{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"images":2,"macros":1,"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":144,"n_cols":45,"rows_kept":144}
[null,"Simulated values annual",{"$nulls":6},"Projected values"]
[null,1,2,3,4,5]
[2012,{"v":3777275.211716064,"d":"3,777,275"},{"v":1389883.6224972997,"d":"1,389,884"},{"v":205677.64443591083,"d":"205,678"},{"v":38109.304579242584,"d":"38,109"},{"v":2744.6896674286754,"d":"2,745"}]
[2013,{"v":3517409.3946214,"d":"3,517,409"},{"v":1574607.1921677806,"d":"1,574,607"},{"v":186178.57772366607,"d":"186,179"},{"v":27109.44318824271,"d":"27,109"},{"v":6137.314080963695,"d":"6,137"},{"$nulls":5},{"v":5307995.7111278605,"d":"5,307,996"},null,{"v":6137.314080963843,"d":"6,137"},{"v":2691.1034267712384,"d":"2,691"}]
[2014,{"v":3422352.272643606,"d":"3,422,352"},{"v":1467792.214666861,"d":"1,467,792"},{"v":183845.57506765457,"d":"183,846"},{"v":27325.192236538383,"d":"27,325"},{"v":5056.0632147805045,"d":"5,056"},{"$nulls":4},{"v":5105059.285448679,"d":"5,105,059"},{"v":5107648.814901332,"d":"5,107,649"},null,{"v":32381.255451318808,"d":"32,381"},{"v":33658.75252321083,"d":"33,659"}]
[2015,{"v":3428263.5701570916,"d":"3,428,264"},{"v":1396996.2672806988,"d":"1,396,996"},{"v":222479.42049318366,"d":"222,479"},{"v":12082.243392690758,"d":"12,082"},{"v":922.2221361389885,"d":"922"},{"$nulls":3},{"v":5008628.515194535,"d":"5,008,629"},{"v":5039297.514286583,"d":"5,039,298"},{"v":5041853.686233719,"d":"5,041,854"},null,{"v":235483.8860220136,"d":"235,484"},{"v":216593.848795929,"d":"216,594"}]
[2016,{"v":3500339.5136564085,"d":"3,500,340"},{"v":1416571.4746488633,"d":"1,416,571"},{"v":208549.59039165673,"d":"208,550"},{"v":43160.91004800367,"d":"43,161"},{"v":6463.403628654745,"d":"6,463"},null,null,{"v":4942829.670117925,"d":"4,942,830"},{"v":5130666.216028707,"d":"5,130,666"},{"v":5162082.480390024,"d":"5,162,082"},{"v":5164700.934725726,"d":"5,164,701"},null,{"v":1674745.3787171775,"d":"1,674,745"},{"v":1664361.4210693175,"d":"1,664,361"}]
[]
[{"$nulls":13},{"$f":"SUM(N4:N7)","v":{"v":1948747.8342714738,"d":"1,948,748"}},{"$f":"SUM(O4:O7)","v":{"v":1917305.1258152286,"d":"1,917,305"}},{"$f":"O9/N9","v":{"v":0.9838651733675948,"d":"98.39%"}}]
[]
[]
[]
[]
[]
[]
["missed 2517.52203613204"]
[null,"Simulated values quarterly"]
[null,1,{"$nulls":3},2,{"$nulls":3},3,{"$nulls":3},4,{"$nulls":3},5,{"$nulls":5},"Projected values"]
[2012,{"v":760523.5789141643,"d":"760,524"},{"v":977543.249845739,"d":"977,543"},{"v":581491.7712142377,"d":"581,492"},{"v":395078.8333296593,"d":"395,079"},{"v":173813.28322741378,"d":"173,813"},{"v":120757.79833036922,"d":"120,758"},{"v":102801.7751018939,"d":"102,802"},{"v":11926.403879305286,"d":"11,926"},{"v":25357.34292366678,"d":"25,357"},{"v":24220.098352727102,"d":"24,220"},{"v":20071.59103263184,"d":"20,072"},{"v":4951.966202396146,"d":"4,952"},{"v":3048.08318598059,"d":"3,048"},{"v":3259.563117468874,"d":"3,260"},{"v":4211.367035192307,"d":"4,211"},{"v":3283.221112289997,"d":"3,283"},0,0,0,0]
[null,{"v":170560.35331975686,"d":"170,560"},{"v":230507.9643190515,"d":"230,508"},{"v":138118.92911052753,"d":"138,119"},{"v":70419.20700740659,"d":"70,419"},{"v":53061.23400247993,"d":"53,061"},{"v":22481.17355752532,"d":"22,481"},{"v":10030.95246595706,"d":"10,031"},{"v":10108.648583052216,"d":"10,109"},{"v":5291.14552315974,"d":"5,291"},{"v":4854.988031851045,"d":"4,855"},{"v":1238.3647978167369,"d":"1,238"},{"v":990.9923586140529,"d":"991"},{"v":1579.9653190222173,"d":"1,580"},{"v":691.3610426471988,"d":"691"},0,0,0,0,0,0,{"$nulls":20},{"v":719935.2794388679,"d":"719,935"},null,0,0]
[null,{"v":147756.15351383082,"d":"147,756"},{"v":232295.45148840523,"d":"232,295"},{"v":142617.55654816297,"d":"142,618"},{"v":84726.7708561302,"d":"84,727"},{"v":57761.7858224406,"d":"57,762"},{"v":33392.850429405655,"d":"33,393"},{"v":16047.618089600577,"d":"16,048"},{"v":10900.930411757736,"d":"10,901"},{"v":4628.684185818953,"d":"4,629"},0,{"v":4394.929952343526,"d":"4,395"},{"v":1969.325553094352,"d":"1,969"},{"v":1599.6559658840395,"d":"1,600"},{"v":1755.8612903820206,"d":"1,756"},0,0,0,0,{"v":702.7281152706107,"d":"703"},0,{"$nulls":19},{"v":739847.5741072568,"d":"739,848"},{"v":739847.5741072568,"d":"739,848"},null,{"v":702.7281152706128,"d":"703"},0]
[null,{"v":143398.9266606867,"d":"143,399"},{"v":236127.01933629217,"d":"236,127"},{"v":153579.65409895845,"d":"153,580"},{"v":71883.2182151801,"d":"71,883"},{"v":44502.939618381184,"d":"44,503"},{"v":43915.40366682175,"d":"43,915"},{"v":15751.571088385837,"d":"15,752"},{"v":10636.515900281554,"d":"10,637"},{"v":7702.775645942842,"d":"7,703"},{"v":3986.0492684228802,"d":"3,986"},{"v":4608.067464531491,"d":"4,608"},0,{"v":2730.8619133690395,"d":"2,731"},{"v":2744.6896674286754,"d":"2,745"},0,0,0,0,0,0,{"$nulls":18},{"v":741567.692544683,"d":"741,568"},{"v":741567.692544683,"d":"741,568"},{"v":741567.692544683,"d":"741,568"},null,0,0]
[2013,{"v":672598.9785334188,"d":"672,599"},{"v":879219.757743137,"d":"879,220"},{"v":518582.61727364955,"d":"518,583"},{"v":378066.2435480102,"d":"378,066"},{"v":239697.99206559674,"d":"239,698"},{"v":144796.55724077317,"d":"144,797"},{"v":83650.50149645066,"d":"83,651"},{"v":55095.4411080578,"d":"55,095"},{"v":27008.02012888377,"d":"27,008"},{"v":10882.608570992428,"d":"10,883"},0,{"v":7146.199120246782,"d":"7,146"},{"v":2940.877028012857,"d":"2,941"},0,0,{"v":1553.675236197054,"d":"1,554"},0,{"v":3459.1308264498903,"d":"3,459"},0,0,{"$nulls":17},{"v":3021239.4690934266,"d":"3,021,239"},{"v":3021239.4690934266,"d":"3,021,239"},{"v":3021239.4690934266,"d":"3,021,239"},{"v":3021239.4690934266,"d":"3,021,239"},null,{"v":3459.130826449953,"d":"3,459"},0]
[null,{"v":158390.9679779311,"d":"158,391"},{"v":210272.43648394363,"d":"210,272"},{"v":133255.5358037279,"d":"133,256"},{"v":97788.26955201979,"d":"97,788"},{"v":62981.90081102267,"d":"62,982"},{"v":29160.994041181035,"d":"29,161"},{"v":16284.805288639824,"d":"16,285"},{"v":13792.698240794081,"d":"13,793"},{"v":12427.33894422531,"d":"12,427"},{"v":4694.642672336254,"d":"4,695"},{"v":1177.0328660935297,"d":"1,177"},{"v":3277.535321311354,"d":"3,278"},0,{"v":932.0028284775341,"d":"932"},{"v":1137.4830337271471,"d":"1,137"},{"v":717.09327904468,"d":"717"},0,0,0,0,{"$nulls":16},{"v":746001.4282820465,"d":"746,001"},{"v":746001.4282820465,"d":"746,001"},{"v":746001.4282820465,"d":"746,001"},{"v":746001.4282820465,"d":"746,001"},{"v":746001.4282820465,"d":"746,001"},null,{"v":717.0932790447259,"d":"717"},{"v":427.78441661503166,"d":"428"}]
[null,{"v":149104.1786399126,"d":"149,104"},{"v":240071.5237830373,"d":"240,072"},{"v":137697.3643188305,"d":"137,697"},{"v":85181.5658899837,"d":"85,182"},{"v":46751.53687863217,"d":"46,752"},{"v":29020.54283678996,"d":"29,021"},{"v":21289.56325973749,"d":"21,290"},{"v":8424.666978426256,"d":"8,425"},{"v":7698.872363709979,"d":"7,699"},{"v":2730.343803847137,"d":"2,730"},{"v":5480.911213342448,"d":"5,481"},{"v":1032.4144852980837,"d":"1,032"},{"v":1338.2595416194872,"d":"1,338"},0,0,{"v":536.5152880627202,"d":"537"},0,0,0,0,{"$nulls":15},{"v":736250.9330632713,"d":"736,251"},{"v":736673.3684302861,"d":"736,673"},{"v":736673.3684302861,"d":"736,673"},{"v":736673.3684302861,"d":"736,673"},{"v":736673.3684302861,"d":"736,673"},{"v":736673.3684302861,"d":"736,673"},null,{"v":536.5152880627429,"d":"537"},{"v":851.6244371191133,"d":"852"}]
[null,{"v":177847.15483462653,"d":"177,847"},{"v":257664.52910769428,"d":"257,665"},{"v":145053.0738684892,"d":"145,053"},{"v":99715.92935857724,"d":"99,716"},{"v":44066.188305044154,"d":"44,066"},{"v":37851.2321947185,"d":"37,851"},{"v":13121.576970628215,"d":"13,122"},{"v":12659.215212652123,"d":"12,659"},{"v":5274.56639637414,"d":"5,275"},{"v":6644.672832410475,"d":"6,645"},{"v":1108.9646278578468,"d":"1,109"},{"v":1662.6470399884129,"d":"1,663"},0,{"v":790.4189778083162,"d":"790"},0,{"v":634.1557095980885,"d":"634"},0,0,0,0,{"$nulls":14},{"v":803430.7914197743,"d":"803,431"},{"v":803899.4153998042,"d":"803,899"},{"v":804360.6651304829,"d":"804,361"},{"v":804360.6651304829,"d":"804,361"},{"v":804360.6651304829,"d":"804,361"},{"v":804360.6651304829,"d":"804,361"},{"v":804360.6651304829,"d":"804,361"},null,{"v":1424.5746874064207,"d":"1,425"},{"v":1690.9143814216368,"d":"1,691"}]
[2014,{"v":602542.0353994205,"d":"602,542"},{"v":923457.1605645134,"d":"923,457"},{"v":498623.5205253794,"d":"498,624"},{"v":343256.62524204154,"d":"343,257"},{"v":214801.2885173689,"d":"214,801"},{"v":118563.86604879827,"d":"118,564"},{"v":61086.12590461477,"d":"61,086"},{"v":58976.21481262425,"d":"58,976"},{"v":16231.02950881078,"d":"16,231"},{"v":14478.16139489158,"d":"14,478"},{"v":8248.499050833281,"d":"8,248"},{"v":2959.6705294150474,"d":"2,960"},0,0,{"v":3426.583390298502,"d":"3,427"},0,{"v":2878.4803178628167,"d":"2,878"},0,0,0,{"$nulls":13},{"v":2866771.0666791163,"d":"2,866,771"},{"v":2869489.1576166786,"d":"2,869,489"},{"v":2871162.8692095825,"d":"2,871,163"},{"v":2872810.2433397137,"d":"2,872,810"},{"v":2872810.2433397137,"d":"2,872,810"},{"v":2872810.2433397137,"d":"2,872,810"},{"v":2872810.2433397137,"d":"2,872,810"},{"v":2872810.2433397137,"d":"2,872,810"},null,{"v":6305.063708161004,"d":"6,305"},{"v":9586.04584100144,"d":"9,586"}]
[null,{"v":150292.97816161677,"d":"150,293"},{"v":233198.069825193,"d":"233,198"},{"v":145718.26843630883,"d":"145,718"},{"v":74363.73297258299,"d":"74,364"},{"v":51033.49479249951,"d":"51,033"},{"v":41278.215986336814,"d":"41,278"},{"v":20463.464779505215,"d":"20,463"},{"v":13653.415311321685,"d":"13,653"},{"v":6539.76319719449,"d":"6,540"},{"v":2269.2779114622435,"d":"2,269"},{"v":2254.9224175147438,"d":"2,255"},{"v":5854.121011104471,"d":"5,854"},0,0,{"v":1344.2013651727216,"d":"1,344"},0,0,0,0,0,{"$nulls":12},{"v":742380.0707717198,"d":"742,380"},{"v":743299.7071017937,"d":"743,300"},{"v":744004.4568536135,"d":"744,004"},{"v":744438.4187249461,"d":"744,438"},{"v":744865.5517885681,"d":"744,866"},{"v":744865.5517885681,"d":"744,866"},{"v":744865.5517885681,"d":"744,866"},{"v":744865.5517885681,"d":"744,866"},{"v":744865.5517885681,"d":"744,866"},null,{"v":7198.322376277181,"d":"7,198"},{"v":3799.947997031966,"d":"3,800"}]
[null,{"v":145630.08025120603,"d":"145,630"},{"v":224427.4642370314,"d":"224,427"},{"v":130455.46908194417,"d":"130,455"},{"v":97445.57868629192,"d":"97,446"},{"v":46068.0293386273,"d":"46,068"},{"v":30145.969636220525,"d":"30,146"},{"v":20455.242223147237,"d":"20,455"},{"v":19966.941241599474,"d":"19,967"},{"v":3707.492230887412,"d":"3,707"},{"v":3917.3014540220292,"d":"3,917"},{"v":1610.3115550194593,"d":"1,610"},{"v":879.2954380430263,"d":"879"},{"v":789.4193996148961,"d":"789"},0,{"v":337.3115826088935,"d":"337"},0,{"v":829.996138918769,"d":"830"},0,0,0,{"$nulls":11},{"v":724687.4284945618,"d":"724,687"},{"v":725972.8446450841,"d":"725,973"},{"v":726872.156236098,"d":"726,872"},{"v":727561.3304235996,"d":"727,561"},{"v":727985.7013713155,"d":"727,986"},{"v":728403.3944337348,"d":"728,403"},{"v":728403.3944337348,"d":"728,403"},{"v":728403.3944337348,"d":"728,403"},{"v":728403.3944337348,"d":"728,403"},{"v":728403.3944337348,"d":"728,403"},null,{"v":4446.334114205092,"d":"4,446"},{"v":6183.826052757213,"d":"6,184"}]
[null,{"v":155206.07000088392,"d":"155,206"},{"v":243887.4707999942,"d":"243,887"},{"v":135194.41609187928,"d":"135,194"},{"v":90587.60544481213,"d":"90,588"},{"v":53441.271772758904,"d":"53,441"},{"v":39384.84453648238,"d":"39,385"},{"v":11941.59543841894,"d":"11,942"},{"v":14598.941452371702,"d":"14,599"},{"v":3238.4771692814697,"d":"3,238"},{"v":2062.295389859338,"d":"2,062"},{"v":2079.8050114289513,"d":"2,080"},{"v":7181.041183660708,"d":"7,181"},{"v":2098.1184923363103,"d":"2,098"},0,{"v":587.6919749766573,"d":"588"},0,{"v":422.58320041336776,"d":"423"},0,0,0,{"$nulls":10},{"v":751437.9386162296,"d":"751,438"},{"v":754005.6393512043,"d":"754,006"},{"v":755343.0587520353,"d":"755,343"},{"v":756278.7532107718,"d":"756,279"},{"v":756995.808872895,"d":"756,996"},{"v":757437.3483217293,"d":"757,437"},{"v":757871.939722378,"d":"757,872"},{"v":757871.939722378,"d":"757,872"},{"v":757871.939722378,"d":"757,872"},{"v":757871.939722378,"d":"757,872"},{"v":757871.939722378,"d":"757,872"},null,{"v":14431.53525267553,"d":"14,432"},{"v":10391.247015495319,"d":"10,391"}]
[2015,{"v":664390.4652684586,"d":"664,390"},{"v":862132.1505512535,"d":"862,132"},{"v":516675.3261698433,"d":"516,675"},{"v":292146.50961823936,"d":"292,147"},{"v":159277.75450534755,"d":"159,278"},{"v":108683.42132847224,"d":"108,683"},{"v":85261.64924697625,"d":"85,262"},{"v":37106.95680474159,"d":"37,107"},{"v":40452.1050283555,"d":"40,452"},{"v":22806.342368561385,"d":"22,806"},{"v":7398.593973534374,"d":"7,399"},{"v":1550.150522516711,"d":"1,550"},{"v":1676.1389701250048,"d":"1,676"},0,0,0,0,0,0,0,{"$nulls":9},{"v":2747697.0191215067,"d":"2,747,697"},{"v":2762243.6326931124,"d":"2,762,244"},{"v":2771682.3562940345,"d":"2,771,682"},{"v":2776598.6348505695,"d":"2,776,599"},{"v":2780038.195096291,"d":"2,780,038"},{"v":2782674.051412827,"d":"2,782,674"},{"v":2784297.125612902,"d":"2,784,297"},{"v":2785894.659178316,"d":"2,785,895"},{"v":2785894.659178316,"d":"2,785,895"},{"v":2785894.659178316,"d":"2,785,895"},{"v":2785894.659178316,"d":"2,785,895"},{"v":2785894.659178316,"d":"2,785,895"},null,{"v":73883.33086309256,"d":"73,883"},{"v":60220.42568498338,"d":"60,220"}]
[null,{"v":149386.0042840817,"d":"149,386"},{"v":237411.66134278013,"d":"237,412"},{"v":137648.8447174798,"d":"137,649"},{"v":82977.19734005009,"d":"82,977"},{"v":56135.78906080421,"d":"56,136"},{"v":34946.8120540526,"d":"34,947"},{"v":21773.122021654097,"d":"21,773"},{"v":9825.771542105162,"d":"9,826"},{"v":11629.254971690545,"d":"11,629"},{"v":12654.457546879807,"d":"12,654"},{"v":1744.02655845458,"d":"1,744"},{"v":1126.7829756722151,"d":"1,127"},0,0,{"v":567.1541958637805,"d":"567"},{"v":922.2221361389885,"d":"922"},0,0,0,0,{"$nulls":8},{"v":731440.004255327,"d":"731,440"},{"v":737349.8617928291,"d":"737,350"},{"v":741253.4739567373,"d":"741,253"},{"v":743786.3738704497,"d":"743,786"},{"v":745105.6668234096,"d":"745,106"},{"v":746028.6795333851,"d":"746,029"},{"v":746736.0167241954,"d":"746,736"},{"v":747171.5718559208,"d":"747,172"},{"v":747600.2731084499,"d":"747,600"},{"v":747600.2731084499,"d":"747,600"},{"v":747600.2731084499,"d":"747,600"},{"v":747600.2731084499,"d":"747,600"},{"v":747600.2731084499,"d":"747,600"},null,{"v":38469.669926804956,"d":"38,470"},{"v":27320.842287547304,"d":"27,321"}]
[null,{"v":158398.92561841346,"d":"158,399"},{"v":241784.76115687314,"d":"241,785"},{"v":144167.27669589574,"d":"144,167"},{"v":64932.26328119516,"d":"64,932"},{"v":51866.70088190133,"d":"51,867"},{"v":47069.9362651981,"d":"47,070"},{"v":25900.577875018997,"d":"25,901"},{"v":18858.624980956887,"d":"18,859"},{"v":7450.073037174057,"d":"7,450"},0,{"v":1382.0716452860754,"d":"1,382"},{"v":2089.7313321853285,"d":"2,090"},0,0,0,0,0,0,0,0,{"$nulls":7},{"v":727726.3604374399,"d":"727,726"},{"v":739002.3224298183,"d":"739,002"},{"v":744973.2816609719,"d":"744,973"},{"v":748917.2530574099,"d":"748,917"},{"v":751476.3404847122,"d":"751,476"},{"v":752809.2735353118,"d":"752,809"},{"v":753741.8292231819,"d":"753,742"},{"v":754456.4795344976,"d":"754,456"},{"v":754896.5378468932,"d":"754,897"},{"v":755329.6714182106,"d":"755,330"},{"v":755329.6714182106,"d":"755,330"},{"v":755329.6714182106,"d":"755,330"},{"v":755329.6714182106,"d":"755,330"},{"v":755329.6714182106,"d":"755,330"},null,{"v":55681.07887062139,"d":"55,681"},{"v":47109.80751873378,"d":"47,110"}]
[null,{"v":168288.92142967292,"d":"168,289"},{"v":231760.95230474923,"d":"231,761"},{"v":142293.8826518902,"d":"142,294"},{"v":77462.10676352413,"d":"77,462"},{"v":51280.446074243235,"d":"51,280"},{"v":25689.512836019414,"d":"25,690"},{"v":14445.18365363056,"d":"14,445"},{"v":14850.345679192847,"d":"14,850"},{"v":7224.399919092744,"d":"7,224"},{"v":1749.002700925755,"d":"1,749"},{"v":2097.1396368116048,"d":"2,097"},{"v":1394.2219358209925,"d":"1,394"},0,0,0,0,0,0,0,0,{"$nulls":6},{"v":703987.8830035471,"d":"703,988"},{"v":723377.8181106563,"d":"723,378"},{"v":734586.4003835898,"d":"734,586"},{"v":740521.6800374191,"d":"740,522"},{"v":744442.0841598301,"d":"744,442"},{"v":746985.8797128778,"d":"746,986"},{"v":748310.8477973797,"d":"748,311"},{"v":749237.8309814886,"d":"749,238"},{"v":749948.2108866508,"d":"749,948"},{"v":750385.6396224614,"d":"750,386"},{"v":750816.1849961121,"d":"750,816"},{"v":750816.1849961121,"d":"750,816"},{"v":750816.1849961121,"d":"750,816"},{"v":750816.1849961121,"d":"750,816"},{"v":750816.1849961121,"d":"750,816"},null,{"v":67449.80636149389,"d":"67,450"},{"v":79729.87577203242,"d":"79,730"}]
[2016,{"v":555753.256185152,"d":"555,753"},{"v":977722.3866916278,"d":"977,722"},{"v":622459.4136553782,"d":"622,459"},{"v":304520.9846640844,"d":"304,521"},{"v":193369.97293004484,"d":"193,370"},{"v":114907.33057447724,"d":"114,907"},{"v":76886.11283692622,"d":"76,886"},{"v":48419.26035143582,"d":"48,419"},{"v":37157.64878667424,"d":"37,158"},{"v":15084.955206366743,"d":"15,085"},{"v":8171.374315011906,"d":"8,171"},{"v":5722.908439782286,"d":"5,723"},{"v":7334.967171445593,"d":"7,335"},{"v":4609.282827838454,"d":"4,609"},0,{"v":9549.93803143758,"d":"9,550"},0,0,{"v":1766.1832419400146,"d":"1,766"},0,{"$nulls":5},{"v":2661156.4503419935,"d":"2,661,156"},{"v":2791625.8610365232,"d":"2,791,626"},{"v":2868515.599618222,"d":"2,868,516"},{"v":2912962.626185182,"d":"2,912,963"},{"v":2936498.6565262475,"d":"2,936,499"},{"v":2952044.806961598,"d":"2,952,045"},{"v":2962132.0905960547,"d":"2,962,132"},{"v":2967386.17984822,"d":"2,967,386"},{"v":2971062.081510708,"d":"2,971,062"},{"v":2973879.0545897773,"d":"2,973,879"},{"v":2975613.654574708,"d":"2,975,614"},{"v":2977320.958959416,"d":"2,977,321"},{"v":2977320.958959416,"d":"2,977,321"},{"v":2977320.958959416,"d":"2,977,321"},{"v":2977320.958959416,"d":"2,977,321"},{"v":2977320.958959416,"d":"2,977,321"},null,{"v":522979.9347133809,"d":"522,980"},{"v":516864.91776317405,"d":"516,865"}]
[null,{"v":149197.85580503885,"d":"149,198"},{"v":217413.79591014434,"d":"217,414"},{"v":122133.92165165578,"d":"122,134"},{"v":90559.06895972874,"d":"90,559"},{"v":44038.26558511031,"d":"44,038"},{"v":38739.60093777087,"d":"38,740"},{"v":8510.086825970424,"d":"8,510"},{"v":17342.34509260305,"d":"17,342"},{"v":2536.0187680983927,"d":"2,536"},{"v":3895.3266348090074,"d":"3,895"},{"v":1166.3039872788727,"d":"1,166"},{"v":1492.8059485552615,"d":"1,493"},{"v":679.0663448186274,"d":"679"},{"v":1296.8200052117088,"d":"1,297"},0,0,{"v":740.2992122097604,"d":"740"},0,0,0,{"$nulls":4},{"v":566704.5039788968,"d":"566,705"},{"v":612930.8229656838,"d":"612,931"},{"v":642981.1881963973,"d":"642,981"},{"v":660690.8161817945,"d":"660,691"},{"v":670928.0769668804,"d":"670,928"},{"v":676349.0128327294,"d":"676,349"},{"v":679929.6797187604,"d":"679,930"},{"v":682253.0331836652,"d":"682,253"},{"v":683463.1812186863,"d":"683,463"},{"v":684309.8332187369,"d":"684,310"},{"v":684958.6525045794,"d":"684,959"},{"v":685358.1742223436,"d":"685,358"},{"v":685751.4090813604,"d":"685,751"},{"v":685751.4090813604,"d":"685,751"},{"v":685751.4090813604,"d":"685,751"},{"v":685751.4090813604,"d":"685,751"},{"v":685751.4090813604,"d":"685,751"},null,{"v":210996.00830216508,"d":"210,996"},{"v":197005.83571452147,"d":"197,006"}]
[null,{"v":160436.14643333096,"d":"160,436"},{"v":230103.6386755353,"d":"230,104"},{"v":115664.05555325365,"d":"115,664"},{"v":87206.45316589647,"d":"87,206"},{"v":60627.20234445572,"d":"60,627"},{"v":28676.164775250425,"d":"28,676"},{"v":17865.198553680864,"d":"17,865"},{"v":11586.134087133689,"d":"11,586"},{"v":6338.476761564572,"d":"6,338"},{"v":3091.658792465444,"d":"3,092"},{"v":3088.216130285118,"d":"3,088"},0,{"v":954.2917228317958,"d":"954"},{"v":583.1852715211395,"d":"583"},{"v":1029.5777240342725,"d":"1,030"},0,0,0,{"v":2517.5220361320357,"d":"2,518"},0,{"$nulls":3},{"v":527775.4224171011,"d":"527,775"},{"v":611959.9343125819,"d":"611,960"},{"v":661877.7573262491,"d":"661,878"},{"v":694327.860340326,"d":"694,328"},{"v":713451.7294865071,"d":"713,452"},{"v":724506.5091707978,"d":"724,507"},{"v":730360.3457524482,"d":"730,360"},{"v":734226.9546411829,"d":"734,227"},{"v":736735.8445896225,"d":"736,736"},{"v":738042.6316485225,"d":"738,043"},{"v":738956.8948998268,"d":"738,957"},{"v":739657.5270718974,"d":"739,658"},{"v":740088.9534721515,"d":"740,089"},{"v":740513.5909627727,"d":"740,514"},{"v":740513.5909627727,"d":"740,514"},{"v":740513.5909627727,"d":"740,514"},{"v":740513.5909627727,"d":"740,514"},{"v":740513.5909627727,"d":"740,514"},null,{"v":339228.1369185054,"d":"339,228"},{"v":349973.80585390644,"d":"349,974"}]
[null,{"v":160598.11398445725,"d":"160,598"},{"v":232151.56989510782,"d":"232,152"},{"v":130453.70241537853,"d":"130,454"},{"v":71433.76052773435,"d":"71,434"},{"v":74928.8669703232,"d":"74,929"},{"v":36556.19753737458,"d":"36,556"},{"v":15214.19652587989,"d":"15,214"},{"v":18741.36739589821,"d":"18,741"},{"v":8079.479507034952,"d":"8,079"},{"v":1341.9649843637596,"d":"1,342"},{"v":4788.082339997667,"d":"4,788"},{"v":5018.2732724055295,"d":"5,018"},{"v":2424.015997291425,"d":"2,424"},{"v":924.7235016893754,"d":"925"},0,{"v":2002.6199487813228,"d":"2,003"},0,0,0,0,null,null,{"v":393448.61145713454,"d":"393,449"},{"v":531706.410022544,"d":"531,706"},{"v":616517.9467069318,"d":"616,518"},{"v":666807.568662389,"d":"666,808"},{"v":699499.3671918793,"d":"699,499"},{"v":718765.6751281002,"d":"718,766"},{"v":729902.7932466454,"d":"729,903"},{"v":735800.2304926491,"d":"735,800"},{"v":739695.6387361304,"d":"739,696"},{"v":742223.2154495686,"d":"742,223"},{"v":743539.7357463446,"d":"743,540"},{"v":744460.8086317402,"d":"744,461"},{"v":745166.6592665648,"d":"745,167"},{"v":745601.2990256833,"d":"745,601"},{"v":746029.0993098746,"d":"746,029"},{"v":746029.0993098746,"d":"746,029"},{"v":746029.0993098746,"d":"746,029"},{"v":746029.0993098746,"d":"746,029"},{"v":746029.0993098746,"d":"746,029"},null,{"v":604058.8208192607,"d":"604,059"},{"v":585430.9853254174,"d":"585,431"}]
[]
[{"$nulls":43},{"$f":"SUM(AR18:AR38)","v":{"v":1951968.084422878,"d":"1,951,968"}},{"$f":"SUM(AS18:AS38)","v":{"v":1896587.8860617578,"d":"1,896,588"}}]
[null,"Annual ","Quarterly"]
["Mean",{"$f":"AVERAGE(B45:B144)","v":{"v":1.0059439187309454,"d":"100.6%"}},{"$f":"AVERAGE(C45:C144)","v":{"v":1.008171211430243,"d":"100.8%"}},{"$nulls":41},{"$f":"AS40/AR40","v":{"v":0.9716285328622604,"d":"97.16%"}}]
["Steand Dev",{"$f":"STDEV(B45:B144)","v":{"v":0.04895255889180021,"d":"4.9%"}},{"$f":"STDEV(C45:C144)","v":{"v":0.05171431980830156,"d":"5.2%"}}]
[]
[100,{"v":1.0161918598609125,"d":"101.6%"},{"v":1.0515543826279679,"d":"105.2%"}]
[null,{"v":1.0190527683602835,"d":"101.9%"},{"v":1.0203256144865163,"d":"102.0%"}]
[null,{"v":1.0669196605757123,"d":"106.7%"},{"v":1.0969410338686632,"d":"109.7%"}]
[null,{"v":0.9873529904830507,"d":"98.7%"},{"v":0.9623577645251303,"d":"96.2%"}]
[null,{"v":0.8864115532323501,"d":"88.6%"},{"v":0.9022499961456234,"d":"90.2%"}]
[null,{"v":0.9416122637051353,"d":"94.2%"},{"v":0.9238207214837537,"d":"92.4%"}]
[null,{"v":0.958003760911259,"d":"95.8%"},{"v":0.985575294058276,"d":"98.6%"}]
[null,{"v":1.058715513112657,"d":"105.9%"},{"v":1.0680806950984587,"d":"106.8%"}]
[null,{"v":1.0537042656982836,"d":"105.4%"},{"v":1.0496511321698678,"d":"105.0%"}]
[null,{"v":0.9909843095768484,"d":"99.1%"},{"v":1.0045842047064142,"d":"100.5%"}]
[null,{"v":1.0232776678361577,"d":"102.3%"},{"v":1.0318391792389463,"d":"103.2%"}]
[null,{"v":1.0261759899582175,"d":"102.6%"},{"v":1.0111774621733267,"d":"101.1%"}]
[null,{"v":1.0621181241459952,"d":"106.2%"},{"v":1.1030550606566936,"d":"110.3%"}]
[null,{"v":1.0995477140341552,"d":"110.0%"},{"v":1.048927083022009,"d":"104.9%"}]
[null,{"v":0.9720515165333178,"d":"97.2%"},{"v":0.9882321310920459,"d":"98.8%"}]
[null,{"v":1.015976270856259,"d":"101.6%"},{"v":1.0299215068420016,"d":"103.0%"}]
[null,{"v":1.0118527543538505,"d":"101.2%"},{"v":1.018346838356202,"d":"101.8%"}]
[null,{"v":1.1379886815013323,"d":"113.8%"},{"v":1.0728365981660115,"d":"107.3%"}]
[null,{"v":0.9447016374400379,"d":"94.5%"},{"v":0.9475120456270192,"d":"94.8%"}]
[null,{"v":1.065617773776768,"d":"106.6%"},{"v":1.034484631389529,"d":"103.4%"}]
[null,{"v":0.9456994681775486,"d":"94.6%"},{"v":0.921039898839609,"d":"92.1%"}]
[null,{"v":0.9995468094395659,"d":"100.0%"},{"v":1.0331381651770368,"d":"103.3%"}]
[null,{"v":0.9623779895981166,"d":"96.2%"},{"v":0.9922593278872237,"d":"99.2%"}]
[null,{"v":0.9892089366927376,"d":"98.9%"},{"v":0.9965702217703725,"d":"99.7%"}]
[null,{"v":0.9889513687217172,"d":"98.9%"},{"v":1.0413353470560789,"d":"104.1%"}]
[null,{"v":1.0028536447981298,"d":"100.3%"},{"v":1.0303892873737694,"d":"103.0%"}]
[null,{"v":0.9478979929075527,"d":"94.8%"},{"v":0.9789691395560876,"d":"97.9%"}]
[null,{"v":1.0047471417790008,"d":"100.5%"},{"v":0.9959474601070666,"d":"99.6%"}]
[null,{"v":1.0101977123457768,"d":"101.0%"},{"v":0.9710326722702177,"d":"97.1%"}]
[null,{"v":0.9979023135568863,"d":"99.8%"},{"v":1.0143204497060851,"d":"101.4%"}]
[null,{"v":0.9342314521616514,"d":"93.4%"},{"v":0.9192865902899802,"d":"91.9%"}]
[null,{"v":1.052179070748595,"d":"105.2%"},{"v":1.0261965314274346,"d":"102.6%"}]
[null,{"v":0.9819667247471741,"d":"98.2%"},{"v":1.017050700272541,"d":"101.7%"}]
[null,{"v":1.015260860027266,"d":"101.5%"},{"v":1.05256956671508,"d":"105.3%"}]
[null,{"v":0.9895165749919619,"d":"99.0%"},{"v":1.00505568899179,"d":"100.5%"}]
[null,{"v":0.9632444605781291,"d":"96.3%"},{"v":0.9723979151228799,"d":"97.2%"}]
[null,{"v":1.0518271129571366,"d":"105.2%"},{"v":1.057900115777237,"d":"105.8%"}]
[null,{"v":1.0809508736249722,"d":"108.1%"},{"v":1.0159501395152253,"d":"101.6%"}]
[null,{"v":1.0365140257597014,"d":"103.7%"},{"v":0.9916530096423292,"d":"99.2%"}]
[null,{"v":0.9810920959807102,"d":"98.1%"},{"v":1.0081399923619399,"d":"100.8%"}]
[null,{"v":1.030848723073235,"d":"103.1%"},{"v":1.0615109943632646,"d":"106.2%"}]
[null,{"v":1.0865690205678915,"d":"108.7%"},{"v":1.0742492937297312,"d":"107.4%"}]
[null,{"v":1.020283578679697,"d":"102.0%"},{"v":0.9698387937487776,"d":"97.0%"}]
[null,{"v":0.9862988125394336,"d":"98.6%"},{"v":1.0309289501353989,"d":"103.1%"}]
[null,{"v":1.0943139092175223,"d":"109.4%"},{"v":1.0904080776367797,"d":"109.0%"}]
[null,{"v":1.0228573019154135,"d":"102.3%"},{"v":1.0051783641693424,"d":"100.5%"}]
[null,{"v":0.9947920524923636,"d":"99.5%"},{"v":0.9816062134779908,"d":"98.2%"}]
[null,{"v":0.9562189217377218,"d":"95.6%"},{"v":0.9702360637050975,"d":"97.0%"}]
[null,{"v":1.0554326711188988,"d":"105.5%"},{"v":1.0826773854296208,"d":"108.3%"}]
[null,{"v":1.0616626336275352,"d":"106.2%"},{"v":1.0375692689726528,"d":"103.8%"}]
[null,{"v":1.0880484280069322,"d":"108.8%"},{"v":1.0647796769507272,"d":"106.5%"}]
[null,{"v":1.0506816218350274,"d":"105.1%"},{"v":1.1233688728178886,"d":"112.3%"}]
[null,{"v":1.0119937053144379,"d":"101.2%"},{"v":1.0422613794664044,"d":"104.2%"}]
[null,{"v":0.9014973881182453,"d":"90.1%"},{"v":0.9363786698763586,"d":"93.6%"}]
[null,{"v":0.9448409445625731,"d":"94.5%"},{"v":1.0222994487140225,"d":"102.2%"}]
[null,{"v":0.939912018515848,"d":"94.0%"},{"v":0.9635088981841192,"d":"96.4%"}]
[null,{"v":1.0119326556473336,"d":"101.2%"},{"v":0.9741927178300681,"d":"97.4%"}]
[null,{"v":0.9593228022684906,"d":"95.9%"},{"v":0.9502684817798024,"d":"95.0%"}]
[null,{"v":1.0249093331707417,"d":"102.5%"},{"v":1.0481668324424875,"d":"104.8%"}]
[null,{"v":1.011241920640334,"d":"101.1%"},{"v":0.9333357428559266,"d":"93.3%"}]
[null,{"v":1.0112474241949536,"d":"101.1%"},{"v":1.0230523311689306,"d":"102.3%"}]
[null,{"v":0.9424223601666991,"d":"94.2%"},{"v":0.9161549652049984,"d":"91.6%"}]
[null,{"v":0.8884070230397124,"d":"88.8%"},{"v":0.8716841512099016,"d":"87.2%"}]
[null,{"v":1.014182112616401,"d":"101.4%"},{"v":1.032368183545775,"d":"103.2%"}]
[null,{"v":0.9936728021595427,"d":"99.4%"},{"v":1.0179471817509345,"d":"101.8%"}]
[null,{"v":1.0091040923976122,"d":"100.9%"},{"v":0.9828678866009454,"d":"98.3%"}]
[null,{"v":1.0482137646611478,"d":"104.8%"},{"v":1.0496011581581852,"d":"105.0%"}]
[null,{"v":1.0242350199315913,"d":"102.4%"},{"v":1.0353863637481726,"d":"103.5%"}]
[null,{"v":1.0249385335630046,"d":"102.5%"},{"v":0.9867235772504305,"d":"98.7%"}]
[null,{"v":1.0136237455224777,"d":"101.4%"},{"v":0.9752517951234048,"d":"97.5%"}]
[null,{"v":0.9653063807410712,"d":"96.5%"},{"v":1.0012284562940734,"d":"100.1%"}]
[null,{"v":1.0591578227108946,"d":"105.9%"},{"v":1.070608034739432,"d":"107.1%"}]
[null,{"v":1.041187495500122,"d":"104.1%"},{"v":1.031411788482372,"d":"103.1%"}]
[null,{"v":1.0000180638964196,"d":"100.0%"},{"v":1.0096030712031845,"d":"101.0%"}]
[null,{"v":0.9933641783105704,"d":"99.3%"},{"v":0.9725813801365911,"d":"97.3%"}]
[null,{"v":1.0134789634373014,"d":"101.3%"},{"v":1.0162496946194002,"d":"101.6%"}]
[null,{"v":1.0068645134254353,"d":"100.7%"},{"v":1.059750284164266,"d":"106.0%"}]
[null,{"v":1.0117048223152694,"d":"101.2%"},{"v":1.067068922264285,"d":"106.7%"}]
[null,{"v":0.9650341162788572,"d":"96.5%"},{"v":0.9627814022017941,"d":"96.3%"}]
[null,{"v":1.0362665631360848,"d":"103.6%"},{"v":1.0012572649795979,"d":"100.1%"}]
[null,{"v":0.9974857760216457,"d":"99.7%"},{"v":0.9870394762112917,"d":"98.7%"}]
[null,{"v":0.9685559925529781,"d":"96.9%"},{"v":0.951197685871112,"d":"95.1%"}]
[null,{"v":1.0821138831937924,"d":"108.2%"},{"v":1.0617229331500122,"d":"106.2%"}]
[null,{"v":1.0103876112352537,"d":"101.0%"},{"v":0.9387040903394855,"d":"93.9%"}]
[null,{"v":1.088985729697485,"d":"108.9%"},{"v":1.0738501580294688,"d":"107.4%"}]
[null,{"v":1.0292854465172143,"d":"102.9%"},{"v":0.9607323505790716,"d":"96.1%"}]
[null,{"v":1.085316184827381,"d":"108.5%"},{"v":1.1021487558713823,"d":"110.2%"}]
[null,{"v":0.9688411555635664,"d":"96.9%"},{"v":0.9753834212568627,"d":"97.5%"}]
[null,{"v":1.0486739705390726,"d":"104.9%"},{"v":1.146143801219688,"d":"114.6%"}]
[null,{"v":0.9119969572131976,"d":"91.2%"},{"v":0.9525934622517664,"d":"95.3%"}]
[null,{"v":0.9660034375202851,"d":"96.6%"},{"v":1.0033283814794607,"d":"100.3%"}]
[null,{"v":1.0309962354916822,"d":"103.1%"},{"v":1.000873220004278,"d":"100.1%"}]
[null,{"v":0.9670416681101326,"d":"96.7%"},{"v":0.9690976218231712,"d":"96.9%"}]
[null,{"v":0.926448577162812,"d":"92.6%"},{"v":0.9051614551405537,"d":"90.5%"}]
[null,{"v":0.9422142249264428,"d":"94.2%"},{"v":0.936733900321903,"d":"93.7%"}]
[null,{"v":0.9323136845352368,"d":"93.2%"},{"v":0.9655335041016992,"d":"96.6%"}]
[null,{"v":1.0351518202778431,"d":"103.5%"},{"v":1.0106427042860118,"d":"101.1%"}]
[null,{"v":0.9854092081423571,"d":"98.5%"},{"v":1.007839107748138,"d":"100.8%"}]
[null,{"v":1.0427931895967886,"d":"104.3%"},{"v":1.0577489657490975,"d":"105.8%"}]
[null,{"v":0.9838651733675948,"d":"98.4%"},{"v":0.9716285328622604,"d":"97.2%"}]