{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Sheet1","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":761,"n_cols":8,"rows_kept":761,"cut":false,"hidden":false,"merged":[]}
[null,null,"As of:",null,"Cash Balance History","Debt History","Net of Cash and Debt","As of:"]
[null,"Equity",{"$f":"NOW()","v":"2011-12-08T22:26:14.540"},null,1234.69,5200,{"$f":"E2-F2","v":-3965.31},"2011-12-08T16:41:30.400"]
[null,"Wells Fargo Checking Account Balance",1234.69,null,1234.69,5199.5300000000007,{"$f":"E3-F3","v":-3964.8400000000006},"2011-12-08T19:59:24.460"]
[null,"Debt",null,null,1234.69,5199.5300000000007,{"$f":"E4-F4","v":-3964.8400000000006},"2011-12-08T22:26:12.420"]
[null,"AAA CC Balance",4473.7700000000004]
[null,"Wescom CC Balance",725.76]
[null,"Total",{"$f":"SUM(C5:C6)","v":5199.5300000000007}]
[]
["Date of Pay Off*:","2029-08-08"]
["Months to Pay Off*:",213]
["*Assuming Minimum Payments"]
["Debt Pay Off Schedule:","AAA CC","Wescom CC"]
["2011-12-08",{"$f":"IF(((C5*0.39)/12)>25,(C5+((C5*0.26)/12))-((C5*0.39)/12),(C5+((C5*0.26)/12))-25)","v":4425.3041583333334},{"$f":"IF(((C6*0.39)/12)>25,(C6+((C6*0.26)/12))-((C6*0.39)/12),(C6+((C6*0.26)/12))-25)","v":716.48479999999995}]
["2012-01-08",{"$f":"IF(((B13*0.39)/12)>25,(B13+((B13*0.26)/12))-((B13*0.39)/12),(B13+((B13*0.26)/12))-25)","v":4377.3633632847223},{"$f":"IF(((C13*0.39)/12)>25,(C13+((C13*0.26)/12))-((C13*0.39)/12),(C13+((C13*0.26)/12))-25)","v":707.00863733333324}]
["2012-02-08",{"$f":"IF(((B14*0.39)/12)>25,(B14+((B14*0.26)/12))-((B14*0.39)/12),(B14+((B14*0.26)/12))-25)","v":4329.9419268491374},{"$f":"IF(((C14*0.39)/12)>25,(C14+((C14*0.26)/12))-((C14*0.39)/12),(C14+((C14*0.26)/12))-25)","v":697.32715780888884}]
["2012-03-08",{"$f":"IF(((B15*0.39)/12)>25,(B15+((B15*0.26)/12))-((B15*0.39)/12),(B15+((B15*0.26)/12))-25)","v":4283.0342226416051},{"$f":"IF(((C15*0.39)/12)>25,(C15+((C15*0.26)/12))-((C15*0.39)/12),(C15+((C15*0.26)/12))-25)","v":687.43591289474807}]
["2012-04-08",{"$f":"IF(((B16*0.39)/12)>25,(B16+((B16*0.26)/12))-((B16*0.39)/12),(B16+((B16*0.26)/12))-25)","v":4236.6346852296547},{"$f":"IF(((C16*0.39)/12)>25,(C16+((C16*0.26)/12))-((C16*0.39)/12),(C16+((C16*0.26)/12))-25)","v":677.33035767413423}]
["2012-05-08",{"$f":"IF(((B17*0.39)/12)>25,(B17+((B17*0.26)/12))-((B17*0.39)/12),(B17+((B17*0.26)/12))-25)","v":4190.7378094730002},{"$f":"IF(((C17*0.39)/12)>25,(C17+((C17*0.26)/12))-((C17*0.39)/12),(C17+((C17*0.26)/12))-25)","v":667.00584875707386}]
["2012-06-08",{"$f":"IF(((B18*0.39)/12)>25,(B18+((B18*0.26)/12))-((B18*0.39)/12),(B18+((B18*0.26)/12))-25)","v":4145.3381498703757},{"$f":"IF(((C18*0.39)/12)>25,(C18+((C18*0.26)/12))-((C18*0.39)/12),(C18+((C18*0.26)/12))-25)","v":656.45764214681049}]
["2012-07-08",{"$f":"IF(((B19*0.39)/12)>25,(B19+((B19*0.26)/12))-((B19*0.39)/12),(B19+((B19*0.26)/12))-25)","v":4100.4303199134465},{"$f":"IF(((C19*0.39)/12)>25,(C19+((C19*0.26)/12))-((C19*0.39)/12),(C19+((C19*0.26)/12))-25)","v":645.68089105999138}]
["2012-08-08",{"$f":"IF(((B20*0.39)/12)>25,(B20+((B20*0.26)/12))-((B20*0.39)/12),(B20+((B20*0.26)/12))-25)","v":4056.0089914477176},{"$f":"IF(((C20*0.39)/12)>25,(C20+((C20*0.26)/12))-((C20*0.39)/12),(C20+((C20*0.26)/12))-25)","v":634.67064369962452}]
["2012-09-08",{"$f":"IF(((B21*0.39)/12)>25,(B21+((B21*0.26)/12))-((B21*0.39)/12),(B21+((B21*0.26)/12))-25)","v":4012.068894040367},{"$f":"IF(((C21*0.39)/12)>25,(C21+((C21*0.26)/12))-((C21*0.39)/12),(C21+((C21*0.26)/12))-25)","v":623.42184097978304}]
["2012-10-08",{"$f":"IF(((B22*0.39)/12)>25,(B22+((B22*0.26)/12))-((B22*0.39)/12),(B22+((B22*0.26)/12))-25)","v":3968.6048143549297},{"$f":"IF(((C22*0.39)/12)>25,(C22+((C22*0.26)/12))-((C22*0.39)/12),(C22+((C22*0.26)/12))-25)","v":611.92931420101172}]
["2012-11-08",{"$f":"IF(((B23*0.39)/12)>25,(B23+((B23*0.26)/12))-((B23*0.39)/12),(B23+((B23*0.26)/12))-25)","v":3925.6115955327514},{"$f":"IF(((C23*0.39)/12)>25,(C23+((C23*0.26)/12))-((C23*0.39)/12),(C23+((C23*0.26)/12))-25)","v":600.18778267536698}]
["2012-12-08",{"$f":"IF(((B24*0.39)/12)>25,(B24+((B24*0.26)/12))-((B24*0.39)/12),(B24+((B24*0.26)/12))-25)","v":3883.0841365811466},{"$f":"IF(((C24*0.39)/12)>25,(C24+((C24*0.26)/12))-((C24*0.39)/12),(C24+((C24*0.26)/12))-25)","v":588.19185129999994}]
["2013-01-08",{"$f":"IF(((B25*0.39)/12)>25,(B25+((B25*0.26)/12))-((B25*0.39)/12),(B25+((B25*0.26)/12))-25)","v":3841.0173917681841},{"$f":"IF(((C25*0.39)/12)>25,(C25+((C25*0.26)/12))-((C25*0.39)/12),(C25+((C25*0.26)/12))-25)","v":575.93600807816665}]
["2013-02-08",{"$f":"IF(((B26*0.39)/12)>25,(B26+((B26*0.26)/12))-((B26*0.39)/12),(B26+((B26*0.26)/12))-25)","v":3799.4063700240285},{"$f":"IF(((C26*0.39)/12)>25,(C26+((C26*0.26)/12))-((C26*0.39)/12),(C26+((C26*0.26)/12))-25)","v":563.41462158652689}]
["2013-03-08",{"$f":"IF(((B27*0.39)/12)>25,(B27+((B27*0.26)/12))-((B27*0.39)/12),(B27+((B27*0.26)/12))-25)","v":3758.2461343487685},{"$f":"IF(((C27*0.39)/12)>25,(C27+((C27*0.26)/12))-((C27*0.39)/12),(C27+((C27*0.26)/12))-25)","v":550.62193838756832}]
["2013-04-08",{"$f":"IF(((B28*0.39)/12)>25,(B28+((B28*0.26)/12))-((B28*0.39)/12),(B28+((B28*0.26)/12))-25)","v":3717.5318012266566},{"$f":"IF(((C28*0.39)/12)>25,(C28+((C28*0.26)/12))-((C28*0.39)/12),(C28+((C28*0.26)/12))-25)","v":537.55208038596561}]
["2013-05-08",{"$f":"IF(((B29*0.39)/12)>25,(B29+((B29*0.26)/12))-((B29*0.39)/12),(B29+((B29*0.26)/12))-25)","v":3677.258540046701},{"$f":"IF(((C29*0.39)/12)>25,(C29+((C29*0.26)/12))-((C29*0.39)/12),(C29+((C29*0.26)/12))-25)","v":524.19904212766153}]
["2013-06-08",{"$f":"IF(((B30*0.39)/12)>25,(B30+((B30*0.26)/12))-((B30*0.39)/12),(B30+((B30*0.26)/12))-25)","v":3637.4215725295285},{"$f":"IF(((C30*0.39)/12)>25,(C30+((C30*0.26)/12))-((C30*0.39)/12),(C30+((C30*0.26)/12))-25)","v":510.5566880404275}]
["2013-07-08",{"$f":"IF(((B31*0.39)/12)>25,(B31+((B31*0.26)/12))-((B31*0.39)/12),(B31+((B31*0.26)/12))-25)","v":3598.0161721604586},{"$f":"IF(((C31*0.39)/12)>25,(C31+((C31*0.26)/12))-((C31*0.39)/12),(C31+((C31*0.26)/12))-25)","v":496.61874961463673}]
["2013-08-08",{"$f":"IF(((B32*0.39)/12)>25,(B32+((B32*0.26)/12))-((B32*0.39)/12),(B32+((B32*0.26)/12))-25)","v":3559.0376636287201},{"$f":"IF(((C32*0.39)/12)>25,(C32+((C32*0.26)/12))-((C32*0.39)/12),(C32+((C32*0.26)/12))-25)","v":482.37882252295384}]
["2013-09-08",{"$f":"IF(((B33*0.39)/12)>25,(B33+((B33*0.26)/12))-((B33*0.39)/12),(B33+((B33*0.26)/12))-25)","v":3520.4814222727423},{"$f":"IF(((C33*0.39)/12)>25,(C33+((C33*0.26)/12))-((C33*0.39)/12),(C33+((C33*0.26)/12))-25)","v":467.83036367761787}]
["2013-10-08",{"$f":"IF(((B34*0.39)/12)>25,(B34+((B34*0.26)/12))-((B34*0.39)/12),(B34+((B34*0.26)/12))-25)","v":3482.3428735314542},{"$f":"IF(((C34*0.39)/12)>25,(C34+((C34*0.26)/12))-((C34*0.39)/12),(C34+((C34*0.26)/12))-25)","v":452.96668822396623}]
["2013-11-08",{"$f":"IF(((B35*0.39)/12)>25,(B35+((B35*0.26)/12))-((B35*0.39)/12),(B35+((B35*0.26)/12))-25)","v":3444.6174924015299},{"$f":"IF(((C35*0.39)/12)>25,(C35+((C35*0.26)/12))-((C35*0.39)/12),(C35+((C35*0.26)/12))-25)","v":437.78096646881886}]
["2013-12-08",{"$f":"IF(((B36*0.39)/12)>25,(B36+((B36*0.26)/12))-((B36*0.39)/12),(B36+((B36*0.26)/12))-25)","v":3407.3008029005132},{"$f":"IF(((C36*0.39)/12)>25,(C36+((C36*0.26)/12))-((C36*0.39)/12),(C36+((C36*0.26)/12))-25)","v":422.26622074230994}]
["2014-01-08",{"$f":"IF(((B37*0.39)/12)>25,(B37+((B37*0.26)/12))-((B37*0.39)/12),(B37+((B37*0.26)/12))-25)","v":3370.3883775357576},{"$f":"IF(((C37*0.39)/12)>25,(C37+((C37*0.26)/12))-((C37*0.39)/12),(C37+((C37*0.26)/12))-25)","v":406.41532219172666}]
["2014-02-08",{"$f":"IF(((B38*0.39)/12)>25,(B38+((B38*0.26)/12))-((B38*0.39)/12),(B38+((B38*0.26)/12))-25)","v":3333.8758367791206},{"$f":"IF(((C38*0.39)/12)>25,(C38+((C38*0.26)/12))-((C38*0.39)/12),(C38+((C38*0.26)/12))-25)","v":390.22098750588071}]
["2014-03-08",{"$f":"IF(((B39*0.39)/12)>25,(B39+((B39*0.26)/12))-((B39*0.39)/12),(B39+((B39*0.26)/12))-25)","v":3297.7588485473466},{"$f":"IF(((C39*0.39)/12)>25,(C39+((C39*0.26)/12))-((C39*0.39)/12),(C39+((C39*0.26)/12))-25)","v":373.67577556850813}]
["2014-04-08",{"$f":"IF(((B40*0.39)/12)>25,(B40+((B40*0.26)/12))-((B40*0.39)/12),(B40+((B40*0.26)/12))-25)","v":3262.0331276880838},{"$f":"IF(((C40*0.39)/12)>25,(C40+((C40*0.26)/12))-((C40*0.39)/12),(C40+((C40*0.26)/12))-25)","v":356.77208403915915}]
["2014-05-08",{"$f":"IF(((B41*0.39)/12)>25,(B41+((B41*0.26)/12))-((B41*0.39)/12),(B41+((B41*0.26)/12))-25)","v":3226.6944354714633},{"$f":"IF(((C41*0.39)/12)>25,(C41+((C41*0.26)/12))-((C41*0.39)/12),(C41+((C41*0.26)/12))-25)","v":339.5021458600076}]
["2014-06-08",{"$f":"IF(((B42*0.39)/12)>25,(B42+((B42*0.26)/12))-((B42*0.39)/12),(B42+((B42*0.26)/12))-25)","v":3191.7385790871895},{"$f":"IF(((C42*0.39)/12)>25,(C42+((C42*0.26)/12))-((C42*0.39)/12),(C42+((C42*0.26)/12))-25)","v":321.85802568697443}]
["2014-07-08",{"$f":"IF(((B43*0.39)/12)>25,(B43+((B43*0.26)/12))-((B43*0.39)/12),(B43+((B43*0.26)/12))-25)","v":3157.1614111470781},{"$f":"IF(((C43*0.39)/12)>25,(C43+((C43*0.26)/12))-((C43*0.39)/12),(C43+((C43*0.26)/12))-25)","v":303.83161624352556}]
["2014-08-08",{"$f":"IF(((B44*0.39)/12)>25,(B44+((B44*0.26)/12))-((B44*0.39)/12),(B44+((B44*0.26)/12))-25)","v":3122.9588291929849},{"$f":"IF(((C44*0.39)/12)>25,(C44+((C44*0.26)/12))-((C44*0.39)/12),(C44+((C44*0.26)/12))-25)","v":285.41463459546861}]
["2014-09-08",{"$f":"IF(((B45*0.39)/12)>25,(B45+((B45*0.26)/12))-((B45*0.39)/12),(B45+((B45*0.26)/12))-25)","v":3089.1267752100607},{"$f":"IF(((C45*0.39)/12)>25,(C45+((C45*0.26)/12))-((C45*0.39)/12),(C45+((C45*0.26)/12))-25)","v":266.5986183450371}]
["2014-10-08",{"$f":"IF(((B46*0.39)/12)>25,(B46+((B46*0.26)/12))-((B46*0.39)/12),(B46+((B46*0.26)/12))-25)","v":3055.661235145285},{"$f":"IF(((C46*0.39)/12)>25,(C46+((C46*0.26)/12))-((C46*0.39)/12),(C46+((C46*0.26)/12))-25)","v":247.37492174251292}]
["2014-11-08",{"$f":"IF(((B47*0.39)/12)>25,(B47+((B47*0.26)/12))-((B47*0.39)/12),(B47+((B47*0.26)/12))-25)","v":3022.5582384312111},{"$f":"IF(((C47*0.39)/12)>25,(C47+((C47*0.26)/12))-((C47*0.39)/12),(C47+((C47*0.26)/12))-25)","v":227.73471171360072}]
["2014-12-08",{"$f":"IF(((B48*0.39)/12)>25,(B48+((B48*0.26)/12))-((B48*0.39)/12),(B48+((B48*0.26)/12))-25)","v":2989.8138575148728},{"$f":"IF(((C48*0.39)/12)>25,(C48+((C48*0.26)/12))-((C48*0.39)/12),(C48+((C48*0.26)/12))-25)","v":207.66896380072873}]
["2015-01-08",{"$f":"IF(((B49*0.39)/12)>25,(B49+((B49*0.26)/12))-((B49*0.39)/12),(B49+((B49*0.26)/12))-25)","v":2957.4242073917953},{"$f":"IF(((C49*0.39)/12)>25,(C49+((C49*0.26)/12))-((C49*0.39)/12),(C49+((C49*0.26)/12))-25)","v":187.16845801641119}]
["2015-02-08",{"$f":"IF(((B50*0.39)/12)>25,(B50+((B50*0.26)/12))-((B50*0.39)/12),(B50+((B50*0.26)/12))-25)","v":2925.3854451450511},{"$f":"IF(((C50*0.39)/12)>25,(C50+((C50*0.26)/12))-((C50*0.39)/12),(C50+((C50*0.26)/12))-25)","v":166.22377460676677}]
["2015-03-08",{"$f":"IF(((B51*0.39)/12)>25,(B51+((B51*0.26)/12))-((B51*0.39)/12),(B51+((B51*0.26)/12))-25)","v":2893.6937694893131},{"$f":"IF(((C51*0.39)/12)>25,(C51+((C51*0.26)/12))-((C51*0.39)/12),(C51+((C51*0.26)/12))-25)","v":144.82528972324673}]
["2015-04-08",{"$f":"IF(((B52*0.39)/12)>25,(B52+((B52*0.26)/12))-((B52*0.39)/12),(B52+((B52*0.26)/12))-25)","v":2862.3454203198457},{"$f":"IF(((C52*0.39)/12)>25,(C52+((C52*0.26)/12))-((C52*0.39)/12),(C52+((C52*0.26)/12))-25)","v":122.96317100058374}]
["2015-05-08",{"$f":"IF(((B53*0.39)/12)>25,(B53+((B53*0.26)/12))-((B53*0.39)/12),(B53+((B53*0.26)/12))-25)","v":2831.3366782663811},{"$f":"IF(((C53*0.39)/12)>25,(C53+((C53*0.26)/12))-((C53*0.39)/12),(C53+((C53*0.26)/12))-25)","v":100.62737303892972}]
["2015-06-08",{"$f":"IF(((B54*0.39)/12)>25,(B54+((B54*0.26)/12))-((B54*0.39)/12),(B54+((B54*0.26)/12))-25)","v":2800.6638642518283},{"$f":"IF(((C54*0.39)/12)>25,(C54+((C54*0.26)/12))-((C54*0.39)/12),(C54+((C54*0.26)/12))-25)","v":77.807632788106531}]
["2015-07-08",{"$f":"IF(((B55*0.39)/12)>25,(B55+((B55*0.26)/12))-((B55*0.39)/12),(B55+((B55*0.26)/12))-25)","v":2770.3233390557666},{"$f":"IF(((C55*0.39)/12)>25,(C55+((C55*0.26)/12))-((C55*0.39)/12),(C55+((C55*0.26)/12))-25)","v":54.49346483184884}]
["2015-08-08",{"$f":"IF(((B56*0.39)/12)>25,(B56+((B56*0.26)/12))-((B56*0.39)/12),(B56+((B56*0.26)/12))-25)","v":2740.3115028826624},{"$f":"IF(((C56*0.39)/12)>25,(C56+((C56*0.26)/12))-((C56*0.39)/12),(C56+((C56*0.26)/12))-25)","v":30.674156569872231}]
["2015-09-08",{"$f":"IF(((B57*0.39)/12)>25,(B57+((B57*0.26)/12))-((B57*0.39)/12),(B57+((B57*0.26)/12))-25)","v":2710.6247949347667},{"$f":"IF(((C57*0.39)/12)>25,(C57+((C57*0.26)/12))-((C57*0.39)/12),(C57+((C57*0.26)/12))-25)","v":6.3387632955527948}]
["2015-10-08",{"$f":"IF(((B58*0.39)/12)>25,(B58+((B58*0.26)/12))-((B58*0.39)/12),(B58+((B58*0.26)/12))-25)","v":2681.2596929896399},{"$f":"IF(((C58*0.39)/12)>25,(C58+((C58*0.26)/12))-((C58*0.39)/12),(C58+((C58*0.26)/12))-25)","v":-18.523896833043562}]
["2015-11-08",{"$f":"IF(((B59*0.39)/12)>25,(B59+((B59*0.26)/12))-((B59*0.39)/12),(B59+((B59*0.26)/12))-25)","v":2652.212712982252}]
["2015-12-08",{"$f":"IF(((B60*0.39)/12)>25,(B60+((B60*0.26)/12))-((B60*0.39)/12),(B60+((B60*0.26)/12))-25)","v":2623.4804085916107}]
["2016-01-08",{"$f":"IF(((B61*0.39)/12)>25,(B61+((B61*0.26)/12))-((B61*0.39)/12),(B61+((B61*0.26)/12))-25)","v":2595.0593708318684}]
["2016-02-08",{"$f":"IF(((B62*0.39)/12)>25,(B62+((B62*0.26)/12))-((B62*0.39)/12),(B62+((B62*0.26)/12))-25)","v":2566.9462276478566}]
["2016-03-08",{"$f":"IF(((B63*0.39)/12)>25,(B63+((B63*0.26)/12))-((B63*0.39)/12),(B63+((B63*0.26)/12))-25)","v":2539.137643515005}]
["2016-04-08",{"$f":"IF(((B64*0.39)/12)>25,(B64+((B64*0.26)/12))-((B64*0.39)/12),(B64+((B64*0.26)/12))-25)","v":2511.6303190435929}]
["2016-05-08",{"$f":"IF(((B65*0.39)/12)>25,(B65+((B65*0.26)/12))-((B65*0.39)/12),(B65+((B65*0.26)/12))-25)","v":2484.4209905872876}]
["2016-06-08",{"$f":"IF(((B66*0.39)/12)>25,(B66+((B66*0.26)/12))-((B66*0.39)/12),(B66+((B66*0.26)/12))-25)","v":2457.5064298559255}]
["2016-07-08",{"$f":"IF(((B67*0.39)/12)>25,(B67+((B67*0.26)/12))-((B67*0.39)/12),(B67+((B67*0.26)/12))-25)","v":2430.8834435324861}]
["2016-08-08",{"$f":"IF(((B68*0.39)/12)>25,(B68+((B68*0.26)/12))-((B68*0.39)/12),(B68+((B68*0.26)/12))-25)","v":2404.5488728942173}]
["2016-09-08",{"$f":"IF(((B69*0.39)/12)>25,(B69+((B69*0.26)/12))-((B69*0.39)/12),(B69+((B69*0.26)/12))-25)","v":2378.4995934378635}]
["2016-10-08",{"$f":"IF(((B70*0.39)/12)>25,(B70+((B70*0.26)/12))-((B70*0.39)/12),(B70+((B70*0.26)/12))-25)","v":2352.7325145089535}]
["2016-11-08",{"$f":"IF(((B71*0.39)/12)>25,(B71+((B71*0.26)/12))-((B71*0.39)/12),(B71+((B71*0.26)/12))-25)","v":2327.2445789351063}]
["2016-12-08",{"$f":"IF(((B72*0.39)/12)>25,(B72+((B72*0.26)/12))-((B72*0.39)/12),(B72+((B72*0.26)/12))-25)","v":2302.0327626633093}]
["2017-01-08",{"$f":"IF(((B73*0.39)/12)>25,(B73+((B73*0.26)/12))-((B73*0.39)/12),(B73+((B73*0.26)/12))-25)","v":2277.0940744011236}]
["2017-02-08",{"$f":"IF(((B74*0.39)/12)>25,(B74+((B74*0.26)/12))-((B74*0.39)/12),(B74+((B74*0.26)/12))-25)","v":2252.4255552617783}]
["2017-03-08",{"$f":"IF(((B75*0.39)/12)>25,(B75+((B75*0.26)/12))-((B75*0.39)/12),(B75+((B75*0.26)/12))-25)","v":2228.0242784131092}]
["2017-04-08",{"$f":"IF(((B76*0.39)/12)>25,(B76+((B76*0.26)/12))-((B76*0.39)/12),(B76+((B76*0.26)/12))-25)","v":2203.8873487303003}]
["2017-05-08",{"$f":"IF(((B77*0.39)/12)>25,(B77+((B77*0.26)/12))-((B77*0.39)/12),(B77+((B77*0.26)/12))-25)","v":2180.0119024523888}]
["2017-06-08",{"$f":"IF(((B78*0.39)/12)>25,(B78+((B78*0.26)/12))-((B78*0.39)/12),(B78+((B78*0.26)/12))-25)","v":2156.3951068424881}]
["2017-07-08",{"$f":"IF(((B79*0.39)/12)>25,(B79+((B79*0.26)/12))-((B79*0.39)/12),(B79+((B79*0.26)/12))-25)","v":2133.0341598516943}]
["2017-08-08",{"$f":"IF(((B80*0.39)/12)>25,(B80+((B80*0.26)/12))-((B80*0.39)/12),(B80+((B80*0.26)/12))-25)","v":2109.9262897866342}]
["2017-09-08",{"$f":"IF(((B81*0.39)/12)>25,(B81+((B81*0.26)/12))-((B81*0.39)/12),(B81+((B81*0.26)/12))-25)","v":2087.0687549806125}]
["2017-10-08",{"$f":"IF(((B82*0.39)/12)>25,(B82+((B82*0.26)/12))-((B82*0.39)/12),(B82+((B82*0.26)/12))-25)","v":2064.4588434683224}]
["2017-11-08",{"$f":"IF(((B83*0.39)/12)>25,(B83+((B83*0.26)/12))-((B83*0.39)/12),(B83+((B83*0.26)/12))-25)","v":2042.093872664082}]
["2017-12-08",{"$f":"IF(((B84*0.39)/12)>25,(B84+((B84*0.26)/12))-((B84*0.39)/12),(B84+((B84*0.26)/12))-25)","v":2019.9711890435547}]
["2018-01-08",{"$f":"IF(((B85*0.39)/12)>25,(B85+((B85*0.26)/12))-((B85*0.39)/12),(B85+((B85*0.26)/12))-25)","v":1998.0881678289163}]
["2018-02-08",{"$f":"IF(((B86*0.39)/12)>25,(B86+((B86*0.26)/12))-((B86*0.39)/12),(B86+((B86*0.26)/12))-25)","v":1976.4422126774364}]
["2018-03-08",{"$f":"IF(((B87*0.39)/12)>25,(B87+((B87*0.26)/12))-((B87*0.39)/12),(B87+((B87*0.26)/12))-25)","v":1955.0307553734308}]
["2018-04-08",{"$f":"IF(((B88*0.39)/12)>25,(B88+((B88*0.26)/12))-((B88*0.39)/12),(B88+((B88*0.26)/12))-25)","v":1933.851255523552}]
["2018-05-08",{"$f":"IF(((B89*0.39)/12)>25,(B89+((B89*0.26)/12))-((B89*0.39)/12),(B89+((B89*0.26)/12))-25)","v":1912.9012002553802}]
["2018-06-08",{"$f":"IF(((B90*0.39)/12)>25,(B90+((B90*0.26)/12))-((B90*0.39)/12),(B90+((B90*0.26)/12))-25)","v":1892.1781039192804}]
["2018-07-08",{"$f":"IF(((B91*0.39)/12)>25,(B91+((B91*0.26)/12))-((B91*0.39)/12),(B91+((B91*0.26)/12))-25)","v":1871.6795077934883}]
["2018-08-08",{"$f":"IF(((B92*0.39)/12)>25,(B92+((B92*0.26)/12))-((B92*0.39)/12),(B92+((B92*0.26)/12))-25)","v":1851.4029797923922}]
["2018-09-08",{"$f":"IF(((B93*0.39)/12)>25,(B93+((B93*0.26)/12))-((B93*0.39)/12),(B93+((B93*0.26)/12))-25)","v":1831.3461141779746}]
["2018-10-08",{"$f":"IF(((B94*0.39)/12)>25,(B94+((B94*0.26)/12))-((B94*0.39)/12),(B94+((B94*0.26)/12))-25)","v":1811.50653127438}]
["2018-11-08",{"$f":"IF(((B95*0.39)/12)>25,(B95+((B95*0.26)/12))-((B95*0.39)/12),(B95+((B95*0.26)/12))-25)","v":1791.8818771855742}]
["2018-12-08",{"$f":"IF(((B96*0.39)/12)>25,(B96+((B96*0.26)/12))-((B96*0.39)/12),(B96+((B96*0.26)/12))-25)","v":1772.469823516064}]
["2019-01-08",{"$f":"IF(((B97*0.39)/12)>25,(B97+((B97*0.26)/12))-((B97*0.39)/12),(B97+((B97*0.26)/12))-25)","v":1753.2680670946402}]
["2019-02-08",{"$f":"IF(((B98*0.39)/12)>25,(B98+((B98*0.26)/12))-((B98*0.39)/12),(B98+((B98*0.26)/12))-25)","v":1734.274329701115}]
["2019-03-08",{"$f":"IF(((B99*0.39)/12)>25,(B99+((B99*0.26)/12))-((B99*0.39)/12),(B99+((B99*0.26)/12))-25)","v":1715.4863577960195}]
["2019-04-08",{"$f":"IF(((B100*0.39)/12)>25,(B100+((B100*0.26)/12))-((B100*0.39)/12),(B100+((B100*0.26)/12))-25)","v":1696.9019222532293}]
["2019-05-08",{"$f":"IF(((B101*0.39)/12)>25,(B101+((B101*0.26)/12))-((B101*0.39)/12),(B101+((B101*0.26)/12))-25)","v":1678.518818095486}]
["2019-06-08",{"$f":"IF(((B102*0.39)/12)>25,(B102+((B102*0.26)/12))-((B102*0.39)/12),(B102+((B102*0.26)/12))-25)","v":1660.3348642327849}]
["2019-07-08",{"$f":"IF(((B103*0.39)/12)>25,(B103+((B103*0.26)/12))-((B103*0.39)/12),(B103+((B103*0.26)/12))-25)","v":1642.3479032035964}]
["2019-08-08",{"$f":"IF(((B104*0.39)/12)>25,(B104+((B104*0.26)/12))-((B104*0.39)/12),(B104+((B104*0.26)/12))-25)","v":1624.5558009188908}]
["2019-09-08",{"$f":"IF(((B105*0.39)/12)>25,(B105+((B105*0.26)/12))-((B105*0.39)/12),(B105+((B105*0.26)/12))-25)","v":1606.9564464089362}]
["2019-10-08",{"$f":"IF(((B106*0.39)/12)>25,(B106+((B106*0.26)/12))-((B106*0.39)/12),(B106+((B106*0.26)/12))-25)","v":1589.5477515728396}]
["2019-11-08",{"$f":"IF(((B107*0.39)/12)>25,(B107+((B107*0.26)/12))-((B107*0.39)/12),(B107+((B107*0.26)/12))-25)","v":1572.3276509308007}]
["2019-12-08",{"$f":"IF(((B108*0.39)/12)>25,(B108+((B108*0.26)/12))-((B108*0.39)/12),(B108+((B108*0.26)/12))-25)","v":1555.2941013790503}]
["2020-01-08",{"$f":"IF(((B109*0.39)/12)>25,(B109+((B109*0.26)/12))-((B109*0.39)/12),(B109+((B109*0.26)/12))-25)","v":1538.4450819474439}]
["2020-02-08",{"$f":"IF(((B110*0.39)/12)>25,(B110+((B110*0.26)/12))-((B110*0.39)/12),(B110+((B110*0.26)/12))-25)","v":1521.7785935596798}]
["2020-03-08",{"$f":"IF(((B111*0.39)/12)>25,(B111+((B111*0.26)/12))-((B111*0.39)/12),(B111+((B111*0.26)/12))-25)","v":1505.2926587961167}]
["2020-04-08",{"$f":"IF(((B112*0.39)/12)>25,(B112+((B112*0.26)/12))-((B112*0.39)/12),(B112+((B112*0.26)/12))-25)","v":1488.9853216591587}]
["2020-05-08",{"$f":"IF(((B113*0.39)/12)>25,(B113+((B113*0.26)/12))-((B113*0.39)/12),(B113+((B113*0.26)/12))-25)","v":1472.8546473411845}]
["2020-06-08",{"$f":"IF(((B114*0.39)/12)>25,(B114+((B114*0.26)/12))-((B114*0.39)/12),(B114+((B114*0.26)/12))-25)","v":1456.8987219949884}]
["2020-07-08",{"$f":"IF(((B115*0.39)/12)>25,(B115+((B115*0.26)/12))-((B115*0.39)/12),(B115+((B115*0.26)/12))-25)","v":1441.1156525067092}]
["2020-08-08",{"$f":"IF(((B116*0.39)/12)>25,(B116+((B116*0.26)/12))-((B116*0.39)/12),(B116+((B116*0.26)/12))-25)","v":1425.5035662712198}]
["2020-09-08",{"$f":"IF(((B117*0.39)/12)>25,(B117+((B117*0.26)/12))-((B117*0.39)/12),(B117+((B117*0.26)/12))-25)","v":1410.0606109699484}]
["2020-10-08",{"$f":"IF(((B118*0.39)/12)>25,(B118+((B118*0.26)/12))-((B118*0.39)/12),(B118+((B118*0.26)/12))-25)","v":1394.7849543511072}]
["2020-11-08",{"$f":"IF(((B119*0.39)/12)>25,(B119+((B119*0.26)/12))-((B119*0.39)/12),(B119+((B119*0.26)/12))-25)","v":1379.6747840123035}]
["2020-12-08",{"$f":"IF(((B120*0.39)/12)>25,(B120+((B120*0.26)/12))-((B120*0.39)/12),(B120+((B120*0.26)/12))-25)","v":1364.7283071855036}]
["2021-01-08",{"$f":"IF(((B121*0.39)/12)>25,(B121+((B121*0.26)/12))-((B121*0.39)/12),(B121+((B121*0.26)/12))-25)","v":1349.9437505243275}]
["2021-02-08",{"$f":"IF(((B122*0.39)/12)>25,(B122+((B122*0.26)/12))-((B122*0.39)/12),(B122+((B122*0.26)/12))-25)","v":1335.3193598936473}]
["2021-03-08",{"$f":"IF(((B123*0.39)/12)>25,(B123+((B123*0.26)/12))-((B123*0.39)/12),(B123+((B123*0.26)/12))-25)","v":1320.8534001614662}]
["2021-04-08",{"$f":"IF(((B124*0.39)/12)>25,(B124+((B124*0.26)/12))-((B124*0.39)/12),(B124+((B124*0.26)/12))-25)","v":1306.5441549930501}]
["2021-05-08",{"$f":"IF(((B125*0.39)/12)>25,(B125+((B125*0.26)/12))-((B125*0.39)/12),(B125+((B125*0.26)/12))-25)","v":1292.389926647292}]
["2021-06-08",{"$f":"IF(((B126*0.39)/12)>25,(B126+((B126*0.26)/12))-((B126*0.39)/12),(B126+((B126*0.26)/12))-25)","v":1278.3890357752796}]
["2021-07-08",{"$f":"IF(((B127*0.39)/12)>25,(B127+((B127*0.26)/12))-((B127*0.39)/12),(B127+((B127*0.26)/12))-25)","v":1264.5398212210473}]
["2021-08-08",{"$f":"IF(((B128*0.39)/12)>25,(B128+((B128*0.26)/12))-((B128*0.39)/12),(B128+((B128*0.26)/12))-25)","v":1250.8406398244861}]
["2021-09-08",{"$f":"IF(((B129*0.39)/12)>25,(B129+((B129*0.26)/12))-((B129*0.39)/12),(B129+((B129*0.26)/12))-25)","v":1237.2898662263874}]
["2021-10-08",{"$f":"IF(((B130*0.39)/12)>25,(B130+((B130*0.26)/12))-((B130*0.39)/12),(B130+((B130*0.26)/12))-25)","v":1223.8858926756016}]
["2021-11-08",{"$f":"IF(((B131*0.39)/12)>25,(B131+((B131*0.26)/12))-((B131*0.39)/12),(B131+((B131*0.26)/12))-25)","v":1210.6271288382827}]
["2021-12-08",{"$f":"IF(((B132*0.39)/12)>25,(B132+((B132*0.26)/12))-((B132*0.39)/12),(B132+((B132*0.26)/12))-25)","v":1197.5120016092012}]
["2022-01-08",{"$f":"IF(((B133*0.39)/12)>25,(B133+((B133*0.26)/12))-((B133*0.39)/12),(B133+((B133*0.26)/12))-25)","v":1184.5389549251015}]
["2022-02-08",{"$f":"IF(((B134*0.39)/12)>25,(B134+((B134*0.26)/12))-((B134*0.39)/12),(B134+((B134*0.26)/12))-25)","v":1171.7064495800796}]
["2022-03-08",{"$f":"IF(((B135*0.39)/12)>25,(B135+((B135*0.26)/12))-((B135*0.39)/12),(B135+((B135*0.26)/12))-25)","v":1159.0129630429622}]
["2022-04-08",{"$f":"IF(((B136*0.39)/12)>25,(B136+((B136*0.26)/12))-((B136*0.39)/12),(B136+((B136*0.26)/12))-25)","v":1146.4569892766633}]
["2022-05-08",{"$f":"IF(((B137*0.39)/12)>25,(B137+((B137*0.26)/12))-((B137*0.39)/12),(B137+((B137*0.26)/12))-25)","v":1134.0370385594995}]
["2022-06-08",{"$f":"IF(((B138*0.39)/12)>25,(B138+((B138*0.26)/12))-((B138*0.39)/12),(B138+((B138*0.26)/12))-25)","v":1121.7516373084381}]
["2022-07-08",{"$f":"IF(((B139*0.39)/12)>25,(B139+((B139*0.26)/12))-((B139*0.39)/12),(B139+((B139*0.26)/12))-25)","v":1109.5993279042634}]
["2022-08-08",{"$f":"IF(((B140*0.39)/12)>25,(B140+((B140*0.26)/12))-((B140*0.39)/12),(B140+((B140*0.26)/12))-25)","v":1097.578668518634}]
["2022-09-08",{"$f":"IF(((B141*0.39)/12)>25,(B141+((B141*0.26)/12))-((B141*0.39)/12),(B141+((B141*0.26)/12))-25)","v":1085.6882329430155}]
["2022-10-08",{"$f":"IF(((B142*0.39)/12)>25,(B142+((B142*0.26)/12))-((B142*0.39)/12),(B142+((B142*0.26)/12))-25)","v":1073.9266104194662}]
["2022-11-08",{"$f":"IF(((B143*0.39)/12)>25,(B143+((B143*0.26)/12))-((B143*0.39)/12),(B143+((B143*0.26)/12))-25)","v":1062.2924054732553}]
["2022-12-08",{"$f":"IF(((B144*0.39)/12)>25,(B144+((B144*0.26)/12))-((B144*0.39)/12),(B144+((B144*0.26)/12))-25)","v":1050.7842377472948}]
["2023-01-08",{"$f":"IF(((B145*0.39)/12)>25,(B145+((B145*0.26)/12))-((B145*0.39)/12),(B145+((B145*0.26)/12))-25)","v":1039.4007418383658}]
["2023-02-08",{"$f":"IF(((B146*0.39)/12)>25,(B146+((B146*0.26)/12))-((B146*0.39)/12),(B146+((B146*0.26)/12))-25)","v":1028.1405671351167}]
["2023-03-08",{"$f":"IF(((B147*0.39)/12)>25,(B147+((B147*0.26)/12))-((B147*0.39)/12),(B147+((B147*0.26)/12))-25)","v":1017.0023776578197}]
["2023-04-08",{"$f":"IF(((B148*0.39)/12)>25,(B148+((B148*0.26)/12))-((B148*0.39)/12),(B148+((B148*0.26)/12))-25)","v":1005.98485189986}]
["2023-05-08",{"$f":"IF(((B149*0.39)/12)>25,(B149+((B149*0.26)/12))-((B149*0.39)/12),(B149+((B149*0.26)/12))-25)","v":995.08668267094481}]
["2023-06-08",{"$f":"IF(((B150*0.39)/12)>25,(B150+((B150*0.26)/12))-((B150*0.39)/12),(B150+((B150*0.26)/12))-25)","v":984.30657694200954}]
["2023-07-08",{"$f":"IF(((B151*0.39)/12)>25,(B151+((B151*0.26)/12))-((B151*0.39)/12),(B151+((B151*0.26)/12))-25)","v":973.64325569180448}]
["2023-08-08",{"$f":"IF(((B152*0.39)/12)>25,(B152+((B152*0.26)/12))-((B152*0.39)/12),(B152+((B152*0.26)/12))-25)","v":963.09545375514324}]
["2023-09-08",{"$f":"IF(((B153*0.39)/12)>25,(B153+((B153*0.26)/12))-((B153*0.39)/12),(B153+((B153*0.26)/12))-25)","v":952.66191967279576}]
["2023-10-08",{"$f":"IF(((B154*0.39)/12)>25,(B154+((B154*0.26)/12))-((B154*0.39)/12),(B154+((B154*0.26)/12))-25)","v":942.34141554300709}]
["2023-11-08",{"$f":"IF(((B155*0.39)/12)>25,(B155+((B155*0.26)/12))-((B155*0.39)/12),(B155+((B155*0.26)/12))-25)","v":932.13271687462452}]
["2023-12-08",{"$f":"IF(((B156*0.39)/12)>25,(B156+((B156*0.26)/12))-((B156*0.39)/12),(B156+((B156*0.26)/12))-25)","v":922.03461244181608}]
["2024-01-08",{"$f":"IF(((B157*0.39)/12)>25,(B157+((B157*0.26)/12))-((B157*0.39)/12),(B157+((B157*0.26)/12))-25)","v":912.04590414036306}]
["2024-02-08",{"$f":"IF(((B158*0.39)/12)>25,(B158+((B158*0.26)/12))-((B158*0.39)/12),(B158+((B158*0.26)/12))-25)","v":902.1654068455091}]
["2024-03-08",{"$f":"IF(((B159*0.39)/12)>25,(B159+((B159*0.26)/12))-((B159*0.39)/12),(B159+((B159*0.26)/12))-25)","v":892.39194827134941}]
["2024-04-08",{"$f":"IF(((B160*0.39)/12)>25,(B160+((B160*0.26)/12))-((B160*0.39)/12),(B160+((B160*0.26)/12))-25)","v":882.72436883174316}]
["2024-05-08",{"$f":"IF(((B161*0.39)/12)>25,(B161+((B161*0.26)/12))-((B161*0.39)/12),(B161+((B161*0.26)/12))-25)","v":873.16152150273263}]
["2024-06-08",{"$f":"IF(((B162*0.39)/12)>25,(B162+((B162*0.26)/12))-((B162*0.39)/12),(B162+((B162*0.26)/12))-25)","v":863.70227168645306}]
["2024-07-08",{"$f":"IF(((B163*0.39)/12)>25,(B163+((B163*0.26)/12))-((B163*0.39)/12),(B163+((B163*0.26)/12))-25)","v":854.34549707651649}]
["2024-08-08",{"$f":"IF(((B164*0.39)/12)>25,(B164+((B164*0.26)/12))-((B164*0.39)/12),(B164+((B164*0.26)/12))-25)","v":845.0900875248542}]
["2024-09-08",{"$f":"IF(((B165*0.39)/12)>25,(B165+((B165*0.26)/12))-((B165*0.39)/12),(B165+((B165*0.26)/12))-25)","v":835.9349449100016}]
["2024-10-08",{"$f":"IF(((B166*0.39)/12)>25,(B166+((B166*0.26)/12))-((B166*0.39)/12),(B166+((B166*0.26)/12))-25)","v":826.8789830068099}]
["2024-11-08",{"$f":"IF(((B167*0.39)/12)>25,(B167+((B167*0.26)/12))-((B167*0.39)/12),(B167+((B167*0.26)/12))-25)","v":817.9211273575695}]
["2024-12-08",{"$f":"IF(((B168*0.39)/12)>25,(B168+((B168*0.26)/12))-((B168*0.39)/12),(B168+((B168*0.26)/12))-25)","v":809.06031514452911}]
["2025-01-08",{"$f":"IF(((B169*0.39)/12)>25,(B169+((B169*0.26)/12))-((B169*0.39)/12),(B169+((B169*0.26)/12))-25)","v":800.29549506379681}]
["2025-02-08",{"$f":"IF(((B170*0.39)/12)>25,(B170+((B170*0.26)/12))-((B170*0.39)/12),(B170+((B170*0.26)/12))-25)","v":791.62562720060566}]
["2025-03-08",{"$f":"IF(((B171*0.39)/12)>25,(B171+((B171*0.26)/12))-((B171*0.39)/12),(B171+((B171*0.26)/12))-25)","v":783.0496829059324}]
["2025-04-08",{"$f":"IF(((B172*0.39)/12)>25,(B172+((B172*0.26)/12))-((B172*0.39)/12),(B172+((B172*0.26)/12))-25)","v":774.56664467445148}]
["2025-05-08",{"$f":"IF(((B173*0.39)/12)>25,(B173+((B173*0.26)/12))-((B173*0.39)/12),(B173+((B173*0.26)/12))-25)","v":766.17550602381164}]
["2025-06-08",{"$f":"IF(((B174*0.39)/12)>25,(B174+((B174*0.26)/12))-((B174*0.39)/12),(B174+((B174*0.26)/12))-25)","v":757.77597532099423}]
["2025-07-08",{"$f":"IF(((B175*0.39)/12)>25,(B175+((B175*0.26)/12))-((B175*0.39)/12),(B175+((B175*0.26)/12))-25)","v":749.19445478628245}]
["2025-08-08",{"$f":"IF(((B176*0.39)/12)>25,(B176+((B176*0.26)/12))-((B176*0.39)/12),(B176+((B176*0.26)/12))-25)","v":740.42700130665185}]
["2025-09-08",{"$f":"IF(((B177*0.39)/12)>25,(B177+((B177*0.26)/12))-((B177*0.39)/12),(B177+((B177*0.26)/12))-25)","v":731.46958633496263}]
["2025-10-08",{"$f":"IF(((B178*0.39)/12)>25,(B178+((B178*0.26)/12))-((B178*0.39)/12),(B178+((B178*0.26)/12))-25)","v":722.31809403888678}]
["2025-11-08",{"$f":"IF(((B179*0.39)/12)>25,(B179+((B179*0.26)/12))-((B179*0.39)/12),(B179+((B179*0.26)/12))-25)","v":712.96831940972936}]
["2025-12-08",{"$f":"IF(((B180*0.39)/12)>25,(B180+((B180*0.26)/12))-((B180*0.39)/12),(B180+((B180*0.26)/12))-25)","v":703.41596633027348}]
["2026-01-08",{"$f":"IF(((B181*0.39)/12)>25,(B181+((B181*0.26)/12))-((B181*0.39)/12),(B181+((B181*0.26)/12))-25)","v":693.65664560076277}]
["2026-02-08",{"$f":"IF(((B182*0.39)/12)>25,(B182+((B182*0.26)/12))-((B182*0.39)/12),(B182+((B182*0.26)/12))-25)","v":683.68587292211259}]
["2026-03-08",{"$f":"IF(((B183*0.39)/12)>25,(B183+((B183*0.26)/12))-((B183*0.39)/12),(B183+((B183*0.26)/12))-25)","v":673.49906683542508}]
["2026-04-08",{"$f":"IF(((B184*0.39)/12)>25,(B184+((B184*0.26)/12))-((B184*0.39)/12),(B184+((B184*0.26)/12))-25)","v":663.09154661685932}]
["2026-05-08",{"$f":"IF(((B185*0.39)/12)>25,(B185+((B185*0.26)/12))-((B185*0.39)/12),(B185+((B185*0.26)/12))-25)","v":652.45853012689122}]
["2026-06-08",{"$f":"IF(((B186*0.39)/12)>25,(B186+((B186*0.26)/12))-((B186*0.39)/12),(B186+((B186*0.26)/12))-25)","v":641.59513161297389}]
["2026-07-08",{"$f":"IF(((B187*0.39)/12)>25,(B187+((B187*0.26)/12))-((B187*0.39)/12),(B187+((B187*0.26)/12))-25)","v":630.49635946458829}]
["2026-08-08",{"$f":"IF(((B188*0.39)/12)>25,(B188+((B188*0.26)/12))-((B188*0.39)/12),(B188+((B188*0.26)/12))-25)","v":619.15711391965442}]
["2026-09-08",{"$f":"IF(((B189*0.39)/12)>25,(B189+((B189*0.26)/12))-((B189*0.39)/12),(B189+((B189*0.26)/12))-25)","v":607.57218472124691}]
["2026-10-08",{"$f":"IF(((B190*0.39)/12)>25,(B190+((B190*0.26)/12))-((B190*0.39)/12),(B190+((B190*0.26)/12))-25)","v":595.7362487235406}]
["2026-11-08",{"$f":"IF(((B191*0.39)/12)>25,(B191+((B191*0.26)/12))-((B191*0.39)/12),(B191+((B191*0.26)/12))-25)","v":583.64386744588398}]
["2026-12-08",{"$f":"IF(((B192*0.39)/12)>25,(B192+((B192*0.26)/12))-((B192*0.39)/12),(B192+((B192*0.26)/12))-25)","v":571.2894845738781}]
["2027-01-08",{"$f":"IF(((B193*0.39)/12)>25,(B193+((B193*0.26)/12))-((B193*0.39)/12),(B193+((B193*0.26)/12))-25)","v":558.66742340631208}]
["2027-02-08",{"$f":"IF(((B194*0.39)/12)>25,(B194+((B194*0.26)/12))-((B194*0.39)/12),(B194+((B194*0.26)/12))-25)","v":545.77188424678218}]
["2027-03-08",{"$f":"IF(((B195*0.39)/12)>25,(B195+((B195*0.26)/12))-((B195*0.39)/12),(B195+((B195*0.26)/12))-25)","v":532.59694173879575}]
["2027-04-08",{"$f":"IF(((B196*0.39)/12)>25,(B196+((B196*0.26)/12))-((B196*0.39)/12),(B196+((B196*0.26)/12))-25)","v":519.13654214313635}]
["2027-05-08",{"$f":"IF(((B197*0.39)/12)>25,(B197+((B197*0.26)/12))-((B197*0.39)/12),(B197+((B197*0.26)/12))-25)","v":505.38450055623764}]
["2027-06-08",{"$f":"IF(((B198*0.39)/12)>25,(B198+((B198*0.26)/12))-((B198*0.39)/12),(B198+((B198*0.26)/12))-25)","v":491.33449806828946}]
["2027-07-08",{"$f":"IF(((B199*0.39)/12)>25,(B199+((B199*0.26)/12))-((B199*0.39)/12),(B199+((B199*0.26)/12))-25)","v":476.98007885976909}]
["2027-08-08",{"$f":"IF(((B200*0.39)/12)>25,(B200+((B200*0.26)/12))-((B200*0.39)/12),(B200+((B200*0.26)/12))-25)","v":462.31464723506411}]
["2027-09-08",{"$f":"IF(((B201*0.39)/12)>25,(B201+((B201*0.26)/12))-((B201*0.39)/12),(B201+((B201*0.26)/12))-25)","v":447.33146459182382}]
["2027-10-08",{"$f":"IF(((B202*0.39)/12)>25,(B202+((B202*0.26)/12))-((B202*0.39)/12),(B202+((B202*0.26)/12))-25)","v":432.02364632464668}]
["2027-11-08",{"$f":"IF(((B203*0.39)/12)>25,(B203+((B203*0.26)/12))-((B203*0.39)/12),(B203+((B203*0.26)/12))-25)","v":416.38415866168071}]
["2027-12-08",{"$f":"IF(((B204*0.39)/12)>25,(B204+((B204*0.26)/12))-((B204*0.39)/12),(B204+((B204*0.26)/12))-25)","v":400.40581543268382}]
["2028-01-08",{"$f":"IF(((B205*0.39)/12)>25,(B205+((B205*0.26)/12))-((B205*0.39)/12),(B205+((B205*0.26)/12))-25)","v":384.08127476705863}]
["2028-02-08",{"$f":"IF(((B206*0.39)/12)>25,(B206+((B206*0.26)/12))-((B206*0.39)/12),(B206+((B206*0.26)/12))-25)","v":367.40303572034492}]
["2028-03-08",{"$f":"IF(((B207*0.39)/12)>25,(B207+((B207*0.26)/12))-((B207*0.39)/12),(B207+((B207*0.26)/12))-25)","v":350.36343482761907}]
["2028-04-08",{"$f":"IF(((B208*0.39)/12)>25,(B208+((B208*0.26)/12))-((B208*0.39)/12),(B208+((B208*0.26)/12))-25)","v":332.9546425822175}]
["2028-05-08",{"$f":"IF(((B209*0.39)/12)>25,(B209+((B209*0.26)/12))-((B209*0.39)/12),(B209+((B209*0.26)/12))-25)","v":315.16865983816552}]
["2028-06-08",{"$f":"IF(((B210*0.39)/12)>25,(B210+((B210*0.26)/12))-((B210*0.39)/12),(B210+((B210*0.26)/12))-25)","v":296.99731413465912}]
["2028-07-08",{"$f":"IF(((B211*0.39)/12)>25,(B211+((B211*0.26)/12))-((B211*0.39)/12),(B211+((B211*0.26)/12))-25)","v":278.43225594091007}]
["2028-08-08",{"$f":"IF(((B212*0.39)/12)>25,(B212+((B212*0.26)/12))-((B212*0.39)/12),(B212+((B212*0.26)/12))-25)","v":259.46495481962978}]
["2028-09-08",{"$f":"IF(((B213*0.39)/12)>25,(B213+((B213*0.26)/12))-((B213*0.39)/12),(B213+((B213*0.26)/12))-25)","v":240.08669550738841}]
["2028-10-08",{"$f":"IF(((B214*0.39)/12)>25,(B214+((B214*0.26)/12))-((B214*0.39)/12),(B214+((B214*0.26)/12))-25)","v":220.28857391004848}]
["2028-11-08",{"$f":"IF(((B215*0.39)/12)>25,(B215+((B215*0.26)/12))-((B215*0.39)/12),(B215+((B215*0.26)/12))-25)","v":200.06149301143287}]
["2028-12-08",{"$f":"IF(((B216*0.39)/12)>25,(B216+((B216*0.26)/12))-((B216*0.39)/12),(B216+((B216*0.26)/12))-25)","v":179.39615869334725}]
["2029-01-08",{"$f":"IF(((B217*0.39)/12)>25,(B217+((B217*0.26)/12))-((B217*0.39)/12),(B217+((B217*0.26)/12))-25)","v":158.28307546503643}]
["2029-02-08",{"$f":"IF(((B218*0.39)/12)>25,(B218+((B218*0.26)/12))-((B218*0.39)/12),(B218+((B218*0.26)/12))-25)","v":136.71254210011222}]
["2029-03-08",{"$f":"IF(((B219*0.39)/12)>25,(B219+((B219*0.26)/12))-((B219*0.39)/12),(B219+((B219*0.26)/12))-25)","v":114.67464717894799}]
["2029-04-08",{"$f":"IF(((B220*0.39)/12)>25,(B220+((B220*0.26)/12))-((B220*0.39)/12),(B220+((B220*0.26)/12))-25)","v":92.159264534491868}]
["2029-05-08",{"$f":"IF(((B221*0.39)/12)>25,(B221+((B221*0.26)/12))-((B221*0.39)/12),(B221+((B221*0.26)/12))-25)","v":69.156048599405864}]
["2029-06-08",{"$f":"IF(((B222*0.39)/12)>25,(B222+((B222*0.26)/12))-((B222*0.39)/12),(B222+((B222*0.26)/12))-25)","v":45.654429652392992}]
["2029-07-08",{"$f":"IF(((B223*0.39)/12)>25,(B223+((B223*0.26)/12))-((B223*0.39)/12),(B223+((B223*0.26)/12))-25)","v":21.643608961528173}]
["2029-08-08",{"$f":"IF(((B224*0.39)/12)>25,(B224+((B224*0.26)/12))-((B224*0.39)/12),(B224+((B224*0.26)/12))-25)","v":-2.887446177638715}]
["2029-09-08"]
["2029-10-08"]
["2029-11-08"]
["2029-12-08"]
["2030-01-08"]
["2030-02-08"]
["2030-03-08"]
["2030-04-08"]
["2030-05-08"]
["2030-06-08"]
["2030-07-08"]
["2030-08-08"]
["2030-09-08"]
["2030-10-08"]
["2030-11-08"]
["2030-12-08"]
["2031-01-08"]
["2031-02-08"]
["2031-03-08"]
["2031-04-08"]
["2031-05-08"]
["2031-06-08"]
["2031-07-08"]
["2031-08-08"]
["2031-09-08"]
["2031-10-08"]
["2031-11-08"]
["2031-12-08"]
["2032-01-08"]
["2032-02-08"]
["2032-03-08"]
["2032-04-08"]
["2032-05-08"]
["2032-06-08"]
["2032-07-08"]
["2032-08-08"]
["2032-09-08"]
["2032-10-08"]
["2032-11-08"]
["2032-12-08"]
["2033-01-08"]
["2033-02-08"]
["2033-03-08"]
["2033-04-08"]
["2033-05-08"]
["2033-06-08"]
["2033-07-08"]
["2033-08-08"]
["2033-09-08"]
["2033-10-08"]
["2033-11-08"]
["2033-12-08"]
["2034-01-08"]
["2034-02-08"]
["2034-03-08"]
["2034-04-08"]
["2034-05-08"]
["2034-06-08"]
["2034-07-08"]
["2034-08-08"]
["2034-09-08"]
["2034-10-08"]
["2034-11-08"]
["2034-12-08"]
["2035-01-08"]
["2035-02-08"]
["2035-03-08"]
["2035-04-08"]
["2035-05-08"]
["2035-06-08"]
["2035-07-08"]
["2035-08-08"]
["2035-09-08"]
["2035-10-08"]
["2035-11-08"]
["2035-12-08"]
["2036-01-08"]
["2036-02-08"]
["2036-03-08"]
["2036-04-08"]
["2036-05-08"]
["2036-06-08"]
["2036-07-08"]
["2036-08-08"]
["2036-09-08"]
["2036-10-08"]
["2036-11-08"]
["2036-12-08"]
["2037-01-08"]
["2037-02-08"]
["2037-03-08"]
["2037-04-08"]
["2037-05-08"]
["2037-06-08"]
["2037-07-08"]
["2037-08-08"]
["2037-09-08"]
["2037-10-08"]
["2037-11-08"]
["2037-12-08"]
["2038-01-08"]
["2038-02-08"]
["2038-03-08"]
["2038-04-08"]
["2038-05-08"]
["2038-06-08"]
["2038-07-08"]
["2038-08-08"]
["2038-09-08"]
["2038-10-08"]
["2038-11-08"]
["2038-12-08"]
["2039-01-08"]
["2039-02-08"]
["2039-03-08"]
["2039-04-08"]
["2039-05-08"]
["2039-06-08"]
["2039-07-08"]
["2039-08-08"]
["2039-09-08"]
["2039-10-08"]
["2039-11-08"]
["2039-12-08"]
["2040-01-08"]
["2040-02-08"]
["2040-03-08"]
["2040-04-08"]
["2040-05-08"]
["2040-06-08"]
["2040-07-08"]
["2040-08-08"]
["2040-09-08"]
["2040-10-08"]
["2040-11-08"]
["2040-12-08"]
["2041-01-08"]
["2041-02-08"]
["2041-03-08"]
["2041-04-08"]
["2041-05-08"]
["2041-06-08"]
["2041-07-08"]
["2041-08-08"]
["2041-09-08"]
["2041-10-08"]
["2041-11-08"]
["2041-12-08"]
["2042-01-08"]
["2042-02-08"]
["2042-03-08"]
["2042-04-08"]
["2042-05-08"]
["2042-06-08"]
["2042-07-08"]
["2042-08-08"]
["2042-09-08"]
["2042-10-08"]
["2042-11-08"]
["2042-12-08"]
["2043-01-08"]
["2043-02-08"]
["2043-03-08"]
["2043-04-08"]
["2043-05-08"]
["2043-06-08"]
["2043-07-08"]
["2043-08-08"]
["2043-09-08"]
["2043-10-08"]
["2043-11-08"]
["2043-12-08"]
["2044-01-08"]
["2044-02-08"]
["2044-03-08"]
["2044-04-08"]
["2044-05-08"]
["2044-06-08"]
["2044-07-08"]
["2044-08-08"]
["2044-09-08"]
["2044-10-08"]
["2044-11-08"]
["2044-12-08"]
["2045-01-08"]
["2045-02-08"]
["2045-03-08"]
["2045-04-08"]
["2045-05-08"]
["2045-06-08"]
["2045-07-08"]
["2045-08-08"]
["2045-09-08"]
["2045-10-08"]
["2045-11-08"]
["2045-12-08"]
["2046-01-08"]
["2046-02-08"]
["2046-03-08"]
["2046-04-08"]
["2046-05-08"]
["2046-06-08"]
["2046-07-08"]
["2046-08-08"]
["2046-09-08"]
["2046-10-08"]
["2046-11-08"]
["2046-12-08"]
["2047-01-08"]
["2047-02-08"]
["2047-03-08"]
["2047-04-08"]
["2047-05-08"]
["2047-06-08"]
["2047-07-08"]
["2047-08-08"]
["2047-09-08"]
["2047-10-08"]
["2047-11-08"]
["2047-12-08"]
["2048-01-08"]
["2048-02-08"]
["2048-03-08"]
["2048-04-08"]
["2048-05-08"]
["2048-06-08"]
["2048-07-08"]
["2048-08-08"]
["2048-09-08"]
["2048-10-08"]
["2048-11-08"]
["2048-12-08"]
["2049-01-08"]
["2049-02-08"]
["2049-03-08"]
["2049-04-08"]
["2049-05-08"]
["2049-06-08"]
["2049-07-08"]
["2049-08-08"]
["2049-09-08"]
["2049-10-08"]
["2049-11-08"]
["2049-12-08"]
["2050-01-08"]
["2050-02-08"]
["2050-03-08"]
["2050-04-08"]
["2050-05-08"]
["2050-06-08"]
["2050-07-08"]
["2050-08-08"]
["2050-09-08"]
["2050-10-08"]
["2050-11-08"]
["2050-12-08"]
["2051-01-08"]
["2051-02-08"]
["2051-03-08"]
["2051-04-08"]
["2051-05-08"]
["2051-06-08"]
["2051-07-08"]
["2051-08-08"]
["2051-09-08"]
["2051-10-08"]
["2051-11-08"]
["2051-12-08"]
["2052-01-08"]
["2052-02-08"]
["2052-03-08"]
["2052-04-08"]
["2052-05-08"]
["2052-06-08"]
["2052-07-08"]
["2052-08-08"]
["2052-09-08"]
["2052-10-08"]
["2052-11-08"]
["2052-12-08"]
["2053-01-08"]
["2053-02-08"]
["2053-03-08"]
["2053-04-08"]
["2053-05-08"]
["2053-06-08"]
["2053-07-08"]
["2053-08-08"]
["2053-09-08"]
["2053-10-08"]
["2053-11-08"]
["2053-12-08"]
["2054-01-08"]
["2054-02-08"]
["2054-03-08"]
["2054-04-08"]
["2054-05-08"]
["2054-06-08"]
["2054-07-08"]
["2054-08-08"]
["2054-09-08"]
["2054-10-08"]
["2054-11-08"]
["2054-12-08"]
["2055-01-08"]
["2055-02-08"]
["2055-03-08"]
["2055-04-08"]
["2055-05-08"]
["2055-06-08"]
["2055-07-08"]
["2055-08-08"]
["2055-09-08"]
["2055-10-08"]
["2055-11-08"]
["2055-12-08"]
["2056-01-08"]
["2056-02-08"]
["2056-03-08"]
["2056-04-08"]
["2056-05-08"]
["2056-06-08"]
["2056-07-08"]
["2056-08-08"]
["2056-09-08"]
["2056-10-08"]
["2056-11-08"]
["2056-12-08"]
["2057-01-08"]
["2057-02-08"]
["2057-03-08"]
["2057-04-08"]
["2057-05-08"]
["2057-06-08"]
["2057-07-08"]
["2057-08-08"]
["2057-09-08"]
["2057-10-08"]
["2057-11-08"]
["2057-12-08"]
["2058-01-08"]
["2058-02-08"]
["2058-03-08"]
["2058-04-08"]
["2058-05-08"]
["2058-06-08"]
["2058-07-08"]
["2058-08-08"]
["2058-09-08"]
["2058-10-08"]
["2058-11-08"]
["2058-12-08"]
["2059-01-08"]
["2059-02-08"]
["2059-03-08"]
["2059-04-08"]
["2059-05-08"]
["2059-06-08"]
["2059-07-08"]
["2059-08-08"]
["2059-09-08"]
["2059-10-08"]
["2059-11-08"]
["2059-12-08"]
["2060-01-08"]
["2060-02-08"]
["2060-03-08"]
["2060-04-08"]
["2060-05-08"]
["2060-06-08"]
["2060-07-08"]
["2060-08-08"]
["2060-09-08"]
["2060-10-08"]
["2060-11-08"]
["2060-12-08"]
["2061-01-08"]
["2061-02-08"]
["2061-03-08"]
["2061-04-08"]
["2061-05-08"]
["2061-06-08"]
["2061-07-08"]
["2061-08-08"]
["2061-09-08"]
["2061-10-08"]
["2061-11-08"]
["2061-12-08"]
["2062-01-08"]
["2062-02-08"]
["2062-03-08"]
["2062-04-08"]
["2062-05-08"]
["2062-06-08"]
["2062-07-08"]
["2062-08-08"]
["2062-09-08"]
["2062-10-08"]
["2062-11-08"]
["2062-12-08"]
["2063-01-08"]
["2063-02-08"]
["2063-03-08"]
["2063-04-08"]
["2063-05-08"]
["2063-06-08"]
["2063-07-08"]
["2063-08-08"]
["2063-09-08"]
["2063-10-08"]
["2063-11-08"]
["2063-12-08"]
["2064-01-08"]
["2064-02-08"]
["2064-03-08"]
["2064-04-08"]
["2064-05-08"]
["2064-06-08"]
["2064-07-08"]
["2064-08-08"]
["2064-09-08"]
["2064-10-08"]
["2064-11-08"]
["2064-12-08"]
["2065-01-08"]
["2065-02-08"]
["2065-03-08"]
["2065-04-08"]
["2065-05-08"]
["2065-06-08"]
["2065-07-08"]
["2065-08-08"]
["2065-09-08"]
["2065-10-08"]
["2065-11-08"]
["2065-12-08"]
["2066-01-08"]
["2066-02-08"]
["2066-03-08"]
["2066-04-08"]
["2066-05-08"]
["2066-06-08"]
["2066-07-08"]
["2066-08-08"]
["2066-09-08"]
["2066-10-08"]
["2066-11-08"]
["2066-12-08"]
["2067-01-08"]
["2067-02-08"]
["2067-03-08"]
["2067-04-08"]
["2067-05-08"]
["2067-06-08"]
["2067-07-08"]
["2067-08-08"]
["2067-09-08"]
["2067-10-08"]
["2067-11-08"]
["2067-12-08"]
["2068-01-08"]
["2068-02-08"]
["2068-03-08"]
["2068-04-08"]
["2068-05-08"]
["2068-06-08"]
["2068-07-08"]
["2068-08-08"]
["2068-09-08"]
["2068-10-08"]
["2068-11-08"]
["2068-12-08"]
["2069-01-08"]
["2069-02-08"]
["2069-03-08"]
["2069-04-08"]
["2069-05-08"]
["2069-06-08"]
["2069-07-08"]
["2069-08-08"]
["2069-09-08"]
["2069-10-08"]
["2069-11-08"]
["2069-12-08"]
["2070-01-08"]
["2070-02-08"]
["2070-03-08"]
["2070-04-08"]
["2070-05-08"]
["2070-06-08"]
["2070-07-08"]
["2070-08-08"]
["2070-09-08"]
["2070-10-08"]
["2070-11-08"]
["2070-12-08"]
["2071-01-08"]
["2071-02-08"]
["2071-03-08"]
["2071-04-08"]
["2071-05-08"]
["2071-06-08"]
["2071-07-08"]
["2071-08-08"]
["2071-09-08"]
["2071-10-08"]
["2071-11-08"]
["2071-12-08"]
["2072-01-08"]
["2072-02-08"]
["2072-03-08"]
["2072-04-08"]
["2072-05-08"]
["2072-06-08"]
["2072-07-08"]
["2072-08-08"]
["2072-09-08"]
["2072-10-08"]
["2072-11-08"]
["2072-12-08"]
["2073-01-08"]
["2073-02-08"]
["2073-03-08"]
["2073-04-08"]
["2073-05-08"]
["2073-06-08"]
["2073-07-08"]
["2073-08-08"]
["2073-09-08"]
["2073-10-08"]
["2073-11-08"]
["2073-12-08"]
["2074-01-08"]
["2074-02-08"]
["2074-03-08"]
["2074-04-08"]

{"sheet":"Sheet3","index":1,"n_rows":226,"n_cols":3,"rows_kept":226,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,4500]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(((C5*0.39)/12)>25,(C5+((C5*0.26)/12))-((C5*0.39)/12),(C5+((C5*0.26)/12))-25)","v":4451.25}]
[null,{"$f":"IF(((B13*0.39)/12)>25,(B13+((B13*0.26)/12))-((B13*0.39)/12),(B13+((B13*0.26)/12))-25)","v":4403.0281250000007}]
[null,4355.3286536458345]
[null,4308.1459265646708]
[null,4261.4743456935539]
[null,4215.3083736152075]
[null,4169.6425329010435]
[null,4124.4714054612823]
[null,4079.7896319021183]
[null,4035.5919108898461]
[null,3991.8729985218724]
[null,3948.627707704552]
[null,3905.8509075377528]
[null,3863.537522706094]
[null,3821.6825328767782]
[null,3780.2809721039466]
[null,3739.3279282394874]
[null,3698.8185423502259]
[null,3658.7480081414315]
[null,3619.1115713865661]
[null,3579.9045293632116]
[null,3541.1222302951105]
[null,3502.7600728002467]
[null,3464.8135053449105]
[null,3427.2780257036743]
[null,3390.1491804252178]
[null,3353.4225643039445]
[null,3317.0938198573185]
[null,3281.1586368088642]
[null,3245.612751576768]
[null,3210.4519467680198]
[null,3175.6720506780325]
[null,3141.2689367956873]
[null,3107.2385233137338]
[null,3073.5767726445015]
[null,3040.2796909408526]
[null,3007.3433276223268]
[null,2974.7637749064179]
[null,2942.5371673449317]
[null,2910.6596813653618]
[null,2879.1275348172371]
[null,2847.9369865233839]
[null,2817.0843358360471]
[null,2786.5659221978231]
[null,2756.3781247073466]
[null,2726.5173616896836]
[null,2696.9800902713787]
[null,2667.7628059601052]
[null,2638.8620422288709]
[null,2610.2743701047248]
[null,2581.9963977619236]
[null,2554.0247701195026]
[null,2526.3561684432079]
[null,2498.9873099517399]
[null,2471.9149474272631]
[null,2445.1358688301348]
[null,2418.6468969178081]
[null,2392.4448888678648]
[null,2366.5267359051295]
[null,2340.8893629328236]
[null,2315.5297281677176]
[null,2290.4448227792341]
[null,2265.6316705324589]
[null,2241.0873274350238]
[null,2216.8088813878112]
[null,{"$f":"IF(((B77*0.39)/12)>25,(B77+((B77*0.26)/12))-((B77*0.39)/12),(B77+((B77*0.26)/12))-25)","v":2192.7934518394436}]
[null,2169.0381894445163]
[null,2145.5402757255342]
[null,2122.2969227385074]
[null,2099.3053727421734]
[null,2076.5628978708]
[null,2054.0667998105332]
[null,2031.8144094792526]
[null,2009.8030867098942]
[null,1988.0302199372038]
[null,1966.4932258878841]
[null,1945.1895492740989]
[null,1924.116662490296]
[null,1903.2720653133179]
[null,1882.6532846057569]
[null,1862.2578740225279]
[null,1842.083413720617]
[null,1822.1275100719772]
[null,1802.3877953795309]
[null,1782.8619275962526]
[null,1763.5475900472932]
[null,1744.4424911551143]
[null,1725.5443641676006]
[null,1706.8509668891184]
[null,1688.3600814144863]
[null,1670.0695138658293]
[null,1651.9770941322829]
[null,1634.0806756125164]
[null,1616.3781349600474]
[null,1598.8673718313137]
[null,1581.5463086364744]
[null,1564.4128902929126]
[null,1547.465083981406]
[null,1530.7008789049407]
[null,1514.1182860501374]
[null,1497.7153379512608]
[null,1481.490088456789]
[null,1465.4406124985071]
[null,1449.5650058631065]
[null,1433.8613849662563]
[null,1418.3278866291218]
[null,1402.9626678573065]
[null,1387.7639056221858]
[null,1372.7297966446122]
[null,1357.8585571809622]
[null,1343.1484228115019]
[null,1328.5976482310441]
[null,1314.2045070418744]
[null,1299.9672915489207]
[null,1285.8843125571407]
[null,1271.9538991711049]
[null,1258.1743985967512]
[null,1244.5441759452865]
[null,1231.0616140392124]
[null,1217.7251132204542]
[null,1204.5330911605658]
[null,1191.4839826729931]
[null,1178.5762395273689]
[null,1165.8083302658224]
[null,1153.1787400212761]
[null,1140.6859703377122]
[null,1128.3285389923872]
[null,1116.1049798199695]
[null,1104.0138425385865]
[null,{"$f":"IF(((B141*0.39)/12)>25,(B141+((B141*0.26)/12))-((B141*0.39)/12),(B141+((B141*0.26)/12))-25)","v":1092.0536925777517}]
[null,1080.2231109081595]
[null,1068.5206938733211]
[null,1056.9450530230267]
[null,1045.4948149486106]
[null,1034.1686211200006]
[null,1022.965127724534]
[null,1011.8830055075182]
[null,1000.9209396145201]
[null,990.07762943536272]
[null,979.35178844981294]
[null,968.74214407493992]
[null,958.24743751412802]
[null,947.86642360772498]
[null,937.59787068530795]
[null,927.44056041955048]
[null,917.39328768167206]
[null,907.454860398454]
[null,897.62409941080409]
[null,887.89983833385372]
[null,878.2809234185703]
[null,868.76621341486907]
[null,859.35457943620804]
[null,850.04490482564916]
[null,840.8360850233712]
[null,831.72702743561797]
[null,822.7166513050654]
[null,813.8038875825938]
[null,804.98767880044909]
[null,796.26697894677761]
[null,787.64075334152085]
[null,779.10797851365442]
[null,770.66764207975655]
[null,762.3187426238926]
[null,753.83564871407691]
[null,745.16875443621529]
[null,736.31407744899991]
[null,727.26754912706156]
[null,718.02501269148127]
[null,708.58222129979674]
[null,698.93483609462567]
[null,689.07842421000919]
[null,679.00845673455933]
[null,668.72030663047474]
[null,658.20924660746834]
[null,647.47044695063016]
[null,636.49897330122712]
[null,625.28978438942033]
[null,613.83772971785777]
[null,602.13754719507801]
[null,590.18386071763803]
[null,577.97117769985357]
[null,565.49388655001701]
[null,552.74625409193402]
[null,539.72242293059264]
[null,526.41640876075553]
[null,512.82209761723857]
[null,498.93324306561203]
[null,484.74346333203363]
[null,470.24623837089433]
[null,455.4349068689304]
[null,440.30266318442386]
[null,424.84255422008636]
[null,409.0474762281882]
[null,{"$f":"IF(((B205*0.39)/12)>25,(B205+((B205*0.26)/12))-((B205*0.39)/12),(B205+((B205*0.26)/12))-25)","v":392.91017154646562}]
[null,376.42322526330571]
[null,359.57906181067733]
[null,342.36994148324203]
[null,324.78795688204559]
[null,306.82502928115656]
[null,288.47290491558164]
[null,269.72315118875258]
[null,250.5671527978422]
[null,230.99610777512879]
[null,211.00102344358993]
[null,190.57271228486772]
[null,169.70178771770651]
[null,148.37865978492349]
[null,126.59353074693016]
[null,104.3363905797803]
[null,81.597012375675547]
[null,58.364947643815185]
[null,34.629521509431179]
[null,10.37982780880219]
[null,-14.395275922007096]