769256,8686.09886995325,8803.4301997910134,9637.6508104960849,9638.0950886669216,9222.8491662123524,8846.2931918733666,9064.9460151593685,null,null,null,61,1636,1636,1800.9165542671758,1526.3715326350825,1808.3168210690162,1498.4514770676988,1371.8521680704957,1136.6553299781076,1611.2449073313596,1662.5173546425249,1540.1830676779016,1944.6253351977111,1891.6340404997043,1533.0830389733476,1478.8867005581417,1112.2343900337482,1370.0403950237667,1569.8687662131404,1882.4717431237773,1722.0279992131855,1883.8623143598256,2138.0136015738326,2195.8255079260875,1975.8412956546747,2295.0405330396989,2258.7523013963569,2510.922850718981,2622.3520360103907,2675.2991323812994,2850.6781433233018,2490.0822211755885,2211.2373509053828,1952.9212408216472,2222.6963320846648,1900.4090106814801,1677.447891315363,1451.3542532489043,1168.8671569235457,1395.3135437647227,1422.8793235529008,1017.7453015643691,658.73461366074139,434.54338761141128,869.87790429783627,1266.3691168454961,1173.5922686625299,1623.6669840150885,1269.4708144079066,1174.5077818280347,1636.9067715853168,1479.5384346591759,null,null,null,null,61,401,450,398.06780876483214,529.33785581898803,483.79724828183885,502.32076331697226,514.95748516487606,451.3346274388677,502.09332889906744,448.47605958611672,404.69218172362429,410.13594456627646,463.75738011364882,463.9017897109951,484.33361115729622,590.01840971482375,728.94027484334663,534.5444022406507,453.63242425310574,535.60652838279168,556.88162222937615,591.13464089463287,697.13699280731953,758.8503639060043,672.38552906220684,607.27360507999686,698.49364482116096,614.41484955973056,624.34001071505475,707.24927681788768,643.09398473608144,552.52413225942405,557.5561687308076,502.08919237273471,598.58859576252064,652.65795539794192,676.67604923142574,641.73793433686978,668.40412784027717,513.00103428617979,571.81849959998362,615.09489210643267,693.70572967379746,524.50271002089937,583.10379707943002,582.66508035547167,577.32545446734673,632.10655085440089,703.5065032193902,608.08059820970925,702.90259321624535,null,null,null,61,18067,24846,24677.630125281663,20578.715698647065,22506.013688030213,19345.967662019277,17523.04913534383,16669.607967572658,15631.260360733471,18116.051557272192,18666.279880748705,16785.658479652659,17711.3713817022,13487.335948756183,16151.227145500976,16969.170064878599,17704.547531054071,16488.598251994801,19219.600940373501,19296.62480190699,22582.310337685831,24403.393717342871,21460.093811379913,26378.413439520478,28578.947733090034,29698.978651421236,28317.010899847726,24922.778988261802,23737.436134490119,19376.067647715296,17668.146220606854,16613.708145981956,14351.603359296292,15354.577239524766,17648.617671632997,13923.038396590435,14293.725712371699,17649.849387467715,18282.863400926846,19360.778607193184,23403.534163181703,23318.003748267685,22625.429079389571,20987.718809761238,20797.197267521595,16467.095661177085,12758.997561722423,15415.836705294332,18339.830910486533,18409.50912783025,19560.856846961156,null,null,null,61,48985,65558,63685.61753300819,56893.303091101465,63827.093628990646,73093.04673029788,79332.790613600417,86777.830170318659,73517.001797778939,73979.296704150664,70252.752004121125,64961.38144190154,66149.340526094165,62089.912396481595,70611.005706761949,77107.375280219174,80310.161227168021,83865.244836295489,83798.450053595836,78309.780044229687,70136.64745196588,72391.248857035447,79743.209349164332,70803.49039127084,62846.826052038043,62869.588560349126,66065.165098909842,65915.058511723139,66591.206424545657,66328.231550831741,69759.769305869078,72900.316348407752,84069.356290654716,76440.123803144714,77009.077441739937,82309.165957815989,67997.933723477458,72470.257285196771,75275.526407684869,77711.129236342313,76957.926883450738,80587.583956811373,76381.478235142611,75697.385448381596,71204.412672960141,72979.629008447679,62771.679354177089,66042.704125849312,73206.968989387809,72629.439546372785,65877.629481370532,null,null,null,61,9149,8684,9668.6338676946143,9319.5102142738888,9914.0110400255417,9238.5508919371332,9667.168823745109,8827.1778245846454,7608.5654470382678,7395.3600347920546,7202.411993507184,8870.0314097912069,9185.8395881197048,9479.2581739150355,9705.9455376839724,8124.7823293639794,8080.1493399592655,8667.5173619251691,8953.4581288161862,10082.550040498176,9830.543829677923,10412.543278339694,10167.340928100341,10154.719674214884,11482.343109270618,10560.32202127197,9066.6690376586303,8667.4023788175255,11116.172026327762,11538.727038646308,11661.114522063594,12002.472039809292,13606.587668460619,12952.949742475452,13512.382589560546,14239.80976552348,14034.995017439411,15024.83699981586,13020.271618803159,12804.863504278739,11699.349735483589,12147.012600503875,11238.940471102589,11446.644053517783,12222.806577316145,11941.529828921131,12204.974377996909,12288.27803012404,12909.320929373844,12299.086417175771,12903.177673937858,null,null,null,null,null,null,783,547.36400000000003,677.43799999999999,639.99633187709799,637.46130002303289,627.11755360341488,640.14240249920601,634.76916946810172,530.22743936821632,532.70744675513697,591.05124962495142,583.57718064241908,545.45630433893552,609.5502017439826,594.56854722488424,554.67816406501856,588.13184009747727,654.97406424511814,599.84590464420774,560.39221451423725,568.4199263657124,540.63379191536944,537.21951315552531,511.54029962490006,513.91382637783045,577.94983498457771,603.85797856519787,603.10662404757318,583.50732464275234,615.22526297549985,617.25835984296259,614.62301045833124,675.77253899909385,671.99154091497405,676.03021988793944,591.85549389960011,548.81517958883614,561.77069116656469,605.03987591003579,641.22495403714652,665.01168856162872,666.52421351369071,673.80184294249807,737.82721927135253,668.86188435981558,669.62450738897462,688.77580383472355,738.36388760643456,735.81563256489756,758.92118168113996,713.75762640770233,695.03391005114418,620.02990118195817,464,null,null,null,null,null,1968,4260,9810,21100,333.63269835333341,null,1968,484.04744005699456,348.83570371942028,14255.911330049252,30652.736318407951,6187.4035989717258,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,4.1483164766633767]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,1636,1636,1531.0279236764013,1954.3151735476949,1735.7518929854728,1829.234099548778,2113.7163565029041,1881.5399935323489,1856.8599367490879,1551.8974284351762,1063.5516449579764,1320.6979591195472,1334.3879904676598,1553.4445266223886,1100.0221111652081,1513.3753720185696,1319.1375438044902,1865.8436348235123,1728.2671950784238,1117.2381867623853,1468.8947249989692,1171.4033119014955,1538.5820461633996,1627.8080135730524,1491.9824805599194,1406.7727419390164,1446.5663893613373,1360.0679768040641,1663.4699970109073,1625.0006950944096,1804.0876476796873,1742.0878869684918,1610.8245851292268,1949.6787675465096,1573.9184492674467,1865.2683812977111,2003.2396494858692,1574.7119067818617,1335.7937613746053,1462.8454663353352,1345.5413155881972,1333.4573550889961,1446.2200419630476,1187.9338839243103,2044.1599181308407,1892.0556869605969,1755.2069691449278,1544.1673419550013,1935.968841508452,2073.6215115005348,2222.3628692026873,null,null,null,93,401,450,438.64431975187648,375.64018888828133,271.98711986209122,357.55535806038318,283.99002690879684,219.77380118846054,188.17522277759235,270.33199291542115,318.20960888491391,313.16292912109168,347.74721703081354,451.30291760432647,550.76677603155895,474.87030232137602,580.7932241727508,546.7474595084941,558.49478780439506,580.18141930367017,550.07307990609002,530.29238135113121,586.83873031370126,539.22827406635588,551.89329576861724,503.3666803861081,507.33348049421443,482.5928188086732,450.78122455977564,484.11141431480621,471.65235838990907,417.26041200676815,586.81046428657692,510.30043230445864,528.51617168181167,507.37528508557074,326.94531864865883,345.59988615606909,356.34068379382705,369.78241623375925,372.09717221794608,353.34340141030191,455.7274025791753,405.79049055313578,436.9028004397062,476.42260065354725,510.31807536513577,538.41066997410871,609.11526755418959,569.33118244475315,553.25334607470484,null,null,null,null,93,18067,24846,21744.682247158322,23108.928827944233,22293.347038644206,18799.786838449003,23948.725000947405,25096.361153231916,26502.776953625784,23576.427533510228,25202.338952197955,25932.928417522442,23384.479319203219,22591.782598307283,19021.465226920765,22323.96946781519,22095.755974501029,21578.178675988514,19421.85063757675,19134.2438554414,20493.038575089475,17616.067288138369,16570.362873490958,15326.63794675433,17911.280026489861,22562.331229053929,23240.379347041286,25050.834157617457,21745.751967385942,25401.028807888022,25986.751904749028,28144.420642053916,30579.16937750205,26657.396021226006,24528.944165567147,26869.941335962783,26591.327470031621,23747.57612900393,21672.503587254814,19290.188593460771,19148.26526552211,21956.545794000158,21583.905108676896,21594.500225128246,26199.216386130269,24425.984091168633,28878.899296975927,25564.514607504672,27283.442727953487,25342.333207125557,21112.969826727331,null,null,null,93,48985,65558,69796.966362148392,68020.213459593549,65853.341185884303,53737.927559893229,53406.882422102317,55117.956412380721,55081.809113179166,52885.536614820667,55307.60337722148,56119.808711496022,55583.467209654096,53135.836192517396,58688.25757051041,52106.513293645257,52743.889931182501,52460.568776619999,48004.036887539325,46829.153360230361,55277.697601901345,54774.116745604399,53051.414788799324,58380.562274315991,50905.067695475496,48777.054002832563,46417.145680449627,50473.234852360627,48132.996569933137,53393.702065220372,49499.213594758636,53000.247331911101,47814.5713769785,48852.493216301737,45854.749685308059,49650.440319396046,63476.299870826253,70157.84247683869,68887.467579545628,68014.730511199537,76810.096686749792,92183.441967192455,96594.805602282868,91172.58091604957,86349.115367720122,82684.431744985457,73417.436112565701,71488.451777562295,64854.3145016044,57381.444067999437,58622.575154705555,null,null,null,93,9149,8684,11277.876364755311,10849.319608721245,10114.876683852635,9329.5471791210184,9527.0161145677921,8702.7275166420277,9094.0888769352096,7892.9354182107863,8336.7825462497003,7298.373642680398,7363.8306136705096,7910.6967440079097,8423.8749504510779,7992.0471299364963,9867.6002031565295,11413.755552410079,12010.621137774378,12086.983319132491,12100.920616333658,10586.709883381824,11921.052887384116,11279.498866525199,10364.938993643567,9624.1611518141963,9913.9028396705035,10444.56368209275,10550.189281021481,10238.554632262239,9699.3407686385162,10204.708795379731,12621.148739266751,11427.183723203774,11392.511845655528,9903.217971706139,11332.854744752834,12130.046865978375,11875.253201378941,9659.055556995243,11293.128850486568,11111.343159102469,11974.867607394823,11189.581595758293,11739.188516530201,10503.208964519503,9788.4491654616377,9949.5675242406996,9318.8742071373872,9796.2613098876081,7998.2184630728416,null,null,null,93,1636,1636,1524.4643093068794,1696.0607502567566,1061.790967229309,1342.262582680768,1351.770891287925,1489.8139420253542,1797.4749751225293,1802.0657091605804,2083.8081900866396,2163.7966458650189,1977.7940086454016,2374.6767696052843,2676.8280379521866,2472.0356002631147,2486.6316802570718,2216.2862551796129,1820.0138454267089,1616.6631117517713,1793.2903383035562,1551.4714042243154,1534.0899663623807,1585.2104448211535,2013.0163024253902,1599.7223569742005,1659.7627752422015,1864.5078991334592,2134.6887018072694,2072.482345936723,2397.3189951449067,2571.1424698835272,2797.3853591830075,2539.1810278068569,2620.3603864073489,2524.4267203286749,2353.5761076673043,2524.4923605815243,2283.9223684695367,2096.2284652520298,2186.7169820326849,1878.3680834758566,1712.4864737675314,1787.1062961357977,1963.8924509432622,1982.6977339034281,1586.6824913063076,1571.1851611756895,1307.2309001710064,1821.2117986893436,1992.5637692398379,null,null,null,null,93,401,450,609.64533982802345,505.80747737427964,517.02329289895079,580.11055352962467,690.68608080927606,690.53813217068875,701.65153629513134,771.76933640100151,675.31171932289192,630.68051577804658,648.64556250014869,651.59161017320696,551.72633422248191,538.9659285882783,535.19100026605963,572.23597466899173,477.31909002429836,537.39873750123729,471.78784646404915,459.55433636366234,364.20237112437098,449.96785896570054,474.77993055108618,529.62824606170182,508.73607689530525,530.49278907514031,513.58521658618429,553.28756983677488,630.04374334914178,714.82459320482621,715.70546587031379,760.75385769148977,640.26059664254387,540.06648667724983,431.50687760940639,463.82918204885505,516.03229645499096,534.00907702497955,506.02870199974711,564.05446460790483,679.52301133573599,680.36399391389898,645.12329834873833,611.71276341802024,606.71141615707893,576.01740855392279,527.54436779398532,538.74274379384212,535.28772360435767,null,null,null,93,18067,24846,28432.791378468282,28750.66961475222,28492.139273745892,27464.630674100725,28917.570142649169,29123.079123595882,27832.157295455156,24000.813933298927,22945.888860698156,18664.110234523738,22964.300686497983,22621.7995879798,24405.64902508711,21158.016246382085,23317.675749657166,23227.639144874058,19432.300945399136,18553.122566503465,21018.090076660101,17749.653480271914,18524.075329739186,15377.659598271412,18123.051396212461,19302.99014682696,19356.464445060832,23853.714874230252,23299.279229575441,23367.196117177013,27126.113005470157,24843.222484123224,27762.204094989233,27172.694787279706,30151.009633357637,29327.695285254886,27498.374078667151,27761.576098858637,26089.588799811027,26113.549003707518,28057.882701359471,28532.988569453988,30397.735853398044,26618.59486444755,24387.844712021193,25061.01271363386,22232.694567328086,24123.162631476633,26672.238141330105,26902.239252461466,28076.929525323896,null,null,null,93,48985,65558,62213.428506948418,56087.422518798034,53466.932153412694,53814.287953228224,64844.804629627048,63694.313549521677,70958.740579469319,75547.099170185742,86440.005198976214,76432.907323984939,67297.69462828929,63393.473217862767,57215.383255781257,70189.327448451135,64089.393509004061,75549.461139599342,88308.399168640943,82911.474293612016,86712.77572505892,90676.012337049004,82413.243267980841,79343.465387586475,82149.174196207983,96427.400126674707,93268.552893995206,84368.007822076193,88595.368992696327,92669.331471922793,95063.411617614722,97568.689327508051,93979.30598485365,86681.788148074163,70349.810685143733,77319.104288516508,84096.04842366818,76185.619305690678,74664.327197816267,75311.169769100583,71878.349329809134,73570.9586820845,66163.702363762466,60698.391395837752,58058.598762196969,62958.143698006024,58119.335028441936,65497.063927803159,60702.55213660685,66408.044694374868,62336.127231627353,null,null,null,93,9149,8684,7515.3902082923432,8757.2158566374401,10313.333878602767,10906.497381044383,9908.2767568276067,9741.0667930303516,11094.83605890833,10177.871805381179,8502.0997500288868,8170.0560300994675,7089.7680233926185,6894.4888130119061,5921.1902372671957,6378.6851171292856,8484.9807948753969,8856.1917218968483,8023.3425319612379,8063.8161181035548,7795.9364928791447,7773.0413589473128,7422.1892935300993,8291.3249625152857,10431.35127377219,9125.321868256875,8920.2756431784928,8773.3701858919812,8483.3656859713483,9287.5616896124084,8547.9104290124887,8521.4753800005819,7366.9877667857008,7034.1807211419846,6807.4864681260015,7416.3731911908953,7239.8420216831937,8734.4124875553771,8881.404859850898,11079.17670563215,10858.156431315578,10712.276264124581,11353.130761296763,12268.030836058981,14438.190406859738,14471.038491130028,14078.510187755108,13890.504380452383,14828.585399737894,15887.975116597991,15854.196891324415,null,null,null,null,null,null,291,547.36400000000003,677.43799999999999,670.90642875919627,662.48083102266776,610.02817943735613,556.04382467910341,603.59753475886487,594.63437003736135,608.176459538617,575.86120675357256,620.32175006507862,618.58806879065821,594.92751195607661,615.15253894674515,613.73595193891526,617.20031395746025,666.22148543066135,666.2650499180138,639.22148431554274,640.13181643389862,666.29577815296557,605.61395325792887,619.31132810329746,593.22273522306057,605.40880066368572,639.68632388297704,648.09486256916841,678.55387479843159,623.03471858209605,687.11252125327462,677.46822018901253,702.63171676962224,798.6451526508057,714.87547843824927,686.00199658283429,701.64009665937783,690.15372954056375,680.61505782481413,651.34602120601903,598.06973007472436,632.44765609053593,692.37628000703978,734.93050363119414,701.40356162919807,766.49951276184242,733.74597387048516,774.86383730959506,737.66946649197985,759.88973673050521,713.66215005170466,636.81811143588379,657.85069986613075,816,null,null,null,null,null,2000,1840,8180,28100,551,null,2000,799.41247002398063,285.48930782947701,11887.192118226605,40821.890547263683,2672.4935732647823,null,815.17781114829302,531.4002054779537,15424.86198403261,56120.706810773758,5621.8276305292102,null,3.3950079849991859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,1636,1636,2035.5080404491932,2183.4025139319924,1764.3936524902349,1548.890977449515,1496.1064422913846,1171.2626710431477,1477.9629689591372,1675.7594523971723,1922.8278632431832,2020.099553425355,1803.4115958707825,1720.4312432230299,1458.7266104964365,1126.9035842222168,968.98142588494659,1718.4271606021516,1536.1912366876231,1662.0221768265737,1953.7288223891799,2087.5092690077017,2001.7077279800003,1942.2754739809357,1964.8973176341615,1772.0834214776464,1423.7141447801209,1446.6669010551757,1425.0202033381286,1676.2661459238834,1487.3135793366257,1838.5884696159519,1928.4969784888835,1560.9728131049164,2195.1162720016882,2178.3760610041295,2068.1445746808686,2108.4469209475542,2094.4837586638778,2373.9277039432641,2544.3083290416012,2792.4077654678331,2087.8948907908916,2210.0321645323907,1763.4542614207217,2402.4290826244414,2137.1893998929854,1794.9694790162066,1208.0466789550483,1378.0164964983642,1340.2192918318581,null,null,null,121,401,450,456.69037592648567,514.73985569290505,584.03495954386335,557.56107691679642,556.19103141058906,526.78702621781486,480.17980431505288,558.37985441152114,553.70464832924199,529.9045863227567,394.84081794029419,276.09259199993949,331.77444417862552,505.88424507826653,436.06458879116008,544.13520506678447,490.18395957429243,481.64326089750574,500.26169511777289,514.20284419424536,603.64005000932821,675.52476223053509,561.58066988041196,541.43219247513809,440.23641196740493,479.67244441516226,487.50302305112399,470.92732112939143,408.96604898508764,404.04147186226959,451.88575613533169,533.40104199781581,520.98950479341102,520.29479403334369,409.56480233484774,476.75319573506107,383.56440894081777,445.23728507433259,453.99132536739978,375.10250605911403,466.60967587717244,417.77101960075123,558.42927699908034,474.82527480642636,509.44527023102626,402.27300546108518,391.876666289404,517.18640471177059,465.52308948522386,null,null,null,null,121,18067,24846,24357.313517062259,21975.360092168241,18213.626220862607,19801.45816097848,16427.494487743974,17831.001106894877,16604.741332399564,18023.923241486729,19267.052809450648,18119.907879770148,19872.601852294723,23011.486116990061,23183.269737418996,20874.734903906854,22253.255970802336,25479.492397634582,25026.559493027853,20632.828336215924,22877.56950461107,21168.748021071176,22514.306306026996,21827.026179303535,25072.593882268411,25179.435433506605,22715.090169657858,22178.363418117828,19166.877684424519,16249.550209427605,13326.121991533189,17364.521488244947,16310.124335610164,13260.394469872441,12282.290498888236,10839.791151687263,12415.456854707203,12529.563322365242,13984.75046752446,14418.694541677456,12551.604986326147,12610.61789241766,12572.171041828638,12800.936153313694,14121.027739317477,16845.716890519823,13936.993143004736,11643.533126244709,10776.443959332941,6422.8498456123334,5162.391158016294,null,null,null,121,48985,65558,71359.977071581714,72450.33101277893,79533.248106627085,84193.849367572766,80400.805245794763,79410.696473916832,79448.937861635437,82491.623959575852,89058.61959643662,78876.309616485974,74338.142768525824,69584.797961700388,58604.342706772863,59927.18628417913,67544.364713285802,76810.598656906732,77178.404553727494,70022.615490272758,76511.295298910118,74654.160079993599,68154.229551282202,70654.535707226081,73456.88340267881,70390.644774408094,74629.094903740712,66919.988348141342,70222.812782783309,71001.613047670879,73319.997006405902,70355.866557027126,68299.634642315315,75009.638564225519,63553.073498398982,54339.561407622052,49708.317799437129,53638.848138436522,57507.335298278493,62660.9175146856,58755.117742215523,60589.874297807241,57878.456448523822,47564.261192916485,41305.427772843679,37454.98517487396,39721.10358350155,39973.445520235342,42655.48297521651,47374.735108614033,50867.19343187326,null,null,null,121,9149,8684,8508.2261176207467,10209.422140608098,10112.13005231746,8462.7828555875876,8588.8598561607796,8475.0121623666892,8558.2823594410111,8477.5072891819036,7167.4577579710021,7622.7636854966049,6343.028640499524,6950.2312801512326,6985.3218115734962,8376.6555294431837,8309.4542704240503,8702.8388491257192,8587.3566498346045,9998.10354468685,9398.8050815937222,9179.1365864602012,8276.0976492727787,6785.0285956350217,5882.6430925370105,6473.2003250438065,7981.6354798636212,7307.2385819397214,8064.5590810411659,10020.780077773523,11070.312610038602,10506.924870110885,11628.978242897803,11842.808234439412,11936.477625336927,11376.87535600676,11539.245553653722,12371.19723947843,12431.423069569748,11853.664591537179,12761.69523862654,11973.805954591553,11708.11400992991,13644.991090859763,11461.963339376003,12264.407222878055,12284.811237169004,12132.474282276495,11188.2935538278,11684.6503830605,10157.539371781331,null,null,null,121,1636,1636,1742.1257234015366,2035.6354471041996,2121.871083258598,2582.2267285072912,2556.3663247174632,2403.4400789756796,2333.8170868162651,2218.6529864262388,1959.8849616674895,2176.1044371247904,2129.4089626372793,1898.7524802636212,2058.2937848507645,1879.092986998003,1609.8356613134906,1569.3441144670051,1634.7619068565441,1537.2558110040502,1775.1683532796446,1816.8161815014303,1772.3684542253936,2216.7555912439989,1953.0317604127865,1569.916917476907,1414.7047464033712,1323.8746066048743,1406.2783506431147,1392.2866233529833,1411.1640802963191,1536.6956862167485,1826.9521868091852,1576.1542370817915,1450.2578828415521,1141.4150958969831,1417.6417824413816,1818.2025018674212,1511.181413389977,1474.7839693514054,1319.4723612051018,1340.3656826210918,1319.4107534527325,1190.7974269703373,1465.8637863886916,1449.8248170132315,1334.3062243515083,1679.0456834111112,2237.5638099070761,2121.6745390645538,1929.4221382761075,null,null,null,null,121,401,450,427.16701931605849,443.45409508879948,511.25625206839391,560.93980777952811,594.96611214248151,627.14148804007323,599.33847448951531,671.07533950615721,542.73964592164464,537.14115136586315,507.08058289223857,551.77207197614439,576.99887640737484,472.67764290237886,479.09519250173605,489.00478725429429,564.99146970103288,475.41559280334297,459.34057024134859,510.11348362850561,470.21462010202379,524.46844030549914,510.82746032882608,573.31580340184769,663.34101252776156,645.25388678901766,639.66784778139402,782.23065271567737,730.66643090897037,736.27932272702321,747.9298223214239,833.91913776570993,836.45025099702139,677.69231387911691,572.49093903811479,558.55925163932318,520.95768989840963,543.72079060316037,637.58586464170264,653.48578628810799,538.50981227886098,608.04308635653047,474.7146956458422,618.0547095025139,765.72580985591321,699.00093103877612,703.33619325544475,705.24496008252356,772.364921239365,null,null,null,121,18067,24846,24981.808235284694,23154.624006235787,22453.016382510479,23649.371681653669,24802.682442338748,27404.156029313603,26171.509549433962,26369.372440377781,26307.032032670195,23010.537301942753,23169.483025401503,26056.627740052129,25373.356195467601,26461.012078521246,27284.112736651045,26744.339774164746,27223.993446029082,31390.776598588505,31584.501236987562,30104.468067511454,30115.205352927744,27998.032069716188,31277.632403760224,28942.547948920066,31926.965823409028,27199.043767221425,25251.35697484585,28102.380022339054,30255.845256759683,30023.705924349364,31337.143389586236,30497.164196254453,32120.191109642528,31046.843451891684,27466.317454350094,26807.97143627796,20932.848041634134,27425.177928927496,27853.017508791501,27068.934467366747,29470.365461647292,27306.581995150358,23898.876976697076,24640.45026318642,27796.169869645346,29640.555248770528,27857.922443858672,27914.792311895209,28343.521417791304,null,null,null,121,48985,65558,57652.008551474435,56340.180819550435,48884.049730637955,47131.249900292882,51373.641264482736,45697.722354013917,41864.885503416495,43856.764948092205,46304.220096611796,59477.827028682077,62830.740482415393,73744.246438198054,67829.390649092034,57501.66733669008,49750.132486117262,55801.476506499879,56630.11358697377,56564.20555471829,53295.612347073125,54553.601472629554,56193.828488287007,63259.408792684808,62537.267327978108,69539.010364891772,66411.108522222843,71570.10899809745,67250.171459584992,76251.728366668103,82670.609762843902,88950.541192225995,91851.076587764328,83976.302371794794,86421.389848264167,86335.631212194319,81610.597233270091,79996.345139673853,78827.724525695216,74915.429083612486,72115.526505145797,73514.779127728267,66334.290266292475,50780.067810505607,54257.654303653631,62245.215199641309,59531.012530618711,59281.784149419895,67974.834634656319,64291.35208082779,68716.457580978458,null,null,null,121,9149,8684,8809.2870471052756,8613.7921492551977,9491.6453775889568,9596.8658042721745,9218.9720758876902,7794.7013750882052,9064.8669363298723,8689.1930218350699,9020.3443700224943,7456.6603053715889,6965.7338965772969,6613.9724970727502,6782.0761781917108,7491.0449056207763,7655.9778570463614,9175.0317861904368,10575.642180848803,11394.668614590339,11378.828502928749,11943.87895027195,11586.791590889246,10335.86333624954,10315.546835402352,9677.911543769198,9274.3093358565966,8813.9507797504848,7501.1166781835218,9485.4175839160198,10395.01568767139,9035.3512764997904,8746.3774979829304,10133.266044272777,8756.4297052907968,9544.4407464490432,8549.0188730283771,10087.971046011533,10598.963064612683,9043.2784228192086,8113.4877622592685,8917.3129455878079,10104.659876022384,10200.383616419183,8678.4718733784666,9395.7106327343226,9722.59779663074,11374.74970384567,12502.113014783405,12290.623365564254,11083.227871557028,null,null,null,null,null,null,724,547.36400000000003,677.43799999999999,682.65558392192293,689.07010578721906,672.94299617041725,677.24461208369939,626.79475017063703,633.45705656936002,605.27168342379139,651.1267088923521,664.68308117891752,627.65472472610929,588.92821695742134,593.18175565391789,589.65367407403085,627.04026274525006,639.62739723835602,735.12022406241272,713.37525018409679,655.03782443779949,695.89217146874262,671.50615463614031,691.46528942556506,691.5447587708552,697.05547153879115,693.08589642282311,657.37949329027629,638.7652997470575,616.77604390105739,597.21931887415656,557.79937652493277,596.77446404134275,604.88520106187275,604.16119174300593,566.03819672238001,522.50575820872245,504.06567966335558,541.64309669064119,542.49437257883437,569.60256353919749,549.99328433590449,523.35875841833956,540.50153849916592,530.28256394498169,550.85972755768933,563.66314742318923,540.43849838053518,479.01557233764152,459.76893974005776,453.65861136199675,412.78696242135652,603.1893198342807,296]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,1636,1636,1765.5038709575256,1892.6682993163338,2391.7996672231552,2256.5072047651142,1658.7902154975916,1328.3641112256262,1199.8097054748612,1323.3498153076171,905.86783286305342,1176.7848663626135,1356.9243094677051,1407.1761787320397,917.14391716864327,925.76248330254577,915.68725179142155,1230.8096273363315,1383.1618224135971,1042.0335640715093,1305.6464015643032,1113.5962149788315,1023.3226457534658,596.77520880195482,894.60948026836422,821.69765855749893,1280.2490452081295,986.31773674457827,1192.9755755903013,1046.2616003675735,999.0278610301275,444.09071872920629,1003.7028086411344,877.35472937306304,1155.0908837123839,1201.1416344010204,1307.110340284712,1386.3680692446123,1243.1435760971112,980.46508625130059,1080.9260916257263,1210.4538324213738,896.95248059321614,797.5619321473016,1292.3997805314555,1352.4742189449173,1371.5041367026395,1330.0383766502914,1530.9675546432254,1693.2497734217172,1597.6122824484128,null,null,null,153,401,450,419.36798342462316,431.0858293055262,497.80746812327072,594.03153062315209,591.71853727800817,530.04391355742428,527.66598001391958,404.70854500813482,423.27157482035813,336.72225812492701,493.75099665655978,539.38500821941989,583.20410344771074,495.61170360940196,435.51037879222542,517.82756918121413,457.63047750171836,505.81758623475713,401.34989944223105,385.75778103433601,313.74813042410761,361.05592093712409,303.70733666930738,335.09761765087529,333.46273158691076,311.70890838681999,354.11991657527153,365.04648807963321,322.90767381772201,283.71828938209512,279.87190911688583,391.15395028849218,272.65967317422076,398.83887286063265,505.91554539492074,510.87032959051089,384.77798298615033,470.38549914599275,376.86586258082588,415.60539033630369,429.73643961547339,497.29215979660432,501.30428222283808,516.26523173879639,508.67667384321697,433.69626765063634,415.47805177659615,325.37145919879401,452.64545983623083,null,null,null,null,153,18067,24846,26154.963228806511,27455.556654339533,26891.253351075033,20837.446930187289,20013.708015283009,18267.651448521334,17730.730001380794,15054.435877690605,15239.960821388046,13254.838272338005,14400.402304852643,17007.732580233896,19367.132570725509,19970.899416515076,21645.570900197687,21017.516617177385,21622.513679014643,19873.06721931573,21973.760283946751,23757.774001031841,17418.676058931447,16600.471079760508,18004.383628941032,22379.499681911726,22068.466563528778,19774.455052102428,18359.375045787867,17248.767623225802,19832.929152960474,19198.925731933898,19902.48177748506,20860.129594314862,17170.426132861598,21754.705532316999,20583.833055612769,21989.600083979356,19469.247266748847,17943.010596053013,20159.51080770302,18941.440985586629,14795.663683137294,18897.821822869715,17085.539935787237,17070.354019999195,20095.027029007884,22495.258971498752,18930.155906585442,19054.546738545629,14814.396531903705,null,null,null,153,48985,65558,65582.222390136696,63106.562445822623,73178.073044764824,79708.772227625712,73690.180600833308,81504.152279844653,80201.799892663272,82539.033237305455,76360.068862657106,75153.366106047804,70133.556268214088,61512.693825308059,63647.466255241285,64694.359961909235,63208.803373451723,73569.817034223262,67892.065608041346,65476.428400831806,65801.28368272791,60236.872552934983,70302.621863953886,69067.722657384526,66725.698412414058,67759.028934592148,76755.298675160913,71995.029953743782,88966.313235762718,87626.180378369434,82036.027181867757,92215.426285979076,94807.617195318613,89698.04327707419,87557.789678241767,94511.383971749368,88256.874942375245,77129.961319589114,89794.705680012354,96644.638369952154,103425.44758062267,101339.92415100432,99339.481493360872,103232.65729946528,101887.64041831357,101870.90672924557,109030.8063230655,109280.02006278362,94497.837356949691,94209.569826452032,94190.613074183173,null,null,null,153,9149,8684,8809.2476755801272,9124.0431860520839,9351.9872086165615,7622.6739224073035,8979.5316461901912,8570.2940358052019,8968.4700662260984,7854.5380917178773,8213.4716800901988,6782.6083821938246,5785.7354350814476,4676.4885159501355,4978.545624613419,5262.785056994725,5364.8499853302555,6629.8671392340029,6118.7213470357792,5695.0477910522131,5129.7555517701912,4495.8467632634465,1811.6354992485831,2284.9953048919842,4222.5173501345471,4768.1387111497615,5577.5251212248986,7004.2791393812549,7696.3416110484313,9362.259847345751,10381.383785532822,10426.065249585146,10286.881660414148,10739.021633096241,11175.807560189063,10930.955965268815,13010.168859223932,13618.934945176094,12092.299009912913,12570.661044832883,12636.36253610594,12947.567659716167,12414.251994166607,11454.959651135703,13957.21775610515,13229.587033285074,13769.386227762563,11343.510903714643,11061.813494005091,11400.355515956744,9903.0999143074641,null,null,null,153,1636,1636,1430.1333701600352,1827.3487525442324,2339.4350882454246,2388.9940092823495,2239.8429277432615,2444.0836230401128,2063.9796900418087,2232.4810772501874,2274.1269903833618,1862.3276182897248,1881.1343227913212,1642.7869702397288,2022.2373231370113,1831.4713254953326,1556.3204463116751,1888.4878023857632,1970.3263362785783,2079.2635306701441,2293.6812281616403,1991.2877526590139,2075.4101029713133,2177.0077972473487,1711.885492858039,1963.2481652628383,2079.5432257499319,2076.7420027580051,2196.6856389381169,2329.187901400433,2186.7123920866034,1917.2843750905499,1919.8665734350016,1942.9765868781544,2263.3414003807234,2546.6803042567481,2390.3854404494227,2430.7203630177673,2633.7808512432348,2793.6192590102482,2761.7675960427928,2204.8989745387039,1711.8581312693605,1965.9760410895906,1836.587217976888,1484.1779256181285,1475.0720410210072,1983.6564577738066,1859.3303140653325,2004.8282595358585,2165.3603893775644,null,null,null,null,153,401,450,518.91356856723382,565.76598209068334,611.89363403689526,646.05973348085683,677.65254770864658,724.83596404866364,638.37716323264442,635.70908573700297,704.81239757004721,678.71930412903691,510.99554525371798,605.90853316961852,566.97730517089212,607.853308640759,586.34682882386028,540.71947307254379,653.91395416732416,645.66848167048943,554.53626341790607,530.37109027296367,575.14546675493307,534.65744311247943,481.02862545447897,459.1624716389195,503.3243997798175,600.86419911934433,500.28165377211764,514.12155499715561,581.31545343230493,605.76811168100835,548.82973656834838,569.01067472787156,594.21163544092167,588.28135873196732,657.8059226742256,701.19006644751346,686.10474008152232,716.38532998649953,587.44001135283247,648.71282888418773,721.43389525242583,727.20984776732212,796.753857514679,846.26137620298528,725.72128167910671,721.3050277231639,665.41723313580258,536.69842959924006,624.70664106492302,null,null,null,153,18067,24846,22308.984362802836,22810.961263714562,21285.696976602383,27703.213460043775,30482.069032030828,30756.150835874083,28258.620813006062,27199.184328381329,27082.70988259096,28955.13607045028,28861.295944235702,28815.716203540069,30961.41112766396,32099.583666730679,33625.347630636417,28248.87599650332,29151.388818287727,24878.127156739789,26387.298873962674,28660.021480332067,31091.104929429326,28485.336341964146,29657.573174265839,26229.065173165123,23764.331969676514,23940.753371878262,24502.907238583975,23770.290868007167,21408.843557164033,22581.750829802681,25519.636617888045,27841.352768079487,24572.046455167198,21432.064026247219,18562.216982689388,19216.503137622432,18488.200378370522,18225.716238761215,18567.372827866729,17577.958260655203,18290.306030553562,19571.764081508638,19543.051608443526,19140.395272910082,18425.215027262442,19800.350791028137,23666.976933927675,26207.219405064716,25485.069907458284,null,null,null,153,48985,65558,67595.354672102767,75378.737440971439,80062.040466407008,74041.073752917058,71018.616414868025,74413.253017561845,74984.608784142489,78213.354613630567,93639.265498821769,86273.77078342739,89813.846311344736,92852.364917221697,87433.370906082549,85036.722295163796,86005.337633823452,88001.393389408622,88743.257063791709,93524.687004546708,88888.576462167985,82829.773435662079,69695.730978383857,65420.09121261262,68813.344373025233,67468.006698922167,69270.947785853568,74368.934556092383,66249.260466531152,64555.05330378488,63921.954060749013,68681.038929378396,59164.154919629887,56274.63286141571,64062.592953633764,63568.662289140935,67129.218063551642,75413.158738892045,75034.304442422232,69494.626002658537,70416.440198036653,72213.908294810637,72560.140659798009,79103.597646266237,74602.292260279792,80391.971077567228,69821.761888600508,66769.818954392409,70516.988506511727,72280.9940603086,81819.988147670781,null,null,null,153,9149,8684,8577.2356507087879,8208.1517218358404,8616.027084813888,9388.6141261043176,11348.928432780278,9440.0561290205023,10296.490025255995,11317.540344199047,10678.979301608408,9962.9946203776417,9517.5326890274173,9870.0860902411623,7379.5511054584786,6330.3797289271324,5791.9741452253766,5209.4526725538071,6200.388379119272,5621.1175140890355,6983.1607797233428,7601.0852677587518,7484.3881120600518,7948.5558917134449,8027.3156086412328,9583.1452809857619,9805.6067421910702,9256.3446762922867,8644.3344820229049,9069.3102517389216,10946.10740273691,9837.0889393040725,9170.4013925606541,8972.8992537633821,7987.439639924195,8756.3841138306707,8723.9015248159849,8778.3963975423139,9762.6210558942857,9089.7626289603904,9685.1574104464926,9388.7773786749203,10788.37806963279,10085.741853058738,10069.463623825908,9812.1371468011494,9736.2739304473143,9028.0979505019332,9635.3405285405206,8168.2566568275151,7894.4123293095345,null,null,null,null,null,null,349,547.36400000000003,677.43799999999999,687.18119847873231,705.92821196740158,740.19161989529618,682.85872239114167,674.38147809539214,645.2934792346324,639.41339885571711,562.12287867579573,561.39694413333268,492.85744326410105,531.34071533587132,548.75262720342346,599.46162317981168,587.65477179052664,590.50832586509819,640.35891827079138,614.14979947115467,595.60045084501348,587.67213356782929,588.33433132893322,476.08049202619753,481.61639925161063,500.20895846662484,574.06880296953273,596.4568547803525,566.63037609986986,601.83431609567754,606.14440079409337,627.80113435731573,629.27959901705037,640.98681795169421,679.79473112623202,598.70034942724271,705.34469537399627,730.89545195133724,735.02018173155193,674.98186210486847,698.41516773921705,714.95442853150439,709.37375622702291,649.6245116541337,719.37252784096518,721.7871114703039,717.80119889843468,775.22438790009517,758.94676670869285,674.76341663811934,653.93765234197895,618.45379071398611,634.09335709881759,607]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,1636,1636,1103.6185353091437,1065.859335568784,1145.5723080877269,1320.0669343165694,1297.021897766748,1253.3665181322181,805.4865933112228,885.70255285901544,1315.2032316977352,1509.4295120994218,1817.8504425192141,1691.4033411105063,1641.7230456532252,1646.3406300988311,1516.7102485373646,1888.2104787390365,2077.6988316350726,1761.8551873099655,1986.5343922943821,2331.9326599816932,1857.0771790562799,1905.3955255476287,2071.8714007073463,1707.1829493429541,1494.35728414861,1318.8005971962045,1321.5834814198865,1038.1563844803493,969.73811897380847,697.19768719578792,678.51153656494307,1159.677611866442,1539.8862343578958,1296.5395871833864,1466.4516149243466,1293.0771670133745,1182.9299067135153,1258.1867918162402,1295.7183623498975,1598.2188992738133,1418.0617790640065,1332.7004630152071,1145.0864160906087,1316.1688348745615,1371.9712302774312,1458.7290239015617,1750.9791175392902,1591.8078047183333,1923.2660397296015,null,null,null,181,401,450,452.56888615793866,424.90971411569353,399.33036936036876,395.42131637524164,398.06129706215819,387.71900643037503,367.55159761515984,276.9830548146345,378.92950294564656,374.36589941416577,361.47773687496505,403.09453217191293,356.8919675366194,337.51909706656966,374.56995445947382,297.76788631798598,421.13119189230457,417.14231496635966,400.74034768328079,369.57781587617035,278.72363356548101,211.61420532648401,221.20794419647461,234.44037125876645,94.806102948002575,205.30679918950929,238.23922695153379,338.19172169791176,312.56653476257674,308.97248278236447,416.24346861242225,387.57693373080474,405.98753070919571,354.78691132858785,353.41893903510282,427.94416171879459,422.83205836243769,425.62607954703253,526.83237611258562,456.13719395596905,424.635266601909,499.12903366253585,487.96254401697792,431.94176853473493,552.00954111045587,573.84215343947824,538.57516686425674,480.28929831091892,402.35689899585225,null,null,null,null,181,18067,24846,26317.55004957482,26863.449879592019,28234.185007506869,25785.025599810062,22171.67374413602,26512.207375945196,26178.575517768208,24226.448037429058,22012.732513126444,19473.031353544684,18361.256678218469,17728.924878405953,20328.87712784643,22179.142862538829,21798.753795270179,24841.745116324721,27799.63325838618,23324.716002314657,24188.816354036015,26210.813499334232,22105.923342287664,24174.33872692291,24888.480707940173,25928.139328190715,24878.367155856366,25901.125687765769,26792.957278373713,29904.473456187199,28478.464479072303,25603.114972697382,25992.580760846835,25784.135970895728,23319.211996140442,21919.078132302111,24330.72777086862,24277.150588479803,23751.02493637077,24405.284696160685,24546.797020517224,24496.037766358,23749.073877875046,19675.225855082637,16078.907399592088,18228.658957097996,17855.223287486715,14618.471122282122,14350.980445384474,16282.297314271726,16334.015667078434,null,null,null,181,48985,65558,58122.693007805356,59890.365143785784,56917.87233765205,68526.246708059683,71224.131587429729,72230.259216833423,66223.949067804715,69873.728101120607,67042.909594895522,71129.298444187327,64100.324392108829,71173.874241829108,78296.176769490005,77819.742107738115,70563.167989079011,64634.89008748543,64775.541054153015,60241.226087837014,61276.376359739021,60255.511397700095,57468.725449667603,52750.172936915129,56084.317983228691,58781.914297610616,62140.234112062499,56178.698980391018,51078.284146395425,42206.325237004545,33836.597289542471,27582.637610881524,24588.15625300528,23020.758530953644,33601.349003734606,34011.451069856877,35832.322477970651,30840.591760870466,24574.633290031124,25491.750589501018,26866.108639618498,36219.399087023907,38987.140242634356,34076.384480504756,42519.648181318502,46955.141867969964,50028.58285217535,49380.852379237396,46623.261011428236,54418.638900169361,50043.000771510749,null,null,null,181,9149,8684,8356.0064670016945,9869.021110007383,9046.2904931323646,9733.9333482417478,9744.0009233084547,10715.290344179475,10640.564621422242,11416.403337831562,10545.392333703508,9942.8719628477756,10692.643867687832,10259.206438284289,9454.0613255279932,10055.905851359883,9672.4875822762733,9332.6122707957056,7506.5272296687654,9305.3628661364983,9688.4162767698162,11075.625766171834,10499.79798146716,9104.9473538584298,7306.9800376337162,7788.4427801706906,9931.0808996811011,9407.054839680688,9974.5732703496778,10003.715849908294,9245.1154511281493,8763.6920592781007,7869.9173347264204,8237.2197478366834,9047.8724074369693,8728.1879704361527,8674.4663492283253,7667.809724328803,8192.5690521409178,7887.1300572536893,7748.6345806865465,8185.3490872919783,6746.2304091177157,7228.6871015627003,7168.6841597627608,7689.5344272305856,7201.7733296275455,9778.5888169643658,11071.826226726676,11432.79253646219,11298.598494707792,null,null,null,181,1636,1636,2087.4764239073047,1770.9320849887035,2074.9390095912295,1868.8617737487339,1586.5678543558602,1120.5804313684214,869.50516472085428,1343.4835852240435,2012.7845510813827,2251.1857002725674,1750.7788503495444,1500.0288307920582,1996.7805649014304,1838.4154297395608,1891.4899954214211,1726.2845640428397,2293.9092169304827,2469.2097160322082,2051.9020952518513,2101.3767945799109,2058.5943681734352,2495.1130792538934,2337.8675459626229,2042.0817778284547,1703.4612378698321,1413.5006138274291,1499.7307664765844,1833.0987211973052,2077.5179976465447,1944.1581187568304,1560.4836873635327,1882.9904293899729,1638.3606342123151,1310.5450723848894,1253.3245205862886,1235.5319317976939,1387.0109325936473,1749.4580118500778,2054.7990094339038,2317.0410410476334,2301.697255766037,2134.932008950384,2160.148608131934,1399.7640199212283,988.30005407370845,916.50354267435716,1180.7385276810751,1118.8462379626187,1228.2450244270772,null,null,null,null,181,401,450,534.26812387556322,571.06904037303252,477.37815421405674,563.81953097103701,502.48921125285551,546.97819550743009,568.83251695541969,581.01573573404892,536.08800750162675,564.88110785252491,579.63367330217602,526.88201005553481,546.21720546022709,607.87618275661839,607.14834830030782,620.84726210369377,513.98056234389583,519.23537335935964,618.51183065783744,572.81619344377748,681.20448732918953,684.33285198666965,714.37249843125312,642.76943317777204,636.01842441615315,613.68607977742897,694.4402342751913,722.29862828365685,740.57370548798292,665.18493203612491,600.3718465183108,701.38565090201382,605.0611294609829,511.51755448543884,566.53859767286326,692.66758585075058,603.51442949088698,572.42502488385719,666.39355381380597,593.86821576733428,504.54894522774561,471.64229285335517,493.7665849986052,637.93744015228231,691.0350796155052,680.94315327268475,587.20249438452799,588.28994171633019,520.06971089165825,null,null,null,181,18067,24846,23090.029262821459,24105.758278933645,27675.905927366861,31002.257593271286,28541.500947218548,28846.617224269619,23573.813388291368,22523.349243010525,18285.347838497146,19073.794124531094,16014.939416304129,17163.05025646889,18315.54535080092,17171.221196976305,20362.170824218552,20290.270914722121,22401.541047019509,23197.817191282131,23941.437412307805,21048.551619377213,21906.143303576951,24038.151144709213,22008.698387321707,21114.181303355217,18998.193881927011,16873.694770199592,15597.492736444325,21699.182934414315,18587.88259912104,19755.937574592124,21247.468156275951,22956.374050811897,24816.224316581578,26355.178508235658,22893.950271519832,23577.948710958921,26790.094521250576,25736.740909608769,25931.442931912887,29700.096336989398,28478.70560522674,26486.187570447542,23622.821524692095,22590.925729036197,21594.664929658913,25944.092985708445,26846.754989386496,25077.106533585273,16825.277584629286,null,null,null,181,48985,65558,70184.576650006522,73342.42277497123,73847.164848557397,67298.95875703312,57567.917887480304,54498.797139480193,58940.523631832533,67171.497818561358,60327.333293151874,63121.292727092768,65079.568121295917,57131.162132685757,56785.623075955737,66421.969295827395,56809.420387121463,53343.968634609148,61011.262428706897,53568.021307406801,58522.69758143722,49478.663136988347,60819.63785946928,67106.180356608136,68153.27793607011,70286.462935882431,71491.064803614674,65329.872291580556,57603.843798187387,54173.520953911808,61638.636796498438,70033.200756268838,71068.427063085212,67300.384768788339,74752.108814208768,74921.257840640086,74390.662498203455,73393.215209297792,75490.194653776533,73623.435003157079,78236.152988459653,73279.018238764431,70980.183947450671,80595.923007615856,83733.75218103356,83687.461554185022,84412.470945922891,79139.011461410933,89653.600760041983,83348.494515145125,77003.835977077659,null,null,null,181,9149,8684,9082.6698251467587,9718.3463023444729,9313.0295728384481,10760.369367742533,12444.246991250569,12306.373102795202,12080.49603954785,12747.593409236775,13632.808468774792,13494.025962364574,12282.575529805394,11705.455166394271,12219.965322997326,11798.760727243312,10942.546582808407,11609.097355382843,11753.525626632183,10702.691553498207,11332.689013275254,10856.978645142026,11511.93596441167,14203.329135371978,11972.760628764991,11866.065043907774,12703.836105793165,10434.066573123207,10279.602744162294,11440.223986681916,11193.20843386132,12615.79930607749,13896.647262359404,12753.870304517435,11482.856108801794,10558.366380824091,11186.788696162754,13260.167939379875,12550.438219110154,11908.55382440323,10187.371447593552,10926.928373463159,11387.86348886722,10418.360324033862,10834.735008875577,10898.718231260718,10630.011910031308,10130.806532523096,11304.445841580937,11502.208083853831,12809.385755284115,null,null,null,null,null,null,361,547.36400000000003,677.43799999999999,678.81917146595663,698.23916974120596,693.79917009569408,691.63074689487803,650.9134403706737,717.09960593315509,694.20024442494605,658.93490497232233,643.86663636773699,611.09951150940412,587.17574541811405,600.15388986088601,626.2197495621914,650.43872936034552,637.2853657881999,639.4372813802529,693.11937249109724,644.53116918371211,657.39020310846581,688.04358142346769,596.96974407781022,580.0196045289922,578.91872173544925,606.88357588106783,583.86606438398258,610.85676610804512,627.84525933973123,679.25812871564085,628.35839864200625,572.15456762907968,591.86209816493795,581.91655108930388,585.17950916051325,549.74046835175784,583.75421450471413,583.16619006773283,568.11515490136458,575.88843945023871,607.69595374948722,610.46909218040878,581.51719111288128,545.19890875443366,511.50198081554618,538.13919114161502,568.16528474295046,559.33747791156225,554.554703696297,582.67002150725614,550.98214797164894,613.37617842488532,390]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,1636,1636,1196.946483170721,1238.3617812161176,1376.761778980821,1642.3634227643893,2053.7994927005825,2300.4558524536615,1999.3550044647295,2027.2692302964269,1887.2800311800529,2006.8665339438116,1644.1580602340787,1411.7450194704511,1421.5232936639759,1512.1866442950909,1269.8211688749943,1321.8481554268158,1313.0422955206918,1629.8679629867979,1264.293353649548,1370.2360869104209,1173.7244230334591,871.44999957638413,1452.758149588785,1303.9315323094099,1447.8801857387039,1617.6071733890392,1632.2651536044207,1525.8342036234892,1416.3725017862912,1156.2572425045983,1147.6662827397822,1292.3000461092943,1224.9008715899736,1061.5678117040268,1602.7429666251321,1785.4672386683808,1912.5550949081617,1504.8856715677643,1481.0723060909102,1351.1183308257864,1474.7295149004547,1286.9989297897746,1115.6319754084118,1402.0724931172963,1461.2415599119411,1269.9028672519125,1052.2513033228215,996.85406321306402,1054.0479296559633,null,null,null,209,401,450,526.4003296047764,497.69283455062964,524.62593000277843,422.20859504944423,409.53076371161967,410.58046935689362,359.19109127313862,443.9581258838723,310.61251946290361,307.93796417710655,301.95852763535993,334.46485688101541,368.00556294642109,342.47057001864067,411.03166370838511,454.43662246913846,394.0733942691395,317.34162184073784,391.42049040809093,467.46243680698035,460.76774579107791,396.64866977314529,329.61540135449718,413.02080265035625,496.58367522731476,491.43765583604312,495.71293407943472,498.02612894315189,604.32895075744375,647.79907919753828,574.65936778935293,581.93751695719777,460.98985710728061,338.65043150400243,386.75591971809433,344.0111745157302,429.28412648774815,460.85175466952734,346.21707920328373,433.67210222791175,438.13113295835882,560.46106201676253,491.71658238349153,550.64434988225003,541.88247871375438,475.81304470562765,618.56014296373974,520.44201999779307,526.76172831594295,null,null,null,null,209,18067,24846,21066.175298608487,24130.123315560428,16710.684156559299,20536.741565478391,21535.094545506625,22728.256708931949,25190.394497379541,23609.907860885774,21736.866551929837,20427.756409345689,21823.304185444358,24638.553761194566,25901.419710804079,23385.572669293761,22899.676278204006,21489.177931642691,21421.157825762057,21410.286066698209,22985.496002812215,21127.044079504503,20953.890309558938,22023.201836784756,20584.771174441812,16099.45604534228,17512.621775623305,15526.19874747528,16772.226156759516,15056.970184552403,17244.907657800421,18468.7836388916,20010.558788307353,20112.241674476929,18612.079944707446,18694.745256187267,17205.093929609142,19544.338218490528,20829.913333886692,20390.873307858805,19810.758883896819,21180.423305231598,22694.094158511547,23401.153931633231,24791.996174868142,24274.728412217253,25581.586873429609,23128.984696037634,27076.716764514505,28871.173954163562,27687.442687260092,null,null,null,209,48985,65558,72402.185141653696,69735.753157899468,65715.985527771219,61926.091395852818,55180.76102245639,53012.057715490715,46573.054946334094,42191.517179384391,45753.034273498321,46383.062210936456,47693.189933355621,38958.819273257977,43891.575587145504,49594.387883089999,55632.161911259485,57491.027299671274,60882.23638595661,63907.029042064787,71186.561889119621,67577.770467649956,72206.352234982056,75565.393367751603,77247.573037509093,77548.925039003225,82325.471317855758,81342.098908830318,77273.913555184423,73276.096980446964,73344.025467855012,74141.374291072527,85922.618807767256,76989.004541546165,68203.712941832448,68329.992237681043,57997.572238401051,51029.679524866195,48897.982837947166,58358.586680466076,57709.586235089162,51753.549108815838,56848.974345920615,59081.49528671187,60944.897108749508,59804.313024968716,63375.654963736051,55292.903856604738,61790.6517128458,60232.041692607025,59927.62876761947,null,null,null,209,9149,8684,7331.1329008926614,7535.8416868907816,6918.9941304289987,7619.4629004978842,7656.5781519415632,8908.0512378909734,9282.2510608308312,9104.6366912303674,6938.9891431183332,7693.8389144223438,7761.9262290848201,7944.0229172842437,6803.9638621056747,7841.9299464027063,6737.641830648241,6997.755432351606,5005.1663600371803,7330.1628345634335,6646.426791493167,6786.4885526603985,7664.0904437817935,8109.7183723275439,6982.8853305424118,7469.2416970971963,8035.9036376397225,7349.8985160076681,6102.0672860420918,6220.3783911153396,7517.2635510782757,8312.761137329082,8844.2127642788637,7318.255243446818,9392.3364826362122,9583.17883516234,8593.8108854927377,6961.7646626384276,7414.9424004221246,7250.8610176411603,9095.3183940790077,9677.6062100549934,12052.81243854176,8459.3980070161524,7677.3991723855961,7952.656151500767,8193.4679332962896,9481.2477134882247,10653.158893074333,11177.430697427944,11739.889750168724,null,null,null,209,1636,1636,2531.8253621545659,2935.8809300820758,2755.5234573915113,2300.365771189287,2302.2578761782456,2112.6492150156209,2122.5849054138112,1958.3400184667471,2244.7166691841821,2093.6629357636161,2353.4302582043247,2541.237573798534,2211.9022705204993,2348.4930941889993,1751.5597357486606,1401.1874339518265,1268.9774689879105,944.32724982890511,810.94532583730643,623.1411743719616,1048.087676644866,870.56867459187652,1267.4288966332711,1167.824881996248,1003.6879381743921,1263.9075456254611,1311.4688553149263,1673.110388379657,1828.7914754879037,1941.44249614604,1985.9843513831825,2161.5149311035611,2497.1301265452266,2620.1726718646296,2616.0076849854481,2351.0660676928132,2208.8403550402982,2582.1887278966337,2513.8265558932962,2652.8300586318933,2433.147426125327,2319.3416065971805,2033.1044434188304,1885.217986838918,1935.2546403915555,1690.8866369415041,1953.3194000064834,1541.7292859056786,1786.352711326397,null,null,null,null,209,401,450,409.68321443858235,358.14487601693639,462.6816459046085,539.94364227240465,529.36444246694828,497.18649069555096,515.18785901222418,566.48344844227188,526.18164363381311,641.11920203465604,587.62448756463027,613.4355511261349,616.66205301257457,612.79884728794218,484.01024435291833,553.08136502949571,512.64633458311209,532.84928712968826,581.39942355051608,647.79861902319578,723.48277605222847,719.02785921418308,762.08212813420482,742.85091552132178,643.52787236963115,645.374205545991,608.31687471140526,579.13770882242773,540.31999846727206,624.44473241494529,651.79410552105242,655.93353605961317,651.72392867602684,647.03459661016245,553.85370422590427,572.45164537754476,556.84722706868797,608.91422370848716,526.10362615296026,415.8648234955308,416.57489096208809,557.187125272814,511.75846055437535,548.90528917925155,513.78037578866918,584.90479423540603,571.22021785482764,511.43475111220215,438.79979016353593,null,null,null,209,18067,24846,26507.942603734289,20953.360525867458,19554.528360258955,18563.184125199525,20899.125557425192,20738.980754926906,19854.937037301213,19101.065786360818,20743.433772096774,19530.216362028536,21465.758628226959,22071.611051065938,25684.806868193973,19509.213027657061,18720.33760729507,22715.673862500244,24724.82720849798,23338.769577182185,22740.927270879878,24895.321483230608,25126.917206659571,27392.773436039413,28789.15328629786,28434.711925904685,26676.222586135795,26895.084196767843,26662.468568296732,23557.306877437499,25187.982469053008,31555.837736697027,29208.234060931984,27159.055234461764,26518.104050999707,26923.646384549083,27911.493234458256,26500.428953795512,26499.689010785569,24443.050645005191,23956.897713938717,23202.189807881201,23384.355422047207,23026.464635580742,25494.420760503443,30348.175864068828,30746.169740440168,31558.599681598571,34294.070169870611,29364.828236896781,27236.704839641014,null,null,null,209,48985,65558,68931.314672458102,68187.557647038309,60995.792548434067,58624.119971537315,55272.238759817861,59342.619268448892,60407.655646433603,49760.569307148093,61747.614630177966,55943.773199734147,52256.591827180855,39121.287194066572,36704.325705350777,34964.330718651385,33324.898891027333,36787.727109079693,39652.337960391807,51552.897567241336,52556.010802280813,55957.39930348115,52291.582363711568,49450.994639644661,49121.223161869384,51401.467949822429,45503.082953954596,50550.83023217172,59081.298773654242,70918.303408134831,65330.495082535643,66999.553563310226,75180.856798550012,77716.347199108888,74639.555303854242,69865.240248569884,56509.157914128096,56479.75573206586,64515.031972786608,61826.852721549381,65629.429613348795,75845.335273466393,71726.241948032679,81484.333339944307,76295.100831508855,79703.768597105125,83153.174274171004,89132.802253823465,98617.833243733417,89885.358775930828,96036.669470414447,null,null,null,209,9149,8684,9334.0531758172219,9544.2774508467774,10242.899325420807,10696.385198023952,10456.572421677405,10312.856699700245,10069.566178892714,9750.0005023514223,9184.048897549641,9253.2359722282763,10501.672228655134,10210.588851107925,10470.912855255805,10544.332522784811,9909.4861220115199,11880.297323988561,11789.673746185183,12019.917610411099,10820.963006232709,12839.55005887558,12617.963073968605,11760.657585779547,11300.727968948057,12210.395946932602,12919.762551758671,12297.420416669902,12189.47207343121,12017.17090876922,12654.165966786615,14068.550046787266,14021.247214868941,14117.46167153275,14821.419552172483,12773.579095866702,9766.1949850648161,8914.3601745060914,7696.3043506458989,7895.6400346179216,7694.2659956620373,8050.1693873949744,8891.2190971721229,7598.5067517815496,7480.0325538013612,7804.5070820149458,9087.7959879985174,8747.4218239612419,8509.7593256973996,9049.2580288064219,10981.260612361093,null,null,null,null,null,null,458,547.36400000000003,677.43799999999999,648.80480468279347,677.4021329862619,573.77356464632135,594.55115604244361,590.84684770195599,616.08486956125512,624.73626994931271,617.54694790483757,538.62816982385084,530.41356762831083,550.22674464586316,580.59110888638031,603.85878977468997,586.72409176272265,599.80716806948305,600.37667824780056,567.21319843966455,576.90458873417356,625.45868579712067,617.21782010130528,631.97631318049616,639.28753492488136,592.51968396340544,563.85034528822644,621.7397294974088,584.94195946835987,580.49198057326498,552.15638928219903,625.19117156409061,663.79224689045657,692.47210272277391,661.20821334505149,612.60128589232772,581.28336253971895,544.03196650207985,530.41434074159929,572.06589734358511,592.43989588329509,571.33319078943862,608.46914652897431,665.73135133662458,674.60231137459391,668.28464478393789,679.04230844182916,703.33471050302239,650.68723830646741,768.43444978989999,766.54661614042095,758.53113056320399,617.71432791270922,441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271,1636,1636,1847.041881095651,1389.3484211589134,1340.6889470512631,1442.9842217842361,1783.2120539503187,1504.8312709554336,1717.6728887240779,2177.8553500381581,2223.4236490392805,2221.1030611195456,1971.77297198727,2153.0014942487564,1866.60073184985,1702.5209966435996,1871.0446646845653,1775.5002012301723,1411.4891750099937,1682.2814325135907,1863.2410984771927,1415.6610563098006,1378.3111120987562,1435.0885086080243,1382.2125419311071,1418.8211540004502,1677.6225003873901,1642.2707846491662,1467.5815098583639,1612.2812147592424,1881.2267105423584,1137.3303833192062,926.20827812861637,1036.8453140727572,958.33268780531557,610.78980800508748,1050.9164537398694,1465.2573134054012,1565.0834744769966,1285.1442687164799,1514.2140930186279,1895.2307929303768,1758.9357928538916,1474.4824805859137,1672.340170147289,1661.4773818778056,1529.2113142675905,1439.7213580507332,1177.1756594645535,1378.0861545872228,1384.6644684762218,null,null,null,271,401,450,479.53592263573387,465.37323177246077,507.48259776343764,569.74341482518514,544.987246082512,569.23690156949965,514.28276897027501,514.72856705376341,397.26573922360978,426.16842642699373,292.48920086688577,366.82700028953127,459.0480444237636,580.29307388485063,552.54589448295462,520.53745487756328,519.63829988364262,550.93838339000422,655.01106863297605,598.3020462860103,617.78707744383814,542.96127909080224,552.24874681969243,511.29059910675898,425.44330283385125,565.46618356539807,538.17416288049333,578.70175004185035,478.87773164565107,381.78072037019729,401.35800437044793,325.17214413872836,381.61560612362462,403.96639073316157,322.62230297397389,363.64132282101565,330.39161251987895,402.28725977917952,454.71197483994411,383.34032476545542,448.48402331647088,437.15408506139454,464.62190240119821,474.35882799756939,433.79023857936954,418.88512055665853,400.41568241172308,376.95431385112244,386.69228283608794,null,null,null,null,271,18067,24846,26461.523511036943,26104.819858811894,21329.3792632279,19494.982322670032,20586.361406670425,26631.475495067316,25046.486030295258,25624.086968393556,26438.275064888207,25860.959784748953,22179.867621590824,24494.284255694038,23293.263869433933,25568.970874932078,24855.597047735955,24668.349107188373,27396.486921986532,22178.657603364256,22233.004238739799,20133.478395206603,22836.629109175901,22303.33728341465,22167.109610214946,22836.918979230439,23845.243482546608,27484.41356649746,28582.434764404625,27262.464083495364,26246.580729671365,27175.386357540785,27997.44781438135,29221.795565527027,27942.095605873088,28423.871486519052,26533.640403628091,26881.12061884049,24778.810931160373,26528.850042486425,27326.009371928671,24460.147764362682,20873.109736096212,20467.438117936003,16773.174960103868,16283.427213735669,12831.305583988045,17895.775871189668,21382.085318094589,19069.847526128891,17083.029937017662,null,null,null,271,48985,65558,65517.861245907647,56240.924863812172,55834.297592617622,57243.353363823109,56547.882935399728,60989.325674535838,56897.623176080546,66825.868611966755,69948.941053017756,69404.971040762524,85412.026878579578,90302.555540830464,87123.405006152505,80162.2379092591,75460.961760048376,63467.876378691668,57584.83385531501,59178.700611760753,51314.482844532569,57000.388030421847,68447.921552596294,68273.974173808048,68649.995471444243,68940.490991313913,66649.097348124065,65113.866724189837,81438.50501013227,78841.439726694705,80950.498002784429,83491.267377734825,82955.012242823519,81044.571285981816,87898.822810405458,80394.179670667829,79851.111772188131,83054.740895098817,85303.642560671069,86140.255677050387,91035.764606875135,89720.959895967972,86850.112853896338,87419.997566007121,87252.646681326543,84333.062187036368,87207.251345857236,87207.42750471989,89351.007436755914,95124.402194684415,93938.611447131436,null,null,null,271,9149,8684,9944.1554252578808,10035.114853769492,11435.729875524035,11101.886664454445,10590.141978985524,9500.5673450382401,8069.6734082418925,7263.7280153806551,7034.3170604553179,6888.8175262261539,9460.4584597063931,9166.6846004624476,8985.1337006157883,9199.6407815677285,9833.0913116065931,10884.660395542509,9817.6675471225535,9243.1413574242051,8799.4756169202719,9976.8460860953437,8560.8507563902058,7238.1046349862572,7416.053647984204,8625.4001819236346,7542.9789372834748,7162.8818216878717,6091.0021290401346,7870.3599137485908,6348.153259064612,6166.5130371518026,6492.9776872603452,6235.5310875151026,6109.8705022091999,6747.5148478027413,7638.4931440445453,7721.3532106260936,8771.0208929935707,10112.650083670127,9989.8541844395349,10007.140645842694,10822.712819464183,10476.555136167683,10832.470659755018,9091.7154140374332,8786.5466765502206,9578.443335614882,9281.4355846452854,10017.655999609238,8740.7737535708548,null,null,null,271,1636,1636,1515.1571610301025,1988.6184248318732,2197.8745936678779,2001.7361818420727,2048.6157734870803,1982.3604511226144,1974.6206282167643,1822.3193526022064,1830.0235712302081,1750.7525711650401,1691.3498890552689,1540.0160500894349,1817.13963424024,1527.4446449678107,1589.1204478933819,2043.9358994077932,2046.9990477162057,2617.4253134786559,2753.9336500118147,1953.2432590119004,2192.767477684964,2402.641409972965,2289.9428480242764,1840.8785713720938,1932.3969907735175,2205.1070193050996,1988.1969810846076,1737.4724480252426,1234.6188927004332,1661.7566180757417,1652.722450766526,1627.8738595910775,1877.5225358691021,1725.3077809121048,1249.1316208692324,1142.91653037372,1324.4328402102312,1321.2427464838418,1630.3019987930743,1829.53835657943,1880.6274052909421,1704.0639990618383,1885.0666050795107,1991.3203754079334,2062.8282688566937,2140.0902890880843,1897.3314860170008,2141.9448064765502,1960.5144803138087,null,null,null,null,271,401,450,553.60214056016912,597.66838711460855,710.41141852584974,719.89728872108492,748.84593247847693,709.62331629601135,724.20035340608717,621.76469988401539,613.35600443675082,640.79446340896379,736.48679487967888,799.16723172542481,769.2590866378298,770.62890345588664,738.08883748064079,621.42513756002029,615.63188397311546,612.99079528183677,732.6420066656334,747.1159416644258,758.24325539109213,691.32774179775595,576.28237153645478,545.37209516910889,572.53068603855525,461.36079865463518,640.86392087510058,603.26685894083482,595.77683833723768,572.01467802142088,565.7546501099265,495.22023792102783,424.56030640035033,454.07409120073919,530.87471349899249,673.26330913151492,701.96689266669955,658.76304761610845,545.03078390510211,586.37406040322469,556.78103496064045,660.42691852267376,613.8011799297509,491.15089546663188,509.47309392290185,560.92518179023136,504.8715040397318,601.19984149787604,573.77348434438363,null,null,null,271,18067,24846,25083.087019522856,26046.914179019397,29106.021892538876,30435.764656891857,31714.544394656314,33394.285674136147,29274.707805518683,31962.388148068898,24686.35921200665,24684.9853107831,25626.943170839288,25178.940476399341,22263.794351734065,26621.145781070147,26868.766575359285,24400.169310896992,23041.152552418404,26402.44858424312,26464.29537381967,25092.945712598856,26937.608855304203,26817.838566350652,24079.899321396952,21031.354679927907,20398.884643685386,19711.097720415437,21778.313546955887,23267.692373071775,22325.951108785346,20450.610355796987,17755.108174741839,18529.767441327953,20307.752782878688,18710.729903169944,16949.267765991404,21426.242161913855,18866.113266986536,21289.021136837873,25402.202846670603,23592.138104903272,21535.884961248714,25876.694104896589,24167.374610957642,24475.8100094531,28418.261842434655,32406.619444713724,31380.814221386812,33871.742780244604,35953.258012070582,null,null,null,271,48985,65558,55882.641753076401,56877.710867541267,44768.978087762211,45301.459992362048,41240.63978353671,51383.645296441704,46323.512556468784,47799.659089277753,41378.86458898733,47449.085665730425,48035.244348455708,50323.351255491216,59583.431788555317,63718.848087767597,55812.075736546889,64186.288522939423,56829.414338342933,48394.587522715374,51689.547212136065,53862.750847817872,62358.448782960098,66612.342836351076,72002.161849775453,69896.554698012435,72872.328497672745,70524.53455517524,71714.587700956763,62439.396469963773,69102.675777607161,68105.705431878203,59610.974873437881,62026.606302399268,65144.388587786751,58008.260816655384,62152.364920820401,56025.598250155235,49514.929514954732,47802.162526516957,46202.053525845768,47660.713119134867,51682.576204996702,62096.38472528127,58940.274932107597,60536.234465451285,62964.127880979133,76573.362995060423,72573.707121004409,78926.815156765981,79634.275208164516,null,null,null,271,9149,8684,10138.802235740191,11958.255635303534,11224.475673706998,9706.8221714109332,9573.7980213488663,10860.289471727778,14113.818918610652,13299.660977922334,13739.014882418785,14164.055176027212,13512.13386117098,13341.818986529141,12100.875220686834,9796.0082762160509,10649.581337837026,9516.8506733832801,9006.2527551688872,7697.032483779285,9772.319028415397,11981.538238931409,10027.063098042956,10666.909149957306,10762.522464901887,11664.703345280062,11862.452595506526,11098.83387750675,9806.5337982069195,9832.5987035924391,10436.320908871769,9933.0678360823513,11220.943095968007,11082.971398646023,11442.829249177361,11984.183356007175,13019.568064346422,13427.064074235937,13113.234724815031,13069.54186348869,12297.787511042596,12283.429520100792,10991.818551695171,8974.5274296251991,9740.7399752729052,9842.5296641877703,10804.381382082709,11634.337548647778,9706.5398600853314,10411.010443634872,10511.37422512054,null,null,null,null,null,null,835,547.36400000000003,677.43799999999999,720.60943984168068,694.39676910702212,658.8686120027786,651.84936004170811,651.98640381378914,734.35735362610535,674.22227862421846,692.84878902550577,673.79641555409592,671.81124517701528,646.29430894080565,704.04320509299714,706.26535563806863,758.7203787731778,739.13172360149588,715.18819268702782,726.89561788175752,664.82100588168419,674.4753960705707,655.39908329080515,703.39290983882165,660.3114872786432,663.88765010030158,674.84686086010299,647.08502628428596,726.90920598398623,754.29114763502616,763.02016860194919,708.9375071283722,696.51992539730577,715.28527387367558,702.91221582187995,714.63229616057163,719.24780696013136,680.28770742063989,703.77307083317953,683.04427500500196,742.64429460408257,776.33624793220201,716.37104006630977,691.46995591302721,680.31055732046275,643.66636538324883,615.0774548583579,561.06991648215239,631.38619226476021,672.48296924476904,655.40606335846473,615.92573169022091,685.51596586224036,948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301,1636,1636,1517.7796678957254,1551.2946529965627,1707.2768495079476,1543.9025293104144,1690.4736770134266,1809.1055432022704,1767.2041290444495,1784.5119724266692,2045.8424150516644,1876.0411473702532,1924.6242828430945,1758.7923141992512,1991.5293287054194,1841.7884727114094,1621.6280859725116,2009.2980811185735,1892.8991911056066,2024.5466606369789,2024.2160406458877,1780.0195239276782,2097.3117826948737,1781.1501444302298,1930.298655579765,1967.5103104630471,1795.8106048164236,1498.0292982337362,1791.2565758919468,1597.2718810639544,1490.2799680284231,1431.4587070078856,1601.5374477285854,1179.9804363257715,1143.0945456044246,871.88008371388321,788.56434409145641,1142.3974229618404,1351.6572554128377,1507.2114465252805,1924.3173231772089,1631.5647174464291,1674.3520868267526,1846.89314854894,1756.2128185794465,1678.0993438297764,2021.9763587830896,1998.5715695401425,2303.3924076640824,1891.9711010439553,1545.7234667396306,null,null,null,301,401,450,457.41157824248353,514.49738232137338,568.25419720184777,606.43968592453848,387.76838526098459,370.0716733414169,440.67398200728792,367.09520423316172,291.86912711500042,277.92639305793568,291.12989289702847,273.74552589065854,306.02766125711463,251.33446326330539,218.89300165827294,264.52815287211661,212.49145298077147,334.66694922718591,263.25432101403345,355.89798712268782,397.11192053230053,421.39557460046041,290.91513895233646,232.11549458354855,202.29961167240418,211.51403471506737,212.15110400102708,322.28877376176183,396.6000376201365,442.78255127173225,517.19268717175737,424.85151994269773,398.89718334825744,420.98026217826458,396.77336443333633,470.73219394270626,431.19538175792206,430.51577535087063,459.46911333194765,531.55505121821352,513.08037530870638,503.4997821780716,540.27079234270605,516.22721014960257,480.64400158423587,525.95614361036291,443.91167246955388,477.98362199267268,449.48697397938287,null,null,null,null,301,18067,24846,21103.82984534674,22041.74603698104,21458.080303970622,27410.667934499696,25120.754302868154,26929.209644577342,24225.747505759013,23575.815908381668,25294.89583996408,25478.031082840655,25510.772209633764,25257.694849048086,24946.312839208742,20808.936594002455,16315.557024569873,18465.721462749731,17946.004221149818,19343.306776793124,20900.624222939223,21797.059944211785,22238.206726711025,22660.680149922162,16820.083275574812,20019.047017721765,20869.700382320843,18839.021518094065,20456.822367330209,22036.03250757917,23006.543021741574,19572.902126165744,19787.952246822391,17308.19543548295,17087.42907363045,20199.291895137208,21114.456663839148,21559.218376894321,27984.345968423117,27769.776791700402,21724.236514122931,21797.434550608574,23681.902777537412,23389.253810283601,23797.099836707963,20153.802190141254,21876.452056733226,23471.851073614929,22529.506794870333,19317.498315274224,18082.269081767066,null,null,null,301,48985,65558,64973.982231998605,61662.22172076768,63876.394512670136,49126.959513839683,59752.598599789635,51300.08780728186,51503.783434498335,55841.962910511313,60686.803535759129,63913.641175722762,61138.417068149574,56667.340115146129,53810.858283569847,59469.485826881879,58251.856462424526,54271.694226842686,49690.42978131141,48793.085778433087,42480.987080840488,50278.979174175794,55244.893169124807,50034.087047278023,54558.134060039047,60529.395351299703,60195.642568730393,64032.677858306459,64001.864803834258,68983.094014180271,66127.811631879435,57145.949786556434,58797.929457451755,65149.0988339576,72726.304447420262,72276.747379276174,58994.119402542674,62622.878115792562,59315.150968166825,57575.072892229764,59230.567581471194,58376.083665131409,59859.186709995593,59088.334537084258,59003.203638472711,70796.434548991441,66199.271549697412,66991.842219348851,72905.320349435366,63934.279086447132,63168.639489913861,null,null,null,301,9149,8684,9307.779907907814,10738.107654533918,9265.4521120524387,8441.0017116504205,9909.7391562111497,9945.2081599469275,8286.0415742725236,8956.1178688660384,9233.1825853020709,9762.070432538665,10455.859877200486,10679.462222594124,12390.284935933634,13136.743188670722,12432.611612867327,13740.57472687122,10959.855784799416,10113.484949141332,10406.038477782138,10757.188051918616,12214.901075678888,11609.393830687572,12558.182815515216,12925.792721927828,13072.90431413405,13683.864525524024,13200.167423903356,10956.698620436617,9452.4133623181351,8598.1588374032362,9673.3594004665119,7195.4069921140253,5267.9995426324585,6204.5904024559586,6558.3419665491674,8401.4545499471133,9147.2205449926041,8478.3944516067058,8923.456196816167,7353.8034681311919,7575.511073324722,7821.7562365352051,8527.0258513040353,7939.4116632087726,9204.1035713883539,9461.1414863853279,9124.8785091343343,9100.7458658053602,8941.2089989929209,null,null,null,301,1636,1636,2296.4777677805632,2208.8653458138324,2234.3923985801166,1748.2151803580286,1507.0523100341168,1382.4146144876049,1427.490055830214,1270.6922029948712,1568.1931499492273,1127.3908027833115,1590.1045837813567,1597.6766667812935,1667.9709230422334,1638.6347922731361,1481.3856157673849,1500.9943411239128,1656.8694356780354,1453.2734223077441,1658.2968714394765,2216.8416084083992,2379.7621416137322,2190.0305073549689,2258.288170058107,2146.5977873320376,2271.4257686977603,2095.6288225408621,2203.9351070013413,2037.2654141112255,2229.6164533114998,2087.072190727456,1676.3697328268183,1706.3944867581777,1689.8352614331161,1560.0072589445663,1871.3494324507822,1953.5366735542959,2024.4041783027501,2292.1621320046347,1852.4255618535569,1730.393299850339,1578.1132469953925,1844.6213053811362,2019.6857017531809,2011.5428794401628,2353.7581434840877,1905.2885480851671,2773.9571177769408,2657.7157533746563,2383.2448245877094,null,null,null,null,301,401,450,543.47693613608897,523.15979530760944,521.91441276904231,470.08293515184442,430.55508889598531,549.24189171159753,500.91656015342477,541.79355286484258,573.20673226559359,397.35305518712073,466.0905286616852,470.31770995141068,487.92094383220558,444.0145266636286,439.240118470487,443.87984672751469,339.39268032477071,271.43540494429311,286.95067875380187,323.80315097042217,280.06846461895242,339.7684842516619,501.22836544042838,495.10821814236033,489.58592301310398,415.17013241874355,507.69358028262246,458.06025742267633,581.9929330231796,591.54185538785873,506.48151620280328,498.07598261537163,485.75488233957765,582.33767020046855,496.69171692576458,572.36678418658528,597.75278232820449,600.4412234467801,775.9768041186303,758.15039232010838,702.45524680251333,614.28616382310884,597.80691017617198,606.5581292718,503.19767459857297,505.47713296800367,545.1355523186744,655.79430627556474,531.69094742514937,null,null,null,301,18067,24846,22190.232582773999,27210.665398386296,24503.212268636562,24113.415936571386,22429.162660786929,22838.617390024072,25100.345644781199,25834.327742332625,25205.982091837745,25677.672370956694,32118.415033568828,29713.757395113345,27619.216734037123,29692.501311846925,28212.805949350335,29953.848311759142,31968.715656544115,27333.67887722703,28929.55474718599,28123.114701520408,29617.429568469608,26887.966101256112,26212.614988217687,26290.705500566375,24821.765297911788,24219.932147070755,26167.54491852333,24719.07839637603,26874.036835633611,30877.828750720899,31703.635268795668,31869.908688007617,32388.640087456934,30085.299746338598,31248.401622099122,33309.120138668237,30007.537141436209,25678.897931696789,24752.362000415909,25637.357637915055,23727.347400616502,23256.840936754365,22071.621049905265,24838.004097615783,27163.143061591563,26016.718756034374,26440.085191167378,26233.894115561918,28994.478934095252,null,null,null,301,48985,65558,66544.700284834224,63551.612650065887,63720.371393817084,72046.531726731089,76190.807068521011,79953.817393377409,77317.783163642802,79509.027806441009,87723.302733164426,88965.27862331066,87563.60736322694,82919.894584986498,72768.131351984877,73864.956960640382,77937.035911788756,75482.986830497219,85167.153862997962,88336.405090805129,89169.335484145879,99420.627319650492,87274.451616827253,93699.990823915272,93831.235702593534,100486.03314094601,93933.800770024507,93667.112111209441,92519.607249110253,92011.998894030898,100928.28543064911,93371.506080659223,84876.851575634413,89944.829849668473,80169.838983669892,81618.46378789244,85958.64088108459,88367.013956441311,81519.273397797166,77837.869786425348,75442.077233629447,66698.380819183847,65768.520856527466,63241.137914144281,66353.888171139493,71340.992674204099,73250.947573762955,72926.887806012455,62162.535741774976,58771.434309818331,63594.844747945463,null,null,null,301,9149,8684,9423.9161973698228,9622.5924336687949,9621.5715328148963,9318.9627618942086,9301.185294074161,12106.541223117505,12334.940120394491,9772.1629636384987,9418.962630206368,10092.533645480506,10319.965289174927,10665.352860666928,9770.144219431344,9663.9878076417499,10241.581984933549,10896.232500608112,10951.874933456938,12166.578391364827,12794.630660021458,10866.604397977513,11840.082458062312,11208.879385941771,9049.060956648329,8776.0607785686934,8397.7122830152584,9088.8348067760307,9787.2987777279795,9414.1682813806292,8806.9935405979777,9089.768809302197,9617.1511241548724,8855.3506596991374,8420.008554386568,8542.5646453853515,8695.5090739056086,9429.7663016301922,10794.863924200461,9262.1880179855143,7392.5235323279248,7643.4000098622455,8178.6921992729631,9005.4398669376533,9999.5604703420322,10101.065668856152,10058.813612294707,12319.030568337505,12130.834861601747,12693.843902242741,10999.243072095203,null,null,null,null,null,null,82,547.36400000000003,677.43799999999999,636.58821966135599,674.10358270143195,670.01199821485989,719.67249180689896,665.2083552693075,667.17754598244778,634.24015265093135,620.94186718972855,634.66309353003419,645.35555681475307,651.61222109349956,636.90252706939975,655.12877356914385,605.33831001795238,527.53029445674747,574.87008488069637,513.58490071690312,555.34290767625225,545.90073948347992,603.3238345370529,646.73017104913401,642.03669136763813,548.53726113568155,589.41092233591621,592.95242727806908,583.56513109167918,599.39517558218984,636.48830720003286,647.95164021601749,589.06961898587508,628.12891468550526,555.11204690617399,538.82398189189848,594.9531782809787,577.30157256610266,631.61953826035813,705.50571394000269,691.68606324388566,629.52345619779146,631.97228918358996,656.62855792222206,651.27022534831485,674.60289454382178,637.53435354760268,654.54045557212157,692.56184953127342,665.13880761401606,614.85158944123714,587.4143766418664,622.6981699781154,489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,1636,1636,2009.3322660658214,2143.6281279392228,1878.490988686551,1971.037807758589,1775.5773925109193,1459.2067836797562,1362.6862833861794,1317.8759488802148,832.99715888497474,945.29887058139411,988.32622732349648,1239.56149373481,1224.3430277362315,1580.7555984845262,1655.2019463252282,1557.3983108224136,1489.8442501774211,1367.2433455282837,1384.5016798455329,962.72191458491102,939.23563709178973,1266.054491814142,1473.9540741669002,1491.1237154564142,1653.405016484525,1530.8036955468567,1151.5314193192899,1395.8212303924413,1845.5878092782525,1324.5117707073291,1461.236326200614,1578.7981431298258,1587.9932402539614,1650.2437146080374,1998.2419044193616,1324.2011255918917,1560.5404333713234,1620.607798477675,1697.0276948677965,1686.0031522488653,1521.6770261155214,1793.2536329032664,1801.4566763438672,1622.8077559705212,1668.7762328378813,1657.9077318935983,1486.6165193415222,1806.3929724984328,1661.2018150566298,null,null,null,333,401,450,527.31747255058644,563.8651260595052,560.34012529339225,608.5721941914685,603.74572806187768,667.85599928238332,691.50598283880902,592.9890595008643,608.2285504330556,545.96427010564764,508.39785406594734,511.06672191019214,550.3438428035231,594.10568402799265,487.09364542229224,406.42941947465357,361.24232323078394,354.399390960061,450.83152530619122,452.93024692216483,352.52921077169646,391.18401493625601,439.5550366609524,556.10236784531617,512.79398361963331,443.25090849452585,450.15438813140509,402.14934125179434,421.39475905309024,422.50299584790088,497.3678238274486,459.19998332140204,566.21827264000854,562.25017121764199,506.78794161468517,456.37591137843384,566.29473274144777,555.18549817073131,543.59389648738716,442.76239210211338,506.37107983363939,381.05209082320067,458.51330210371054,488.14537706539562,463.98101657123419,525.88795614843286,513.47976396084744,558.498196232689,569.25254892700684,null,null,null,null,333,18067,24846,24592.088002109082,20749.184636507765,17330.795619098528,18357.192811814821,18895.993892751394,19671.405223899219,20311.918164100745,17914.461006987964,17332.839104954492,16821.223599072444,11865.265297994294,14781.206357360807,15751.6887859123,17432.861798986003,16636.650913394296,16391.177908164384,12077.827049102332,12406.193061061362,11250.328535801063,14519.461123060875,14340.654759162984,13525.574526986045,14062.350621184723,15036.246736153524,16764.052333101179,16153.775453100954,17429.839816296226,21847.841454385216,22496.381613373538,19559.28070631441,21510.032521877289,22687.224413935583,23215.644766845377,24601.105535287526,22094.180284285052,25650.066433401338,23043.716132922971,23863.142594216373,22788.846574785908,19026.433726111489,20207.52649524371,16972.060383156968,16979.146785342364,18057.272738597683,16634.103948552558,22113.874055773245,19101.957294643824,15496.01080974356,17941.743324940122,null,null,null,333,48985,65558,59254.46709109081,53862.903021289327,53078.804426217881,58745.500453759079,59671.696846618208,53901.157284676818,54965.995534225491,52059.565379254833,46460.67907205809,46395.769013228819,51200.220626289789,44080.511576357487,51198.358787557256,43675.655798085863,41624.412991615798,40236.903248122209,38069.411746446422,43058.376424315538,36084.44736533679,35418.795936553171,38254.19345309434,28903.011673530091,33563.624668141652,40511.156209644862,46053.885275447625,47045.415093034098,52312.918630461187,50059.727029113768,54372.13841145303,65048.0983600486,57452.290907690687,62428.058773319215,64235.323846617001,64057.664685393313,67260.555278776897,75396.769520119487,81406.302416787395,91549.654630778226,80035.849499885138,74084.493521527751,68761.148668692651,66739.94222288586,65765.734601595483,67335.344875281415,70971.870776112803,77076.477708545397,85194.376286329541,100039.00221187528,109013.63695677361,null,null,null,333,9149,8684,8621.8760499660275,8842.1092700008048,9909.4330532731365,9191.8117941328856,10955.752378022127,10031.962341865901,10220.956663315348,8511.5439611252314,9416.4590142138459,10668.16867965516,11506.360121688584,10381.657889786426,9751.2201538963582,8729.5420695484208,7055.0438026726588,5412.864845719052,5674.3675413382025,4678.8980471659861,4146.1884757091766,2528.8771216053665,4458.6286371147962,4617.1820912028306,6348.2346406916176,7026.3814661027927,7407.3636083806514,6395.1901546720092,6462.9668968649585,5526.1615744875598,5400.7409297238746,7015.3952611186451,8081.4804563168118,8896.1542933785877,8235.0613941065712,8566.7267922044612,9139.9456823815799,10900.656318926938,11895.503265342604,12429.458874454398,11112.376195867966,11047.737668115828,9890.8196663356193,10888.904254281422,12404.686573691328,11527.33102995901,9239.3490179090386,8752.5983068772857,11093.007944156379,11144.681097637735,10491.711393475245,null,null,null,333,1636,1636,1591.2161658016514,1699.6100716143751,1234.155586594138,1456.3469260085853,1464.7054157355701,1405.2400506108113,1501.2187868550784,1410.2031763984339,1254.9559915452771,1843.3974431502497,1657.2222919596895,1952.5181862228444,1711.1307817821576,2071.37827801606,1841.8024603260355,2515.2121005425647,2194.2042349563908,2576.6318378005863,2509.0810730650833,2342.8762115333184,1997.0797416560272,1908.1642259506821,1544.1289850513926,1834.4602722343709,1631.3480496484515,1851.5923342938022,2078.6818703162894,2087.7135941919678,1967.0214698448726,1727.3237841789473,1957.7937291973826,1680.285312502305,1829.0438246875794,1837.8761905906813,1960.1793238422208,1903.4563891334899,1948.3198713457887,2224.4427009319948,2268.0019063367777,2629.493351976796,1905.7838960229574,1632.4881662720534,1950.6123457704207,2128.3638907845602,2396.6280322387975,2380.7863393486737,2160.4631122121459,1607.7482320470094,1991.3233650160853,null,null,null,null,333,401,450,488.04800263080523,575.61242582320949,692.41756912354674,757.14442187989175,786.7628765740991,733.25872955882983,617.54206482161851,644.75561583664125,542.69163944738602,613.2752053524847,667.67233486476289,649.85054801201898,535.62705167827505,495.46869519263254,513.75627871692086,566.33981013316782,576.41333121694447,544.79621208345839,653.54929999117121,668.11383072344154,636.41982461558666,683.99812031860904,650.52757107268803,608.59997578123466,602.78194704801263,608.55951767681006,559.31285990042852,475.16508512126387,459.76174711950108,639.59023145431865,737.77276627387118,616.53994058180365,669.54716971056064,501.84694792253373,628.59547033855688,529.10434065056563,582.68885790241416,558.7365952057196,560.55721313635115,580.57733365324043,638.55136090462827,620.21341246087331,642.95406806426774,627.96445280756029,640.78419019506623,634.3609493459719,570.97447387437433,546.7897032903436,514.60698863006667,null,null,null,333,18067,24846,26638.586457995443,24024.391236454165,20005.044630529526,22114.673214823168,20841.5428724503,24254.256062503155,26014.223552180865,25475.952142735689,26738.004750066375,24824.959517371593,26227.366724843701,23840.113553435647,23319.163340203682,21673.181699101304,22828.238241866373,19373.404036185191,19472.67248683955,20184.268757156402,19467.482163428886,19039.379511858264,20507.812869482957,19017.764743209085,16733.745996049191,14443.674543703961,14714.996702717848,15843.31511318298,16499.862436645326,13255.937316633208,11867.707063362017,14611.703579044115,15439.001959998624,17857.347979504502,17365.057829750622,15700.543047150557,14794.257891013698,14736.998069601572,14096.682404770179,15863.722713303314,12579.703340802851,13201.186169060567,17900.399914752972,20438.954862020975,23897.958109952,20338.004742783229,19948.509508587846,21059.083641403879,24182.432595645416,26915.620615708911,26783.732411546061,null,null,null,333,48985,65558,61209.027267785328,51657.104983492114,49081.949680650549,47331.369167052791,54102.823537684708,53795.440650517354,54729.242770786819,54480.465917992005,48753.745183538267,50858.56375846162,52593.768573933557,42501.163747869788,40702.155097719959,55080.26041095714,58572.051258866333,65364.633057234787,71282.680548508113,78551.899207204246,75555.292630902564,75625.03642878501,80439.807935060802,78951.962749088532,82748.216251085891,81583.866334539372,86002.950843824292,80964.98943504924,90346.652706077279,87572.920631964924,96920.544848749909,103291.63395792972,97915.953702421888,96078.66472162494,95084.616430000591,107687.25234252572,108744.30572764511,106733.05660314528,104742.32438773963,107786.51951460197,103793.31039949851,112842.73859367026,110015.43027364506,101410.95055256461,85096.086229651875,91519.642699873584,89037.137865215307,94609.39968272917,82654.400764729784,87656.560539044658,89918.915994863564,null,null,null,333,9149,8684,9246.5190494742856,8557.0848159241123,8300.7663966783985,8624.9222754312414,8609.6865511724063,10134.145093734925,8937.1468306484494,9109.7135860589769,10156.752641754307,11391.281127173259,10809.934571458392,11142.808153757056,11256.647388023681,10183.673140317745,8801.6499320516141,8805.5953129811678,8580.4295878728499,9025.0740609744716,10569.009597419801,11098.332685444702,10769.918058603014,9494.7720090568055,9823.4822980547215,10315.861876388302,11040.465114652374,11613.200638763838,12237.669689537448,13125.009266058925,11571.312969153565,12712.95063160951,13193.208768876391,11445.320054084208,12329.762647796886,9565.5654994430733,9255.8610517665693,10131.21848339624,10861.486773895695,11644.26955776807,12230.779915540243,11690.055297442304,11846.075936518137,11557.584317766588,12941.249341656228,10828.300053108764,10705.150529865945,11417.267008466875,10092.514736462217,10174.67698273026,10630.873660093088,null,null,null,null,null,null,401,547.36400000000003,677.43799999999999,682.80487696359251,634.86610408808792,599.59831107004447,630.07894034694959,656.96837722682119,663.55327203676518,682.80514962445125,599.04300031997616,594.56622398786465,583.87115300061009,527.60384201980878,539.6578916085507,570.72974484103497,578.7294920119723,515.46536498668763,468.52658773609255,398.16143788348597,399.51456819391194,392.06739211584664,416.04042493645153,412.10010964273198,395.52375544300662,444.602018871003,511.71678858448604,537.15494192137362,500.32026079021807,530.15023696760682,559.13958320010806,580.2814995948022,581.52704459529343,624.68375158626645,648.06052741824374,681.66569442715854,701.84274466958391,666.21263217802743,733.76238101412798,754.05915457891319,787.71689208585531,732.94350922895262,642.78225918877911,652.8285447779989,582.11341001769688,618.92970752070005,634.8491637684541,591.59054078663883,687.26407906394797,686.56553775362954,682.73112475451558,728.34648636126644,593.15526540765472,220]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,1636,1636,2304.5454206990398,1866.7978248668896,1833.6046841740081,1743.0221599600372,1618.1989055837112,1672.4209030085294,1700.5887022704121,1414.1659943746502,1514.9689650225891,1442.4670282791924,1701.5891179180385,1886.8045519753916,1760.5678537259091,1937.4910950044059,2085.8387444003874,1630.9175077556351,1639.4588779223445,1801.8588396647515,1631.6332063376517,1541.530975404934,1419.2530676295787,1713.2723271437594,1790.4161750383391,2282.4182933753214,2228.0716952850448,1885.7937889529387,2048.2388624011987,2230.9262623916502,1967.4242750675548,1852.1870532824619,1769.6656769394026,1899.243570741497,1752.4052976203361,1423.3213029099657,1111.6479304123898,1124.4915273503757,1242.4202804570568,1449.4811453872585,908.77542459439883,1218.5403039338419,1416.8686718973295,869.54843495081059,801.26563877155377,1062.4205777687985,802.78193445061174,884.42143755195991,1041.1722722676468,916.54669217165622,791.93400577715613,null,null,null,361,401,450,338.59934887367001,487.25675466248003,447.61166624403444,424.70565758978671,466.0485987194121,474.7683710297847,567.07229420020701,505.08279067438235,512.9728377979568,431.95400781075671,439.25488892404729,449.29103902993029,462.64559738069136,432.70592529423925,482.99939616728619,387.40024025465442,339.01920909378975,266.44005119986707,235.72112955742801,240.19611416890336,266.68442396353726,331.30799097342071,355.0533148084026,423.28052660868246,395.80270779386029,510.45376390477799,393.71499615446555,401.26707057726412,446.04223835054836,512.70759607057244,454.88216582558243,355.45625594009715,365.82382116589804,421.64045307877495,411.57458047054456,335.92166682421851,391.50434493272752,460.10799218520339,539.54257450098032,516.94422682900415,558.92359226367444,572.29846859280508,645.31888870837474,533.10348013633779,542.88674917534138,526.90201242225248,389.05446697599029,367.48497220029378,387.0148156079843,null,null,null,null,361,18067,24846,27763.851093624387,29205.974827360682,27705.48793082275,23878.502895918846,22643.725933086527,23772.011297118966,24455.119087925021,28198.884094231682,22748.381860513284,21753.419912170641,19668.572363688691,18691.486227415793,19465.250459152729,20773.220732993177,21336.448616063495,22748.73498314045,19723.011255126959,18642.959263181645,17703.700623705427,16006.574399250823,13177.544348021915,15358.77649262741,17389.545749572328,15808.371686870805,15874.24463727283,18491.158046946948,16062.55998533411,20203.565166596869,20630.971587452532,20853.110731271434,17084.672367160245,19332.658186486184,18926.158139891068,14993.232095624215,16181.733068679272,15605.197050179195,21011.793809905535,19426.630096826961,15365.919154400854,16541.455250765885,15861.88769102323,17535.417356457419,18165.080672723085,17161.039187095841,20232.692907843862,17729.760944936843,14168.652297575481,15684.822677882887,18554.039648548547,null,null,null,361,48985,65558,56081.380010468209,50337.878602772937,56405.818992263725,51423.378491876436,49806.716895420701,44495.923720595449,31844.358137301715,34573.356918017322,37344.260913050217,31926.674100929256,29147.689907174296,34286.826197650407,43720.508030033547,44075.847854671629,48511.364947363974,55815.177531959052,53486.489612660531,52555.689395876274,47990.600900826183,52111.834887461293,63868.290837691704,66799.137625176445,62229.548210355366,58958.866011393278,49887.582104400906,61158.297629010114,53131.433426918818,51196.618360139088,57184.590633261279,52884.341769114064,49438.713498338904,49186.047958596304,48263.505443777525,57164.528976442998,63601.561961967069,69122.979259387183,65238.697021499735,71574.989476484698,75278.083501215719,62424.240604935134,65908.547736593566,68533.43063406767,69330.555022128188,76006.93155355152,77902.558073635577,75885.6044919079,80575.117645377832,74517.108006341834,78643.227173255058,null,null,null,361,9149,8684,9092.2611387630641,10047.914742052561,11420.125562609413,11775.786540455954,12102.858822271839,8894.710563359291,8961.3362179659507,7749.8519337377402,8055.4164719367418,8081.7166520142755,6850.7083205938234,5720.1582229531468,5837.1112216936635,5242.110354727808,3036.324355463672,3613.4253745504507,3461.4822484918577,5706.523222789896,5213.8521887342276,4872.8744088263884,3226.2262232858106,4374.1269837029404,3505.9532556987924,5468.0205282773686,4648.0819317683217,6059.9366432750285,5087.4083755527163,5202.3555369052947,4100.6802538621887,3734.9882756766324,4397.2498225021054,5362.1434179071475,6299.9390267539784,5155.9004735210328,5086.8773863160068,7048.3928252675414,7014.5030326639007,7282.4466372969464,6139.5081750432628,6394.3780746264483,7463.6147276054653,7114.4077633732386,7177.2724491831423,7826.6866288546453,7793.9441113559542,7933.3163686031994,9407.6970460398079,10748.925335188051,11241.081074656437,null,null,null,361,1636,1636,1390.0352163384571,1707.1684089819346,1477.7171366607654,2070.028242904571,2017.8895774096393,2220.665048178711,1926.1422725666639,1889.6043241017521,1699.7498672257602,1790.1351654898065,2002.5874848762257,2240.0630802131532,2457.3303776226985,2861.2486980583976,2596.1797164924542,2272.5981953706437,1719.799242342415,2021.115023627556,1773.9003114940379,1588.2498301296266,2083.7418383353224,2128.8619109125921,2289.969547362904,2219.9191241930671,2179.4302739897016,1941.601470633771,1926.8476184273425,2117.2626234450004,2040.6143989557308,2039.1891114586367,1944.8506253897774,2284.2220288520634,2306.7280586702964,2140.4274100342604,2096.1964255069806,1694.8857414094362,1678.6601864044596,1900.9067956532549,1724.5395548303659,1411.4189730890764,1426.7615547877181,1873.8443659405473,1691.4015878313357,1809.3309058181192,1677.0853709670603,1523.0914902186707,1655.9201435912355,1726.5591725204827,1856.2610424887957,null,null,null,null,361,401,450,484.31961117917393,563.60408637511091,412.82193570419901,398.69998207632818,382.42081216939647,543.33594098747267,491.83100042311128,525.01466683409137,654.26906699003825,615.85803678987088,609.2294056734778,558.35123758014447,537.13316640344794,589.96742800296931,666.11443978383045,777.07340085469946,717.40791345097114,691.56386623471667,646.07398439056283,615.20585015130735,672.12853189774341,646.18072493170018,816.18740700124192,796.30763736187839,825.58016788353802,777.36241334395186,690.8809927756688,600.90776056424647,797.79957989717332,853.1600760316187,773.25242732585718,690.81751689244754,693.46410210166721,743.03656451386814,735.66213957403113,642.24893475558497,543.15828528999657,544.19390122583854,472.71597069495783,568.2104547145741,603.86997732330997,704.07139664936005,647.08962134497244,602.4400981379797,567.91167960422081,495.2717312958942,495.54108193191382,544.00112752613143,473.04526667283574,null,null,null,361,18067,24846,21031.623582548582,23085.990500550528,23100.661024718891,19083.908830117951,21410.199941733368,25162.855701311149,22473.383504203262,23804.912446991213,20782.416442054917,23527.046410887422,27046.316145704357,30125.174446801539,31478.158831413213,30822.652899727134,31010.559989828438,31833.647076843783,32889.28310940841,29706.487619694868,29798.069145520902,30863.815850865423,31350.669856719705,27105.699684926873,27633.705038769644,26290.157753595689,26686.710865342269,26037.272834449006,26768.253464814788,29803.725773927374,26907.492757825486,27084.33017720488,24607.81846795608,22890.9339449695,22975.676504688887,22936.329303266812,24060.652799713436,31433.160191522162,33290.135601366994,27819.974954959707,25572.1113664677,26065.868950816781,26373.983268667103,27652.757343083118,27513.12968712713,32301.222241529838,28584.399588681346,27743.450432654259,27112.09730022174,26075.366017218508,25265.451060905896,null,null,null,361,48985,65558,65485.059104668209,65390.161388510016,67411.941415164183,53729.179872170578,61513.732213425392,64798.191492667334,74635.12583055241,75919.592933715292,86019.747229795757,86608.108232735889,79918.300268409032,75111.190946670191,85277.129487134909,70875.859966289223,69830.81349138559,68830.753016158633,81261.509542808897,79434.024233201984,77441.031861221956,66535.628120419002,68327.475638790376,69442.963487534318,75438.662648031503,69770.166271281574,64678.149727323711,75166.822233938336,76851.061307870143,71357.965464863664,71107.476645064773,72659.291936705049,65855.414221682076,59962.858991354449,64201.562077928524,59394.585829951975,65489.667622164518,72931.91246705153,73324.121142018485,77090.644599230203,91535.019079638412,97629.034885458197,85216.217143022965,77919.508575665372,75459.485831529746,73354.784641726001,60950.599434468917,59927.951764465586,63801.109209855065,61321.665801538933,56566.87413715382,null,null,null,361,9149,8684,7957.4762227236515,8568.1845174390783,7362.9388568522545,9826.8027175292118,8891.1652808940307,8577.3129167229872,8279.2350429194648,8308.6935758691397,8863.3916553855961,10694.862713901703,11103.461598442735,12291.784582497223,12607.411108359118,11956.586256268685,13353.319943575032,12900.339444536294,13176.475723116424,12935.341427167321,11943.278902492508,10835.954809517652,10761.754360038129,9210.7507493073936,9363.4041283975021,10231.035975032608,8360.9584376944094,8721.0482472060867,9584.1993048027362,8511.1305984958435,7812.9857240707515,9668.3391103193517,11858.872797778613,11398.534935977581,11731.762627531725,11475.730703475463,10691.582468767167,11476.268737930162,11440.601877312627,11359.991905325003,9980.4684177593554,10106.943991660704,10290.317359466491,10149.445012788368,11551.035956230384,12208.786953903918,12804.943215338506,13582.404709906965,13671.686621023291,16245.434416287304,15155.536082655175,null,null,null,null,null,null,589,547.36400000000003,677.43799999999999,669.26991184456938,729.26141044795725,725.72607548723249,663.41735333121278,659.47112000226946,630.70402787314856,641.22849436811282,664.42409088368629,604.71135313869695,558.22162845048877,514.09300052326307,502.08336888869087,536.08884512379927,538.75526192382438,544.96795832516307,557.13325719712066,497.72988565801825,485.91057920456495,450.42648478020891,434.12645188624214,410.27152306145678,475.46923591169309,489.92381838342408,503.78645932002382,469.67721475625643,574.32982189331278,482.85269770212909,536.2253428359387,554.35529038744528,563.55295136124232,498.53445091174956,509.6298066254792,515.76036121154766,485.7018690791042,510.40848591987543,514.04759462712491,591.97748089196898,606.47375300258409,571.07779709339684,557.03771871015488,578.85569766303274,605.81853737954395,637.02772012384946,612.60231381546998,658.74334593995388,619.16475285054958,559.31885128685599,575.54082161711312,632.05306923152955,563.38767339082483,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,389,1636,1636,1641.5456202912496,1803.975796634071,1664.3279829364158,1467.3836837188421,1309.8548857557237,1442.9579872402373,1316.8224067855517,1698.561811198525,1897.0301573161123,1840.4957906732404,1545.4273375475527,1677.5663173999928,1624.8297057254929,1707.6842029608433,1576.3300818814866,1700.1089193299872,1760.9148572142772,1823.2055069201324,1339.3177940477754,1981.5371662501136,1494.5339739628155,1360.0405432196658,850.63628561075211,783.73839475627699,1074.1805336837874,1717.4604559559664,1623.2797760559117,1323.0898154361194,1652.2937702655283,1720.7053149212236,1800.9272046119888,1335.3867477770787,1687.4326353215374,1772.6503553277357,2082.5483262660136,1759.5132225798943,1773.5107745585176,1820.7609147720725,1388.0614533011544,816.97719752125113,1028.2254399234073,1055.9855174225456,1302.9832295977919,1263.6192939836656,1164.99218016279,1294.0932911232499,1540.4681131634616,1523.0021982186663,1424.5434516975888,null,null,null,389,401,450,414.69626393932606,404.91247469693747,367.19545314976921,327.903772982806,416.41678998021519,491.98810169557584,498.08221585239312,547.72350827476896,591.82822878916579,608.8029840113195,489.93148906922301,468.52223203107735,449.82870208348425,511.7647369159082,530.24613023961876,489.41916774201746,470.69362046733687,488.86679339743455,477.02468055097262,379.19957929996502,358.33349752374232,321.74222820597498,437.14131332223178,487.60940705595158,512.50598924508461,606.29191783713077,533.38076436804579,552.22381664078875,534.63292033506366,659.84534597685843,630.28449058931255,586.51507031412348,555.67716463672684,442.8559515750199,464.71695922314194,445.70813486781361,360.03683377159342,490.58696535196856,458.65046072734992,536.65096711321769,553.66443699815318,646.68210074149249,602.87616376054348,517.56404260001148,507.43638448490674,555.14629388258857,425.45662043254163,500.05439251030487,406.14463425472803,null,null,null,null,389,18067,24846,19949.530820767868,20295.131328802792,17267.802046149416,15601.02389661674,10275.196411162424,15520.685424659105,16710.568175402794,19770.58209449302,21155.642233688297,18811.133319201443,20973.968623561414,20295.184071862117,21577.282633865481,18498.774115297845,17050.755914044272,18696.671046786505,18482.601509264689,21110.501079288173,21481.078118056157,18178.094677936522,18881.90846110956,19569.646875812974,22413.970215110199,23673.161674207622,24735.920920879518,25497.853673469388,24254.458485680836,25070.652686637135,22315.666471017019,22130.940223990245,22003.382273704363,21398.687560619968,19039.48143877746,16780.007633737703,17620.454735566145,22045.040717258369,21338.059268271285,19720.278947277246,19183.69352705538,18548.925434548812,20377.101112101092,20198.988124278334,18947.278928833643,19714.354616896188,21024.118515914797,15813.472297813314,15337.088607895954,11416.12496461342,11202.295101816771,null,null,null,389,48985,65558,63368.159555989136,70651.791985337826,63672.026424099633,64512.599764957624,73507.865421174691,72570.621315519427,81507.90256549239,84388.685523281645,83492.957766102816,85515.929737988539,77720.237725320345,72489.501777423997,69450.817392966957,66434.671786357445,75360.480268567946,69096.30245806725,73921.758096184989,74336.213430756063,71085.839800450078,77138.541076887152,73213.853655876868,63710.79522716919,66312.929990029108,67529.936170973378,74114.358882407687,71116.244397822549,61762.548603518131,61964.405881397041,56592.849668741525,64978.668129283149,72929.616827820195,78811.819188851718,83822.383252306652,83285.759687787155,75386.344209357499,77531.433469059964,79030.814001454011,71405.4253054531,81620.410405995644,89116.465434892423,90163.053546402312,86613.218447223902,89019.257780998596,77067.476758674209,75501.949054801997,80390.605331572733,82168.341948765941,74874.302221490041,62446.24048643087,null,null,null,389,9149,8684,8634.9097666531779,10259.02003018351,8615.3649935369067,7379.6929417309775,7035.6327583668917,7611.2778638741675,8137.6717733206087,8420.4972754117516,8374.3612818656784,7760.8805070735671,7830.0576737675528,7853.9686618522192,7290.6526508714014,7304.5789174371466,8276.0843371510982,7390.156786496821,7173.3815028892695,6736.9167921859344,8173.9474574979777,6829.5423150397492,6953.8736115596839,6906.6197614587381,7295.4525837410274,7395.6489206078622,7614.9214846844206,8570.1232138735249,10421.213424369505,10498.172265523972,8365.1218411589052,8158.5485971847893,8109.2330177834183,9003.5571649379399,8516.3827782670269,7027.0450401891803,8177.409647428175,8780.2703997462704,8955.6693806534695,8983.5551109057997,8541.7794338529457,8501.963383210863,8609.1901689288752,8111.744992584282,9772.2037650607144,8597.2270348410148,8557.9633233742625,7323.742798068879,7607.2026783351575,9099.4469824753196,10060.867482521324,null,null,null,389,1636,1636,1801.0312751511483,2186.7158428609955,1377.0868000204841,1673.9645249075627,2077.6677598011247,1880.4999344941623,1649.9301102239551,1468.7979490262783,1270.1013760085375,1144.2324211469484,1118.8363222592579,1125.0991848588269,1119.6251623840017,817.51081896909591,824.57796850199657,1016.4815518657084,823.69889690609284,1159.9056428031604,1236.8431263673212,1244.2647286863776,1448.2754108388331,1624.1475761482877,1612.3304667605553,1901.4005122795456,1706.9612754641919,1567.3120784424832,2112.5396525154206,2115.913796009454,1869.6271593076729,1909.0603458606847,1863.3351209984769,2037.1803915987516,1564.4839528796526,1375.476040291906,1596.7399466810816,1769.8005668618337,2091.4209970364413,2064.9106097754075,2069.3970365839209,2270.4426920180781,2056.6042041801775,2420.3411437759514,1487.4582647231296,1539.4927360482263,1516.8442099942181,1527.4536393232506,1620.3655720355127,1688.3995109451514,1622.0703066681383,null,null,null,null,389,401,450,477.30635628607308,412.43715027767871,516.91910992252338,553.10561983664763,574.32386138570223,681.79340570391878,657.31544810350306,682.6597363013941,659.16556199719423,539.00144386468298,530.5242769134295,581.44343066982481,503.1050623754067,577.82087682905035,638.59949628429945,612.32263727597319,546.03102484748388,417.78393225337595,418.94941444903282,472.77912746364922,554.56393122206987,504.71393108144207,426.87484490176047,477.00537441709776,398.4274211735281,413.0065366766359,373.28546491689792,483.08876256475583,575.35790459770874,545.33024225596375,492.89115855196457,427.80914644243683,472.53727968611912,485.38249338360862,404.29027742083161,501.95532637269821,502.30507941096312,558.63843523245941,600.45793926756335,776.87700208569379,810.98266974263868,868.34054384534431,763.02765339524501,635.12069764007992,615.01528697186791,513.7068512647528,494.64228943855443,621.43285395903138,641.15092852101702,null,null,null,389,18067,24846,26783.082903684874,28884.314950420885,28070.960206909891,26687.887659784363,24653.063125175919,25339.407319429225,26196.44906427537,27910.611980890033,28532.387697851238,28973.823222712261,28634.040188825209,27372.671613343027,26983.435861520753,26291.488794134355,27823.646176200804,28941.146049659856,27251.593713870938,26156.239361997214,24239.070297494971,27903.523871852594,31973.137349232555,31479.93302545965,31584.849585288401,31767.084846745678,31110.219767674138,29985.669637521598,31130.398050122927,29462.071259814002,30428.735575982595,29056.280704047815,28103.009839086448,27813.205105432204,30869.355005767888,30647.118153081337,33584.382127109027,29909.810285981832,26015.889368026539,24159.147242122253,22457.802125652655,20263.801595227284,21940.139316511468,21740.620570566753,21687.377658924815,20247.088707170238,19344.284375983436,21974.664210864401,19413.011174533232,22380.604344466188,18659.835946492571,null,null,null,389,48985,65558,61316.510653617283,55513.159153018278,48066.019568721247,55359.362088645314,56128.779850633044,57159.879657752179,53724.430160867676,62341.912571565379,59974.739307455449,52907.255676530782,58704.024627656385,64421.156036714085,58429.238965766672,53966.506845794109,50163.932492377164,54131.141705374765,46891.989976240962,39231.110265323332,41166.001950010002,43562.599921867462,43093.118628347991,43877.098338051474,43329.691071004716,39693.429098579029,47261.218152690184,51169.583080859076,48747.725048137203,37146.134897356344,48594.959120690539,37137.91796157771,37059.726062977759,41026.100777323911,57577.605891662519,61687.022545487649,68809.866481010642,63214.62105434206,70159.72043672351,74037.516925907679,82121.784893954929,86103.314306165019,83937.86147188113,87859.237872089536,78636.946472219308,77350.471178988359,71445.821911631079,63361.236740628221,51508.50421318748,49953.964881638349,57821.631063612731,null,null,null,389,9149,8684,6142.3850145330071,6763.9659173065875,6397.4295420200906,7283.8903206375999,6987.3807678571711,8132.745015054089,6999.9531292241945,8024.5094522105701,8668.3263353770144,9893.4860753481516,10399.590304171721,9902.8576322490953,10772.141258724228,10319.87263959311,8554.4871447043297,8188.891251689929,7995.2521544112869,8203.5938502867193,9217.4765850456151,8806.2791161612677,9242.4798481140424,10869.584807168463,10099.562922274239,9741.6693905897973,10654.845766223152,9912.1263719000217,8969.2624737113802,8153.221906651188,9940.7230141701511,9804.8292911017506,10040.020438975484,10789.354868813251,10993.518930980084,9726.7332768798715,9959.0266490311078,9906.099604224697,11936.512852697229,11487.116827465581,13217.530356415917,13772.681660193963,15706.27920697427,15684.638305368677,14380.864421514802,12854.963033561333,13977.639278115432,15277.988064103298,14468.104257580278,13386.687884688146,14345.40882405425,null,null,null,null,null,null,689,547.36400000000003,677.43799999999999,598.83796617391408,632.98465439106076,550.87800307158216,506.13980407209056,476.24761288387782,570.35883053576663,611.2229302198275,673.97388465453616,702.2064556467991,673.84632566261985,653.37324486404157,628.27036566625588,627.35483957748011,599.0449604475134,614.00761611642531,601.53609681455714,600.7015205573166,636.05319493117509,646.81412644458419,573.40995895357639,570.15184033007733,549.17461002645007,628.40558418115597,662.6441838372225,699.11152701338165,740.16284656910113,704.94654226947671,722.15875553582464,647.14145308861021,694.79967199689997,700.10556173677946,701.41598544929138,666.65055052648802,587.78020430355105,601.76972252215705,664.81248096214676,636.21922246875533,637.32028130543324,636.84514128266107,665.29943339439262,697.17021351581184,708.70019403907713,703.06421356049668,651.97924901865326,662.56696856732674,604.57906877613129,568.22774546470782,540.26759326310969,496.53693573255708,630.43278769456344,568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,421,1636,1636,1553.7122055874479,1582.1561103500433,1512.6734531327143,1721.7241251252324,1318.7055962381537,1743.8077159701602,1864.4207692864106,1766.5661304745227,1776.3743148098179,1847.0217366549805,1789.7825650046782,1740.3371434951575,1895.3034690039331,1458.9152459176855,1165.438201305052,1462.0243465287344,1719.5894742923183,1662.1565206547441,1579.7214294013484,1672.825088175304,1654.4341557219911,1520.3713238373107,2011.6589755413479,1938.616837151432,2077.4934490871065,1884.9285131180993,2239.5554102105943,1895.4283095515682,2065.8177964436422,2205.1112969278643,2175.6663694773206,2310.1996263830551,2170.9500078227579,1659.6965059218965,1562.7337757736805,1287.2913346456764,933.16833189050817,1238.9527154062532,1351.9238776996203,1121.7625663739686,1500.5721230616091,1569.8925371081409,1228.2220749996809,1211.0492731386798,1184.6365088943394,844.72364159960807,1170.3901746978561,1361.1631009143409,1575.3586773008267,null,null,null,421,401,450,575.32255573141288,463.29419534775849,396.81904673690451,415.77948204963133,399.40945533128075,379.53037710494891,357.25170058392075,242.56392207340306,275.19604586509479,262.21713994523378,399.03043125041683,477.92006514162637,377.108614293502,404.05810231375335,426.75241471279685,342.6181279589116,235.08338595242557,365.16010474580662,415.02843747169265,390.47157825006218,393.17834007440564,416.62767493576195,389.18960769446096,566.00523245527518,590.40184082020926,473.41453727948544,483.61431942588308,506.64941695514699,581.36273877643339,623.06355240106848,660.28632987178651,591.53365950507043,617.32968757552942,639.09126684623516,616.39463211953102,627.20523723871679,620.33719863244482,608.98046425755524,642.42593334509002,678.55670777111197,599.48288031264201,547.9827683238218,477.24376053335078,502.35944726299829,384.12301789025651,344.57070803234012,303.3467077524939,358.63625912505466,357.64188581106475,null,null,null,null,421,18067,24846,21823.02211871725,21795.58291756962,24833.882332607711,24342.696409769367,23417.130332758716,30377.819387104453,34234.917749922526,31954.356095424428,29889.118825422214,31560.941609002963,29964.929436294802,27809.633352001398,29064.890910944825,31244.494101331184,30498.716753746216,31247.309058182163,29837.949213585231,25244.445580724023,26273.276165617604,26783.111617093717,25678.503184301182,22208.329955105208,21763.676449775136,21819.376345263765,22365.162104593575,22010.626868121937,21494.295608504639,21780.559459972807,21616.314623044633,23069.503093851141,23297.320973110312,22226.448055759749,24486.851866628291,26189.40669855817,23212.910195187167,22974.976992452834,23921.015203537485,18958.281735629073,18807.900933860132,17188.70429345686,17260.606483819505,16770.53821729638,15463.045773534286,16178.676098212098,17873.294498348707,15310.469063478509,17069.082528132665,18289.534841080844,22006.21648886941,null,null,null,421,48985,65558,71482.500337972917,61457.637846579339,57279.57466552213,65204.100574255674,70494.701942208441,77584.760130855633,73925.545823605353,78980.780843056244,83861.10902699476,81725.69697471791,77239.58847426869,70798.976602047187,57297.587858383311,58416.605849850959,58166.178709774576,59358.487966316257,64426.458643971098,57006.362105309221,44794.642657775301,52052.305712310961,60810.882287204156,65195.743089474803,70746.572367268818,76523.693877444224,78633.117463152288,69228.391833929563,75648.35550463594,77089.90986452793,69991.803087316584,70311.783116629624,69822.435243693079,69827.703554397347,76007.33920982026,82046.726873218169,70181.545949103049,77133.259145406104,84662.04192007902,68951.427100390967,68095.422441326577,51359.529087548806,50333.706753388542,43833.014939881738,43850.888213486418,55471.91908608142,55649.105980536333,61951.388053054179,68843.099318806577,68480.141080037327,77675.030785070179,null,null,null,421,9149,8684,8625.7547411530431,8069.4945523092283,7153.0833793908478,6660.7675933289229,7632.9887110927457,7650.4378097644267,8290.3486921174317,9659.9207499372587,9142.7523102686573,6861.6958372534173,7277.8634151821116,8644.4562751904778,6859.6753791483352,6048.7332695871646,7244.7185779234496,6484.6677189086377,6565.8048243021594,7126.010161824056,6334.8183126215481,5373.5097852473791,7208.5923551413171,6673.8270118639048,6598.9516800753363,7266.877484388544,8186.5925759797219,8189.2280468694671,7846.3594210718584,9469.713082518836,8797.3309110742484,9226.0483845614544,8810.7615122205007,9093.2834480978308,8484.564209854303,7892.4920431684041,8366.9338379141282,10167.836063382823,6398.1234475860356,5450.8126656294198,6208.0275051088229,6401.9550132107825,7172.9368076497676,7266.4474010718941,7473.9549658676015,6435.4744483230106,7342.8741338153486,8532.1849637721716,7831.5521313119898,8596.4889740571507,9761.4922638091375,null,null,null,421,1636,1636,1439.6900637595179,1312.1672826223053,652.21991611058172,1573.8990240026753,1648.0296545823119,1648.238385074158,1729.4478420647608,1903.5440934135845,1982.7001619553139,1745.4920491244156,2113.7726572855572,1887.6628233389426,1940.8929102361303,1779.3563626824507,1860.7469373740003,2229.8130149558665,2300.6857370564062,2545.5041709232205,2650.1967414869464,2135.1211964240624,2018.2410599437476,2247.0991248228661,1705.702663377074,1380.5990854341146,1812.8572042222952,1454.3627757389547,1835.9241456791856,1935.127605427268,1635.1584057697951,1901.4800594355913,1818.651430936286,1848.1524512720998,2056.1836445469708,2052.1583682888813,1814.4469646509531,1946.7930170556306,2317.0505204276592,2426.7601626240948,2190.5945555022163,2263.1819660810806,2226.805920570072,1544.3005847637985,1319.8444200594822,1635.6719621961577,1491.8979372397439,1414.3617377011169,1696.571734204103,1541.5749907330078,1540.7407978006006,null,null,null,null,421,401,450,513.1313229545724,541.15644183848428,636.45364323490753,659.12705814221658,612.1490016317789,620.38462595563021,611.15949333921685,539.8879277714725,507.12362687061898,481.52383748778624,540.82255918594365,517.16587709546832,555.44908661489717,556.81591369272655,571.8330787696633,598.47134120106784,665.55493282517773,593.85472702684581,686.94700475186278,654.58500251184978,604.56328794172805,600.52104611054369,512.83228233460977,541.72815012671026,583.66449143717591,666.04754496246483,510.01260499690301,643.0482466303223,636.10503898233844,665.69444294938376,680.44220036537877,608.55402337643125,537.79241628759348,493.97734391762913,368.24040557849702,379.15568517806628,448.9532840629754,496.80514349898215,400.81967541812156,500.92935985270788,471.49937399214059,485.64309107558415,540.65951449986994,524.71157546799486,611.22687693849673,599.1097718319902,477.53285216507146,463.48978776560807,470.48594427039114,null,null,null,421,18067,24846,22209.069178309062,18289.832018167323,17043.44592936795,14692.230245946321,12776.299550770756,15782.043466863879,17764.572049797171,13830.672399764939,10815.644031219606,9532.4245199293837,12155.372797986023,16586.146971784779,18605.974789773903,16606.058755288883,15628.815635510045,13718.911514018222,16919.389298307651,18941.382650369029,20118.884850808165,19059.66095481407,18385.788424235136,19788.133333436243,27404.892310093499,27919.622294563527,28753.043237516671,27875.994341419977,27132.156039103316,26692.45294565957,24325.158432201781,25621.929121833258,25089.647336116413,25923.569557023817,26475.442113888512,25916.271369658662,24108.772830452588,23517.065609435762,23926.923926019215,27432.854913445488,26021.708613101331,29248.04432904928,29286.488763722726,27098.250904533881,25651.64505203861,26081.467971430928,23711.516968481748,25034.966299473715,23735.527640961889,27718.73264953617,30065.510586162698,null,null,null,421,48985,65558,72258.044996759898,81493.053973574293,77251.913317902508,82052.060205644331,84438.933038216201,84555.862402362298,90601.934524480253,79747.999039660208,70338.376527000044,79493.402867082623,81912.432546614451,74957.215659790614,73798.145859096112,73304.650027882803,68218.070274755475,72108.720617519662,76183.591403085986,81273.352433151973,80145.691216605992,86140.299649072302,82320.745838668299,79479.977514580547,90985.50319894003,81063.020877788222,83060.191009803719,88786.364734282673,88951.200666544915,87237.718824468335,93608.636858979648,97031.843206908801,103986.56108201511,115035.62897133516,112420.69498450519,117674.36765853041,114572.3851281149,118329.65547007998,108617.59336819789,113221.01965200456,104491.29445704012,106128.28996508417,103617.85662765705,94819.069213758426,88339.706516942839,84061.794893931961,85654.798455219163,84095.186966968118,80719.491378925712,78107.148422918617,71920.613747034309,null,null,null,421,9149,8684,8421.1283146483529,9813.2561956461723,10444.491882384264,11594.339552475167,11526.008006727865,11543.954791647337,11048.02878736656,12156.843590413815,11375.693232071795,11725.623596318228,11289.515650814534,10544.39240814314,10648.297901002807,13330.355102413228,13235.628136720796,13163.83335486276,12689.49819348104,13447.288160895432,13813.261926282905,14997.899365532425,13242.004576038753,11724.134115595212,11620.512606981785,11981.509443731951,12733.518011182256,12242.562482815847,11711.492960747551,12751.479972872843,12264.477818516601,12900.746766483016,12422.493791561765,12410.63743054276,11978.144862218234,12930.796432040526,11188.256730369465,12758.415446194744,11764.393389267101,12842.277083657065,12875.61857673114,12413.296729957066,12340.065990985864,13444.767468287508,12547.341946625904,12211.832835728083,10555.713376221596,9773.6226944104437,10741.04692501986,10546.351155693517,10612.1661627823,null,null,null,null,null,null,179,547.36400000000003,677.43799999999999,684.93919619967471,626.59784517572859,628.78014610152468,638.21307090422658,642.80725934638417,742.0226152992833,785.55834097532875,748.51547304478629,735.00671522312041,723.69195682070824,737.40439966249141,733.94150430742957,674.99403318903569,704.30020203957201,713.70526535384215,693.56688693732656,655.73379174236277,624.28209828790443,618.6929531493771,622.28759830757906,646.39947045800932,610.8341324075767,607.53925564767007,677.38041858888948,705.73998341473748,649.12617005638219,654.37897426857342,685.38237103167114,682.87335410853711,718.96368756540346,726.94973745583297,696.62090906218748,738.99559026565601,772.87507308687566,709.22327217464147,742.91370326570564,726.85240382120605,617.2699079350291,631.4308246490375,589.30382414235123,574.21074068936832,541.24105432037265,506.47210409893376,534.72692940316472,533.51359299240755,514.65098961400747,531.88180994947788,571.1383114002698,650.3775863976856,657.04136341841865,808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432,1636,1636,1779.6798858197185,1534.1831901738055,1737.5087726097142,2298.4267546918604,2302.4117294166876,2280.8783551265483,1725.7649492236831,1868.2048065373313,2049.7052092981212,1744.9017796263829,1460.6381896728428,2222.2580480733468,2438.7995426844818,2196.2422836847772,1989.1522237739955,1851.9363059685224,2522.6899369305379,2422.773520156572,1813.0170155768885,1809.0043320326588,2177.7783069497827,1926.666712665645,2088.1881145945586,2143.6486614329747,1998.2795366555804,1731.1471124138252,1443.9123648395951,1222.4634320673663,1285.7600015118526,1163.3625024398118,1444.5991368099353,1871.0150513636199,2224.4533206561246,1874.1792453344392,1544.3874458407554,1455.8876794417361,1651.252770157633,1413.2992894517461,1300.949484817955,1400.6438809292958,1319.2174787073745,1609.5709176033356,1325.6341545218527,1812.1763434403331,1317.8417739569463,1523.1273647671378,1586.3452182946594,1056.4298135408135,1459.0104876908954,null,null,null,432,401,450,399.88221980709204,492.34938727372122,425.5294083071492,462.26320546766658,464.1953618003555,404.86092422641258,427.36711045633922,430.28017073526581,391.83975358926563,376.54786739564929,343.44021871618384,298.90081688343446,346.52904376547548,237.02442613885924,266.62304749305775,388.35808092543959,363.88956021370041,407.83636634092642,397.80601149340794,421.04551447668115,400.98577341777673,430.76026417017766,436.92986663942776,422.7893362180435,405.81664678107251,383.04443078138797,326.06532405338442,310.9843020560387,308.18253651497002,316.98227795018113,443.8120187657164,396.74086777450412,385.97566042345312,328.43963548617904,324.04931199015323,285.68019949993277,423.50306927543033,341.9493572032344,172.04723542781895,154.38181132917589,240.19357486913455,299.63635085282255,395.98533810403228,356.50319982552026,381.55560825330127,494.83442843119667,566.07509469072977,506.31657448046207,493.80606593421072,null,null,null,null,432,18067,24846,24270.280589368846,22751.716908784962,23372.025741742171,24168.293621881126,19180.93781747613,17041.066659824915,18978.10900865182,19125.085877130176,20845.739915008082,21285.171220183383,23391.906464027626,26891.098124150085,23181.166230517265,23358.272924877023,22073.976550543161,23669.812818448132,22836.76023430756,25585.654203861181,22003.238022062629,22404.418380892443,22262.116574265383,20874.557172863857,23698.711555889076,23707.970831847437,22017.859821852689,23174.450130763256,24018.761275241188,24298.213656549713,25504.791847300177,24423.552254498176,26815.60533531992,24292.208108634222,24581.230775321776,26886.957626870237,29370.222157005632,27149.846552625961,25509.409980751618,24973.669654256664,25235.782793899438,23760.996696324688,24942.364839249818,23869.557818353791,21207.164080579059,22079.614638090912,22512.371718220842,22988.679284369682,22314.544564119416,19838.836580412557,16981.424157238289,null,null,null,432,48985,65558,65460.0147546874,67991.483788579935,72393.093605381859,76553.002950023758,78053.801632802657,75260.716159543648,68492.910950280231,63240.069156945341,70080.667831188388,66314.703234528337,61976.207731418886,66559.713140269669,61579.991675005876,65087.883849137921,66315.513821348432,64378.109239395744,62792.974866531295,63907.435838907695,64681.261685486577,61001.340012677661,58119.317946894378,47676.378392354709,48433.724264678742,69220.436139570258,63855.944792218652,67122.795622897407,71342.820452111657,70582.097807896964,70925.783794399322,63263.30419771868,70243.232915232438,73292.542037111401,59210.45991844235,53854.641082186026,53146.133307883109,51390.291417885703,52065.76924321783,43987.026505499503,32060.242073461115,29889.494775136565,29521.176671664449,37396.900711050395,37123.956582189443,41781.938601008835,31983.906162532268,36223.46171331501,29046.536186201047,35837.777261093659,35289.1097273388,null,null,null,432,9149,8684,8140.4937726381759,8688.8272196688795,9766.3409877840077,9998.4287358364672,7212.9129321859773,7409.500428812561,5584.6613771038155,6009.431936312445,6686.2394266168803,8392.1671674605823,8734.4478681144119,8967.8872867361933,8849.4871208223249,8228.7237979479905,7719.2356330068314,8545.0268212423798,10303.346550818351,10201.911445651922,10339.184765623764,11919.179467075954,10895.339531023252,9249.278525868569,8926.2874056261444,7799.2371512686832,7864.2199205593379,6825.4054020090816,6335.7555905137251,7654.4947316792759,5302.8626025989197,6076.7980636678503,7667.9752303742007,7915.4655655596334,8097.8495504755028,7876.269086340204,7746.7605294028126,6244.6010869293477,6487.7206576544731,6496.2763858884473,6662.1039445279966,5495.6240948961868,5840.2596204448628,5859.8729264106587,6438.7747306906713,6419.9116761198293,7461.0321373247498,6578.3691154486405,7194.4087690111719,7324.4534647575456,8426.1350153287494,null,null,null,432,1636,1636,1953.2316947109393,1937.0731453967962,2314.9395244153366,2084.135661426717,1857.268306145369,1535.1074742658484,2029.9384436880046,1908.0431672808759,1541.1326663738707,1474.4124818177315,1669.0630423223276,1542.9910934306672,1607.0092894434724,1457.3526511162565,1558.9491931752286,1641.0456600824216,2101.8044412198683,1773.4836797569344,1751.0889113981009,2008.9943493982471,1957.7771277078293,1792.298087946089,1633.5054401899627,1032.1658734732271,1522.3963979321538,1884.7347194949195,1994.7146082900174,1777.7692649359524,1989.672603764757,1900.7763263829834,1659.2846460730832,2117.4832514606692,2304.2523272257713,1900.2280793807806,1743.7460002915518,1746.8515932907101,1546.0532953089494,1565.8589610807712,1380.9494647851623,1537.1004919251413,1751.1976320450117,1287.2356818723408,1304.4790182622553,1084.1318410697131,1073.6491000355793,1280.9841369671365,1304.3466776423015,1009.5355591085838,938.94624580866923,null,null,null,null,432,401,450,391.74659248677642,431.87410359364412,403.118248546308,447.70154382961277,545.24416448300053,722.13779111446343,662.36677489776628,577.59344316542945,689.96623154342888,600.14178155291745,536.09731318539548,418.91023727818998,338.90561748485652,319.97308884853214,297.99990788662581,399.50427441805954,423.72063934119478,340.23003565207091,299.18490597831794,346.56182359606106,314.75756295529982,412.33078149140658,409.35160630866898,505.9855048859514,495.9051734070307,525.77010110795618,471.03815620985438,460.35045805032593,515.6945472508595,541.8006175664209,466.59652801656671,533.01218844380264,586.63258146084718,429.00188745763,426.18242265945389,374.19256667874328,416.00220260890114,362.21335954536983,297.14843912016499,390.82624241570943,459.68241976474769,596.99418304783796,673.25752362800586,623.30493730475155,558.53948384762634,520.07812346485878,548.39100335222167,578.45420271502621,591.75853184592279,null,null,null,432,18067,24846,20994.281719501185,21576.118289975038,20645.890487293389,20558.8913152567,22197.195599072278,25964.460715720634,28847.655493715476,30187.784231118516,29273.390335248328,30587.646458515592,27170.585837255934,29812.842261174712,27305.612292354552,26775.90743834553,27242.941368902237,26173.771839933554,29499.46594801527,26657.136549965551,23420.806410476689,23631.249162701988,21008.455400117433,19553.657432229662,19514.305286392104,19311.204476452622,25071.728823149373,24496.42557357423,21832.077721329268,21496.789607412546,20982.054041076743,24939.792853227584,24884.090704907656,32284.448269616536,31089.032837814655,29934.756274521849,28131.00333170806,27538.374739702413,28934.728811434925,28244.390838205825,29984.511555836802,25962.479764854514,22511.098827505244,23177.196498996411,26903.925623428317,27876.321421267003,29010.111155244769,26471.102231540357,27929.151789940552,24820.351246870418,24488.319100426568,null,null,null,432,48985,65558,66958.213263576516,73566.880660062467,76629.086685553644,69393.322414539056,69707.408781909209,65616.177420862645,70275.997750824099,74783.256505988058,75458.190403064131,79095.853238361931,81159.872370894431,70411.078315363149,72027.549085087521,77782.866495997805,74280.171339226392,70153.650454200979,65178.334690523399,69033.32697165999,70060.397603036108,62623.066894587959,69923.625340113285,58600.654707582726,66789.449390463749,68892.714396857147,63018.780279991581,55598.459935314342,59756.229687122832,62456.198960575784,61207.751534807096,64645.59209812311,61214.723982033633,59834.875668951325,70575.142100715399,68127.497064853436,67100.840888190782,53220.540343837369,57107.457750153371,51941.783038360722,38417.630573172733,45760.155506069117,50221.33255085961,56082.828328861011,62518.529536394934,64055.209986151211,61039.25999839991,69726.025429614136,79660.0533575507,85223.726675949409,85524.493198740951,null,null,null,432,9149,8684,7388.2427484976015,8597.7500436841365,9989.2590862427751,10487.752408945271,10196.995359003284,10422.256000991099,10358.287678454681,12193.817373475511,11181.116772456991,10188.564248982244,10690.32813773049,11020.358155819884,11631.946144802569,12072.261351264493,11969.55612352637,12254.972197838328,13106.448817577562,13286.484778973494,13575.985420360896,14700.536220061431,16914.274767468334,18159.774799107905,16684.493434823082,15309.528433975174,15169.056033348796,14153.854225847688,14484.616177744996,13007.20483788954,13124.487030936352,12651.025687034007,13717.555423731459,14431.814899960431,12703.549333994251,10350.834756007014,10129.807790434919,10451.625451906026,10191.328286501499,9818.734207577143,8976.7736153102869,8312.3917231768573,8132.0574040426718,7596.0965639861715,5416.2869192060371,5498.1136607591152,6807.1191375064082,6212.6865096621204,7570.9840659536476,8292.6347084600457,8666.2599696296984,null,null,null,null,null,null,237,547.36400000000003,677.43799999999999,649.54565909540395,667.1596127934589,676.90262467826642,708.5592894315206,616.63331989814174,568.54030609405049,566.50477353077645,563.40957450483529,595.98707826961891,608.59006551387142,621.66314815985163,666.23829404348396,620.27375110517676,591.66421452254099,580.22526025086142,640.75277513510821,639.14527993875367,688.47493027100495,642.11255734377653,663.94801922616989,639.37484585114316,590.79997884082422,627.22794234340051,652.50827324303714,615.70241408049947,619.37752070973124,617.22540100917081,629.5599569833272,619.26919060254056,600.90053334211143,699.47967605320343,662.12831715558286,636.67035253155893,637.15554774150223,665.34952508547394,605.55237663411253,627.39366714462801,581.20441620682709,514.33021871892345,472.96824606383808,515.75092734130419,534.6533788934189,533.22740427104918,542.46480468496532,547.06179091644526,584.1947920678308,588.08597505724458,553.94332533233478,524.26514139270739,608.60702890402774,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,1636,1636,1613.1604756172599,1493.8245031724091,1032.8095465900685,1135.6194811885321,1359.8296131325171,1465.0243888077262,1303.2124364583697,1554.8400523011719,2059.7754091234833,1777.8908588380436,1712.5168783381944,1676.4287543789753,1366.0996871210891,1270.3827114159708,1579.3611956677714,1533.7642522867436,1622.8315183630705,1580.1829266422335,755.70032163224676,904.32774998461412,1177.5524868840457,1234.0462361163154,1332.8746595143273,1594.2010131675888,1777.6690045452144,1990.2192476375817,1771.8659477932181,2265.1092517195575,2123.4423948267358,1859.7575291385247,1366.7903584497753,1289.8399872906371,1629.2834359462368,1504.7034655615978,1633.0109615364397,1876.3858469489055,1753.6492768906205,1520.452516131669,1520.1724039318251,1505.8466107063136,2253.8663633321598,1913.0101573568716,2029.1121785277396,2160.0471138369176,1856.4127996320058,2063.2001093698677,2068.7387481123233,2030.5233668363999,1903.0494518497435,null,null,null,478,401,450,622.0043449738364,587.05060254556804,539.11220062553468,500.90050967930921,451.47673260890065,415.38620699363145,472.49884127650648,451.86891975215542,471.73636261607498,574.50070448330166,452.34631023709051,472.15891321242293,517.10973937432607,572.61315089758148,563.20148529090545,442.80871160556165,585.62554672006138,587.48208040638735,609.24892500429269,655.06405117080351,512.28952846173945,565.96105619582841,488.32245269671944,514.9614697469508,490.62661720972221,478.95177565057804,499.13534650931859,502.68377163747823,587.95277194783114,644.98620407076885,597.43317611867769,534.57423993724672,495.9219995545651,573.06285116948743,620.26664604698681,504.56710766720471,594.95155071610941,405.03305383081977,349.63617497676057,281.05572044157043,341.24105917856502,315.4613473680904,290.45476130746312,293.01871243283085,472.23370009143622,484.38584207936935,510.2829645871775,589.45292180354363,544.01162184667362,null,null,null,null,478,18067,24846,23417.722148776811,20285.893399977198,18777.869565350426,18521.813741778671,19191.862678331385,18664.122333530049,18215.662467015951,16965.105909986869,15130.52381212914,17014.888209852084,19706.294223616947,16480.822622659052,16406.161152111556,16371.919161993474,15313.692654873241,15712.387056934351,13257.78678459786,18469.30502152105,22213.43827996953,25232.558418568547,23402.988225032073,20434.586438636987,18583.559666336248,19350.085444422599,17630.614512006578,21445.993911294579,20444.67683813757,23821.200789648567,21771.892484436452,16429.518438799067,20010.912967548404,21366.037166456077,22474.130925811671,22625.566609763915,24097.722311253681,22976.038171366457,23140.490275296597,22073.335281370142,25461.174458285772,22332.362146089701,21973.617271646886,23042.829493532288,21577.653579293612,18294.3558531903,18698.822399692563,21836.907705055157,19289.167325626517,18539.910859224612,18272.287859225842,null,null,null,478,48985,65558,64896.446375124448,63501.488905408398,48879.231803523377,43705.876577222283,56895.906357599197,65315.125740305004,71407.029357187697,74339.385129711663,72900.441694569352,69548.041870239103,69754.707799756303,69292.678695986629,64740.49483135531,61183.527231276064,67657.250372029346,71382.104498358152,72219.238847493529,69500.346897338008,73427.62942324992,66538.184449735927,64592.698923644108,64035.084787223168,66985.674143444048,86573.494789532939,88607.565089141339,90905.397533789073,82510.39994934306,82771.81541844843,77365.363038065043,67725.618134229298,65801.180114843344,66042.778691841231,67303.129444605162,62773.839748864302,70389.5137799066,75066.668114139931,65996.616292271268,55118.828066385962,65970.238275752694,59810.022670610488,64580.369347705702,50755.644269015989,51455.758041876281,62062.871241533576,51871.603892423846,50539.246004803477,56938.404950277662,55375.564763586604,54550.822616999845,null,null,null,478,9149,8684,8660.8461331710605,9411.3869235323273,8204.7314883397357,10118.50412718374,11608.690074405516,14275.942076975121,13667.086508950548,10294.889881512125,8139.0627651899849,6891.1568257684676,7473.422018078265,7488.37963219622,8245.9120471705992,8620.9864313189428,9766.053931567938,11951.97270002484,10623.775284303951,11728.221586171892,11071.300088062964,10105.08607972207,9400.7080438103021,9194.7430346496931,9123.0262902025752,9503.112620042275,8575.8318757511861,9415.35649488524,9784.1845266194086,7667.3329380773357,8964.4219784359957,7789.5582046967875,6865.651711125678,7508.5845494114765,6713.567739815313,8392.1873924648771,7254.5824718874655,6900.3693171877339,7080.8461937482034,9963.5983355095723,11128.836178176405,12684.784545646391,10796.250603593644,12020.449506166531,13625.44892264177,12463.857141916404,14649.648521392715,15238.170943747071,14338.053051174744,14725.446371953862,12129.296709081458,null,null,null,478,1636,1636,1679.0900406717146,1897.9318374445497,2390.3606046639311,2417.9673338883476,2335.7532945619387,2131.8371224635271,2127.6278522399448,2017.442544740931,2256.1787755462688,1794.8699944804989,2018.0508370939251,2421.3955876635273,2241.4693753425295,2412.5527480506148,2031.8094959457155,2109.3552553086233,1717.4331173722435,1566.6941817753798,1626.0183930022597,1751.7886190613719,1955.3401219058142,1857.9132510327468,1682.9476864790652,1715.7875824534424,1475.2471369088069,1405.4093207862602,1763.6987396733653,2111.2784197524738,1709.1583617676065,1848.2407477584625,1771.0696896136469,2080.9432672024896,2271.9658087312164,2471.5773170596171,2493.0645156683163,2557.238910545555,1932.7835145372901,1903.5053327570602,1852.2904087884115,2048.080243725537,2283.4343496220513,2398.2701971657548,1973.9047777152896,1750.9644581445066,1817.3527621003163,1681.3246974553456,1484.5193682889728,1392.5494383693031,1308.8997960643687,null,null,null,null,478,401,450,439.20131517420953,538.82031614845755,615.58567712160982,568.06913302233659,557.66824863981958,573.58939596089692,555.80905828896914,543.47765625016348,455.8748358011145,428.82256598703117,360.15046293889344,342.19340157296841,471.41798390888221,445.52199055853578,426.27739809729269,395.05600231631712,421.99655257234701,528.21359555657216,496.66225934766334,459.39594056211149,562.02002883072737,662.78538642675983,636.72644839196778,633.52452207647048,601.64389228631228,672.66125420981075,645.98961432825081,543.53085518433215,558.04934773197112,522.65745084202922,452.86527704666184,422.1140497889869,451.07111734296672,504.4491800118584,605.01713231212705,612.03805849895264,561.86879390170418,546.02394785052354,563.75407747012548,558.80243539384344,629.87158105177582,514.35373099436265,536.97383383492786,471.36187633155691,528.82019776382367,588.69893904120363,557.44249212059958,565.29335470124772,605.01120555402599,null,null,null,478,18067,24846,26585.190027306387,24366.047671642002,25044.219714494331,30426.826526934397,31762.794100766212,31201.668459995002,27604.226941374858,28849.393704194626,30771.531772202856,28232.50333286593,24668.943288205584,23453.708181226961,22595.098219102721,26053.223549889924,28187.673047149732,25324.677006673159,19575.098830644904,19510.316400088486,17841.283614107717,15207.47380196572,16528.66533007707,14132.106277106233,16289.587275093552,19927.309521008774,19267.85782927266,16275.398610117225,14992.82711601043,13969.982770597921,16946.468153815098,17484.153137688958,13405.620467153338,15718.51681549426,16007.366943572828,16289.05403095053,10973.384674656247,16150.403256666406,16107.140092005575,12575.743384635945,14266.292304239078,14464.245563764365,17303.128041027474,13710.442369760145,13688.343378077565,11795.22009020897,15810.853179903192,14789.686482761072,15439.685650507305,13538.133810938682,16958.038259594996,null,null,null,478,48985,65558,73716.208222354457,62946.905379250762,64713.372400567481,70190.950388333586,81292.012031997263,82745.25656978706,90320.470919490908,87644.143267912106,89119.718716424744,83560.166388524012,89369.344560707992,83554.995861682255,70456.206230922966,87071.209508534739,82312.61583080377,75739.597799536481,73061.371929713379,75190.474910289544,76106.861888299201,74598.9875319079,78449.766523629878,69518.112141401289,85021.295282822553,81529.60716647291,80236.761687003673,86711.342552003975,89825.319082751987,77975.392440948155,78917.015344500105,66063.084763570776,61740.66642360347,61472.571010366941,66188.733871357806,70967.844969440252,65881.758729443973,66236.201310701552,70052.846783609144,70382.111097536515,65769.085749366481,68806.636585836342,59205.84806705924,62120.854983473298,66411.747367236152,59445.452384522156,66022.324460958276,58964.704200369219,54971.711703113178,47001.275898588668,36922.691215369472,null,null,null,478,9149,8684,9421.3677979284548,10027.725950050843,9715.6042183104237,8876.798279719671,10827.543327141131,10598.120411455106,9492.557571651374,8434.0087027881727,8434.1671317194396,10899.656779655392,10590.949394439225,12256.913527464658,12529.915070054929,13497.729200479995,14464.086112069303,13703.479545833115,12309.839013757894,12594.496212683367,12828.934359319686,11158.911431814826,10276.880156159536,11732.062002252655,9899.3898593989761,10304.438319910711,10980.238747820807,11153.013533397389,11049.722323982984,12568.683369218215,14248.323604554922,13375.100412000984,14201.915970441776,14125.182084905206,12954.690222645302,13902.015457537927,11496.42177248794,11129.643215428789,10749.041542938752,11414.872920236023,11404.288339668536,11228.92916139971,12601.478405546832,13813.71158479686,15398.770131721951,13759.767656296839,13209.783205452155,13189.177151817034,11547.69823348428,10623.131642383849,9965.1447545874707,null,null,null,null,null,null,343,547.36400000000003,677.43799999999999,706.14182212179867,660.96721929231717,585.2306793059912,581.75462194551221,619.20101041289479,648.26888744941823,664.1452933065666,610.79970899549812,566.0005103468726,599.25055562526609,606.36523481272752,569.30135879302748,580.32528314134595,592.65498916788874,601.76832032727532,604.25461453311561,599.96888929060015,674.95700735775449,730.44095215601544,758.29376575031381,682.32225933775248,655.59490661748896,614.59448970735593,675.48139658515868,640.08522875519225,700.19994164290949,680.18206699593452,702.32209456622275,703.35255736978388,617.89619818060942,636.93741964790286,644.25755473331571,641.4610539362269,674.74395647390759,710.00555227421751,668.022953522595,679.67515469800355,621.81998376914191,684.64961616256096,629.29320784790343,630.48898067306345,622.88403917432117,615.79010297494847,582.27211146654543,642.08840354213874,690.14375170708263,667.2749306393805,681.15451058079202,634.56295180828693,643.42059018672444,705]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,1636,1636,1637.2360030394618,1480.5474950881294,1452.1661728562758,1763.1453920400586,1905.3127939920994,1766.2976303816929,1471.2629147368677,1278.6660963148759,1615.1012834745784,1992.2117921574377,1797.327473147966,1827.2358868700601,1891.3444225613321,1936.8011239710786,1958.062645359272,2393.5704988028265,1960.1005008839963,1995.9709958192598,1906.7067424819654,1368.9856181820064,1135.6333517349651,1102.4611322382425,647.75779099478291,1188.5033454053448,1497.3477750492339,1435.8714546321994,1456.1136576170716,1601.1364520176651,1402.1679658986234,1700.9077188538456,1777.7782297617064,1234.4411782540324,1116.5136727933523,1079.1652977998651,1316.8025350370558,1187.283428685048,908.99941057814078,955.11987184808129,914.33604606866743,1212.6874327146434,1280.8864993509596,1122.2887293858853,908.15933055198002,1081.2149865860913,1127.052347361443,1194.869831331001,1661.3783736736239,1978.2555551842099,1657.8424634819562,null,null,null,510,401,450,427.51038312420633,435.80398718934026,429.80046785241149,494.71261770487257,542.68447500012417,656.86304556878952,585.46376299262988,480.41933754501088,462.4027117651346,413.44388966456359,448.62374397695555,359.11548879951238,294.3616120114001,370.24108804616748,426.12685697119065,347.0631145125206,272.13201091311362,181.51725913368458,228.57224992621116,243.77636801892842,284.94460046004463,298.60162155401332,326.53051131552758,458.58448531645939,429.21678890112526,415.10959684379458,421.69448182783418,352.62416814422312,319.14366360409019,370.33244684495776,354.61790500663426,471.15400999633721,523.4803254258959,488.50401712079491,444.36918323776104,420.17408281537479,530.9356742442061,503.0711181790362,335.88903348311078,421.13701731234278,415.82355298542853,361.70224312756483,374.03975971818818,364.91814017229757,284.7931304769354,375.5350567636786,416.42448177754716,317.02084555586794,400.68826475963721,null,null,null,null,510,18067,24846,24194.425320603277,24328.240126678338,22771.845627957162,20042.308296159656,18574.103087569056,20588.90284716832,21791.494990451396,20990.936057576138,23529.563921425433,18844.421074695441,16140.474512818293,18300.94940976104,17479.474359897988,18099.214151484117,21283.793850607388,20552.737695965767,18946.868215560844,21230.205451826623,19917.851918778186,23903.116702018997,20755.254501494484,21152.520245790711,18883.171037327691,20467.50230106149,22776.559456249426,20738.30868442923,20419.01424249406,21964.772439552387,21120.319384416693,14592.293357044266,17663.278284210261,22289.508953521294,20540.409136618127,22967.135029419973,22281.728013770444,22567.722625589249,21189.083369878652,20687.345778023002,20861.172093465357,19789.994754301093,21338.155943222122,20428.458330099318,21654.757097636237,22156.565294665987,21575.730583077697,23882.312045567407,23974.083491455109,25535.560593509694,27756.525051583387,null,null,null,510,48985,65558,67750.1147613551,65534.968710706868,64613.642579353385,66899.590119666405,65797.702449392615,64336.925623469135,63997.886944716629,52306.006399612052,54468.997959255408,61472.649987842509,64496.171313309649,66142.485198953378,71263.461007401551,65156.152788708991,63769.829976256602,56304.433626812905,55806.728506983971,60928.374832565562,57188.91315593254,61232.724537337592,70203.377518810681,72433.74161706373,63694.794434186595,66933.008337967622,69396.356912191113,71705.562282128303,78186.124443575376,71006.738827403853,67893.34049729025,74185.112735189468,64212.048780193072,78890.741636261359,81817.390308790855,76350.557464563186,76366.301674745613,82821.552123553061,80964.269396437987,78207.41762484466,67926.376416702173,77366.212058956662,74511.984939425936,69991.964283938374,61021.378497221107,66500.571235426934,60850.530735353866,54614.22334745327,55964.018439737585,48681.171077233499,68675.12662173112,null,null,null,510,9149,8684,7331.6892401493833,6813.4720873572815,7446.5957604002406,7973.1885163067345,8898.5689667720872,9000.8173545402733,7198.0241855295053,9343.221706442022,9413.384212563722,9524.2201204327685,9058.7399863986575,8960.1084144733777,7574.9211368040033,8260.7626908646307,8751.3689589319911,9017.8426036310339,8216.0977627288648,7737.4639054727295,8198.8579687460879,7972.6902144720843,8835.5136193468279,8140.4166015766586,8981.6919549205322,9071.9000586504008,9198.2464290116659,9862.4142079040612,11268.853541321399,10998.111343286564,10819.056977552313,10519.459694639143,9497.1801892098629,9827.5761999255865,10512.35022300361,10287.739843901989,9753.5734184761477,8273.2065878715148,8214.2150489275537,8024.0919421752515,6218.6735780762556,5795.1842589635708,6794.0269084185338,5619.6361008100275,6483.2379088445805,7128.3556730680011,8060.8896711165426,7974.4525899422579,8323.897207421569,7000.3528165029447,7915.0278146704622,null,null,null,510,1636,1636,2285.6131119641605,2539.014212648025,2276.429334030599,2189.4880529881102,1826.3503097488165,1821.1583274958971,1923.8569443381239,1577.0824339463138,1830.4271358639046,1857.7552996901641,1965.2859567016196,1783.5691855449072,1758.9707839391804,2084.4315490707995,2050.277674253944,2126.0698982903896,1733.1780891913677,1492.6475823417131,1422.6921268171511,1446.3553128564965,1430.8366654843499,1521.3841650747102,1528.0026514239962,1624.840354916606,1757.1501891893456,1933.3768726264852,1736.132349193035,1289.7278521124326,1712.4451621939961,1524.2856696005399,1313.013320936006,978.21226980348536,837.08151145795819,985.14887637075833,983.56649952586895,1275.3419632797863,1239.8438498042685,1541.9419765936673,1683.0714736050181,1543.6215758512283,1678.2324958570812,1606.821006440978,1353.6203509774684,1411.9161378231354,1462.2060674424506,1392.8842228101373,1590.0115562032745,1542.5247524061351,1997.652689901704,null,null,null,null,510,401,450,525.72410461344634,551.63097816608467,534.79253262511429,558.83344158076557,540.02585743762927,495.20894528424407,670.06953510327776,683.42804243628495,688.08739160705647,775.09499755709635,839.59109141147087,714.95723120789148,588.9150583523566,549.80221604780832,494.50896344703773,454.74983561934806,509.77555783767986,515.06321430321452,574.53798429543338,599.40774736540106,557.65371647935888,589.19239620625228,567.00954251666644,529.47503713844185,603.40449424910071,566.7928876233043,579.84973850266715,638.94682713257896,667.53721854154242,530.48692780527597,510.13492969359424,577.98657923469784,497.04988917403557,581.41752090387342,617.34556057428529,565.77573693778015,620.7880651810375,563.30092145590322,482.45774162284562,491.96940078249236,627.75027838862502,730.65631476800638,736.84300967280581,611.82289485280194,575.16193788288183,522.37899183460729,519.09378544866377,483.35483766272569,478.97221661719885,null,null,null,510,18067,24846,24932.698693717175,21686.312863727548,23153.684650293901,24310.370206784515,23137.815386584552,18370.677569342384,19931.660177666658,18137.348627694002,17462.28531204387,16402.513291686035,15064.70828305513,12591.323473283705,18112.028452493123,16049.253520513912,16130.483991856418,18754.06619959584,18048.990880661411,17690.564121649768,17998.756238429647,21007.128918410675,23256.211824145583,25113.683127270124,24820.355120488268,24393.506789057254,24249.638504017283,21084.929744737339,22154.31964251641,17163.635051282545,15704.822856209683,14531.890566081438,16188.51989692666,21723.565865523677,20960.090444944057,19626.168995264899,21732.072059278387,21325.012218011238,23668.101059794059,20767.785779585301,20979.903409388942,21990.379028128733,19766.885388096947,17434.621221807029,16882.88306780377,16631.127365366709,17473.014741013023,20303.963940866299,15865.3366138039,20010.726029054043,19071.512283243563,null,null,null,510,48985,65558,68229.525830694634,68935.520735672704,69510.759863377025,75219.705480004064,73960.112465454251,82648.531337700508,76511.146168792839,67828.451502585915,73064.817887622892,74832.163094057585,80633.766197168632,88826.822264474235,80135.586963775902,82084.204894359777,75755.045005234628,74360.749472011768,75168.486643595563,79942.650429376576,81706.495696864557,79371.019019280124,85322.376128804957,93469.763568485258,84213.268816982716,79984.495060550835,81401.303158502531,78098.024996645661,72031.07472528347,65505.418856509743,65575.003849467437,71611.259656528797,74092.021384436739,63934.857128365926,71462.626576736497,77283.899930788466,76276.95146356897,79189.30206693268,75344.502170803637,80358.492651156994,71849.814311324822,73159.31427308351,71849.575235628319,79255.784133285953,69492.861923859251,71632.820520486261,72006.660634313928,67306.072357473997,69129.201608391362,74125.119946723775,68645.324002363166,null,null,null,510,9149,8684,10536.892142854393,9220.5382374381643,10016.361881448835,9100.9709739320569,10342.864784073432,12749.696428740086,10097.15237108303,10257.246433139569,10475.144039715196,9937.4175447133803,10027.607760920564,11306.210575765213,11537.616538044966,9711.7891155022735,8745.2958549657087,10536.745061120744,10960.49759297898,11928.987589038386,11879.498103575732,11841.186009620618,13818.157490452557,13531.475135873703,12580.447923418225,13391.054203589842,12538.245976996726,10243.143979910708,10025.423702530508,11250.40764098428,11887.194038015739,11534.152419947695,12235.150427737402,12208.135259851051,11084.606937891038,9578.5182917129932,10274.169747921154,9577.8168117166388,9400.198422250809,9457.7824100034486,11049.973092058161,10827.905955630775,10769.255643182205,10169.336654391705,10033.123067341427,10006.704355057307,10745.225268580391,9918.4466956149226,10329.392527061877,10674.31289715144,10789.586329166072,null,null,null,null,null,null,675,547.36400000000003,677.43799999999999,652.08928913947057,646.05358439093493,629.23716455663725,622.55264519696618,625.06539457171118,681.8876841016056,656.73518349603273,616.70871218135926,649.69192337654067,590.10725993622225,565.87379443309771,570.74730410306893,536.68291900955853,561.61894815133394,621.51406593847935,577.55665046267791,525.58531030560061,534.51242509304359,528.41185789123244,590.13804707749068,588.33997990051739,594.19768956808969,564.40408907136884,629.97244106476342,657.96626552267264,639.38681925241883,665.53805583321378,648.68000789810026,619.99726020863454,558.95851065695297,563.22718235831212,689.4561767064406,694.96436426761147,703.17414945681367,675.88522317126865,669.35821036591949,678.52871962485597,656.48753929076236,570.84588491649629,595.35229568913212,619.24818218120504,570.09332101630662,581.09750802096914,603.08515551419225,571.73659448844933,614.06943789753245,633.41854437485222,596.36243098949183,699.04585206715831,614.91078538799161,406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,1636,1636,2030.5713918662748,2063.2694615005821,1928.5182685603131,2012.0870465979274,1771.9854690310824,1951.8899937550266,2028.2382181705871,1727.1513388642866,1703.1612715853312,1569.4724736206799,1399.0171975678559,1274.980402655307,1492.1012232480734,1991.7925757028906,2192.2757356327916,2268.1165845796763,2043.2843504534546,1639.162210684942,1457.9195164273883,1556.7177510300212,1424.0658330617239,1054.1780241388951,756.90046542539744,947.91136356167419,1334.9894703602513,1700.1061058641671,1563.067538353393,1578.3413875377089,1535.8593998265533,1322.8573342476536,1546.8166309798544,1809.5388293633023,1857.6764371168563,2022.9572116777906,2033.5518840848622,1880.1334978207724,2281.1575356987446,2441.9676355138786,2203.8502208362938,2013.3671988269159,1802.951096107623,1723.848477026758,1646.7105829026809,1917.6559845284539,1661.0678699567877,1857.07597297497,1917.3281696342171,1471.1409697740323,1297.6059403559595,null,null,null,538,401,450,508.40469631213682,444.97871162313754,464.57739907000911,484.35875305297401,504.56830016996503,347.53468903433986,351.31189657040727,361.80099639332377,272.52357755209641,168.49019942530032,261.45036112859418,315.4069214881855,402.21009935787635,462.26073282495042,428.34738652867918,458.09349483908085,604.3357729395974,550.30220224036441,532.20557995957631,336.88074127894856,376.68374590972087,370.0945615427346,361.27170311728196,377.05596219126039,285.82032992361167,445.4423217176128,422.18284242061424,520.12487231059879,517.71868053862886,547.95733542963148,448.94813698931006,462.90427602491206,466.18562882293799,423.51901029765679,472.02840625486112,430.04409105727905,447.73629976695048,537.80250943662304,548.42329163388558,500.98375409445981,535.45418189053953,366.57255632242766,478.29928168605369,411.69489181226618,425.84502954380963,344.73245010629353,430.3824483709692,389.39862204394359,465.5344677189733,null,null,null,null,538,18067,24846,23195.215918434988,25438.530230249838,25005.679419878561,26129.014176314398,23705.202869522658,20056.747437189057,20583.743766995609,20027.996862494147,16942.249097604927,19717.676690091335,20314.512135693814,19020.562847599351,23251.315421378833,21348.482715654758,21372.390636110162,22285.855028811791,22047.473038943408,24617.425664743256,25403.544245178648,27807.266335440712,25229.124721811149,25399.059814049189,27598.114160658624,25915.292679569226,22903.97433087611,21910.925194545471,22659.784152334614,21779.215489064471,19572.292744174825,22550.171528572311,19643.62051157017,21188.530935359347,20414.019290649241,22197.820988640688,21265.269464423582,18363.176210812206,19668.814653388927,19327.066102390105,20141.010598880774,19447.014939081284,19070.428210467791,15511.40708667471,14599.629250264177,12941.215295870546,17472.043320739645,16059.516296484471,15933.183151594691,17849.340597941791,16167.994872708239,null,null,null,538,48985,65558,63326.901306438645,70613.12594048075,65175.718031468852,69358.86649061559,55230.146949026996,55045.070977099822,64624.502184877543,61019.957173905153,68137.575546292923,67782.087672976704,74786.967145611503,63361.47889140209,56393.936008417499,60143.557967586661,47589.45542402815,49973.274685104196,49312.357754581593,46627.035781827537,50082.000493016953,54874.852908202316,53726.533402395318,45447.92728068032,49074.946211618168,50288.299836006649,52908.848073310401,45603.760932931589,48081.469556514603,50134.558165109542,51991.892894894161,44098.231156050082,44608.040703390849,41998.892906866495,40347.112458041258,43779.128385735945,42060.951822879288,44304.029475352101,43480.379528102138,50323.361287826876,57502.162418628235,61430.25804450571,65239.491691579671,61509.006693215269,71206.419054173501,73954.636425554534,66575.400954961064,66404.926477738685,76777.338055067841,73900.110450739085,79273.656992877877,null,null,null,538,9149,8684,9255.6104681645684,9256.0526784179838,10319.83525799683,10540.096409400589,10382.880602935056,10090.117254195078,10345.449966605267,11369.045069471025,10727.130369878027,10770.82916981951,11105.076887208117,12565.278726421066,14862.856664315314,12753.816840204674,12046.825038245068,13077.16783660592,13488.651272322393,13150.894845132196,9936.3719658392984,10258.450845343139,10251.68821282174,11187.681822684275,11684.569625187802,10127.169490579292,9184.3292892888749,9677.8208096729686,9729.8002610079129,10815.16969635705,11367.431242909788,9048.2814766300889,10320.436765349257,10816.721682348909,10480.575704378824,11210.819881715788,11187.217273347193,11549.769004394404,10585.11948235112,11185.626340612556,10967.961505159907,8877.1601116080201,7608.8771254960739,8582.7396634026445,10172.701439182452,11500.383675852512,11356.810621318806,11686.425747297455,12936.82937486262,9885.3635868831461,9462.2299600831302,null,null,null,538,1636,1636,1879.9246202759925,2151.0428737988113,2426.4153715841098,2133.684900479911,2060.5515963521057,2141.7282909903611,1746.1920394502531,1418.8306351950248,1225.8417247945126,1154.4123440780952,1375.288453024599,1686.919863280428,1891.8544591990606,1970.671688235602,1734.9568415769622,1733.448926072351,2057.307375901557,1534.6166373650872,1528.2133784387447,1491.6988533731251,1472.575833194795,1339.261272129336,1422.2772257549923,1557.4104072344026,2052.7027942290247,1900.763476014524,1919.3146610968342,1805.6731129167717,1333.4049906765367,1736.6142168056715,2067.7548491260336,1814.7478778093073,2422.2392565667287,2424.2375175835509,2326.3207834279638,2281.0866889307013,1880.4874851829027,2145.3869725034419,2494.0164408345431,2280.1337171293608,2477.1242623420185,2546.6462043312827,2418.4941348441171,2431.3322774681287,2632.301087244502,2900.1779007923346,3177.7426645507312,2811.8284359254667,2655.7910552773524,null,null,null,null,538,401,450,523.86295537431897,508.73088195865239,464.18053902176081,581.80918721046976,540.91192132637821,556.70312426506223,527.37416171122857,585.8252573567878,515.23524709160392,562.90958827953966,627.88767674219082,624.5509653343762,639.7203448683008,539.17882642184395,528.84716169196065,536.45407583428016,590.81995638744581,641.50482519895593,604.67959875456802,580.96846039656157,588.63198243870795,595.47449426245066,699.93950588909934,644.8438997803155,635.15880652551107,650.24059009238442,626.00356899105702,591.08845815100108,626.80235842621721,689.88076839536552,709.3843707984264,735.91052425440728,715.91279421346007,712.35191827733945,753.9539686834122,686.87358982410899,650.20451524869384,597.88937710331538,601.1787725191956,548.13097259027211,459.90022219265961,532.62843165425193,433.82236210475725,480.53876203274064,546.576510185865,549.45581315052982,567.55977701256973,560.96235107237487,610.08801247992278,null,null,null,538,18067,24846,27961.880801024992,24133.779938722259,25095.159434652225,20653.855030198807,23921.146501143277,21525.921190090114,22923.595857498785,20100.754150517088,21624.941751953396,19777.741014335639,18448.72098596525,22057.891477739548,19629.675990007599,15925.81510738052,13251.928412328132,11652.994153771784,11589.828470153785,13396.939364129357,10348.126740348045,8410.4456222132358,9659.1414166358445,10557.337008808083,9337.5096718266395,9518.8029350080051,13535.661964890223,18949.81169414899,19177.957454764946,20411.592868604028,22699.905071739096,23421.852079696291,22256.809306624604,21109.648358546878,21556.199202223615,19487.498774129581,18932.585360886595,20868.801688616782,21434.151705792003,18440.753080237901,20140.381799790775,19795.018984170805,16692.357801182818,19840.294457071315,19509.599439937479,17672.793750461635,25173.146395904248,25853.781287245216,23380.992881236089,24754.187174275543,25568.262454735606,null,null,null,538,48985,65558,61256.163903151348,54844.107037266804,49739.467531929149,45871.389366269323,46234.455410057053,50112.048407717877,45806.813828354396,36889.668209369862,41664.332415379889,46673.132780897206,43259.951993619128,48840.788854247396,50670.255571189897,47274.677637782617,41477.855912980587,43280.558667861282,42976.959409508898,48242.390777660155,47361.134858351077,48686.171481301979,43151.90296916732,51295.754944560074,68353.137135411482,69011.101329382873,65621.841884167021,54541.75107283159,39548.92818958412,42792.313861787108,45920.071697685242,36035.419538352842,35806.005540542566,32408.44541874509,39436.931924818498,52349.416719740082,56636.622356416534,65732.140290869618,71150.150575165084,75381.00506746571,75457.807649376045,78789.304577641524,78542.91081044919,61984.17205011355,61980.121836234168,54810.450454212143,54446.385609906538,52661.929935507687,51061.509459788467,60440.586481196282,63944.470345249298,null,null,null,538,9149,8684,8332.7006441813792,9048.120316147546,9391.8335979690291,10103.590029208164,10747.754374170581,10098.841745802141,12179.210042166023,11724.190550559368,9817.1732941771297,10036.297059013337,9990.4468690192862,10541.601013618589,10542.904708798149,10916.236924067052,11304.938382039549,12655.062977614829,11686.375846026081,13315.86355204702,12473.752732680849,12158.705418234824,11770.928068647569,9809.5233022408211,11196.418326488802,10547.590019949484,10615.216065583611,11312.45760469115,11191.317894000433,11061.848695130055,11102.901422098097,11487.041229807364,10440.004687975728,9181.0652461137779,9707.6880587036285,9607.3100313374598,8897.3414602161865,8996.004916507165,10500.137702400336,10669.324527017099,13573.666229416955,11144.160987486332,10358.188555038721,11647.513372969555,11869.736293145879,11416.827210772499,11594.925314910983,11572.057450827779,12618.250040883666,11899.005617932762,13131.130448281152,null,null,null,null,null,null,34,547.36400000000003,677.43799999999999,674.39025845498918,700.11767843777818,700.88343769520668,731.89386364376946,676.13701508240422,580.51900011955581,610.41020159935158,610.21485230011945,551.91951945490359,558.22430982194066,610.07034037505264,601.7839064948721,692.77406401986514,669.39142460322239,627.18572231232906,663.61006348172577,705.24838852581945,714.22627393803498,690.8565525061083,679.76125799912984,655.17844236773544,649.2549876716638,688.0568060741723,655.95816216510343,585.76995832849354,609.01119766915895,617.66786321192069,650.08124808419473,630.49744040903931,636.4996716884865,585.60922338099977,609.8974408703175,593.75952702840402,619.72834724720906,617.68586406646477,576.50933059986858,586.24877298993647,627.67638433346417,653.23725400348894,615.59985768758281,614.1611861566106,523.18304780620031,579.94473019162751,559.57064140648743,606.15227030448636,568.03826386023479,625.21979554171071,599.16985679091601,605.02756572406565,627.81990722600426,541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,1636,1636,1853.4728879006334,1191.0631102090169,946.72896989439437,1574.7119564365198,1462.5738509965017,1533.0001023011851,1060.3614020668097,1147.6605899006045,1083.4867673712424,823.95050340374246,1005.2705868707573,795.80750894963398,1042.533330180931,1168.3608977334925,1054.8728476521203,850.52562425780536,1389.2718471585513,1788.574164715094,1703.2096814528923,1414.6565609669326,1466.8295425393567,1338.6732696724566,1390.3245727682793,1080.4878502271185,1282.8925975792533,1995.5229411305836,2319.2611343473586,2240.4818643914509,2113.9137870430354,2104.633428130388,1990.1297020801433,1738.0065319893738,1624.2383844789586,1689.7400931265317,1371.7596024297943,1586.7584168148819,1456.1177452694358,1401.7142406451153,1323.1595802659162,1539.2544042613592,1419.4458759819993,1210.7537422442269,1176.8727993267792,1186.6328127888382,1303.8843810793421,1280.6793357790123,1453.2897007725956,1333.8264948425121,1135.3611257481502,null,null,null,570,401,450,415.29542871847769,468.87260484401736,535.30531848703072,516.74494162853841,588.86979170974917,483.94783471260303,507.53822506245422,431.26106178664429,551.01971925223575,527.41361071337053,647.78270330180317,744.95787388154326,686.71806582778436,594.11066922919258,630.2238237078119,577.45170604080806,474.30149774881585,366.69600000095852,415.35226081239369,379.98949825688157,461.19678602341241,396.2882548447252,383.06261234567245,461.57737074144546,464.65560609287388,492.47958222866333,532.85993329920802,467.12786115294927,410.47289460352351,371.10180152378024,283.67782253585347,304.76739808822947,339.96847297704733,405.00737794672722,401.39671283153979,302.77318267899869,365.17811855997439,406.31550605814743,343.9373208991766,365.95722172781814,472.36783019825157,469.97953852796934,412.23574410562321,354.66270960107545,352.08354980592765,467.55595710857813,521.45148136561909,465.27528677861841,500.49639224448993,null,null,null,null,570,18067,24846,26516.26124911556,30430.602378026517,28211.849934675207,27043.981559146967,25883.823185167261,25951.539482022294,24451.762752809849,25230.794606883683,19453.530990055471,18016.54289189633,22905.446154114114,20600.781589965638,24663.440593866864,23156.610613531506,23755.135058050462,24425.385778599062,22020.975003876432,23124.165572350703,22902.248119491334,20572.379454982558,21678.711603527241,23384.093899865988,22998.03607999688,27878.602995811139,24943.13026993231,25606.197392372091,25763.374465201679,25518.639646893716,25700.691801857458,28334.530840491272,24929.145554196861,24200.000734900648,22833.775025895859,21390.924358688288,17731.037890147985,17377.636029151687,15811.341462618939,14619.587785588028,13440.921340057937,15200.483128725064,11254.987994466917,10324.783965098215,12175.245004106893,14531.783551816645,15514.48135218346,15559.194388361528,15171.798772646534,13969.061749425749,10594.081285058674,null,null,null,570,48985,65558,77478.322054773016,72463.876324662677,74551.043188187992,75583.357015631133,75256.551248945281,70290.811352719888,64080.303421001699,70101.093926458823,69222.657900540537,70983.288722127996,72944.582812790919,68395.995827041435,59447.652129234149,60087.402783427533,51431.877999984106,56168.48588376923,64712.14986867382,67362.166024191771,75052.886799154934,72295.690306062563,69896.428165834033,65970.783602897136,65300.773576418491,75613.697283405665,83040.217445841321,86516.676883560416,79455.497288677914,71768.360393957395,71586.155641256788,72000.278223694098,71090.410678558575,66307.365602595615,74261.233721378288,73166.134856011195,76067.290450064029,65227.38535369192,66092.76491068161,70260.203538120491,78638.908097710228,75048.506155245093,76908.810454763588,79982.947349317634,85194.672170967751,96591.962024962893,94490.769523601455,92065.022446129864,91166.625768546917,82236.794702123749,90509.299629988687,null,null,null,570,9149,8684,8236.9381639430376,9049.8362345461392,8794.9419058501207,9189.3428465337311,9215.0399852635292,8733.415182939616,7194.3867843500811,7102.3273649905295,7736.2504791877273,7934.9865681137217,9219.7199602068522,8826.6882689639406,8983.8208199625533,9615.3310982682488,9469.1517058453774,10108.956592852852,10158.044742142018,9048.200043095585,8588.1098617126027,9279.1974161440648,10607.152083976096,9964.626259372626,10611.585870231178,10886.521663323561,10058.240209607255,10604.742254381887,10381.845975905073,11208.292101503983,11460.910548138778,9570.6873633077303,9721.8253887595401,8929.5415775370639,10332.602531060362,11181.216181172298,10408.191233325808,10198.949276519594,10855.743996439027,10211.618671587676,10272.664226439176,9150.958303159463,7517.1345226681151,7141.5450218320821,6631.6878766110303,6424.0830947646691,6646.5123307298418,5735.5421396834627,6259.0465583202867,6813.9993772714406,5767.0867142360412,null,null,null,570,1636,1636,1996.0452769710791,1615.3093302311217,1617.7139211365447,1938.9215221562836,1646.5702339545749,1659.102236292819,1442.3316145343495,1276.0087742671535,1199.1594688652806,1138.4167412750739,1368.443686974952,1662.897896436401,1435.8699716594715,1598.7608215343796,1575.3071423036765,1708.8274549051578,1433.9733012995978,1540.9994630933409,1545.5619110980813,1630.387468040647,1487.9121270310154,1518.527305956339,1347.6666863644557,1421.7750792022832,1421.1860270990455,1558.720246313336,1284.9013171094293,1300.1026580667617,1253.8974755640224,1266.4358722126121,1090.575047230798,943.57584401813529,1505.742712927228,1564.4702333526452,1743.7210975389216,1730.8500792529203,1201.4219732586298,1795.2523002598473,1779.1613609677263,1363.7377501034712,1470.1732186317095,1718.5693784520499,2064.5985932475946,1986.1835615799566,1732.6262657291761,1737.0419387281243,1852.8978411698781,1877.5017805997848,2088.6440032163955,null,null,null,null,570,401,450,498.08791226121099,586.21448631371106,486.98717496660657,550.08728361070519,498.93892540591065,500.01264636883701,442.13788723459709,424.01665742780426,393.09186096350214,457.02806599297156,467.49840121290936,547.53909832845079,493.93160600467365,529.74272237341427,622.19699800698857,631.5145091951232,562.98606705920565,479.4194707671831,400.33584192571885,474.04715735028503,420.47573722880713,359.18270446588485,304.54868445923216,360.05937712117282,486.79501904828288,409.8938062033717,495.29541423631559,429.24254749095269,571.3551354069632,679.65676904375925,674.91574576763264,789.3576602912334,709.34416687789508,701.23568153257577,760.96100276802758,678.06824985577384,688.33467768627008,684.79385841813428,671.08071773837128,633.80451838502449,492.23570250628779,414.3203776588939,516.31610858277963,591.19375905203981,536.84408541372159,538.84898759807754,597.98832049216912,656.90578494175202,740.9059929307582,null,null,null,570,18067,24846,25944.793055908482,28307.744920752655,31489.166371866115,30847.864541905095,30287.097443335406,33609.9388573217,30678.142152325334,29481.750244017174,28508.334533917379,28427.911408846558,31144.67029367901,28399.89001363143,28327.407510316691,27262.444738150178,27168.74273993824,24350.512673690657,26801.898962887055,27533.732310476564,28298.317578461003,26722.298491629241,26951.127875727194,26311.920827869682,27301.692854156303,31360.789151675097,27679.479743914126,27071.937078156479,28873.877892496621,31801.41748442789,30961.979853793026,30884.011859127171,33482.481994988062,34450.885349955002,30426.463080308629,33154.834207114131,28693.357414591494,27438.138512131489,27894.972997914039,26461.118135018274,24612.454474787348,22695.994380699434,18516.91288672894,16486.125869535623,18742.259003843817,18429.940700739255,25111.467459963431,26848.656457602232,22838.578746111722,22185.959884392116,23835.278907547614,null,null,null,570,48985,65558,50969.961031984865,46011.819595212124,51391.307782627868,53471.474448773355,42412.262060836743,46509.519188378377,48768.544936973085,41326.011034978001,45693.558686958087,53926.04841333229,51684.090478268685,49545.525458010437,54265.855745867673,51231.766191754905,46681.389619367583,52010.446785325345,50904.370844335681,55840.129819199406,56035.032470512066,54000.07134970765,42838.271532825936,60354.949901238986,56689.271618198749,61507.155779495784,65270.248688327702,60992.955656997692,65393.144111214475,64901.500529398945,59257.720397785073,61605.264896057299,64305.345719458572,59047.555927461464,58026.768438251347,60621.757087808983,65648.1733381511,72484.871416896,77792.629474136207,75541.270990581732,69201.141590388201,74013.270752300217,81845.458604294181,74706.580585153351,68692.933760832879,64310.708363751044,62615.700269001551,69708.971966055891,71107.25612072456,76210.827047249128,77563.191141111995,null,null,null,570,9149,8684,9342.5217130059846,9246.8657603327483,9864.6021754269277,9843.2508377167414,9969.4021961374747,8635.3223855549659,7740.8865735748441,8017.8535508719087,9143.0576716195883,8824.912483138598,9262.8802030126644,10345.383262687201,9645.7783350592672,7750.3875571515164,7713.3535571842531,6364.1623723117473,9040.946894163033,9592.2955130913906,9154.6118523982659,7106.7070746428126,7353.2735154328584,7393.1989133712505,10208.948469419938,9450.4719813113406,10407.79979858669,8789.5401910308519,10159.27154310942,10662.838457519492,11746.687404462522,11837.00934276778,12793.275286382215,13296.362763404964,12920.749593618482,11999.715538726323,11512.466565646102,11731.579707900941,12209.48776830303,11989.11095308529,12118.954740466592,12598.297210532088,13219.985674650632,12928.110501292536,11927.683350044632,11776.56666736956,11297.001123447284,12428.242353009266,10597.698200047689,12355.269384045787,13518.813134995164,null,null,null,null,null,null,382,547.36400000000003,677.43799999999999,708.21826190746924,773.23360191937854,764.62720694182167,750.57680903454877,755.60726458853253,711.46038804244449,669.31263317411924,668.8062603047083,632.9295742105021,613.25195273075644,729.04717292905275,713.26375946459768,733.3699916934163,695.70681568480609,694.82474645194202,705.06179392629713,662.13709231196719,639.01034896326621,660.26424970125561,622.02050260943736,669.2746673319084,658.09154113305294,655.09324267151032,764.48894509948582,732.94396283685865,762.43028601909907,759.36738941690851,731.23456188151442,719.92562280358777,723.01993000291327,653.76429443821371,631.99363916886455,655.57121694654802,662.42975970473594,611.12484348279304,554.54006500890682,560.85673846727138,558.29645739686362,542.68729924237073,552.29568528937045,516.97340836324975,506.21927042700821,518.69104736404336,553.48623379265894,563.77316040849951,582.27642729631384,596.50836843085779,553.16356674189569,524.32058521977171,651.02695378387068,775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598,1636,1636,1120.405027204833,1270.740333689306,914.15319406621325,1255.0325303025111,1612.7061119570967,1533.565452476402,1884.25482742751,1912.7901095276241,2153.3942448012003,2372.0364054246843,2388.5785438141447,1827.4620699946265,1840.0922517922738,1984.7985986883955,1803.9596526370942,1604.9958420014518,1743.0900803360194,1603.3758477176552,1589.8464401650056,1608.4378455703873,1760.8551311822184,1770.1092288120594,1598.4150256267253,1571.8726641734622,1452.3445155203401,1683.3101422702207,2102.0440359806948,1782.6345297950115,1688.8801598479131,2168.8400561435769,2425.5571535141953,2517.3525943404265,2615.2208680116291,2769.9762852049389,2463.9433943294021,2592.088742438671,2266.5093412990191,2389.4055340017717,1878.5522926580563,2071.9161285178971,1616.6614865079432,1440.2285482091806,1762.7884348973398,1445.0845204715067,1466.7493076909134,1674.6683309369048,1783.7466001649118,2217.2241370672523,2171.4303472292759,null,null,null,598,401,450,394.35538204741351,457.24302225074968,482.75411861768794,429.76636801164591,336.97885426230607,399.76693081079185,359.31210834355562,407.03373432782558,389.30865446534858,407.75615165477211,419.90770047034209,425.057094809533,509.15098856586474,519.49102193889712,583.65847338898084,617.75721359983709,503.13188723902675,569.73466991609735,605.47820737950963,527.22178216590817,601.80386343789155,608.30635855621324,633.40718274905157,669.94805860255099,645.51618416744975,663.1877439478227,717.08794726160158,689.90272404286407,624.08459545523442,578.0832618057957,594.41372538021551,568.15589420626407,690.7878886686135,661.53628318072003,666.74506681763376,659.98805072144512,520.59068301015782,578.27802140567087,596.75386951222106,442.69448084552391,553.73644758256,503.55142818373332,397.80425406445977,316.66478421911557,260.63944959095858,253.08929160891563,305.22254178481245,359.68125120515629,437.39078945797638,null,null,null,null,598,18067,24846,23789.029900440237,21055.735227766072,20156.95685968297,20714.687613352871,18284.672604842934,18844.191039149635,19514.605420681251,18708.892108650936,20579.955525131154,21711.885398452614,23199.86710064402,23013.081502868703,20756.865253305885,21120.030642646441,19501.357315599067,22888.33168735541,23220.166768826555,23049.614330209548,22291.845434778308,20849.663255804295,21387.006733703725,19305.288891161086,17147.748611838411,16089.57539880615,22471.957909508117,23745.174876886758,25319.167743317616,23872.095142343311,19559.665851023845,16643.081791905825,19997.015679609147,20425.076484163776,19768.092899095023,18968.515261733231,17375.271180279131,21361.764567665916,22035.031816668317,20294.827789093088,22869.354629611094,22409.452944255772,22011.041852048162,20063.910809965972,23354.362300878889,24072.938484639595,22904.275927262228,19841.088068386853,18978.602652600781,15070.095973745812,16704.441223369799,null,null,null,598,48985,65558,54587.210521163142,51937.503665714517,53313.369757369524,59116.824317099228,55486.338916815235,49354.687888899251,53659.083343675127,61669.829681379568,45798.397536787801,54224.075872260401,53070.770379432382,49846.90136536619,45306.387749716618,42554.090973992512,46979.780925645049,44843.93961229235,53173.745071217636,60315.06464808419,54221.247162174237,54080.138358397402,56897.637087729927,49665.042526660065,46035.102317232733,38476.783310797982,48665.898360427454,42081.011021678882,52889.067394289501,47604.245532292458,53576.279316742162,58790.817213921036,57765.233083100786,54781.039056795482,56506.322036077523,63338.891790484813,61476.744672299479,66826.514479128527,66928.38135977737,63698.046859359187,69585.176559070285,72372.807724346887,82220.117107184022,79664.115093912216,80285.433244513246,65219.423541005315,61959.353872015075,71245.579051402194,73145.749306731988,61992.898462001293,58777.701447264568,null,null,null,598,9149,8684,8532.6574767207658,7126.571690384857,7358.4750407339343,5960.4735651267174,8402.6367860467035,8817.5450188587783,8897.5815305685228,7344.1919281891678,7155.8193795183224,6467.1798568408167,5395.0015582518772,7575.6865136127408,8355.8634386106314,6696.2538370935381,6260.1622591804735,6445.5825997542624,6975.2395160637789,6138.8810956354982,8685.393056722558,9039.0215196609679,10446.434774354737,10539.043794331355,10700.627811129851,11846.572013181758,13040.887063404125,12349.6889295001,12731.43739964236,11856.331879404017,10716.196575970356,11019.181160886577,9241.846975614857,9361.8359584026457,9276.1856104921426,8719.5301668863085,8002.9121441144598,8742.4902645904331,7960.5691528340558,5399.8377298130054,8068.8702383132568,7736.0240924769623,10312.316805810227,10323.321683778591,7712.4541611354598,7139.9099159425768,5401.693889433699,6194.1192626091806,8161.0595968402322,9303.9224448176392,10658.96123343348,null,null,null,598,1636,1636,1978.5576695492437,2313.621544115605,1952.5096245739701,2265.2094634013092,2402.2299486512065,1969.9787031080855,2414.9869382968368,1874.2226781304594,2091.8821895925057,2344.9631157854174,2020.1349339216542,2075.2077810215128,2034.5623693129319,1852.1271895424427,2173.3821178787657,2193.6111494269358,2057.4537107837796,1782.5892647275346,1691.7842712487641,1850.6776240609991,2115.9948002627852,2175.8154974082095,2163.8126124848854,1954.5760290525623,1946.1496648411087,1881.1397603440669,1593.6030926288954,1607.4561205400294,2358.7281677048522,2279.7128861116462,2394.6370080573638,1896.8216160111645,1856.6379757964819,2104.4749352402482,2101.7661101436074,2253.2767259726047,2128.2962112937112,2387.9731997688732,2587.2589030419399,2699.0374314411119,2425.401443753793,2456.0545794364139,2537.7345690238021,1916.7487768409653,1463.7703016239893,1661.6922756168451,1613.2069514465122,1420.0511888757574,1412.8480053542962,null,null,null,null,598,401,450,570.79394105177005,648.3015245615868,570.10791244046436,611.0829681664635,618.28253626236085,655.75283336270456,688.49668406026922,680.16318224222027,580.73835122458604,586.33098754398361,608.31052501476699,656.69170786002337,609.27300123835948,594.77413135794063,680.98608992532672,649.84864263739235,631.47972231290089,596.97242418674864,477.65419284759292,409.64803873384261,503.33090650632175,576.15374553784477,504.25101474054406,448.60173568311706,397.95993237194199,415.63724343794115,447.62968307964235,532.38180079936899,543.95850151939192,500.74157813956009,542.96393237688221,497.14983760363782,576.4891614276105,517.5579417251198,461.22254528872804,405.45465475454546,347.12919482773805,392.72320857913826,404.50052155982155,282.09463814678395,223.26515871874477,333.04289439119407,359.95609142494334,267.47649581141707,351.8685012230448,418.23442082570494,451.28240046447803,488.99831719624393,457.7358271786768,null,null,null,598,18067,24846,22695.39103251095,22234.318709100848,22545.906132976685,21927.291456668503,26761.66689382201,21519.285091935631,21022.531200435227,23449.892214935935,26153.776538811839,25687.811086333724,28952.55584071052,30104.482659695837,31351.024053356137,30917.751892474687,26998.711723287059,28356.966650434715,29398.034240790599,25269.079741418718,27995.801781680981,30173.228001398296,26955.385168343902,22599.366392738295,27763.814456262699,23682.005238511556,21261.083630153178,26100.192653310085,23532.598803158762,25453.153077336749,25222.446902707321,25442.97531171672,24763.382729905028,23630.462829443943,24312.790116056374,25155.022472900226,27910.442616893906,25349.982807708806,28709.06295755578,31072.424438001603,31010.771835464871,32608.897462604586,34731.914835194541,33207.135928202581,31029.532266933169,29648.356490776376,30080.807033646121,29212.609665003889,25098.466257545289,23727.127622606818,25064.165754192109,null,null,null,598,48985,65558,63172.105441556952,69735.398666266323,66572.988776709477,67647.177423183355,69148.089326945905,76164.633774937072,71393.637887276578,73586.015015917728,75852.497820992663,83185.67510623303,76352.698142915979,75704.067823566729,78119.914380032904,86960.079908670697,82671.076359779574,87413.773767075501,88443.672221044297,98920.766865463753,98615.722226794387,92029.231363861021,97133.753357950918,110277.60194222607,99211.326783759636,98904.367182828879,87755.801755672495,82818.158840547956,76595.379325516275,72572.651252917538,69641.052880652016,72122.082278152229,73473.431731541481,79011.613876549236,80813.989665775123,82036.728644139905,80574.16273105728,80106.165649705072,81643.771300655077,87421.817164054664,73331.865811708965,72330.440718886297,74355.729503806753,75982.689696689413,74989.995359314358,71541.110863988404,63173.910130318742,70715.166086103869,66113.421727227251,62000.015701285323,74479.534258970278,null,null,null,598,9149,8684,9508.4362595523526,9740.4485940511677,10270.744393482375,11678.588802258868,11643.997031058358,10822.005147661592,10630.042157689806,9822.6924953830494,8914.8008734935811,9142.6356992400997,8458.5001789787184,8054.0171685832911,9222.6845169775934,9461.1262172869247,10040.922944933209,10731.405345469555,10870.868226531833,11517.00354332688,12084.518849559852,10506.50224951288,11777.471629720074,9241.2029473409821,9262.363273585177,10174.950157183972,10414.009545706314,11246.219946029269,11394.080129252843,9626.054174950059,8717.4627222170984,7750.4154468450197,9549.0966758094837,9006.7898816979487,7882.7949853320406,7389.9087111176714,8297.2372450916173,9608.2529699602565,9228.3471599218046,9107.7249003255838,9315.7390854227779,10585.635116492635,10516.726280536906,10496.058888920659,8656.6951568296754,8011.9003888407442,9902.7162041984593,11972.74936995899,11933.931916482339,13100.982440099935,13895.895510726092,null,null,null,null,null,null,538,547.36400000000003,677.43799999999999,624.28797049344325,585.84887220583425,586.71257382611418,575.14344533948702,536.80442095359729,554.21066284445521,560.92607276203012,562.93894853440463,548.41388794314116,577.64438741960907,586.33861714158479,602.91262884367302,596.9654023698323,580.86282274106441,582.09799824753372,633.58064841985561,627.82674878976559,649.6074538970546,665.73161949619532,628.36612189363927,677.6494414478716,638.98732820602368,612.5854824115238,606.69558759419976,716.24360354546138,717.04119294856832,778.62610387006873,731.89775221666548,656.54640214175481,619.32833684521609,645.96548474086501,639.42454190472813,668.2196538576901,657.05961824257554,626.21964724969462,694.95996765329915,655.72619099230235,614.85802808408209,694.70763486600129,646.89000130139414,721.28041426835364,676.72421484312679,661.99098032724862,611.85885517592249,555.11453126604204,540.43797369746653,569.46819052940339,524.38966681795648,576.18069657217006,624.10001623098015,505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,1636,1636,1319.2652905440136,1334.9382792306194,975.08085839688511,1424.8545304513648,1517.2875369683852,1153.0008758095728,887.89081537491506,920.20929147400193,1497.316044740016,1383.3613786445389,1595.1360373849636,1622.8369458781283,1525.9280414300438,1196.6232787561585,1043.6615901345529,840.41277852168787,1217.2360038774332,1352.4274733493385,1329.9392366684158,1050.3294874809981,1301.5225980659877,1193.8283165639577,1095.7631323338546,1257.9909342073238,1555.8450508794699,1727.6667444944867,1745.1634256957241,1126.707995111339,1285.0988866249706,992.79968419403644,1209.6105844168046,1568.7231455122082,1448.674393907032,1316.5447397374103,1122.0466070459813,1047.2508381292953,1558.7089444189855,1581.1282448688862,1788.6496698113178,1565.8424629660965,1086.931537942836,1025.014693273773,1039.0676612030113,1451.3277618804348,1259.6318841933082,1409.0641417639956,2065.1624115681871,1711.7664155045491,1335.5643279985666,null,null,null,625,401,450,420.16306128979033,373.85384558416069,416.05865787220807,434.76371844481434,440.90396660600021,406.57086716944457,446.81105044729884,579.41460501080542,623.34234205418704,718.28664329385219,747.98267024910444,733.37338689738965,712.25104338362519,702.47266228281978,694.54107499645784,731.03645239558523,735.6755589097113,700.20907142711826,525.17639436570198,483.76822344968565,509.73602969528673,577.52774975875661,659.51623274190251,572.59635135641156,565.14284746412227,393.65360166756443,355.55444880293857,387.86099029004311,423.3342781412689,526.75022816891328,519.70403449533717,686.7782537226384,693.68295134933419,670.49862228081588,659.5595833851703,551.69267074643926,431.45487514537137,417.06712919549949,319.71671440962837,316.67131969585824,331.78433995565632,268.11256174340139,310.1790470013616,293.99596206747441,471.88700642167538,577.23837215314563,609.246819602767,575.83267172186879,600.05005309952605,null,null,null,null,625,18067,24846,23301.968914012341,22808.81879180541,22390.110415345698,22510.051258128799,25068.80822120568,24881.891600379637,26811.221536373927,22408.168456674932,21475.035397886571,17973.449115527692,16486.054746839396,16678.23646401328,16786.5203763229,16444.716870633707,20621.903484687391,22982.831650160588,18288.809152894624,21240.154871151419,22386.626220746861,22486.588105920029,24497.699082172287,24996.782700081621,24805.815738074831,26413.828968554892,25497.969592508976,25534.107284090136,24600.961920407943,20514.490143330251,20866.509244668439,24785.422888418063,21389.071040638391,20081.76187417964,21687.019879199714,24775.285312190277,28740.218573500097,23541.933876968313,19571.247487362321,23221.168846466815,27514.498048131827,27184.889086133433,27904.854122928456,29165.963814909497,25677.814449879486,25673.398306311137,24334.455190997262,26558.425792301776,25720.563420990373,25627.232089719193,25242.258108800735,null,null,null,625,48985,65558,62977.725596956268,47188.763563348322,53708.114281114613,48577.115831639661,48817.837360747391,52137.118727677771,53450.568234233157,54371.820240712223,47814.335363032646,49690.753235356649,48716.425998369174,46572.482134880898,48687.108450326683,45989.67330787798,49754.175143171495,50612.305548701552,47533.450536499855,62582.329700383314,67601.40866727737,63820.234553580951,64446.353652607468,53660.126878228075,49867.285289921463,57639.159650562688,47626.907957742376,48522.26025400692,40833.644738592448,34783.780158255351,35950.406222404541,29238.551258417647,23673.143628819264,29338.977598271129,30582.084538753785,36742.137360264707,36608.943080154117,34198.500279446584,28735.311206258706,31418.424904013104,27182.788822050257,33477.431755602418,35209.380288291635,34564.586713501478,45237.254958273523,44551.363003763836,30675.389407221141,22551.754106422355,17326.03728502549,17394.552560224376,25487.535343185806,null,null,null,625,9149,8684,9016.685323918673,9205.4957305080352,9563.3247209284873,8936.8601128320497,9078.3749332171101,10335.347114774097,10117.842326636282,11018.826784813731,11154.554395011839,10237.89615800785,11012.763845738402,13014.275987781191,12582.867471798079,11512.490306741565,11772.807132875967,11848.987750292215,10476.98816374313,10395.380472371873,10492.750169414421,9938.040593914553,9982.2780280356255,9388.7124423544719,7527.6214879727131,8755.9894206841291,9319.8929308667975,10483.848436438569,11642.014494070554,11877.603223598599,11202.507240334504,10338.894545008494,11261.097666204401,11041.253636689165,9743.1159376044052,8464.163758259514,7300.9042594989387,5878.8857985957166,7233.7530171167746,8370.0968299233136,7430.9566831854445,7491.7905492243335,7948.5167083736578,7370.9823958456063,7072.7366558778285,6490.2715536934165,6830.5962509752944,7260.6705240519468,7085.8633788479783,7280.8483962172131,7029.2416612917505,null,null,null,625,1636,1636,1573.3882852875465,1437.8191631837337,1505.7278027759326,1777.9509196509459,1765.6947463714321,1663.1920933737094,1515.228911327456,1974.1777703384978,2175.435596633672,2321.2012935455759,2496.6756120806886,2146.7102682961654,1807.6954649392014,2065.0823183912248,1918.4133332442204,1777.4976410952634,1326.7511031247716,1766.3726103744959,2032.0982836553264,1870.4111920658831,1726.123449888036,1322.7405991662463,1290.2481828727844,1470.4008863291685,1678.553030908676,1764.2022620243929,1466.0364545544344,1537.0778646191961,1564.5731015577423,1283.3369961817746,1230.2645812088826,1124.0895807719207,1356.7262615662676,1718.9590714016572,1556.638634249246,1459.5254686326489,1706.7922599046483,1271.6774923859089,1208.6932620702487,1435.6296512505057,1258.3300236328387,1123.7105837408624,1306.6708337851235,1753.1092541868497,1765.1924526686682,1793.6815986899799,1778.8533895001472,1579.9703285623491,1444.7551987207648,null,null,null,null,625,401,450,543.6454168637963,542.14060627336687,510.76828256018518,535.06813623880623,542.72909760056496,468.73198413912542,606.38115062574116,540.07770075866642,507.27754378309169,622.44497104860545,541.83061229963153,475.60352902652033,481.27173619672567,516.59243711277759,460.44673330472244,467.45097757914476,370.95028233142489,266.97840818517705,274.79206338242409,367.99567287576065,354.89224438871832,391.2484488428579,536.11637749434817,541.60632849987087,424.52709387645217,505.57872146690499,552.31050010873525,580.82932635798579,651.81499029777694,611.5609716827455,550.62014135859795,598.08797315597189,602.84172603716775,552.96442898945725,568.0511485530883,547.82376558525823,588.73315514870001,615.06377310583093,527.23922466998988,557.38881711536715,610.35850897477167,533.51842075015975,401.82419615078322,386.49402469056105,456.45906749403252,538.81861458675326,505.9887270708316,421.64444162122572,421.46370965863213,null,null,null,625,18067,24846,27146.45680790014,26773.884516300222,29555.813320770867,29331.22583190932,27296.871793883514,24324.390658211541,24200.91694726529,23723.714073373481,27187.779893786654,24953.878682999213,21087.646910546682,22831.614282838163,26160.438115214114,24281.929836394236,26313.320775264816,25999.213439488143,20239.679357053705,24680.604923222345,25359.65002326628,28316.183042840988,27837.770438498126,26727.41306656603,22387.266975453727,25316.318390721026,25795.926589322029,26939.2389543932,27975.95298680745,30588.706956643924,33019.261084207254,31554.020768826445,32107.176936411808,28660.576794557834,31645.541468273834,31386.111726822888,29391.124869209161,26960.732428787418,25511.567475471078,23982.832982138727,24896.843416612995,24216.582133875694,22829.779198741893,20521.056222168667,19946.867621378307,19652.527025612922,20335.788724596947,20480.338919987138,18935.884401170057,21614.265402706747,22766.018921674036,null,null,null,625,48985,65558,65697.43251846495,79107.56540296867,82226.690719128732,84795.930014781261,80829.923434947967,78265.274031676207,69680.697081871724,72278.523295890176,55943.702217495273,64339.034942683138,56499.511412652573,59708.047288807749,54372.876207256581,47719.714408992033,52364.217699507972,44849.09044200051,47047.685864248771,49470.031499083118,48483.758527332247,47496.69594510951,41120.862997624805,48303.280876265009,55191.585901518753,53190.419657617014,63124.983923147563,57690.521209339284,66429.4921118723,78347.238761843662,78266.980650233774,83286.924852609984,80854.178033866585,87695.887847228529,81196.080571987113,76367.150280775153,81382.981302676097,91379.418652615088,96115.415531247156,98198.687515588128,86904.712342666113,80810.839537601685,77676.217051972591,82255.238751915618,78251.81271639753,70628.331252445452,54371.129504228054,58393.261796211897,51190.648425021493,38274.485229401369,35066.868110310788,null,null,null,625,9149,8684,10375.606302768105,11542.062184871849,12560.762301876304,10948.080068385058,11644.623307660628,10080.163688949018,9558.8675788980909,9583.0839407146577,9766.8796910617039,10958.063303511179,10786.387051599193,11080.024149039107,9361.7362336902333,7653.1479556201284,10477.115861494869,10008.672146219171,10584.87198773731,9125.9884642832949,7578.8211935432191,9472.1193213337137,9839.6237151752484,9936.726687311113,9398.2775723804934,9762.5276650036521,11856.015720622279,12614.285355317101,11723.09003399551,10831.297616344746,10395.477103205867,8058.4359711621601,8396.2179213618765,8069.7484874057627,7970.9581378786288,6651.2193895405444,7185.2307775705149,7527.6919323986904,8069.2390105431205,9012.5872754576303,7964.8200267043903,8264.9732208527803,8353.5968231310471,6300.9335761078419,6627.2092414482713,6352.4844843421597,8351.6190058907159,10222.971453103461,11250.835548788957,10796.100392454053,10676.575038623747,null,null,null,null,null,null,442,547.36400000000003,677.43799999999999,647.39089504547883,598.32711660165694,621.8448947276438,611.56325529843355,648.6090323786608,656.89377279892813,693.63762036135938,685.81067287421831,674.53345438710994,649.64660940611361,645.31904435951856,661.39711604638615,656.2898203035794,631.90029539647219,694.34363934790872,737.95464028305128,657.00014859216219,714.49523420712717,690.79930606768198,666.67473647689314,701.93288611530784,699.57214665490324,692.31662164121587,717.59134330508527,689.74681153744689,656.10787087559811,630.51941733729871,577.0620888817607,586.61994726129865,644.01250486133483,596.87223091086184,636.23967362168764,647.27566100396314,679.09039384760945,714.4655961516861,595.79060323602278,514.00130747779758,575.23017463277313,584.59412267718858,592.70277246603086,614.84230051416989,605.51147691025403,590.17705032802314,577.74474430736268,586.85116488189067,634.16611696883263,619.98999297743944,611.56893341419834,626.86029945525593,640.56254037675842,673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659,1636,1636,1457.369319479184,1154.4573903179121,1215.8125570594129,848.94564215616515,519.19203942351999,473.44956884278952,815.8364023649151,911.94165938319134,812.96704070987062,493.18383398018534,573.87960990321403,960.11201149726128,788.9635001685665,617.13008714618763,920.43763153295788,1001.7032532433477,938.05857024608508,1230.6807678064697,1416.4374842682976,1795.5568978891529,2005.1560092328655,1858.1094589867196,2033.7167738415624,1593.7349586404225,1796.4646630410234,1260.4248254947322,927.88348660464794,1219.9942087951536,1508.2585090764005,1624.5948809749689,1719.3623714277558,1618.8389039760748,1928.413562049036,1982.8787694985103,2282.0028283773786,2092.586865666236,2125.5626921956646,2097.4997685632902,2171.1773427000644,1615.2704316868467,1018.3557031814322,1024.8973729785296,1230.9630060613792,1030.0195961318595,1197.3534235068676,1601.2023317852345,1826.3443775830315,1614.7998138922076,1691.226029844212,null,null,null,659,401,450,493.48934817404813,616.07941885636876,587.14609698674735,571.88725542415386,594.79113188640883,599.73837480686825,632.72982175957054,644.20571638027059,656.44119464564358,639.22550839381813,585.30877143366286,707.48989899434616,755.32875111817236,692.30813161135779,665.11416984859522,593.43548287067858,535.26406942533322,574.97544733142331,540.6678221757096,653.78880257882497,514.21212051683483,486.93134370903221,524.7611618056867,459.10813999726406,524.84518384016621,532.71052945825113,489.59650687597855,481.31097338856659,379.57978523302108,381.12690457544909,519.12129430634434,528.46360560457674,557.46054237434009,539.01145629339885,628.49226829652832,566.23603905362472,620.85817912377968,533.69709902087345,520.59760853976263,495.35423499615803,385.90644520895006,359.21556387287279,263.87402779779291,154.37295896456769,192.24089766397242,210.92643449473289,228.06229681796128,272.25059703473761,208.10346626547658,null,null,null,null,659,18067,24846,24723.633889930232,20168.097760475659,17841.744433378542,19683.636857124675,16069.987283887644,13084.829432267838,12465.49802279408,9317.2377288992557,8568.9338084448755,11909.741398030012,18585.934187668863,19803.815002976531,21266.996174573356,19628.375726707487,19939.606004171623,18215.706428767677,15225.857050475888,12581.792067323493,14185.664816661387,16333.816647003794,16377.728277895611,18959.784131546035,16138.207413766801,16479.110043343797,8376.7080363041987,9820.5701358870519,9288.538680176096,9816.5616392549728,12974.40327549197,9844.9310252808827,13218.784604423616,14367.488397814819,12004.908433553926,13942.032484640469,11333.317772404675,15490.849629999735,18210.519057226691,13834.397682985749,10282.335773561907,7711.372158766897,8137.5615185565548,11240.001275148656,12807.553436216685,11878.327525316465,9200.2571937220455,10092.084772094455,10708.791631300985,13235.354731476746,16620.925327957739,null,null,null,659,48985,65558,61203.839721354445,60980.045109313061,67909.233747596096,78705.268750329968,79509.403715583583,85184.512740807084,81241.65749839881,76674.748010207331,66997.753743774651,59803.239162842088,56191.156911520149,56365.224284368014,48514.577857700511,41646.967465206973,45860.083723885524,48918.605842546174,51966.266177713464,70204.46994238827,71896.091213584587,66615.023072325188,74959.387756586206,69894.909085050182,68025.665381398692,77275.140611833645,70441.791002387428,72538.309889026219,77043.893953491322,76210.396139660399,76626.231213434163,72672.485069709277,73794.16624288664,71599.590460632986,73280.383230472173,71346.314289327391,62961.769069391092,54206.918489236472,50718.638189488673,46700.612912279852,47263.622416782375,46099.002035937454,34057.682266394622,41191.336160595223,43400.53408640188,49690.767884826841,45154.261736485292,40505.591480488663,36421.92361624942,33931.834597922491,34212.705851459359,null,null,null,659,9149,8684,8636.2648241810457,9593.6218336488946,10068.499096845333,10598.569654315696,11143.184286566127,11185.82154748245,10785.267992234403,10309.566712699421,12116.874372670371,11690.018222245055,11853.978225976229,11861.951372554944,10743.772949517976,10525.668086164707,10040.556947106948,11172.179736020675,11219.278749324521,9980.8087986387873,11083.407857327389,10889.799254831863,12007.428062687324,10342.444034629269,10438.846936057564,9277.3716633538697,9217.2629703698749,10793.925341668746,9615.5692968223593,8478.9934666792033,7823.4603881133407,8071.5251959013622,9304.7884909616132,8696.9985805623637,9793.4109393711788,8582.6376024845413,8100.8541954989687,6976.0349845843102,7670.7453849817002,5981.8748070171023,6208.2777414719558,8607.5622094467308,10319.598557992176,9284.4897997729677,7713.8562645123975,6396.5337766734501,6907.0649059113248,7723.4659504056362,8096.270454353983,7919.7366002708541,8887.5306390382066,null,null,null,659,1636,1636,1825.3065168441335,1950.4090750778055,1800.8491517769562,1746.6565591608403,1647.4540644438093,1747.9875473297882,1525.7228163566883,961.98515830886981,1003.7142804768902,1245.2968381604685,1379.2510349704962,1647.8516081529908,1311.4358423516157,996.38307608635023,1105.4291715852073,1349.6686329448014,1169.2900513108407,1403.6448756658042,1462.2239893788542,1339.5093241549794,1525.1962333618833,1359.5755256975635,1449.6320748771445,1890.1030060738422,2079.836630525946,1775.2436321239006,1776.4007810945079,1503.7843836232505,1580.3718910111349,1615.4590691168755,1923.394774476501,2046.4364709830545,1917.4427485071974,1650.7987191743059,2037.8853210716084,2004.5450645876113,1675.2912337521443,1774.2892554930402,2188.178021319919,1961.642290781713,1986.1651792803557,1840.0716498383595,1940.1810609566828,2204.1298748362619,2125.0097473304145,2074.5942289075433,2049.889965020544,2088.8937550876153,1986.8888605923794,null,null,null,null,659,401,450,373.81858729914882,260.99434271555242,200.30449265619166,294.67693601163819,437.3606726218411,471.93217786990903,426.14790867303623,415.85852063276582,497.99984983506215,516.51976814821023,382.74331418811238,482.32392243408782,424.72161986553397,459.04049589604597,431.18645733653574,454.92264147480114,384.53524832825303,360.9340622658184,423.86135379998109,452.84573680348882,496.59926258855802,395.43898705634501,473.75395396850047,461.86911490430435,429.97247820485734,487.59092712483147,450.60638606356059,440.19214566498283,445.11259070759758,365.00454323505068,493.85094805694393,507.36004083811679,409.52131630047904,554.786289496564,567.30094175573981,596.33030833082478,617.94237044771273,542.24926273905157,596.82196676697777,532.44896321460317,545.5548813495725,623.78508569706412,679.07883712981356,686.54431341575435,630.91311029400504,539.82377212956294,478.74698521108667,495.22972326284474,537.45823604025327,null,null,null,659,18067,24846,28609.828734839637,26388.853611359849,27147.322220336991,28113.05391789936,24639.007366581671,26143.977969900632,23548.723072970235,22177.03562144898,20819.929005467799,18774.066442384894,21810.082164902546,26579.684642632779,26780.184754287813,25131.565912258193,23761.296722062969,24044.585759224585,24923.766164693181,23317.018288329276,18524.826724848681,19169.10763412658,16980.821745513156,21543.273488465806,24981.039863391059,24707.338873402379,19515.794766075414,14661.632754999755,13584.053133505473,14765.397424605078,17599.671670246713,17843.850870416343,20058.140090518395,22260.473960064694,21228.215457004466,19949.51739179068,23581.812125939599,25071.302386796615,21716.603464355318,23182.010017502871,23500.012559447026,25346.587830775607,26313.335362647347,23123.188414066037,24843.092611006654,23104.46658256822,22138.95800060681,22861.33852809262,22359.952250403119,24919.906470924583,24048.017891130825,null,null,null,659,48985,65558,69752.918860903941,58284.976100100292,64992.91564640135,61117.097681396946,58861.68181420015,65352.310363964774,82427.647581928002,85770.843081042578,90483.115081275784,87305.322306600006,85051.590683489747,81864.346454415572,92418.368492984329,89786.313788050524,87017.609780417813,94697.317909885955,91480.029677531551,97819.471108995509,94900.29056876275,106896.25471541914,95285.614799914852,91421.208076625859,91206.409986946906,87803.850541447056,97139.533639491041,95856.832780136421,101623.48697636733,94814.889045969379,95775.025648143041,89823.245667558309,91067.357172101183,92038.437215721482,91807.312602818653,101043.93908208208,96075.385296166758,97164.323235675009,92425.443690685381,94639.42507714263,101229.18406173764,87581.711069204306,85530.967859466153,92899.759842321873,93125.932235170752,85026.952556976787,77966.203694267664,76378.581568219859,80612.90096454497,74161.042603817565,62330.566141315387,null,null,null,659,9149,8684,8501.5919166953663,8044.5127007687215,7804.8411917398844,8793.977832820312,9362.9631234248845,10141.212073584884,9487.3590120110621,9316.0850431787185,8949.8793907645522,9191.3562688917154,9752.4560444303461,7666.5090709280357,7698.5729863793576,8267.0982342886073,9489.6715363564508,9665.5573459600746,10123.712368886079,10316.376544118801,10635.611546261014,10913.741189210186,10876.696251377669,12440.095455295343,12372.364832227942,10623.172516378207,9735.0582889866037,10641.72754754378,9075.5247850671913,9020.6682376660465,8272.0566567787137,6757.9819738289934,8578.4093775358433,6973.1214015473306,7948.8609391728132,7535.1079561512934,8931.2852434026063,8602.1887700577136,9223.0874774859221,9187.3506395611821,9070.2158662198381,9377.3392547592084,8898.8521472493521,8722.9804961318878,8103.0774934373912,9013.9642257585765,8859.749838440006,9188.7741043126789,9329.044962226877,9237.9977866297013,9289.5357456670299,null,null,null,null,null,null,767,547.36400000000003,677.43799999999999,678.96480795922298,664.64175623015626,645.2641267386482,692.29806338121296,659.42435072967396,633.84154356855356,622.86800658741709,570.83324378779548,565.1065643760694,584.56336132861429,650.62090983563428,701.5886400199297,706.19497374711318,650.86067770304862,650.27359615717955,626.07104949057225,577.29573597097783,577.05416058713286,603.67297297227003,651.03347429123653,640.94719404215698,638.32239787448589,609.70751339121398,601.21651184325219,500.22671136140525,542.76700066908359,519.65546096709568,509.99733816545961,515.77842828368864,470.35589152241255,569.21565332685975,575.72717847074443,568.67089046454089,571.42731809363613,540.85786952674562,547.34230209012628,598.87594622887639,490.61899470249062,444.33838587135358,427.80962917866748,397.01667885128018,432.64929683552151,413.09190564783017,368.00358548811289,340.48599589294992,357.06951784917135,365.88680573360648,404.35955286588757,441.36166241518492,555.70701241404527,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687,1636,1636,2089.9029353306428,2163.3569474940446,2075.6289242226271,2253.8653425467273,2045.9113138414671,1974.8647323662569,1576.79114319938,1684.8428489611154,1351.7627678701253,821.71925422961942,1132.0233996270506,984.04391367562823,987.93988367729037,1543.6732661068472,1407.8115123287575,1671.2176983449879,1694.6989901818386,1659.0668783515287,1618.824537687527,1633.9358504734819,1934.2821049724323,1576.1000392384988,1419.5841566008503,1358.5143214286843,1369.8050185863403,1266.8412405109682,1989.1993575452827,2238.5642000308262,2285.8735244354984,2150.5107172902017,1717.3118113797245,1955.3912420819686,1682.2535076986462,1755.477363635815,1642.1871607194209,1650.6945308299837,1740.9195535045017,1996.6553277956568,1807.3158100353714,1474.2549708784211,1818.9982510826585,1504.7698450881162,1410.0260977871944,1118.0008174385107,1116.9150868634365,945.11156661100654,1859.5560080564239,1907.3862339845341,2153.4775331892665,null,null,null,687,401,450,521.3074201352548,527.74890660140511,486.03620537552359,479.12291097554441,446.11066031548921,494.30996732012522,589.70752902163906,466.37444465257886,559.28732257424099,558.26026656230158,571.42087033301027,540.50436562956668,571.17288971773849,615.38889170420043,694.92162654204492,637.44620358160898,555.36446831244075,605.39261201457418,609.43981420211333,625.67149131427902,702.5021603821674,722.70064177267,633.0970963518397,554.14216447202489,585.25099621573986,528.52312570744266,362.14116920041533,388.9724129008593,300.9407478065375,249.94528635615353,230.42558269323456,374.72868239827255,391.73133672417418,437.29025631601468,544.30583972851582,559.91209349135454,453.03954781561947,477.21262390113583,524.86102031022051,453.40775692487449,433.12091669659912,509.81812789748233,579.60548551832596,509.59279846785216,541.6270156953932,456.2789625012386,510.02830331527383,571.13105500932784,552.01905806235004,null,null,null,null,687,18067,24846,22719.354253049827,25525.91625404482,23913.302163556273,23310.568312318672,24376.835954082129,19497.305244534709,19312.202890809243,18250.646163014975,20161.210075123978,16636.453115916396,17273.666074503337,13855.810179974545,15424.587242502857,15633.569558981379,17385.169518899318,19083.187258708156,19680.741866795852,23254.68844528047,19592.352684706195,18837.897787433696,16215.527196283323,15776.928597036323,18595.347770023218,17614.139023700951,14897.791132068585,14365.378852464073,18001.787259515397,17528.087626836586,20483.331018721194,20355.384155948119,20189.257095030756,23283.090770588584,24201.647394402571,20969.018938147317,19798.271917896083,18195.359598113137,20545.941230726268,19564.18790138252,18016.172074218026,19615.950165481896,19268.22510562915,18747.310552278264,19283.753000142729,18507.337225087653,21980.387694720568,22688.872039943693,23059.434204245081,24898.931875018799,22647.9260557136,null,null,null,687,48985,65558,68813.779805979488,63731.34794331625,49524.772336669863,50021.911891334537,47956.40155778575,53339.05851818034,51791.686977913094,60180.429749222101,61790.230950315272,63691.542314333681,68192.291191880868,68971.618402168751,67328.941329431924,65288.325912911285,64058.248885431924,66156.713641049573,65708.11762068019,63783.660342249452,64132.192868609323,70777.105519287434,80210.551435620029,85806.231369318048,89224.051301108571,80670.881716267759,66424.268990365847,63241.822435308473,54092.397469622309,50166.661772066916,58489.184170802422,62511.607120933651,55183.566265998583,58074.873533367012,64822.161779449329,62783.896611763033,66870.438302534865,72979.442408554038,74725.46551548432,66045.973328940861,56349.49735748137,55840.165912065757,48454.81243033096,50870.471102759722,43298.237334897276,43538.620275607653,34704.210180407157,31023.237161604233,36908.057828111087,32321.489529763479,36719.116463959755,null,null,null,687,9149,8684,9268.2965147463601,10792.102428146289,11645.745063736304,13009.625382256078,12542.222338094245,13319.350014431024,13204.879707687243,12984.903929758035,13009.907873864275,12875.379953117032,11484.302468025875,11691.905709149451,11461.279321978374,12383.428046097846,12836.053099639872,12201.672705459214,12893.122361213009,11438.967824035592,11885.310260883794,10016.008390989686,9959.3609455057085,9052.2179585169379,9709.8986524312713,9266.3634569058595,9896.6696178041457,10132.575118376217,9356.257629618909,8701.1975747498127,8665.9389249285614,9417.0762391702156,7701.1389343551009,8182.6375625418195,7036.833503816204,5898.8784654843639,4923.5740673335895,4823.3191580673256,6819.4712523918042,6775.6500796053779,9231.414423376018,9358.4097451415564,9059.3146313845191,10526.848602215458,10963.505804685523,11805.711518801863,9695.4072795804514,10213.19323949452,10704.648220221581,10266.311506032453,7817.5743475453546,null,null,null,687,1636,1636,1493.7181633951679,1446.515626496396,1510.176222043091,1458.1618691959075,1766.9035819096871,2144.2503406583915,1976.0473016953649,1754.9448311484146,2223.7187027236528,2086.1963680146191,1766.8103824329385,1399.0092748735985,1662.8323190247334,1449.7618444916211,1551.6713584300123,1860.602063058278,1883.0682055689952,2248.7781064427977,1772.9545355385026,2116.4163794388073,1770.0887609633471,1954.0026826795333,1768.6470193526181,1799.174062320566,2165.7936910499261,2221.9383312854293,1958.1038182715499,2005.1974365368278,2120.743046854544,1791.2248426369304,1685.2926719491034,1719.8901575753589,1797.7530845978283,1838.6135333736304,1691.4075919893335,2036.6983947220615,1456.1007307963505,1510.8818440626342,1514.2398371929921,1742.0318595727615,1731.2244749310646,1504.4446095299154,1890.3249219235822,1771.194134349101,1986.6190418313076,1994.5883267018053,1947.6741899440744,2260.138421901313,1969.4139702561918,null,null,null,null,687,401,450,403.01920587408222,375.08297845446441,349.83336528809099,347.38384939082124,428.08304451826456,399.35369342357984,485.12255260974638,510.29212609085516,464.19563754498114,497.92857134177382,492.0828082330591,478.43440462176164,497.01469450511547,483.55094035349316,517.50507131479822,585.50249068293249,504.46132526398389,389.69950557565886,485.58181026195109,525.91401218484816,638.59110160195678,630.39338335994296,658.24701283361412,575.60476416425718,595.02598188454328,590.90396892495221,616.55086597232241,638.43112419400063,721.41542794051225,700.29752748415331,735.2101285371391,749.4787378440883,810.16842715478128,656.60211596030274,640.98344701870212,555.29520545966386,573.27692890093351,413.35224120469758,485.69042314447466,529.24895589152175,520.73852249248819,544.31167392675513,540.45474938519976,642.68767346207756,685.41823222933931,674.49205143131258,569.9213624234701,501.19617896504923,413.98985436294959,null,null,null,687,18067,24846,24819.730453786407,22716.71014626724,19465.168065439389,19325.743316552056,18657.20726689294,22674.661354659602,22292.818628079836,20716.659426341517,21109.317912339582,23298.316465620297,22176.287906320082,18547.620066943127,18962.377814390577,20586.105113506575,23179.737936850102,23535.615328986147,21536.230842353179,22105.898067025893,20032.141089357396,17222.373091333258,16521.600780708213,19213.995923581497,21447.829395103821,21653.720781622691,22451.810468695625,25334.022809856644,27158.126222187919,26654.440072371461,27326.799704157111,25183.918316036725,27168.655186092277,24422.80187455027,24465.797831988784,22756.987931213458,27193.112986643828,27256.995492068945,25260.475817042185,25067.092426212454,24862.486810164344,26366.64987657926,24094.673235473827,22266.201436981464,23309.879867277767,18662.7705985705,18709.84381315373,17921.778379057065,20194.365352891917,23333.246023427793,24396.856784004613,null,null,null,687,48985,65558,67171.898293959282,71146.326902573899,79989.629082081359,80628.996982648154,76031.873077283715,70460.195567711155,62642.970713146329,70696.25193506357,71309.189513419522,76584.572568039424,85063.147774631332,75066.294919285006,78560.86270092467,82934.659265629729,76247.879360042221,79993.833210795943,82311.269414105132,72933.396917939914,66726.120195097988,65386.98773741637,69227.723072628331,61122.596092821936,55454.925551589637,61682.293969640035,63143.151161096881,52582.515857501465,65103.019999092743,69488.203506972175,64206.755651721491,59496.130997590735,56099.198813332659,56586.726095277998,62528.344940102565,55798.775097647907,64105.089631583891,63783.334913816696,62739.975767339005,66777.601379889209,64432.148606255163,60379.644670851478,62580.226656831088,68652.938298943787,67665.059345350615,73128.427990982891,75488.410342801071,76639.192194498173,78740.135919672059,81110.907047518529,71317.004309570097,null,null,null,687,9149,8684,9545.6397662205291,10966.094987186721,11161.496843838706,11128.405197327751,12004.378440067041,11609.846387794587,11055.406106401239,10635.830129152733,11219.976537182412,9004.1016768612135,7304.0492289693793,8017.1230140149428,9895.0380815380304,9541.7582628403961,8196.6942842568424,7922.6812110686787,7980.5570403234224,10186.822154325722,11072.641991593815,9987.35286885202,9498.7414752078021,8701.7918360090534,9609.1299237505518,9699.894758088647,9123.072974775263,9735.0612865397816,9242.9563393874869,8539.7953271423194,9513.6264713349101,10472.335720582543,10008.604166634133,9965.2069083368042,10191.980153121911,8870.107406058889,8529.1674216222436,8628.0264865959889,10762.374231134543,10645.540110260006,11576.303832811825,12628.512037296741,11061.403838220132,10334.976097650639,11588.909112182968,11098.142315214178,10512.014144028893,10247.06570867355,9890.8382701765986,10148.608329518023,10788.710132420378,null,null,null,null,null,null,440,547.36400000000003,677.43799999999999,682.98173388222904,727.89342337362325,676.05995082731931,682.2579977646833,677.47154376727474,647.03996609296871,667.37262656305143,632.90354512630961,687.62277910083367,643.83207032356142,649.55309567516474,600.18297178344756,623.46469003300081,644.80120984364976,692.67802755053424,695.64798322253341,686.81373448378258,727.63841834967559,686.78429074152109,674.31367810935478,680.28654037202159,681.53391430723298,706.79608415318546,649.63194347666729,601.59447141873898,574.79246395570192,547.97495529167077,534.37980127910146,564.05417213625105,564.21550822521283,522.98086853018174,615.261886073455,632.9226078577758,587.24313533351733,599.86058476128687,594.57010488286414,620.22558238635588,596.48692543943616,597.51532010503593,598.39799413861761,570.05535252090465,606.03966233239191,622.49178541039532,602.25980594904536,615.62501292505829,598.93016182726785,636.18792887538336,663.45973962377741,610.62800196490264,631.93172651309703,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719,1636,1636,1223.3248256730699,1225.7116186515318,1127.5098102466516,1311.202171612171,1222.988662436009,1043.8005062710133,1921.0487020314574,1930.4957013427957,1991.7948539680517,1780.6215634071655,1691.3067472147775,2003.8791786845159,1729.5705631308942,1309.4578201886866,918.66503599920338,1143.5197108036018,1607.553892206181,1633.0523315589526,1852.9326971442722,2538.9096370207849,2162.4118413778083,1999.2991027505939,1895.760690256649,1569.6881731801143,1724.3497700357946,1755.13924948924,1529.3540020571022,1527.7004653971699,1624.8130009288534,1861.0084133832488,1921.6827995343938,1955.7542065121047,1892.3206485751668,1998.8199248053138,1978.7498942027053,2049.1781921057222,1793.3314208104077,1619.6163560361474,1540.287098147134,1244.7735845138095,1199.0079654911258,1114.0731141784775,1116.2888571390981,1732.6654436497497,1654.0009079381614,1974.4930551496259,1963.0595634671022,1873.9471353317495,2087.4807742479547,null,null,null,719,401,450,510.45226117969219,489.8895484818774,460.825441824157,421.05404743136438,510.67275912690775,504.09386425483382,373.32270641286181,399.75019384591917,509.06308208744917,454.1592355750505,480.47742162416864,535.67466804580931,513.74096204197281,561.00018308573237,499.67135105803561,540.93724488908765,490.35874404342303,467.86716521199946,431.39614046161773,370.01757245827002,422.7398283253703,537.28250288926142,580.77188305177776,575.34161379225532,528.81285950300696,581.86015763999239,579.44088522855975,556.10310126320758,449.15121884461365,430.88040525756958,483.62785562503865,497.94138113181441,541.17390670465579,650.92158742789138,632.48971102520159,707.08669083538734,668.46890268616119,619.64601896746001,535.62482158219962,482.87136007900983,488.60457565885326,485.56239756488361,468.03109808268448,499.05861849117872,430.85866297723555,459.37947755760524,432.81830505104915,484.26502700275444,426.60643792414913,null,null,null,null,719,18067,24846,22012.665716342592,21077.284374851199,19111.955743071307,19525.690122566924,15636.586739264407,17166.760759447494,20731.693637951117,22606.07751072507,21265.69047356704,22032.209337936736,25865.112492239758,25460.116158410481,20971.365147602512,19646.235001798967,15651.750306257996,18985.882919631375,19595.471126325188,19358.58475871195,19184.799601992134,19827.432937687776,21092.403147957841,14804.306902313096,20279.002293410973,17438.812072878503,19460.864888530097,16012.674797395903,15286.418922340104,12898.413718177786,17821.839082804116,18220.112124165331,19453.094414862819,18127.077613789043,13837.915291603327,14710.154784482575,13024.530865239694,11697.287125888715,10048.511394843546,12116.632197613677,15538.360898820662,19318.892824911745,18291.111931980944,19150.804920498096,17455.059421248941,17564.954888328197,18110.670907802152,20028.846425287025,22730.021274690622,21575.652038240034,22430.979296913898,null,null,null,719,48985,65558,70216.591847184143,70685.473270494011,63872.398357693099,57695.901382893506,58671.289108227858,53455.753424321199,53430.886322716113,47706.854999361829,46173.840199889331,53463.914790897914,56493.188973314682,56526.545269433576,50799.701722888836,56527.793865805383,66482.376889694584,67172.285062171228,56903.406123698674,50877.480633403669,64078.834107156224,53368.176053269417,54622.994013139607,55968.144653614516,57417.992000276317,52731.431618337556,46154.128796753372,38347.977309168084,50453.93434341417,54869.033099739121,56102.671095776925,57025.466338469596,66572.078879741515,76266.558176423001,65916.840200782011,64826.986399960471,64960.562519634455,60044.590837312302,59181.416552426228,59359.199620991836,73303.831044325692,69754.196822733124,64338.662212750154,58777.929613690743,59817.681364914948,71999.599642781264,68932.706039434415,68508.293211970158,65079.002228601632,58296.907403639401,62704.764784108178,null,null,null,719,9149,8684,8823.1338138833744,8685.7726598733607,8974.0059237509649,8329.4576405851512,7504.2419079905712,8392.7770538882942,9665.1209878080354,8761.9898011733094,7653.6948460267504,7495.6009574061654,7028.8838165240586,9068.4308609282798,9530.8516740210398,8775.0861708482225,8760.5548952739118,9759.6061191778736,9717.8247965508217,10600.297611652413,9046.0381626711878,9648.3196442443004,9552.2968935284716,8647.1140450573839,8531.3800764180141,7933.4419947127826,7382.1792201477929,7476.2696933061889,7983.2741675097368,8350.2455651073888,8801.487888344609,8126.681844568252,9746.4431692725502,11251.035512348197,11194.761785431254,11761.871105903974,11202.237490696667,9276.9420330108223,10071.895292183135,10935.378619152436,10817.227746061088,10399.983520344271,10507.167589612793,10388.587099682758,11731.874736753311,10191.423293633123,10877.269352556452,10321.792832179663,11388.327429890094,11871.538158950585,11958.100563150983,null,null,null,719,1636,1636,1722.4159315318745,1878.0138420247422,1610.2653347080404,2092.8740145702859,2051.0254348110748,1710.8320180409573,1832.8366771686094,1452.1741285122098,1609.1458582446128,1993.2090230148065,2335.9364305142494,1776.6726806798661,2098.5884095186984,1621.4414972282443,1840.7258270898662,1811.1369557903829,1733.6522086845293,1637.1285545344585,1961.4385203728957,1772.5534032707274,2030.1479467705012,1867.5001216568046,2124.6000202140781,2176.0368559405697,2101.5244636795928,1685.2864178122427,1701.299708901272,2078.6390614538009,2206.2579217039743,2390.339970141612,2801.5949919116761,2677.9059896266158,2556.2557529445417,2380.0572251195949,2689.2862438358729,2498.3536682890267,1916.2448321145689,2219.2304504029694,1764.0278209699018,1759.0502930750351,1883.9776686018631,2133.7632311927578,2204.9275457347671,1990.2158690327592,2440.2075538410163,2288.9160400448964,2184.0902595919392,2308.965045413393,2035.5043806832291,null,null,null,null,719,401,450,504.58026335676561,501.31780443224392,437.45599073586158,407.56927048169047,503.37808965093416,417.54084488099221,436.4549709303468,584.80378540585127,606.30861237954196,530.08917519251656,562.15377696337509,347.43190090365249,309.41639605434898,423.76000237352656,398.18491363459083,530.0053132727005,490.70451229332969,473.01702070064323,456.9332287555776,509.1562191635752,509.57640913958733,641.50959098956355,757.88798967675666,758.31241149238758,711.05697434885906,699.65490205011065,679.42586022850924,640.50213717974168,694.71279173857056,646.30162466338913,663.07676793788255,594.33167335457404,637.2675536419689,534.3004614946924,544.29762110160129,590.50280759364159,606.22616247316751,501.67784526224523,500.72536788521262,446.22765705066024,371.15101117911706,344.50938820417429,465.78748403951829,490.50427577210655,434.68627762634679,488.02034434771485,393.79442645678489,459.53589852022691,549.41346123418816,null,null,null,719,18067,24846,22382.508803389057,21575.710334526608,24257.667502670265,22730.133106442485,21603.290992860424,25790.057490710864,25830.24248480556,25526.906435568722,27925.021637851594,23810.427052419473,23234.41282402887,22926.429085443633,23744.623983818932,21358.379344245277,20122.738781758402,22087.39319520213,22717.783538968295,19470.873497306126,19290.900665998808,22532.466819181242,24710.402412187956,24654.530395728249,25311.571407887684,27493.812260131806,27343.511311348702,26305.558748713338,24515.569491985225,23679.853822926074,23896.763794718343,24374.064797664254,27005.356399026135,31153.107865771439,32052.885587938144,33796.077277370547,35770.591091750044,35160.916023846024,33634.333951926419,33037.000429769083,36459.234334030691,34178.390601973864,34698.855895640612,33878.803493673731,32625.037546231175,30590.389682179579,26152.21696510254,25724.759471446261,21964.991520338401,23041.798235451941,24804.330563852647,null,null,null,719,48985,65558,67239.602252603523,62094.313290016333,72501.885845023702,62795.211205408938,69158.738118826484,62966.597883889066,77528.117773704755,80071.705265294673,77903.264505004932,77928.353404497888,79809.02382041137,65546.799367613246,65943.702893182883,55515.282747339908,59315.905571282223,67151.803341850027,71627.091465936493,74093.87238319531,69752.211949481149,67873.371611398994,60684.509358098454,60521.40500919264,56410.398909465606,58453.073558376163,65937.34619918371,56144.819573427463,61707.526077666487,68203.06003709686,65646.198984448114,68293.836512795504,73276.085439574497,75025.464748597617,82549.755754543279,87805.968255187996,78457.065210320259,76774.011398290619,72521.110492120424,66931.649065326055,64177.20291625306,68405.656833546353,51148.650621276058,57464.255348380437,59382.096785990609,65497.605444766494,66113.94623845887,74004.692139549676,73784.757130348022,63930.60430218024,58143.900922521396,null,null,null,719,9149,8684,7699.187963985547,7912.3387324095083,7474.3682046565436,6072.6477692095423,7008.8243817463008,8643.4398493622466,9103.9300123569119,9220.6209303630058,11198.644279026104,11733.351272567241,11633.274848981106,10854.263512061865,11766.826943322149,11111.391327585019,11392.353972389641,11646.113677311369,12058.836076249039,12451.406684152613,13379.014188533916,12856.176066934542,11903.362868718848,12790.695613934595,10904.494691989687,11502.005206399781,12176.426854583278,11601.981616094816,11337.378490210289,11643.648195535523,13115.384237271925,13875.976199756182,12107.489823914624,13142.589112385313,12411.495806583816,11755.361907748162,10177.950059110573,10078.64728958761,9843.288661538234,7995.5959809328697,6881.3512376512499,5155.1319907059369,4945.833712928048,4474.9068592199419,6062.8220679633387,8202.3946863683668,9028.9452331044104,8463.8408936007891,7631.7941164063095,8291.0390876333477,8162.8911351898323,null,null,null,null,null,null,964,547.36400000000003,677.43799999999999,668.62075213457172,650.04777444151375,605.78871201463437,580.42915787610116,548.19593040683105,565.56260176260389,588.71376942593781,599.20366050329699,597.56621517527992,604.77938440975549,663.00615006877467,695.91894579342431,624.96895199876201,624.30664263067581,574.71027530923823,642.14289293900777,614.70589296001594,602.89411177844704,599.58298672069259,575.70948696131586,608.5806060229495,552.09876435348065,637.24740944219832,582.8323004429368,576.6863246648777,532.34797838060877,552.00854192476777,527.20342651072156,568.26456319166834,562.67592567448901,630.59557101220867,653.36186820936894,588.56234833627332,635.12829799265933,602.09171661620553,575.0128968715469,549.62949781470275,572.50325200839688,619.71330830933664,642.18928535554471,620.80432251410753,618.69050219879398,608.52258916583492,626.18191671528814,615.31795704395267,641.39508273300783,673.84028139147028,665.19547872163798,669.70759499321616,607.05972360633575,329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747,1636,1636,1768.7139480783449,1558.9276443192671,1255.7473118654621,830.85124862491693,975.08147433387069,900.4359302259262,1320.373877789214,1506.273891831519,1694.0869563663605,1736.7053327620235,2356.4126304370138,2032.6029128668263,2076.1532668793698,1384.8154705077436,1401.6429782714667,1678.2644573946232,1821.8183074286337,1287.328995985665,1927.153402671232,1946.4225932680945,1900.9885890916978,2053.3026587854329,1862.5343741639424,1696.5534833392683,1669.5208497168289,1708.9246226517732,1845.0044340699824,1785.3103966827096,2099.2831891736505,2222.3015310361657,1906.4659445959605,2254.8681919445748,2256.2826013205131,1807.5415883788048,1123.6750301863581,1446.0500317308126,1552.6035206919285,1757.233537245618,1893.2636201426403,2051.0382531011164,1546.595132326446,1349.8454609302903,1432.3113202157319,1978.6997125640637,1798.4260978342313,1790.9191459175915,1826.8444496290706,1717.3663263337814,1745.9861383644497,null,null,null,747,401,450,532.44455798506169,403.25965235135669,393.24311419392336,377.9400117666591,476.0311666750066,464.91703123887379,460.88218457229345,495.27174419160781,520.04843025158141,592.13382300952208,476.39485951692041,416.91105421700803,487.40482944117593,579.55409391071987,460.06814648200367,537.16818616811702,383.02946541401127,398.97375468769638,359.88407296937106,407.1380548518664,393.63704516300339,372.72554223294242,346.89648073921819,440.27217558913588,430.73029394557551,395.91967892761232,402.21388123078714,432.01503203550845,505.63490623542339,495.55989016947456,460.07211345105429,477.88841453759903,533.11248549583854,485.92459089731108,520.18030124101085,614.16764869985491,457.43946512733288,553.76090787718204,466.93939905271333,523.2593743170321,408.8695465778701,474.36626441682898,470.68284451845807,449.20218945797461,377.22432863758223,326.05170306660301,323.91887865718769,311.66525092959517,389.62485085261619,null,null,null,null,747,18067,24846,26163.041662280466,27454.056953420073,23110.702386822642,19512.144878342719,13834.648213160599,15093.656203989902,14705.753645751505,18177.552745282399,19598.988174010781,22444.570726132213,21609.829382349919,18733.573264145794,21675.145024075464,22091.257755341805,19071.187316012743,19736.516163242697,20544.394264844272,16467.767201916249,15162.118459632482,13436.029935263414,13950.303287894625,17140.207910844154,15683.916236963229,12973.08254126266,12062.868884767588,14079.040876220322,10120.741609139212,11184.099544020051,10610.294303751945,8555.934510738718,11268.585916891449,14852.583784974378,13938.489783247973,10579.258241635976,11764.062337063961,16038.180372938317,15924.063980493975,15791.924994641056,15643.06169896256,16871.76948880202,17660.034345713881,15628.653748379624,19969.473761133126,17928.574542081278,12098.988864633578,11329.118234284811,10142.247683891088,13873.161689179282,13428.950590754212,null,null,null,747,48985,65558,61892.019054787233,70482.110527733821,73215.10264291866,74676.649286025611,83725.018582364472,79429.126078333284,68748.63109407961,65092.801244691014,60816.820132100111,63726.99179998209,65688.068931173606,64463.259373773988,59507.09177301958,63780.027439284495,67938.191177896661,75554.265339440288,70294.269019745116,62712.440787344349,65121.245422103129,59351.744844289475,59089.146277654814,61061.914400768423,50770.837592792937,51924.132891908455,54565.996094413451,52144.039106080141,48057.652066969677,55116.935216171893,52060.981713079338,44898.717491625328,51857.873547736679,55293.644093969364,58157.96975167386,58780.247876364141,65115.359246924883,66858.63292207614,54731.135671310651,52318.58282602486,59684.076385226181,63971.598600545156,66475.080803732897,56785.482017465925,70099.068859635023,78791.611673206324,78517.485802952229,76677.312195724982,71864.37546342994,63450.075563351456,64711.991817077265,null,null,null,747,9149,8684,9947.3175348822042,8894.5659164763383,6386.2779853106749,6729.0670513707319,8771.1499425269358,8499.9006203171211,7669.0444485516064,7571.703546978837,9404.1143291939243,7093.6581745470739,7513.8338095404115,6811.2294703017869,5789.5108327007711,5480.1818058124518,4865.2799370758312,5929.3836630083233,6874.9839557963724,7028.3202200066526,5904.7537529027795,4814.32271650245,5664.5701264748113,5652.0824945985869,7568.368086858909,7097.0690082324409,8640.8290790758201,8427.9600004764052,8469.3288779471004,7656.7897668117739,7332.7940777632339,6535.5253093671363,8070.9455650732743,8573.070659378518,9404.628142461921,9260.8915426998174,8028.0794213189702,7096.4103155561379,7626.1864619718499,5435.7345399666392,6335.6004472461891,6084.0770391250926,7984.0167961263478,8241.2052810809,9141.6241239875162,9731.4705692187054,12396.940249384324,12233.493585895787,12653.55442514107,11835.93613859652,9618.6400324759215,null,null,null,747,1636,1636,2080.8048672269088,2045.364427761463,2131.1758861055923,2276.343094276483,2526.4001058883487,2731.2147293922244,2263.5375218788627,2391.6800497831887,2235.1102063585336,2006.6957355547638,1908.5293470988017,1703.68127509643,1558.2163576914093,1967.749632066691,1972.4936178959624,1941.719610761369,2163.9987211307316,2373.0077977505944,2395.7490114022949,1879.396870202545,1540.0484220143471,867.11312068609971,715.95540923869453,1247.8698421713743,1683.415526768968,1347.6948331770802,1249.5379764734582,1424.5267591487898,1374.9826854858504,973.60862167293658,925.05191336333121,1162.1779946560075,848.9743904630318,1041.137723217824,1213.4584569950548,1205.0969788959667,1671.2847772539033,2035.4171129456784,2244.9327821079532,1618.7474282548455,1455.1558593031029,1244.2269074256728,1037.0986690584496,1418.4258963767265,1560.3366275773212,1217.0900240010865,1456.3429610639973,1622.153197001842,1950.7058248340916,null,null,null,null,747,401,450,453.35459656310883,594.35375620474622,468.01650105487954,506.81065565968987,534.34224713028141,681.64327788029357,605.38099372203044,582.72542282350821,658.22567370560012,579.72557955473246,511.78565078145971,638.61334079547601,494.20621597785589,628.3516777650234,595.38598913829946,593.48557892475822,564.1280743078795,601.63937235380752,673.39083957676121,669.92984481730844,618.9343795011979,602.21864658269726,605.67694951759779,478.75338169466812,573.4189671314158,661.50796429679144,528.05166827167693,523.59818518152213,489.69180133499628,469.92755691795514,509.35875302631916,581.57223158511397,605.18749630648927,555.1342238343816,409.94792880188891,488.27824101309028,516.62966646410109,450.39733025743044,510.27524662880228,402.81076216207464,459.32930569031333,397.92194204667487,487.38047601602966,613.24566226394109,633.55631314788116,683.90580712735868,625.91385998783198,507.665824389048,590.43494076350817,null,null,null,747,18067,24846,28887.725537108392,26384.800748699123,29435.007201958077,26304.918384981487,26858.535576134465,27940.166407216664,25740.22129094035,24270.17433123599,24748.46440905465,26788.691211322381,28680.97501055475,32799.214626070898,32155.347548334234,34809.954057377319,30636.796592147704,30502.664442634061,29740.969152245361,27284.21094526146,25063.795403220458,28886.339633041556,26058.209062479695,27594.262364212274,28338.451887081108,32273.010573330201,30161.180552476759,32334.216921392202,30974.626349598067,32716.6725213549,29157.88466836817,29431.605263092355,27574.05112950383,29010.783647443954,24552.280294899007,22741.576748797597,22627.802695124708,21117.368206454124,19231.567809563949,16214.500174944083,15162.281625408117,16543.971483871468,15909.833133775237,16294.424538477466,14793.23432862031,15624.583151805096,16184.893064051099,14051.00395726721,16289.748491147027,17546.977215222127,14207.638815050868,null,null,null,747,48985,65558,66670.743133996177,67696.783832972957,77117.011883329702,73863.797387214363,69542.620406689151,70624.57927944418,74098.049269264578,61887.314771959725,60101.468290097728,63603.425245318511,67202.532239287,74800.722677608472,68037.413647180307,80051.630888413638,79990.081245831418,79136.890389704262,77768.18249015123,65636.854537045001,64305.113480098276,73706.125953473471,52790.144741646131,60401.719870797308,58965.877494203429,56889.916654062072,43172.278362930818,40209.853866476245,39326.913626621928,45282.04551769801,55126.550294562338,56935.443102609184,62870.988210773532,59813.376127152471,57037.43717382964,60804.973544361681,68163.833353122231,65732.542655799494,59185.098927219107,54412.870794891431,62966.934249151876,57167.627259233726,66870.91634636723,67006.023243506323,65389.050703901856,61455.582155103635,53894.291743870897,58666.739753235524,67205.197983433056,68895.883973382166,65740.03473630597,null,null,null,747,9149,8684,9296.4541703405284,9084.4875051689687,7898.7245524500659,8326.7861048424547,7772.1776520398698,7549.1413237426514,7378.2376941650473,8078.4197970166888,6417.9126029507197,8083.2773225884766,11070.622717451974,11241.665746934381,10864.012022132179,8903.3228888141839,9681.4758546822413,9449.5851863704083,8687.0152077138919,9267.3147552791743,8673.7302939903584,9541.8623333343421,9631.8805358967675,10093.907401264658,10817.980024478937,10721.080103360897,11445.143810489766,11901.178941749782,10328.810244694301,8559.4150599273125,10873.203643247391,12333.852018307061,11000.724622686152,10834.484071646175,11062.578228918279,10675.298609846148,9828.3085524086491,9305.6853941026002,7882.0286297889124,8892.1100859502294,9143.1672472551672,9672.119091529843,10896.7334686432,10595.000546666488,9233.1860545024538,8527.1446280743694,8358.8531359784392,8964.393714946862,7610.0481369612826,7576.8135580895978,7005.9565187937842,null,null,null,null,null,null,717,547.36400000000003,677.43799999999999,724.53832707068227,710.2329277989536,628.79943858402339,584.36588289731571,578.97596463931495,580.61112650386383,543.92208893552777,590.43970254523697,627.55949833892259,665.42964869440505,630.25223184064612,565.78923475239321,602.89865958002258,639.62176823259392,567.97925037268215,625.46222596587245,592.07085517380506,530.12592395097886,494.50939882466048,461.95663630646027,473.6354275154556,512.97349307725085,487.20323575149376,475.60339577810294,483.32581104118299,492.46435842370681,435.0763049797107,462.54412103761831,466.31683760118977,413.65437083402321,469.64824545096764,533.69496437444741,552.37116213347065,494.96324367853032,519.20360806263704,594.69773639422669,530.27596226689582,526.99336835913607,525.03034910764427,562.80671029192968,566.47374408725113,542.11673995013632,634.03308982110548,625.27429046093982,557.81987892244183,527.80027455292145,506.76003103263713,525.95948187460033,520.45883931333742,552.73572288594823,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775,1636,1636,1654.1054768284778,1424.6733601059407,1348.429179959594,1489.6921286166621,1436.0003327566358,1865.5378370767432,1992.1842643449741,2298.893075939251,2428.5333439562369,1942.1521638104898,1820.1827664277387,1693.7944982939514,1278.8544257776289,1024.1509254087509,1331.675413568099,1751.4472374530746,1592.6286743330886,1218.6625780713712,1434.5844746219054,956.90594564005414,933.90167674000918,643.08472735310716,980.91938080776731,865.59397796605367,1009.3414470226621,1124.3879592465755,1307.8258272836397,1084.9689663449258,932.36878167837642,1001.6914177914617,1267.7679663355107,1235.8959066943376,1615.283084393961,1479.5283062084859,1551.2946059448238,1297.1674673538639,719.64301677684432,923.58682781418213,1123.0251584016264,1314.251526472709,1773.8568352969405,1644.926647242753,2047.3506427569966,2405.9904885766782,2606.3226580088162,2476.7882873226117,2194.9275212397638,2187.1439130360395,1814.5150461222092,null,null,null,775,401,450,560.61495175885375,430.26486829762666,495.82047036968481,387.13873475598069,332.57549877024655,301.47183817812981,258.69305652772391,328.24209276262292,283.61585876958549,357.68377366643421,517.64268811768829,579.90654212346249,374.90749692413624,351.79734027291619,353.80140325824436,285.46092451947305,332.72989721834341,444.41882702778042,439.27139599458485,414.43606363734904,393.70210974280212,359.00911735021327,383.9533554262793,422.33710162604478,406.78710009579663,458.74552722794516,329.73727159383577,399.72666896393827,310.58901002383197,303.38211260715286,388.14458358067554,442.44175390931758,550.9880696135383,504.65634381456465,493.08336985942572,573.7680866182917,550.00006895125455,487.52866486534742,490.31101069228731,435.47808356935752,550.10640710981022,606.39125770670569,661.48654075038792,696.703611195191,729.46254366925962,727.88281361496865,724.21955662798769,766.8981958375756,679.8591319485306,null,null,null,null,775,18067,24846,22742.955986931323,22936.276241754356,23081.032650662357,23860.78985030717,24699.216290420016,27555.763083062709,23303.817211360983,23496.422919973233,21718.212703594021,24025.549951300509,23708.803400949218,26950.544913124442,25899.159647893459,26329.041837646702,27810.83863419883,31876.302423854162,28276.735114556162,26428.346450553247,24857.501358661102,25638.993591286988,24908.597886250227,23506.063516521888,20312.229416805945,18404.989534208395,16974.88073084658,15825.82651620495,18461.893356179829,18830.17580689611,15286.105884989047,18541.343991451489,17343.680838025539,17136.665091565657,18459.328451711019,17824.142346567303,21738.528449008052,19451.632310678571,22459.654965367961,23305.587641491962,24987.347296096301,25840.896410773181,22827.418954441946,21899.76128069884,22714.889593438478,21179.433087602112,23371.136140817536,23400.50927233012,24551.106589956202,24511.531192702812,23325.148234750432,null,null,null,775,48985,65558,48628.420567126457,45875.074671316586,50473.823480893043,63893.040500134637,63402.401259723774,64243.798064454691,64613.365198182575,67308.394002775574,74539.293868479188,74225.088041957875,76977.911566084134,80963.86225080851,85464.519401366415,91882.233551384648,79401.86180693208,73933.749914534375,79470.375747318991,85531.451860027562,94019.943063726343,82437.201987178312,75598.456730841979,66719.99464483872,76835.800941053749,70387.283134556259,75297.451184614896,78238.151920440709,63956.308874691458,62334.142619441176,70889.479480542825,69537.77463060389,73443.882087080099,71578.74576654972,68361.209160719591,69199.78084732838,65053.962053346979,61171.711336457323,60319.393005425554,65554.495691189295,57958.189849253074,62867.964404437807,68282.223434046347,77870.505083892451,81547.205497311792,76831.924203980365,76347.941009853908,69793.280080774726,62999.619557484941,55581.972761240155,59240.576884218273,null,null,null,775,9149,8684,7956.7514797070708,6955.8172369095228,6601.488542989382,8709.7977699812946,9251.9822178190461,10305.365065757309,10537.408339270998,10826.614154333702,10827.845982460225,12222.635897414328,12970.933659713639,11018.879382327321,11750.30896780818,12950.158050155116,12079.0225675286,11593.782541768987,10259.812664753455,11255.01074666637,9034.4804782504852,7499.1106091558486,8281.539298851776,8276.4531585592031,8133.9218788854942,8234.0143754885321,9903.1937873828356,9043.6706563869739,10104.306565368506,8271.5653993026845,9868.1754658286591,10517.038158946727,9024.6349584356976,10335.02742474695,9216.4790101578947,8088.574870697933,7765.8839518133282,6250.4139706612295,5672.6559171235967,6065.5066605949232,5656.7379521731846,7331.9441603528385,8209.1774000972473,8111.7729932903585,8524.3508687576013,7230.9211739881321,7411.2145685578562,6069.9440011717415,6187.132531428937,7524.014807139758,7527.7455271461777,null,null,null,775,1636,1636,1635.0956173809063,1872.0329104039379,1727.5012501123394,2091.9526607932125,2341.716532589604,2196.135751200939,1881.441676413303,2063.7923919243076,2252.2283610269669,2751.1936321035701,2744.9291240928123,2826.8426422912707,2870.6796526373946,2577.0201048011463,2570.8919372374571,2667.4059260343438,2220.4228400955049,1744.5942905067375,1756.6901970563138,2010.316297581925,1831.338816165478,1317.508916372019,975.50279746974797,994.3049251739003,1203.7518299839367,1363.9721063759694,1459.9893083394852,1688.1722772638225,1559.4048429764664,1731.2678393230781,1476.3892479562016,1887.4660890827922,1837.6955867310126,1819.8172175914178,1841.1665063363851,1448.4030619062958,1606.3154208215656,1639.0128433657794,1723.1421550363996,1753.6312928208567,1690.5135419040355,1945.4597291565995,1785.8623450850953,1869.9456147747856,1816.5585259188235,1711.4970945239243,1696.796267789362,1609.4716254024756,1550.6945826610788,null,null,null,null,775,401,450,545.51045452158235,489.3233793095846,440.61553213038985,450.3923279494548,503.91904124672317,435.12725790801494,433.81570216573152,532.46762113661111,557.98375619505157,622.83589008509318,643.86559749039384,649.08532514158867,689.70364918749044,600.41707412032849,531.59350270341054,498.64892352198154,478.58301022231234,460.76556801536094,499.67716323607999,534.14373130613887,570.64081931521434,526.8539306871005,543.22799411762787,462.11426673887746,595.24379010755547,682.59904054377546,793.29087240739113,711.05107316793146,772.66496381564389,802.27856792945727,734.42535440114921,836.91490747410853,820.32665088797239,644.09038191721856,645.38548030079062,607.80430999256612,616.32995019561349,540.75995029742398,501.56523522576157,513.47001485561645,566.79989746312856,542.81899954137339,639.23823277508097,542.50767846757742,670.44751121637967,669.30031570308756,554.57672292602706,439.15823299925853,362.25166486052649,null,null,null,775,18067,24846,21949.08353722404,22724.32486431472,22478.531733478394,27344.459351183774,26513.185553483883,24508.31462232691,23684.098659634044,22608.039158236312,24045.374943405128,23091.838065567128,22519.74181086331,22517.97573904314,26169.683642817603,22197.09322481681,24552.568175886041,25783.117117144284,24573.7779983285,24851.349718399244,22019.298123219942,23137.638213088612,17446.146976612519,20699.911056146262,23392.546824981007,19699.417641786651,20767.06760139843,18371.496791309415,16760.57726630678,19778.20550357617,19633.038101727834,22636.699388468307,25107.402798827879,22458.383032508838,21834.711375718874,20160.122901389619,21892.147370505772,23463.199593491001,24352.709062106835,24171.460362212336,23781.517041570303,24905.221963628392,24403.226614472816,23365.733455519992,21895.459066716925,20345.121164310818,21736.002185988815,25126.900259336482,25412.407498882589,25096.960100810877,26583.509884789382,null,null,null,775,48985,65558,67530.522683302275,75543.262124470348,75651.052943257338,70045.024002383536,68340.209222177276,66312.22011476208,51536.709774707095,57451.561301576046,65323.574725815481,62453.193019945182,72368.563363974667,76650.867099102237,72565.086457219499,65908.161929325637,61845.303481395102,60144.131647625312,59951.153856904588,73194.49239678189,71166.197563539303,69362.208968485182,67260.865743387476,63106.277145478147,71744.830312837585,65398.573101341171,60247.861663654767,58477.145275338182,62769.850490261066,57790.07586135748,55356.903419652386,49739.587760835937,50809.516570034102,46678.75911511189,50244.306615568988,54504.080245085759,49156.958374872956,59077.304369284589,60147.196863159392,53840.388925469946,39467.117563945416,48796.354566631213,55503.677602941912,57417.732323323784,65160.879694718795,77372.076785524871,72634.096632698493,63373.483135996474,58546.273681769468,55216.737717621349,53082.352381749835,null,null,null,775,9149,8684,8507.8248652724724,8156.9036678668317,7052.9724275949047,7525.6370404500585,8004.7061877410606,6015.5633090979463,8044.3891379984971,9291.196854590944,10860.28833327995,11068.092149267801,9538.2397655225323,9455.0292908022348,9107.2119578723778,7224.5295818068244,8725.4557479390478,8448.5357283304256,9174.4504248449794,7837.5924700379674,8469.7288972064707,8616.9316860877971,8079.3396860579924,8797.7704705892465,9076.1928650124555,10119.050255249484,11503.863957845639,12003.251214086185,13476.722602460341,12689.294101636069,10891.004996989166,11954.196674943893,12858.325436513154,9765.7284833653612,10805.987088534015,12134.286393690332,12966.128390773096,14316.74293118507,15088.317789446064,13161.794918157484,12196.583885624406,11594.690664456008,10381.713514382314,10458.625532544002,10776.637370803055,9932.5921492853577,9748.8134572432355,10064.78621464203,10861.140100102059,10838.415157278578,10929.117739896796,null,null,null,null,null,null,390,547.36400000000003,677.43799999999999,639.6541815406523,588.63095268797053,614.43045897827028,643.73152519475525,644.11786034166732,685.68953397464372,621.55667392991245,652.38379600745873,631.0685625813054,696.81351204364728,751.8610610267815,798.18593954089863,743.34524199769248,768.40419418139095,753.69347262660494,770.86194186216198,733.89153810616563,764.65147266646693,735.31976551326443,698.37137943480889,677.91701743726219,632.01838907607384,616.24647790938843,590.55732520599213,595.73101995865272,591.97615550453895,572.70998873142355,573.97016410661979,537.25554443682677,581.96096087892249,581.85966134819671,605.27289750591558,634.55556907566415,602.41013742104531,638.16919445382212,606.91933298860442,631.21353523115044,639.26034481007696,642.22433905827268,665.99474364650575,679.85206429609377,701.88252693176821,740.01801283876762,706.40043704009179,745.2113745065418,717.28128378138126,718.90043671246724,730.37710152402565,697.59327509218281,663.08243874009406,847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818,1636,1636,1230.8572281673949,1481.7049551179359,1903.4931525188249,2118.412234550156,1982.1207430934521,2499.2378685199792,2245.0196216041322,1775.0170828091254,1808.0686305124261,1951.1219960776425,2208.7629243856209,1724.5828883420115,2301.7224763603172,1980.7492601201284,1624.7693403483358,1777.9522516382251,2105.5969107584597,2062.6342989226837,2067.3715902052377,1988.2462060758719,2084.6826954470434,1604.0884141290994,1398.861921878748,1285.7242469459011,1397.3857026518879,1233.065022280442,1881.0503362965551,1874.7056354535239,1921.4858996659323,1562.9506622604297,1686.523108681881,1736.1737798532351,1834.8853183018819,1862.2900306131585,1725.75005819076,1453.3225698837539,1251.6408443352218,1471.1784458091279,1376.655381350886,1717.2554178986991,1734.8567200974003,2054.3123167272897,2252.7466060339743,2263.260779211585,2189.179080238594,2462.3757103027624,2143.98181985975,2097.8669429023817,1794.8453973307949,null,null,null,818,401,450,455.68365281839573,369.45541485555151,388.25955382857984,451.20484003338726,439.7174594373738,382.72032498590607,334.00055058729527,272.25418822917879,367.5790360551357,288.93809203771156,395.79549282205437,380.89455085461651,321.44108345503753,461.69249721169689,415.28426178987905,409.25760169190943,339.61664652434894,417.74997281627452,423.19923593871425,398.9703722442332,457.09286857918624,431.94722527764651,487.73444954584306,351.94596479926025,395.14791745923765,376.55852897005747,333.55072330234492,269.0531136847581,350.01182963327659,275.98520391733371,208.16784830346961,208.17981927907232,265.5169359640247,261.21291848200946,275.72527725979512,403.23393267426366,476.83739332813252,384.57052709765861,325.0067791379829,326.60917153189723,337.30572355948766,400.31016230933454,425.22618318772913,437.38847698037216,489.89286229623229,516.04261037278775,506.11583166322578,535.9319674548077,595.00547128824735,null,null,null,null,818,18067,24846,27215.646392067498,31962.711198483648,28932.97458726478,29012.978600551494,28751.976397620674,30655.003654361084,30921.368517212519,26721.635795093862,23272.772373809239,25647.051431159613,23103.505937904145,21187.956851282564,18127.724967637707,18592.718748060066,18473.291791766998,22884.206319883269,20465.899468260915,20101.270177288417,16988.831229001953,17684.465768886424,18310.329032734782,18850.841819794216,18102.560034921706,17608.080356172151,17759.700789074792,17945.79391439812,18337.316673132806,17072.208545978752,19503.340577477535,19807.980455717054,19282.855294399127,19678.994318421832,22509.414677640136,20077.700109946833,20863.028320440262,20868.455437458233,19805.733931327097,18514.68181674146,17241.216248376277,17626.184694817548,16588.111847038061,18462.849180142653,19421.749810712914,20150.840618635913,18708.297614948176,20372.859384041338,16086.873435993504,17321.180937564914,16912.058550267357,null,null,null,818,48985,65558,63108.368869673461,62375.283118814528,59362.932115966287,67222.731221359092,63299.486244133877,63135.318641742248,60547.431736571882,60053.518212433111,60454.114578796471,52185.778880361184,48330.382320854478,53263.09483580821,58886.181137357366,63106.843526765515,54142.862256177636,51320.889515925352,43104.388843285866,57674.109399724213,53947.293354630689,48230.011892301853,51082.320488201745,54731.622286776248,45500.986098728114,45811.420514105681,46369.709699293046,56027.33411895475,63823.046462468825,57507.968264381569,50187.367515441503,45583.033561649783,42904.106876893675,46590.451396628938,44525.833419989634,33186.171250563304,28418.149560413782,27757.742209673419,26951.35581132341,38266.696503083134,38322.388505090013,45708.081793137906,38331.967924570788,37121.347432233939,23603.963682139729,33685.095956963967,48567.72284752244,43534.103252169836,42000.853148050584,32814.833909967085,40041.589200524002,null,null,null,818,9149,8684,9944.2336382408812,8195.1711251113247,6929.8855031811809,8735.5621499863828,8087.6361148901351,8927.9130599930413,7868.6113899480615,8327.8769751172422,9406.5997707276802,9376.9668118908194,9952.3874623479223,9938.1188117067177,8163.8800410669046,9772.6531614752548,9202.7691038778848,9397.4188813190303,9504.5227993648186,9338.9165443888742,8939.8784201884828,7566.6455617558368,7470.9921920831684,6814.5170169267185,6546.0005750835462,6460.1248030823444,5564.138551302518,4948.0817351941323,5911.605677365159,6951.8347632033183,8193.7962807916556,8520.6635774270671,8773.6822581153083,10057.891107154952,8988.0410185080291,9145.4549428671871,10284.252410541461,8616.8412953960997,9259.8260656133953,7331.8065358141703,9076.7135508335159,8552.4477700889092,10943.537137812556,11245.740129690597,9484.2897256008673,8187.9934586313293,9962.6208416579466,9496.9739213666235,8712.3859683752289,7645.7523400929549,8686.0536470193583,null,null,null,818,1636,1636,1613.9676959285496,1672.9711742583881,1654.393531593812,1549.8977051928734,1347.7470524933274,1468.3721392191326,1246.7628989604555,1128.9135734422161,845.3164926830608,1449.0876803398601,1575.2303747909696,1142.9145901508193,1191.0396100665039,1474.6388096564601,1962.8661166746285,1704.9349127256398,1403.5477264095673,1579.0964342293764,1541.3755050098346,1305.3119741943513,1469.3890765231311,1560.9031750713884,1491.6305630496645,1838.2156337851034,1631.4348399317403,1575.9074894046485,2075.265850582351,1839.1809582210437,2064.8218827799606,1568.5722282905535,1341.050268836211,1557.931134681279,1635.2780422194005,1875.4165950455319,1759.9970220315104,2076.7250039323167,1895.1399472725834,1931.8908824515474,1776.5632719519895,1580.0932903210175,1171.6329871646756,1040.6152883671261,877.1765450475076,1610.2331509585956,1617.9447143986808,1799.4563050788083,2241.1496089499619,2149.4896619137803,1817.881447522019,null,null,null,null,818,401,450,424.49858732833309,470.38209462038009,558.35304732965756,574.05701060856813,502.91500605380713,520.26335137679871,629.49548209984221,451.58329498211401,479.38801215726164,375.34306148978186,399.81476686648233,228.03035151474796,348.1012599503369,403.59955391336598,302.72346867249422,314.29459210386949,376.80758976888433,320.40921059193477,389.403250880923,284.15790994826727,378.44256670413233,463.09749312895377,526.84655418319937,464.57540271941286,403.19968981009021,492.76434127239986,618.93858778749222,643.87357088912734,673.2421866352488,552.47821287940917,638.29684032265152,475.86510094160911,558.82806465915689,555.29992928357035,501.55792871715232,558.5879470777827,618.18281625929546,575.86209126519248,539.38867672222159,548.09908355318976,605.56089666186801,609.21584998392916,556.29377794809545,525.49773727522199,506.40541655198058,541.85784933205912,484.83327160481673,601.27697320390803,603.50093934469101,null,null,null,818,18067,24846,23786.843768104813,20454.709494971416,19020.643875835925,19381.465434937974,23426.497998050389,21214.605952106664,21352.956842765157,23944.027921446999,22705.676805653682,21570.549495337262,21869.600188610733,20645.290852597023,20562.22509666063,21426.464065885277,21332.104862774064,18114.104080166817,18539.485811524552,22763.352030504906,25362.205649984604,23179.669783130648,22909.151460117679,24290.505502401065,23947.64858292359,21277.246518911321,23501.892321581039,23142.292233706259,24408.29991675312,23763.674560512263,22053.101769412984,23019.149571450056,20304.504042500019,20366.582645139442,22427.941873284213,21826.342518034264,18926.035328395657,21150.953743348662,21221.351328729659,24246.379353179967,28541.800216403975,30915.81404134036,31801.448239118465,30413.786130393604,31039.940395409962,26773.786506826687,26561.608482091997,28226.237544392687,30967.086279863055,28476.721725993928,27884.439500390308,null,null,null,818,48985,65558,74188.504773921726,78684.074438457756,72530.746923915489,83341.739237577131,77646.039775224999,86557.200343344928,97511.413563002585,95721.969820034734,96078.162417625601,87381.931619677271,82067.10557127613,75590.11124213523,73975.141540157376,77037.05179371791,80580.549331451097,71837.200092510931,74176.094881303128,80077.896587802854,85242.779913363716,84432.848347953986,85541.810771400065,73937.908596840251,71072.831225066577,71295.299423316115,78613.809876325569,81892.041701597031,84101.93804445873,77784.863232984004,74876.881596404521,79011.676699190444,72702.549853961958,69747.01175166716,65451.205244678073,69473.363838949866,75104.52707459846,68596.857665311414,68437.143647687059,66154.041010210116,79304.563610734389,77026.841523973111,70130.784626039866,60439.556481269363,53661.84590274017,56769.513253705722,63213.391974398568,65160.386078830801,48635.023107516485,52227.575943880911,56150.291373354812,null,null,null,818,9149,8684,10359.909248331705,10595.103527478284,11234.151839221598,10395.104121092761,11815.435022554204,9815.4471849318579,10639.118564879671,11879.495244252481,10210.593092459907,10295.841640949691,11239.047218987338,11742.44234311201,12910.041342375162,12052.151622144824,11845.644351759021,11490.420034829158,11754.848239017436,10058.15461378448,10082.564716599401,9715.9767483140986,9610.6611873216789,9317.9136190030404,6878.6120467903593,5287.9861723065987,6128.1001709459006,7555.1476370914233,7348.5317867963431,8423.795350493514,9255.0530597571233,10143.119168667621,11428.954197834519,11559.510204511704,11937.463879694451,11891.578665031,13435.264004538476,11969.673563567481,10739.992208603539,11295.849816101714,11449.892046521225,10496.346847171842,9042.0183947958321,9254.2999776498928,8725.0195283615194,8684.0334241542278,9360.8819056799111,9670.5865834658762,10610.439757653514,11106.880415417156,10542.612945152425,null,null,null,null,null,null,100,547.36400000000003,677.43799999999999,718.82086825729857,735.33803201311764,681.34898768868436,735.84754246921977,714.2184214013422,731.6853007460993,704.48353585312702,636.4151379444628,631.31931373477596,622.98827943530637,618.88852388175337,599.46298810977464,534.52473500697147,606.53888476266161,567.60970829630855,619.73722776534476,553.26634917989168,598.03380537229737,547.27663831495488,522.89876567680369,552.19420719135928,552.15688739592281,536.85784264837673,491.54191249534506,497.04306227930954,506.72151043971684,525.78727754454678,489.83591430819467,543.45328124264972,520.77691031184168,492.11550633842973,518.76769978670268,555.9493186666723,502.16691715086517,519.48842254428882,536.10909623515181,548.65715915683609,507.09215821349608,492.92636257342741,507.39049480494072,508.48312386746898,551.65096172876986,524.78209791047186,543.61737546356517,589.06171683973855,602.93819297778157,532.70420280850033,527.11297450646589,564.46808351759887,573.47756307565953,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836,1636,1636,1814.4445988234913,1749.0971818324194,1780.2991701967946,1785.5453773147335,1774.642582959011,1732.8027051314502,1431.5456475930596,1402.6285176260042,1540.8707651350226,1814.5978579903253,1199.0228225474932,1551.2052487943654,1677.1753681131788,1754.7098292898158,2013.2213988509563,2166.7639496253641,2211.9657727148196,1908.7278201911547,1601.3830601762186,1301.8281170646105,1321.5319549473759,1742.6520935233962,1643.0964417723624,1744.1969738086905,1893.3271468230748,1699.1543953965916,1566.277998931884,1372.2492386042297,1342.3660851398076,1273.3360666582194,1401.5970335958459,1347.8076834015335,1288.5660680699789,1399.9856464784959,1469.8746249840849,1633.7814460991328,1137.4414661786216,1621.1053131755878,2305.0264085368217,2152.3417751201259,2242.4741077861336,1862.0583351026414,1494.9576923782838,871.52225884003849,1249.3433652681092,1122.2167025659282,610.25529933302107,659.70389945530087,519.61827486266247,null,null,null,836,401,450,334.56165842713278,450.88045586505837,425.48661474073492,432.18511193334035,415.96936844757897,567.53436291935395,669.25927488639206,791.93359061761112,688.32039256168935,647.03234595286563,555.4124818139835,573.58028677836853,613.19335383178316,553.78800603066247,591.30934677823234,591.97586589355228,646.99408142087316,643.69488157203034,701.37227488855353,639.96736173563875,588.64695365215391,661.74588783581657,615.23126724928716,639.70176567375904,638.79057675134868,693.5309070394419,708.00482767160588,666.43127449194571,798.00830573205667,700.09303271969475,596.20992617130025,533.94622970463706,576.52768032536198,573.42170857213705,568.00549307704159,590.86220551022222,546.0485511292768,545.26663546839177,607.48027696669396,600.87902001363841,573.56861467384704,521.52859652179791,492.56189269484395,436.14140232100749,512.01736992063991,622.97771458644297,450.96162913789556,435.17805522858146,381.51576532841284,null,null,null,null,836,18067,24846,22059.863050742166,20731.748503874205,18741.973893516537,21295.306150786182,18245.039599057065,20098.878920059629,19414.905571147599,20602.288667989455,21661.96442047329,17907.898616127914,21171.728724788391,17993.35919170488,19905.877383517331,18911.795464403807,22809.539186447171,26577.204992040006,24457.940973493794,24059.530256980444,23092.246915864336,21298.331754149574,22614.651277662819,24316.819257725576,29772.262742327151,31012.956501458259,31326.77895331577,28411.427382830992,28266.272235200871,26691.384081526227,25491.948789807593,24527.545011261991,23080.136473635201,22661.0773852782,23073.151633902162,23269.941877772257,24884.288291651883,22467.365075976355,24184.904164358166,22832.399756148385,21631.077324471069,22758.088807989567,23114.93436551953,25718.802686897267,26374.431582605441,25580.019061786596,24577.344900150289,22656.424632109014,24052.445136706516,23250.176739556588,19291.43788748543,null,null,null,836,48985,65558,55732.995279909097,49280.518139576656,48688.75812626665,46516.797114359215,46019.115482129841,46057.82343517011,46673.004656121782,53769.17479640797,57429.536801023278,50450.385793679641,64368.334275873829,66084.712265377995,63053.227112004497,68508.11499476427,67733.936894486091,62000.107631746534,62931.721235863093,54824.871271896554,54479.847004595598,52285.192763689272,56045.17851529998,58616.389324063544,55014.179311338696,52469.32097737115,53645.490920784738,41366.945356578333,50042.064655939845,48515.715892267937,59100.51268873355,53412.896862984009,48860.272014541908,44120.03666254133,44845.768621898555,49565.068660788602,58420.312289005065,56079.689192510676,42409.688433222451,55030.19314392333,56585.03557262753,44086.091189092731,26641.125157830837,34556.251145368369,43800.568895123106,39944.105369519333,44589.124519870587,40791.968078876569,40194.808095516106,41245.242420434282,37195.437182527072,null,null,null,836,9149,8684,8975.0306941454528,8673.076995344125,8300.0543466780473,8285.8570252002646,9654.9477718154285,10405.109193744784,9884.0514763602587,9943.2324992181311,9030.4694725531117,9289.1294803858127,8451.686900605453,8572.0958635506904,8197.4162408717275,8452.5062020380865,8580.3341567113603,8410.6572754511544,8786.1912145962997,8258.8454982858766,7444.9245516521933,6801.4681553117571,7141.8041985439704,6571.8566507387368,6571.1376496270941,7254.3747610918072,6710.8516479712571,7582.175493224895,6265.1659684462711,5989.7461919440884,4979.6675749053065,5306.0665391691555,7183.3570265671851,9210.3196942240975,9270.417311294741,9366.7266995141035,8863.1287851734323,8822.3279844628596,9382.0211140387455,10161.602636823334,9993.9026160390949,10632.52099669095,11832.063649956872,11049.724428865564,12067.303372183102,12960.95079255866,12096.248326445788,11998.353779917585,9401.30855900815,10220.943144936347,10865.280371994118,null,null,null,836,1636,1636,1753.2682681606393,2124.6107322785733,2329.3896370540688,2418.96397524648,2207.0363777616267,2386.4759742535139,2024.3795801928459,2222.7907258053046,2420.754760946867,2316.443787989509,2347.2688850140321,2561.4643560153831,2737.7687629202965,2520.6290658337557,2577.583919787347,2454.5520197951178,2651.0238378369322,2736.953865851372,2872.5502035003456,2837.6182415609751,2662.8820227262659,2808.3662441425963,2876.021221302552,2555.1731193208802,2141.3649594240519,2251.5825186493194,1875.9475544516047,1913.6175268440882,2050.0031283176731,1951.7898477579674,1976.7854242131812,2335.5023466685434,2443.5258822218334,2420.3850356586017,2103.1892417064278,2212.9978650231965,1887.1684262564108,1807.3451350946045,1873.3941958509747,1917.3434809355351,1737.5872882873682,1943.8652884053845,1680.6876270907512,1683.6226508072518,1626.5058877661554,1498.2451723809556,1560.0436223236236,1587.0103440654268,1650.1732276352418,null,null,null,null,836,401,450,505.12984286035709,564.60124976117345,599.9355479240719,553.31025968675408,478.49081175314114,512.8337788813966,470.13085793372119,528.33356102154357,465.77191186107717,523.85136775139244,599.02387194908511,537.83647067441518,568.0990840576959,514.62833800278429,593.70262922691268,508.63343485787448,389.32484419899549,284.20279095644952,292.20990634217003,345.03193356935407,372.73648717567687,461.54197745348881,521.205525299138,558.62445576750724,526.41649859870051,488.81575768566711,521.60388585287149,452.69041450234755,518.21029675712691,390.15411844037578,530.962597881384,569.27009385333099,548.92565337100859,547.84398060219303,602.52241004923053,586.11889665706667,632.83592836898708,632.67054308221759,641.24266452579172,563.27817184462708,581.3956125169799,581.97498639048877,550.9006854980031,517.54215240113274,470.71675481645508,518.47105118473735,496.43570347373554,591.21912246132024,674.94418468548042,null,null,null,836,18067,24846,28805.713103763432,27147.104573145367,26876.087079499739,28843.884151150462,28737.237460488992,25815.052771408005,23841.530675923292,23902.312921850804,22751.479758098318,20591.71616047034,19616.317065250034,19848.042484746886,22109.399420861602,18454.783059121313,16599.58125555444,14753.94273765889,15333.785291440938,14075.32832988782,12314.182853016753,15153.439589303054,14417.857879074727,10587.486415743173,14856.454908675878,16085.66546744786,17022.559240015176,18236.437039301272,18034.769544954328,21965.066731895138,23529.938912264301,21774.604862872467,21117.217029783122,21940.087590203068,20640.156703038352,22286.889370716468,22569.89394608805,25786.419741387617,26429.731391167599,24695.946332893262,28541.509879654543,28750.766403534042,26871.393218199737,27727.160490365415,30901.454041206609,27989.650133294188,28952.389617305853,24887.623811369063,27776.411107610929,30406.949509838312,26985.367203786573,null,null,null,836,48985,65558,64211.007526132227,61875.605441637177,66755.04539834254,67828.441165581593,63452.393806653708,66744.900698542959,66705.799526621835,68887.15079039635,63428.129697408876,66290.202109640741,56903.935278636047,43926.50244701971,46756.821318270304,57182.390731291925,52749.719278536701,52634.210660822158,53950.909930107598,63610.671106486261,60647.902432408373,52990.944668866614,51597.220431368791,50669.628347966449,49309.553025753943,50047.878724225091,50329.205811687367,52377.203025495364,56023.261886098153,61279.618668662777,66159.644110802343,71775.264502149919,66364.439064945225,59677.595409744405,65315.935343515324,62634.739912697965,69814.925671982957,67559.435358427654,74767.33549599805,72722.355017234207,80387.513951578178,78412.613089475606,66709.976168064866,64420.064160962138,68597.042191340384,71115.408395881328,73028.980263346049,68846.053060342107,65275.476018764108,61806.419096194368,62721.445516804051,null,null,null,836,9149,8684,9210.8537806587483,9537.9503645590557,9419.8124125952691,9914.3308325595444,8912.2242807174789,9406.7441979659779,9767.5747197550518,8780.4894100958172,9133.028857819656,9674.9416212941069,10563.680952740257,11120.851042844988,10636.367996935205,11777.499990905213,11707.203772281051,12171.703490243364,10826.965647000181,12017.087376998779,11831.72623887446,11163.999235246949,11790.220809024973,11240.656370152059,11233.854234920544,10383.654112198983,9767.9792457879448,10112.945793737515,9803.7204828571357,10815.298735666735,10705.565182692499,10067.332304403655,9294.0605981694389,9739.7072381117832,11066.467705965779,11472.190710784404,9982.2083786304265,8812.3690436586658,8235.4974135397697,6599.4355457371948,5860.3806940701115,5894.5271054444365,6868.3196745984687,7098.1946348479241,8262.6496813801987,8799.6367055904611,8371.8631017184289,9090.6670072050874,10530.836913118397,9564.1700717911044,9647.3660753417971,null,null,null,null,null,null,701,547.36400000000003,677.43799999999999,591.98505884837198,591.52766324397987,553.16197326807549,583.75757325521033,553.56347188108361,629.03703303140458,644.53398204486064,709.65279950347986,691.28276675380334,619.64106413187994,654.67484271582805,623.2729499670337,649.20135134754969,633.12293296190524,694.30741342162821,730.14225610374456,724.21109761123273,696.08028273214006,690.24280005195101,638.01557877267373,651.81640466141198,693.57768430205761,744.07596831762601,769.58050029705703,769.77500015974135,732.44915471463491,737.53586508113608,699.17311491147439,731.00706179682822,682.8770320956279,646.10286451122977,635.78832520628134,655.35096012117015,667.52514066175854,699.14434904027212,669.08559856670843,657.50315177824189,673.51493659585549,676.83140379835004,671.63470952952343,646.82258378431368,673.11802735011292,703.09666298346667,678.86307551957577,687.15539739006033,685.02501889681344,624.55889979246888,620.76372473432104,553.04812834756922,663.98073797242193,850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864,1636,1636,1655.9869672479397,1989.0521855294505,1924.9862215936757,1694.9760707376699,1123.7775527362714,1143.7750450085928,1242.703471209443,1433.9778265766051,1173.2818482340319,1047.6759264531111,1154.8244714459531,1150.4122242264752,1591.2663385626186,1628.6439457882718,1267.6571745165224,1271.5869598611125,978.97468543924992,1094.4484538025538,1397.3371142158419,1447.2881672713479,1653.5238102471981,1557.3051966063229,1381.7322405010666,1296.3152535348495,1841.1678550085944,1388.9459458493125,1526.1502432020723,1292.3318692530752,1000.1722155990341,964.57725772804361,1117.8799454776613,1224.1445361490064,1267.9302923953423,1219.9599295531243,1013.2347990546693,1252.2583017115066,1360.8048745544252,1105.0079327524943,1188.0427772255982,1411.1431497527788,1403.3377121878761,1734.1901666111416,1452.3839643890765,1301.7724365061267,1560.3046030505448,1517.5439677017798,1514.8973364310834,1668.2588600486229,1560.6950387770216,null,null,null,864,401,450,456.22788543349009,358.03598456325267,302.63601110771225,467.45739692804352,498.63235433543588,509.34181214053365,493.83252470286334,453.69194433277499,474.4852678069268,524.81607896996627,458.12894211573956,395.65478401126995,536.73608637259701,574.85016293793387,570.76508816996454,612.07499771312473,474.53900356779866,475.10718780924873,387.27019903838215,443.28979102900888,439.77436226150542,363.48963727803653,327.37518016443607,323.23903635137339,330.88259538192369,383.20931496904348,400.79989113273461,577.36214999240929,444.92255815593592,489.13853046123688,515.30496778120767,519.21471944406119,442.63749520771381,436.89905548615911,559.00729092448091,629.86514570290728,644.08147535755347,680.51625604035041,674.86201847003304,631.01014051050458,511.51505521830808,295.25150744706951,349.92555822047109,406.11584362673619,419.02169798384966,430.1696240603236,347.1594365141782,214.47926454434742,198.01897468546989,null,null,null,null,864,18067,24846,27025.773767329512,24566.392634553245,25351.427618291367,24728.133619899862,24872.028867402918,21443.140124447131,21853.059601960311,18823.151165841806,17671.275455944276,18942.978913179901,19886.92169588742,18010.172642466103,19002.535177775266,16432.982358306974,16119.349414960878,19200.209370732118,20579.77503341587,18642.023940143124,18152.564663905938,19865.400547278965,19037.016271049062,16864.847354665311,23532.406776421863,23319.420259990813,24470.04981365304,22999.352267359725,27123.12459574527,24940.487891170171,26439.141853997844,24284.601649014458,24584.587135508638,24289.492234752815,26502.982400708286,24887.056028095849,25823.501205166613,27908.175688317744,24766.200030109241,23614.222576611191,21131.686125342007,24126.56759860929,20372.443048595404,21147.339938350833,13127.788433098411,9908.4874278532407,13510.899859308984,18400.283156631122,21180.210386436702,24755.832446862139,23815.046633955717,null,null,null,864,48985,65558,61379.650227093349,63250.152049931661,67458.397945259829,68146.549246760143,72569.118052701306,77387.061835129018,70461.982944392061,64520.734723276342,63823.740303666651,48924.574571003279,43713.557500321753,43731.734263787897,31580.341613379955,35998.77237942045,32334.230417303144,32968.225402068048,38816.666100639806,48389.978233076261,54124.229889193135,52194.365073951034,50254.595446119485,56465.33977426948,54938.073757193531,62853.477839086983,63234.999490357659,63552.323271690861,62251.33739243156,56401.999341171322,56396.21493459191,50568.803562240762,61395.221783771485,71496.299785249823,63542.036572565914,55996.104573058925,62051.122897355017,59065.054384550829,54292.920137514091,46597.737353970879,50821.690681673266,53365.603198924633,43760.248432890759,53073.795618833683,61179.342095948494,64453.935670876454,65382.319069839599,73202.324823994262,76256.53116058289,75011.422845532841,60157.427940887465,null,null,null,864,9149,8684,9669.3475408353152,10068.269773931166,9456.8168043889236,10306.953255180013,10073.769024627527,10005.911430841246,9201.8358210870847,9999.1482756487949,8837.1944774484291,8125.3242916586496,9580.8027500158169,10361.492515580137,9099.1499504575058,9669.6137191774469,10950.391637266044,9553.4420540890242,10795.437850407903,12449.020739947962,11664.759236324991,11646.699119931471,13071.347451605714,12252.390553204144,12249.252094106312,13301.963628130412,10493.717642478965,8095.0512038730812,8031.6716272017902,8392.9424883411448,8665.8541812835538,8876.5887281260693,7726.2284843423904,4970.2047781630963,4051.5756951958556,2432.0213021879676,2960.6729212182818,2645.930350864282,3356.7622916743826,3651.2552930217603,3029.3720939499399,3626.6365122625693,4537.1695969806779,3485.8023422750493,6734.2884038194152,8279.222034982171,9442.3897093157029,8875.7483823128914,7982.2066264817149,7669.7071119586471,6287.1138776668222,null,null,null,864,1636,1636,1818.7129593643197,2213.0231517253901,1995.4582512336576,2192.2730683538325,2000.7722165928521,1991.6127905422336,1509.6314200425441,1834.9499047718978,2306.0608095278308,2338.9560028282199,2173.7996697015278,2579.4430689661431,2759.5980993250619,2434.2365007735075,2245.3685062585132,1813.4965507165145,2402.5929335588494,2412.3012339734169,2604.7604651941842,2452.8366948158259,2079.7343539508038,1456.4595088343194,1711.0928339480324,2174.5684354115328,1845.5022745151059,1543.3222156370921,1836.2282974455677,1863.5846757812888,1836.9427681994232,1661.9393200038303,1507.7706877980725,1808.9226991537896,1522.7057854611398,1447.068185213981,1559.3842267125706,1531.0304766814932,1626.1640861821834,1316.1742426114063,1167.5839535495779,1229.3804811772736,1534.3603794580761,1454.0316039196175,1088.1997509098931,1427.0865268641717,1814.758530117452,1771.3835221135912,2168.3249427261062,2184.6059532183926,2436.0997551318028,null,null,null,null,864,401,450,507.69929160314842,617.51041388632552,546.17942313334242,485.9984071395279,396.05539541425213,545.85230667066378,615.12551372783992,504.64682500234926,582.85202795619603,587.3829168376385,572.42808170988292,663.93880732015191,681.24521118408006,520.35802079126518,595.01190902322492,666.25221097379608,651.26449360137337,635.23749947095553,708.15527526742778,683.5331101850428,683.81688260747421,697.07633048030345,658.60348933011733,604.49189048052824,636.64554778352317,585.83864772573315,497.47287205810028,478.16740894772067,540.79428230386236,528.23140549435311,546.42024868618159,553.18897471899072,576.16065872492641,551.1495471950559,546.80377383000302,630.63322754699038,494.35975419582013,542.51727239476349,566.29903147923778,574.8795483708941,466.35636127442012,478.76349972296566,460.33804721620447,394.56406293761444,352.07812266251159,452.85793993450324,458.03216701765666,476.04435884311584,469.24561692824318,null,null,null,864,18067,24846,25162.30658484346,23343.231820909772,22488.846338489733,21137.134654988713,17830.415420051744,17778.817625370604,20227.252296411225,19654.810130263624,19438.999261108529,16363.199000821951,17219.6415638869,15364.722861522456,17239.796383906931,18683.190090145115,17721.620899371494,20648.330711157112,19294.14370112032,22096.416341430027,24636.213500157188,23248.327089496564,21225.920049766377,22051.526222042245,23188.823430984819,26801.418526696471,29107.177620528812,28463.496672211404,28706.92342622748,22664.715525710821,25355.666108562953,26191.76584758337,23446.372731829848,22166.98678186613,19967.139147175942,20194.331093729958,20919.175326360859,24617.17873405062,21575.369132639869,19801.920082710189,20087.10898109461,19920.174095279235,19871.674512526675,23857.618116683239,23693.949032846824,24304.871926038366,25261.550891994171,17114.539221016868,19308.946352910945,19511.820999391075,18606.284006854949,null,null,null,864,48985,65558,69780.251636486311,66240.619638545177,67604.882411823884,57778.799834088641,57764.374202165265,61121.128022091158,58897.238430938793,55248.160260819095,53511.305495857421,58599.051288361195,66464.191385711165,74755.380036488394,70269.739674546174,65927.226098729632,71425.541689586957,66989.646598273961,59568.238094151893,58799.612256710425,52707.663662269922,54854.093666765286,48048.601713950222,60728.302644175681,66720.88239680203,68329.098746724674,78697.033681198664,88183.314267084395,89971.357766084941,93820.054496582132,103773.62388200007,104269.91485414136,102423.61245194571,91270.975203716895,93340.841538957669,85879.326094889941,88511.614980394734,87143.277842370197,87170.420186697476,82088.03951949568,80820.545399418654,73017.128956543573,70785.074385539978,70063.08161870543,71435.69326593561,61478.073662665636,59292.468588875425,65383.378553534603,64580.446314855755,62944.669083543566,64862.581677847593,null,null,null,864,9149,8684,9873.4045213646241,9697.6745797802632,10016.654191997322,10260.611278708888,10444.949680745924,10750.127429329512,11201.098897029771,11182.898344257346,11214.925609178928,11570.671086446004,10451.937315340598,9560.6849868502577,9845.8716410191228,8366.3978052650855,9007.8070436826583,8977.1536272549438,11097.520649508748,11278.903554969571,10742.515944944395,10582.600066738049,8571.6607957262058,9778.9553976587868,8892.7891140730899,8469.3795301840382,9561.3363583762912,9070.4099361735152,8849.4846508932333,9279.2246404984962,9433.9201552376398,11714.656476925949,14040.050288560133,12797.611275875968,12154.329823353526,12665.256387662217,11736.148233741671,11019.937642562989,10642.903553302462,10138.108652720839,8088.8032305692159,8200.6977559010247,9531.7086593934437,9414.5331533126864,10133.876512824498,10127.331127342703,9558.7930267012416,9856.5017661502279,10843.244949526168,11234.220570948666,10255.652987674919,null,null,null,null,null,null,341,547.36400000000003,677.43799999999999,710.02590184177006,658.29659547826202,654.45896693117584,703.89322208676299,720.89765928380712,688.25304567523597,666.4823717618392,612.58157782514104,589.33701684370885,582.53420864906082,581.45454685822403,547.9380892102173,562.71733852268835,555.24951260215664,556.77159627929404,594.45633456916028,598.68930100342766,610.99593716526726,582.52888853563888,616.64692823401322,616.67114326580713,570.18104823139595,643.51375980974058,666.9809052912791,653.98219771393974,623.97323471287029,679.27885151046792,693.32355923715158,678.18367648156061,653.39524722204749,673.72520050678452,660.8852315041936,641.8992256404847,586.35550359350066,651.13323421782968,688.92332795636503,650.3899648764118,633.61079314258609,601.33920727173131,639.47646671964162,547.54139774630869,503.25826431622147,466.47596479880372,464.12654987864198,529.27478534058196,605.40973612276673,614.25335020616831,617.12755686241326,555.30610358820775,616.25502994358351,425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,896,1636,1636,1824.8464690713004,1738.6049070516401,1749.9903963517211,1480.4322727740357,1373.9884421956344,1188.5669706098645,1320.4090798336683,1047.668126944018,1038.1368441782488,584.66585419488911,600.98060225891231,1039.9746526624913,1227.3882749973657,1621.036652599144,1572.2332145676614,2062.0782548604907,2102.6171817820691,1830.7200630491748,1799.9700809069634,1733.6237156115494,1476.5827134134981,1304.552231387079,748.59342594406053,1283.0041285821198,1846.8721137088578,1968.0350479661274,2204.1796922639724,2290.0251334049849,2391.110990064788,2395.7076174064505,2346.6388656545141,2359.3636764612261,2550.7353038028627,2731.795002289728,2826.2655827674962,2535.2039235714778,2528.4580550645815,1990.2732118480883,2114.0762979086676,1937.0345629973726,1617.622754746691,1812.5823481879427,1792.2024863643392,1844.0397366123875,1435.004048688168,1684.3772523243015,1914.7957250350619,1575.947339306837,1544.0122986300364,null,null,null,896,401,450,453.5362855604036,613.93388213880576,467.17620565490216,486.69139714862121,637.11027605190441,565.3150617216869,490.44067687496812,567.05857763564018,590.58758022695497,627.7991118328149,614.5314248692307,626.52972672430303,562.79629624038034,543.20207840286571,547.50527136690835,352.66445085992956,424.57510842615574,358.69963489202485,426.19898407352315,502.06444665901222,479.91055006240464,409.2135299132338,440.02246750916186,452.608724047576,368.68757871193401,288.24379778287243,280.04751796261075,199.36473197631574,242.0921851180095,277.48361234362358,367.77697463692454,294.33861421866879,308.21392247930515,360.15321876680366,368.67028201791072,346.67036742749337,393.50846967754154,464.16359176790354,398.57470290785483,374.56234764015028,354.29758948185372,448.63831942331342,377.24566400527317,393.62344293184304,535.99262032007493,489.81613879247061,467.81925443044071,418.51888501572677,412.35406827110307,null,null,null,null,896,18067,24846,21578.762706398986,22458.937476748066,23739.959731043811,22569.907290132091,22831.220239135575,22292.589106110576,24690.422820586904,22594.226613426974,20974.649109846578,18796.957403349905,19178.434159708413,16754.458613889696,18454.664932983767,19384.715660204653,17712.270474841556,17173.601554949295,19880.490872838636,19596.372114222835,22605.935112673469,20571.58818985377,20709.679387115539,27219.26987141059,27797.659582726668,27678.35615358342,23878.015096833002,25380.599655939943,25289.895938814327,25150.611587390278,27016.638284706347,23928.57158315667,21626.330562374471,23545.764148018679,24195.6306083913,23538.315190447061,23638.792793082739,20466.724991172261,20902.927775160853,18263.708515702769,22498.167838894598,22172.004146184037,16354.364665475703,21100.683824259031,22428.469183872377,19555.73826848387,22500.444061929597,25181.711121563229,23704.921272990239,24344.118188597749,26322.1010878862,null,null,null,896,48985,65558,65196.846016295283,71258.966755772635,69612.155884161126,74225.162089156031,73747.852361282581,70994.130260631006,77666.461358352317,75179.606055177166,67885.632758583917,61448.853685995418,66267.832901424408,75589.253182880682,72431.950121254849,70508.875550555109,71081.365881596357,76328.844884700433,59225.057592754674,48630.105969402619,66295.781028807003,65744.70905526806,70434.662353269334,64815.42393067151,61375.824772415326,62255.955461143967,60659.007643153993,63050.11439743363,59894.072834686049,63600.690915772961,61559.524344195786,62686.658928634926,60399.712512915481,55854.279697668404,53453.661998905314,53549.094129041878,66535.993268663151,71388.9439863812,85017.276765923525,79273.173948220676,78437.049912491682,67844.947539065804,64615.671263644581,65210.889644109258,59033.548074617764,51785.491972740449,55488.420160807567,43982.738042658537,48006.790085556524,43087.377644444961,48237.567647335294,null,null,null,896,9149,8684,8427.9115654285015,8224.9509923138066,8457.5645009405252,8556.6863285247036,6572.3165436395757,7483.4346043498354,6034.3296491481624,7944.7483464493453,8847.2796541650077,9336.5313669269308,10322.853937366879,9409.1271463114881,9122.3141793994218,9434.6613217776539,9801.6512440504848,10364.935771712122,10093.272852838421,9588.6138544516743,9689.9499313625856,9221.5554840924233,9590.3839735519687,9798.2247339848764,11110.893372309605,11675.785694236632,9128.7192577244386,9435.4271946445951,8833.9227487314511,8349.4465109379653,7125.8748564984926,6782.6306166626409,6765.5352817271432,6655.6505485108,6469.6464804189709,6877.9411791883249,7273.6059417635461,5977.442453264267,6584.1043048120891,7404.1787676749918,8296.8473219655571,8436.5885287375113,8777.1616035088755,7942.075831316306,8971.2202778842639,10024.420983087601,10208.082524321801,11519.360291821722,11461.685590929888,10030.421751583723,10422.144933923493,null,null,null,896,1636,1636,1384.2835855550975,1542.9767280427927,1353.8785432590685,973.05440321026708,1065.4241988489816,1335.0443766478691,1905.0267101815,2073.3058150614652,1906.1001127911213,1870.078921110113,2058.5562082295137,1983.1627760618951,1613.2719033324724,1072.8650837920259,1050.2422224403892,1470.774668652625,2050.0412650928988,2130.7639706006835,2125.8496095215514,2119.6409417124682,2207.7033805229139,2097.9836438797884,2293.7349212673648,2445.9168359669152,2148.2122484203405,1805.3033274896547,1398.0629990182624,1582.4983339090131,2326.2167356471209,2330.7582395015156,2303.5239406718206,2388.824766096961,1775.7401732346143,1318.1370083934416,1331.3111924863601,1457.3837108549844,2018.2358791143438,1922.5469141827227,1725.4973477089222,1833.8685091140933,1586.9477249051333,1472.1244453144097,1952.8258970629126,2109.4348243668665,1931.2405058452298,1910.5846781071205,1902.7299506470483,1760.5419694689253,1524.5182810560393,null,null,null,null,896,401,450,403.82550110906067,397.89130818241222,448.54211538245352,386.17276720166944,423.21920288024728,391.92661481708245,405.38726375089931,414.51928374033747,432.85231665187359,440.24520919089917,439.22428696667464,462.37081950271948,420.37111564128594,453.88712275029388,581.94103688376674,613.06505267368698,579.66878197051142,511.42754354451358,620.92596876178914,551.17060745510639,543.8742354936752,475.84819551628266,474.37020925311305,446.54997343047557,449.56466442893401,479.61994451919435,554.95635875737833,538.09982580690291,562.44612576068289,680.22355457654135,575.37381369484069,509.6917197542283,648.89572411109407,527.12393384768484,487.18102515254111,529.19589227482288,494.59809997115491,506.08926976555159,469.66140949350824,569.41666005571892,671.32980188324859,684.22090665609858,684.6754414852378,658.76674116219544,534.96028248231926,561.23748688832802,651.33210027625455,701.85120984560251,681.11293551669405,null,null,null,896,18067,24846,26166.896328292201,27819.11927519098,30069.134489141463,26224.939029419351,25890.652736924127,26939.911665830801,20461.234564802711,23028.694207972745,19366.362870971581,23696.099665956677,24112.392078639696,26383.592618219427,23029.953591455032,23355.825609388263,23049.21263252748,21618.373486056691,22427.433081667612,22525.784912345927,22414.582335595074,23445.802498840982,24561.562657651211,26387.221355666006,27820.141431628861,29181.629664037941,29094.816130577641,28946.496783324015,26383.876473345605,22318.340994055947,21129.395458273368,21388.578046706287,25941.239694169599,28703.426200905309,29313.331961095351,31543.033562707828,29427.98758532749,31161.319131831246,30081.893872012079,29315.717162396584,25726.748811227164,19956.602376480427,15339.516683636793,18253.37689491608,19184.057273663755,18984.011089514894,23347.095509407285,19074.383655454374,18042.061860818056,12563.184479910067,10938.757636032669,null,null,null,896,48985,65558,67519.269738864838,64543.168277168181,72071.91392882551,81143.598627566738,70154.081516485894,63692.661669179892,52696.907093606365,48920.305066406807,53229.801858291125,56508.408981687564,48423.140226230047,42465.187419660957,46261.613263032101,48105.059502681193,57658.288055306577,59468.576402910119,68368.555772784341,80281.361852835587,76228.202354904352,80965.051359350357,85024.166211876349,86374.202066903206,84951.213440108884,81584.507713810293,84247.316421031428,92997.673663617592,81504.538475328562,83428.133276487701,83992.059148482542,78784.525008687153,71153.982251675363,60747.25725822174,59717.323183970104,71380.523054635982,69442.074438591371,71642.879563220165,73156.581265340385,81993.159917163284,73508.619420896459,67574.596958979644,65601.490961570307,68727.91959669083,65239.217024206708,75333.471016576805,71751.442404698289,71079.709391474928,66519.743408782917,67196.157209158482,75958.144429186083,null,null,null,896,9149,8684,8594.8161500398473,7522.7190282261445,6716.0708197365875,7870.9440485772484,7330.0644701304082,8092.1293627853283,9669.0111114222818,9711.8026826856458,9764.4821356243065,8920.4055306608716,8958.6896028123047,7882.8011899401463,7475.9808559846861,9462.4268043611319,8448.8434586354651,8137.8554514496855,7794.9803240187903,7183.0547062247078,8107.7610842610284,8186.2500941275312,7313.0873660164634,8024.3253546562673,5641.3705505460093,6908.9673805348502,7594.6985829631731,8103.8674752968791,10016.850281725197,9812.6066423668362,9205.191104346377,11347.599381873031,10619.731338504382,11747.95712381468,12816.422803488884,11244.798311093371,9083.4945190158869,9035.9749914407203,10322.994123235203,9846.9028132900185,10987.142032885078,9720.1936992797382,9996.9425342558843,10335.814512116352,11097.467459655794,10567.192765608697,9958.4482725815415,8731.2514059788773,11250.933837663435,11675.266942459251,10585.064941890534,null,null,null,null,null,null,459,547.36400000000003,677.43799999999999,632.42893953464556,699.31580415214285,673.55504018822978,674.20302535400936,697.53636821010377,674.65917707750668,681.97119775745512,692.52102594436951,673.4886529254436,648.25494641225521,669.9336278529554,650.42130934545582,644.95414847696043,651.06971948973865,635.73190868889026,590.08550751679502,608.50182870666254,559.35849813200548,654.09867924423816,642.94347775481117,651.88397666583523,707.47847075887262,731.30743198828497,741.30506118498693,636.85539573429503,641.69896203351277,625.26343821138562,602.62282796921079,621.47415038457223,589.85903112718461,580.8112712325842,574.60781579130037,580.14938717562882,591.03715283473935,625.08831829988765,573.05156419331684,625.95416735029289,609.24298510708684,653.81081789806501,623.10412952443937,539.00737622991733,619.50678586428637,615.45838717380093,579.8532700423782,667.99342506514085,681.1484672927395,663.11676647846002,631.84229435254792,670.41459909934292,637.93691391821119,639]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955,1636,1636,1720.4447503290908,2107.528728022116,2326.0074387608474,2172.0232642848327,2150.8708039242997,2456.566593227124,2481.9812604325602,2361.2925509020815,2150.0229646586458,2408.025582851159,2320.2355806020792,2099.3760457301269,1859.4002443892823,2033.3874802028311,1811.1774077835994,1459.6604363247161,1387.4471639687104,1673.1114923202574,1662.173958468878,1957.4609112309884,2100.3165670485514,1727.3101518481362,1877.2284604136032,1798.1388040358056,1483.0993515741288,1520.2117818884626,1316.0862830480983,1389.1371709633192,1830.7776062459625,1832.4255796214102,1494.9293209788943,1435.8032007897727,1281.9915159260079,917.24404463020142,615.83916974715771,1096.7403151141955,1346.8700603561747,1479.7050514078878,1857.70532266698,1433.102230956528,1194.4334072184058,1178.4949101859304,1341.9076551964897,1333.9966960511438,1339.4183031857774,1632.8656231720665,1819.6040477955557,1591.3755868721864,1760.390923794547,null,null,null,955,401,450,555.91965948083021,583.7713065770281,433.49841100254196,448.67532486998641,373.92897257386977,456.02508915623207,440.56642526272043,410.46436363923021,522.7009088394384,571.07783803588507,610.4424081802108,524.40520406088308,500.11470332241896,461.43289836413123,469.60398023592904,352.15148539481567,308.16107418735771,271.41224064096718,415.04620059808803,426.765510563048,471.09899895949081,488.04994245681348,537.84810110097749,515.64868914601027,469.20940607621662,592.78206687980298,603.9334135440098,637.41831039993303,601.79643949297838,600.11051988459951,554.86945106938867,495.79187121701131,423.69201761723377,428.18424832958937,377.17754255256074,517.57646413781663,532.74140126823727,533.37886327375929,526.13174262005816,462.64232954203578,446.91031566619313,491.79696500647958,444.90640202490664,523.38384130781208,580.61737562009432,620.54978383957723,603.70581284196112,595.00822738307158,711.56545627627531,null,null,null,null,955,18067,24846,25822.906562567219,28945.415235034634,26182.053867827584,23585.387013086696,20809.577909159892,22467.222827827583,17595.016672736318,17769.497358134191,19358.13135803377,20196.020242194176,20181.428659582278,23496.602275253088,24542.974859142832,23708.631321608431,22619.54455787703,25745.708785329076,23335.296441021932,23497.753953325871,24610.509273016109,23557.475486713825,24857.301607114892,26515.189497616535,24572.597330967616,25777.434955778077,25327.499391329387,28516.17888521856,30687.316013986783,22028.537379557325,21014.600022550054,22784.862665355784,21161.591259134206,20830.387835500944,25756.115888720757,28843.117758935292,29897.638969034982,30231.267018513136,26964.331299342713,27044.05270730659,22868.68378995491,21728.657819108204,19733.694108004678,15929.475177519842,18772.48007830952,15511.906393891857,16837.624238920816,18277.79874747022,15456.904260829469,11257.31712527146,10043.638758411884,null,null,null,955,48985,65558,58097.291353673776,57674.968851837104,55912.209923170616,57455.498180271708,59154.59055554412,56117.674593892392,54316.665165601233,55865.568503970542,42259.727354574949,42824.153014395757,53030.032210572477,53650.933284412036,61820.394530918733,66465.49780412871,58936.461175128919,60126.508606311967,64123.20590705319,61282.254256550688,70401.224625019328,78107.883078237865,74113.929028935832,78585.092910860985,71485.075659026843,67557.942912312967,70836.688255361194,65923.204292357143,54214.904058647611,62829.939419550414,58928.944533837021,57184.541033685346,53337.786422148813,59992.828007703429,65436.173149174952,62921.017226867676,73533.094116072432,66527.006049341129,67256.045625744213,68817.599970187046,70090.020592449699,76002.565414287106,75066.255284993807,75145.276772805155,77211.837280972497,80714.083788846561,76969.280957787996,75663.510744149287,81480.885862222145,76815.540407915585,75867.882040595461,null,null,null,955,9149,8684,8192.8948927928195,8706.716069813725,8392.9652777500396,6585.3438813212033,4396.3959759173995,5061.2807242971749,5132.8240508818708,6899.8690014734875,6209.0495423462626,4748.4868872976622,5442.7760591108499,5121.4773748200641,6516.8665220809689,6403.8607768282181,5645.9178074186075,6209.6324196778596,6252.6556498785594,8504.6310337364448,7641.3091938187008,5791.3970304441782,5082.916963899127,6081.791518285926,5551.4522147885973,4822.26134909758,4349.3340091560731,4954.9871106463734,5051.6168438689756,4724.7408967656711,4296.575935718367,4676.6993161312812,5269.973675125224,5066.2060768070987,6346.8506131325939,7434.0212356873062,8531.3551769265541,7120.8963235839619,8399.3419668506031,8278.20886665131,8687.8990620580662,8333.8731733203531,8359.2197048236121,6936.4730094747647,7971.0833931720144,6561.77030716019,4767.6471604999706,4742.6871049229658,5584.5015051969112,4946.8174924122632,5595.278163683528,null,null,null,955,1636,1636,1804.7180664028988,2607.6995855665882,2476.211087200063,2572.5351809923304,2187.4144326791661,2237.6348414962945,2409.973733458588,1889.7861123916682,1892.3125498953866,2438.5207092211376,2540.1592992593887,2420.3393204570125,2138.5404468815623,2945.9606917618412,2564.7863225887659,2236.614545087034,1952.0371727543575,1994.2235145057891,2129.4249360335084,2188.6734292841966,2340.4025247522986,2381.9929335887086,2266.8318521074939,1875.129770999657,1652.6994868155602,1855.3822497861534,2092.5889720692085,1891.3682107553395,2486.2908628636069,2532.2463021566905,2325.25002690873,2563.6613478456029,2121.3568249970795,1706.2356890348356,1903.025447966832,2024.2228881775402,2265.6007670734366,2505.9402827883391,2118.6454825946848,1833.6495521557622,1310.7857119469968,1355.912249313375,1226.6944667195635,1297.8220207149516,1576.3844643273303,1670.977233930354,1627.6041147678729,1566.187076341686,1791.4060285739638,null,null,null,null,955,401,450,482.68942798280386,579.11244684490896,451.3388715707199,435.66369988275375,425.08300581480427,405.66493491057383,512.05451265843647,500.5281234461134,412.08852450919079,320.94200325504016,346.11445738748654,365.95961760357466,285.03621107854258,367.63849945509219,335.86169017825659,439.6577044750598,473.58655979760141,497.28232667347515,406.36120196196782,336.30246378884743,376.08457325148123,405.40178725586344,491.81700365234326,445.89963497669913,448.96267589386883,403.90122113860934,551.32826975871842,541.94607116229133,528.14287259075275,452.46128542477959,473.56106152276436,448.63171779796113,448.79049412896848,411.63537060124031,514.24570450338786,598.48606600435153,533.65663021972728,478.28440791211136,421.84560219474679,362.59339199078948,442.12771508981905,390.25123237894991,315.52978138425078,339.01309181536681,441.75521921962718,492.52121328842532,472.03641107397453,541.43512351201332,568.89559291823275,null,null,null,955,18067,24846,26062.825614291443,23015.237363387234,25476.60583260133,25630.343494004166,24561.623297551123,25633.276046850173,27114.22567072299,27713.321981870857,27264.226732022475,24204.692365672658,26362.904168296576,24952.528394557132,26666.326891810961,25628.407101651283,28013.352168805417,24930.944579272891,23035.3776288257,25424.837362383256,28773.809883778893,28500.333758847602,34841.090525445645,35278.140199260524,36198.364952941105,34078.711954305356,34325.081105529025,34864.273974479307,35237.792118000143,31675.630254947631,32213.178779457492,31429.6979236349,32018.845170758403,30396.567319607235,31111.348733877843,27516.783565083853,28038.631737712349,26098.460312065232,21345.461062269511,22796.605868002913,22877.967109970123,24738.678437346338,27547.049110044689,26404.683187483592,22507.755863625323,23504.106346895514,21482.433268527089,17525.83419376014,17727.281792065594,21420.032534722774,21847.148255463006,null,null,null,955,48985,65558,62745.64444544338,57427.907235954182,68633.494708784448,65466.147191793236,65700.777259090333,65634.08260055451,60775.95909606744,58051.388648508626,67579.653264264169,55178.411468158833,58791.35799164464,58645.227677733274,49266.667262956049,45914.448367528668,57214.280191051083,61047.459027302582,66121.468887224037,64971.086035536333,60962.418390908089,65720.097238353497,69650.073834895476,70614.38458028574,64643.308147230404,66069.533586256744,68187.807651294977,67492.905293241914,64847.764913758263,68804.316316458309,77652.937678346469,80446.746488872974,85371.59588719951,88559.030280424311,79403.040895483966,74870.933658590875,74060.019917878075,71344.419256502617,72135.876946448232,76036.90215225979,83498.251946377655,96679.865262185413,99542.596504753383,87986.969301148361,70851.623951114059,66390.783627042038,68012.799588246475,71189.379334676167,67098.288194212335,60883.283652877064,73896.56757492396,null,null,null,955,9149,8684,9171.8549306166151,9519.4469086492209,10835.37049531286,11221.232361512033,13303.602413131563,13966.792866410333,12239.748568320785,10884.816561020878,10940.789937684447,10835.185871419284,11302.47248774989,10634.49067953914,10848.021105749098,9893.5881667830163,11099.682975309301,11254.307978855501,11598.308328131487,11755.898848567555,10621.783033303709,10313.545790964741,10222.984919082217,9759.1132561084378,9077.8667372022192,11913.551358723613,12423.425735894982,11558.132766562421,10381.282781309106,10002.570976009329,11402.121574603625,13810.097671713658,12723.973086674972,11295.981379946244,10769.848202318361,10046.575846731128,10200.306946503784,10690.140799399547,10593.111258614606,9535.5900934693527,9652.579236895388,9857.0093637056707,9326.9570776678374,9155.5797544103516,7995.1500961540369,10566.328944399789,12084.778935762797,9691.786149522879,11647.231001718383,11098.904752619746,11222.942839455698,null,null,null,null,null,null,945,547.36400000000003,677.43799999999999,699.89539513399814,753.20526359495125,667.62728690807216,621.38360248827973,543.38987787623728,589.49445923718213,518.95047641108783,535.20504095343529,552.92176543979826,562.61603093978135,601.65481756911379,618.0250252234257,656.41756971715199,642.63261446969068,607.39962787126774,623.26420989048597,587.90222276526515,598.66732761947321,662.66659190111079,647.36971981854697,661.07698125775107,707.3735396496171,676.22875169598478,669.71164280728112,652.02901402436669,725.41169930352976,734.44979102818093,645.02981479134928,609.2202134697327,632.44737684166626,597.32889374312617,587.31385614742851,655.84574259947271,704.18112543805785,736.6988238607189,751.38205871391642,728.73971773847961,731.74777983827175,682.46123504104844,657.54070897344286,625.54448037630709,573.34527201943092,612.50125107993438,583.90343500846791,590.16713046315306,617.34410197000398,596.78349451951033,523.37353243768735,545.93571732352643,633.93349231352545,602]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987,1636,1636,1911.0343348814142,2149.3329645106419,1662.8764535198889,1646.9173813582747,1810.4681197910331,1305.8399787083174,1717.991735592881,1808.846336730262,1860.310050693427,1281.9165574704689,1109.9367657821695,1319.9931864424686,1435.2125591370313,1463.5051125605817,1464.7003023498723,1828.3384773123028,2202.8443866829721,1625.7326994096156,1623.831826008575,1854.0615642078353,2107.1903929286659,2239.8355981932004,2505.2227319284884,2329.2637321411489,2031.4621221361015,1996.2018466728114,2072.3211539083964,2287.0005713827582,2039.679137813715,1674.2436007906067,1281.7042300081298,1074.1071660100574,868.85016907553984,1151.2769520523534,1398.9593544194904,1531.9667404864115,1263.3521613354724,1272.9692026142593,1269.8084749807817,1395.4229222751062,1201.7886225305383,1192.6760291756477,1324.6208913965743,1644.9402884777865,1783.144582521847,1830.1647851243429,1525.3486246225689,1457.9977808366218,1317.2966245108792,null,null,null,987,401,450,503.54208594499795,443.42123496917031,344.57967430465652,457.61404582120588,346.99831253715217,347.5930299702755,314.45068004333808,314.08614226282225,341.9264165725279,306.05949659485293,389.21092717134138,451.4236351335469,462.91730315495062,463.65172823863679,445.11929329235466,469.9731960613521,563.85922111927175,466.53396354993396,588.26379603826729,623.60078500188035,512.3461906781306,538.41944029435354,582.95223945082739,536.70148984589127,525.30889376353923,439.86009720139259,515.17394062796586,552.77454148152935,585.69126887206676,479.35452251326188,432.86895565155373,487.42458530925302,479.608588417796,447.0135742869964,409.62884590789014,422.6844223432206,272.10239381768406,298.99733649042389,426.52819001084026,436.4481035678196,428.09409836741406,545.52605441220214,607.39559675894316,678.78700765036206,503.91863948129742,480.8510779928925,373.15677524659839,306.95477679406764,348.1039473895986,null,null,null,null,987,18067,24846,27771.411599435378,24881.602467405108,23180.315677439692,24492.786743608867,23487.343746040675,27367.177340193164,26147.233604242974,28137.767825343359,30086.562263544554,30409.116427233617,28193.337240641271,23267.400734271621,22808.152544697561,23100.453742613503,28047.71899286762,23776.250540318437,23466.619229137406,20544.972945654506,23602.292751547109,24241.148561266789,23615.616873123861,22206.551627402783,23382.898113865202,26810.018372189523,25286.022159846339,26959.143130188408,27903.281274766479,31974.365209864911,31771.760444756208,29960.333798171203,25041.491886592528,25462.04372171353,23743.499857638697,25436.038143150025,27166.738911071468,25669.056957642453,26933.912436719169,25408.04103204318,24738.678539834797,24404.556661462841,24383.634836269463,23862.934931081585,20656.38439523011,19861.474928650441,17753.879115146381,16627.758339945813,17053.038594301986,15744.487833798705,14441.015861577009,null,null,null,987,48985,65558,58917.949111013993,75133.451926948779,72968.939925314102,67755.102481897775,73232.22095494227,75376.252786935336,68432.230774677591,68571.025112978838,71274.36236453423,64994.296410938012,68243.364005131109,60852.314530278672,61314.991007590274,65888.897725724426,57263.209271235537,53631.438222606615,47191.298783792292,48727.858560170971,50898.671693221375,53573.832672654244,49580.416284735271,52792.980166214897,56139.837859981628,54696.168017674725,48995.212628359644,48401.363923776487,65105.003533165262,61186.776115865745,59866.040486204016,67958.52930126751,68695.956454028332,64911.774222196145,59999.54168624158,59349.689246556343,54062.457590763108,54809.358077126919,47953.831523793509,37121.216271032128,33635.501781965795,32263.849225352205,40210.446828079424,46232.71210336261,49419.016413113401,40223.829033475791,44548.722927310955,45743.191714740417,36969.730614737608,40053.395074213644,44806.111919198382,null,null,null,987,9149,8684,9276.8760767845106,11153.267422598063,8865.508485917424,8015.6833188170813,7562.0455578766996,7536.8733910609699,7432.6455914005192,9335.6952830704104,9921.704517324064,9021.2606366234068,7125.3796512995386,8262.5135642388341,8848.85927384346,8235.6094157042462,8823.2397998376091,10359.527632827121,9665.8714104249902,8469.9143150273867,9976.0567601998227,9789.5784643225888,7928.1509888313703,8321.3767321318373,9635.3486907877923,9768.3227435037934,9044.1764751918345,9605.4564018454803,8982.4214422528294,8773.203883098382,9917.064924943752,8820.307140003004,7777.9214466895446,7708.1541802016345,7182.5695878642982,6713.337419914993,6750.9676385589555,5579.9067949122291,6132.6372498907049,7837.1695104246282,6484.9561853586183,7413.9298702021024,7236.5491085065023,6242.573430915857,6399.5732182654574,5777.1468160974355,5714.0638461048757,5653.4591773851635,6080.9099277127843,6001.7035453385133,6909.3883307868555,null,null,null,987,1636,1636,1616.8260262591175,1381.3815517534595,1402.4772128709849,1539.1170943430636,1732.2538548608882,2051.729318034153,2139.0560552748098,1640.4416655577161,1590.2355700501928,2003.225884924499,1216.6068501297323,1181.6830783724727,1386.5543344884277,1702.3420727737478,1583.0306197730229,2163.9737965528557,2083.4544941282484,2091.1244594246496,2057.5715020825428,2047.7759499492699,2106.1681405769718,1767.8484401041635,1992.3416423480053,2167.5715878229621,1782.5624848883417,1717.1831950178769,1617.9091823752524,1678.0925717651699,1817.2915329535481,1960.2380476851854,1614.7566678023297,2060.2746484604318,2226.637733214407,2428.7056209440593,2200.3220300835351,2165.3743659127936,2291.541183338722,2318.3840936381021,2493.5128214007646,2202.0417381835941,2546.279465606186,2567.7074016830652,2631.4742242951493,2370.8820220591429,2272.8006695282079,2337.0818079200126,2075.5838908596525,1959.4426315717826,1972.7979208396837,null,null,null,null,987,401,450,436.2726258001228,477.71822301950101,489.82913880075807,494.03952829778132,518.50326506436556,415.7747501291264,420.52634598664014,341.68363593441529,353.57412668980191,463.98483387459345,546.9093181899832,570.28225837278899,463.535826499856,509.57557836622982,501.10070271186254,432.16259470170729,446.82004476188871,419.31592354543915,423.5242963502958,402.69981014915732,534.5279169760347,468.59370561623263,538.03733120835568,564.05165864444473,527.1708190214232,569.7494081040353,575.33495177577345,636.22641384458302,772.6716713544655,770.71360577295866,759.47278278709678,736.90860489182796,664.78229093495497,687.74322705914221,563.69564518835682,477.93725822990268,503.17722957711021,528.45245655725671,527.29644342886513,601.16359011179577,605.87997894288173,573.20372350706782,588.80796342743088,631.53789586606831,596.09383651301937,578.57948599998747,568.56905349301621,641.38950116275407,567.27750762128699,null,null,null,987,18067,24846,26997.376357500703,27234.410709710879,30609.845575737381,34831.583857694168,33610.834079876055,31132.915219895098,27752.281702067427,28300.036980590288,28570.266159227711,31458.241020340327,32539.605773972507,34401.618008314588,37439.369851943789,31360.249670764806,31218.182777031987,28981.239316342038,32511.991828216826,31339.358382227216,33761.048496281997,35078.917189054402,32949.732053670348,29014.484796153876,30731.480562508379,33064.476922529167,32551.056403192859,30780.929897507765,31913.574887496969,30214.70808965337,29986.853332830553,28675.702428124998,29373.853665944978,31538.683526033456,30889.002413723469,30981.52182352779,28618.162527805987,31065.747790880247,30552.685441363599,35524.958204016344,31795.845575077288,32124.659878672432,29040.67875347074,31267.287871085748,26762.741897734959,30682.074807794204,31025.963353606934,32041.986210374984,32694.989323228951,31919.210430857733,29747.244776258878,null,null,null,987,48985,65558,64777.190738437515,73873.172337949974,68180.298870264291,62977.557476075177,63597.638511561243,59222.416056187947,58994.83660982344,61747.886008335561,64263.23674315602,68444.022338742405,64294.507293262512,65438.929548361426,58848.982451876458,55754.526838914098,44004.902238509341,44408.127889162955,44095.99157220318,49804.744224125468,42636.229490770165,47428.798423186498,52705.806622922588,61971.285113356666,70897.123182016527,81303.619457603098,91401.559044190828,84124.353601790703,83529.906074003127,86533.65097478489,90065.945861493528,82335.445970000321,83960.169426682798,95126.211251205692,83803.421788163687,93399.864243889955,93090.771550177305,91335.811961243962,97484.30095729258,102220.47874441168,93534.126587603401,85519.833721802119,88184.33381907412,87020.629212564891,90071.70397322785,86105.782330078087,73705.105276160699,80202.365590027548,79641.305024568486,75307.032127901664,71901.174099457043,null,null,null,987,9149,8684,8320.4649427814238,8212.7752609808958,7870.0975813479445,8118.9440334257533,9580.5052130181339,11086.320795287793,11157.478952377958,12303.030808239677,12948.322375172762,12187.379377201358,13066.006549170119,12305.959213990933,12296.208954985221,11746.473886346874,11990.415874627522,12638.540181684186,13510.985057421516,12445.451186183736,10812.391441756974,11848.145841939826,9607.4235386204382,9896.6199200025931,11300.127112482978,12371.334133626799,11794.954673180024,9403.9977747625344,8543.15693032128,8774.2393366521628,9402.2520933661235,9781.3417516994723,11042.693310897012,11997.775804622448,10583.987531452651,12913.30683935693,13950.122447619702,12404.637681092794,12089.275468188616,13336.413825573385,14374.766978201407,13583.212894482027,13582.316852877886,12991.462358810168,11844.494440868766,12792.021468714696,13245.11813471299,12111.910113627859,11939.815829720394,12285.340972516309,12101.59927876791,null,null,null,null,null,null,506,547.36400000000003,677.43799999999999,723.91583826769693,722.34530830998699,642.66320450495834,672.0513381509212,633.52993250560826,688.14783880961068,647.8415930422276,694.82614447183732,739.91988615231026,711.46187041170867,691.91519161955455,643.2728001906429,647.94193120453281,654.35248849794391,702.61628254299262,663.78132511187528,665.90925185891888,590.20506852733297,685.43069159362108,707.07058268985929,638.87983094981496,638.71739658571255,687.80462280291158,717.79734816858809,675.38238039067699,677.85187656549806,738.06869864141811,791.5335124548119,808.18900128828705,758.56146091256005,671.42322675238574,684.04839503671394,643.88168609894751,650.16644107063485,651.88775728744463,624.73780729311488,590.7846143179562,575.67107413657686,581.34234858380728,587.29142503520518,598.58891065757894,626.28128550392557,610.26668484467814,594.97095728918191,525.86547027136692,506.39699894999461,468.49549633027561,437.97902759604926,452.21022273619928,646.45248092189115,736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273.05183586406764,569.32948071793044,760.16771060328324,867.22360052637828,415.93256926479739,736.83377770051959,1167.9207868114634,1276.6332304698551,1302.9099277238645,1890.722285250117,1623.7416523229995,1774.4569990293285,1655.7918154170045,1643.0100909125265,1809.5579316746584,1592.5884147051302,1645.6529552394422,1612.9295015677178,1863.0107193046886,1563.1151810844699,1270.5885685049354,1101.9429922875115,1381.1320137524756,1126.8662350715524,1279.068282909373,1625.2319229314407,1481.323142861459,1522.219047277169,1961.5094281214483,1723.5792402481679,1416.2975279926577,869.18407350421592,1083.3518111329645,1039.4223109356424,1514.6984265282456,1539.5630406039168,1574.8898618299122,1882.0613326146729,1901.087141758527,2099.6161062385386,2265.641326785068,2118.1570476708571,1488.606849305319,1335.6797926715044,1298.7579449698658,1207.0456949923298,997.7449520708542,1101.4821770504282,859.60484994309581,null,null,null,null,null,null,null,105.1336504031775,119.18998908041901,187.81758706943862,339.56913920835933,288.85302323044698,371.53761186533711,529.69856866337727,500.30961190736178,538.52028661388101,406.78128799650347,321.28408144078134,393.82334130899324,430.16651248310166,457.29187643800162,373.58554750478078,349.15514186388896,423.39424363124914,408.65578628322919,525.10320509129315,516.45634329212442,430.59836562565613,417.10377076655703,369.33037123374311,326.89939493292201,337.70626436116419,428.67755985692247,434.42068940389044,456.20595319503917,541.13216765785705,386.67350025835674,558.5354526154382,522.40060343491666,458.81628553911463,553.41247396068457,477.12357145451665,490.95810493852332,456.59186272086885,572.09235971910186,654.16110187313791,559.62658650967967,614.86091051415508,602.95554501225831,490.67875719632156,605.9997498583889,642.15917912931104,546.61442658066096,549.0300488377917,541.08355321004103,567.79193499010171,null,null,null,null,null,null,3040.8599494870546,12197.585656703977,11096.640950059671,12758.831921631945,16449.990471684847,20302.365745772506,16822.288703965514,16089.15813452283,15854.944160619929,19451.169915147133,20604.508026394818,20158.696155093643,20258.025665713118,19914.115571950217,21431.179790844453,23366.79784173529,23775.306692830331,20059.193946866308,17677.750897697268,16991.910900553921,20790.34689842883,20566.836707544535,20723.410272462483,21766.257494674293,23254.417291343951,24137.479657260257,21200.747815383715,20624.80692377223,22765.091499368282,20886.533792729264,21419.924590228366,25696.221511075855,24668.405587928595,27468.404531017077,27632.355678008513,28324.68878422054,28025.123389399618,25731.860006862382,26565.554812253045,24308.897468443014,25473.069566778726,24670.207062356782,25227.85597352896,26349.962609863491,28590.553524205949,30773.29576190584,27558.283594405868,23830.763495977972,22930.282437721369,null,null,null,null,null,null,5840.4627883922203,4703.7027379251249,-5117.1864950959662,13678.563116433817,16905.171831691572,14113.247588760772,15436.956861946035,32629.1560742129,36802.41897807255,44797.554179766157,53977.812222182678,55471.301924095409,54156.707552234329,56393.532698171453,63400.818179360496,70781.454133082269,69399.068103052487,73107.790684697058,78153.429140617329,81720.930966315296,79917.280072943948,72689.043913805435,70858.588292114684,67112.19688334169,68335.461582135336,66764.466430053828,64572.109532141731,68916.510641330431,69290.660187537258,64345.783016073176,67659.587984281374,72467.982282067678,72309.59144523571,64989.206001727522,60533.63309055032,54847.64263582183,53087.813788034189,47596.07194942468,42038.664679070753,55176.165992521448,47708.44794928671,52656.138561168846,57235.513530042968,54868.004069848677,59111.254215468158,56135.222978513397,58200.813039974746,54708.92044131986,61449.450236862627,null,null,null,null,null,null,2103.2282934547729,3976.1633332120864,4945.8176199629288,3618.574676075812,5205.3670541830834,6059.9200205448924,6090.101907810561,6414.5675536279396,7327.5086378657761,7098.1098630565912,6356.9449198771999,7111.9914402308723,6543.2875787815701,8001.4520656918767,9670.0671596411576,10374.295952063949,10250.042145214869,9612.9215231795388,9495.6431543138697,10517.890471197481,8779.7194083391223,8489.858258552711,9370.7058115204418,10338.3293655783,10593.835984141258,11740.330365598968,11048.388494718431,12537.229436451027,11323.094385890565,11208.976012233037,11378.633053393287,10148.29994602903,10468.919344403832,10456.143665159965,10148.176458673541,8949.9855670612978,7841.5209763231669,8937.8854189476751,9407.0457795795774,11627.508407371562,11539.542039861297,12310.834264618788,11179.289238112038,10913.585609773483,11092.990642330202,12372.789297215426,12301.054271684099,10352.170716105369,10930.297578128928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.89880381199416,582.17594193544051,1108.8896837476127,1419.574201980304,1021.6262115594848,1324.8125875042847,1351.2118410828712,1640.1150772152046,1819.9243166740337,2096.3449561648113,2424.2496986810111,2519.8490358188915,2302.4877494415568,2495.6887244166337,2490.0984802528583,2023.4499718940419,1882.5979379564219,1597.5635341998927,1820.9974627013196,1653.2047245636672,1796.0459717473445,2182.7539695383184,1415.5884400551076,1584.4721700953296,1354.7653722296957,943.88840706327346,1307.9376712489034,1425.751907239272,1433.6174054218757,1508.5117140443094,1526.0470395835748,2055.3539115189478,2618.0525530882978,2352.035135615989,1921.3891926609447,1906.8644022209489,1790.2424994464809,1767.0914699681778,1386.0768099820198,1506.7989443553315,1190.0707187115408,1179.8902733831685,1188.4930714053553,1275.3450858468666,556.61778490164579,994.9879533995238,1230.5310286312026,1424.7399218057878,1345.9307155465872,null,null,null,null,null,null,null,192.27530511485799,256.44784964362179,343.78677527303626,375.04925335324555,364.51945943362051,391.91926944890747,405.4939763093185,444.49908024230041,444.9286768151,482.71449037860685,440.62923810715779,575.94861593709777,631.7591072835537,647.44746049290836,588.86549256163903,663.3739952796235,659.22400750658903,584.67630920719898,641.80698585930554,646.13511050049362,632.01993651328951,553.82966369388885,486.13926482255022,560.41692840706014,699.37845867443855,662.85505583050201,597.37889761564588,642.61188952400732,578.8463642151961,613.45251949961494,715.02247902005729,720.18714936320544,628.4805194931904,587.25878039609756,626.83954619757958,589.15991728447716,425.54411795970054,448.54059613796721,518.22058440905516,447.52840858677001,350.77213527052811,360.584783387909,470.0321970922422,443.03202903469179,519.95407280383608,569.91068222533204,597.0389020893565,650.2551504159627,635.06963764484738,null,null,null,null,null,null,1436.2958766380461,2577.1750844258036,5930.3025685190087,9102.0381917427785,13130.055168846082,14088.178317902974,16505.533145334339,17347.275447740492,16173.177198871439,16660.60731760077,19713.972165398132,23509.828654736411,22111.315320753816,22624.70365638275,25963.88311573035,27126.359336148478,26251.396063073007,23518.233126003921,23945.686276938563,25259.30575895069,27290.393328875274,26128.535352412753,23778.794197436953,20934.637950749551,20658.341935254928,22517.696035243669,21168.698155970811,21293.015784022256,15863.030705885125,14192.204465743273,13862.86952221755,14915.724229555548,17681.090529610454,19576.895776849964,19680.742699684113,24545.414595334791,27503.451277923774,26370.488941373085,26895.885346079915,27781.328254323937,26897.665401016591,25684.395111902959,24038.870067765332,21977.062353004705,23799.304627847207,24300.945023883007,27486.779940744014,27167.725542269305,31028.831455917163,null,null,null,null,null,null,9306.5633820009934,6299.454611061984,1871.6491428752797,558.69859939140406,2188.1194375489908,2822.4142824999981,9401.3702487063729,13855.026906259132,28375.792172896949,44025.474278566631,34699.26022232417,35188.18502721352,37133.833092044653,43424.10701232632,58561.784693745736,60360.577888571177,56927.870602905052,60848.096785201655,64640.654436050601,58132.67551317902,49110.054336277804,47137.425418336199,46153.705997809804,48925.836321178431,63438.676578519531,53638.04052883228,62471.796451068694,69197.456815787256,66286.655683731238,65185.350975216381,60711.723755784726,58868.515541452434,53142.824638397818,49686.551299857958,46884.821045034856,48712.960457945926,50339.044576488035,45265.987256702021,47877.220105883673,55056.769020674357,55728.434636928185,61832.879836583619,64012.724923595102,51627.299740596696,54654.228867027465,58045.112147017368,63202.934478684867,56035.081731170692,54526.299662047597,null,null,null,null,null,null,842.51450541631198,2893.476331448835,4245.4860218625281,5850.8263927848402,7103.6989105767852,8957.9781646775009,8741.8842617513983,10051.395315417234,8048.4459364691484,8059.4991810382262,8809.2392505690968,7994.3275718736231,8441.8162612910273,11014.445997444536,13125.469674419122,13590.900545873501,13003.902057283785,14193.654640850702,12777.865526136493,11872.596293411472,11874.118608387969,10970.591740313735,10652.983331201576,12382.45668985792,11068.983553558646,10111.398960593187,10458.278515545871,11370.397597769617,10002.443103388485,9805.0250061914958,10968.147975399252,12153.411234913548,11882.907014875031,11878.129406685324,11654.835248653273,11776.328553475227,11128.840699588947,9663.3102839800977,10277.159845469771,11104.939139699545,9176.7290773368022,9444.0383135526772,9715.0905054818268,9283.364665937821,11328.163025679174,9855.8942215828483,9896.4694030138417,9760.0295755945644,10845.950951489422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,418.99291166750311,729.66259210986323,1068.6700806771366,1085.896849630969,1045.3908498155565,1225.16548683458,1299.4506656991309,1332.7622722656492,1161.0671553433363,1188.8936344298561,963.38848139333697,537.45716948288418,912.02696454336012,907.30344541349143,1274.9374235235264,1281.2979902173124,1664.7216953488651,1700.8043651033606,1694.2781237220702,1537.7338236400958,1416.8138403759162,1402.5427523498929,1390.7876445555544,1941.9413610770621,2203.3979200764616,2335.9708566494683,2153.7179348019663,1965.1249796830703,1428.6850885073727,1848.1480188410683,1843.8158136416725,2103.3941154667027,1943.7453014680627,2000.3437541347557,1994.4304449358417,2107.7745208801634,1762.3856790469424,2111.8305456942448,2234.0901987800239,1725.1626242553043,1505.975046305065,1616.9092880788974,1698.6624191563226,1695.2506868593709,1989.4807188485927,1988.4226254002492,2119.4759467292861,2051.2960467286894,1880.6045490765628,null,null,null,null,null,null,null,176.15371106081585,231.99063182930325,300.74411323213576,343.84497369700136,377.04926547899788,399.5449331645396,410.46545031065028,492.84387594069472,541.90603927077302,543.678101503172,554.15291700958028,572.18040644286373,588.74360262982634,568.35673363232274,493.95561188318766,536.29201412338227,504.91931762012342,435.09682576530565,456.43461016899084,466.05076631514663,367.10510291062667,414.97317851507648,473.29616242392194,454.83909986706777,482.38292243208662,478.97280299624089,604.67466426772921,450.68596880409427,437.35412629140831,410.89372196694075,429.5871807280493,523.4428678902691,428.1744439573788,397.87281750606826,457.68024045843242,509.93796744901391,547.7361259582168,652.56924724230839,735.71822456672805,737.41547247061476,740.42597748314301,762.25676023274514,707.8497958316691,703.57603772191783,636.70437602154368,625.44709782532004,551.90518121924617,613.35184558295748,606.15294618675807,null,null,null,null,null,null,500.09056212502492,248.33094653786839,970.5068154328651,317.62152585467538,3859.274385625421,6525.56976895358,7424.9947187343032,6976.7238958987873,10374.658750873861,10893.284206262357,10226.921688868937,9801.1795927010626,10406.598516649581,11991.665141130825,12664.852872500773,15323.509642223938,16344.758368573577,16281.338377331695,16360.348576193574,13609.490947085204,16546.998432400869,17275.668684854696,21148.343398526446,24944.081294385986,27753.052221723447,26709.233187527363,24098.852757115044,20912.914996926462,19980.965133157075,18402.598467554923,20896.640654783543,23003.795359418371,23524.053913965916,22851.960155569777,22048.061117604353,25680.119645938797,28843.560421444054,28372.881903985883,30286.563901862228,26137.70010438206,25870.924495015675,28471.502178095536,28768.561806374335,27593.336722754604,23004.783544008038,20254.759579508544,21416.838894180226,21779.419557750392,22002.677204466236,null,null,null,null,null,null,9492.371771423941,12543.563287782848,13865.022405039195,12735.107230845779,17831.038081078663,25650.747021715437,14174.105946460877,17855.826913649464,23681.860878369829,23851.312763811766,14176.210942570866,14582.772344995999,18733.934586580006,25786.16348708736,27909.389340337435,36536.059880904177,46730.337646252192,40276.479016065918,30239.886591774826,26739.923572312171,21293.994912200775,24802.762274123699,29922.888406820992,25000.836256819057,29034.069063260118,33875.335672452828,46320.64371527906,50451.497443879649,48947.120057292559,48030.42450540929,57993.193954686409,64549.058649413586,61482.760619908782,61630.995515316019,71891.762794077891,68129.989292661834,69269.86057292101,65066.762866696292,61804.128399235211,59343.78781847217,64657.140365442865,60903.395411917045,48493.62741937807,47890.848800231994,58560.182159707241,61721.295026147629,57032.987036386585,61602.245416138467,54805.247519310418,null,null,null,null,null,null,1669.5376737748554,3126.2144926394963,2968.7932348320569,4883.2834597539468,5942.932249263944,6631.6841662570396,7871.2448312627948,7803.0042969878969,9425.3998655032919,9372.1869823810066,10383.814699814007,11119.692004125121,11995.610901393062,10648.008743004795,9958.6642549827902,9440.7582536426107,9772.0197808251305,10882.179045881428,12586.509569906275,13447.070599902996,12952.870164111891,13493.219143323049,11491.963898823155,10767.023725490606,9312.9618702477856,8861.8848798945946,8180.9792800145169,6394.1582367664632,8303.4360274240207,7583.6433886112081,8086.5577878147851,7080.7926755733652,7698.7209894263378,8883.518734331572,7378.6029431435963,8177.6635133005384,9090.5135017115554,9067.3432319416552,9135.3506784781639,9331.9701811897758,9723.0960024532942,10042.057348855804,10444.672668345598,10700.01157477479,10354.409722074213,8075.8285336322497,8600.2414315545757,9142.8502855899242,9330.8780665431732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403.61554763854201,497.94749864328037,784.85909176652035,1253.3876703753358,1319.7804256445497,1706.9711541421796,1619.1484351192435,1436.6466306238156,1713.8317916551155,1847.0003070829907,1418.446056174997,1290.3705109331213,781.61948180588456,918.73205653060143,1456.5210090427599,1337.6308485116529,1211.4303939771655,1257.0655378808169,1626.132142216285,952.48774835911229,1371.4259197527476,1368.4992870435751,1544.7241942320607,2178.5564872868395,2053.0512036422224,1988.5944821432875,1534.0026862329544,1602.0279652439151,1212.9348112980704,1227.9360369351136,992.98349203105636,1368.3723760052862,1361.3287573381981,1289.1749777090495,1280.077540678722,1419.973194630239,1406.0707557487465,1410.9796812870429,1298.6109085770709,1364.1649800271446,1012.062312513021,1350.2579440010638,1473.1662297197297,1626.5946757848121,1891.2234674194176,2300.1496406360375,2016.1040715919978,1658.609405801282,1736.1214329596878,null,null,null,null,null,null,null,175.34245408750388,156.63871901913359,261.58510265822099,335.74791905799634,423.74360565718007,517.90570271080799,552.27517725726182,517.54783830398037,565.371998648822,547.39654818947054,576.91602402608146,602.65063420981414,518.26395164354176,467.88630540467688,410.45882719485866,545.88115239044259,537.81012680214735,493.77805162854833,515.37473428972419,634.82854877725936,572.35516718103202,594.21067289759378,480.80572450688203,547.9349291926037,498.39527896768323,575.42550947171776,517.77423415922055,530.33161753849765,625.30320010812966,589.45896705821872,630.47627666461926,718.21158820245262,564.2639645543552,545.98167639089922,472.70914612217416,512.00152706587903,426.79472514365415,407.29306717900783,418.75471065510726,449.5280924087877,529.05312933512505,501.42922124924394,478.09959173451637,579.09555491852382,655.46404700460198,575.03420656761614,406.4692094890566,387.22337093037339,482.924859144744,null,null,null,null,null,null,3532.869405088104,4093.6196094919869,7539.1289945440467,7296.8413434302547,6334.0009708642174,7836.6222087105671,10794.867041367394,12544.103178838635,16235.121343919838,15975.088700460366,16435.985655044125,19273.055850389341,13635.77158604804,15843.55615188399,17279.201126644519,16378.320406038496,15607.184625015068,17233.908402429111,18876.309022946101,20545.86517055468,22093.935577172633,26750.980626095308,23894.655847244823,24777.831645524835,22429.085484160572,24536.058028902266,26386.801557354604,25970.850615012274,26104.141622694333,30589.232545954561,31683.147739018455,31832.82575276597,29426.722096594425,25495.160250190245,23005.784134939855,25966.815897198503,27624.404998215854,24097.167686011995,27356.701096429846,23540.063919675245,21509.853856302896,24896.556439063301,25373.666095639997,25913.114891155223,24954.165325188296,30209.541267066117,31433.308264364343,26788.400241709547,25288.446185570036,null,null,null,null,null,null,15373.238894843334,18258.460216045747,14171.706037445872,22088.505746116094,20594.797505207222,23834.446355833294,20624.913216868626,26077.328930853262,23186.265029605856,31948.376560072251,34058.940117945422,38345.513335931442,46685.390072535418,50655.083536028185,53875.438503542158,60545.199988117929,67232.018755523459,63362.710090569897,62372.962357923861,67216.314147991929,70763.582504442747,66259.188674057368,73321.539553267576,70260.990288067987,65675.02628421424,74188.67312555261,73511.517139822157,78543.323174131481,83564.180740031457,79506.293486219933,81427.71895662423,82218.972315886436,90223.320003894172,81303.533244713704,84281.173231985696,82244.431351834763,83952.535934467771,83669.343415558789,85678.281111448188,77640.059220308496,77362.11415580356,67806.451958290534,68565.072556019892,74865.090901393909,83263.681218018697,85185.064775059029,77626.902115782985,69822.356285482776,77672.652196390613,null,null,null,null,null,null,1405.3392501379205,2853.6530640510991,4064.5724779276056,3951.2786537261231,3387.3486670439265,5701.478269013367,5686.7313020711499,5997.1530860098537,5588.0528306319011,8029.2766120639653,8418.7231328143334,8795.5030081804071,9242.9449284425955,10205.665668666443,10908.499671469339,11323.914340169902,10572.897842404474,10139.035008425599,9969.1240876416305,8443.0029331321311,9871.6571810524329,9977.9673713053871,10766.425582484384,11915.279081517225,11143.522866102918,11593.247121745446,10899.268143054966,9352.9186487396601,9927.7571151226657,10625.910490318116,11803.925970683455,11000.18438837826,10863.985011276585,11608.10878378177,13891.694672092453,13149.036026509179,13279.105203100387,12927.23959946697,12567.700638708104,13396.911270264036,12788.508417603893,12707.568069065182,12240.919231292199,12261.059308746184,12148.083118341392,11346.179756270538,10475.927056346443,10905.496631896996,12063.245594247439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,447.63962550065463,937.27163114391806,1198.0216292255056,1404.7513536370732,1505.4657397888711,1933.6230217657992,2172.8175316170309,1720.30376327007,2399.9409966484973,2202.1467483263923,1681.6565521339353,1746.9442939901062,1501.7133221535289,1481.7809790465762,1434.4115012887198,1475.9448996259375,1805.151835674302,2044.6078334823976,2308.4451808604827,2125.1797214110015,2026.3954474162201,2018.6512514242168,2214.8397101473615,2176.4964822604938,2060.7056485347098,2430.9234136279415,2301.98370339341,2397.8180760396544,2620.5717694096579,2380.6556304853702,1979.1253035474633,1873.9573655867866,1610.1625157538508,2125.3547477422157,2319.1504900478885,2390.7227847332306,2260.2072945194773,2275.8757229516468,2203.1539101001435,2355.3678637271046,2285.5700079620729,2385.7114309216809,2560.7819335269751,2426.9542585278718,1955.2756190987525,1895.4514607014928,1330.0324880077455,1633.8448724273596,1636.512769157039,null,null,null,null,null,null,null,73.504431749258217,260.14976506027307,271.13920973030997,339.49457849209762,385.76416008301328,315.20057754203242,418.9043410172419,409.51772775979805,388.42828322208675,422.45454778815184,517.29044940018571,501.81113553905374,581.18651772782937,600.35976230936444,587.57404348566968,581.39968469544976,651.6264078336776,573.45100694308951,579.89242287083937,534.29854323270081,699.93644097196807,587.44273897271057,491.60386224568629,563.09928120955158,536.42185998795856,653.38116886800583,508.2303046029329,489.35948912258795,544.54591060676262,611.6519769074813,659.79149814371863,601.39630649069306,581.7719149775578,571.46856311851445,556.87664719527152,590.1892982550188,660.22962885871823,633.69160604429919,561.77578984038507,538.46645114089858,550.48116739544139,569.53198781187132,530.77272203484745,541.12252985796988,686.84078840348286,687.00235666241304,643.35352228087561,679.69316806119014,672.49250469583694,null,null,null,null,null,null,5980.6428960957146,8800.4060578156805,5026.428354746422,5887.0496496403021,8688.9256903700953,9068.6022420223599,10863.86140380464,13728.066188737765,15974.16028374097,17273.431823637671,18557.585292720898,22995.603971942983,20203.963365696578,19826.1055131719,21123.022087297195,24564.787306689497,24524.274238579452,23055.344770318814,22815.410238353419,21155.948729377964,18872.461660655314,21862.677590407267,20992.689858147798,16429.861512268119,13390.669175981868,12067.606080168969,12897.664982887918,11815.887581691753,12519.304554101596,9090.0892103959304,10957.91234555033,13537.356689970353,17674.641193296531,20518.512435083358,21422.190963330311,22852.344692874078,18452.217529236957,17733.136958024494,17651.845206737282,17810.926689902688,18568.25242148403,20015.095722054888,22628.298773382783,22403.61721631822,23514.708037478587,21490.71592240192,24950.043857915767,24151.218153531161,25540.777879456102,null,null,null,null,null,null,6155.3303531448182,3386.2095225333878,10550.707748004974,23397.467577362724,29025.566157813384,36850.586539727592,48548.10523462241,50464.422238794126,55082.803594723628,50917.467542165083,48339.174139715738,54214.396886200775,57457.049227910014,59334.332762102946,64342.522745118287,60052.322747471844,57522.795124951284,50797.543486481205,44880.692302757598,46399.074092800562,46312.36468343118,46278.793373275585,35424.637280624986,42368.753126910007,37606.176150321087,47065.181490082061,49346.023438134471,41281.533461636922,42885.941194635772,52844.477830024312,45203.28088815284,45356.478297833499,52120.64158924597,48932.390623461884,49836.630601281438,41031.693306142079,35363.137019101341,37073.630037530995,38474.537632289037,42043.253255755095,38495.26093098108,45205.659435860587,39126.216220110626,37192.881346828704,35721.421776363051,42804.226753845054,49157.764714868012,45711.361586505736,46474.213575070142,null,null,null,null,null,null,1282.5509906698535,4019.6411610589948,5190.2980937192788,6419.5725291513754,5537.3892777691926,8030.4706770973498,7337.9927469165232,7758.6978338426152,9341.4997942042555,9530.9611126215677,8628.4885426516703,9780.0618173431194,7417.5239310441866,7329.4112051283664,6602.6236670902699,7130.6379914391919,6927.6613439842367,7619.2191859449485,7858.0051518147447,8173.5845304539853,9808.638643346756,10044.863899176846,8748.0343568560929,9047.2667513262168,9235.8901871480502,9000.8461537044677,8563.7331401196716,7791.9294866816708,9361.8618259713003,8827.1704429247002,10245.806909269784,10875.70332854896,10181.667673006079,10906.093352287331,9904.2073418796208,9098.4927434457768,9220.4894287251827,8800.134943205001,8550.7983578608255,8318.2655173954263,9167.6054481925166,9643.3544185719657,9614.8079607215914,9150.1131074938021,9110.4022411135447,10214.013791950742,9659.5005886439321,10823.73511855196,10656.668146518356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166.35397698002853,764.84200569142649,1198.3078675235133,1102.1041945646612,1452.1394667338739,1464.4258106258901,1548.5624542442304,1555.9250990379426,2108.005146250227,1957.2725074987152,1562.9324968750266,1726.5542737580802,1516.3021032367274,1821.9211167191761,1963.2725243681284,1982.1095715553263,2156.3454044393698,1795.628113135584,1318.6409993040602,1324.8396322115743,1297.5366519093325,1918.0555537487712,2051.6842628074778,2092.98269543489,1588.3570453132099,1828.912127142434,1696.7482624614363,1465.584734491305,1675.615661907756,1659.1106002189031,1913.0503830996206,1869.5871469133269,2080.4446485986823,2000.5867137203993,2053.8784887683373,1667.7129033464748,2140.412985585755,1911.8863568647398,2149.1900852422914,2500.2893497051973,2371.3791311279047,2473.6127556753381,2587.1688642517752,2511.6024294411586,1852.9387832299931,1548.6773886892856,1943.5270157765403,2065.7510378432839,2164.3278401935427,null,null,null,null,null,null,null,131.06952864478708,385.5344650001914,459.35242897805387,421.82628016455726,454.03553570831286,390.82457787329599,434.56847466986272,394.90259937604185,443.96382741278853,513.76010336945342,521.0461746887413,490.55218794502377,459.26686567084482,565.76836708803455,604.65011760260427,644.20662428705941,636.28667499632218,632.95866685436795,661.5925422664543,641.56433908781037,501.30850458712894,554.114954149759,594.82025642177393,653.63778080040004,754.98401419354661,645.61278993744975,667.05295237584323,491.09223276586124,510.88800196280914,472.01802920717512,455.54013409076208,516.87123185254609,440.51047773322921,425.1008592416037,453.9284873643461,455.28940890501696,514.56068851359873,632.31932719493989,548.81193168406446,562.98409637149177,578.42630191847968,624.281792709505,595.19764987180793,627.24994833935568,717.43055068888748,749.90842904008093,735.41136781629211,774.13034587201514,801.39738022944982,null,null,null,null,null,null,2901.8676588786129,4207.756191587272,5934.8110849957548,6540.6081717935149,10276.113279590047,8108.7071477290865,11714.816937644751,12960.284663180804,13896.6979353263,14419.165191252127,14152.646131291236,14188.359391492559,17102.579478989566,16540.20475372723,17595.018880134277,17461.907578007096,19700.803589593583,19895.776142809504,20865.946861554017,22548.750408259908,22179.202156941017,19716.051150951665,19637.174288132202,18618.833011038605,19449.341284103019,20664.211331631515,23960.102058866647,23929.480987982111,22251.210253847537,23508.805068092857,27599.560155468782,27671.794447918051,21971.462749164701,24054.803898959784,22010.622975693856,20394.954056117771,18760.595683997453,20834.274138246798,21478.644194987097,25075.098301242338,18967.28683170717,20206.543757736541,21053.048214939274,20753.735107989934,19933.629064384531,18252.243946161696,20841.030433048127,18499.680989447737,19984.798515957576,null,null,null,null,null,null,1335.4853690896571,5605.3528772356804,9149.2810448826385,15938.056625727051,22742.587162689775,23925.205875372831,12731.755482277242,6454.1570254032667,18924.937964579291,27787.945816036248,29126.953803473556,27036.033741650492,31961.669790836761,34454.139312979467,34183.998405597871,32563.522086679324,32191.232265155151,34428.408007753009,35410.614660428007,38791.296767334228,42152.773780581098,43204.485884227201,50999.293487343071,57211.863626438353,59609.342200077888,51675.102958934003,54558.077023936225,50560.644514107291,51112.251152012432,53942.053754850887,52596.629611950892,47305.454639633419,51521.820097571101,61889.350135551329,62951.24746230663,60253.601231760083,67030.582770400157,71335.337464348209,70348.963565331287,68560.436453561648,68640.591621528103,72205.20382683861,66737.90661832878,70550.112420638412,62313.265051389957,54017.293607212792,59997.727720665869,52868.83318016355,53919.258257674926,null,null,null,null,null,null,1970.5127500182366,3763.8907235085053,5803.9986364747128,6804.4854755499127,8566.613082337517,9952.6500195509907,10540.547090956974,11056.188790983389,9818.7633053149038,11078.683422259952,10633.51513854071,11826.47999697004,10260.280808537174,10457.562821617128,11530.82113269026,11595.420754740833,11030.645641431254,11138.959497788268,13560.094280055657,13492.308871364065,12387.94225610845,12234.133563515727,10203.621274571351,10297.482806338663,11992.176631997674,12481.881606610556,11657.606116257639,12373.211326899285,11925.911688390957,12960.292855116879,11347.317902540117,13434.265372832704,12678.411769698394,14710.685601229703,13939.924307220883,14226.652166206113,12149.707142367251,14042.504274224182,13359.432317279801,11957.372953404583,10582.427882449809,8585.0156498477336,10692.639753935189,12675.919185190694,13132.045267558955,11253.194846718123,11034.097462281265,10541.064124638902,11541.045672386541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173.44596503298953,597.69328748990688,914.76875853499917,1402.472400701917,1084.164905428783,1458.9892758232038,1379.4693478111406,1739.357089168212,1597.4828552769827,1442.8716399214948,1413.8686156537849,1469.716461414569,1319.2370034215051,1306.9129850566756,1657.595886706438,2072.2896671938047,2161.5425242710821,2194.8078013988402,1792.7214390274905,1425.6867822751674,1564.5651410329465,1360.6791977669141,1222.9751459664362,1309.7087481665499,1809.8863509804653,1675.229121618378,1473.3411133934774,1361.4918742964699,1501.2770660156039,989.43987816895697,1079.05196655951,1596.0568972799745,1620.5918837277134,1097.9865408458047,774.30304478862001,1082.564803763848,1354.2715453900732,794.52679904982358,1019.9729178572409,956.65754015102038,969.77812945397034,1067.6665073342419,1345.5539306630112,793.66536191615705,791.12603604693857,806.95680796115244,1104.0952005433869,913.91025911809265,936.915268123337,null,null,null,null,null,null,null,77.852645116862803,182.13978718785157,247.17966665642686,328.79442503440907,322.21804800530748,408.09883106477349,465.34537538862145,381.20868389175439,353.27344031030736,484.79124012915031,570.28243244392684,513.1667644960396,575.91185243299947,612.84951402223965,532.94717155266312,579.47929006018785,656.55631739036187,584.93132831442006,571.2247892350747,544.96323354735819,633.06094794372677,666.62883441501549,585.15035514183035,626.97941531510548,669.95126719407608,666.27156830272213,666.88251107839164,577.43267597777185,614.40088831592675,587.90192357890533,551.87579143019548,574.51623787429617,527.19435575886155,529.33991031074368,517.90134765933078,473.85125811720872,449.16767545347187,543.19956002030324,656.88595736285663,586.34737874211407,544.82818164646653,520.1260484756134,551.39892463834281,528.50554343698843,527.16071841087171,721.15947318620329,729.34145995029621,667.33372460526323,715.39021578274264,null,null,null,null,null,null,3075.1169657876085,2921.9089092422159,4915.5235747218385,1099.9809673760647,549.13466377245595,3044.7060772429973,1773.7203543766082,4176.3735323797973,5240.5898979414596,7532.7162461609141,9532.0317079647466,15776.314704776694,15791.119777572101,17197.553177288217,17629.154144781758,20214.794629395812,25530.350058625187,28185.15502258205,31451.817510985504,33583.604324001462,33275.861534550975,34338.367960086085,36076.254515446883,32926.20430672045,30091.605347223795,29671.850237059047,27523.280052307902,28423.537736130689,26803.989545910317,24615.967067043355,21729.964362380131,21358.339970000608,20245.336577158963,17981.294305057185,19129.360372014267,17154.114013745977,14301.962631264345,15517.434323026529,17814.088198280333,17837.762598337147,19175.059282908671,21556.015418581897,20747.764931274312,26483.764035811048,24719.439440921898,24600.054658369521,25536.151359667976,26989.797710339215,26233.268578491188,null,null,null,null,null,null,9324.755544507123,12530.578572460492,16381.972707629113,11869.164178803887,24738.854052619838,27888.999405521896,29007.584191939772,34660.139731759729,38160.870901775015,40532.167182816571,52264.03728553134,47588.709527782572,49446.016833041103,46320.602669094442,47917.333090691856,56267.688540222807,55781.404442162617,55088.581284761574,49797.520098383975,46671.629191571454,53380.693003268025,57869.742269034919,64339.911480206269,65286.068397870898,65681.955005528609,65190.578552072519,57480.99783290716,58240.750960678561,66969.037916231086,70408.139693313977,77066.068062998354,75378.90251406582,72581.705184076709,82172.004231754603,87513.807033688252,84759.062734073945,84056.300617548186,79008.617410305014,77905.776450536534,74375.392588361865,74811.567545436948,69125.94778285778,73709.24677448126,63855.397284342704,70798.49368244689,72626.490020733894,84406.59590089487,79472.366789811116,80851.427625899145,null,null,null,null,null,null,3111.8920476434801,3616.2252260833943,4585.0938250181043,7855.2207408493832,10131.88865020471,9728.1714390938796,11317.390706018439,10897.646729480239,10796.460451245046,11691.085099912447,10769.328707890205,11893.946651516591,9599.4289786010486,7620.156005995208,6182.9294195778784,7698.3723211531687,8900.0363370615232,8977.4021663450276,9142.3646665327633,10504.376064289578,10704.32161987964,10247.920050382834,9763.9618408799997,10750.309161637249,10883.153183364042,10856.224648603429,10854.423529420628,12089.311048124357,11813.02246454843,11742.285546588888,10456.555089920057,8905.1017213577852,8050.0021756114838,7048.755011435489,10723.987582790709,10911.3329518102,11319.214420576072,11128.416884367694,12189.318604728298,12680.639922069846,13042.922189507319,12929.531160845636,12860.278911777947,12331.155690085603,11156.983692407237,10438.984289064161,11248.731410670625,10249.42852393572,9269.5191864331427]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253.57365326312271,238.8722934147649,578.93903139834163,1150.0832843468756,1551.6051176106837,1867.2627965572926,1749.6453085815981,1857.941754680601,1613.6036299665766,1211.1760691145,937.38455574683735,1007.8495138801524,1382.4812640314244,1717.5804385199087,1293.4329465907758,1219.7238716905076,983.69856389408631,1520.4320008726481,1553.1332274559841,1874.581027340977,2261.512465983943,1911.6747179282693,2121.6978262019506,2545.9517932937329,2400.9336151063044,2301.0745326294341,2122.8548265044951,1938.2012994485165,2206.6246814014485,2344.7623008133387,2589.4148548609478,2446.9289021217905,2262.4470571217621,2256.4448880128193,1911.1207596706295,2046.904623085426,2213.6785290004491,2581.3608555406017,2197.8120932994766,2303.0225850484517,1940.9363005001642,1479.9567715947105,1429.3847314727225,1382.8443994854167,1515.4417086493029,1659.5235135325368,2059.2193752631101,1825.2414340015093,1917.7396486711173,null,null,null,null,null,null,null,69.126731764685161,251.12589003374728,395.2213969067576,473.88187824190851,405.49807876109901,498.68416136524525,533.23422863406438,561.14674862368145,621.8776542816546,633.52095639860192,652.75223752781574,624.74468529595492,686.46709914862981,605.93934076419691,570.97196901737868,566.79181817895562,382.28503678302741,364.53803816441058,512.25829563007142,534.74192882736315,558.37507600442177,771.43950784816934,755.11107036435124,695.55427222254718,603.08413354448055,578.37404042857736,600.83101240591111,509.03227066372841,453.75989306792837,467.17570714029443,578.05466942897567,564.72537421127356,571.7218547819507,571.42621901858945,499.33415259696392,640.51258943863343,628.05740669985425,630.21629136647834,675.74553942333205,641.4858528745674,645.50423387505487,648.59782855252354,691.63571395728638,602.79466786644184,609.3261294293759,630.76369950894104,645.68960804480923,654.16713378824784,680.01888229536416,null,null,null,null,null,null,-2113.3686390697321,-785.51559727827475,-1009.5482976131029,6139.4514648121121,10185.50606785478,7632.2883007888431,10756.557224220291,12002.741732167418,16024.119699618817,17603.149959353566,17247.600974085937,19601.138863299959,18159.826937528895,16397.725388342511,14822.182958007272,11086.268908672686,16037.627007030076,22851.144847175827,22790.086752888365,20879.502662580002,21681.128888302741,25727.760532754335,21960.004111392846,20684.943277727034,18487.854355856976,17890.465277612671,18870.200904002842,23217.72275130681,21206.541467709605,23734.548257988332,26332.275208590196,24090.891799304987,23912.506858935514,26835.737321728135,27405.873000385807,27621.224918663273,23517.829943245099,23695.191717332964,27051.378762667809,25868.674584365988,27819.006412129937,28395.185419476911,28660.701993125913,31673.593906870276,31550.391526564541,26992.847595059418,25417.235803762429,26649.306052225635,23755.678820954399,null,null,null,null,null,null,3228.6307245252247,10600.513568835984,18811.034221606184,16870.142481369105,36095.241522291617,44158.375359640595,42767.06273105459,41793.870207357744,41893.344758259394,48170.801565843678,57703.569363088151,61956.61661715206,70558.494945414335,65867.861633483306,72064.069670176134,82597.810138293047,85363.083211081277,90074.157703658027,87866.256207243452,85040.058941280993,86182.98532466685,82248.945271375123,89017.012837637201,88678.220915852609,89072.01209923721,94650.338738582461,93443.446798452613,85867.62007745546,77136.863497371844,62072.440318468027,57839.442454042095,57937.145686114724,59284.008904526381,55457.238825814027,64785.838106168732,67855.520596621587,68767.43522566864,68972.687873514005,64508.150660151208,71736.644546396332,77755.265096317555,77007.699829137535,78258.958859987848,74439.519490134699,75733.732857684139,78643.377496302332,75693.627093881179,81804.408540866702,80421.629149819506,null,null,null,null,null,null,2368.0929121730765,4023.3378301470348,6183.3098671668376,7279.2728596882416,5701.7215160469896,6136.7231405429302,7049.1520447539588,8518.9823501433566,8592.0111495561468,9721.0964740781528,10118.682112286213,8749.6446326835667,7967.1290058152435,8496.9698079268692,8629.6076256286324,8158.9090067384031,9108.6547435652028,10230.731953392135,9663.7319848221323,11982.913197397138,11074.955085635427,10197.007070937965,9328.8692248969601,8692.2391298726707,9927.3176813890495,9306.9248220787995,8660.7402893320414,7443.4979564722335,8590.0780271830863,7808.7065183730156,7992.4733003316414,8953.0490047053918,8678.6055762470041,8559.2430717488642,9023.0460657050553,7721.2026624563987,8550.8569175613848,8492.6991374671179,8959.8666599664866,8843.4774119445829,6728.8764743008833,8122.19916378176,8019.2174242097963,7037.9351836318301,6321.3834744053402,7007.2723748021135,8374.223373365654,9032.3548313214069,10085.299435067303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636.11145797370125,934.8592206693379,981.52491830530812,1045.5051805669696,1145.7658437949292,1143.667140494766,1500.5216241332512,1766.0077184661345,1445.9164047495947,1760.6830673067689,1774.1818319622487,1766.5575030166353,1782.1667260327447,1813.4917742383841,2021.0753469106915,1910.4429414296467,1773.4279082750263,1585.9709276430017,1247.0906747915824,1246.8921504596935,1464.1764916734303,1270.108377470928,1643.9526599750156,1511.7916892062342,1500.3291667824651,1201.6206800878074,1760.6230785960302,1970.7306989965396,2139.6297324683142,2213.3186822731832,2290.7235840499889,2226.0454901765297,2009.8929313598499,2029.0754783702021,1944.421061208076,2072.1729111206973,1841.4927572801819,1924.8297514995561,1833.1264000144038,1785.055559350104,2093.0268900524879,2555.3694732542262,2218.6536817544261,2305.3597677322346,2425.6524961718219,2050.6523973781204,2205.000342665217,2229.2577569952937,2302.6580460061778,null,null,null,null,null,null,null,227.30575203177386,267.45583645175088,338.57102938146033,402.20244270258092,380.25007425736777,553.18139847630755,521.67620196855023,661.66129872376962,695.90184199422151,614.4175080594473,640.37365725587188,631.67422791526087,599.70481170646269,631.71859189279212,798.93207575488088,772.73916529904591,733.08212424375267,732.32336674474436,755.36765889035576,781.18941459841744,717.6902954333051,624.38919115207386,604.99204435866818,737.63974174202281,603.95469899080535,582.07558242218374,593.57539604849967,602.37751568504621,660.08735253275438,513.76718774135099,514.58483208819973,501.98580233985092,500.64995287913723,434.78761973121107,472.03660287713763,504.71522136461914,526.15960906112923,471.80311021947909,532.29586935860709,453.93587909353744,424.49234160520314,513.45703298911644,608.838883908242,650.49935928160653,760.6676716573304,869.33018182444243,805.49544635004452,788.36090703927016,811.12249667277263,null,null,null,null,null,null,1259.6517452767646,3100.6402830682791,5707.9005139544633,5896.9831452038488,5255.0208217789368,7325.9733986015835,8150.3106624467964,10413.005286967893,12500.098020031561,16556.476131800649,18679.212301397845,23068.349960053205,23596.61568676406,24914.631179431814,24732.016503577644,20636.172194598446,20498.151291274895,18209.06047118111,20728.528326693435,21065.324538313518,21617.105205907235,20477.799200417932,21803.099357347801,21580.323584501079,24655.302820697339,21290.327426252843,21561.157926929165,17384.624205217726,17001.140548135689,20795.25271216793,22582.961976547569,24187.354551449014,25270.490353348847,19334.713519629604,21218.259810494281,23111.347240552386,24446.235439096101,26043.92701862492,23255.649612467379,27788.752966472617,25956.229767024652,22310.206194961975,25679.109801013688,28959.340591636457,30981.309434825787,30859.542133426643,30574.424865584548,29977.787762035437,26281.137940744899,null,null,null,null,null,null,-1105.8672029209192,4179.8167128472051,12072.971913690539,18284.486107602672,25416.546999739516,24450.714160964399,33516.735654480311,43989.738299272634,49616.922613178125,53137.224856621593,58448.381484914913,64553.239409058406,72100.487008928409,71673.792641006905,73540.15023040738,61273.997822741745,59932.642258417603,51554.554237039469,47799.173370336015,42232.436442489496,42610.79270811029,47726.066876099881,48629.164028947511,58042.973759413428,58098.985588884119,53084.526411221159,54780.020436003397,57296.366304352581,70776.267478460781,66886.483266710973,72951.157544124202,66738.267387739921,63370.577642325094,66482.049948260305,76140.555270866433,79232.362027809228,75927.511063829283,81668.335192550134,83612.065593000123,88698.112831090184,84892.816710291721,75549.086916479748,74068.783442728309,71052.186242816053,78654.001352856154,77500.335956348703,80526.189531801676,72344.549903592284,73022.896783063363,null,null,null,null,null,null,1433.32592722816,2835.9668407852796,4995.8362320719234,4254.2862390677865,4021.4811208516498,6005.5171373288449,6811.8637237064795,7157.3876950484937,5617.5871105505466,5867.1198870670514,7242.5937903577051,7928.8660999285803,8837.2914571127094,7873.9180076138136,7822.1739651383796,8652.4899226574307,10810.721654518633,9373.3988764128317,9181.7556674554671,8725.6962419178599,6897.0125113267477,7426.6281279308314,7380.511237688097,7339.3733162476192,7071.3015240847044,6823.3008156134847,6947.1508548818401,9883.5268831947869,8964.0179650325426,8114.279278757369,7596.773891621553,9612.0874904022694,10542.297615899171,9513.3436800770596,10179.865930635566,9801.9728472794177,9757.071437108274,9107.8253264315863,8275.7296763546565,10699.538093211086,9844.4089041305706,11110.441230575358,11845.741634325183,12129.173751191074,12029.113517635426,12076.014121702699,12492.914973997729,11393.722200198121,12002.938186258007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224.26239053121114,728.60162893374172,1020.574247103516,1832.545570061498,1788.6030068057719,1921.0870093503968,1688.6385093755478,1412.5351357331499,1795.6855831101959,1363.9781710893656,1365.8908373655293,1496.2472887408858,1442.4856447093775,1385.8119813490848,1572.3692767179721,1496.7186094902033,2046.7029193629094,1558.0400515951228,1227.2576875365735,1477.233717354565,1678.6322735756162,2324.7220274266347,2003.7248059616074,2302.1693756572713,2282.3075180127926,1740.4289075092277,1628.6487084003461,1686.2172131640534,1857.0748617340184,1576.6982237327493,1885.801895527014,2087.4856960202028,1942.3329854874826,1954.9147870125182,1428.810602275692,1441.3099068822858,1220.1032608688163,896.97301720527798,781.2202418806371,672.81550152218006,1324.608693726233,1610.6555595821155,1320.4576237650488,1616.541328453892,1629.52711188373,1870.9838885367053,1688.3038350364718,1649.6115012887562,1904.9504810979879,null,null,null,null,null,null,null,93.626089085966981,268.77707785061648,341.2177683522707,470.90867967280332,580.23191372349709,547.33316455376064,591.98553329415313,538.3992632912101,528.95465331778155,569.96560315150782,549.41233072977957,473.17558217963006,451.98302272774038,513.71726310355905,459.7507917171198,384.13773076781843,342.99050434891512,447.52604967295457,466.63378878068556,437.13784003843864,526.05555764300721,552.75199129982479,602.04209809720965,701.08187384583732,684.16652686664406,698.28238083453948,576.69033015049774,619.24294454939673,658.48234894110055,688.1691317752983,720.38132304455928,670.03283908164087,697.94203963004088,619.25978249051923,522.61178533725604,515.00308092730927,546.39176412818949,552.35968229478851,610.0050164029534,618.42014263013436,572.3434255040288,590.58198002629888,519.7235700091494,414.303015997881,326.34393346731571,389.18458026040224,400.79835221219224,459.2730770494648,430.55912743686639,null,null,null,null,null,null,754.23636042336238,1778.5477948027369,7274.0794901670142,9129.4473069078012,12790.843141514846,9258.1628998106644,9489.1172711069667,12038.966225413613,13286.680073187921,14692.178534619301,15771.512639170072,18223.453094112258,22232.672300139791,20638.723350437675,20461.183880466517,22000.332118079805,21082.84257139514,24309.875930579135,23821.303294047317,21005.236854260045,20866.23373164946,22241.15074493541,21617.511636907671,25312.644495993074,27891.132419468893,24015.170410442402,26134.973515423357,28580.0299176513,30322.758395860666,29170.08778845979,25842.460527865082,27505.283265894537,29244.540956293444,27683.201793583074,30928.921145418644,32260.447779399157,34148.088049625949,33496.638129808271,33463.621489523815,35823.470310198572,34036.444717992446,30544.538260266891,30732.80392417272,29663.383517534723,28714.225263267352,26225.562862661798,25673.032240075063,25228.955232104378,26202.662665351119,null,null,null,null,null,null,8488.6690930268487,19483.983003484514,19674.828146522581,22260.14655951221,18745.830012974657,12491.983996821613,9158.3909638253699,8911.147522691328,15664.682214975765,16372.249961596459,29399.832332491795,32078.064354813767,32019.643370747075,42885.566956549934,42239.631957556041,44584.127567112155,23136.863543880219,33883.354743572476,38639.989053562647,40146.482360714406,38381.210287635389,38078.114984581305,48783.582260793861,55027.746423577177,51396.458963098623,64591.779056840016,57332.031885800381,59177.411103667226,70945.837408309439,72642.540140970435,71539.011586072753,71520.307115972391,74832.418672739019,73835.606861630833,64615.015020098028,74311.26196827869,70934.025688614405,74691.6150295853,69864.724220240183,65815.460101537392,55248.758550016144,55036.700652011139,59504.974538465154,65625.343567278862,63386.175770165632,52306.734031483036,69918.798040800582,69833.406657778876,78267.513320207509,null,null,null,null,null,null,1545.5873874470208,4567.1744235993792,5733.5112844542891,6740.2289621582186,7127.353094717675,5466.9007212347506,3768.8524347235234,4226.457966042879,4400.9180789794127,4532.6262914176605,5417.1118388277746,7284.8494545564818,8003.5201919307801,7884.0988420414478,7009.4666975889304,5976.8699167614568,7951.4126544397641,7637.6955832843314,6062.1782377780755,5582.7794929372285,3547.3271964143969,6247.6383515816469,6550.817594289977,5090.5657092133324,4947.3229499833415,6524.7732854506667,8523.9567253372661,8764.7477624117873,8108.6726439542736,9181.2281883471314,9360.8555289632841,8557.3068176798115,7596.0577470026619,7375.221054661647,6875.0993184448344,6670.5484387969655,5262.5667780576632,4614.8093901409229,5442.6101150009818,5807.7797505863991,6892.243447878478,5654.2099050748739,4841.3334149624525,5073.9933320735072,5742.0644190054963,4555.6125606733476,4785.6127549854118,5282.6466382026292,7592.4465560928393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333.81568404458812,446.98613592457104,1033.0875436048295,1252.2302418868228,1626.8109061390494,1954.4671265875738,2277.6734762668921,2480.6430571981559,2009.1150383673635,1892.9257167483727,2069.7804882261353,2310.0750450413661,2441.0268440600234,2389.6137114713097,2520.5822534088552,2251.7733649079423,2077.4727108890729,2234.7332970967855,1908.8587032895653,1859.4537531620733,1450.8981794766141,1423.4254291645611,1540.3420062975031,1647.0297563236527,1421.0028197714614,1551.5241490146257,1430.7031116478777,1311.0245158111177,1436.1028666247057,1264.9559881704706,1509.4763242588133,1650.8344894511993,1692.5132771610699,1925.7716142733859,1802.25674182492,1659.9946890262509,1456.0433804130862,1796.2358501640267,1744.9803249458937,1651.6266381158018,1903.3478298008806,1923.2800003665432,2468.1356793605478,2093.9862029841861,1636.6962943587469,2017.7156198341011,2324.3122078458596,2576.6297121924326,2256.557062790399,null,null,null,null,null,null,null,213.83742578845261,221.22457543988344,269.12725302155036,390.26155586273916,409.0461145576835,506.99537894253928,498.00402002017017,463.39308672566074,534.25077236443121,502.77737098539512,497.64887163507626,581.63087640835681,612.95421171744022,587.27807479043236,642.27952676361861,645.82945289257043,563.78533930395497,562.71822567718323,437.35107451425654,466.48249146450496,432.31805595873846,451.75035238786751,457.63386304784331,486.9809650561586,549.53658663831061,681.90796971766645,710.36629906010148,632.47479673039265,543.08031544104711,642.12777958668175,695.88950459983175,712.53301802003296,663.70802758117463,574.58635904804726,500.52081421804246,538.78390550532367,538.84601404429122,525.53945010079053,494.87749848278929,557.3534561454336,559.31568025690876,535.28444205528672,643.04094331338956,581.94304295797315,537.86896358462172,586.2601972698294,607.46109825587143,604.43381771781105,656.65873280750611,null,null,null,null,null,null,5218.6009767674732,6597.5727497854377,5838.4061536084009,10835.691691768765,10747.846913868432,13523.344124191573,15645.067841006527,16068.652510025708,13841.725618325572,16097.955735615415,19426.263664737307,19063.06981601677,16593.743455506996,16348.347271479286,17137.015105650658,16369.508279335347,19152.773350029129,20795.919580416234,24191.042057745795,24806.971706484273,24516.555990242163,23075.8073662313,22526.539945023338,23228.22300241124,23042.173704702836,23465.308683798186,21685.478128364408,23836.57197886943,25042.270909329975,23237.081685617995,26735.255914585381,27281.60182734672,24544.778001286308,23525.597271974515,25335.921615957275,23884.178657732045,23241.343642404936,20442.383771014829,22383.727299646805,25976.061857217897,22890.450354372169,21472.52348282819,24740.67029023853,27197.195220003756,26445.836642335744,23372.566342872575,20495.966078241203,22156.711813889324,19602.379074230819,null,null,null,null,null,null,7908.4111318420037,12875.424765086211,7251.5274800462685,12150.237830236498,12405.904707602629,19335.206053218553,29993.526874766707,25483.55471611597,33181.472073898185,32937.661661055645,34567.636608078814,32939.702432930833,40114.923208814245,32130.572795164204,40356.720933118631,42451.619816550439,38318.652904613213,41917.42927543851,51144.848954738853,53330.241695080622,58735.966507085301,54231.231528844626,40962.736444099181,39938.937104859673,38918.519439577009,43180.712338696721,50612.284020907951,55554.727523676098,63731.811399403632,52812.618498760909,45764.756685454238,57466.487119629564,55883.609846565225,50263.555144728321,48323.490847992805,52517.848568908987,56082.80009707273,63497.030459278882,71013.362895308615,62540.165290449084,65632.671627136602,82254.787352246902,79933.602990890256,81055.056662085408,95265.781183363506,98879.143706487142,96279.072449203406,97536.544400303319,93268.36565123839,null,null,null,null,null,null,1500.5437465137161,1005.838337872497,1304.6976652464145,2348.8910959988993,4167.0153976051588,5473.0024888975149,7686.5160515352181,9121.8305070990446,8629.7336212350056,9294.8077508056849,9060.8804833010508,10352.739982409188,11915.829238790708,12777.865997431129,13720.906322311625,12264.571590079311,11546.367010549531,10722.494353525006,10420.487009964692,10600.320219598127,11945.062622509471,13466.498953817572,11153.845505248342,11064.649611806819,11693.559050190504,9859.0540557377826,9931.5626021486241,9681.7276556719371,9879.6557675222739,8927.518533395767,9447.3203477482584,10122.284281325479,10875.657689850619,11877.74794524865,11102.121845224778,11842.706490909946,11994.684997258797,10115.74319701798,8763.7844168928714,7066.7256067972776,7820.5668647889916,8745.9462131554028,7904.0436053115736,6739.6213378002103,7114.5778275821631,7438.6769535437934,7220.137883778898,6483.1801497622764,6626.4829058257819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384.27087163039113,685.38885680401734,736.61719977028827,930.43198725197362,986.96754844744123,1163.7702747024855,1373.63273748301,1234.5410888816325,1095.6557455395355,1661.1722406864938,1612.4694176072946,1471.0691230261252,1485.7567674726301,1527.0617361596242,1095.9035609294351,1673.3556341184219,1888.5677597593685,1922.1418845953756,1918.0110691100219,1860.0460170148165,1848.7186534586795,2129.2491578048957,2398.0444087016781,2384.4034211095136,2184.2350492073142,2091.735919274473,2351.9476950760341,2430.4518380603145,2283.3773954773683,2457.9624074626995,2043.9217830531488,2613.762248549343,2188.2747768685635,2277.7676006918291,1972.5844669456076,2131.2800230659659,1937.3303209435574,1994.0996873976508,1636.5303481518395,2128.1995109277004,1765.9068560618268,1823.7261180687024,1854.2654071601562,1888.9579770186492,1832.3703200100381,1505.576976355449,1487.5403234139728,1289.6575304122916,1321.7016121244985,null,null,null,null,null,null,null,230.29908966561527,215.16759918163694,440.91272407285567,463.06522376434759,495.62674155460377,593.4617181140411,431.65960047481883,438.49494181519208,414.78403844654565,409.20818835266869,457.49187666786503,414.95761096325685,452.8404894714842,611.77321698025639,500.00762987187227,569.68086062308862,594.7831228559694,467.74282998338123,397.65686773215987,496.31261180010148,416.93567321724709,432.67779884562333,422.40886107965144,544.67554164249009,613.07597980962498,713.52481082193049,630.13733040341037,585.11949204152938,475.888737794581,495.74418941112418,381.92763702367972,400.5377445688535,426.46705545918343,495.69768155769543,583.38602438378553,623.55162111485038,708.62000576013043,666.05834933047697,702.92195587514584,752.73483608526601,654.92998874430384,714.53769719632794,733.62897785670862,771.54148683220615,670.79657246639852,579.37246167661635,646.74397820978152,711.94703148848328,806.1343207347104,null,null,null,null,null,null,3533.5522972550943,7906.6658153872022,5622.6241804930742,10581.983884452116,14679.661936952369,16755.795881541966,15679.186144609714,16536.712031156108,22104.789899745643,23173.436583280647,23080.754351108659,25568.72360073157,27721.815085257189,27413.532080214525,22584.094076977919,20592.449611741264,20752.113784381316,21904.549158508307,25576.463417873849,27641.226354884984,24849.996351683421,27781.925148590042,24900.130459564523,23009.780275174733,20407.639145895264,18887.313500693534,17354.339838717158,18191.795666105074,21854.250268782984,20598.740685573572,20220.07787486806,20386.836206121476,23310.928213123727,20579.260788821593,19460.66131494386,19511.902959943505,19010.822648209363,16044.818866892469,18728.787403444636,17573.853941871272,19969.749970027751,18271.09008192028,19368.851246137838,13722.600558611946,13749.200330670694,14677.539253463327,19700.665168528394,20072.914911509099,19005.400371582338,null,null,null,null,null,null,2885.3604516242062,9690.8814005777895,15356.174276084213,25251.961801691334,28061.222894549781,41372.24526792769,41878.46658621134,47368.397126843287,45312.550416048252,51936.787847009422,51788.273725338513,41314.526181571237,42285.378349419065,44768.026619672688,47317.188641925241,53662.491327719792,51763.092011144487,56103.305161422875,53590.229236333515,54845.505310155866,53881.4416303783,60198.898999487072,62592.042044445072,56391.071686421026,59201.826087210764,60125.272141165413,54367.48399718797,61129.677959412365,66525.334553133755,60214.658419518768,66500.868090453921,71429.550579312679,74037.155720488998,68238.908796851989,68639.120023806114,72161.71361821887,72599.337676709052,63380.798826411039,64141.228092844867,68569.489411549104,62647.172598260506,59279.775307193471,61975.265656634147,60418.394939037069,58869.713166145462,68450.439573412252,67406.116578941437,73185.653400150375,63213.667160011522,null,null,null,null,null,null,1328.3668012944058,2508.8744710009632,2792.2727827993012,4541.2873822657757,5401.6142615586541,8606.413745782671,7914.6824986919819,9827.4454600617482,11188.143612029675,9286.95615715645,9779.7729293396314,8612.1459062558843,9557.6969537595887,9822.2435349616953,11194.490210076503,10267.237630218669,10107.8469028576,10670.037397430413,11510.589521942324,12262.289778544782,10301.198444160604,10280.80612797018,11517.528081200247,10897.697334333168,11525.242492204576,11554.954567607214,11409.98214459287,11279.829983873426,10752.858964011977,11329.794225654818,12786.353345556752,12199.906291683139,11528.33293478518,10873.738121387683,10411.574763451115,11636.300444904336,12772.325996363345,13048.709370474648,12304.824434071021,12238.596663647262,12221.991038910302,10264.055979293898,10487.157914646117,10191.270839591718,9563.739185645225,10793.702724101951,11599.21809699295,12827.557025526588,13249.152065095343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,355.93796280453239,935.635206756863,1412.5175011582728,1556.4521901122569,1304.2326919001439,1427.0720809882603,1796.5892915330637,2254.3139468031641,2118.0016354807826,2487.8951602635757,2153.1666520379076,2186.9959221294439,1988.7535041017481,1580.8324652514068,1536.9470698944465,1940.82243183523,2157.2618983962629,2225.5497690003845,2122.1699189860828,1937.3086799521716,1942.5337790819997,2012.608434449646,1847.806232364472,1931.208783503967,1743.6665806350961,1596.1942412818748,2132.189161714462,1922.2303897705476,2312.978050280778,2489.8103958283486,2894.4794638860722,2667.5371650837274,2783.2486008745091,3066.0615121938795,2946.0654673137055,2877.0859938393496,2465.1518443405807,2641.3272700499851,2404.4277331414924,2395.4050411676353,2493.5531328438997,2562.513874962824,2043.70311629971,2483.8846840220026,2070.1674022589596,2068.4057379278124,2108.9358354525079,2147.8185535146563,2367.8216847153858,null,null,null,null,null,null,null,95.801266540763152,284.0000853882359,294.80337529197709,357.10672150273922,411.62326170789737,465.1124059854659,630.07076223298418,721.4246245246278,620.78824839607933,616.19017588101201,651.64748081680318,561.59900966936686,509.19722990658084,579.30119016671938,544.94270161536804,712.8955885407845,582.60751308127794,601.99069668444167,597.84069681203835,505.1591017225428,567.57993555240284,559.99176219813103,607.16733594681807,606.57925767238328,594.58323286761242,515.80582501639765,523.97111459924827,457.59235622784405,482.91469581172078,446.0042500933796,520.14919127362259,543.84476115507471,451.75775797409739,538.6443453685207,488.95699046436192,440.45671378030994,436.90220271120171,386.98392125792361,358.84869870274167,380.88883006372504,426.56319385452377,464.30510235085035,430.75151104950419,379.89209038758207,394.00407617491112,383.0369953960286,577.46403115632631,607.52893684721232,586.00916017866427,null,null,null,null,null,null,5456.0312367643728,4958.4330675928086,8335.9322535453448,13415.92135672499,17393.18494851502,19036.205898240205,17072.697185003122,21597.843749841231,20327.745761919701,23179.223294372994,22185.700311035263,20620.706360364064,17448.235242231938,17676.623313803459,17877.795890923568,19658.488672086231,20874.469091964584,22754.428341029565,24715.642293855581,26059.612077201822,28002.16521298344,26924.380396353183,28561.601931894271,26978.537985713978,22322.161540490819,22077.571805654661,21109.504921347034,24008.38289115061,24324.440731392478,24255.761034002011,27612.868753032806,29255.495446964149,30602.583797753658,30012.063016948876,26754.542008398403,26791.217448290055,25954.9480855396,26084.400969745027,28308.246737181034,30446.687928982999,27015.394996103889,25472.259465949908,22436.425360419409,21062.507148554596,20326.2849004489,23472.030866725556,24856.269605068515,22647.293991036204,23011.597152254115,null,null,null,null,null,null,11621.67902529315,14513.610948261428,26405.281757273511,25876.231374190462,35388.92914555029,38742.068354447387,45361.679204081534,45525.693071554837,38581.124633269879,50143.141942037961,47555.948819179459,48146.908797891272,58882.374852619309,59076.832122295353,56801.287828245848,48493.715798817459,44275.150015564293,40563.428411652581,43655.757426481738,65333.311567485027,66597.235392061732,77295.793654231296,75243.174730031344,75114.129489027706,68358.470645171808,65462.868305477125,70849.093405456515,64668.929592870074,77983.71074457535,85827.014737606427,86478.58158492166,79945.746943060396,86379.672102274475,86703.784794214109,90407.379009046112,86945.317865897872,85963.636116930327,87111.935374888868,86202.514756505989,80645.132141776267,82177.507347156497,83053.442093987163,81710.411441484073,80217.772527747104,85748.621013880605,86189.422058970609,86850.556105368843,88565.173397141174,90875.091924145439,null,null,null,null,null,null,810.40353258888922,2866.1334332210918,4518.7705147334937,5390.7692957883346,6817.3315547507646,7336.765459619809,8222.9370359097156,7607.5353687474199,7357.2311591581129,7257.684228481844,5998.7994950893599,4373.2405432783326,5445.1876438288064,4861.8059264345075,5283.7998057033283,6366.7469015356928,6341.3028681319101,5505.9584908267534,5806.1232812377839,5951.1730365194362,5663.1586568196244,6797.7821053595471,5698.8086345775264,7024.437092424545,7651.8052431679434,8599.2154674909998,9179.298860894678,9798.0563005298372,9598.6016001355256,7960.9654882451359,8734.4328070617703,11207.160642821558,11582.918688218841,10744.698345068795,11685.890770220005,10665.466718831109,10535.894226689237,10829.981059437303,10826.240468791633,9544.011999394279,11179.580770425768,11645.228485653817,10368.695330677656,8364.2614395750079,9427.0625828759676,9959.7039506011624,11774.848892147833,13208.028801285627,13257.609922268413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,760.28919270754022,910.23273779109411,1602.503165240516,1093.5236842763829,655.60186763062438,692.82238659911025,582.03399485943362,582.01507298311526,464.97994623421295,692.2497325134118,1141.5574700388586,1291.5124494696297,1630.6386283501179,1454.1015129125128,1716.1343629574894,2138.2655212146037,2349.6025569856424,2290.9613262537487,2585.2175424315574,2289.7290172012995,2589.9412223939621,2540.2206769422137,2213.1280528836051,2046.5122740997347,2021.631484083832,2465.9801837193982,1964.6744925569969,1892.8061700343496,2122.1479225304956,2212.0534293001142,2427.1283681969953,2062.8209760767659,1904.5808148061628,1535.7780368109768,1396.2387285247573,1922.7455427023067,1729.7255628054622,2018.8925603279306,2129.5100095879566,1589.0739918589347,1382.0975223865682,1500.4036080958967,2002.8803742609168,1928.3399197712981,2090.5891028131709,2018.1860204852001,1941.176827704887,2050.8440536335565,2514.1323077558068,null,null,null,null,null,null,null,134.36962258153704,206.23929858146553,349.79113704296964,350.78543430622199,494.6655082031271,430.26164024305865,630.27334645221868,577.17352118265853,456.89929387285696,486.93466620256038,505.26505403128573,541.78848056822994,588.56192109411836,431.0949751080131,398.59556046307296,413.63842098952506,431.08228053864673,481.67235058646543,562.94879635676455,597.23033275616638,720.66595657218477,660.88309034861686,489.33245838717204,513.30427997539698,463.55733240047959,439.63975169564827,418.80553993712886,448.06341232090119,511.45728029809408,608.39478436562729,572.74550478907418,506.64730197494492,478.85110832105516,568.85605940122741,562.37882518694698,549.50554136823746,498.89429304268361,543.54739507164834,458.24904895183209,620.6192195389209,516.24324047096559,614.83882187792096,505.21150514388148,515.27241311113835,537.11731471642406,562.04604295310935,544.0591783414128,484.64080250504111,462.15276999112893,null,null,null,null,null,null,-648.86328986439867,338.4734116036675,8432.8853010520979,9243.2883883453687,12122.952373636774,12137.668532025786,14804.222784043179,16600.043409220179,17222.283754647204,16966.690167844801,20630.76053096764,26272.011251067081,26388.046317687593,27706.817808459757,27944.821215236276,28318.755579048437,24750.349219176649,22310.102299739941,25539.41515916201,27840.060061545628,29369.016879455728,28472.136449426795,25396.074710071483,24512.328172859838,25901.141123476817,25021.093872521316,22234.856358541369,17527.614774367554,20301.920114034681,23051.510966579452,24437.252050272247,24595.232413637881,23374.333729972655,20282.102640407051,20068.219374637702,19275.679700604036,19383.22729604867,18460.856398303287,21137.133132021201,23781.444755895067,22969.729445714733,26458.255312894689,27033.096602216847,24814.700416552532,29558.000310400697,26034.016704615235,23497.76415145713,25786.535485653527,24394.055272542555,null,null,null,null,null,null,14160.951175242011,17829.247566324684,23789.348743658909,31638.062732575443,35945.68050393583,40388.659475093998,37417.71787820373,37906.020018903255,49750.74103535452,53317.648867480901,55430.5122304201,54696.532699161588,55755.873269960379,64096.977385670383,65222.846081883174,75382.822165602847,78100.549745737051,84939.998106214975,79958.392952915616,75155.599567885554,73508.678067024564,73959.57082877896,70416.625638343467,66828.023063232788,70478.761772536498,80512.593034845384,84863.359496350298,84153.296770098677,81248.112409759211,74674.405959442069,71624.681947092453,69908.268214775759,71569.430674908916,65590.64445688219,70212.617978444221,74590.489584515832,63548.503452342105,63135.164339105897,60451.307023568574,65541.733235583044,69276.051612859461,67884.824422647493,62757.666787761824,80024.788808453683,84727.114106992143,69955.402168497516,73069.218722551785,70387.364059452448,66864.589418164775,null,null,null,null,null,null,1090.7615419942044,2549.8163755508535,4514.3501379046802,6600.0394439378379,5935.7283056799297,8702.2010508551011,10032.827019157083,10134.174554060311,9677.143962618462,8530.4990679143011,9379.4595940886411,9023.3879116019962,8818.1799923033159,11041.502969140236,10958.964200278917,10773.632057509543,10341.502153678974,12567.866998185262,10122.659096877476,9111.7367415053031,9323.9291915765534,9305.9218150812794,10353.698259948857,10694.312737378623,11858.663698525739,12158.660742329732,10909.896169150414,10232.071385737661,10224.76953627446,10371.855417270574,9317.9626398298733,8653.3275572428392,9105.1856156452159,9140.0774353165816,9806.375841727302,10675.99907487641,11482.657049907706,8638.5730215963704,9621.7612869181448,10783.424853654808,10510.847680009312,13521.564238205288,14012.927808832304,12806.504984845329,12597.486310700562,12005.949824223782,11619.498963231787,11140.397445365759,12086.773647383288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495.35027384830943,572.77368498529074,1042.6507081048596,753.49370052443101,918.8617318756485,809.93040807301941,1111.0190058827293,1535.8658289376267,1134.6953697230001,791.78507100258912,750.78174899012015,933.03755859913019,1144.7208596767098,1677.884764382698,1539.2730333687098,1381.5435972088715,1602.4369022334711,1879.8403981587658,2022.0465263041774,2331.2594457261243,1932.7440970133355,1854.8564869326422,2188.274434508211,2032.9322553901334,1950.5249977297094,2070.0576617384586,1851.0167616234203,2010.1321237977472,2060.3581409465128,1734.5023340710773,1723.9916592035156,1893.6192333317392,1964.4882411794431,2031.2576402124353,1950.0352596623709,1697.0657925055305,1810.2017131478299,1496.8046104012938,1558.3714677539033,1889.0440754317219,1510.673301200077,1162.2917311028673,1009.3325619499419,1337.0117158135686,1335.4265967793315,913.93908033915,852.21213219840865,946.90048230006369,940.68096121937515,null,null,null,null,null,null,null,139.77436475519406,205.81037942014854,276.02689128946253,248.9056565178376,329.7387772989315,520.23549294385964,606.97324943886963,581.47624832489464,549.52369563207617,525.65568233575493,744.37293731782029,764.31330401891205,770.67613224669378,816.39675085001852,799.9667552494974,711.43564425267141,638.01477492581103,657.36648448896165,617.31242313337771,590.71946339662611,560.56562835296984,536.15515200162542,536.12414125571922,618.13941934160903,519.58057790231874,722.43587619137065,690.39078949655675,646.98226926468863,611.92975893206335,517.63732828459433,466.372570825021,416.91967888841418,461.15984021526765,499.09745094696677,513.98899381209196,526.33322689126464,535.78107756312693,521.85630081547424,556.29482680737533,585.2028404245209,608.33291457902283,646.86788174099559,633.11368432581196,602.02919305816886,642.41484660205788,681.77197829374643,617.93200755379371,654.17104049861712,572.01562365698896,null,null,null,null,null,null,1376.3787254756103,4255.8725776411047,1125.3695716667826,1709.1188148014421,2498.70524388892,1180.7193280219612,956.40635671358586,5670.5739533549222,6455.824045075924,11818.288516523155,14393.158587537286,15735.176408026504,17077.583611590107,20171.792153386385,17932.891595959867,16803.319367822838,19089.848607223328,20660.341451913773,19547.659818539691,20215.748472760053,19896.802665141095,19212.261105817892,20344.443377638385,19330.714057057685,19306.427879814422,17024.576163459653,16969.793261086805,17158.243832590637,16143.862926594198,19496.094762521083,22829.000880319974,24270.166199387459,19130.456950998207,21510.865326067491,21969.28148508312,22849.501181699732,21234.142556983425,27167.294201741559,27985.0893447239,25292.243735256106,25523.249546968076,28571.978719042214,23940.60034525011,25553.394390087255,25910.862697170684,28255.833219976743,23841.253621912201,18873.994497149335,26398.016165910209,null,null,null,null,null,null,13340.328108727652,24541.622127112321,36287.652044541064,43671.941800665416,41746.986664693948,53668.641436236998,62282.247607183264,66351.310319058059,73694.430361186853,69852.47877270334,66427.140788027245,74100.196868044251,69849.27180233055,72520.161606405702,77675.06421570477,77649.798132331198,76386.708509230884,83170.592826312961,87610.46596091715,86112.56938426297,85809.115622862169,81463.319102054593,81666.804123026624,77425.859224319225,80624.206577459438,75017.838863556462,73387.719622207209,75741.686843478194,69992.687561660598,73050.175646126358,75598.785010508233,87859.939517179708,88283.973665679732,87455.145177524493,78528.169128039328,67542.490818968407,67828.189043209291,49367.623430576801,45589.610085417087,43494.288252591832,49999.230097510808,53718.070120317228,52470.243100267195,53730.034802572285,55416.823919424794,62184.984204126682,57430.670110813509,74532.683223581043,74266.60492537175,null,null,null,null,null,null,827.69342870085836,1445.2197702247017,2968.3163477035387,5390.002879520539,5993.6387960665179,6747.2354814680975,6736.6567482380242,6046.5381644753725,8341.6713582410939,9529.8511465972515,9099.6354004693731,8235.8982605952806,7939.2034634195952,7960.0815282687236,8698.4570351247785,7971.3515731653224,9406.2660581840664,7697.5936193526941,8681.8645924051652,9022.2212027682726,9037.4256439000183,10032.628853897641,9575.9187118223799,8545.547043710294,7639.2787709626118,6651.7166965367942,6387.084031559586,7329.9643625122326,8940.818076561698,9702.1937288510289,8072.3591281569779,10093.537893313041,9396.6640864477085,8907.7373174703298,10492.724775021616,10838.54366587553,12554.095182495092,11722.168225151241,12705.190262208107,12119.75887584024,12391.196682760454,11996.830797308599,9407.0994995696856,9254.0956971827418,9795.6297280726558,10400.61867520229,11370.080583524123,10371.014473276646,9677.3591380476319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.766400877122521,111.04497755691966,60.296548522245018,470.24812807801788,524.55682617117861,954.42037421491352,1132.770636391044,1613.4062518021706,1486.4969167824736,1113.5965891308451,861.48552619412874,1120.6392915052859,1436.7551205673919,1583.7012610481747,2119.4888687224707,2093.1249888959255,1960.3716767275821,2290.1063842758667,2109.8318717840634,1833.8256377943833,1897.1635675333912,2025.2066261614038,2003.5617252285331,1618.2026027417462,1175.1305851217494,1210.2081640099757,1215.479908146498,1241.2118873241809,1535.1252143747347,1611.985595500048,1045.8924610406643,1374.0375204971588,1493.4282312726834,1526.258844475992,1838.7006494906464,2064.328985618803,2018.5908871063309,1568.9768027142418,2096.8507696534912,2148.5602000928425,2234.7675854538043,2359.836037179532,2242.7627111002548,1790.3166168409491,1823.6983718859037,1771.9709259535375,1254.827687370233,1168.0464811824859,1266.7275493966736,null,null,null,null,null,null,null,66.458448009053996,203.14414211517638,231.11770606503794,237.07940717873765,277.92502389550828,343.21917430230275,350.18511922170796,412.10331394326812,478.39969983785818,409.90369441193707,501.71664826491849,520.42590167468029,570.59137479623882,508.80279641730851,571.21211225627201,427.5061802143648,484.10812711904856,451.75174873495132,469.78341997149431,467.90338893003741,386.82192161590422,457.82061429722734,553.49218293130093,455.7803450983867,559.55044656636392,508.77174212314389,371.39593475902097,439.62665086909362,454.67647121400131,510.5216027558227,548.85639738417194,450.83424628269165,384.75995147736415,533.11113634094966,629.01964515981808,711.95394898904965,658.9391519734354,565.59284606161532,668.29729801768542,590.15146569883996,603.35215568050126,714.48590619148422,664.99972632699905,747.07663968132874,679.15063898071594,726.57026539134438,636.02924417643362,591.28876151509519,523.39754096116235,null,null,null,null,null,null,2155.1825470888343,5640.3431553651953,4514.5715714337875,10469.041418903173,9503.0285722764293,11120.847547451625,11045.474669584759,15536.498470663008,16748.747555681948,15574.030491535603,17579.291781149277,22472.703897307114,21965.712175640987,22689.062713091171,24798.111472755303,25424.237519702259,27089.836125508344,22371.49734195476,20238.136605920743,19994.528657541807,22064.898992817769,24484.422243159355,25976.310940033389,19743.971681698986,24100.02578901278,25882.388762874514,28574.999291894401,25970.039933569704,25115.935610205801,23766.76558548192,25891.170210051943,25567.466887654409,26115.464397910931,25629.788892824996,27741.125736305559,27161.901588492525,30715.262393485733,30872.10225119755,28511.709987622224,23975.210766381657,23856.276429880683,26975.867593223207,24922.424318388428,22556.290021532095,21973.101735342254,19919.37411560872,21937.922186672902,19246.494619577432,21686.009515039525,null,null,null,null,null,null,7870.0407834626185,3694.7377817963079,13626.198132981941,27023.595311393707,27718.291148504144,30762.850444020383,32624.551034850851,37877.503162058412,40101.129391629664,51023.861050025196,54307.417584278199,55972.199364172237,59674.999451124902,59541.722889659701,57548.740864730979,58708.622071727732,63003.2912141247,52375.758078127379,57882.832093772529,62580.509489430675,57679.002203708791,69380.182957269048,75783.408436239348,58968.111592586574,61344.826868061442,57328.70936591606,57172.290601016342,53926.995077651678,52576.327927704799,55001.697444220117,49527.983564342998,45839.53541617711,53701.089995965653,57097.810295931049,57823.77835133292,59178.324940567181,66668.414426841424,61123.69765256573,62691.719810528586,66919.130659927832,57024.563216137249,68171.437160171306,80546.560472920799,76677.458923958751,80193.751717881503,77094.426469379046,71512.472271809267,64984.720202322642,76199.334213155293,null,null,null,null,null,null,-589.73850413350692,230.17997787346076,1107.1747636088055,805.98919013146292,2263.7135404336009,1641.1375762394871,2581.6852859478104,2368.695884329356,4082.9389488325887,5324.6238665533665,6402.8719537335692,6757.9890912008204,6274.7914043731762,5560.0914712197082,5220.7952839396748,4787.3815419066304,4930.2924958508638,6224.8942082743679,6656.0551430456153,8596.229995806656,10851.062728477156,10532.121463506093,10635.231537575128,11405.658462760177,12516.406635152991,12675.29070793903,14572.02463539852,13948.771993604574,13622.73558391967,11872.887503617812,10532.334214189612,11310.135606244046,12708.598423976053,12240.646964423389,11266.90521720299,12450.553672630238,13915.688201332712,11660.748341607174,12730.682425195666,11592.460721645492,11494.623389598755,12098.56234967116,13157.965784833443,12958.480936126603,12048.701701646749,12142.304329181605,11947.497005801801,11923.642124694687,11082.293399478085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586.33542677739149,904.31365378335568,1210.817268647859,1423.1232477810959,1309.5410315940014,879.79916136210761,1235.9005217916242,1193.7206602788974,1330.5174130820126,1550.8784888377759,1736.3529576574861,1681.6581870669968,2113.061602667723,2153.2510095013126,2145.3672990067039,1725.4559136420291,1843.3719806607071,1885.9681399769329,1920.6499953792941,1862.8140398304658,1816.7186198212767,1864.8091285732398,1702.9795883742556,1966.955468929483,1914.5305406483369,1793.2205281766978,1983.2254588692415,1891.46794850437,2017.1544985532371,1673.6810931636423,1971.7541156330904,1796.9445881701217,1969.3347210506422,1998.777035010123,1839.4217519838251,2134.0756133207724,2447.4603547602869,2493.2906189637533,2405.5452113113283,1975.4657769333951,1548.1561026237118,1640.2860425833751,2093.6082123387669,2466.1453473937627,2402.6636050768079,2485.2092881504959,2060.8639281193864,1840.3959428325552,1674.3353401668867,null,null,null,null,null,null,null,183.79595858765674,266.17985178226769,258.7073338574653,261.11153488526793,429.96592368647902,572.47815465280837,553.20319371009441,501.78191615043551,580.21249719167633,546.42757819159965,522.76618005315481,586.64793394575997,546.38635942739904,582.22704187684985,570.29495797745187,515.4229125555305,494.13734729255339,605.04643977301566,487.44390270619971,475.224489206817,430.15600249261092,450.70470337872553,375.90325033932385,471.60943739279605,497.65111316863215,649.74637175620637,578.87655856967399,521.54496208803278,548.65494618757714,528.62040164209338,559.03166757890767,671.05171912780133,624.43170376340265,685.05028810216254,642.00046618394265,675.98410946516901,662.79649588176915,610.4753318116708,660.23715008182933,729.69923390116492,656.75117249922869,616.11480886188338,673.29690400423374,769.12744502994383,722.15052757469186,644.31772725156065,601.09746593503928,585.61334566112396,551.10166509821261,null,null,null,null,null,null,1928.3709574997099,3403.7394892434377,6221.9528413717962,10942.417851611723,14168.832744708785,14466.795547084983,17518.208771365978,19160.632642460656,19094.967299058935,20141.769064014112,18544.392235688185,21468.729644743224,19087.518373798273,18059.090157875959,17577.672204296374,19718.105041530816,20540.520430376731,19807.689077487721,19462.113538938625,17969.02503520338,21050.241366516075,26327.534234493534,25170.60321082205,28794.422335962576,31061.685608005806,28851.80266298783,28655.918544697193,23379.386965954658,23481.127494437616,23229.461527496547,20815.044206111394,23816.789114349082,20577.367644905389,18671.580799702737,17460.507364879464,21730.042458590637,25231.12223438088,26256.137084630147,27287.455746924268,26437.884123235075,28662.457980679079,30106.803466441695,27450.637122777021,29920.472745186682,29313.551109220451,27372.988514926317,24915.967570949422,22933.869286610956,24463.784113020971,null,null,null,null,null,null,4206.7181964896208,18979.095151408757,15003.7022055575,14439.903830043882,18853.8470925892,23261.268337832615,19854.161197877147,30562.539529357309,43114.193791467987,44737.504676076489,48984.052435697813,45824.756179975986,53670.947240073489,44534.442679359556,46426.334394692814,41739.99927362836,38939.92966978396,50058.480683212809,54337.936975944358,55646.956887200256,56179.465991081379,56660.522296423333,54966.960006164729,51839.848105238496,50288.18413664258,51178.762063051501,38308.811183936719,33356.443676014984,32685.420769867822,25411.580047749965,34872.990755727573,35227.187568648027,41974.490001109727,39002.113985266711,28446.399990301237,27462.928158208269,28496.173791236419,32812.470957969002,39186.357526081483,39246.301431822496,43773.309810457373,49427.870959163927,34612.741553894404,43619.781569187042,48253.470535323955,58213.157663557635,61299.657534008038,51756.705640472494,60919.588706547489,null,null,null,null,null,null,-52.473658355347197,838.90107342408771,4098.6280965047708,4975.1856339171309,6178.2685907928126,6501.3032942525861,8168.0973126063654,7246.8096724661518,8517.7744905696491,8296.1208738296391,7651.9377214313508,7747.2097247374277,9095.7242531010761,11118.492631251964,11104.446700260076,12113.137048529674,12774.308487017506,14285.861231909264,13707.976706817595,13128.953605552211,12835.589662630418,12119.809182244904,12222.669827570215,12247.161556968062,11191.748682047439,12548.813665496767,11842.884449184274,11464.33840581975,10934.527481424158,11751.018837115729,12753.08734370015,11976.818941142647,12143.620992202597,10862.543140511732,9253.1022812556876,8879.5261035762906,8888.5728538743206,9723.4422197650547,8725.6886845206573,9299.2326515284385,8619.9298192525966,7670.0629279312561,9432.8821319042599,10375.280914428802,10256.625847577974,11438.790901529943,11374.525322984791,10515.036636747198,12469.322718876341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289.72547455887877,271.76646257335688,759.51903833674623,1003.0872608300339,1417.275204181253,1690.8820187701388,1925.1774404752603,1784.3167376094041,1489.120248113202,1229.1640292165202,1277.7211624348906,1343.6567360196746,869.08879634509776,1032.9505682004719,1085.9655044300721,1310.2988817385494,1745.0203078993445,1805.7865702007698,2385.0215630752232,1795.7220642990046,1713.4888166866858,1819.2842124109261,2067.8311188259754,1565.92953188619,1303.2620241940715,1183.9966705639233,1306.6757771217299,1325.5268968044475,1304.8777009060461,1056.009702134618,1276.3411270122542,1079.0324789795293,1367.9602602274626,1537.6523990364371,1892.3872894631404,2143.6595261819684,2099.7524170539173,2248.7176140570791,2502.7695983135491,1859.1411305364466,1780.8842313098864,1947.3522763284248,1734.7762884608026,1559.7918772197297,1980.2194007368505,1647.2467281718825,1510.4942374548261,1701.6840360788117,1953.8481098021959,null,null,null,null,null,null,null,192.68642243564787,177.15647530251206,192.74478526690919,297.6142788594247,357.0387737811389,439.17857323716657,407.70352956969339,381.04451617180547,472.37732579608956,458.64527264468097,515.38651662746042,567.57111073067813,626.9095108029619,533.52621534760408,531.79979505921244,515.81250044272326,600.28090499061841,620.41732299222326,608.13322040773414,638.00458628241824,604.94046629293587,616.34576719256768,453.49166965505361,413.55456170441795,479.45604499959444,553.08580520665816,468.15237140673446,492.16818970755037,487.62893425331748,513.22570881410275,488.93241335195535,460.8933186444072,614.50495591249705,556.01757906705313,626.71829255248633,561.79033864436997,576.96153418331903,596.74750392180988,586.42062423147399,647.66736882425585,563.69910170423395,494.37489848314937,419.31229391491308,462.97756125243473,475.2669789624145,452.5271392552628,514.86530470739149,543.25179396401177,599.31349197465215,null,null,null,null,null,null,4842.4681139068562,5323.6131817449132,10218.123781703998,13109.808097604415,19858.491764417966,23926.347290964713,23264.132702193161,25000.287757816775,25277.541898699597,24100.056388014411,22999.403898170443,22450.830105494657,23009.225782031295,19421.525838936061,20968.245152631334,19451.537076596614,20275.816907790824,17857.84824775354,18149.18335736428,22686.205283859163,23186.17440794711,24420.736518818048,26735.866926379931,26468.243389338364,24202.622154112396,20446.115154642161,20612.540407290537,20815.306393109026,17435.951554334297,15234.915822417479,15601.334194858129,16823.461945832165,21756.453652087457,23110.365229927978,21191.167766673087,17424.604690377055,21116.726880687744,21055.874159377374,18151.280305281289,17446.506888859654,19056.055365230022,16486.526661941793,18553.705819877578,19598.193235051804,17254.094221310479,21036.008748429689,20168.98615401327,17540.953224745743,18508.530511456622,null,null,null,null,null,null,4186.5809953446551,10431.043758270051,21049.168274039741,18325.788072029471,18045.327492396609,18109.068855628713,22223.933008661385,27039.155922555106,29129.245667844534,35707.009523717999,39023.693948262568,41390.971752646852,55541.034033891112,62875.078491763808,65110.294391305499,61258.067898578134,65188.814119444687,62217.328977957615,67141.834174840478,58642.245355232531,60653.299755090244,60227.307506134872,61684.970210814827,57505.12151158839,59485.2883196736,59783.936326311305,72082.442050075479,68503.013008094553,64113.758418207552,66690.772467389688,63361.046669115007,57525.163169093255,53145.781274167639,52934.402115209195,46171.111898178315,44900.733233102059,54688.710084641702,60157.195787270619,57736.935029773049,58903.354056163465,61643.977032081246,49475.529522170327,56017.299415560672,68727.099187104031,59096.057805479933,61244.123985573999,67675.677200729086,74217.32265010968,76181.734233931958,null,null,null,null,null,null,1038.0489893135648,2321.5565813965504,3258.887826730323,3138.5719144775103,4282.4395779532215,5559.7474936073449,6723.5086433203778,6714.2521259222449,6846.7851188945633,10341.086319666536,9092.6136669464595,8511.9645298400374,9906.978428566048,10438.52409175934,11266.249299930951,10949.158548426001,9550.4401833000356,8685.9107340114679,9366.7897178738403,10090.694077083133,9298.5552833864003,8957.5899675987803,7996.2620539008003,8556.085399216392,8052.4188991447008,7774.68475613796,7850.5733370924763,7482.7916998025321,10634.532351779482,10611.547806449204,10240.777484509797,11618.135693198406,10368.755971073619,10914.534924503336,11308.987567623093,9802.0186288340519,9471.727303444768,11461.120817206447,12031.624704807489,11310.886056660456,11691.065128007296,10472.648062429182,11731.668513882832,11529.181333949984,12805.161287937932,13019.246413270315,13295.827921540989,12240.73000420907,11694.753840950889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424.81342138168753,1060.9403295123686,1053.2540832181621,1290.5315989431901,1133.1291996492018,1515.2327288833258,1812.7862607231532,1793.2942771511666,2104.6397190787288,2115.0962013037533,1747.2792206080883,2118.0128673381705,2106.0597619452324,1894.2665579422037,1884.8032666077538,1739.2595782029362,1334.3656051213673,1318.8279576672146,1365.9017884111202,1615.148872129221,1947.9978004097534,1976.3496652299821,1953.3056408871801,2278.1430700534161,2432.8320444772353,2468.47685274573,2525.0929836598539,2750.3286893330992,2901.6981871963258,2160.5997106484538,2126.0262519069138,2240.6122843140424,2020.96519728267,2336.3812461729381,2214.9401311073548,2368.2113260493293,2453.8992030505437,2980.5358878586667,2935.0219202293401,2886.6001761774628,3144.0065673493218,2603.0831803812594,1934.7987175528183,1889.6454057585661,1534.7801969582929,1760.2121414608039,2235.3956106250762,2327.9295429137924,2080.3045071510091,null,null,null,null,null,null,null,98.53901466380259,214.67127959255015,255.97692689554918,366.172723317448,359.53465455192622,377.07525107474498,392.35042426957551,438.79627040219361,628.49333595944336,678.82110787789861,683.90753718074131,631.51871231348673,561.97668238058191,505.37524658004065,521.86804483516062,486.25557719905368,428.80844425746454,510.87559668507714,451.51933456485023,517.40869926076653,592.16211110343875,582.23222867289871,593.43207700521907,538.77172158637745,519.0049152043232,466.37480052193388,508.27204071810502,493.88574447604776,646.37572563328365,586.55539466068558,603.93380234191488,577.41512197372253,498.41561834231072,555.15327976115418,465.41990875051454,523.07409891439158,546.05507266253278,546.59448548111493,494.73303325656616,512.82443576309777,466.04276515771005,611.76454134113715,650.00251270918659,703.73108430893421,631.60188103806286,698.2041560318911,654.96316608918198,655.4517362978861,635.49282810200953,null,null,null,null,null,null,1086.4394768889172,3732.1834036304626,5148.5592102493829,7692.7761381299006,11547.946675232968,12853.230488454681,16032.637879948712,15322.538107304947,14404.746402839786,12231.989112341978,10596.968609128038,11793.218039206551,10092.159515408001,11662.958599125472,15693.567747853504,15944.830160371012,15936.312354441026,18341.146841349942,23023.774419270754,21166.749825521285,18750.177968029762,18369.198835773492,19757.269900277384,23905.651877333959,19681.762905327199,19893.573362693765,19307.303765338635,26211.061939355859,23693.846380184445,21973.454907723019,18005.187291546255,18466.129920999341,19687.466852435198,22142.709989825886,21146.247452809919,24334.13978893885,25491.616513197223,25866.131104102325,27677.243538912961,25277.301168888484,26577.728382337296,24478.645255986532,20562.495131555221,21055.566878719721,22023.353885603377,22136.893018939751,20988.308860398629,19210.784079984867,19958.599588598721,null,null,null,null,null,null,8842.986428166716,6702.343715298176,4702.1469451941866,9175.1662106554995,18359.929192974178,21967.41007616089,24864.918110441075,20255.903127738384,15788.863165587172,31279.018110706151,37511.847418432568,38598.566026290726,46243.079106361562,42461.605270536245,38434.915108372894,41233.423116993305,46464.779463659492,43948.4647075295,58260.864739712561,57352.722298806453,64936.993294055741,68195.520563583152,66427.25807475594,64825.919029596858,60399.580539027193,60930.382778298655,52734.848253667893,42897.690425229615,45541.765249924181,37352.836742310079,45389.44845505165,55628.291704779942,59502.150314474529,73433.397437426247,63302.499091378893,72258.596870469686,65634.085071630456,75855.066076698218,83963.187529713468,84382.702902731049,79879.291455857921,86481.169768789041,71183.730075045649,70159.016690269025,68535.143325559708,56313.100068549305,52803.016428532101,46596.283925412987,46688.258491172695,null,null,null,null,null,null,3148.6880210277031,5661.606725526246,7488.0431190085255,7203.2779624256873,6494.9510661076038,6838.1988271609998,7609.1855801140955,7086.2672837259261,6960.4140367041164,7789.4922342813852,7517.4275493967643,8450.03232150445,8798.5649098867889,7369.7004157300325,6485.0514487146283,5717.7130281154987,5537.8791029530848,8151.364554104146,7804.9148828189127,6798.8346890933999,6977.8250709481363,6099.9227538240684,7202.806218498049,8002.4414495379397,7902.4853094881228,7166.3490803742197,9273.0193746731857,10429.833888653155,8479.9803187058642,8711.4249353357463,8648.1198102629805,9594.0900496065296,10044.52890169592,10708.880962489424,11891.278781147599,11408.000002892881,10151.317333116447,11035.145665144159,10391.453772240948,10544.743916620206,7984.4777191218582,7819.8840437725303,7191.5466982931794,6807.663763578923,7523.0439527059898,9106.3077212411845,8233.5714398842792,9460.3344768647021,8631.5262926124233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,503.07511564259721,641.04930298628801,741.65966045341361,1132.9460118244892,1281.7885693734577,1312.7527697845439,1507.623357809947,1807.7259864134123,1591.349249704658,1559.2657857293652,1333.1073458004448,1724.3740898619917,1599.6745969178037,1807.352554785969,1251.6744447375825,1594.1466895680931,1834.2363253938372,1965.2786910988627,2080.4470425617792,1964.9169501329529,1677.1439813818861,1718.8764217387168,1580.2288604131681,1239.9584739894738,1478.9456815444305,1884.443304198611,1852.6146618421412,1627.5263381789871,1244.0134109249468,1446.3283635757866,1621.1676571138939,1568.2985427875817,1855.076314598854,1837.4944195347559,1669.4995869927616,1741.2339275975733,1859.5020396908276,1919.612663843787,1892.6012933715635,1935.8178863122273,2446.8449102731711,2088.0742621157228,1949.4731416057964,1347.8852973591784,1541.8018980143347,1356.639021588345,1201.5053574328558,1339.3931197001561,1496.0223029424008,null,null,null,null,null,null,null,18.574874507511481,201.0166981014336,222.5285267385984,286.01127607785287,323.9046797801447,396.08116260052105,412.8659025755029,461.91732910618879,558.02471885196042,456.69403381682514,465.21021145290212,525.43376679938763,639.41681912623392,576.20792378334147,582.53829698960578,648.63530325924353,614.74071188559287,693.70779997139118,741.01286616925938,698.01611028052162,690.13374552873529,723.5409598632566,730.8526961631195,712.80191877473112,721.66532635856959,817.50626501449335,798.11385983596733,722.01384324737739,736.40343232404507,724.13299126560867,697.8169936010745,651.61032556250348,662.03361682957166,624.75888833837689,657.90542943826108,687.00642190006238,757.80856861533061,578.69324348497253,541.94012313273277,525.97143283240143,520.55705637841425,491.99721005454558,571.89851712944392,529.03887817119619,586.70351034406224,549.23799826664708,536.61423895847076,551.87356566505139,485.89859019680938,null,null,null,null,null,null,4181.4418191213044,7203.2937396653651,9023.9729668214095,8647.0257194256646,11681.332523927678,9678.5676643292391,15184.661645720666,14049.520350991577,16350.05156957452,13209.011520489907,13525.007601708039,13209.716599288025,9553.0984583540921,12479.594664816053,12429.989081252168,10310.374875411911,13022.225289399459,13826.69898249673,14204.64357886546,13780.198947133938,18423.380464227695,19923.613452824611,20413.825180433872,19364.381506553538,20153.897850837566,20972.24384192143,21720.462318172016,20948.017021858574,19020.410087283148,22660.324606010559,23733.771997422224,24279.326566219752,28331.697182391345,33523.387929966826,34318.788481195254,31422.741913479378,32323.871634168027,28371.666584032053,26256.10784707464,24815.383237370261,29982.245686682429,29228.760964028181,27299.520207669593,27173.213808431334,27091.856372716004,27507.898297889271,23991.007862489641,24374.491973775643,26823.013518418556,null,null,null,null,null,null,11441.438433036745,8471.3909995222184,8970.2991005033164,15427.244228593025,16968.932942314252,20616.602031290833,32452.7249267154,40136.009384819685,42429.284012202588,31843.643881966222,35932.839844673101,38604.639077207408,33284.178202258416,35633.059188556326,44463.036079922225,42404.447970586443,39855.89133644948,48514.44855329486,48956.147894319256,50920.201723929407,51483.397765287998,59391.535809054643,60169.583478619927,62184.840489209862,52261.536843179456,54846.25202863897,52996.336678090767,59857.57357035952,62116.498605235312,71361.829411195475,72899.504191996879,71463.931362761898,69644.933278307552,67870.196860182128,62224.453846151693,66335.57630958184,66109.736768328134,63060.410336487483,68336.747731414973,57875.454750009594,52903.576682780076,56983.713700348628,57844.444428870462,65503.477320609301,65843.253982243143,59626.320233702514,55508.46601093252,55984.787851991699,64755.98948304278,null,null,null,null,null,null,493.05168380372129,778.45238509220962,2534.0729654203669,3707.618977309492,5350.3310262303112,5919.8905804234537,5280.8466038067636,5781.6365158741264,7873.0167036471339,9114.4775136844491,8492.1085667438329,9123.3362666344983,9391.2262027676861,8483.4933138583747,8530.0044917205269,8553.535711999215,10034.958728233989,11231.418189211452,10546.570902947589,11948.991640824133,12269.24037773101,11168.293461651992,12010.595491100485,11675.369533286532,12187.873923564521,12210.945358591302,11483.908084723273,10946.400114164184,10181.435317956946,10651.901175215711,10530.594879530281,11622.283789566327,10472.577261936371,10204.939683715766,11082.900896997884,11377.183696935213,12424.332614848166,13569.953188610478,13947.891280965972,13332.76042097589,13034.530986619298,12100.769708479078,13640.083874983315,13379.413757870634,11999.798156515863,11723.805052637252,11819.494116561358,10680.346597866208,10000.156468812938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.57435419046493,263.34938288712044,632.89466071336494,1092.6649760408154,1655.721103112206,1503.2718872787932,1530.1804437984392,1714.6450825417778,1496.7405013915245,1696.1426576843312,1995.9065888657474,2096.7361276041224,2084.6502214784555,1616.9639776954991,1669.2963690469523,1580.395514968418,1866.7381447910298,1887.7703131736216,2161.2530049380975,2050.9236364051794,2166.8789761907087,2279.0784297217547,2369.5919780693498,2571.8897579601953,2332.6259841999404,2144.0378004277241,1535.7763619511566,1972.5721543932359,1846.1931656819404,1710.8734343390972,1540.3603043248459,1663.1137961725979,1821.7894888626711,1675.0194965766641,1349.0309615604913,1210.7906646113438,900.21979506833031,1177.7577708718984,1438.8623270763153,1405.6039558590535,1660.2764453325535,1362.4665698590063,1752.6320593856799,2079.0016565047376,2224.6447038372994,2102.2625644849372,2028.3991333645067,2130.5233298129733,1312.7748794216018,null,null,null,null,null,null,null,102.12101283007782,274.64599347891215,325.67286195113365,409.80768143168433,402.33636671017007,426.68462488391185,448.7681199285995,421.11670680065328,512.67046204919666,636.18312745485332,512.29689681741934,523.02606281946987,496.48828010503485,613.46469863939524,665.18430498928751,593.81761216391635,555.42494863760157,648.78201639000486,631.14494104709831,741.35377470147262,726.3586250067674,643.3867439373015,719.09047498439486,656.61285959067243,630.38927802244143,631.6902524646265,621.68801811194737,647.81660653936069,621.39959697786469,602.95715865539614,675.78704615954712,616.57869699274397,603.67789288871836,453.80900883255003,433.38658196765857,441.64623096680742,580.05098893798663,475.13841036376823,442.52960807661339,468.78326621123074,563.88071226467969,597.12760546630716,675.94223378375307,737.79336814863063,728.30757555354364,667.45315967368958,703.46687922632827,759.43736120161225,813.14404790310937,null,null,null,null,null,null,3822.8916455215594,9287.2837957224892,13834.893374413281,9229.9550194106796,9364.2664971832564,9278.9903832370492,10946.409721454009,15955.316584963617,16637.900028714179,21240.41163057198,17513.404413450826,17077.955211831089,18624.741343497561,24078.755192897821,25735.276927002298,25800.18610432362,25901.614653659872,26378.158702444143,24740.068732748758,22521.354192798546,25462.130641784446,26672.078667728227,25283.545450702946,25168.151906241801,25591.538509163642,26763.24412147453,26438.166529392089,24375.409141809163,25184.98508637233,23275.951231331874,19587.462753578904,22965.669699955819,18478.361916559807,16711.1461336596,19540.773599754441,18949.796451760438,20074.566220710869,16964.729158878596,14396.981133479221,19174.527991828883,17625.778093358338,16737.601125662983,21228.424428091777,19708.684624643429,22345.013494266244,24476.851655993385,24778.825148400309,22595.80646762146,25042.879968743302,null,null,null,null,null,null,13401.945726397211,7444.2029384334,14343.789380925969,30592.008294723644,34108.549639696823,38867.361809094429,40261.455911909587,51816.219739572407,48844.413343894354,57050.203803042459,68188.199015650112,72232.02165224131,63360.86555303444,63849.681266720916,60024.232000475968,52691.164790396768,63204.317187324858,59348.217833694893,55920.189496838328,59352.608523369738,58252.411321233274,61451.690502988291,64629.803485817982,68351.77264032088,64433.587030012583,59997.414359997863,75516.676457557711,79671.966246103431,78301.298624194693,78097.188072142628,75581.682168437794,76166.507400849543,89042.249429267249,82295.367806579743,84521.158354251151,85021.436722908111,83101.03374318096,83860.10881487804,78786.606175459165,75067.245619618043,75035.077173209647,82319.93493365022,76159.404770854555,73286.133256256857,77340.758902962771,78135.472805928686,75976.179737045342,83871.42831685998,83763.746900591199,null,null,null,null,null,null,2075.8517828949789,3092.155159348335,5234.2972522721466,5768.5216326809559,4522.3659468967271,4905.5184636042795,6270.6429882149687,5746.4012346901882,4750.3757848623809,5028.3335153282433,6097.4654960944099,5816.5826280967076,6631.5783726339423,7170.2826823120631,7642.4979722405988,7871.446646483374,7796.0231806298561,9479.0737522913332,8981.6023192350149,10201.852379352746,11189.328754227923,10644.523083243204,9744.8315902362356,10287.927544446469,9885.8689934439699,11965.117292881356,12020.801028247401,12148.753806025014,10345.786696047471,9679.7510229706495,10334.844905689508,10553.360148009042,11659.342241210614,10979.342782997119,8972.8717561124868,9932.5568568016788,9418.4102143605596,8244.1668863728519,9250.0910350040576,9743.7579905684943,8615.0100177672011,6997.0435358264094,8185.96209533211,10917.336054040119,10569.628211233417,9739.6351945651368,8102.6822555137642,9497.6973904728093,9408.8304447186365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249.10488151963796,219.13368610012384,794.31752239524485,634.28437350405636,863.6132936875108,1232.2582456902539,1719.7754796385063,1407.4550678261003,1559.6717226352739,1594.9409594722508,1467.1466761137426,1418.6309997690616,1250.3541932264809,1252.5754130335838,1723.5949514434317,1759.5826031439556,1776.4347418386117,1813.3925765928118,1969.224971057311,1800.4166174559602,1999.3741309202906,2112.0085440889843,1835.0627872874588,2377.4387834831132,2048.7833924947381,1743.0102786967541,1777.2473080458155,1923.0145349703903,1580.914156463426,1676.8995533671578,1642.1287657819441,1692.3235828216166,1706.830218895931,1276.0476679417247,643.95078634544677,485.32613041716763,926.65262337775971,921.80368602032615,953.66485098100407,966.3219490983148,1488.7476566005373,950.98864233672896,684.75879172674763,880.95706615985694,1081.8403016846055,1333.4170737358093,1528.6366525514047,1537.5482139755284,1450.4451430935408,null,null,null,null,null,null,null,-36.61215373755121,65.095669508301256,129.84324931856418,370.71377423535296,296.27615715647073,351.47339024003531,569.35625550687485,666.02281523258898,542.66944804079776,374.0129505348383,343.67789653931771,420.6211242924623,312.32725454542344,382.26046391620463,503.67637216872743,569.7406068876262,676.69424613466003,622.08326786370674,582.71343076026881,552.32214529907822,482.73934180436942,452.43531179716132,616.18921228645752,557.65136931853556,484.5868824828828,527.1366863155589,473.70939164135217,532.8150827713946,510.61219310794775,520.86087876119643,467.00623202724586,421.16060630220653,398.03553662738079,380.28520607664205,416.70708381267741,414.12410764018148,430.53002610478063,457.9680825502723,460.43355443202296,415.17105359258568,451.73797173110404,572.27316309253752,706.50658458306793,629.79703235879174,661.47355704816721,637.30760770041422,744.7288890516636,747.3931315569771,767.52960594024989,null,null,null,null,null,null,2852.0907294201429,3309.605464205546,3355.2228647158036,3506.975845349999,7057.6667803608807,5138.5952953751666,8478.2017921414335,8632.3527399776613,10393.287677426866,15205.282097078663,15263.200532889583,14815.86867648569,19483.865202408721,18530.858090997182,14221.798688775136,14088.891786698454,14432.25582547759,16665.714588642528,15142.129060214633,18585.163502289306,21770.802210222912,17656.046630133853,15967.547849245921,16770.289459217631,20081.303023992146,23259.938194579579,22373.935795747497,21290.039588066378,19752.937326787214,20044.670100867697,20955.048828178911,22062.685187228242,21564.149613601574,22833.560819399834,25111.292343527413,24177.822231002443,20464.118763790611,24677.696606048932,24624.04159601768,21998.176948341577,23847.083799082498,24910.81124586608,25467.660455984969,29001.555009743446,24955.571424064619,25766.869110048552,22241.050118339655,22557.778627358006,22341.584033335654,null,null,null,null,null,null,-311.07479746849003,5353.4618121462599,16230.713895796684,6940.8257350251843,18278.255373758107,22912.541650239247,24451.758883644623,24273.913042287124,36618.86479601555,46579.792111023075,41380.640679019147,42370.169447222099,30563.72673722318,29077.383013603638,32082.984806523436,31029.501349562284,36917.261503889611,29569.274496732047,21705.015314439326,24150.701075017507,24864.885446528126,39603.60110962922,54222.219190655967,41581.160041458766,41474.3539027109,45404.296805570884,40970.343654160359,48995.584684435787,57310.407923554463,51940.302486551373,53181.609061853247,46744.122957602864,57159.550933249302,56804.22671110231,59482.699917491882,64431.462662895974,63419.168277335339,57189.9308429515,58623.636291541508,64732.09327303488,75011.061362774592,80072.211845910933,76596.343278603352,76976.448560190765,80872.644461950214,72154.798630012971,74361.00533947596,74266.165598967709,72018.421765747931,null,null,null,null,null,null,1003.9001974838158,2326.1036234525805,3863.3085816341818,3609.6849888217739,4993.0361813578174,4020.9154259771203,5849.0241150385764,7733.9874078249304,8799.1445126491781,8965.4111655389079,9267.5539855739244,9847.7556178242066,10200.364217348133,8146.3106136187489,9332.3472682807351,8465.4428411297667,8005.1174841684651,7531.2685886719137,7318.5312068413596,7219.1095185053109,8282.3945479273189,9142.9610930980034,8153.7895442391091,7891.2214217619494,6870.0991383850969,8477.4703451186815,9043.917075681291,8642.6730192621762,8441.7194565006921,9580.3813915618211,9281.6161508022815,10022.198216934001,9024.6693998283954,8678.5062799240786,6532.6767035726461,7330.2665401330569,7872.7844502129328,7815.5517177902202,8253.2595897373867,9982.2835831547964,10005.946050980709,8295.6900324921662,9533.8862140431647,10262.888269523561,11126.03029535419,10333.230539145938,10293.39214251888,11024.534241436282,12310.345316628864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283.0872098188363,719.36162244974048,1083.1032422757198,1368.0734147970766,1451.1601427822588,1225.6573142227144,1108.4931605348204,1115.5746874380197,1285.5567305851155,1416.6233073502783,1209.5541474028396,1436.4071988149462,1235.9900663682911,1259.4332395039851,1457.6613471108444,1430.7652710366608,1181.207353596079,848.23945037606472,1395.8698131316403,1412.2963385501826,1602.8143288930064,1526.7791057804338,1654.4814204838715,1649.3823968136956,1630.9172926670606,1774.1832866437635,1479.5669407553626,1255.131506012322,1753.379346875442,1890.452587174545,1452.4540967251257,1823.7227467688319,1584.6285436307237,1719.4534645444219,1857.1500693696578,1558.8127125996175,1719.4696998219179,1338.2173427507207,1102.6547923639798,1439.3521933778807,1510.9929823723633,1331.2152876248106,1083.7843774677344,1061.2487016442135,1181.719636781944,1359.2370431178563,1855.4249160257143,1919.4126001183681,2109.7901823550428,null,null,null,null,null,null,null,-73.162904463412161,143.4453950182147,149.28609822159893,239.52843491737744,394.0505507070452,470.34636145210095,501.32157535592626,458.39956846646095,504.25165860014641,417.18716023273026,448.73833041651125,464.50596368877558,404.55695744926146,447.24357998686355,606.97823752721001,594.33064675945195,713.25268595844113,636.87633364208523,670.941559519046,617.69346970501965,529.20186461004903,435.68744267135469,462.30703862469733,547.87019951513287,551.50014647114699,600.18120846624959,514.63340303523023,521.94626994871464,555.91398340438616,582.75578032824785,557.99867920928159,533.59932413309969,376.33070510000778,415.6360754781989,415.57266094376217,524.8061113647268,447.61699075637409,438.24829644864309,505.68242711282056,500.29563489319293,391.35182444151252,416.20483439937396,472.87393569463796,443.5092365121393,369.46775671215227,375.59895756679765,393.26252099684473,429.93599877512787,441.37802747294421,null,null,null,null,null,null,-428.0319796889894,3358.1015627413199,2574.1261781570597,2371.2585164270386,8871.92829589336,10993.48205212114,12219.069379483695,13875.220959102406,20229.923983098757,23749.117156995177,25315.180614383564,21264.890469300211,24420.904290261868,25831.520656395398,26910.291505685942,28747.088782324379,31064.822204643075,27850.198449521944,29314.194686805778,26140.716758747531,26458.279979639869,26147.263890742433,23300.711929156456,26467.92168399398,29870.521232383733,28618.529945047474,25865.781867315694,24952.52696211166,25608.912165393485,26936.85939785502,27533.949564374427,29707.935728935172,31533.128854041508,30506.852577771951,28815.705113558972,25676.480711080461,26004.301688715659,23398.479249467899,21412.796436448418,23072.29036636489,28526.321503012819,29460.234237112814,26086.806864737431,27484.853722837295,25863.397199233121,29916.207930918215,31062.626094381445,32694.002476293372,33522.278600405058,null,null,null,null,null,null,9113.439637309506,17491.876178131566,18963.092029567168,17261.649789779243,16149.462946817093,26077.537917592836,30015.114487467446,33246.150942761255,25025.373822725247,21834.331246150694,30286.944986964627,31696.470501269112,43964.261741170398,41947.844612458182,39541.158991752432,52570.791604454505,61291.769029485331,73992.987252213308,74527.670819156076,77470.667917132974,71009.910340355345,63669.05501648198,82605.713363494986,80327.838088711025,75872.831507175375,59813.046508163192,63207.24988208116,59628.579870389156,62142.693938464428,57989.717299462667,72987.316970156797,73384.819082507776,81973.493985894791,79651.617742197195,76427.606716382477,73182.724117455306,81370.188315500476,76099.494809198441,82053.21667170708,86477.180608864917,94007.883906066723,95131.301567499846,89562.308359068207,87625.240349451851,89580.615277223391,85912.566022361745,81046.877481592863,80250.52054726849,72471.833533982644,null,null,null,null,null,null,150.73361554538315,1916.2446480515102,2289.0759410419814,4940.0741380817026,5805.2374769170119,5124.4878012313757,7118.3669799631816,6728.6608827231294,8187.91289669659,8287.5817297943595,8156.718564751025,8440.9606459983297,8631.2189349995151,10589.965169887852,10395.588436265461,8023.7529313191089,9079.219644720064,8150.3538709711502,6869.3035960194429,6847.1825504858243,7333.8832945047407,8311.5927218716588,7950.0486095169827,8241.3183499085953,8881.2228395571856,7726.945721829019,10142.980182204359,9714.4571860917404,9758.1733377909932,8833.163836170841,8649.321570595097,9590.7918123571762,8746.8578349201216,9947.4425976446873,12233.54666565459,12494.674065042795,13138.780675816111,16236.237776746317,11767.083360811934,10045.364873941797,10403.097158433189,9747.4722161317732,10874.608329883231,11991.458846044803,12194.705665715561,13187.40678968776,13523.447393658118,13147.300806282463,12429.404401318845]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651.46791981788965,469.95229017382735,932.81284260400435,1311.6313488756623,1603.0656068675532,1542.4085713301097,1247.5003916840021,1584.3908744587543,2211.3466966209771,1971.342551571139,1783.4294879773552,1840.9290822328169,1821.9955832037419,2268.1635280109767,1930.1921670812717,2173.9731728356633,2246.3934822462538,1834.888082093119,1930.1612892524547,2289.0355650294368,1916.2138646252724,1906.7513246563187,1680.5170168901368,1660.8085918372715,1459.280735713897,2012.5313411695697,1990.2560819938521,2019.4135319022621,2199.1001833152118,2303.1827811653679,2047.0152691813537,2256.025886213672,2072.9396845663873,1913.8391929213167,1786.5266363829276,1825.3123404374094,1813.8490774897655,1789.9652407690965,1990.0186389839691,2095.4003912967341,1904.1630067716324,2246.8985795718654,2215.3710347712749,2390.2530037601641,2464.422732812267,2646.6901808653856,2185.4901357142935,2190.0418288036649,1595.3766870652446,null,null,null,null,null,null,null,207.3305730438438,196.77250336470922,194.726138566766,221.09324131136924,192.70608871568641,96.50684131645292,187.62069949646195,192.35602290599985,275.96761205800709,273.23449188860434,404.81456348591161,406.32618060260319,505.52477677471893,494.05769981192952,446.11736621971386,474.43262568859296,479.37246549334452,380.95848398651572,392.51375500468521,401.00644633364232,493.81051650303226,454.68478740250924,474.14799607318895,455.89264100224631,394.22579686972807,363.37001328913391,456.53405540253692,311.105985733073,334.832653157415,366.10437070251118,541.50436266124711,544.31660833934529,489.38117818318682,565.78956417714517,655.45168065164785,716.56489551361017,804.98317818515966,829.21763298028634,721.00353264921466,777.59661448464522,659.35768053536299,617.88128658158632,622.38750646320295,584.0884220718325,522.03854749188099,593.72613468603947,502.39116069840901,547.71974572962085,535.02468687781413,null,null,null,null,null,null,2514.9468771700963,5867.3181510162158,6910.3390515933606,7605.5741621606785,8150.1364423572404,10845.631537327698,12482.740404977594,18895.13100788898,19649.991082583583,17953.972990841681,19016.363718737324,16062.179647825484,16661.785159304756,16724.357439902327,15677.937418278632,14683.306825916645,13286.379935030023,15139.820639749969,15588.669139674819,13169.877814668553,13405.666106180061,11435.194763390768,12740.863631563021,13851.472573419474,18724.44602971019,17077.569718604514,16584.254631230036,16610.13463878895,18994.10608981179,22731.710967035538,21063.192094929993,23946.829220988704,21550.009947137911,20311.113433782917,19035.722182193673,18626.104959981963,18379.738860628557,20106.426531148252,17569.563152866696,16193.774396669867,16174.045135438073,16761.01626029929,17334.125802697203,19053.038917467053,17546.983538276509,17884.750673684448,15191.677795062431,14225.951941796893,18911.676643345872,null,null,null,null,null,null,9028.852736443785,19716.66077643471,20509.564602110204,17901.613300264282,21184.688130747545,23693.843405175892,25899.514614218097,43824.676737228925,48586.525522091302,47920.613347216247,49262.794113663738,52659.348514134552,56545.218451838133,57705.793594834882,48673.911279574502,55032.18150367929,49755.979215932894,44462.197928596819,45647.214272543504,48138.046445454194,55055.590109288074,45037.382326982828,52718.889102285568,47282.173424024164,50898.913880252905,45949.60642958372,46639.356135867572,40372.655856685647,40273.919680266816,39948.940752232134,42384.165809828293,34951.088623041796,38850.737685735468,32159.795000038488,46887.959089341632,44312.16991841203,48243.989015542,36144.306902364042,36420.401224328794,22736.63682299864,27623.587233400332,33852.618546885453,51868.678452484921,54585.231728652441,64284.035800270947,70465.887551296473,65254.94382316948,67027.25274215547,64115.380324650811,null,null,null,null,null,null,2028.0858843986616,3656.3700160374956,5852.6332517938636,4695.3955944874715,4235.8461237981801,5111.3654265330078,6217.227134272709,6768.1389129005256,6476.0899576800639,7584.1582850995164,6018.9224270714021,6459.951326968172,6777.4711340629983,6948.6471396481838,8485.6271660916682,8063.0126255574487,7869.0329904825621,8838.9939136169396,9039.863749711838,9932.7761831409698,10229.495342792816,12618.593763678495,12635.882529733912,12265.686114246659,11775.485479281533,11211.341955935106,10218.435838466774,10718.187991291908,9192.190247443008,8780.9011212521509,9159.3426861361095,9429.3017515745505,8436.791552354729,8213.1958680094758,8499.3398329498341,8882.4509235431597,7789.6348741521988,6432.1968705396012,6789.7132528520387,7825.6109507375359,8759.4029708089256,9213.1859288527576,10178.791523159023,9637.722834697186,10470.756837097861,10339.090660855707,10525.667775100495,9263.4717410362173,7656.4405146685185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.47862074157837,630.57248043203083,897.06823148095566,705.03263191337737,1002.7342546374948,1219.8410676427518,1602.6125117987715,1821.5998019567296,1931.7095018689879,1918.2721980389656,1353.6905635595115,1147.581693009535,1354.8331970597108,1432.7885477753405,1250.0746678229978,1276.7839672104944,1506.2635616593248,2045.1707606923819,2222.0212860050269,2593.3428279573568,2231.834451051524,2058.5423197086957,2380.6670046752442,2201.4646020242608,2102.8940622006976,2057.3514253648482,1813.7345472252794,1655.1886335722033,2210.0567614335528,1748.0904853772818,1574.867345266181,1887.3471720417292,1862.4656895166445,1841.2660729926738,1801.2941314153534,2001.2872610099407,1950.9858708036652,2180.9870577154697,2330.9483779745919,2163.8737927482853,2237.8793188492855,2220.9095170738433,1679.9088556637307,1902.862212480039,2059.6913518550709,2528.4523446657317,2375.462834718357,2282.4416805692117,2580.3001690805231,null,null,null,null,null,null,null,169.09907392021458,234.22485423033467,415.693574776182,375.79677028491153,391.71503680401815,498.36318687296091,507.84372935194887,453.49587956935505,463.57185991088727,445.67584126866029,495.39625117587769,587.3851114210247,623.87035605901542,576.11894767617855,570.25665873527203,535.22771643304327,544.92436069234589,607.2320720812661,636.62519548970636,699.54179393997902,743.85753613244822,706.36297887127,604.58536651631357,568.70017307510852,631.60370612647341,653.83021360702162,695.48751507648569,695.34203533071081,582.53103909770653,581.63899603588231,611.80539298884491,599.30305394211302,600.45100789174069,512.77339174978374,416.6791866698689,399.62699098413958,340.04316475788715,371.54989531594811,413.61110011412296,530.30345283278416,559.70288869993476,484.96643179099254,591.39149782997981,483.16450044858914,512.64658878592104,595.53627520698274,567.08924053469184,640.25080073949994,576.18504629459903,null,null,null,null,null,null,-30.554661515904627,-215.56887596770093,-293.11250903908694,3138.107028022745,3220.0316651114426,4794.6199652706837,9024.9542763662303,13653.914353027047,11883.323029170499,14344.667373643653,13746.073804037966,13549.209313617808,17852.959775736061,23133.646005565464,23534.867371721644,23177.445895877103,25818.973326847605,25840.987715537445,29635.320773720654,27212.034872349886,28023.68483682636,26803.527549803435,26413.807738531523,27137.500326629695,27617.78352656031,27065.880314813865,25301.537918426689,23762.177423123252,23527.385626476422,27811.194916961096,31047.105080655816,33526.748029966584,28740.190302790037,26914.603146509129,26598.319290291231,33864.953747698928,26508.398218990518,24018.687652612174,26427.580090138621,24907.678192129642,26574.971307272015,22911.240195905801,20188.068936943513,21935.652971839525,22222.570037560807,22242.017979027274,21507.986039055868,20402.456552665411,19928.56159253791,null,null,null,null,null,null,-163.54621639739253,-4534.6049337626282,-7099.4768147576688,-1815.4162265934849,-6465.7836157436104,5155.341243928111,8178.1439504666978,17908.642348786685,27778.600000231847,27220.245784850198,31220.325239709218,30248.509294432311,37317.047087175029,35447.502270293757,38810.99023206174,48040.052129875658,44123.324509059668,48346.498797111009,47123.873347230212,52965.895379920425,55298.315567909318,57481.570751357431,57509.479900236103,56862.175815125709,61620.278349026019,67579.491049050004,63277.024002177699,59175.436576090375,70135.372811633497,75444.409086840024,70844.681677141692,67728.573696225547,69899.266039428621,59835.270294172558,58185.162508320245,55661.485855017308,47823.626365462194,44647.203460778357,53161.876076154193,50171.940324320014,63321.312478501917,64883.496849607312,65781.223809413059,71561.243262137796,71341.386784616596,73331.134029641325,79444.995698762941,82619.265825321403,87324.183150212077,null,null,null,null,null,null,1557.0350630700191,2136.2070283782668,4252.7293886626267,4391.6269979109229,4775.4506967055568,4630.7195648965935,4933.3703272274206,4217.5871404180152,6130.6341902940012,6797.4372213614033,6487.9638314616095,7555.7708938453197,8483.93560749067,8812.8174179522357,8410.8867849486141,9608.0840014003134,10918.024012218462,9473.2153575838311,9844.7605643202951,11288.139818321986,11939.739060892793,11249.602873838587,10690.668486919225,12026.396879065705,10330.800376408781,11345.230349616995,12508.889668357151,11965.603896244425,13003.878075309427,12344.62945184276,13112.977559124876,12576.958780669349,11909.203126736315,12150.498574101202,12098.325248116402,12235.499673835895,13247.226387797831,11856.375154018931,13017.886178903676,13194.654657328041,13185.563773964574,13101.528086451875,12772.8240612468,13831.520692576865,13195.227121921012,12100.421021217519,12450.636389872072,11550.594026827814,10293.878621884469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.00570787557575,705.81071990023565,663.3689776404417,583.43710686415147,914.48331366106549,911.98356183700764,1291.2110370963615,1200.9063336587149,988.96026362002465,1017.3898837012738,825.64166650131165,1121.3783600750789,1380.3967998924948,1233.5726056517051,1762.4618775529284,1754.6339798902929,1727.9414076720802,2006.2237766058652,2475.7221246001864,2615.0912919697093,2346.6776873754602,2014.8107489076638,2365.6588467801221,2612.8462262281882,2663.7070666489203,2459.6452256106591,2706.0744302345443,2764.8944035298914,2762.4390984756524,2563.8229300222852,2491.5234040958612,2441.2281162971076,1741.1913143604568,1677.8107087829092,1595.6057251811824,1591.5780681455158,1518.0491834305064,1627.0737200424264,1496.5449246841249,1386.6462671596021,1764.1259434167871,1770.9554553871762,1695.1476959731451,1611.4126292866147,1463.2934907326937,1310.2505915536276,1226.4667557659752,1829.5335689811136,1905.5128384933444,null,null,null,null,null,null,null,104.11666351128626,274.44929712842924,313.99178426617078,490.22574746224285,598.76851542264308,562.3854549451288,516.68403953224572,586.9179329339571,571.39789319637327,683.04680385737765,761.16291897386225,781.28065129382435,769.18079103569482,644.30651349715606,711.28528173375094,662.95165911073707,565.36268913293395,444.26865412282103,640.3182264278563,571.01433601936776,555.1239937247052,417.84424512264275,441.17676335975131,412.55371675780202,421.92507584377523,314.68889737324605,416.28034002713014,406.09948698512824,341.95962570859217,436.40246519401637,472.67490841474307,508.33250890782602,377.1464959875139,498.28806424499118,417.75924554222865,409.77739604892651,516.1205121644266,517.16662358934673,500.81896467676262,546.86642180695776,500.77177456444855,559.39025786414663,560.94703495841702,475.5563928055567,523.69671203676296,583.83212761830157,472.47319147724016,551.35252069212595,597.90789244314533,null,null,null,null,null,null,3885.6417187597026,7657.4530998585087,9099.6462084172872,13743.591148938822,15739.830817445993,17883.190585349217,15628.120481693375,20926.788130065561,21657.982663571784,22343.888261825126,26585.476370716373,28468.774345822632,29621.307741249577,28982.468255701573,28887.775448419627,27309.232795910146,25070.538112426369,26783.149665140048,26237.678273892612,24218.34321248078,26189.274033739963,27166.183442071713,28625.221095802062,29755.20909200596,30472.892236635278,30006.921518873562,29676.294057524647,29449.616773407954,30573.052379120447,32846.84859744009,33715.585234653336,35775.495950876924,33743.847262098243,35973.401963700373,38194.340480382234,34428.489996199765,35979.979066744811,34989.130130758051,35823.311605680989,33968.535391377583,31220.369942932695,26930.336023826425,26461.832915225885,27156.506992380931,25719.981001209137,27316.157518819615,27419.933423057118,28583.129382817588,29629.04627415572,null,null,null,null,null,null,8691.2832561442392,3006.8177522408478,15736.895432393389,31605.249727396131,34837.099224144564,30292.704395962694,36606.901796825572,41259.482755380996,46242.550906420358,47249.291816058627,61746.899795885853,65883.825253883202,58723.35270317769,69414.914052495093,62010.219505744411,71259.117855156655,71693.286399374716,72481.879632654745,72006.33151515013,78029.041357346359,83542.729473740663,83458.195664107727,75065.714574391779,66766.680177065631,77925.224443431493,74453.032007454356,71397.881486983038,75833.380199235515,63033.05926074733,58275.077823483924,64039.082246108912,63910.361540495855,57176.392054452284,63945.937057300827,60145.898269962607,58238.889084783383,65004.679380193542,68131.326561805457,81934.928402542355,79823.42376685256,82236.473673524015,79702.950015629336,88109.557113755858,72527.179282073266,72251.451451185203,75285.357947532175,75012.474796999304,67231.59510775347,56149.816325030573,null,null,null,null,null,null,2471.0328658114963,4158.8208543453138,6333.5520868815092,7611.2966223320418,6951.3662254071533,7990.5019127311916,7410.9066628163346,7759.8463664882502,8356.2053325429533,7957.2741499940939,7905.7903795811217,10179.402898113349,11439.89927078582,12045.216526576653,11686.437782942034,11865.445406331621,12987.806737258947,11895.963654356077,12195.045364399246,12494.388010970955,11132.751495223796,11752.50881695383,10956.334308452306,11378.154195597926,12583.78834437457,12015.027323738695,12677.680731709152,12292.660111892803,11803.195488905225,11770.555684549618,9571.4645200637242,10535.148797507356,10202.496464074471,8222.7122852808188,8557.5040356715945,10412.611812251822,10170.175359729768,10764.081668090796,10888.1177388286,11430.692138029501,9298.6938666780352,9995.0670886333628,11197.333377031073,10346.940082287814,9346.9648109810605,9444.3680478645256,9908.5962677707685,11530.617337662747,11018.24425764905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435.68111542539651,623.7274667020356,976.11736359032705,1500.2315671190449,1641.2219315370442,1363.8931281570776,1083.7585110214782,1471.0633997698678,1295.3193473471626,1402.9581859797081,1468.9987121619395,1220.5198764252023,1407.4924634753372,1950.7442742253586,1912.4474633421883,2066.6671497594762,2037.7544929887949,2181.7957740527008,2000.6916540588122,2077.9846235927876,1728.3463808073031,1855.9681057554615,2059.9714928961253,2007.940459506025,1808.0076786956868,1756.2607620265192,1889.1144518143747,2176.6240480479441,2166.15842848702,2028.0042126332191,2205.7286947219113,2311.6519205031163,2577.6974128936713,2577.8283899119015,2477.0659101847396,2269.4527747496636,2888.9571014739604,2774.149717026879,2337.2805396078697,2077.5677138772012,2095.4367643237888,2106.0605351251365,2199.7339106865861,2482.7786829811557,2070.1642671060308,2485.821951054465,2483.7921411046923,2074.8028507043805,1729.0065049660734,null,null,null,null,null,null,null,54.982594555098387,252.66899525188995,303.01444167573516,425.27304867795078,487.00231752332985,448.15527407537991,513.12960270622057,362.15433590736973,415.61306474993376,542.22080460578161,610.33292324778256,569.72219029375412,483.75708557385309,475.8027668232362,502.73049130683603,501.54857153185935,566.02274336387813,604.00353178064529,601.20360458025664,643.36946708864264,621.63633898961723,670.24686985947403,531.52952794244084,628.54519260524444,751.45013191958776,646.43962068696351,621.87954787232263,692.70300060530792,632.13700817514643,630.91040239129075,560.43361809743305,576.5111735958501,578.91712020442321,623.65717143618667,511.81693401175835,436.64154765406533,424.08336632246431,564.07577542325578,639.91007646187313,623.70032014199194,677.80361967018041,676.91670049283266,622.12133165310922,647.33075952482966,665.12634589376842,632.63915199252699,481.62776289276871,465.95182564006484,495.65277424567068,null,null,null,null,null,null,971.15468165721927,7750.058269246585,10787.539783254502,7291.6989620484774,7718.6164663664613,7401.971295149775,7468.4361289412609,10943.224845932335,10606.240880893069,13399.380156440464,15896.405764003413,15207.603633696308,18441.078126021388,17754.953423466362,17346.75130455969,12561.655543629446,12906.617863494321,10603.798560593017,8905.4351139779264,11420.081680497931,12277.781672193782,14409.81886144873,14146.408124793636,14813.098824221803,17887.347406169494,19283.140303039316,19451.530410004103,23449.522882987494,25241.577459249231,22529.188079493208,26980.430450897642,28018.527830127379,27383.993878958758,29195.486226944435,27173.493106704311,24708.329529927661,23455.873780845697,19007.58499682042,17510.805943806161,21689.853293007702,17212.275487434239,13372.245642819042,16086.993596965895,20629.155445496945,21431.667520267329,20723.152433993753,21162.043127173434,22768.456759446053,22119.18390543701,null,null,null,null,null,null,-2841.0949121386529,5850.1461106405113,16056.577914135614,37197.343116338147,39725.330535916568,46506.437620042147,46180.030737284113,38343.881438101096,46059.231290476389,46252.794015644504,63351.144252301339,61544.018609316045,64271.362968439011,64427.399992382627,78504.796833825327,80786.021641162282,70690.741227699531,73786.756712550457,69905.985370925366,70424.129528124249,82649.071473262273,84825.187801070177,80675.665882108719,79436.97082768369,72167.241471580506,74491.170381895528,73230.998944660445,67907.974470853544,69257.653364578102,69024.155854191558,70460.557424623956,62089.988068029663,67378.225944420075,69782.188104673347,68132.905696946298,67541.214410727305,67488.417238940194,59281.962090399466,70041.055038817416,55893.738113129948,69264.061197510731,57814.501017511851,62856.35957273309,56881.644772167354,54028.823583304584,60823.871065911408,59312.439699480012,60146.989291676291,65254.795485893752,null,null,null,null,null,null,1262.6322443738345,1809.0980880842289,3148.3236716364599,3862.0817342835026,4141.859712846368,4505.8857823267535,4873.7489618190602,5181.2666869583782,6588.5689206475763,7638.4338169195316,7288.5083411365194,7446.9924615777536,10472.392107699145,10794.034070979546,11056.655827192695,12751.82366322553,12228.212570235793,12027.74916477318,11328.936639891926,11780.701392305982,10506.265587822441,10657.725927175425,8890.1503218340822,8637.8354450180595,8934.3558559296707,8814.6957987730148,9562.0336875625217,9416.2781588305243,10284.762728966916,9682.2547924810224,9304.6537948401001,9860.9951630844407,10485.128133341637,10921.76783850131,10854.404143014845,10268.952843858176,10479.304572892499,10045.053865475436,10721.272141242844,9614.0227425793601,10537.086864681936,12097.51922248401,11441.993783641557,11081.902949620951,10640.93176596237,11612.777128558757,12602.398327253686,11926.745697050184,10459.311104194832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397.55479307647994,851.58919203653454,1236.0427795984938,863.23644991973424,1228.8897555269687,1030.5623344982307,1266.5015716766779,1071.3477070832348,1239.1452739762087,1369.6562878677069,1223.5944059117926,886.80220155417953,1021.3451678394524,1467.6491312248779,1542.5994930571749,1294.599624948208,1564.9565119049889,2025.0408116930723,2028.331936443966,1993.4414009307027,1968.6550293920675,1965.1632932286211,1442.7164331683316,1865.3085043886636,1948.6083347047443,2123.4706839885116,1828.4760547836713,1909.1726299046375,1861.0110173007095,2084.0635354362526,1887.398257524156,2031.1246756232283,2131.2972160369732,2660.4869618152493,2609.3069801895113,2501.3753155201634,2652.5706371402284,2204.3780707729015,2526.3378255336143,2042.2993746583813,1967.701588515908,1946.1086837904093,1607.9800130700826,1361.2519444009254,1554.8170374864067,1273.0066358114718,1372.0828213225334,1053.7849581915739,1392.9810322026508,null,null,null,null,null,null,null,256.78059565605105,269.55096733926268,375.33001952477713,436.32779912290778,432.49885483519648,303.68864626534616,369.67337667963676,557.95965849721154,532.86262726992743,506.81432852959142,452.59292694350256,338.29648406955243,413.07799285681676,509.066088693719,557.13841866875271,478.6735717671595,550.04458120694403,582.2323351843479,581.05754429572823,580.78752516074428,534.29464796136756,606.33712067261229,465.15976442436522,511.69170612330493,535.16083207307361,668.49934099900349,675.51815191781247,644.29240587234005,588.73051206326977,610.2165601649275,572.39842625601432,570.57922097958851,488.97181801450984,500.83323159450686,559.98875098719679,547.31435821119328,416.06003531628289,400.03447002241762,502.5426826272502,485.36391154108406,338.31603293099982,407.42974984905374,488.06535023669551,506.28215005550391,572.53295168134935,636.4149274131737,641.62475207362866,559.096824825986,537.85383820566426,null,null,null,null,null,null,1675.3251579517243,7757.6927882705349,7978.7448974692788,10670.389207607703,11016.240906675495,12949.778722373601,11403.832098270886,10280.901094627206,11176.325402971604,13150.106593163562,14637.62864065798,13839.989133823878,17252.289691833583,14646.098722830022,17232.922149748891,18448.930300791584,21017.512241372249,25028.254461983117,25305.971702452,26122.726093256915,24705.132504640449,23845.516309553761,24722.041555751086,24703.28090229573,26466.937856093497,28184.220835641881,26980.784743389628,21045.118269492028,21125.585379495293,20204.172142684562,18665.616948849558,19606.383501669083,19848.716731503682,21440.913664466923,18600.33837907451,20158.057214345801,23937.037895230165,24468.163206884859,21468.186462213787,26434.544395379868,24386.836679807257,23651.295394460602,23145.091703288839,29466.266672691178,28859.18616558356,29111.994796156061,30944.875206237193,27497.903341642141,28934.225568591406,null,null,null,null,null,null,7413.8584325464763,16713.519331039828,28087.341380389211,36589.67915858925,42539.360804967677,37065.620689212912,54834.892300776308,50558.996530104901,44608.185020235775,51990.120105512178,51652.737225897101,64408.840788081972,63622.26380081744,53874.410839417884,56443.606178844369,66175.639452573407,73438.863318816162,75596.560723544317,78458.520624497629,71684.932014072212,75891.835533446399,71663.89505929529,67963.447538811422,75371.116357636492,74140.428330198614,77475.502429031068,67762.156490810899,64791.851420889892,60558.074899980915,69107.373793112536,65322.449263655522,65961.596530732058,64718.524217503997,81836.792938877028,84360.961970186123,83390.358401100253,68833.20476227584,74147.265987938707,78712.654916540036,80096.193576749603,86088.274773649493,86676.053100456425,87968.561376994097,78551.449093940639,72022.598617503681,65943.51088665823,62258.060935340196,49034.480916007516,49573.025420523118,null,null,null,null,null,null,2382.2850480425395,6529.4820165546471,7024.6834038514589,6112.2067403929696,5230.7370474786576,7067.7250237754042,7322.3269204319749,8363.1443389423875,10020.870397002265,11659.485806983443,12714.604954486529,10381.504094482281,9238.9425160879819,9829.8860711475172,10273.039246250937,10155.907964921364,10057.861982174016,11270.409712714978,10301.751911741552,10703.267491703244,9990.9444291038162,9264.5883883892184,8508.9632727483986,9125.7082122075062,9278.3124422491983,8682.250880007954,10847.721586104428,11367.136604917887,11015.800847734148,10922.720346574584,11645.671755517624,12561.047119308227,13356.998668848039,13111.944142417085,11155.395162451739,13434.243666000501,12206.719319542719,12041.349124754202,11687.284199143098,12999.24979486315,13178.869554146475,12359.586147111509,13170.356078341976,12061.778004606482,8965.4687612882462,8686.6448743852106,8813.9234220143771,8935.987617092911,8994.8213772004383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.92027275691089,672.64246674653339,895.98316479749701,1265.3212284763822,1219.9623928753215,1461.1328340818181,1858.0963868811361,1856.5588537440547,2074.6971612087573,2169.2030414291908,2146.9029744342388,1920.0163794357081,1549.472384141332,2159.0704172825172,1866.3392466904743,1537.0367202676834,1361.6989665415856,1873.072141195554,1822.0229440305936,2074.2370862951748,1807.1550980124266,2121.6785937552477,2110.7422208223716,2091.68601564136,2101.4125549402174,2221.5198453758862,2123.7399998706928,1971.8682381166504,2286.0382573059801,2152.629587474898,2120.8384666737315,1880.7602009355837,2137.6598907933876,2284.6175250883211,2356.5205124669751,2337.1796014058414,2108.6697162762016,2290.0417025125203,2209.6373712921031,1962.1082868237831,1812.4653311036061,1907.668876103822,1875.9676238424322,1521.7445817768978,1960.0392224448879,1885.9006929811378,1387.1667248791684,1154.2105600938496,853.37023884409541,null,null,null,null,null,null,null,218.10788605127482,307.05350435379165,360.78326332402821,347.63633677110221,471.41169346756459,509.53654347959861,526.46480996491971,540.0541501357643,564.73460520846311,435.21998861617112,397.4310690088621,374.08115181500455,448.76153806187386,599.87841564555038,590.02505547726207,558.47290980000241,561.68555306950248,607.91380928605065,642.44703380700173,666.36482935802314,632.34299338326127,673.75470486007418,616.45761209496447,659.07950044630911,562.01108391887601,601.93638715283726,605.57625143612961,493.67795014863447,533.97559645980562,524.09425027893656,379.50236294635613,390.96678899194825,346.68400518631967,230.22429282746282,297.18150412365929,387.09676858599721,428.50828616817756,479.31384215514277,496.26417477292034,564.46437074126572,491.56306400269324,371.24706535953374,420.11447785296639,508.53611573908262,578.91326418888707,450.74912393378395,492.4929978518731,512.71844184994768,608.77694813365849,null,null,null,null,null,null,2892.3078279685474,7868.4414887964886,11605.903786794319,12845.15857598219,12215.499130206777,13762.226217700123,17405.304538614619,18519.924426372665,20645.529769479101,23157.875379000245,27284.539506792295,23648.594693126048,26420.331181904938,26009.288073425414,22530.561996926888,24631.384888288845,23530.787935003416,22336.967533774696,23685.404836695663,23325.007785757734,21842.763628989298,25049.452347319435,21611.669293274579,21267.17054176455,22196.488864949795,23905.558625077952,26078.422710314531,27168.741641752695,23402.427735003759,23478.25869461133,26263.195106092327,25562.616108022052,23417.904823345645,22156.465056639154,23784.991541119085,25086.074224262225,26118.840540718706,27877.658205549742,29601.550583778913,25795.870592369894,22274.210134288609,26620.805510232785,26643.244699254716,27084.615579416208,29407.918606390769,30041.643690943012,27597.268412176491,26603.413674276613,22032.630850510774,null,null,null,null,null,null,8485.4900130864844,16044.125997965437,27545.202956445653,34461.596257092693,40485.857947786688,42818.380600237455,43895.81511274122,42835.976598261783,47067.58212570352,51023.439444671421,52154.646152123023,56942.681334651519,70089.378020594391,72977.800653051454,77456.476118822204,69658.91415960413,72421.366556912297,70977.974476780902,63804.366473867834,52684.289872992202,55942.823491664742,59651.764621193404,60469.399338896445,57442.391865537305,67088.449129050583,69580.014639667075,72569.211300408075,73875.782255704835,72794.227286558889,68873.811686691741,71642.809268225479,71808.292589662451,59340.086721249034,49966.931435630009,48481.242861247796,51079.14939566634,37354.704269909642,41233.952082396339,40852.259765045754,39076.459271413027,51881.096162455797,46279.490388191829,53021.408560517935,48826.950129055876,53928.315295283508,66300.623569481497,68628.641544656493,75628.551436653652,71306.5500890853,null,null,null,null,null,null,1285.3783219332622,1791.6535137128476,3243.3891715675404,4656.0596719607847,5954.9253345230982,5330.3277798621803,5723.7056184176636,6521.5630220632856,7106.725392394801,7054.2981845877703,6649.9822905157162,6749.7148393481084,8585.0908460148403,9489.6159636587181,11199.00944680869,10532.26143616927,11802.045486687743,10382.344360361645,10939.796911530364,12326.728426650203,12379.209628251219,13220.019879506985,11918.344054761445,10621.352399540609,10080.058789017767,10372.390027073119,8495.4534635107084,6895.0461880677503,6930.5997494699295,9935.6834555463884,9382.7951602192079,11423.877465225061,11005.872814210865,8398.9980695192935,9542.4940382561235,9289.0669021589893,9056.7909441890042,10664.788527248174,11402.212682099836,12713.307188431329,14583.678803401852,12598.048492800035,11672.716851962128,11502.723126500461,9187.9733302388922,9664.0815878125049,8938.1215745537265,10311.470504569557,9635.6068584495915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225.32036958419968,-230.40755830998455,226.27933531837988,99.771945461566702,573.45510284957334,826.5201147496831,908.19869958537708,1218.8414609162835,1873.6450512911592,2076.9690196883166,1807.4789009063704,2159.2332856753874,1896.2090932026531,1984.8732822160234,1944.7609063935756,2022.2297780992653,1780.3220145506054,1574.5927714877448,1411.8977124178102,1510.8908731455158,1443.0557720272066,1655.8658707900693,1687.5502273255261,1613.4778194725045,1506.028897459074,1625.3784679408263,1841.4394214437903,2038.8722553544558,2266.3461665630857,2273.4718999236625,2268.3492282450156,1914.7186814359475,2250.1750608152934,2227.8636531056131,1981.515060203772,2224.4093238799178,2368.6369366270405,2461.0987909342866,1845.2690494289895,1845.4698514628221,1615.9600980734588,1916.8118870195422,1878.7424718032153,2116.0450331149414,2247.0737493002857,2045.9710261387752,2185.127175957934,1855.7531460935547,1928.7724178778597,null,null,null,null,null,null,null,111.16576565963872,186.34769820523329,248.77572803326834,263.14657721311761,392.99347714554011,415.4746344915593,388.98758919226952,409.36662363109531,416.04689703759442,458.65974403236743,472.25098635778875,517.62380092323451,357.46389788996635,350.33404429434256,417.73372767822002,441.53323674694985,466.73366614096727,420.91553374379316,412.7201091956382,427.81364777557923,426.63045706892132,530.45723292916375,458.48659174078591,378.91193411844472,387.98598243483264,489.99438837714604,512.48373819849678,434.92882035993011,367.90582928748535,353.92352621831827,376.37099971729333,339.36962580455821,319.57076012847779,518.7192260525037,512.13983039321442,586.49919384470002,690.16030267082579,671.96061626314895,528.17945683199571,532.00349111211062,516.41042046510222,614.29253305794407,538.51931111349381,515.52761914570715,571.0982917820287,512.08108140832678,483.51273154281199,406.42170152698856,481.20673370807049,null,null,null,null,null,null,871.20774785662798,5716.4583220404711,4255.2233261012789,6015.6287286655479,7884.1641111361141,9136.1606597744249,15155.34311748738,18241.867464187231,17349.286125697836,16448.519038156111,20104.97215853825,22210.236441264387,19664.887618679164,18649.06053350621,19155.287709575827,16626.845658532839,14685.007228402941,16311.536389267358,16918.153263845401,18286.085705690366,22079.053977815875,19226.020294283884,21083.988796010293,21000.765660437006,20555.874649868689,23397.531097597195,27976.661363827156,28337.315246913058,28355.371053957566,28158.662723533205,26952.459791072717,29207.537580890275,30606.879245678836,32141.55672683951,31802.367850047674,35116.46770834153,35721.903757803775,31072.076234728058,32564.902500529017,29139.520117900891,29692.600274714499,29040.77737267999,24823.616966186481,25476.437966289104,24023.821610905205,22991.297440740196,24613.812937899987,23046.713558124218,18379.965667838092,null,null,null,null,null,null,6937.3727405026302,12767.195320672534,20383.78245083104,17219.468576583655,19813.246549765987,21556.017044031483,26716.279789618893,22439.61844141117,26245.489874981497,28116.744462976996,31195.629432374863,40899.175579692484,39615.174682400837,35519.320135310612,46318.160048076737,54152.677702275527,52903.888650233646,71649.947438833638,71524.18945144974,77272.375087267617,82783.316619449601,81443.046125118082,92599.326114159194,95503.372105202216,91076.62402420424,88167.765550578668,81573.455413344156,97773.583161332703,95466.955559695751,84787.971918974974,84957.762482268532,84525.456093413915,87914.563376509992,88178.549271865035,91179.965708769916,95763.000098146687,93472.073453348043,102541.59373613121,89798.427493363037,90505.451876941355,71026.869198760774,76059.888724508215,72579.74793492585,67551.828667239126,72299.462107857442,71366.392221085625,60090.661059277685,55387.038556197156,53942.772932770415,null,null,null,null,null,null,37.11912820154771,1011.2566070248814,1722.4793369762488,1965.8893595057887,1553.2911905198425,4806.9435461995381,5640.5273401188724,6747.266947438774,6161.633805254949,5583.2253995959563,7896.9847188240474,9034.9469212150816,8838.9230220194604,7881.9666445188677,8355.0907439752027,9044.5815461232141,7243.3805536501604,8650.0879442399855,8912.1396594408197,9817.6338455762252,10794.536763240692,11811.587234372937,12619.811057075533,12760.537056799858,11993.805045908999,10887.463015878293,9831.5782604126762,9596.7103726610858,11612.45133888137,11753.051327716923,12709.145479075738,10918.249342348605,11030.251807758781,12101.801903259191,12285.685681376151,12906.525139427769,12884.53789601754,13976.819157145375,13536.841948783836,13640.648947599324,12734.413130719739,12781.2332367696,11621.342748475699,12006.312452341923,12357.417415956195,12155.498238266786,12212.544295747453,10294.24457847857,11692.298789387112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357.86407513906727,585.28991672379982,666.41376058957815,822.02986042361613,437.67350625297581,1190.3983328663394,1394.3767760117637,1234.0905932744877,1340.5424152783335,1630.3085112511558,1831.845527169603,2406.13813111738,2314.6287497510866,2497.73604182388,1895.5558958582417,1479.7824931882355,1565.7753229278167,1386.6963510304349,1600.2180073978989,1402.5349776940614,1930.7165064286291,1900.8192479108466,1702.1642715417959,1389.6682659645192,1176.0523151873119,1344.5778212425575,1466.6589255451677,1292.5669975591077,1143.8447696956782,974.06139706621025,862.32027234526549,989.51178202742972,995.95653676578218,1116.9788238300807,1064.6203892737922,983.20187487074486,931.67662495606464,1044.2517142888441,1272.3331347403432,1531.6409761093121,1535.4107001861714,1667.0131238651645,1552.7116118729182,1268.2943850921279,1350.0704738540639,1625.8740155386629,2098.9618413103985,1767.6529546262029,1390.0391996672251,null,null,null,null,null,null,null,171.98968982345292,304.77853862534215,302.95724197107472,340.14000286271056,410.90061604227856,474.84177514808528,371.00536665016756,415.64458158613604,496.23022575255646,600.51510306173668,670.94224424167146,589.81902651988605,611.26520575133941,535.54890546040747,520.30124628649708,416.33615556304125,513.65247938788286,469.96684288309348,419.26320588823916,441.47258155287824,490.2172241106922,605.96895638280228,642.56688389347175,745.89177787705489,739.1415765167468,641.58365600223249,588.30180376867429,632.78825937061242,668.43795410510211,684.2045467461943,708.28102815613704,653.40886899430859,583.64602183467457,589.8765699934695,546.55287459429189,617.6766505943699,619.32603147236637,620.71928521610062,666.76024892951511,705.43290984340672,716.97126548908125,639.97545602468119,633.30164405998062,560.30412888430544,665.49092151655418,693.083860803682,716.6945568528804,760.88903378574537,753.53069153409854,null,null,null,null,null,null,2907.749976657547,5193.6484985256793,4819.2459362343907,7392.1546215201488,7200.0857720113572,11386.765234527116,10145.330701207797,16417.487670649589,19331.867354269812,18348.278165732634,21543.253311471864,22294.554429051968,17586.967446414223,16608.507378708367,16295.887458943698,15563.069510494923,16715.210778151315,19053.428427688676,21149.020282793372,26817.094932924607,26193.100137382495,27975.266357738128,29421.192081910965,24001.504138627148,22090.255797857222,21240.319010585343,20207.944079395205,22587.15462401307,20428.202169245775,18784.432267530196,14888.762571642485,13776.865340664877,12807.925205597909,12771.169950705,17107.985601283606,17100.550578815237,20605.466208614875,21826.299815926057,20104.950971308255,17850.81738921376,17226.059112210747,16584.745076605624,14476.872428153043,13928.481622009314,9714.3783485166714,12653.051934220719,15688.516793924191,15318.312667390263,18098.2985086915,null,null,null,null,null,null,5911.0358606965738,2332.5692399510917,13622.650910037381,21046.327025906317,24579.713633204454,20749.799365090839,32302.044770320677,39468.116740756937,57542.456437964065,51925.278127122554,52708.27110940354,59458.177344191601,69240.369023109204,69744.846537808247,62579.851409967559,66144.179970761325,64902.929773467273,64459.842626974743,61584.975066682891,67785.122920777882,70451.189674692621,62542.10693174792,60345.597162656995,63235.845845964774,62178.229399092183,54370.944603970798,59586.016101647532,59049.449606643873,57613.174578488353,52338.664566286658,50074.916502470667,51422.246556896585,52095.599933176483,55031.259053984402,51496.491761102356,47282.235984227147,51390.628062137832,61778.190877630193,65796.855929072874,59314.874094960964,58491.303304345456,54616.577351957152,50448.440750744478,47121.61732800243,51501.288511149323,51430.442341169983,61459.371793283324,53820.263463364572,58841.697192861662,null,null,null,null,null,null,1819.4024135909617,2083.1529010755094,3451.883790523636,4222.4275616328887,4079.0239097471995,5185.4116101438567,5612.4663003582091,7555.8642109876382,8576.467184709003,8474.7665929423529,9731.0417634718524,9671.1595444624145,9670.0116129455855,9966.3247725361198,9450.1868056597032,10660.256464606056,12435.872367686346,12287.496363182276,12561.862321769679,13453.385487264581,13359.76115949634,13190.680209409406,11932.045954743773,12679.856035414388,12421.739247007061,13913.720203377961,15708.883673644585,15381.512393414818,16553.992032233466,17911.846774977075,17433.182363143515,16835.356493668096,17180.110325399339,15353.759637707968,15826.209525041038,16700.371012099298,16608.791934432145,16546.699555599374,14129.873876180218,14720.699959078884,14108.294485445234,13511.022034969594,14456.84154564392,14019.445687197591,12566.307674329173,12623.984179127438,12924.238527554535,14486.945535308627,14219.405917476113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237.00213746617257,511.94159242682395,1096.9201429392745,1130.9700702842661,1135.0188546033037,1128.595002171134,1319.2888094632533,1519.7654110508381,1879.111373746618,2109.953703487301,1904.1180211543915,1644.0759424892399,1657.7622647840922,1812.6222820601758,1805.7836083157256,2485.4321653781421,2570.1219209347482,2913.88244613085,2555.800552130454,2208.9269036103519,1775.3138832542977,2168.5053220738841,2098.2471955111023,2073.2688818951528,2270.7476768611987,1858.4864157016316,1937.6843520395228,2089.8738657823201,1883.5932757788066,1489.684926323906,1692.272226211855,1712.1136012131997,1688.8296704044392,1840.9737178797043,1891.5217762277257,2082.4731804003964,1986.6878096502535,2185.6276554736887,2083.1827988038235,2072.1381698133928,2187.5171885260697,1925.088775894611,1862.9514919884564,2078.9579958195613,1840.4587358028814,1655.0512292906155,1851.8113935373869,1396.4825868842845,1640.7163340709421,null,null,null,null,null,null,null,110.35209662765487,111.04663501477921,269.71766861495269,309.60285739709485,384.35461113813699,445.52338217740487,493.79173145497003,289.02590558147193,368.91692156505155,435.13754989565547,486.20907172289577,478.43435536689907,492.05498070684916,482.88514982683171,461.09880859506103,484.26547567010238,523.75066536089469,643.39019501138,419.56935827594168,434.41315508090781,441.36458394785626,431.38449586542254,323.79705037202405,416.46372657452179,388.73852766390803,471.02993771431892,381.71919887620106,449.27495112832889,478.02181882267331,534.34114993800245,747.42189429857967,672.10251840633157,824.22024831783187,716.10736577586704,592.0338858593492,681.37917568312537,763.00897975832049,587.4769474306504,635.35756144931304,572.03874641287655,650.98728478597616,646.70962761311239,692.53187431239144,720.4545382487471,793.48444805747295,703.46538914219639,671.67787764248419,626.1129598746769,597.27524401889798,null,null,null,null,null,null,3945.2694451684802,5910.9931226460085,11471.799725020348,11399.86017395598,14324.313014289872,15174.701881828849,14282.992000736862,15248.615960430416,20327.855261835604,21075.069083280279,19815.222997199395,20159.282165753943,21525.360751747554,21904.812527112659,23376.549810862645,23077.847456987187,21428.028609950677,22486.211425261536,21874.097570666214,19686.131113296971,21650.064679483599,24975.425764386786,25432.71727623944,21591.202466409966,23114.638764317402,23568.357648119789,22969.699096448247,20857.572182216172,21446.651543894717,17184.472643317444,18901.087974481547,15168.480238792377,18463.158656510506,22355.765666655905,24494.444167759284,28178.30893046561,29739.41055015794,23869.920240701471,21976.122555079641,20270.579728221488,20754.966370234284,22653.912504241689,20786.782416937738,20673.137250817228,23636.364401130464,23719.875886373567,21330.417174263544,25196.958147028457,25689.226089839703,null,null,null,null,null,null,-1202.8430285347104,9282.624106311745,19807.408103602535,28993.933515298351,34606.929314808593,39975.035650616272,42681.5975856777,32198.898211336898,38736.739611277997,44849.600636364972,49376.965995767954,41966.91829395073,29519.031188238667,32884.198648068108,29726.370665037688,36026.900292290899,31063.747221501035,36518.45093097147,49476.265521595495,39559.938435541699,44503.249654057698,49042.915991355112,45957.40934784292,51735.316840289008,53299.460200559282,63063.42001058958,55084.799407321698,63632.799105855229,67771.492769127712,58432.402090746626,51335.014360669076,59694.342142957692,55258.322578547697,57431.86033239121,72997.673350486293,81628.940049411351,86295.843704384548,74424.125101415004,74867.270844419254,88501.926269353789,92751.408615519671,82598.956516466118,83336.585032692601,79223.564079519376,89032.688316950342,89310.623759440918,79000.514607923105,78730.209409358533,77567.160155641992,null,null,null,null,null,null,-38.505960797054968,1524.9426245044706,2241.044709297023,3249.6687380336671,4294.4204676286909,6312.7200352799891,8653.5285693348178,8393.6372755458287,8722.7593675327826,9559.3460380668275,9265.6578214672118,9905.5158978357995,8230.1013723085398,10424.512935769833,11284.53694546646,12736.709767492903,11890.174638609482,12243.988987922156,13207.277725693788,13876.805315234484,13188.131418102041,14439.945620780923,15021.36538427489,13544.453729119869,11811.374701171299,12001.525382400516,10975.303857716524,11588.524339904778,11009.624005916605,11961.296007875168,11201.858913131395,11003.917029832095,12607.672406391895,11771.517467771939,12636.514671549881,12833.200767164935,11606.9028134979,9410.6061528101982,10620.120474100186,10560.568303851484,12046.170440430171,11658.952952984144,11319.061877212947,12480.640756001161,12474.120448463866,13340.314211079878,12646.16743853805,12447.505127938528,12151.384809717176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622.18152193022729,1190.6772955943015,1328.8304365533654,1383.6054269663389,1433.7711896654939,1456.2806594134793,1536.8005642053749,2132.075519447531,2069.8931366549714,2234.8190697488058,2171.3775475607317,1781.9354429637924,1705.2001888238606,2199.4688791805852,2443.8130110263287,2406.3534046464242,2414.8590973268019,2038.5973131937317,2051.8741485471942,2558.1135508790589,2162.0998734285904,1865.4418159947852,1978.7152487030698,2283.4593887984797,2020.1614009683515,2161.365269455935,1877.397794918905,2198.3060193335718,2103.2274505431628,2267.5829504149974,2256.5486130197964,1925.5488888294783,2064.6749329126583,1790.1962382513973,1921.5671227014172,2230.0846167584473,2133.2747871318966,1905.1909478986759,1592.5088998483943,1408.0007892894241,1472.024459384211,1756.8295227660301,1877.7634152766548,2393.2979643271688,2334.1017276527527,1964.0058664660121,1776.3911852148622,1474.4366243236238,1452.6281564671499,null,null,null,null,null,null,null,-11.348893794470769,158.68140419436753,278.97562633633567,272.68072314762776,343.89868446519665,451.7507417794709,601.29130006049331,652.66755113251224,722.95282533353873,742.13665656128137,697.27481324246719,731.67797656212463,645.2044739269528,581.31163725592637,562.18301586164114,463.91409523887205,430.82075243497343,514.04175060078319,590.55867821603067,520.56431342360167,534.97681506753372,666.098358080298,571.24068013423675,648.57502593010008,659.60110507343632,711.21847367057933,642.32417549954619,644.23064334838193,840.72156473346831,857.54381298104067,744.30649676618123,661.1791892391301,643.06849935556352,618.97029347595446,537.27374168737504,644.62952198735013,618.63678894432962,638.8883504866053,691.20892398609988,555.11365598582506,559.26415677925092,649.16109963928386,450.31363682527797,528.12067488374453,570.02279830627685,384.49366417380418,445.05146929235826,427.25932119681767,519.36499547828259,null,null,null,null,null,null,5552.6579267582456,8214.3602462163908,11837.603455641689,9861.2285391770038,12367.976695002426,11473.934091476556,8276.6994188532281,7260.656688633032,10866.944037963611,11038.703992837838,11014.682830164589,12288.007694382597,9699.0429867215189,12451.621458387885,16280.815300365917,14820.738202294797,13194.965955326699,16723.119499615826,14942.904852084577,15417.304434427171,17559.719063486631,20241.217161777939,21386.515052811486,22734.608140018285,16940.976264746361,23329.177413406862,22417.730312976259,24616.983937059955,26153.01151360825,27300.028951665972,22050.768194060296,21243.105600995161,18515.399036296341,19247.830460423957,19649.552324102209,17168.848439727037,15832.953417002875,16717.616688815873,16840.454466902502,16584.815108954706,22399.051462558324,23778.329830254781,26842.551174236109,27380.581522891545,28476.335492283815,27064.606154853253,24252.044049493117,25709.271031164724,22024.918846212026,null,null,null,null,null,null,3729.0834743921923,4073.9442384883332,1562.7961678201546,17058.545519814106,24877.233249987763,28386.507748763794,19122.998324489501,23280.952202252396,28858.308400372494,22691.287060504201,35769.069383139984,32210.922410568804,34587.776064982092,33496.269855712548,21622.374772836993,23439.892401632089,27122.550849110346,23960.367178552082,22330.42342067153,26316.999619231436,32252.701886226449,31504.070800414804,35955.694154008095,35382.817463099047,41278.470547552199,54796.630203972141,46931.28337054704,46584.161549974073,37361.846616305163,40468.435718959947,43845.142290212498,54075.724802544726,43724.294452098511,48723.818221352834,56649.535735764264,65610.13284782198,68875.388422334247,71362.457259519564,67381.017367605033,75748.390556652128,77669.667753959133,82628.663957736906,75717.256807766418,79934.621064617444,92768.382521726278,82053.969780896557,69608.603233616159,76616.44566324685,71249.007870880232,null,null,null,null,null,null,1708.840533139165,1451.7820868921044,2145.6572523828336,3300.7048113151582,5168.2707498875679,7802.7733395733767,5756.2425326147604,7329.8574407617816,8582.3308138040647,8376.5842304171165,9590.1317417283117,9359.0098689001279,9674.8399589468008,12007.784097118858,11318.776287343853,11953.349662217672,10319.847086532356,8144.7178856709597,10367.071659087353,11340.498020376601,10215.70104543112,10605.114192475687,11503.793520067265,11344.502459178628,13361.617238498724,13165.283224984852,12038.754489094297,13254.078921701788,12653.668311879739,12222.974749452853,11186.994004256789,10619.251666880238,11305.323566383093,12738.778634908747,13206.78269505436,13061.14391628979,14028.241985255716,10517.262285410992,11298.134399322835,12615.304458659946,11044.147841004989,11046.115255108321,10540.00823906042,11220.871773457093,11739.942076090132,13527.635812681076,12380.655834944908,12386.482348627398,11556.37715209455]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534.00735531936971,1057.7906091805967,1101.8074901717009,1147.1546102094424,1095.4902021798544,1520.9515777021311,1599.2638490724489,1902.7904181610609,1616.435858352095,1951.1309656678495,2508.9800770986271,2217.8604054853645,2681.4414705254303,2660.2095598244046,2176.1699900653712,1926.8571501878544,1878.9887664302958,2052.591117448243,2034.8437377235496,2071.8175930161192,2142.5288730343755,2256.3617855049583,2144.847019898632,1965.4984849103096,2016.4457670331467,2247.636757451191,1873.9428511976614,2089.4806937796284,2117.9888374018869,1914.447840976341,2185.6809389357531,1854.2096108765029,1898.4640351531652,2086.4699188937811,2129.6143873264641,2080.4136603995062,2092.930111470881,2330.9051086307122,1841.7748948831393,1958.3600290747745,1724.4309619299256,1955.3434607915817,2024.7412550490142,2117.0940408023521,2319.5549464603178,2050.5451648008348,1716.1373221212737,1653.9348251785636,1909.6125891894101,null,null,null,null,null,null,null,202.07006353680956,264.25474094296612,247.3034118810437,301.12241393079466,277.34511682519263,436.7046009048322,376.74388522013442,503.01569433984702,493.35726016514923,555.12936948912647,628.5191242644637,568.0071140567851,674.76928381709195,714.36377840446778,794.32422867696641,782.42901633372162,805.40067836128242,689.23368482107946,611.23350607799182,713.50862473979714,679.48192816380936,617.08339852931852,520.32493063438528,599.11417662664496,627.3616352973271,653.49689361766264,640.87431576413996,718.40428074782233,613.59053246382575,437.90553604525167,510.15311433292135,583.69718627376517,564.40425247007477,662.18766893890381,785.43911077352163,718.6233546939568,617.68004194970626,570.57251002340138,585.51951354845687,548.02082933184727,609.28437555963444,723.99065445141207,626.68318900966915,588.72391717944686,554.30116100227144,522.75006700002393,490.62068244914428,650.41544758556199,703.03370698312688,null,null,null,null,null,null,-68.567844969920316,5688.5201679108031,12068.881418926088,12112.329635731203,13990.179043195276,14948.27329266052,14885.122739329454,17553.526858341855,16774.788476256406,12300.60818797253,14475.481654610934,14847.816096400005,18309.819538579759,21571.394942180119,20040.549449219998,20959.803820135836,18610.967095878786,20507.268267969033,16016.498846176459,13918.518463951894,14216.026640771897,11860.639856250791,16829.05357988803,12736.995594811902,12883.271983597206,13134.115567139685,8180.3132564613798,6141.4185568301555,5978.4535458806895,10094.496890934835,12505.529339989993,16357.419655030362,18110.601717030964,19782.881130940121,18775.29007290634,20821.965644114487,21744.393883669698,21275.620126557544,22189.406435276964,24273.061689898921,20846.819177878351,18936.566914392133,21707.844611142213,22546.284251320969,24608.700385031472,21033.578843311676,23096.291446627427,28535.280842005021,25673.632894020102,null,null,null,null,null,null,1826.6302573650232,14578.402458867178,34494.789412574806,30204.992194924256,39486.940709873488,48192.743749422167,50576.279985885551,54366.905036858516,60461.028148892387,61827.352560470266,62611.282793197694,64889.76763575348,63908.420314600095,73324.956342597405,73337.846175077604,77967.961781792954,66223.751804918254,68683.282395972637,86699.86564583001,73623.674353662835,70393.466618121791,76131.165603210378,71226.51914187544,78755.93432129857,77909.52502132293,74689.12283020941,67224.692003287171,64077.668658760675,58022.780861541258,66978.467841778416,63681.093851252095,63996.338121410008,54616.381814590859,42634.215841097408,55247.746546878334,59710.703623419133,54933.53628352371,52334.121592521406,50770.327888985237,51803.524752122445,47578.274928870225,47615.485520601687,63696.042752136593,76222.301799352135,76552.894557118256,78078.974783104728,74889.307301578418,64961.13809860644,65430.047225209164,null,null,null,null,null,null,774.22455315638865,491.91569202535561,2574.9966933073224,3610.7240328447128,5201.6194275027174,5010.4064205984496,4983.3744460655562,6064.7543152617309,6669.0957021117283,6601.5156906601251,6370.0244540088297,6676.6206729434243,7413.8383461624735,8840.6128046071135,7997.5536601002223,8342.0932545636133,10039.638453679716,9472.3377639921437,10123.113496556212,12535.167997960638,12564.098462988582,11253.200159009168,10861.830408047746,11829.210387329298,11826.792035293107,9899.5007307106134,10822.17542515312,10412.133619158934,10449.882784470501,9207.0894696717842,9194.0212622345007,10788.620230825738,10709.18791444686,10132.417512901677,10489.972333151092,12142.923193781444,10784.559543656263,11068.040762120167,12720.644019495767,12862.349889020406,13141.811403860256,11054.861746926308,9529.2641113908212,7730.2227484174118,6747.0716673010174,7757.7362796445086,8407.5139334741707,10525.379927492497,8569.4059605031052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.423488249996296,868.61710931558218,1141.327505748455,1335.1103849714505,1234.6104002120874,1251.514538530012,1374.1233594464754,1575.2142658692135,1555.421412117259,2065.1873888971327,2198.1506369954132,2200.9471208642553,2295.780841219856,2259.7830984617544,2375.105574412737,2011.0873871368058,2076.3533313669404,1589.7921409605087,1652.1608063035239,1637.5415957717898,1102.3026947044009,1646.4373947573349,1759.3549759132222,1914.2248892887378,1257.1460828374748,1496.1747181767455,1605.9391185487989,1433.9296799402555,1444.1922696163676,1519.3231187080003,1525.4633249360327,1754.1123091452939,1928.7997434686447,1637.351815220532,2036.4382793381058,2287.0997175954558,2223.7948656188005,1768.1437822016251,1922.1660509310323,2424.1006721490762,2103.1182955232953,1942.6738688881217,1726.0489859421507,1355.9117864972716,1572.257134987118,1691.0079150557369,1785.6547474559977,1696.3618875719537,2155.4210637816095,null,null,null,null,null,null,null,188.71615047815055,264.33815160532401,318.78543858003081,310.8816295762893,427.00881064278616,450.05749333168455,507.89644676892169,482.82451978952326,499.65054224433669,599.24558923002485,644.99886360353389,533.12675106110953,512.49979650655484,565.16272669219904,597.56297237816989,629.71995782396755,636.8112315029789,595.0000275338158,579.79021062809363,509.95195804641452,471.32785807907516,431.40618776165599,465.07252445689915,462.15565571342438,553.65757873212158,542.63022358500621,461.75307652324932,411.0709151905296,347.20806398774124,454.93037605197185,512.60305508158126,557.84276113284159,566.45012935589523,596.49100574564397,678.02080393614915,674.30924936375163,689.62095300192618,636.51992077994475,662.92327129736964,732.0409078275984,679.36501829138911,641.50239605567504,716.71484060063733,708.61842701215801,765.29632253711679,718.19346818605334,696.5384311826939,618.69086579192367,580.19551960258161,null,null,null,null,null,null,3292.7583002306783,4868.3670904113342,8111.6999297195543,10518.48043501565,12750.267919881504,11492.3650848217,16213.718639948846,21864.97776284357,20940.085752966977,22241.89547045701,25183.847534307573,22946.858982053011,21408.539694970106,21474.927644810381,23472.015326604349,27051.707683094239,30270.094200696894,30438.611724335879,28832.536922824776,25752.064434123968,25084.480796078649,24127.040811838277,22498.661352956809,16503.083347553646,16583.011313982821,14546.158906973356,20783.905093244935,20621.578970994091,20989.941986473608,20757.455960496645,23266.125814756841,26849.459779928788,23915.538404154668,24865.201811317507,29219.887816314833,26271.776323491016,22187.505075934328,22094.402557018875,21555.252746391863,24098.986505915018,22307.057466571205,23293.496375000188,23330.537871736255,23854.121634416922,25439.708278140231,26212.10795892906,24431.288541664635,21944.229130970049,24947.730944432293,null,null,null,null,null,null,8071.3710420260613,16557.765995503669,28702.965242353101,30841.025678470345,27661.834100171422,29602.769113246999,30103.386129351249,28141.598832079799,27365.01253658735,23875.466854908987,35665.186862978582,38544.973350310465,39039.219199789972,48060.053537672226,52728.861220923216,42516.767815119689,40929.821530256566,50077.164318787152,60882.776571950308,64577.999458693579,52829.510499870215,64616.812454085084,65740.122471388662,58499.52429595279,56188.103028160731,50350.250017573504,48880.280036086719,50324.060800761617,59748.04606572639,68383.866744563318,70837.272660702991,73662.803634483935,72330.635292862979,72937.785883805002,72221.208955851791,67433.25314158258,61802.846631124972,64444.059265847456,56875.088287825267,53073.802275684306,50519.562099625269,44887.399540320199,49813.424510692392,55825.277613326602,56789.872984161266,60665.664164809961,59655.137957776635,58278.647356204456,57967.601141759253,null,null,null,null,null,null,1064.265316804197,893.51019152917502,2250.2180093753018,2385.0235725617285,5857.0871957934696,8051.2419618643235,7835.4636582736302,7653.0515101409874,7617.0951771221398,8060.6699893521263,7745.7015994311596,8794.5830190735032,11542.241389318682,11333.036177462103,11267.260362026263,11886.875787537572,11575.827473056232,11965.680451361568,11594.115482213032,12770.430142912035,13471.208254036123,13256.566187402521,13445.493190265008,12920.53861792779,11963.504734071705,10764.632516684116,9571.2256121259252,8348.6140383477559,7783.2281996308557,8511.8542329265965,8535.2523096346595,8419.7653919674503,9549.6669510512766,11003.267337921665,10582.849020526477,10173.213364866324,9834.5226464644147,10538.730411387594,9283.6849378074039,9367.9831536941456,10057.11869895874,9750.4929170875657,9058.3741576240645,9768.750457438895,9399.8210441902556,11075.540301036301,10844.146517561892,10315.67796299303,11869.24731662064]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619.09873774104062,1083.6229203396556,1173.0241381344601,1097.4164083236305,1401.8270948771719,1249.8400697448803,982.84492364025232,853.79083125300167,1204.2505956923103,1323.0711931890285,1462.5967908031566,1650.3672968980147,1362.3161711776763,1797.7553763739597,2127.3972493725068,2136.8942771400602,2418.7633706656602,2334.5748040075791,2152.6443721188234,2101.6052303588294,2073.7921587265369,1706.6555922319308,1729.7675579647378,1852.452223891833,1437.8206646784772,1654.5171534758333,1719.7298742967457,1692.1799711185604,2133.0180542885619,1869.1266098320712,2368.1614274029353,1798.8603726615354,1992.1350185204642,1611.3619542063129,1580.1609085267519,1825.2531156191667,1541.2300461872703,1479.4525065738189,1077.6821031150732,1082.125141556005,1261.6783385713359,1863.1237869712625,1789.9623383649746,1721.4231002326319,1722.6029897318213,2256.3156747302878,2420.5275043407123,2005.6437004214984,2206.7267104592142,null,null,null,null,null,null,null,119.56108875295922,291.91659534215296,276.01859084756126,303.41471569921254,347.85580306731731,470.29261637915693,514.80686678202062,509.24147669399969,439.14150741607625,488.68209036114229,422.00848698455559,530.65834334497401,506.15170193109861,583.65032357627308,633.23733786812409,628.03129507965366,734.15924308509148,633.30898078243411,639.20768391063075,742.13738566547534,743.15243606112119,623.80559302244478,623.53285316624306,604.64657912184771,677.03405891046907,586.95531714032336,562.13873230143588,643.60159613862288,702.86933429494457,805.26574415402024,679.917220423245,620.19800869224105,603.44762089284427,492.55650066059047,553.50789257166218,564.18883132664746,743.45874238877866,691.71865524620046,740.81535804724183,639.1103229431011,556.91660054138333,486.63009961778818,588.02205562633083,660.73600222779794,705.88908824864313,706.28377256605745,573.60977949588607,550.04803398697629,543.14230398226664,null,null,null,null,null,null,1028.3329983755248,4349.1226147303187,6710.0846147709753,9065.4238293242597,11204.245550319203,9964.1150258880934,13278.628885803948,16886.411325960213,21635.235084104836,17252.259473683804,18243.324128401437,20139.370379908705,22486.051418992767,24409.234204496235,21375.589322832973,19868.319715248726,22696.054680832127,23943.604201693382,22274.257645868081,25168.456772644611,27042.298907399541,26951.225261674608,27220.891551111177,29788.574387305704,33759.877136200681,36167.251026495171,28270.353333533632,30334.381162870042,31420.796169503512,29772.623312840518,26626.401698658006,21862.534844546957,25531.378797372567,25650.745416758145,22246.188163459072,23453.567194004758,23848.217200385719,20914.605906592533,21426.106707627201,21198.457681685901,20775.57849145525,22675.490269984846,22262.997534238846,21297.691493998413,24427.848808145103,28779.106934786098,29513.907148338621,26892.164064506051,30800.906412363445,null,null,null,null,null,null,478.26724948153242,-5397.11640462582,4680.8375863984447,11287.0898864718,23513.021980239053,19310.385955613263,27368.890171410694,29306.247422586028,36597.339659249548,35082.682834304876,45635.932379643709,47659.629368889087,37940.662026267324,37467.613812237396,50495.153014329881,57264.388584122265,62629.751952767801,65048.73000979254,69660.771871220815,68398.810640549389,66274.895693613857,74419.86654027956,82264.934422748964,95550.939090452288,97811.132097719616,98544.483863641799,93897.178162382741,99398.714273602309,91004.804730278047,94154.378374608932,87307.335239089123,89072.584710732001,80169.173892950654,83129.128914450033,83717.751917262023,81598.057961287719,80625.217024194324,76118.448089205005,75242.521431294474,80827.00708849309,76377.371684005207,69778.818087856664,68169.574620810774,69400.758939551641,75202.459560362826,70392.636214950879,62418.31836972254,61917.488308894659,68416.594660075818,null,null,null,null,null,null,619.66981930143481,904.76728939604209,2965.3706996880019,3908.3167437831589,4804.5374184474176,3753.2599293152844,4243.6164622378001,6669.0110842686345,5844.462705817873,7011.9869679832063,7964.6280937313713,8930.6063707678841,10561.568716588186,12203.917704405132,11784.882154891528,10031.496580537192,9923.8513449436905,10479.737803241685,8456.945047185025,9232.9483147665214,10039.43073380344,9901.7767851418448,11385.81109671527,14350.386726748849,11945.621797119431,11323.474730597725,9985.7164254833642,11391.211165980782,12114.999796284172,11846.705512416542,12212.765315060606,11550.050828772917,13030.289671103001,12944.005883734097,12258.403129230428,11725.80715372305,11905.765983359108,10289.144611729607,9361.8933901442051,9023.9433636890226,8580.5824141140256,9782.9406565843456,10232.432965659344,10096.430726366691,9072.8841875519756,9734.1182148746393,8883.5051360263842,10485.13707836201,10881.488399228418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215.93874702486039,42.400889436916202,419.95113763050171,111.89755752601866,502.05772937559777,764.33928789176264,688.27191012591175,865.56145537720272,1539.2507128908405,1278.1786988326121,1304.1638222032029,1085.670713526458,1123.3673198817005,1056.6806552478008,997.84862319270496,846.25692950595794,1345.4918869781623,1582.6953518724386,1802.3151417730487,2345.1369609561907,2027.7436655820759,1456.4869803349598,1802.1927549530647,1961.0217846654919,1655.5886975245194,1810.0627670673557,1804.65232145287,1708.5586649925681,1746.0708700178668,1720.3270995722157,1773.1345750374046,1573.8935228790779,1733.0331569796183,1797.6129803499218,1655.4739683749428,1395.4517986113083,1318.4995540192983,1428.9830131809415,1905.1790862168596,1826.8759027002052,1993.8925188660767,1842.5154345303033,1860.1631051774918,2069.6688026321881,1936.3016934508721,1934.5581530525124,2016.0313568307326,1739.0376359482943,1635.13794586513,null,null,null,null,null,null,null,194.28926006610379,276.98343353729314,310.44931199368409,417.98030928539504,397.73354061019813,422.83489509527544,396.69345166908806,389.6251201177339,413.1160767280594,404.43476151886568,432.79891076894245,372.49643594553953,383.19799580108275,434.67275708432152,419.13915929607685,320.37475476336414,453.79032643197007,423.54804079377635,464.23301215006683,460.01812662344901,460.64754010080736,563.69135464261672,611.75741969756177,593.82404205290015,608.1769188597716,505.67942332307621,473.65937767734067,582.73056806111219,665.22221340031399,576.25703617408715,614.77813997086776,620.51606536243662,570.86108430631566,721.32754961154183,764.3489696228728,719.85920762379544,631.77878885354585,635.17190776621737,696.18055142918786,728.74300860574067,730.90944874483432,718.83833563401265,581.66501662742155,697.03103099902307,623.87442969416793,538.18294987784634,616.97187783208801,556.30716689563144,530.87656286319975,null,null,null,null,null,null,887.20253762889888,2755.2414650230035,6649.7565442273353,8541.0490628912485,6656.6978657609197,8515.4617160166872,8573.3244907550397,12202.837421563434,11679.292783117138,11238.2580511993,16233.766439173864,12255.435335440821,11172.058730777013,9687.1512226780724,7089.89831011553,10285.455944640455,9353.0191113189394,9159.1287063698437,9774.9904187467419,10365.858464851499,11991.841101082684,10314.341590452679,14089.646354249962,14790.08826283403,15409.304446333488,19008.754674623138,14639.363226074216,15091.68811445881,16866.355313021915,16861.182788169706,15575.774008326398,13047.628288196735,14741.684941453674,14822.693708469989,19111.122315504534,21280.942878065161,24983.483174397061,24523.852689283602,25405.935043205278,19725.051389221626,21294.065319346439,24417.544810596923,20484.835560097628,20618.844455674764,18861.179413981703,15554.17810265411,15261.865930489283,15374.251641437462,13416.395591312212,null,null,null,null,null,null,-1013.9239870926613,5275.7894769504001,16517.481828528351,18898.157370958201,19259.681150422879,22477.05547386537,25858.099036514232,38778.318062150531,34112.953112639145,36531.431580824705,42318.746221539877,41190.12809172312,48981.19885245253,46284.068715379646,55884.221798059218,57062.311072749682,61240.062855148695,70087.175196392476,73868.559248533958,68096.277469685097,68712.8986740892,72689.773900146552,72766.899982082236,69072.35741947456,68120.292375164965,62576.597234099769,72802.287627264246,78164.948970246376,76888.094963329393,80961.781847171413,77460.605791325434,75790.126161902823,75836.849200114943,76688.727836246049,64138.719757058905,68071.115261165716,79966.299123036908,86543.95120442209,86547.149092067877,90110.919858115114,82701.591336005629,73618.12652892663,68717.697220772563,80074.742050540284,89208.80138207745,77365.341216167551,77729.874470591414,72598.574455486349,72160.670446584714,null,null,null,null,null,null,2468.6646447639559,3550.2672589565159,4359.4992235468371,5926.6494947635165,8034.7216725228482,8789.3615877065495,9677.0507466757917,8992.947141444798,8793.035146983595,8702.3898485525078,8466.7406557524009,8566.8166473872097,7441.5614601006209,9144.8430890259169,11138.591707356194,11432.1799684,12498.657420908385,11490.540502800855,12815.561618035374,12462.318423930783,12368.933607456496,13575.913419684764,13040.707332857246,12064.052855684466,12098.10967648171,11303.933215791298,9989.501891297321,8718.7786980102464,9403.027608019378,9186.7830849385682,8926.91694898885,7735.1313529366671,9262.2633931468263,9690.4301837367148,9585.2343777207097,8829.2613350028805,7781.7310802950269,9020.7791010265191,10841.198044362376,11175.771443439644,11241.737043426925,11403.666185301387,11339.036486307197,10073.529817467173,10931.665682305798,10387.478533263311,10962.250347327041,10616.801440032979,11763.806154204631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41.497077882311032,260.4881331309424,412.85729355457721,488.70739167840497,1326.981872191961,1289.4009352001717,1556.5778449909735,1488.3500283994201,1731.9283365158126,1941.6735871159003,1988.4272340902287,2123.4744614498586,1968.7095076282121,1770.6061553297839,1781.9140079626359,1657.9186268271833,1762.7410342381006,1979.9450844775436,2236.5468261267661,2276.9557383291426,2164.5284981033278,2713.558698335064,2624.0379265291622,2450.0301862951383,2827.2617355751872,2526.7813638606845,2396.0307994182131,2382.1176330920143,2501.6622070921976,2263.2398429320833,2297.2165029376688,2235.7893426206738,2170.7407538573075,2110.6454642685603,1925.8320749692425,2025.9880662681771,1963.3622070171155,1758.3001886601542,1806.2661992256944,2149.603931978279,2225.4953974691348,1871.2874184924274,1778.9284047123388,2037.5453885247011,2079.6525885415895,1998.2205814492668,2167.5642200301286,2181.0877561534066,2147.4090188847931,null,null,null,null,null,null,null,123.30230425887866,215.96734292153533,374.77042937377206,490.18076640282493,430.00547696769286,488.95601386142528,575.62249417832027,699.64820154501035,718.13309458677998,676.70367764865455,644.82256941151525,559.63258391450324,546.96726720604761,523.66969422066722,547.61539195876219,596.09167365736243,583.98862270693894,568.7837412918559,509.92821249540117,612.0342757343119,568.68626164575437,631.08504102771383,624.11688092883992,609.80145742459865,524.65516006621476,648.12350175852168,585.45677407388769,589.04797379256274,489.34206113293021,426.83335942063553,459.64959051172235,410.29039952594428,434.25230838490029,437.97370043848196,385.31986671622673,381.11138117827278,452.14626672693777,470.1604369739967,415.64712179222863,343.16631715824025,328.80528398651961,386.07120953618329,470.32464081610743,499.81507727628872,520.15998346319407,573.413794993956,616.63233509153497,543.20676091171379,606.02187887372554,null,null,null,null,null,null,-1096.1850448198152,3072.1270009000746,10525.486714431167,12011.85632074844,13469.169556486673,14522.26069618291,19631.085007057125,17902.370968647949,16174.584961829094,17001.262196137071,21423.705052616191,21613.013200864574,24505.362363018139,22147.583592946248,22901.055819383488,23756.942638003336,23974.220906896862,20541.206960502612,23260.346856765915,25919.565825380803,25559.39853486382,24505.973603231363,25790.10813041218,26282.793065380305,26029.652193822982,25581.925507857828,24876.404349606477,24391.865717753575,23431.808450416196,20254.48470875284,17749.176280731706,14870.070518132601,14464.877461760938,14364.480328259602,16477.602491574307,18689.272087490837,20549.833178842502,22266.912050433675,21710.262013329739,22344.276290880065,20725.859491970132,20201.848436383807,21977.288396074211,24212.342771050193,26590.213137332426,22342.618014963591,19269.577639110845,23429.556488157683,27310.127375317588,null,null,null,null,null,null,5156.5265540762102,5012.7381012084579,25724.498426608323,24506.992476463194,22000.231542459736,22990.789386240795,25179.862429476707,28991.097114110518,34505.498060308033,35634.667453835711,37387.330663406443,38985.014769295274,39244.690605011026,43389.895143963055,39049.121050250047,37269.989697406767,36758.424908161935,36885.857255075338,42009.894022823311,38677.739931252196,33082.076212411062,30441.053102481361,29578.342675703305,33290.618910072953,35194.784339929014,40142.061426538188,39547.058725350063,35354.972668829505,38258.750266159528,47841.719706563912,38613.483994400609,26529.816714688815,28441.319909398586,30449.410167786573,40546.289228989452,38278.791337512172,35495.624953531318,52617.92549855441,67845.389521313598,64883.754858987755,68281.804647691693,69684.921794495749,64246.00448607211,61667.014167524962,56969.94526908594,53016.773295979088,44966.646703219529,46592.346673820306,42510.459968400639,null,null,null,null,null,null,1393.001678623745,2570.4093288587642,4176.3945219188063,4732.9762868799253,6257.1123165188128,6904.4385449256033,8198.9375415564518,7557.9406736888031,7695.5529894017009,8626.6459657546511,9081.5267064526379,9738.4928314272493,9228.8816810893059,9126.0868180824109,10131.204333461648,9554.8182625560112,7832.3842626987189,8638.0385049436463,7435.1224207372597,8219.1789159680011,9065.4138489743855,7349.0201616172862,7570.2546653903109,8772.7005971087365,8303.6009266474903,7612.4473826461162,6360.444027376845,6659.9064825266178,8007.8015772506078,7583.7827779192903,7627.952737286907,6796.7527135996579,7812.4007028706965,9700.1417533336244,9920.3052723055571,9298.2697690893565,9602.0475068950218,12200.445745378245,10363.432940637251,11290.351996161773,11678.777870093485,12485.284629100883,11851.813683873657,12012.150775415086,11229.148732924816,11400.080523690134,11459.802818485807,11010.329971711457,9737.965022411081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.57246099998173,680.70477002254665,810.54186349519011,1333.8898774941517,1283.2134726450686,1203.4921728529794,989.12201947718768,1416.0937862601818,1352.4112360143445,1412.8689062127271,1480.6943572245229,1703.262556631493,1575.6558459148991,1629.8520778544516,1342.4195713335309,1485.9999583801236,1723.8922339365754,1811.1041822556406,2117.0776276904876,2394.0946551429861,2218.1735277475677,2385.6803269790084,1730.0154035209446,1789.6153282780497,2302.7903717096628,2030.490404380562,1742.1673165235309,1883.2416368889897,1908.1158424800467,1932.0446530653589,2071.5604428221509,2148.5098210782903,1772.3660090206918,1227.2816440879001,1264.9945660626954,1597.8391498255364,2338.0126280750519,2042.9931300904727,1769.1389373866964,1556.9626798713296,1554.0964373381423,1785.6845922732448,1586.4900604921922,1708.6349684359302,1938.3861718667881,2268.0933261161372,1991.7813399169372,2049.4735413358935,2164.6861769714524,null,null,null,null,null,null,null,147.14898217635144,143.99565226256001,108.37176168262636,262.06835714785319,323.86350542338596,478.62744966575622,565.79319353971539,545.90215422588165,726.23621350007443,651.04577449564283,618.28502462935046,640.09542931586384,534.83433463648907,630.11825972788586,714.87862029193127,757.97615837963076,638.96759467685422,593.32818766733055,549.93883170390563,418.80457216984803,396.3534167392483,471.77862531726197,536.53555803088511,459.67906669581856,485.56062269012148,640.88171689476178,767.09167068173554,790.69201634477577,726.652906660437,713.5683731116618,605.13327413904256,656.07421529321095,515.75986538830534,514.81849105588526,410.58611999442445,453.79960888581223,450.71185567686416,534.60439283437108,624.83300430167878,581.58148533514566,605.75060625431024,637.61232862813677,730.46807120839571,651.44884751211941,556.61444210705815,602.66308059427809,538.98308633007446,498.54044150263042,338.05982784621563,null,null,null,null,null,null,4437.5139905782653,7430.7672184698322,7805.7779319349456,10689.755863639341,13887.0845554115,16843.352358889482,17952.063553663036,15500.907121034041,15487.121664601837,15434.809498096241,17723.667362927732,23993.961284786012,27472.631052847737,27048.04569712899,24430.114566888424,24980.488627238283,24145.999169891751,24913.623104003396,26973.75799081484,25789.059980300652,25398.120671339038,22943.752216832785,22162.292990816706,24335.164301976536,22577.455720523212,23068.352769047735,26102.654252947988,29145.086382805406,28494.697084637577,30837.869741223953,34206.976582573392,32892.172196243067,33136.113927801809,30449.353763883642,26679.268605645051,23448.909142438726,23877.935537233345,24856.58177708551,27567.72852124826,28505.44820672668,26384.114121268041,25481.989304721184,23158.872358004977,21978.38144039215,20212.547568635327,21995.419172330596,23517.579758963617,23514.414962522675,23359.95659649068,null,null,null,null,null,null,4266.5099021156166,7070.5227691920354,22640.997696874379,25557.534014839945,26115.924166770445,30542.534754553566,28227.998481613293,43467.808214545192,47034.729285307927,47047.365305469939,43009.11950860131,42237.620975456281,54411.368916992302,63934.853328320562,58851.64708755356,54849.40465331493,51084.898292606747,47652.25966558919,54716.029452117502,55093.137843117111,60135.462491493454,66515.156428769114,66998.946836702671,62731.622214821029,55810.348600007332,51395.0513209294,52984.772225290653,52111.50528212588,47894.001828019696,45306.987098757134,55454.97542037048,62300.358874181991,62382.732363180316,63633.737765128462,64184.914545039413,63540.611911503169,60485.964648624802,54768.893569318418,56100.420095632682,59468.269744762692,56875.117034343974,56038.806544345949,53931.902338624328,43751.098936119619,46824.430021580491,52372.246710147629,53662.055576350438,47839.749934255167,37923.974235628259,null,null,null,null,null,null,452.34154437145276,392.88578173440396,4682.3950541286649,6607.5117088003553,6529.113711095215,6482.8626822815522,8790.7165846080479,9670.7632003596736,12373.956312342812,12210.503569244722,12312.436126374252,10938.115267251087,10060.177863604918,10599.173931208707,11119.712700147262,11333.749767761759,9968.5290564847273,9013.8001338462345,9735.7881623474095,7888.553458844428,8262.3975105742738,9278.5332192978221,9384.3277399340441,9324.5652289050886,9485.1872575394009,10259.750167727121,10628.786399523342,12936.744793953643,13069.268396113132,11588.151223560255,11320.015428732984,9489.2290675468885,9185.548452303834,10979.800583425003,10714.816829311103,11095.247879479526,9785.0878542824321,10315.105620125549,10558.57024833916,9433.7411494473236,9633.1434624538979,9602.9461980704,11123.180457606335,10861.020562545975,9770.8853831898905,10901.658325340308,10841.454131767694,12842.463477202304,11953.500483863256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485.97001951639857,793.75234057377338,508.98814049886232,703.75681285084613,870.45566755039476,1016.5586368442478,1456.6244267900151,1278.511276794763,1639.2575488367499,2063.0589612226927,1876.2765941211483,2062.6146115165529,1992.1223740909886,1965.0256526865755,1881.890516701395,1994.2462682672901,2639.6028885471096,2561.8669099857329,1944.826912622746,2213.5911534037682,2638.1141666310104,2644.9144761059706,2301.8181760249136,2133.6216903118902,2271.5491685567317,1976.9289982255027,2329.3988453028956,2305.8508538318947,2493.0474736922952,1477.8811905788514,1428.4671278461649,1372.0982786627326,1903.6817602732528,1441.4619457140266,1257.0045364555617,907.61466148768727,1087.4126438807552,1554.2631591184565,1469.144262942827,1287.5311713031606,1342.8748342925139,1502.7812337424962,1785.2024235467238,1561.7704457034467,1570.233887258456,2104.3679400309315,2057.3799078030861,1978.5212604144535,1886.8767158164651,null,null,null,null,null,null,null,231.57809199295389,413.01139292756932,332.66406185500091,451.47597112521021,419.62599372588306,431.98356094701427,420.82868922228795,453.67647204165002,501.54313040844744,506.68455507630335,497.42816303687476,610.88560878572491,612.25077389616217,511.66818044789386,603.21457817147223,580.03617362625482,588.83345108506398,545.44060607690085,583.18726141072329,689.95858123184962,608.57779106578005,717.88062029869559,736.61165831734729,657.42009743792994,559.65309638523524,568.73048794247291,621.79606173295122,554.56725677937652,577.25230416426177,574.27060717136283,537.83025446016438,550.23443222386607,510.80713256605475,568.03878684417191,549.66206031532488,613.42848549989299,729.35832715672632,735.70475265124685,747.00508529075864,768.5406684774083,647.55441494127376,589.33158061594588,526.91065479692202,642.57711242902985,501.75065090666936,583.12758207023808,547.47250492134208,548.96892684023021,578.75384141786492,null,null,null,null,null,null,3963.3089213514786,5899.6443906658515,6155.0128139174731,8917.4782688102841,12480.541717485512,14177.542877964459,19160.505610591223,19278.392894809607,20775.15645146454,19541.191415354799,18370.82753533062,19467.88208122479,14305.416120125268,16230.840670721449,14755.282911715265,13462.140752042669,13431.999426079627,13101.789557099219,13543.566038615912,13305.406988094212,14697.521629396002,14114.241000643511,18803.235333909197,21318.040363701395,24732.892127156232,29007.97548529167,26271.945389648219,25301.927001370677,22409.862602508747,21691.810304720664,22128.503050267656,21501.942936201947,19592.684502364482,18056.82197299293,18598.109675941141,18665.24028326484,15118.2832352646,18828.939251940828,17698.49923358679,18126.149170806522,22862.656826925067,23177.98691674009,23123.905694978523,21517.181614198511,21510.763919706438,22294.332882270428,24784.30625557906,24333.168022007252,25896.643459232582,null,null,null,null,null,null,282.61457943221922,-2576.8540988871118,-5341.3427886636127,5137.6183992473279,27537.526415639924,28317.225421473486,36192.789336377071,34739.200656365683,48644.320318812679,54664.519421500328,64872.770899917756,63228.77512875176,56164.551638004021,53673.73888576997,61635.616176469135,70699.386735926018,80186.75109695227,93014.070909168528,84655.237442053214,90674.017918123602,88452.206969781182,85662.737258571127,81283.336897325906,79026.304943448122,69460.404380841006,72743.519900295418,68263.20995047169,66511.773143774975,70783.353634589337,75706.191371631401,75016.816190426413,89773.60159279067,86735.254206515805,89595.194262469959,80328.311430627291,79614.476787541324,81700.723374338311,87276.966180110991,89922.95580166993,81999.101421838059,76186.704967129277,73311.013978286559,72272.421911020603,66464.647813966047,70696.823378656336,72638.970487068596,61879.346835565404,63320.926433470609,69193.769151428845,null,null,null,null,null,null,2827.3341348319509,4667.2217308329728,4811.0368621821654,4729.8101626499147,5697.8429001373579,6244.8883634478116,5254.2934475032307,4810.8397589003816,5454.0941820562912,6449.2345131461925,7547.0895494603565,8038.8131626800778,7254.5369857079986,7575.5717604168258,8289.6280325019925,9655.5096254556902,9719.5449395525466,8537.8811810559237,9031.1473684099292,8866.5952114770589,8908.4004857313339,9897.8888500061621,9356.8748888561968,9885.5624275737664,10420.643163423962,11363.239941146685,11271.436821380659,11568.78868738185,13183.291144443887,12303.812999788293,11360.4391953709,11124.531899905198,10402.753179302323,9631.8610393973795,10219.766773701414,8960.0811645687554,8728.0387023598541,8613.1743566695568,9136.570711525228,8864.1618796372586,8132.5441616074067,7545.5949545340191,8020.3739411674433,6386.784441669547,8554.01141310192,9863.9532183233277,10705.176848309604,9780.3995946721407,9686.0560706774213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.7192617406342947,833.39808248626582,904.17788494625313,1161.3201893656444,1204.4131559387965,1042.249806656949,1328.527157510312,1151.7147977179247,1155.4238671737653,1214.0634437955907,1145.5579111523614,1394.6372574663785,1599.5397652089835,1581.6423061055482,1474.9194839157276,1383.9924160113262,1405.1226473684235,1401.2065856610766,1952.2401544482379,1847.8987711660241,1854.9902019768299,1994.8088809161113,1898.1962962670639,1787.3055716469876,2073.718286744725,1915.0259548745498,1909.8191818276032,2052.1219165935972,2179.7549452849917,1737.1071094325989,1682.239288324585,1754.5827178934117,1684.3680101941543,1086.1180679689373,1087.5533959982124,1172.3581273896705,1199.2075959463637,1248.398246346954,1160.5655153030425,1286.6609198830397,968.89578416220365,1468.7932284764511,1557.8439952991343,1795.1309470418819,1783.0250791873498,1763.3900995450538,1528.5139979119672,1332.31915586486,1473.6317735479674,null,null,null,null,null,null,null,-63.318361066817403,189.86786037381592,139.51461582031942,224.44651936341609,241.18919959091826,360.60313555889383,428.94961912492693,354.03740734237675,459.3693789149782,513.79590979551494,467.0991560956756,546.04716094925232,556.60967539986291,571.23699003147908,497.16240134982723,568.32031544354084,552.86612193568317,515.31478597310024,480.49708089221264,477.97670210540252,481.94919636146398,547.73679642159118,473.74309078461641,526.4644915734068,506.51450020313382,508.36664682750245,509.37111458973556,535.76960951575529,487.50292696900794,658.42960482960177,606.72546786278019,545.03208649900898,516.43546157884077,534.52677142942321,570.36714181883724,569.84525714887411,629.431771350188,556.61254547548356,578.82903042887824,547.02258587958931,520.12609515967551,581.80090932703968,465.94249390985362,569.69963416118492,642.5006231098846,640.25419326663337,631.28994336817573,608.6539120918485,553.15092928015042,null,null,null,null,null,null,4013.004299236326,6203.6123113306585,6321.003565186571,7969.9919622883708,7358.1089778270016,10268.939058929034,12071.506367707814,12688.007956909114,13655.084671918476,14256.670995627273,13367.558788993316,14878.465026218588,14304.509789486536,17920.158942946062,16871.521271245998,16403.597416388235,12381.799682110943,15779.557446205425,15547.564663039608,17701.062875171894,16425.316985689744,16793.355316193014,18391.543975438115,17150.410572731318,17710.176669515356,19070.959719820192,21170.150012034042,25567.701957887206,30829.507761938083,29353.873416694929,25434.271269304671,21205.9632009013,20628.785130611686,18996.8848855252,19284.020987877597,21459.068724092998,21224.01833534893,24832.796077629944,21639.12123148661,21465.391551437246,22489.624106186966,23104.801528826141,26050.939555535617,25236.628568119166,21600.288822920509,21643.126807923178,22509.644697247364,19102.173669632393,21553.135435415508,null,null,null,null,null,null,3160.6704324503444,4592.3821644499967,1541.8650153338076,18112.29921752719,20303.221838230904,31714.821343612395,32495.938196705498,46644.749702042209,46683.922437786539,43330.47548036604,37541.709677568193,44544.598905084575,46593.193482883282,39757.084316571971,51128.861085498895,54378.016444532106,49421.911610555202,47450.946864854304,59358.064218339961,59625.102288796006,59008.604610551956,58188.011589902344,60461.318933249859,61870.035295322319,64337.743052404323,55188.617196819556,48315.952061708675,44838.252829076919,50623.198584054328,55410.398290775767,46452.327132601786,41212.081880099526,43794.517842151283,54575.716416461815,60705.775115475095,56722.62365581857,58608.791697802924,58780.762593972991,58585.094584135564,56498.080322426802,56885.884925964514,60315.770566108098,56727.756770009662,51822.539555636264,61670.400170980356,60417.062435289539,75456.323928732163,67440.740868556139,60460.67862369286,null,null,null,null,null,null,1739.7406169371106,1465.0526353957052,4690.394739047968,6266.1655890592792,6584.2987171926943,7500.1547631266949,6981.871090784538,7703.1209387062299,7493.6976523322664,8108.6217427555748,8805.7166137789682,10118.656506385043,9370.4509763538554,8924.0554859210715,9766.1165397027598,9718.655704916202,11056.562070928681,13182.421083513205,13176.173676238233,12988.614902864872,13960.833211892816,12904.985816102579,14438.261268163042,13718.806652530064,13139.532604002512,11849.256050273721,13194.396874521532,12606.828600350593,11561.275946571517,10920.192542375233,9728.2445370816149,10221.972962621523,11532.478351713173,12267.456659043251,12710.484690455996,14142.364263454752,12513.276755220621,13171.744472925364,12098.358971136398,10737.728596239507,9105.8548327708413,9661.7749761536361,10146.048479512501,9052.908763937181,9612.4894090752805,10753.340844827739,9044.3843428611799,10850.562667689082,9986.5973025733347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376.48980733034824,356.70781121623713,432.98935996888849,672.03197009208805,739.77811451965101,768.14136220309922,1326.5153724435468,1754.7398617254892,2132.5903769144393,2374.7256577934113,2578.5312324047045,2653.8295687724813,2736.2359115357967,2392.6162272431388,1982.1332053376284,1663.5651197519444,1746.3477820994397,1834.8601064128652,1948.7240155158129,2262.3085887065413,1779.0296171733664,1808.231895001361,1907.6927842177117,1923.4615351474122,1937.4025642302965,1206.0291547392271,1030.7648517638331,1380.4326839099531,1306.9218831542344,1599.7789271145625,1456.9391533204209,1753.4873715517199,1646.0718388412531,1893.1494389957545,1818.225914967471,1882.4030162554227,2185.8890737654065,2400.2150872107991,1963.7642009495235,2123.8010747439084,2577.652581607204,2411.1133349312104,2349.7595024111038,2247.9187263133772,1604.7073776511893,1972.9211125252175,1922.6426445093543,2181.0796827075064,1945.6080765102267,null,null,null,null,null,null,null,17.823202412191094,130.82345748402972,193.41220540809607,250.72181314385577,408.23637600049199,332.94084689570803,318.54700818292963,334.34701549414945,308.70037934555995,323.23501085060747,238.47072281394242,324.66076438209728,393.31230551020678,338.92346070746663,448.12245662671279,537.36014633519972,490.56464702499892,480.45944397621048,393.11458158888013,381.32149054434734,418.11831851815759,439.76691460185128,410.38629070099256,458.90438698212409,435.65152002496171,526.70377831409269,506.74697460234643,649.43652952174671,616.77211299432997,641.81568371839978,634.88942101325017,605.31555777676431,611.78452431963262,558.71019330962349,448.01276565119645,418.56305787033506,396.18022782799528,520.04356010009224,674.11388785594647,564.22020955779919,604.80790092964287,593.42329635475085,508.9987950186927,519.07237195445259,567.73533383076767,460.47905496431559,517.53870464092506,384.17369014914516,483.63622009046662,null,null,null,null,null,null,2568.2192442266255,4325.0059622183426,5931.9968637147904,5898.2361243553369,10634.385857632868,11877.255358760545,11355.315408618877,13186.235616404943,14117.489921868982,14509.78990752004,14310.48027909367,17708.828049650459,22957.612773613073,24459.354670013196,25914.762389845273,24821.245704319892,25175.303091744063,24595.398073888529,23221.922061202491,21618.760793903559,23343.511230746764,23207.900726339165,22322.477228957108,21966.548298412858,24614.329957656675,21090.258668561055,21302.268458496059,24977.734886709135,21532.082954752877,25533.837590374835,25054.547408307946,23729.482714202924,27408.026236964448,26663.50952267295,25010.856906502646,24857.364879678571,27007.712668880744,26285.773272538536,25340.648878325104,27251.86855968921,29620.32263148484,28974.009180206693,26329.30124803726,27016.911322827382,28048.345628311639,26968.523953827887,27315.017567532977,29567.774860714933,29450.811174419141,null,null,null,null,null,null,4989.1602704859233,-3387.1840398374843,-7746.7372288805545,-389.28393682034118,2155.6295821049689,18568.34278804301,26966.626112673395,34299.945074019015,38680.376727382951,52941.460149466264,65432.746095927258,54692.277222392957,55306.044667035225,58724.871462080482,62575.73641824699,54633.819568204752,48348.392231101265,45967.954286785127,50411.390589382623,57186.431574081536,61643.609531907765,57146.479198214802,66594.941627830893,75395.585941747486,75955.220443774684,71664.856230329751,64724.24747178598,58903.65527617935,67313.418929998297,69928.563555854213,76204.158915656997,73832.703546392499,85211.889556504,88567.356961646728,89800.342151767181,93445.490060456912,87816.27626504896,82513.860263835697,81535.391192371942,83631.401648002997,86712.926408092404,101382.23514000485,103589.16583633932,104472.97701408452,106990.05697095442,106263.99434251855,107870.64762817262,106596.31469984587,111996.57326342145,null,null,null,null,null,null,3058.1706676175991,3888.9493446669112,6386.2693245495529,6973.704543160813,9542.5485336201127,11400.636295787992,10181.563496036464,11868.997272930039,11954.467397113,10131.60649488894,10331.389608118732,8614.9606711823126,10014.239952508478,10034.356852041617,9967.1526525321497,8550.1818785171909,8994.5841319220381,8277.8210973942878,9764.4401053153415,9795.8327558675246,11704.744130145167,10816.914601902061,8499.2164930792751,9195.6214490715447,11532.149126626271,10171.091902999622,10109.539921509133,9595.2173834474343,8747.4689129186881,8620.4352093524249,7441.2882194073009,7788.1367191992958,9925.3112942983025,10479.276839008406,9498.3865181619949,8414.8512115705562,9475.5998984140715,9900.4071687782543,11797.54136772892,10049.443663386221,10165.865848052408,9022.9099933485122,10040.550536545528,11369.098857221821,11956.842622880342,12899.86142607805,11283.635893721457,12309.303812059838,11555.35809025822]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444.08954524991566,650.79325602430993,1413.2624688146861,1643.5197484558639,1685.5039281215666,1720.5337408296336,1859.0667276103582,1629.5030258152756,1535.6806090084399,1519.526855732151,1241.7912749085162,1295.3519838737195,1429.6982866197768,1625.7294934917297,1226.3080024783605,1218.6593574730011,1472.3001203380772,2006.4316417512855,2258.295537301206,2156.6983809686303,2653.0396550630103,2794.6447314539755,2541.3354475707451,2564.565441421164,2771.9757265451449,2732.6496566437022,2541.1046084500695,2514.3762426197122,2044.8321125590567,2078.3185605516192,1914.6559973896974,1941.845376746227,2059.2350771083493,2355.2948953018604,2285.7132044748296,2646.6268336742751,1789.7406960060321,1751.6709029590731,1755.6160698809263,1525.3126571567295,1681.383902202138,1676.5176447974377,1912.1230216322037,1471.0705621741845,1634.3076294675911,1486.2268227096733,1555.5366484383972,1782.1845479912747,1658.4885998487573,null,null,null,null,null,null,null,181.06844365013623,476.7202868001649,508.92580800377675,496.49919278481525,544.23441721492929,547.56017385036591,570.11687613887125,591.44902789526202,615.58885498020572,521.39340228732499,430.78298032231737,331.23852150946419,575.04288588050883,656.78735328127482,568.6559605304526,587.61144612705095,626.72375982752442,580.35115859766677,692.84873669631452,717.74469383060887,809.11913248410883,757.55065665908114,732.90071051818802,613.44961735820323,541.63465280512025,470.1756038684623,590.05342586217978,595.60979999857329,543.04220854998471,590.31689311145817,574.31074099015689,534.19518929411026,481.11951526169833,497.26496205391578,492.89346348755464,401.4609614950856,453.35633738545425,528.49688655926275,546.93390832698606,581.90968045141085,529.03827088586957,651.98360128385423,543.2375558656679,589.53599030171642,519.03760480424171,551.99692310056651,531.61535702467302,526.98707755226769,577.12610411602554,null,null,null,null,null,null,2517.9174864703309,6798.0613542901174,6695.8369769542078,8771.0230025185265,8756.0116825688838,9045.9045838606526,10042.904502181431,14810.604234128936,18817.793462198464,19537.57421393293,20216.254871352801,20322.111755180966,20513.8766550156,21331.611202612956,19544.304700080393,21196.853673361758,20498.40945283357,21367.527408968839,22255.28344874263,18996.103911781764,22435.873889043705,21272.630874610732,21595.087133064517,22465.432320007723,19421.826463193836,18458.603042994215,22611.011050601825,23875.250823552145,22429.549114464127,24012.738875170955,23782.819334286887,27251.708907154953,28930.381208304847,28729.008324938175,28126.111781555879,29096.91556818047,23578.097015753905,23567.409993334153,24684.336412150737,25466.458619457262,26212.713686534786,26465.197744881691,25624.842998848875,28044.433644586956,31784.066570640025,28221.651320377052,28076.606700367665,27057.094363783493,29254.120780394871,null,null,null,null,null,null,8744.7974458585923,5641.2745117843051,11395.008764063956,15083.352103038433,17210.678014560952,6860.7824005911061,18110.484722084591,23587.241608163815,33155.366017739994,34017.261607826047,32316.172963105175,32632.942362058828,40796.694186848865,49731.982338370377,55172.202142009402,54722.223072877612,46242.425550345535,47739.979705876831,50545.633738782984,54174.305089420181,43478.226456462224,52296.551817920648,44499.349864896416,41103.348736711137,40731.256951388626,38460.071896457048,31542.667812354364,27491.774806467634,33342.831616346128,35756.657011574185,42292.809584581461,42142.848511076663,43104.134812719065,57293.300704020003,62906.172968505867,56476.315707865433,61930.796876099535,61115.402599949382,61390.013480815083,63528.953776468523,62664.425926324948,61551.829058871532,57691.229791608501,57436.060476380393,68427.155863694643,66594.86635854101,66737.418809562572,69342.803587415765,69705.08275350662,null,null,null,null,null,null,484.2394829199859,2044.9474316976994,4133.2922244492675,3537.2216788496653,4013.6589231844209,6217.7238011156587,8087.3193203860383,7033.289251854254,8105.6353205673968,5747.656500558378,5626.7933141632375,6524.4948867771627,7777.0636379494645,7864.5999236212047,6053.8278942889356,6810.8458956022487,7549.2239105361905,7685.2606859926518,8009.7666097641677,8643.1900653016601,7496.3529751277301,7710.3558975396572,7492.9409754481667,7900.0343553024577,6277.8715007672454,6208.4426857099288,8461.6687808326278,9228.1558861763278,10788.775191026665,10398.443764779448,13355.016109186256,13228.47535793128,12390.443796941488,11431.979251252906,12115.00241574989,12085.136559846371,13438.403188781902,11787.703314058705,10159.165811522076,9831.4115495529059,11425.439507620449,9949.1238954024629,11495.838333978958,12929.806616296391,12675.041431122698,14488.086452183532,13286.832480421932,11554.310140473175,12592.116612745533]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250.9534778396324,599.91421029482717,1081.9132867027756,989.5992904056144,1410.6525472180288,1912.3220138360291,1674.2159222161283,1833.9278297090166,1964.2984705928659,1714.4885004116529,1891.0877257666996,1786.2521964212381,1913.1164041588497,2060.9967773581684,1851.1714780152722,1518.050791067111,1389.5034305265624,1476.8818228428618,1288.1904921745552,1403.9286712947783,1685.1569381652314,1946.5776626022823,1852.6862849726422,2131.4624000960325,2324.7119564453924,2227.8489082143014,2285.8577511933208,2284.0499172994701,2335.5972180253207,2491.0652308314675,2382.4490460944571,2048.8363785187862,1866.7746571509026,2298.4594484116155,2517.195093755035,2605.7961149915568,2249.5809040852528,2219.66520930059,2355.9176148180441,2366.0278868203982,2265.8034127379333,2638.7478659324934,2463.3668497827794,2535.2165511917242,2499.773711150528,2819.5115868559778,2907.3752113033361,3006.0282614386429,2889.5289640759661,null,null,null,null,null,null,null,122.06489705926194,178.38279856302051,302.8342568851898,337.66700248792381,551.08365061590553,559.23568840833877,460.3680919736567,527.09735148231664,532.01363494436271,539.83405161698738,513.97980167510025,502.27651004223719,544.59696265746277,496.38866595243701,657.65906925109539,672.22854594609157,709.2509383243812,753.9606698635273,750.85844696379979,627.88911194314142,604.87137391302838,626.90760119158131,551.53017689947706,410.79205632545097,398.90321871546837,496.59279366783721,497.38827622225062,486.66549496317276,546.85699928427039,580.6442125965973,586.97452217144371,522.73353623890102,519.32990759622646,482.52638589899999,468.27140815955659,426.31121852462405,472.89535687253868,393.2562096281535,450.32522211024036,460.3878599800455,539.38639963849528,626.0676924301481,713.39586062598266,578.6412957216171,577.65602301832007,397.52636924997523,455.37256252464107,441.96376543576082,537.49995729702005,null,null,null,null,null,null,826.76500726429208,2459.9231304469422,3470.1456769186789,7810.7513396784343,11356.323664477108,12111.855636510754,11550.927579283541,12554.330890223417,11697.13422816833,16037.951761380973,14171.212202266539,15446.634335173807,16206.019067800871,18417.575107139935,20317.278168875673,21627.342041904187,23479.249728497154,23117.781052668543,23586.53680708275,21271.330609493434,22031.635208586689,21778.108219621819,22938.834643011291,24561.599101392101,21419.16262417442,21725.241639857752,20942.918804795838,22771.423842286022,21491.300533007699,20349.78657574327,20653.038008403935,22993.739715634812,25132.641728519768,28717.992983127158,28568.896992213951,28148.190535049354,24464.352485354026,27892.428192441159,29757.277974159551,30163.60081326892,31497.464510888094,27052.456699951403,26883.071762638592,26700.477358911397,30638.414890702476,29068.970253179519,26369.759892146376,28133.806582125755,27124.188440662198,null,null,null,null,null,null,10349.636406584392,8094.1848294025804,5554.9791414298043,7966.8431064839515,10133.715066175788,9948.1352837138802,13082.910149539133,16840.172900353929,20723.336893488005,26258.452128591729,27152.072778119287,22350.738173257025,38415.808748735872,32301.537355515378,36569.568172910564,48996.605497910074,53599.158442464104,54695.040000540248,64768.586061724425,66624.205744631065,63345.545081324271,67368.293935124049,63160.241412901385,68176.484091417748,65194.480932459803,65174.81368141243,71026.920895114599,70551.135247908431,64906.306793364893,65409.031671964105,68700.908961566951,71414.007874166913,73093.66684663824,72764.993231349377,82259.567816854731,88824.18610198902,91202.287665622905,88959.509889468914,90051.662556322655,86799.235337642982,98567.033036601017,85554.055370468981,69745.898995021314,78307.983824746378,75474.764481365986,67429.966092446251,58266.011048014101,62624.170348856831,58748.964528941804,null,null,null,null,null,null,4148.1319709872578,2149.8742524072586,3411.0588332534448,4857.513703272326,5949.6587738015032,7254.0168936593846,9180.049606671626,9573.7025310020654,9370.98699947362,8156.0562890048377,8007.1654797135689,9355.5811656922415,8762.4206780452114,9082.8203005224132,10624.779578404259,10673.108569386568,11615.039762299548,9439.1472300768201,9304.4607587285282,9171.9009518966159,7579.8610268610428,9773.3273468183033,11013.936671813908,11303.800846449187,10698.510935098857,9716.1628317338345,10962.726066009411,12448.427148899067,12271.895296041379,12230.952881682359,10530.864018060725,10128.261398523189,9176.2361666325269,9236.9608089052908,9132.4763026159162,8880.1112593847374,9563.8324769787232,10429.550820943203,11925.251948843512,11457.745559790941,11150.683370475135,11516.716941244989,10373.134249153632,9074.5507538558413,11680.197241623186,11433.819848917619,11686.126499924985,11951.695224806204,10386.79199750298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592.89032254043912,1117.4246158008862,1413.0934540696489,1202.1976183950951,849.86723619419035,827.99414962986214,1079.4558728700802,1149.9328996917995,1254.7325552917641,1216.3644077810134,1559.520662331704,1462.8682852900147,1299.099421746384,1499.4926758846864,1732.144119288115,2084.859792581623,2465.3830684951772,2333.4916460639042,2238.7515486867442,1955.5498787472591,1736.6487895289372,1310.7116231768605,1502.7998028859831,1694.6888334411774,2030.3534497867231,1708.565383140402,1652.6944383381999,1630.9424480354578,1439.7424974560438,1509.0419362541713,1382.2469802512992,1277.2955043424652,1593.3299198717846,1562.7005823024938,1930.8847409108623,1917.9403166673897,1918.7185069539426,1789.8853090726664,1934.5586673503628,1765.5123967553845,1578.5512315224428,1651.4586309460615,1915.9513745946088,2087.3084856867017,2016.8858084383955,2261.3152708201983,2069.0208782032141,2249.7134108941655,2153.3015052797682,null,null,null,null,null,null,null,139.16364298224431,216.63332472498581,362.2904036688991,375.40335791083089,356.67777096538646,459.09455513622942,511.21625518045175,536.58901834166113,585.15900059054547,488.78935009937874,577.43003933367595,513.5284381484696,541.1949495193204,621.71438048520542,648.40461184296487,637.89817824282534,748.68999753904791,641.18981051178685,738.13774405311142,719.01591013600512,663.6887853360156,668.55665956469466,678.08307822555935,693.54612736707952,663.67198705557382,647.8286351676195,623.50286455514322,587.03849950056031,537.03278347516073,507.24958400978085,605.76749409733827,440.05394637870444,395.56563960266737,449.16535919122543,441.29962390584171,510.2408319349737,474.31501837393517,505.73674812094259,612.46619833172383,612.04234815510006,676.50528730165229,609.43447969366616,517.00705799905722,553.16918973385862,609.68654773784192,573.88846784222437,605.21261960981121,557.41514866585453,564.59024122404708,null,null,null,null,null,null,-493.99518187259491,2720.3681431168775,3490.0579648937492,6432.1037851289511,7282.5523697773979,9107.063197894362,13065.980318261265,16139.675586351883,13342.585817965217,15710.562387658238,18775.869915443083,19862.688398537317,22364.761589428752,21010.892096580308,25173.960033354517,22107.113234857388,17571.619364155718,17166.67050574506,21875.032725235567,17796.46376028076,16754.197128488511,17617.624751239873,20912.430705209823,18464.743008962181,19414.925201129237,19892.302921831211,25924.738646459198,26192.660115147457,23333.258013775343,24507.618872429404,25182.847457700878,23596.718591035158,24105.415373731212,23663.554723779751,20182.594760331234,18289.093521576986,20589.027959565065,23386.64796117178,22388.561089954255,20647.660195112807,22881.571441807268,26531.670603581257,24478.254717213411,26036.058966310826,26599.647469533189,27554.23173244885,25978.211416806458,24858.232471389823,23282.738285643838,null,null,null,null,null,null,1792.9027010677114,6488.8938828754635,14862.431448878127,24666.07361441508,38359.79506434736,34236.280022580635,41406.171983582346,52432.055880082393,47446.134310781541,51100.26828354234,47295.419057274492,56100.733710343608,55460.176233047809,57954.559938598264,52436.212187862533,63092.678769623461,65856.342298777978,61362.26596039236,65804.262865398239,60212.989634658632,59254.508587875483,66469.691891482114,71304.607213579395,71607.101253603425,68636.026268679634,73033.109064692893,78179.179477730024,86145.268662203831,82262.98595198986,88179.463360985115,88933.682481792464,100190.78073840294,96882.729180967915,88418.190181933722,91314.394188451362,87112.857596405913,92941.742957496986,94002.271414805742,88805.049492697915,91041.568259321648,97284.469970964972,104244.47888483581,94801.540632392804,91742.168377713024,94140.938165273052,99541.408970769306,96374.791511333373,90848.747927692399,91292.031231265544,null,null,null,null,null,null,3728.660418461694,5161.7800499116038,5556.6993573040672,6934.5708904537642,8868.5496374547183,9850.3022912757624,9494.5779914689574,9351.8610078589136,9134.4913377487137,8082.149670341174,8240.2813211767607,7397.2410044111866,8013.0664607389072,8201.9058725780869,9263.9193131494194,10257.64472356809,11018.997780757381,11121.076160982222,11260.51154048305,11230.053581887283,9223.3525495227532,8008.5839358018384,9293.1048870269169,10122.703892911702,9739.8252646030087,10635.97750627907,9854.6616249398121,11046.000648476733,11338.56564032295,9569.0307716373645,9609.0537471254684,8490.7782439113544,7063.4488260013577,7316.0283136364205,8138.5073848483607,9250.4354825275641,8155.6354790187033,8380.8141924558768,8423.8229972762583,9981.6481510147969,10648.800919145819,10032.228819579301,12258.858115517125,13019.351345525578,13251.565586933877,12437.124124794767,12090.731089699533,11302.904392148153,11844.608589816844]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287.94294447622826,638.89906083030837,845.56700731360445,1251.5255956268077,957.07960116556319,1396.4743773692599,1190.0108762982252,1044.9891549715971,1227.7821722957231,902.73504435618088,729.2049993718183,1132.0461903972177,1237.0628491698628,1259.3767615144311,1839.7333440938924,1812.6629330322344,1577.1582189283495,1396.9432171482265,1950.2768355042172,2084.2676035877439,2066.2005892691241,1905.6153826054099,2464.6881464513494,2224.66819832485,1714.9773539656985,1752.0723032230521,1801.9181568175591,1901.3642300647055,1939.5263937951415,1791.0025937354656,1859.0626646883122,1994.8061654801734,1840.602046151552,1974.5837957479869,1612.6513039702463,1620.6375412192976,1989.0607903805535,1853.6489698703281,1841.1853499394476,1692.9260872479417,1490.690086639165,1483.4637392238826,1368.6601550135192,1197.9519400732368,1512.9798172323235,1658.7944401880391,1760.8338958981528,2130.8594375186499,1887.6160194005154,null,null,null,null,null,null,null,233.23698993187026,243.79970324295317,384.46330290257958,436.61362587027907,367.13404196686236,471.59010103891745,511.15205070192434,465.41075481095709,426.19710328585126,444.86130352620131,458.71705807894097,393.52567382230473,364.45485568389279,309.96989910537002,267.33406621714238,209.66929216797806,309.6219010289891,286.90152320872193,349.27633845621438,364.75934615881738,480.77398148122927,411.06771454167938,485.48071747674612,405.78383675641209,473.04194355028693,638.33820584013881,579.16405778545936,563.3633035698831,592.82720310791467,663.70940004376166,648.02611370017212,658.45794998483711,529.61198955277075,486.74990015218623,476.88961913417882,543.43626790629048,521.7205181401448,475.67610432262194,386.22952090233656,491.00200967846661,602.33924948610047,554.39270420507489,536.20393512814974,573.31248578791178,530.51643107029065,600.81504485581399,511.43273254417181,384.27629457773844,414.77288511389338,null,null,null,null,null,null,2647.4950674622282,7310.7661939963746,10031.380838964105,11960.991473091583,14798.387370458875,17350.08887019736,18602.290707707747,17930.580648212061,19478.957253911834,22535.024673202643,23419.571049100086,25457.567733401396,25619.234834435334,25588.985991167534,23661.673775879557,26406.822307946219,22951.480251752026,29224.702365354922,29831.567243253867,25051.98681412507,28488.218722216225,22262.231862810404,21329.357152028471,19120.747301289975,19973.101023551772,19756.826579182103,19939.467541459948,19325.646929226834,19376.343347253413,18560.908866711456,14307.952962656142,18114.291479977925,17034.362572025864,17966.478669659795,21231.052613031548,21329.201611095545,22467.565663649017,23338.233948320765,21496.532386214669,22639.920442075858,22299.142854469661,24261.072090016416,28219.477842531505,25347.572269341996,23095.927086592281,23286.621819674641,23249.789733271558,21424.323183669367,22238.777146473371,null,null,null,null,null,null,5019.0146440202807,15056.593418916644,18086.731867725975,31959.785020651652,30973.712150924744,37330.207518294439,44318.261655999187,35326.131663289823,31734.580691898358,28384.437404857174,22244.122715455684,29721.338468376918,22757.124034283348,26302.630536566779,24519.019007156137,26495.169617889045,30423.147063574335,39744.810602377591,32969.941865349654,45344.382610374771,41171.138902618091,43048.447892909775,51119.078549751459,53744.10584611736,51284.635322257112,53717.806194033954,51381.61300983798,49123.941521452121,44608.967395084546,44406.39533966154,30705.798077150095,42045.350580606464,56093.426128774081,63262.26296725194,65009.764789979934,65773.65848029319,69860.35067829302,70403.727611475697,68510.330757715143,67808.084023548974,70463.970676767698,58942.239308675387,60167.050457372075,61736.41497482609,71357.39088950798,67280.257341164135,59219.640415700516,61629.376829543551,53864.224395380836,null,null,null,null,null,null,296.03557192256585,324.02407081825868,1090.0413922219177,3145.0552211239901,3956.4146152550716,3939.740025912326,6060.0919399394179,6378.7126347107005,6423.9392221380358,5026.4399584446874,6368.0280788831205,7422.4835324890291,8762.8490784558253,9755.2313721518167,9243.97203979603,9544.139473674526,10227.99282613156,9083.0822068445505,10414.629059610532,10375.797091138487,9827.1535556921372,9510.8021443891485,9321.9267929524831,8458.3333605020998,8455.8282361771107,9515.4028357053721,10658.023160833407,8904.2124383183072,10530.540809256623,9655.9081915455517,9128.2766259721029,9771.9375155490943,10879.327197911105,12442.571313982777,12343.387829553643,10495.327942327707,12147.969844935809,11198.972239676885,9513.3386217658281,9550.9311403933043,10280.318241564686,9233.1623319282862,8138.4684442435828,8621.188225348702,9462.9638845865102,9644.1505511843498,9824.4569326021156,9844.4143706331433,9367.9050747396177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486.10113080964925,621.17325787381355,749.06384165202599,866.02703655368225,1184.3518583907598,1339.8907369345307,1516.1874047521271,979.13343998839946,1509.8117807349226,1379.810322103225,1359.8426384379852,1231.0646692812265,1581.7102770987387,1669.4859272945537,1658.4102720898618,1549.2503292123706,1464.311459146139,1361.9017143069063,1639.8981278859214,1705.8774379905997,1654.1785162811821,1833.9560278271188,1776.4629414309195,1707.4998508532613,2051.2794704769231,2229.9974630485062,2096.0061297426519,2089.1143814929496,2047.6877204182042,1942.213241171562,2427.1332821624451,2708.7545718328033,2394.0426410384161,2516.8683493626395,2422.2993650971753,2183.5542617344086,2227.0805760549119,2273.8990773764499,2106.7247759828733,2185.4434260831986,2338.9769095543984,1984.9609489676889,2200.2035625782105,2413.0626422321284,2567.1494761823378,2479.1241767692754,2169.8777988033535,2305.9329148233464,2203.1918140987809,null,null,null,null,null,null,null,186.53775258730153,269.77966032252351,391.83208490430059,360.48074913426126,482.43816042390347,541.99563462788331,629.95776198130829,681.88678690677318,600.55595119682005,513.85350545591803,476.58260042851606,550.39338155587143,492.28044321118932,442.30862010350637,517.62416822043565,555.05153471881965,671.67151667001349,617.36857949192017,636.94484307208756,623.57655692156413,673.30211252053425,609.3651456532217,606.29614036938278,617.22161161836664,583.07861254858278,474.61225406442867,519.26873397177735,569.60355383620151,500.86812111955845,508.51791422607101,511.47524330940655,452.99057530665135,476.81197071647637,632.21973443402896,600.09583603864633,585.09174060478063,617.90730254204846,621.44535402109136,628.74224302153857,529.77624267394083,506.63516323658484,514.72650021743061,503.0752951641,494.39774019099372,597.14683874275818,510.24888936564253,598.22461375139119,585.89707708609785,543.31169179018525,null,null,null,null,null,null,4094.9447487111815,7683.3773295072824,8408.4143388027005,9743.4592743703579,8672.4141185823664,12879.424381439481,14643.922721680723,19295.591609726063,18868.144482714328,17768.247275315054,15377.145835114286,17540.508845001972,18575.805533981264,19760.931933191234,25241.703577738135,20930.674829022908,18969.920276580026,23645.492802347642,22859.208368903688,21948.118475246647,23131.938208164876,29317.853414713507,30398.539793995365,32131.811894447466,27325.712710564654,25848.545330453195,24232.814847960337,23778.946094813833,27132.315117119557,30082.310591151378,27269.582463034621,26536.989376274541,27078.348155177209,25939.788955510732,24932.259772739548,25554.070945642416,26524.36256717833,28762.32350851591,27988.249226391119,29186.34995598525,31187.094333542351,29457.162748565366,26451.757197450548,27783.560520256695,24174.763731997038,24850.131842606723,28224.624991512595,24325.62167843691,24002.486657247373,null,null,null,null,null,null,5647.4800291992324,6181.2347423229839,16440.614538220922,22538.114889113662,17546.406493730901,11658.993094110481,9166.9544399608021,8316.0162305511058,19039.534246935349,10603.371940779096,14103.100031750986,20882.180263960505,28161.000864297373,39301.220079659193,31669.233559206696,36233.40710332962,44474.546284743934,54776.543096512323,52283.705320292735,57383.952743502494,69668.133083328998,59227.885626637115,56829.437667904662,48393.812684255594,39991.146922669628,49275.960426974387,60992.625857684936,53249.713709888703,55960.493617312117,50660.27908105083,41454.30094530787,47431.722613335005,46415.68612054472,33018.102053201961,40906.104472416053,39334.078427701192,46556.3236336017,47342.340667045071,41428.256713598137,42009.488802432628,45839.534737093825,47956.811771143643,47822.804187090245,47431.458189557423,54031.3026172514,62400.477025937907,59869.608181419535,63453.72903885167,56846.038419518081,null,null,null,null,null,null,322.15163711868445,4106.8897380016006,5336.4405306538247,5973.656751896905,6108.0843153040487,5143.3693254206992,7590.6784025751149,7240.3956408259273,7815.7095265527423,5983.7977255466176,6759.1621756015284,6707.9446733573486,7425.8924193386274,6535.0924580008832,7083.6372917543185,8942.4341987214193,10382.955420457396,10485.283611761737,8832.5048427130714,7573.1436427734034,8171.3232295414755,8961.8078098562401,9791.5137667854142,10700.305941947243,10744.041860433184,11049.076545852336,11276.526114380516,10592.305164813835,11940.629269975283,12470.648212573391,11998.585902018953,12568.512092120431,12289.587185172197,11415.008754511104,13579.357841096939,13321.953053161733,10312.775174370172,11528.107727246308,11328.866444664603,12316.645943059355,13087.343165229626,14243.892734409441,13868.477731670821,12961.48229614909,10976.301341763759,10444.181432562065,9960.5026243384291,9728.7817180241291,8919.0265815650546]

{"sheet":"Cost Model","index":5,"n_rows":178,"n_cols":24,"rows_kept":178,"cut":false,"hidden":false,"merged":[[15,16,15,19],[34,16,34,21],[23,16,23,18]]}
[]
[null,"Seabed Polymetallic Nodule Collection Cost Model",null,null,null,null,null,null,"Calculations",null,null,null,null,null,null,null,"Cost Results"]
[]
[null,"Net Tonnes per Year",{"$f":"J13*C6","v":3855762.193207338},"dry tons nodules/year",null,null,null,null,"General Mining Calculations:",null,null,null,null,null,null,null,"CAPEX Summary",null,"%attributed to collector",null,null,"CPI",1.23]
[null,"Average Abundance (dry)",{"$f":"Abundance!K7","v":10.942936608965931},"kg/m2",null,null,null,null,"Overall Collection Efficiency",{"$f":"C33*C34","v":0.81},null,null,null,null,null,null,"Prefeasibility",{"$f":"(R7+R8+R9+R10+R11+R12+R13)*C10*W4","v":44809920.801957816},{"$f":"(R7+R8+R9+R10+R11+R12)*C10/R5","v":0.46521322314865443},null,null,"Wages",1.34]
[null,"Number of Active Collectors",{"$f":"'User Interface'!C5","v":2},null,null,null,null,null,"Annual Mined Area",{"$f":"J23*J21*J10/1000/1000","v":217.50104239054897},"km2",null,null,null,null,null,"Feasibility",{"$f":"((R7+R8+R9+R10)*C11+R12*C12+R13*C13+J127+J128)*W4","v":359590177.77447474},{"$f":"((R7+R8+R9+R10+R11+R12)*C11+J127+J128)/R6","v":0.62769144099010288},null,null,"Coal",1.93]
[null,"Maximum Collectors per Mining Vessel",{"$f":"'User Interface'!C6","v":1},null,null,null,null,null,"Mineable Tract Area",{"$f":"J6/C19","v":290.00138985406528},"km2",null,null,null,null,null,"Collection",{"$f":"J27*W4","v":98400000}]
[null,null,null,null,null,null,null,null,"Additional Exploration CAPEX (large areas)",{"$f":"(C16-C15)*C14/1000","v":0},null,null,null,null,null,null,"Lift",{"$f":"SUM(J55:K59)*W4","v":541274268.53147328}]
[null,"General Inputs",null,null,null,null,null,null,"Annual Maintenance Cycles",{"$f":"(365-C37)/(C35+C36)","v":11.5},null,null,null,null,null,null,"Mining Vessel",{"$f":"J60*W4","v":1107000000}]
[null,"Pre-feasbility Investment (% of CAPEX)",0.01,null,null,null,null,null,"Total Productive Days",{"$f":"J9*C35","v":276},null,null,null,null,null,null,"Process Water",{"$f":"SUM(J74:K75)*W4","v":189420000}]
[null,"Collection & Lift Feasibility Investment (% of CAPEX)",0.1,null,null,null,null,null,"Annual Operating Hours",{"$f":"J10*C23","v":6624},null,null,null,null,null,null,"Environmental Monitoring",{"$f":"(J103+J107+J110+J113)*W4","v":5842500}]
[null,"Transport Feasibility Investment (% of CAPEX)",2.5000000000000001E-2,null,null,null,null,null,"Actual Daily Production per Collector",{"$f":"J24","v":6985.0764369698154},"dry tons/collector/day",null,null,null,null,null,"Transport",{"$f":"M87*W4","v":142680000}]
[null,"Metals Process Feasibility Investment (% of CAPEX)",0.05,null,null,null,null,null,"Annual Production per Collector",{"$f":"J12*J10","v":1927881.096603669},"dry tons nodules/year",null,null,null,null,null,"Metals Processing",{"$f":"(C142+J141)*W4","v":1558466223.4976177}]
[null,"Exploration CAPEX Premium ",500000,"per 1000km2",null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R5:R13)","v":4047483090.6055236}]
[null,"Exploration size for above which there's a cost",75000,"km2"]
[null,"Exploration Area",75000,"km2",null,null,null,null,null,null,null,null,null,null,null,null,"Replacement CAPEX:"]
[null,"Additional water lifted",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment","Period","Annual Equivalent"]
[null,"Dry to wet nodule mass ratio",0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collectors",{"$f":"C6*C38*W4","v":49200000},{"$f":"C39","v":2},{"$f":"R18/S18","v":24600000}]
[null,"Topology Factor",0.75,"% recoverable area",null,null,null,null,"Collector Calculations:",null,null,null,null,null,null,null,"Risers, Pumps, Hoses",{"$f":"((C49+C50)*J47+C51*J49)*W4","v":51967500},{"$f":"C53","v":5},{"$f":"R19/S19","v":10393500}]
[null,"Seabed Depth",5000,"m",null,null,null,null,"Time per Straightaway incl turn",{"$f":"C30/C29/60+C31","v":2740.9523809523812},"min",null,null,null,null,null,"Moorings",{"$f":"J103*W4","v":5842500},{"$f":"C104","v":5},{"$f":"R20/S20","v":1168500}]
[null,"Maintenance Percent",0.05,"yr",null,null,null,null,"Area swept per straightaway",{"$f":"C28*C30","v":1500000},"m2",null,null,null,null,null,"UUV's/Gliders/ROVs",{"$f":"J129*W4","v":0},{"$f":"C120","v":10},{"$f":"R21/S21","v":0}]
[null,"Overhead Rate (for G&A on fixed costs)",0.1,"yr",null,null,null,null,"Collection per straightaway",{"$f":"J21*J5*C5","v":13295667.979893606},"dry kg nodules"]
[null,"Operating Hours/Day",24,"hrs/day",null,null,null,null,"Straightaways per day",{"$f":"24*60/J20","v":0.52536483669214729}]
[null,"Electricity Cost (at sea)",0.25,"/kWhr",null,null,null,null,"Maximum Collection per day",{"$f":"J22*J23/1000","v":6985.0764369698154},"dry tons/collector/day",null,null,null,null,null,"OPEX Summary"]
[null,"Electricity Cost (at port)",0.15,"/kWhr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual","Per Dry Ton"]
[null,null,null,null,null,null,null,null,"Collectors Required (reserve)",{"$f":"C6*C40","v":2},null,null,null,null,null,null,"Collection",{"$f":"J28*C24*W6+J29*W4+C22*R7*W4","v":25429872},{"$f":"R26/$C$4","v":6.5952905614354487}]
[null,"Collection:",null,null,null,null,null,null,"Initial Collector Investment",{"$f":"(C6+J26)*C38","v":80000000},null,null,null,null,null,null,"Lifting",{"$f":"J61*C24*W6+J65*W4+C22*R8*W4","v":128689007.74265805},33.375763673747393]
[null,"Scoop Width",15,"m",null,null,null,null,"Annual Energy Consumption",{"$f":"C32*J11*C6","v":22521600},"kWhr",null,null,null,null,null,"Mining Vessel",{"$f":"(C61*C62*D62+C61*C63*D63+C64*D62+C64*C63*D63+C65*D65)*12*W5+J62*C24*W6+J66+C22*R9*W4","v":275190453.60612106},71.371220479033084]
[null,"Speed (in straightaways)",0.7,"m/s",null,null,null,null,"Maintenance",{"$f":"C21*C6*C38","v":2000000},null,null,null,null,null,null,"Process Water",{"$f":"J76*C24*W4+J77+C22*R10*W4","v":29796604},7.7278116509603247]
[null,"Average Path Length before Relocating",100000,"m",null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Monitoring",{"$f":"(J105+J108+J111+J114+J115+J116)*W6","v":33099500},8.5844246458744511]
[null,"Time to move between locations",360,"min",null,null,null,null,null,null,null,null,null,null,null,null,"Transport",{"$f":"J90*C96*W6+J91*C98*12*W5+J93*W4+C22*R12*W4","v":47905485.333333328},12.424387950514166]
[null,"Power required/collector",{"$f":"2400/2+1000/2","v":1700},"kW",null,null,null,null,null,null,null,null,null,null,null,null,"Metals Processing",{"$f":"IF(MnProdType=\"Metal\",J147,K147)*C4*W4+(J131)*C25*W6+J132*W4+C144*C98*W5*12+C145*W4","v":246144849.61695683},63.838182253715757]
[null,"Sweep Efficiency",0.9,"%",null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R26:R32)","v":786255772.29906929},{"$f":"SUM(S26:S32)","v":203.91708121528063}]
[null,"Dredge Efficiency",0.9,"%",null,null,null,null,"Lift & Mining Vessel Calculations:"]
[null,"Collector Maintenance Interval",24,"days",null,null,null,null,"Two Phase Mixture Lift Required",{"$f":"J12/C17","v":23283.588123232719},"wet tons/collector/day"]
[null,"Time Needed for Collector Maintenance",6,"days",null,null,null,null,"Mixture lifting rate required",{"$f":"J35*1000/24/3600","v":269.48597364852685},"kg/sec"]
[null,"Other Collection Downtime (weather, etc)",20,"days/yr",null,null,null,null,"Volumetric lift rate of riser",{"$f":"C43*PI()*(C45/100/2)^2","v":0.39725866361243828},"m3/sec/riser"]
[null,"CAPEX per collector",{"$f":"80000000/4","v":20000000},null,null,null,null,null,"Mass lift rate per rise",{"$f":"J37*C44","v":476.71039633492592},"kg/sec/riser"]
[null,"Collector Life",2,"yr",null,null,null,null,"Pump stations per riser",{"$f":"ROUNDUP(C20/J43,0)","v":4}]
[null,"Collectors sets in reserve (reserve/active)",1,null,null,null,null,null,"Adjusted riser cross section",{"$f":"PI()*(C45/2)^2*C5/10","v":1086.7940933183584},"cm2"]
[null,null,null,null,null,null,null,null,"Adjusted Riser diameter",{"$f":"(J40/PI())^0.5*2","v":37.198779772964741},"cm"]
[null,"Lift:",null,null,null,null,null,null,"Adjusted Cost per Riser",{"$f":"C48*J41/C45","v":62765095.229974248}]
[null,"Average pumping rate of 2 phase mixture",4,"m/sec",null,null,null,null,"Adjusted Distance Between Pumps",{"$f":"C46*10/C5","v":1370.7472259055191},"m"]
[null,"Two phase mixture density",1200,"kg/m3",null,null,null,null,"Adjusted Mining Vessel Cost (for large mat'l handling)",{"$f":"C57*C58*(C5/15)^C59-C57*C58+C57","v":450000000}]
[null,"Baseline diameter of riser ",{"$f":"14*2.54","v":35.56},"cm",null,null,null,null,null,"Active","Reserve"]
[null,"Max distance per pump",1500,"m",null,null,null,null,"Riser needed per mining vessel",1]
[null,"Pumping sets in reserve (reserve/actual)",1,null,null,null,null,null,"Total number of risers",{"$f":"J46*J50","v":2},{"$f":"J47*C47","v":2}]
[null,"Lift System Cost",{"$f":"120000000/2","v":60000000},"per riser",null,null,null,null,"Total number of pumps",{"$f":"J47*J39","v":8},{"$f":"J48*C47","v":8}]
[null,"Lift Pump Cost",{"$f":"55000000/2/4","v":6875000},"per riser",null,null,null,null,"Number of flex hoses",{"$f":"C6","v":2},{"$f":"J49*C47","v":2},null,null,null,null,null,null,null,null,null,null,null,null,"compare nodule density to baseline (15kg/m2) and apply that ratio to cross section, Capex goes linear with diameter"]
[null,"Buffer",{"$f":"16500000/2","v":8250000},"per riser",null,null,null,null,"Number of Mining Vessels",{"$f":"ROUNDUP(C6/C7,0)","v":2},0]
[null,"Flex Hoses",{"$f":"24000000/4","v":6000000},"per hose",null,null,null,null,"Mining vessel fill rate",{"$f":"J12*C6/J50","v":6985.0764369698154},"dry tons/day"]
[null,"Cabling",{"$f":"11000000/2","v":5500000},"per riser",null,null,null,null,"Days until mining vessel is full",{"$f":"C66/J51*C67","v":7.4802331043161043}]
[null,"Riser Life (riser, pumps & hoses))",5,"yr"]
[null,"Pumps Power Requirement",{"$f":"7400/4+50","v":1900},"kW/riser",null,null,null,null,"Lift & Mining Vessel Investments:","Active","Reserve"]
[null,null,null,null,null,null,null,null,"Hydraulic System",{"$f":"J47*$J$42","v":125530190.4599485},{"$f":"K47*$J$42","v":125530190.4599485}]
[null,"Mining Vessel",null,null,null,null,null,null,"Hydraulic Pumps",{"$f":"J48*$C$49","v":55000000},{"$f":"K48*$C$49","v":55000000}]
[null,"Mining Vessel Cost",{"$f":"(600-150)*1000000","v":450000000},null,null,null,null,null,"Buffers",{"$f":"J47*$C$50","v":16500000},{"$f":"K47*$C$50","v":16500000}]
[null,"% of vessel cost for materials handling ",0,null,null,null,null,null,"Flex Hoses",{"$f":"J49*$C$51","v":12000000},{"$f":"K49*$C$51","v":12000000}]
[null,"CAPEX scaling exponent for larger mat'l handling",0,null,null,null,null,null,"Cabling",{"$f":"J47*$C$52","v":11000000},{"$f":"K47*$C$52","v":11000000}]
[null,"Workers per Mining Vessel:",null,null,null,null,null,null,"Mining Vessel",{"$f":"J50*J44","v":900000000}]
[null,"Number of Crews",2,"Monthly Wage",null,null,null,null,"Lift System Energy Consumption",{"$f":"C54*J11*J48","v":100684800},"kWhr"]
[null,"General Crew",16,{"$f":"2100000/12/16","v":10937.5},null,null,null,null,"Mining Vessel Energy Consumption",{"$f":"((C69+C70*C5/10)*J11+C71*24*365)*J50","v":103311872.75880019},"kWhr"]
[null,"Mining System Crew",40,{"$f":"7800000/12/40","v":16250},null,null,null,null,"Total Workers",{"$f":"(C61*(C62+C63)+C64*(C62+C63))*J50","v":336}]
[null,"Replacement Crews",1,null,null,null,null,null,"Equipment Maintenance"]
[null,"Support Staff for Crew",56,{"$f":"5240000/12/56","v":7797.6190476190477},null,null,null,null,"Lift System",{"$f":"SUM(J55:J59)*C21","v":11001509.522997424}]
[null,"Nodule Carrying Capacity",55000,"t",null,null,null,null,"Mining Vessel",{"$f":"J60*C21","v":45000000}]
[null,"Maximum fill percent",0.95]
[null,"Power Requirements:",null,null,null,null,null,null,"Process Water Calculations:"]
[null,"Propulsion, Positioning, Compensation Systems",{"$f":"2000+250","v":2250},"kW",null,null,null,null,"Pumping requirement per riser",{"$f":"J37*(1-C17)","v":0.27808106452870679},"m3/sec/riser"]
[null,"Cranes & Handling Systems (baseline system 15 kg/m2)",{"$f":"2000+900+500+100+120","v":3620},"kW",null,null,null,null,"Rate per pump",{"$f":"C74*PI()*(C75/100/2)^2","v":0.34381590000886697},"m3/sec/riser"]
[null,"Crew Quarters",1200,"kW",null,null,null,null,null,"Active","Reserve"]
[null,null,null,null,null,null,null,null,"Pumps required per riser",{"$f":"ROUNDUP(J69/J70,0)","v":1},{"$f":"J72*$C$79","v":1}]
[null,"Process Water:",null,null,null,null,null,null,"Total number of pumps",{"$f":"J72*J47","v":2},{"$f":"J73*$C$79","v":2}]
[null,"Average Pumping Rate",1.9,"m/sec",null,null,null,null,"Pump with sensors Investment",{"$f":"(J73)*$C$76","v":31000000},{"$f":"(K73)*$C$76","v":31000000}]
[null,"Riser Section Width",48,"cm",null,null,null,null,"Process Water System Investment",{"$f":"(J47)*$C$77","v":46000000},{"$f":"(K47)*$C$77","v":46000000}]
[null,"Pump System with Sensors Cost",{"$f":"31000000/2","v":15500000},"per pump",null,null,null,null,"Processing energy required",{"$f":"C78*J11*J50","v":8611200},"kWhr"]
[null,"Water Processing System Cost",{"$f":"46000000/2","v":23000000},"per pump",null,null,null,null,"Equipment Maintenance",{"$f":"SUM(J74:J75)*C21","v":3850000}]
[null,"Process water system power",650,"kW"]
[null,"Process waters systems in reserve (reserve/active)",1,null,null,null,null,null,"Transport Calculations:"]
[null,null,null,null,null,null,null,null,null,"VLCC","Capesize","Supramax","SELECTED"]
[null,"Transport",null,null,null,null,null,null,"Ship speed (knots)",{"$f":"C87","v":12},{"$f":"D87","v":12},{"$f":"E87","v":12},{"$f":"OFFSET(I81,0,$J$88)","v":12}]
[null,"Distance to Port",1000,"nautical miles",null,null,null,null,"Days of Collection per Transport Ship (days)",{"$f":"C88/($J$50*$J$51)","v":17.895294507933265},{"$f":"D88/($J$50*$J$51)","v":7.1581178031733064},{"$f":"E88/($J$50*$J$51)","v":3.5790589015866532},7.1581178031733064]
[null,null,null,null,null,null,null,null,"Trip time (days)",{"$f":"((2*$C$82)/J81+24*(C89+C91))/24","v":11.944444444444443},{"$f":"((2*$C$82)/K81+24*(D89+D91))/24","v":11.444444444444443},{"$f":"((2*$C$82)/L81+24*(E89+E91))/24","v":10.944444444444443},11.444444444444443]
[null,"Transport Ship Options","VLCC","Capesize","Supramax",null,null,null,"Sailing Time (days)",{"$f":"((2*$C$82)/J81)/24","v":6.9444444444444438},{"$f":"((2*$C$82)/K81)/24","v":6.9444444444444438},{"$f":"((2*$C$82)/L81)/24","v":6.9444444444444438},6.9444444444444438]
[null,"Transport Ship Cost",90000000,53000000,30000000,null,null,null,"Harbor Time (days)",{"$f":"(24*(C89+C91))/24","v":5},{"$f":"(24*(D89+D91))/24","v":4.5},{"$f":"(24*(E89+E91))/24","v":4},4.5]
[null,"Transport ship dewatering and loading syst cost",10000000,5000000,5000000,null,null,null,"Transport ships needed per platform",{"$f":"IF($C$5=0,0,IF(ROUNDUP(J83/J82,0)<2,2,ROUNDUP(J83/J82,0)))","v":2},{"$f":"IF($C$5=0,0,IF(ROUNDUP(K83/K82,0)<2,2,ROUNDUP(K83/K82,0)))","v":2},{"$f":"IF($C$5=0,0,IF(ROUNDUP(L83/L82,0)<2,2,ROUNDUP(L83/L82,0)))","v":4},2]
[null,"Ship Speed (knots)",12,12,12,null,null,null,"Transport Ship Investment",{"$f":"J86*(C85+C86)","v":200000000},{"$f":"K86*(D85+D86)","v":116000000},{"$f":"L86*(E85+E86)","v":140000000},116000000]
[null,"Ship Capacity (dry tons)",250000,100000,50000,null,null,null,"Cost Minimizing Ship",{"$f":"MATCH(MIN(J87:L87),J87:L87,0)","v":2}]
[null,"Port unload/turnaround time (days)",2,2,2,null,null,null,"Number of trips",{"$f":"IF($C$5=0,0,ROUNDUP($C$4/OFFSET(B88,0,J88),0))","v":39}]
[null,"Percent of time at berth",0.5,0.5,0.5,null,null,null,"Tons of fuel required",{"$f":"J89*(M84*OFFSET(B93,0,J88)+M85*C95)","v":7297.3333333333321}]
[null,"Platform to ship load time (days)",3,2.5,2,null,null,null,"Total Number of Workers",{"$f":"OFFSET(I86,0,J88)*C92*C97","v":100}]
[null,"Crew (workers/ship)",25,20,15,null,null,null,"Total Unloading Time (hrs/yr)",{"$f":"OFFSET(B89,0,J88)*OFFSET(B90,0,J88)*J89*24","v":936}]
[null,"Transport Ship Fuel Consumption (ton/day)",45,25,15,null,null,null,"Ship Maintenance",{"$f":"OFFSET(I87,0,J88)*C21","v":5800000}]
[]
[null,"Transport Ship Fuel Consumption at Port",3,"ton/day",null,null,null,null,"Environmental Monitoring Calculations:"]
[null,"Fuel Cost",400,"$/ton",null,null,null,null,"Active mining area",{"$f":"J6/(12/C105)","v":54.375260597637244},"km2"]
[null,"Crew Replacements",2,null,null,null,null,null,"Active mining area perimeter",{"$f":"J96^0.5*4","v":29.495833088119344},"km"]
[null,"Monthly Salary (incl benefits)",10938,null,null,null,null,null,"Active mining area required moorings",{"$f":"ROUND(J97/C106,0)+ROUND(J96/C107,0)","v":7},"moorings"]
[null,null,null,null,null,null,null,null,"Next mining area required moorings",{"$f":"ROUND(J96/C108,0)","v":2},"moorings"]
[null,"Environmental Monitoring","Exploration","Exploitation",null,null,null,null,"PRZ required moorings",{"$f":"ROUNDDOWN(C110^0.5/C112,0)+ROUND(C110/C111,0)*C109","v":5},"moorings"]
[null,"Cost per mooring",250000,250000,"$",null,null,null,"IRZ required moorings",{"$f":"(ROUNDDOWN(C114^0.5/C116,0)+ROUND(C114/C115,0))*C113","v":5},"moorings"]
[null,"Mooring maintenance cost",0.1,0.1,"%",null,null,null,"Moorings required",{"$f":"SUM(J98:J101)","v":19},"moorings"]
[null,"Mooring data analysis cost",25000,25000,"$/mooring/year",null,null,null,"Investment in moorings",{"$f":"J102*C101","v":4750000},"$"]
[null,"Mooring life",5,"-","years",null,null,null,"Moorings investment periodicity",5,"years"]
[null,"Active mining area mooring redeployment interval",3,"-","months",null,null,null,"Moorings annual OPEX",{"$f":"J103*C102+J102*C103","v":950000},"$/year"]
[null,"Active mining area perimetral moorings spacing",5,"-","km",null,null,null,"Number of UUVs",{"$f":"ROUND(J96/C121,0)+1","v":3}]
[null,"Active mining area inner mooring coverage",50,"-","km2/mooring",null,null,null,"UUVs Capital cost",{"$f":"C118*J106","v":0},"$"]
[null,"Next mining area inner mooring coverage",25,"-","km2/mooring",null,null,null,"UUVs OPEX",{"$f":"(C117*C119)*J106+C132*J106","v":3975000},"$/year"]
[null,"Number of PRZs",1,1,null,null,null,null,"Number of Gliders",{"$f":"ROUND(J96/C126,0)","v":1}]
[null,"PRZ (Preservation Reference Zone) size",250,250,"km2",null,null,null,"Gliders Capital cost",{"$f":"J109*C123","v":0},"$"]
[null,"PRZ inner mooring coverage",125,60,"km2/mooring",null,null,null,"Gliders OPEX",{"$f":"J109*C122*C124+J109*C132","v":1325000},"$/year"]
[null,"PRZ perimetral moorings spacing (only one side monitored)",5,"-","km",null,null,null,"Number of ROVs",{"$f":"C131*J50","v":2}]
[null,"Number of IRZs",1,"-",null,null,null,null,"ROVs Capital cost",{"$f":"J112*C128","v":0},"$"]
[null,"IRZ (Impact Reference Zone) size",100,"-","km2",null,null,null,"ROVs OPEX",{"$f":"J112*C129*C127+J112*C132","v":2650000},"$/year"]
[null,"IRZ inner mooring coverage",50,"-","km2/mooring",null,null,null,"Research Cruises OPEX",{"$f":"C136*C135*7*C133+C136*C134","v":7600000},"$/year"]
[null,"IRZ perimetral moorings spacing (only one side monitored)",3,"-",null,null,null,null,"Other OPEX (Modeling, EIA, EIS, EMMP)",{"$f":"C137+3*C138","v":650000},"$/year"]
[null,"Unwater unmanned vehicle operating cost",{"$f":"5000","v":5000},10000,"$/day"]
[null,"UUV capital cost (if purchased)",0,"-","$/vehicle",null,null,null,"Exploration"]
[null,"UUV operating days per year",260,"-","days/yr",null,null,null,"Number of moorings",{"$f":"ROUND(D110/D111,0)","v":4}]
[null,"UUV life",10,"-","yr",null,null,null,"Moorings investment ",{"$f":"J119*D101","v":1000000},"$"]
[null,"Active mining area UUV coverage",25,"-","km2/UUV",null,null,null,"Moorings maintenance",{"$f":"J120*D102","v":100000},"$/year"]
[null,"Glider operating cost",{"$f":"5000","v":5000},"-","$/day",null,null,null,"Research Vessel OPEX",{"$f":"D133*7*D135*D136","v":1750000},"$/year"]
[null,"Glider capital cost (if purchased)",0,"-","$",null,null,null,"Underwater Vehicles OPEX",{"$f":"(D127*D131+D117)*D135*7*D136","v":700000},"$/year"]
[null,"Glider operating days per year",260,"-","days/yr",null,null,null,"Lab and data analysis",{"$f":"D134*D136+D132*(D131+1)+D103*J119","v":650000},"$/year"]
[null,"Glider life",10,"-","yr",null,null,null,"Modelling",50000,"$/year"]
[null,"Active mining area glider coverage",100,"-","km2/glider"]
["*","ROV operating cost",{"$f":"5000","v":5000},10000,"$/day",null,null,null,"Total Exploration Monitoring OPEX",{"$f":"(J121+J122+J123+J124+J125)*D139","v":16250000},"$"]
["*","ROV capital cost (if purchased)",0,"-","$",null,null,null,"Total Exploration Monitoring CAPEX",{"$f":"J120","v":1000000},"$"]
[null,"ROV operating days per year",260,"-","days/yr"]
[null,"ROV life",10,"-","yr",null,null,null,"Dock Operations"]
[null,"ROV per mining vessel",1,1,"ROV/mining vessel",null,null,null,"Dock Energy Consumption",{"$f":"J92*C143","v":1662336},"kWhr"]
[null,"Data analysis cost per UUV/Glider/ROV",25000,25000,"$/vehicle/year",null,null,null,"Dock Maintenance",{"$f":"C142*C21","v":2625000}]
[null,"Daily research vessel cost",50000,50000,"$/day"]
[null,"Data and samples analysis cost per cruise",500000,500000,"$/cruise",null,null,null,"Metals Processing CAPEX"]
[null,"Cruise duration",4,5,"weeks",null,null,null,"Baseline CAPEX (primary extraction)",{"$f":"IF(MnProdType=\"Metal\",C157,D157)","v":969000000}]
[null,"Cruises per year",4,1,"/yr",null,null,null,"Baseline CAPEX (refining)",{"$f":"IF(MnProdType=\"Metal\",C158,D158)","v":0}]
[null,"Environmental modeling annual cost",200000,"$50,000","$/year",null,null,null,"Production multiple",{"$f":"C4/IF(MnProdType=\"Metal\",C156,D156)","v":1.2852540644024459}]
[null,"EIA, EIS, EMMP annual cost",150000,"-","$/year/each",null,null,null,"CAPEX production scale multipler",{"$f":"J137^IF(MnProdType=\"Metal\",C159,D159)","v":1.2534011456766407}]
[null,"Exploration phase duration","-",5,"years",null,null,null,"CAPEX composition multipler (primary extraction)",{"$f":"0.4+0.6*SUM(C149:C151)/SUM(E149:E151)","v":1}]
[null,null,null,null,null,null,null,null,"CAPEX composition multipler (refining)",{"$f":"0.4+0.6*C152/E152","v":1}]
[null,"Dock Operations",null,null,null,null,null,null,"Metallurgy CAPEX (at scale & composition)",{"$f":"J135*J138*J139+J136*J138*J140","v":1214545710.1606648}]
[null,"Dock Cost",52500000]
[null,"Dock Power Consumption (active loading)",1776,"kW",null,null,null,null,"Metals Processing OPEX"]
[null,"Dock Workers",12,null,null,null,null,null,"High Level Metallurgy Operating Expenses ($/t processed)",{"$f":"C155","v":"4-Metals"},{"$f":"D155","v":"3-Metals + MRS"}]
[null,"Other Annual Dock Expenses",900000,"per dock",null,null,null,null,"Primary Extraction",{"$f":"(C164+C165*SUM(C149:C151))*C166","v":89.2}]
[null,null,null,null,null,null,null,null,"Refining",{"$f":"(D164+D165*C152)*C166","v":126.92}]
[null,"Nodule Compositions",null,null,null,null,null,null,"TOTAL",{"$f":"J145+J146","v":216.12},{"$f":"$C$174*(1+C175+C176+C177)*C178","v":50.440241109677423}]
[null,null,"Nominal","StDev","Baseline CCZ"]
[null,"Cobalt",{"$f":"'User Interface'!C68","v":2E-3},5.0000000000000001E-4,2E-3]
[null,"Nickel",{"$f":"'User Interface'!C67","v":1.2999999999999999E-2},2E-3,1.2999999999999999E-2]
[null,"Copper ",{"$f":"'User Interface'!C69","v":1.0999999999999999E-2},2.3999999999999998E-3,1.0999999999999999E-2]
[null,"Manganese",{"$f":"'User Interface'!C66","v":0.28399999999999997},3.7999999999999999E-2,0.28399999999999997]
[]
[null,"Metals Processing: CAPEX"]
[null,"Output Materials","4-Metals","3-Metals + MRS"]
[null,"Baseline Production Volume",3000000,3000000]
[null,"Primary Process Investment (baseline scale & composition)",969000000,{"$f":"C157","v":969000000}]
[null,"Refining Investment (baseline scale & composition)",1050000000,0]
[null,"Production Volume Scaling Factor",0.9,0.9]
[]
[null,"Metals Processing: OPEX"]
[null,"4-Metal Process (based on detailed metallurgy process flow for Ammonaical process with EMM processing)"]
[null,null,"Primary Extraction","Refining"]
[null,"Bulk Cost ($/ton ore)",{"$f":"0.4*89.2","v":35.68},{"$f":"0.4*126.92","v":50.768000000000001}]
[null,"Cost per Metal Processed ($/t metal)",{"$f":"0.6*89.2/0.026","v":2058.4615384615386},{"$f":"126.92*0.6/0.284","v":268.14084507042259}]
[null,"OPEX Learning Improvement Factor",1]
[null,"3-Metal Process + Manganese Rich Slag (MRS) (based on adjustments to current Nickel processing)"]
[null,"Average Nickel Cash Cost",{"$f":"4*2.2","v":8.8000000000000007},"/kg Nickel"]
[null,"Average Nickel Ore Grade on cost curve",1.7999999999999999E-2]
[null,"Nickel Metal Recovery Rate ",0.9]
[null,"Tons Ore per ton of nickel",{"$f":"1/C169/C170","v":61.728395061728392},"tons ore/ton Nickel"]
[null,"Nickel OPEX per ton ore",{"$f":"C168*1000/C171","v":142.56}]
[null,"Percent for refining (vs mining & refining)",{"$f":"118.91/400","v":0.29727500000000001}]
[null,"Nickel Primary Extraction & Refining OPEX",{"$f":"C172*C173","v":42.379524000000004},"/tons ore"]
[null,"Add-on for extracting Cobalt",{"$f":"58.9/837","v":7.0370370370370375E-2}]
[null,"Add-on for extracting Copper",{"$f":"100.3/837","v":0.11983273596176822}]
[null,"Add-on for extracting Manganese Rich Slag",0]
[null,"OPEX Learning Improvement Factor",1]

{"sheet":"Abundance","index":6,"n_rows":192,"n_cols":13,"rows_kept":192,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Nodule Abundance (Coverage)"]
[]
[null,"Abundance Parameters",null,null,null,"Lifetime Mine Site Area Calculations",null,null,null,"Nodule Abundance Results"]
[null,"E[X]",7.2,"kg / m2",null,"Topological Factor",{"$f":"'Cost Model'!C19","v":0.75},null,null,"Avg Abundance in Needed Area (wet)",{"$f":"K12*M12+K13*M13","v":15.632766584237045},"kg / m2"]
[null,"Std Deviation",6.1,"kg / m2",null,"Available Area",{"$f":"C11*G5","v":56250}," m2",null,"Dry to wet nodule mass ratio",{"$f":"'Cost Model'!C18","v":0.7}]
[null,"log-normal mean",{"$f":"LN(C5)-0.5*(C8^2)","v":1.703563047176184},null,null,"Equivalent Production Years (considering ramp-up)",{"$f":"'User Interface'!G32+'User Interface'!G31+SUM('User Interface'!D39:D42)-4","v":24.55},null,null,"Avg Abundance in Needed Area (dry)",{"$f":"K5*K6","v":10.942936608965931},"kg / m2"]
[null,"log-normal standard deviation",{"$f":"SQRT(LN((C6/C5)^2+1))","v":0.73555146501903679},null,null,"Annual Mined Area",{"$f":"'Cost Model'!J6*'Cost Model'!C6","v":435.00208478109795}]
[null,null,null,null,null,"Environmental Set Aside Area",{"$f":"'Cost Model'!C110*2+'Cost Model'!C114","v":600},null,null,"Lifetime Mine Site Area Calculations"]
[null,"Mine Site Area Parameters",null,null,null,"Net Needed Area",{"$f":"G7*G8+G9","v":11279.301181375955}," m2",null,"Closest Match",{"$f":"MATCH(G11,F17:F192,-1)","v":39},"Max",{"$f":"COUNT(B17:B192)","v":176}]
[null,"Mineable Area of Lease Area",75000,null,null,"Gross Needed Area",{"$f":"G10/C12","v":12532.556868195505}," m2",null,"Value Above",{"$f":"INDEX(G17:G192,K10)","v":15.367145418497337},{"$f":"INDEX(F17:F192,K10)","v":12707.120847432017}]
[null,"Aggregatable high abundance areas",0.9,null,null,null,null,null,null,"Value Below",{"$f":"INDEX(G17:G192,K10+1)","v":15.641933154554099},{"$f":"INDEX(F17:F192,K10+1)","v":12114.486668144589},{"$f":"L12/G11","v":0.96664126846199494}]
[null,null,null,null,null,null,null,null,null,"Extra Needed",{"$f":"K11","v":15.367145418497337},{"$f":"G11-L12","v":418.07020005091545},{"$f":"1-M12","v":3.335873153800506E-2}]
[null,"Abundance Lookup Table"]
[null,"Abundance (x)","Cumulative Frequency","Frequency","Area at Abundance (x)","Cumulative Area At or Above Abundance (x)","Average Abundance, Region at or Above"]
[null,0.1,{"$f":"_xlfn.LOGNORM.DIST(B16,$C$7,$C$8,TRUE)","v":2.5691761069563295E-8}]
[null,0.25,1.3302442744767176E-5,{"$f":"C17-C16","v":1.3276750983697613E-5},{"$f":"D17*$G$6","v":0.74681724283299078},{"$f":"F18+E17","v":56118.533823663231},{"$f":"SUMPRODUCT(B17:B$192,D17:D$192)/SUM(D17:D$192)","v":7.2107380598688913}]
[null,0.5,5.6024041254975482E-4,{"$f":"C18-C17","v":5.4693796980498767E-4},{"$f":"D18*$G$6","v":30.765260801530555},{"$f":"F19+E18","v":56117.787006420396},{"$f":"SUMPRODUCT(B18:B$192,D18:D$192)/SUM(D18:D$192)","v":7.2108306935859936}]
[null,0.75,3.3932214343812819E-3,{"$f":"C19-C18","v":2.8329810218315271E-3},{"$f":"D19*$G$6","v":159.35518247802341},{"$f":"F20+E19","v":56087.021745618862},{"$f":"SUMPRODUCT(B19:B$192,D19:D$192)/SUM(D19:D$192)","v":7.2145117672115378}]
[null,1,1.027817480410613E-2,6.884953369724848E-3,387.27862704702272,55927.66656314084,{"$f":"SUMPRODUCT(B20:B$192,D20:D$192)/SUM(D20:D$192)","v":7.2329311563189354}]
[null,1.25,2.2074884189010449E-2,1.1796709384904319E-2,663.56490290086799,55540.387936093815,{"$f":"SUMPRODUCT(B21:B$192,D21:D$192)/SUM(D21:D$192)","v":7.2763928804875766}]
[null,1.5,3.8799067919687943E-2,1.6724183730677494E-2,940.73533485060909,54876.823033192944,{"$f":"SUMPRODUCT(B22:B$192,D22:D$192)/SUM(D22:D$192)","v":7.3492634036985223}]
[null,1.75,5.9946370398736341E-2,2.1147302479048398E-2,1189.5357644464723,53936.087698342337,{"$f":"SUMPRODUCT(B23:B$192,D23:D$192)/SUM(D23:D$192)","v":7.4512843140300822}]
[null,2,8.4769778981534635E-2,2.4823408582798294E-2,1396.316732782404,52746.551933895862,{"$f":"SUMPRODUCT(B24:B$192,D24:D$192)/SUM(D24:D$192)","v":7.5798591942102274}]
[null,2.25,0.11245867514344014,2.7688896161905507E-2,1557.5004091071849,51350.235201113457,{"$f":"SUMPRODUCT(B25:B$192,D25:D$192)/SUM(D25:D$192)","v":7.7315868489898207}]
[null,2.5,0.14223860449409845,2.9779929350658305E-2,1675.1210259745296,49792.734792006275,{"$f":"SUMPRODUCT(B26:B$192,D26:D$192)/SUM(D26:D$192)","v":7.9030490873167851}]
[null,2.75,0.17341924912833104,3.118064463423259E-2,1753.9112606755832,48117.613766031747,{"$f":"SUMPRODUCT(B27:B$192,D27:D$192)/SUM(D27:D$192)","v":8.0911457201744632}]
[null,3,0.20541178676856911,3.1992537640238072E-2,1799.5802422633915,46363.702505356167,{"$f":"SUMPRODUCT(B28:B$192,D28:D$192)/SUM(D28:D$192)","v":8.2931980826328093}]
[null,3.25,0.23772948974367142,3.2317702975102308E-2,1817.8707923495049,44564.122263092773,{"$f":"SUMPRODUCT(B29:B$192,D29:D$192)/SUM(D29:D$192)","v":8.5069470404077805}]
[null,3.5,0.26997995833730282,3.2250468593631398E-2,1814.0888583917661,42746.251470743271,{"$f":"SUMPRODUCT(B30:B$192,D30:D$192)/SUM(D30:D$192)","v":8.7305093447709154}]
[null,3.75,0.30185382695275892,3.1873868615456102E-2,1792.9051096194057,40932.162612351502,{"$f":"SUMPRODUCT(B31:B$192,D31:D$192)/SUM(D31:D$192)","v":8.962322376882728}]
[null,4,0.33311260262514641,3.1258775672387495E-2,1758.3061315717966,39139.257502732093,{"$f":"SUMPRODUCT(B32:B$192,D32:D$192)/SUM(D32:D$192)","v":9.2010903050133059}]
[null,4.25,0.36357700847519381,3.0464405850047394E-2,1713.6228290651659,37380.951371160299,{"$f":"SUMPRODUCT(B33:B$192,D33:D$192)/SUM(D33:D$192)","v":9.4457365389563801}]
[null,4.5,0.39311646667284467,2.9539458197650859E-2,1661.5945236178609,35667.328542095136,{"$f":"SUMPRODUCT(B34:B$192,D34:D$192)/SUM(D34:D$192)","v":9.6953636658227964}]
[null,4.75,0.42163994565364993,2.8523478980805261E-2,1604.445692670296,34005.734018477277,{"$f":"SUMPRODUCT(B35:B$192,D35:D$192)/SUM(D35:D$192)","v":9.9492204951046972}]
[null,5,0.44908817879061247,2.7448233136962541E-2,1543.963113954143,32401.288325806981,{"$f":"SUMPRODUCT(B36:B$192,D36:D$192)/SUM(D36:D$192)","v":10.206675286554141}]
[null,5.25,0.47542715471849545,2.6338975927882979E-2,1481.5673959434175,30857.32521185284,{"$f":"SUMPRODUCT(B37:B$192,D37:D$192)/SUM(D37:D$192)","v":10.467194127172521}]
[null,5.5,0.50064273459774311,2.5215579879247663E-2,1418.376368207681,29375.757815909423,{"$f":"SUMPRODUCT(B38:B$192,D38:D$192)/SUM(D38:D$192)","v":10.730323499547049}]
[null,5.75,0.52473624043537181,2.4093505837628704E-2,1355.2597033666145,27957.38144770174,{"$f":"SUMPRODUCT(B39:B$192,D39:D$192)/SUM(D39:D$192)","v":10.995676220928205}]
[null,6,0.54772086476387827,2.2984624328506453E-2,1292.885118478488,26602.121744335127,{"$f":"SUMPRODUCT(B40:B$192,D40:D$192)/SUM(D40:D$192)","v":11.262920077168596}]
[null,6.25,0.56961876620579788,2.1897901441919609E-2,1231.7569561079781,25309.23662585664,{"$f":"SUMPRODUCT(B41:B$192,D41:D$192)/SUM(D41:D$192)","v":11.531768606584981}]
[null,6.5,0.59045873256256776,2.0839966356769879E-2,1172.2481075683056,24077.47966974866,{"$f":"SUMPRODUCT(B42:B$192,D42:D$192)/SUM(D42:D$192)","v":11.801973599422659}]
[null,6.75,0.61027431031805512,1.9815577755487368E-2,1114.6262487461645,22905.231562180354,{"$f":"SUMPRODUCT(B43:B$192,D43:D$192)/SUM(D43:D$192)","v":12.073318968773235}]
[null,7,0.62910231548222728,1.8828005164172157E-2,1059.0752904846838,21790.605313434189,{"$f":"SUMPRODUCT(B44:B$192,D44:D$192)/SUM(D44:D$192)","v":12.345615720868732}]
[null,7.25,0.64698165494257942,1.7879339460352139E-2,1005.7128446448079,20731.530022949504,{"$f":"SUMPRODUCT(B45:B$192,D45:D$192)/SUM(D45:D$192)","v":12.618697809654822}]
[null,7.5,0.66395239979000964,1.6970744847430219E-2,954.6043976679498,19725.817178304696,{"$f":"SUMPRODUCT(B46:B$192,D46:D$192)/SUM(D46:D$192)","v":12.892418705340951}]
[null,7.75,0.68005506251263714,1.6102662722627503E-2,905.77477814779706,18771.212780636746,{"$f":"SUMPRODUCT(B47:B$192,D47:D$192)/SUM(D47:D$192)","v":13.166648541758091}]
[null,8,{"$f":"_xlfn.LOGNORM.DIST(B48,$C$7,$C$8,TRUE)","v":0.69533003867979315},1.5274976167156007E-2,859.21740940252539,17865.438002488951,{"$f":"SUMPRODUCT(B48:B$192,D48:D$192)/SUM(D48:D$192)","v":13.441271734905218}]
[null,8.25,0.70981718098135715,1.4487142301564004E-2,814.90175446297519,17006.220593086426,{"$f":"SUMPRODUCT(B49:B$192,D49:D$192)/SUM(D49:D$192)","v":13.716184986696206}]
[null,8.5,0.72355547945997056,1.3738298478613409E-2,772.77928942200424,16191.318838623451,{"$f":"SUMPRODUCT(B50:B$192,D50:D$192)/SUM(D50:D$192)","v":13.99129560494011}]
[null,8.75,0.73658282667609287,1.3027347216122309E-2,732.78828090687989,15418.539549201447,{"$f":"SUMPRODUCT(B51:B$192,D51:D$192)/SUM(D51:D$192)","v":14.266520084019362}]
[null,9,0.7489358505569047,1.2353023880811831E-2,694.85759329566554,14685.751268294567,{"$f":"SUMPRODUCT(B52:B$192,D52:D$192)/SUM(D52:D$192)","v":14.541782901365599}]
[null,9.25,0.76064980095400281,1.1713950397098105E-2,658.90970983676846,13990.893674998902,{"$f":"SUMPRODUCT(B53:B$192,D53:D$192)/SUM(D53:D$192)","v":14.817015493282945}]
[null,9.5,0.77175847860253821,1.1108677648535403E-2,624.86311773011641,13331.983965162133,{"$f":"SUMPRODUCT(B54:B$192,D54:D$192)/SUM(D54:D$192)","v":15.092155380408608}]
[null,9.75,0.78229419734542582,1.0535718742887612E-2,592.6341792874282,12707.120847432017,{"$f":"SUMPRODUCT(B55:B$192,D55:D$192)/SUM(D55:D$192)","v":15.367145418497337}]
[null,10,0.79228777225136016,9.9935749059343326E-3,562.13858845880623,12114.486668144589,{"$f":"SUMPRODUCT(B56:B$192,D56:D$192)/SUM(D56:D$192)","v":15.641933154554099}]
[null,10.25,0.80176852768945772,9.4807554380975656E-3,533.29249339298804,11552.348079685782,{"$f":"SUMPRODUCT(B57:B$192,D57:D$192)/SUM(D57:D$192)","v":15.916470271839978}]
[null,10.5,0.81076432058781611,8.9957928983583901E-3,506.01335053265944,11019.055586292794,{"$f":"SUMPRODUCT(B58:B$192,D58:D$192)/SUM(D58:D$192)","v":16.190712110112027}]
[null,10.75,0.81930157504833845,8.5372544605223366E-3,480.22056340438144,10513.042235760135,{"$f":"SUMPRODUCT(B59:B$192,D59:D$192)/SUM(D59:D$192)","v":16.464617249764153}]
[null,11,0.82740532525677946,8.1037502084410074E-3,455.83594922480665,10032.821672355753,{"$f":"SUMPRODUCT(B60:B$192,D60:D$192)/SUM(D60:D$192)","v":16.738147150418484}]
[null,11.25,0.83509926424845526,7.6939389916758083E-3,432.78406828176423,9576.9857231309452,{"$f":"SUMPRODUCT(B61:B$192,D61:D$192)/SUM(D61:D$192)","v":17.011265836059323}]
[null,11.5,0.84240579659359616,7.3065323451408926E-3,410.99244441417522,9144.2016548491811,{"$f":"SUMPRODUCT(B62:B$192,D62:D$192)/SUM(D62:D$192)","v":17.283939620069795}]
[null,11.75,0.84934609347394074,6.9402968803445875E-3,390.39169951938305,8733.2092104350068,{"$f":"SUMPRODUCT(B63:B$192,D63:D$192)/SUM(D63:D$192)","v":17.556136864578274}]
[null,12,0.85594014895183079,6.5940554778900484E-3,370.91562063131522,8342.8175109156236,{"$f":"SUMPRODUCT(B64:B$192,D64:D$192)/SUM(D64:D$192)","v":17.827827769388215}]
[null,12.25,0.86220683649935204,6.2666875475212436E-3,352.50117454806997,7971.9018902843081,{"$f":"SUMPRODUCT(B65:B$192,D65:D$192)/SUM(D65:D$192)","v":18.098984186484806}]
[null,12.5,0.86816396506980431,5.9571285704522747E-3,335.08848208794046,7619.4007157362385,{"$f":"SUMPRODUCT(B66:B$192,D66:D$192)/SUM(D66:D$192)","v":18.36957945671266}]
[null,12.75,0.87382833416665628,5.6643690968519733E-3,318.62076169792351,7284.3122336482984,{"$f":"SUMPRODUCT(B67:B$192,D67:D$192)/SUM(D67:D$192)","v":18.639588265719926}]
[null,13,0.87921578750394169,5.3874533372854083E-3,303.04425022230424,6965.6914719503748,{"$f":"SUMPRODUCT(B68:B$192,D68:D$192)/SUM(D68:D$192)","v":18.908986516685726}]
[null,13.25,0.88434126496320142,5.1254774592597308E-3,288.30810708335986,6662.6472217280707,{"$f":"SUMPRODUCT(B69:B$192,D69:D$192)/SUM(D69:D$192)","v":19.177751217701712}]
[null,13.5,0.88921885264073719,4.8775876775357663E-3,274.36430686138686,6374.3391146447111,{"$f":"SUMPRODUCT(B70:B$192,D70:D$192)/SUM(D70:D$192)","v":19.445860381977315}]
[null,13.75,0.89386183084936199,4.6429782086248039E-3,261.16752423514521,6099.9748077833246,{"$f":"SUMPRODUCT(B71:B$192,D71:D$192)/SUM(D71:D$192)","v":19.713292939291208}]
[null,14,0.8982827199944452,4.4208891450832066E-3,248.67501441093037,5838.8072835481798,{"$f":"SUMPRODUCT(B72:B$192,D72:D$192)/SUM(D72:D$192)","v":19.980028657325935}]
[null,14.25,0.9024933242876676,4.2106042932223975E-3,236.84649149375986,5590.1322691372498,{"$f":"SUMPRODUCT(B73:B$192,D73:D$192)/SUM(D73:D$192)","v":20.246048071705154}]
[null,14.5,0.90650477329580925,4.0114490081416543E-3,225.64400670796806,5353.2857776434903,{"$f":"SUMPRODUCT(B74:B$192,D74:D$192)/SUM(D74:D$192)","v":20.511332423708584}]
[null,14.75,0.910327561347956,3.8227880521467528E-3,215.03182793325485,5127.6417709355219,{"$f":"SUMPRODUCT(B75:B$192,D75:D$192)/SUM(D75:D$192)","v":20.77586360477267}]
[null,15,0.91397158484424501,3.6440234962890061E-3,204.97632166625658,4912.6099430022668,{"$f":"SUMPRODUCT(B76:B$192,D76:D$192)/SUM(D76:D$192)","v":21.039624106999486}]
[null,15.25,0.91744617752391899,3.4745926796739823E-3,195.4458382316615,4707.63362133601,{"$f":"SUMPRODUCT(B77:B$192,D77:D$192)/SUM(D77:D$192)","v":21.302596978993773}]
[null,15.5,0.92076014376102966,3.313966237110666E-3,186.41060083747496,4512.1877831043485,{"$f":"SUMPRODUCT(B78:B$192,D78:D$192)/SUM(D78:D$192)","v":21.564765786432901}]
[null,15.75,0.92392178996343766,3.1616462024079972E-3,177.84259888544983,4325.7771822668738,{"$f":"SUMPRODUCT(B79:B$192,D79:D$192)/SUM(D79:D$192)","v":21.826114576847267}]
[null,16,{"$f":"_xlfn.LOGNORM.DIST(B80,$C$7,$C$8,TRUE)","v":0.92693895415548599},3.0171641920483383E-3,169.71548580271903,4147.9345833814241,{"$f":"SUMPRODUCT(B80:B$192,D80:D$192)/SUM(D80:D$192)","v":22.086627848151416}]
[null,16.25,0.92981903382739772,2.8800796719117283E-3,162.00448154503471,3978.2190975787053,{"$f":"SUMPRODUCT(B81:B$192,D81:D$192)/SUM(D81:D$192)","v":22.346290520521087}]
[null,16.5,0.9325690121355219,2.7499783081241791E-3,154.68627983198508,3816.2146160336706,{"$f":"SUMPRODUCT(B82:B$192,D82:D$192)/SUM(D82:D$192)","v":22.605087911258877}]
[null,16.75,0.93519548253738471,{"$f":"C83-C82","v":2.6264704018628127E-3},{"$f":"D83*$G$6","v":147.73896010478322},{"$f":"F84+E83","v":3661.5283362016853},{"$f":"SUMPRODUCT(B83:B$192,D83:D$192)/SUM(D83:D$192)","v":22.86300571233194}]
[null,17,0.93770467194437135,2.5091894069866338E-3,141.14190414299816,3513.7893760969023,{"$f":"SUMPRODUCT(B84:B$192,D84:D$192)/SUM(D84:D$192)","v":23.120029970302038}]
[null,17.25,0.94010246247301832,2.3977905286469703E-3,134.87571723639209,3372.6474719539042,{"$f":"SUMPRODUCT(B85:B$192,D85:D$192)/SUM(D85:D$192)","v":23.376147068398925}]
[null,17.5,0.94239441187351192,2.2919494004935981E-3,128.92215377776489,3237.7717547175121,{"$f":"SUMPRODUCT(B86:B$192,D86:D$192)/SUM(D86:D$192)","v":23.631343710516159}]
[null,17.75,0.94458577271122879,2.1913608377168714E-3,123.26404712157401,3108.8496009397472,{"$f":"SUMPRODUCT(B87:B$192,D87:D$192)/SUM(D87:D$192)","v":23.885606906932146}]
[null,18,0.94668151037412496,2.0957376628961688E-3,117.88524353790949,2985.5855538181731,{"$f":"SUMPRODUCT(B88:B$192,D88:D$192)/SUM(D88:D$192)","v":24.138923961581053}]
[null,18.25,0.94868631997559572,2.0048096014707584E-3,112.77054008273016,2867.7003102802637,{"$f":"SUMPRODUCT(B89:B$192,D89:D$192)/SUM(D89:D$192)","v":24.391282460716191}]
[null,18.5,0.95060464221914798,1.9183222435522618E-3,107.90562619981472,2754.9297701975333,{"$f":"SUMPRODUCT(B90:B$192,D90:D$192)/SUM(D90:D$192)","v":24.642670262825536}]
[null,18.75,0.95244067828792411,1.8360360687761368E-3,103.27702886865769,2647.0241439977185,{"$f":"SUMPRODUCT(B91:B$192,D91:D$192)/SUM(D91:D$192)","v":24.893075489673269}]
[null,19,0.95419840381881926,1.7577255308951489E-3,98.872061112852123,2543.7471151290606,{"$f":"SUMPRODUCT(B92:B$192,D92:D$192)/SUM(D92:D$192)","v":25.142486518354541}]
[null,19.25,0.95588158201770734,1.6831781988880801E-3,94.678773687454509,2444.8750540162087,{"$f":"SUMPRODUCT(B93:B$192,D93:D$192)/SUM(D93:D$192)","v":25.390891974261159}]
[null,19.5,0.95749377596912244,1.6121939514150974E-3,90.685909767099233,2350.1962803287543,{"$f":"SUMPRODUCT(B94:B$192,D94:D$192)/SUM(D94:D$192)","v":25.638280724867496}]
[null,19.75,0.95903836019069044,1.5445842215680017E-3,86.882862463200098,2259.5103705616552,{"$f":"SUMPRODUCT(B95:B$192,D95:D$192)/SUM(D95:D$192)","v":25.884641874253191}]
[null,20,0.96051853147965582,1.4801712889653817E-3,83.259635004302723,2172.6275080984551,{"$f":"SUMPRODUCT(B96:B$192,D96:D$192)/SUM(D96:D$192)","v":26.129964758288757}]
[null,20.25,0.96193731909602076,1.418787616364936E-3,79.806803420527643,2089.3678730941524,{"$f":"SUMPRODUCT(B97:B$192,D97:D$192)/SUM(D97:D$192)","v":26.374238940416646}]
[null,20.5,0.9632975943241221,1.3602752281013375E-3,76.515481580700239,2009.5610696736246,{"$f":"SUMPRODUCT(B98:B$192,D98:D$192)/SUM(D98:D$192)","v":26.617454207966365}]
[null,20.75,0.96460207945189747,1.3044851277753677E-3,73.377288437364442,1933.0455880929244,{"$f":"SUMPRODUCT(B99:B$192,D99:D$192)/SUM(D99:D$192)","v":26.859600568949098}]
[null,21,0.96585335620466195,1.2512767527644852E-3,70.384317343002294,1859.6682996555598,{"$f":"SUMPRODUCT(B100:B$192,D100:D$192)/SUM(D100:D$192)","v":27.100668249281071}]
[null,21.25,0.96705387366790485,1.2005174632429005E-3,67.529107307413156,1789.2839823125576,{"$f":"SUMPRODUCT(B101:B$192,D101:D$192)/SUM(D101:D$192)","v":27.340647690390696}]
[null,21.5,0.96820595573144252,1.1520820635376738E-3,64.804616073994154,1721.7548750051444,{"$f":"SUMPRODUCT(B102:B$192,D102:D$192)/SUM(D102:D$192)","v":27.57952954716767}]
[null,21.75,0.96931180808520545,1.1058523537629261E-3,62.204194899164591,1656.9502589311503,{"$f":"SUMPRODUCT(B103:B$192,D103:D$192)/SUM(D103:D$192)","v":27.817304686216715}]
[null,22,0.97037352479500583,1.0617167098003755E-3,59.721564926271121,1594.7460640319857,{"$f":"SUMPRODUCT(B104:B$192,D104:D$192)/SUM(D104:D$192)","v":28.053964184381481}]
[null,22.25,0.9713930944848107,1.0195696898048778E-3,57.350795051524379,1535.0244991057145,{"$f":"SUMPRODUCT(B105:B$192,D105:D$192)/SUM(D105:D$192)","v":28.289499327507531}]
[null,22.5,0.97237240615034337,9.7931166553266724E-4,55.086281186212531,1477.6737040541902,{"$f":"SUMPRODUCT(B106:B$192,D106:D$192)/SUM(D106:D$192)","v":28.5239016094155}]
[null,22.75,0.97331325462722518,9.4084847688180595E-4,52.922726824601583,1422.5874228679777,{"$f":"SUMPRODUCT(B107:B$192,D107:D$192)/SUM(D107:D$192)","v":28.757162731059147}]
[null,23,0.97421734573537577,9.0409110815059535E-4,50.855124833470988,1369.6646960433761,{"$f":"SUMPRODUCT(B108:B$192,D108:D$192)/SUM(D108:D$192)","v":28.989274599843636}]
[null,23.25,0.97508630111997818,8.6895538460241006E-4,48.878740383885564,1318.8095712099052,{"$f":"SUMPRODUCT(B109:B$192,D109:D$192)/SUM(D109:D$192)","v":29.22022932908294}]
[null,23.5,0.97592166280799819,8.3536168802000876E-4,46.989094951125495,1269.9308308260197,{"$f":"SUMPRODUCT(B110:B$192,D110:D$192)/SUM(D110:D$192)","v":29.450019237576381}]
[null,23.75,0.97672489749801827,8.0323469002008263E-4,45.181951313629646,1222.9417358748942,{"$f":"SUMPRODUCT(B111:B$192,D111:D$192)/SUM(D111:D$192)","v":29.678636849285805}]
[null,24,{"$f":"_xlfn.LOGNORM.DIST(B112,$C$7,$C$8,TRUE)","v":0.9774974005999888},7.7250310197052308E-4,43.453299485841924,1177.7597845612645,{"$f":"SUMPRODUCT(B112:B$192,D112:D$192)/SUM(D112:D$192)","v":29.906074893097443}]
[null,24.25,0.9782405000404274,7.4309944043859932E-4,41.799343524671215,1134.3064850754226,{"$f":"SUMPRODUCT(B113:B$192,D113:D$192)/SUM(D113:D$192)","v":30.132326302652338}]
[null,24.5,0.97895545984758559,7.1495980715818863E-4,40.216489152648109,1092.5071415507514,{"$f":"SUMPRODUCT(B114:B$192,D114:D$192)/SUM(D114:D$192)","v":30.357384216232436}]
[null,24.75,0.97964348353016384,6.8802368257825375E-4,38.701332145026775,1052.2906523981032,{"$f":"SUMPRODUCT(B115:B$192,D115:D$192)/SUM(D115:D$192)","v":30.581241976688805}]
[null,25,0.98030571726227844,6.6223373211460324E-4,37.250647431446431,1013.5893202530764,{"$f":"SUMPRODUCT(B116:B$192,D116:D$192)/SUM(D116:D$192)","v":30.803893131400564}]
[null,25.25,0.9809432528865587,6.37535624280261E-4,35.861378865764678,976.33867282162998,{"$f":"SUMPRODUCT(B117:B$192,D117:D$192)/SUM(D117:D$192)","v":31.025331432254482}]
[null,25.5,0.98155713074649154,6.1387785993283206E-4,34.530629621221806,940.47729395586532,{"$f":"SUMPRODUCT(B118:B$192,D118:D$192)/SUM(D118:D$192)","v":31.245550835634525}]
[null,25.75,0.98214834235841253,5.9121161192099425E-4,33.255653170555924,905.94666433464351,{"$f":"SUMPRODUCT(B119:B$192,D119:D$192)/SUM(D119:D$192)","v":31.464545502413188}]
[null,26,0.98271783293287462,5.6949057446209483E-4,32.033844813492834,872.69101116408763,{"$f":"SUMPRODUCT(B120:B$192,D120:D$192)/SUM(D120:D$192)","v":31.68230979793643}]
[null,26.25,0.98326650375450209,5.4867082162746161E-4,30.862733716544717,840.65716635059482,{"$f":"SUMPRODUCT(B121:B$192,D121:D$192)/SUM(D121:D$192)","v":31.89883829199481}]
[null,26.5,0.98379521442885565,5.2871067435356078E-4,29.739975432387794,809.79443263405005,{"$f":"SUMPRODUCT(B122:B$192,D122:D$192)/SUM(D122:D$192)","v":32.11412575877398}]
[null,26.75,0.98430478500429086,5.0957057543521422E-4,28.663344868230801,780.05445720166222,{"$f":"SUMPRODUCT(B123:B$192,D123:D$192)/SUM(D123:D$192)","v":32.328167176778614}]
[null,27,0.98479599797628337,4.9121297199250513E-4,27.630729674578415,751.39111233343147,{"$f":"SUMPRODUCT(B124:B$192,D124:D$192)/SUM(D124:D$192)","v":32.540957728724486}]
[null,27.25,0.98526960018122145,4.7360220493808391E-4,26.640124027767222,723.76038265885302,{"$f":"SUMPRODUCT(B125:B$192,D125:D$192)/SUM(D125:D$192)","v":32.75249280139343}]
[null,27.5,0.98572630458622434,4.5670440500289455E-4,25.689622781412819,697.12025863108579,{"$f":"SUMPRODUCT(B126:B$192,D126:D$192)/SUM(D126:D$192)","v":32.962767985446852}]
[null,27.75,0.98616679198112922,4.4048739490487598E-4,24.777415963399275,671.43063584967297,{"$f":"SUMPRODUCT(B127:B$192,D127:D$192)/SUM(D127:D$192)","v":33.171779075193918}]
[null,28,0.98659171257840639,4.2492059727716747E-4,23.901783596840669,646.65321988627375,{"$f":"SUMPRODUCT(B128:B$192,D128:D$192)/SUM(D128:D$192)","v":33.379522068310628}]
[null,28.25,0.98700168752640005,4.0997494799366319E-4,23.061090824643554,622.75143628943306,{"$f":"SUMPRODUCT(B129:B$192,D129:D$192)/SUM(D129:D$192)","v":33.585993165506828}]
[null,28.5,0.98739731034095435,3.9562281455429726E-4,22.253783318679222,599.69034546478952,{"$f":"SUMPRODUCT(B130:B$192,D130:D$192)/SUM(D130:D$192)","v":33.791188770138518}]
[null,28.75,0.98777914826017155,3.8183791921719834E-4,21.478382955967408,577.4365621461103,{"$f":"SUMPRODUCT(B131:B$192,D131:D$192)/SUM(D131:D$192)","v":33.995105487762451}]
[null,29,0.9881477435267535,3.685952665819503E-4,20.733483745234704,555.95817919014291,{"$f":"SUMPRODUCT(B132:B$192,D132:D$192)/SUM(D132:D$192)","v":34.19774012563164}]
[null,29.25,0.9885036146021029,3.5587107534940099E-4,20.017747988403805,535.22469544490821,{"$f":"SUMPRODUCT(B133:B$192,D133:D$192)/SUM(D133:D$192)","v":34.399089692129415}]
[null,29.5,0.98884725731610401,3.4364271400111335E-4,19.329902662562624,515.20694745650439,{"$f":"SUMPRODUCT(B134:B$192,D134:D$192)/SUM(D134:D$192)","v":34.599151396140968}]
[null,29.75,0.98917914595626066,3.3188864015665231E-4,18.668736008811692,495.87704479394176,{"$f":"SUMPRODUCT(B135:B$192,D135:D$192)/SUM(D135:D$192)","v":34.797922646360938}]
[null,30,0.98949973429964744,3.20588343386774E-4,18.033094315506037,477.20830878513004,{"$f":"SUMPRODUCT(B136:B$192,D136:D$192)/SUM(D136:D$192)","v":34.995401050535683}]
[null,30.25,0.98980945659091701,3.0972229126957629E-4,17.421878883913667,459.175214469624,{"$f":"SUMPRODUCT(B137:B$192,D137:D$192)/SUM(D137:D$192)","v":35.191584414640253}]
[null,30.5,0.99010872846940945,2.9927187849243531E-4,16.834043165199486,441.75333558571032,{"$f":"SUMPRODUCT(B138:B$192,D138:D$192)/SUM(D138:D$192)","v":35.386470741989314}]
[null,30.75,0.99039794784822832,2.8921937881887239E-4,16.268590058561571,424.91929242051083,{"$f":"SUMPRODUCT(B139:B$192,D139:D$192)/SUM(D139:D$192)","v":35.580058232280827}]
[null,31,0.99067749574797281,2.7954789974449223E-4,15.724569360627688,408.65070236194924,{"$f":"SUMPRODUCT(B140:B$192,D140:D$192)/SUM(D140:D$192)","v":35.772345280573624}]
[null,31.25,0.9909477370876556,2.702413396827863E-4,15.201075357156729,392.92613300132155,{"$f":"SUMPRODUCT(B141:B$192,D141:D$192)/SUM(D141:D$192)","v":35.963330476198145}]
[null,31.5,0.99120902143518308,2.6128434752747953E-4,14.697244548420723,377.72505764416479,{"$f":"SUMPRODUCT(B142:B$192,D142:D$192)/SUM(D142:D$192)","v":36.153012601601027}]
[null,31.75,0.99146168371963694,2.5266228445386396E-4,14.212253500529847,363.02781309574408,{"$f":"SUMPRODUCT(B143:B$192,D143:D$192)/SUM(D143:D$192)","v":36.341390631122913}]
[null,32,{"$f":"_xlfn.LOGNORM.DIST(B144,$C$7,$C$8,TRUE)","v":0.99170604490745817},2.4436118782122929E-4,13.745316814944147,348.81555959521421,{"$f":"SUMPRODUCT(B144:B$192,D144:D$192)/SUM(D144:D$192)","v":36.528463729711746}]
[null,32.25,0.9919424126445151,2.3636773705693059E-4,13.295685209452346,335.07024278027006,{"$f":"SUMPRODUCT(B145:B$192,D145:D$192)/SUM(D145:D$192)","v":36.714231251570411}]
[null,32.5,0.99217108186591707,2.2866922140196699E-4,12.862643703860643,321.77455757081771,{"$f":"SUMPRODUCT(B146:B$192,D146:D$192)/SUM(D146:D$192)","v":36.898692738740714}]
[null,32.75,0.99239233537533023,{"$f":"C147-C146","v":2.2125350941315514E-4},{"$f":"D147*$G$6","v":12.445509904489976},{"$f":"F148+E147","v":308.91191386695704},{"$f":"SUMPRODUCT(B147:B$192,D147:D$192)/SUM(D147:D$192)","v":37.081847919623598}]
[null,33,0.9926064443954431,2.1410902011287369E-4,12.043632381349145,296.46640396246704,{"$f":"SUMPRODUCT(B148:B$192,D148:D$192)/SUM(D148:D$192)","v":37.263696707438513}]
[null,33.25,0.99281366909114188,2.0722469569878221E-4,11.6563891330565,284.4227715811179,{"$f":"SUMPRODUCT(B149:B$192,D149:D$192)/SUM(D149:D$192)","v":37.444239198619854}]
[null,33.5,0.99301425906685803,2.0058997571614778E-4,11.283186134033313,272.76638244806139,{"$f":"SUMPRODUCT(B150:B$192,D150:D$192)/SUM(D150:D$192)","v":37.623475671155255}]
[null,33.75,0.99320845383946987,1.9419477261184426E-4,10.923455959416239,261.48319631402808,{"$f":"SUMPRODUCT(B151:B$192,D151:D$192)/SUM(D151:D$192)","v":37.801406582864502}]
[null,34,0.99339648328806118,1.8802944859130921E-4,10.576656483261143,250.55974035461182,{"$f":"SUMPRODUCT(B152:B$192,D152:D$192)/SUM(D152:D$192)","v":37.978032569621099}]
[null,34.25,0.99357856808176193,1.8208479370074304E-4,10.242269645666797,239.98308387135069,{"$f":"SUMPRODUCT(B153:B$192,D153:D$192)/SUM(D153:D$192)","v":38.153354443518936}]
[null,34.5,0.99375492008683053,1.7635200506860294E-4,9.9198002851089147,229.74081422568389,{"$f":"SUMPRODUCT(B154:B$192,D154:D$192)/SUM(D154:D$192)","v":38.327373190983892}]
[null,34.75,0.99392574275406698,1.7082266723644768E-4,9.6087750320501826,219.82101394057497,{"$f":"SUMPRODUCT(B155:B$192,D155:D$192)/SUM(D155:D$192)","v":38.50008997083372}]
[null,35,0.9940912314875896,1.6548873352262294E-4,9.3087412606475404,210.2122389085248,{"$f":"SUMPRODUCT(B156:B$192,D156:D$192)/SUM(D156:D$192)","v":38.671506112285734}]
[null,35.25,0.9942515739959441,1.6034250835450514E-4,9.0192660949409138,200.90349764787726,{"$f":"SUMPRODUCT(B157:B$192,D157:D$192)/SUM(D157:D$192)","v":38.841623112916835}]
[null,35.5,0.99440695062646545,1.5537663052134221E-4,8.7399354668255,191.88423155293634,{"$f":"SUMPRODUCT(B158:B$192,D158:D$192)/SUM(D158:D$192)","v":39.010442636574254}]
[null,35.75,0.99455753468375596,1.5058405729051483E-4,8.4703532225914593,183.14429608611084,{"$f":"SUMPRODUCT(B159:B$192,D159:D$192)/SUM(D159:D$192)","v":39.177966511242055}]
[null,36,0.99470349273310044,1.4595804934447454E-4,8.2101402756266921,174.67394286351939,{"$f":"SUMPRODUCT(B160:B$192,D160:D$192)/SUM(D160:D$192)","v":39.344196726862258}]
[null,36.25,0.99484498488958772,1.4149215648728841E-4,7.9589338024099732,166.4638025878927,{"$f":"SUMPRODUCT(B161:B$192,D161:D$192)/SUM(D161:D$192)","v":39.509135433115432}]
[null,36.5,0.9949821650936721,1.3718020408437503E-4,7.7163864797460953,158.50486878548273,{"$f":"SUMPRODUCT(B162:B$192,D162:D$192)/SUM(D162:D$192)","v":39.672784937159122}]
[null,36.75,0.99511518137386135,1.3301628018924649E-4,7.4821657606451151,150.78848230573664,{"$f":"SUMPRODUCT(B163:B$192,D163:D$192)/SUM(D163:D$192)","v":39.835147701329646}]
[null,37,0.99524417609718663,1.2899472332528195E-4,7.2559531870471092,143.30631654509153,{"$f":"SUMPRODUCT(B164:B$192,D164:D$192)/SUM(D164:D$192)","v":39.996226340805791}]
[null,37.25,0.99536928620806708,1.2511011088045532E-4,7.0374437370256118,136.05036335804442,{"$f":"SUMPRODUCT(B165:B$192,D165:D$192)/SUM(D165:D$192)","v":40.156023621239875}]
[null,37.5,0.99549064345615634,1.2135724808925996E-4,6.8263452050208731,129.01291962101882,{"$f":"SUMPRODUCT(B166:B$192,D166:D$192)/SUM(D166:D$192)","v":40.314542456353585}]
[null,37.75,0.99560837461371865,1.1773115756230634E-4,6.622377612879732,122.18657441599794,{"$f":"SUMPRODUCT(B167:B$192,D167:D$192)/SUM(D167:D$192)","v":40.471785905505733}]
[null,38,0.99572260168305948,1.1422706934083315E-4,6.4252726504218654,115.56419680311821,{"$f":"SUMPRODUCT(B168:B$192,D168:D$192)/SUM(D168:D$192)","v":40.627757171228978}]
[null,38.25,0.99583344209450186,1.108404114423811E-4,6.2347731436339373,109.13892415269635,{"$f":"SUMPRODUCT(B169:B$192,D169:D$192)/SUM(D169:D$192)","v":40.782459596741489}]
[null,38.5,0.99594100889537807,1.0756680087620207E-4,6.0506325492863668,102.9041510090624,{"$f":"SUMPRODUCT(B170:B$192,D170:D$192)/SUM(D170:D$192)","v":40.93589666343194}]
[null,38.75,0.99604541093047738,1.0440203509931578E-4,5.8726144743365127,96.853518459776041,{"$f":"SUMPRODUCT(B171:B$192,D171:D$192)/SUM(D171:D$192)","v":41.088071988323009}]
[null,39,0.99614675301437028,1.0134208389289689E-4,5.7004922189754499,90.980903985439525,{"$f":"SUMPRODUCT(B172:B$192,D172:D$192)/SUM(D172:D$192)","v":41.238989321512662}]
[null,39.25,0.99624513609600451,9.8383081634234593E-5,5.5340483419256961,85.28041176646407,{"$f":"SUMPRODUCT(B173:B$192,D173:D$192)/SUM(D173:D$192)","v":41.388652543597047}]
[null,39.5,0.99634065741595113,9.552131994661206E-5,5.3730742469969286,79.746363424538373,{"$f":"SUMPRODUCT(B174:B$192,D174:D$192)/SUM(D174:D$192)","v":41.53706566307487}]
[null,39.75,0.99643341065665392,9.2753240702792006E-5,5.2173697895320501,74.373289177541437,{"$f":"SUMPRODUCT(B175:B$192,D175:D$192)/SUM(D175:D$192)","v":41.684232813738078}]
[null,40,{"$f":"_xlfn.LOGNORM.DIST(B176,$C$7,$C$8,TRUE)","v":0.99652348608602315},9.0075429369229632E-5,5.0667429020191666,69.15591938800938,{"$f":"SUMPRODUCT(B176:B$192,D176:D$192)/SUM(D176:D$192)","v":41.830158252046523}]
[null,40.25,0.99661097069469118,8.7484608668031427E-5,4.9210092375767678,64.089176485990208,{"$f":"SUMPRODUCT(B177:B$192,D177:D$192)/SUM(D177:D$192)","v":41.974846354493202}]
[null,40.5,0.9966959483272344,8.49776325432261E-5,4.7799918305564679,59.168167248413447,{"$f":"SUMPRODUCT(B178:B$192,D178:D$192)/SUM(D178:D$192)","v":42.11830161495827}]
[null,40.75,0.99677849980764943,8.2551480415027356E-5,4.6435207733452888,54.388175417856978,{"$f":"SUMPRODUCT(B179:B$192,D179:D$192)/SUM(D179:D$192)","v":42.260528642054624}]
[null,41,0.9968587030593572,8.0203251707766654E-5,4.5114329085618738,49.744654644511691,{"$f":"SUMPRODUCT(B180:B$192,D180:D$192)/SUM(D180:D$192)","v":42.401532156467155}]
[null,41.25,0.99693663321999193,7.7930160634731571E-5,4.3835715357036511,45.233221735949819,{"$f":"SUMPRODUCT(B181:B$192,D181:D$192)/SUM(D181:D$192)","v":42.541316988288415}]
[null,41.5,0.99701236275122418,7.5729531232249236E-5,4.2597861318140193,40.849650200246167,{"$f":"SUMPRODUCT(B182:B$192,D182:D$192)/SUM(D182:D$192)","v":42.679888074348717}]
[null,41.75,0.99708596154384721,7.3598792623030818E-5,4.1399320850454835,36.589864068432149,{"$f":"SUMPRODUCT(B183:B$192,D183:D$192)/SUM(D183:D$192)","v":42.817250455548155}]
[null,42,0.99715749701835266,7.1535474505446395E-5,4.0238704409313595,32.449931983386669,{"$f":"SUMPRODUCT(B184:B$192,D184:D$192)/SUM(D184:D$192)","v":42.953409274184978}]
[null,42.25,0.99722703422120151,6.9537202848857227E-5,3.9114676602482188,28.426061542455308,{"$f":"SUMPRODUCT(B185:B$192,D185:D$192)/SUM(D185:D$192)","v":43.08836977128982}]
[null,42.5,0.99729463591699385,6.7601695792340877E-5,3.8025953883191743,24.514593882207087,{"$f":"SUMPRODUCT(B186:B$192,D186:D$192)/SUM(D186:D$192)","v":43.222137283959491}]
[null,42.75,0.99736036267672501,6.5726759731155049E-5,3.6971302348774717,20.711998493887911,{"$f":"SUMPRODUCT(B187:B$192,D187:D$192)/SUM(D187:D$192)","v":43.354717242698285}]
[null,43,0.99742427296230862,6.3910285583612669E-5,3.5949535640782129,17.014868259010441,{"$f":"SUMPRODUCT(B188:B$192,D188:D$192)/SUM(D188:D$192)","v":43.486115168764954}]
[null,43.25,0.99748642320753955,6.2150245230929713E-5,3.4959512942397963,13.419914694932229,{"$f":"SUMPRODUCT(B189:B$192,D189:D$192)/SUM(D189:D$192)","v":43.616336671526369}]
[null,43.5,0.9975468678956565,6.0444688116945144E-5,3.4000137065781644,9.9239634006924327,{"$f":"SUMPRODUCT(B190:B$192,D190:D$192)/SUM(D190:D$192)","v":43.745387445822928}]
[null,43.75,0.99760565963366332,5.8791738006824801E-5,3.307035262883895,6.5239496941142674,{"$f":"SUMPRODUCT(B191:B$192,D191:D$192)/SUM(D191:D$192)","v":43.873273269340679}]
[null,44,0.99766284922355186,5.7189589888539949E-5,3.2169144312303724,3.2169144312303724,{"$f":"SUMPRODUCT(B192:B$192,D192:D$192)/SUM(D192:D$192)","v":44}]

{"sheet":"Output to Cashflow","index":7,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Output Tables for Cashflow Model (from Cost Model)"]
[]
[null,"Annual Production Level",{"$f":"'Cost Model'!C4","v":3855762.193207338}]
[]
[null,"CAPEX"]
[null,null,"TOTAL CAPEX","CAPEX/ton"]
[null,"Pre-Feasbility Stage [PFS]",{"$f":"'Cost Model'!R5*'Financial Model'!$E$171","v":44809920.801957816},{"$f":"C8/1000000","v":44.809920801957816}]
[null,"Feasibility Stage [FS]",{"$f":"'Cost Model'!R6*'Financial Model'!$E$171","v":359590177.77447474},359.59017777447474]
[null,"Design & Build - Collection System",{"$f":"('Cost Model'!R7+'Cost Model'!R8+'Cost Model'!R10+'Cost Model'!R11)*'Financial Model'!$E$171","v":834936768.53147328},834.93676853147326]
[null,"Design & Build - Mining Vessels",{"$f":"'Cost Model'!R9*'Financial Model'!$E$171","v":1107000000},1107]
[null,"Design & Build - Transport Vessels",{"$f":"'Cost Model'!R12*'Financial Model'!$E$171","v":142680000},142.68]
[null,"Design & Build - Processing Plant",{"$f":"'Cost Model'!R13*'Financial Model'!$E$171","v":1558466223.4976177},1558.4662234976176]
[null,"TOTAL Collection",{"$f":"SUM(C8:C13)","v":4047483090.6055236},4047.4830906055236]
[]
[null,"OPEX"]
[null,null,"Annual OPEX","OPEX/ton"]
[null,"Collection & Transport",{"$f":"('Cost Model'!R26+'Cost Model'!R27+'Cost Model'!R28+'Cost Model'!R29+'Cost Model'!R30+'Cost Model'!R31)*'Financial Model'!$E$171","v":540110922.68211246},{"$f":"C18/'Cost Model'!$C$4","v":140.07889896156487}]
[null,"Metals Processing",{"$f":"'Cost Model'!R32*'Financial Model'!$E$171","v":246144849.61695683},{"$f":"C19/'Cost Model'!$C$4","v":63.838182253715757}]
[null,"TOTAL",{"$f":"C18+C19","v":786255772.29906929},{"$f":"D18+D19","v":203.91708121528063}]
[]
[null,"Recurring CAPEX"]
[null,null,"Total Investment","Frequency"]
[null,{"$f":"'Cost Model'!Q18","v":"Collectors"},{"$f":"'Cost Model'!R18*'Financial Model'!$E$171","v":49200000},{"$f":"'Cost Model'!S18","v":2}]
[null,{"$f":"'Cost Model'!Q19","v":"Risers, Pumps, Hoses"},{"$f":"'Cost Model'!R19*'Financial Model'!$E$171","v":51967500},{"$f":"'Cost Model'!S19","v":5}]
[null,{"$f":"'Cost Model'!Q20","v":"Moorings"},{"$f":"'Cost Model'!R20*'Financial Model'!$E$171","v":5842500},{"$f":"'Cost Model'!S20","v":5}]
[null,{"$f":"'Cost Model'!Q21","v":"UUV's/Gliders/ROVs"},{"$f":"'Cost Model'!R21*'Financial Model'!$E$171","v":0},{"$f":"'Cost Model'!S21","v":10}]
[null,null,{"$f":"'Cost Model'!R22*'Financial Model'!$E$171","v":0},{"$f":"'Cost Model'!S22","v":0}]