{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["control","Forecast","RangeValue","Forecast Data","Data","Linear","Linear_Corr","Exponential","Exponential_Corr","QUESIONS","Summary_2"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":50,"comments":2,"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":"control","index":0,"n_rows":1048576,"n_cols":3,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
["Ticker","XOM US"]
["Currency","USD"]
[]
["Name",{"$f":"_xll.BDP($B$1&\" Equity\",C4)","v":"EXXON MOBIL CORP"},"Name"]
["Most Recent End Date",{"$f":"_xll.BDP($B$1&\" Equity\",C5)","v":"09/30/2014"},"most_recent_period_end_dt"]
[]
["Name","EXXON MOBIL CORP"]
["Most Recent End Date","09/30/2014"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Exponential"]

{"sheet":"Forecast","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"RangeValue","index":2,"n_rows":50,"n_cols":18,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"sales_rev_turn",null,null,"FRGEGDP INDEX","FRGEIMP INDEX","CPI INDEX","Cl5 COMDTY","XAU CURNCY","CO1 COMDTY","C 1 Comdty","ho1 comdty","xag curncy","NHSPS1 INDEX","lb1 comdty","GPGSDEF Index","GPGSTOT Index"]
[null,"x","Revenue_Concurrent","Revenue_Lagged_1Q","Revenue_Lagged_1Y","USA_Nominal_GDP","USA_Housing_Starts","USA_CPI","OIL","GOLD","BRENT_CRUDE","CORN","heat_oil","silver","one_UNIT_STARTS","Lumber","US_Defense_Spending","US_Gov_Spending"]
[null,"x"]
["-44FQ","2003-09-30",null,null,52860]
["-43FQ","2003-12-31",null,null,55711]
["-42FQ","2004-03-31",null,null,59644]
["-41FQ","2004-06-30",null,62706,62706]
["-40FQ","2004-09-30",67809,67809,67809,473.48599999999999,116.315,188.16666666666666,42.057076923076927,401.84701492537306,40.648787878787857,225.30769230769232,117.92400000000002,6.4627238805970126,4824,407.2692307692306,585.6,2381.8000000000002]
["-39FQ","2004-12-31",73830,73830,73830,476.91,118.399,189.36666666666665,47.266666666666666,434.58283582089553,44.76276923076923,201.49609375,139.59523809523807,7.2277238805970105,4921,322.87076923076927,575.79999999999995,2401.1999999999998]
["-38FQ","2005-03-31",72237,72237,72237,477.24400000000003,120.637,191.4,50.313442622950831,427.86507692307686,47.840483870967752,205.13114754098362,140.79983606557383,6.9783461538461538,4832,388.00645161290328,596.79999999999995,2442.1999999999998]
["-37FQ","2005-06-30",79107,79107,79107,478.18299999999999,121.56699999999999,192.36666666666667,55.701692307692298,427.76196969696969,52.912187500000009,212.75769230769231,151.9273846153846,7.1529924242424237,5114,354.27384615384602,605,2469.6999999999998]
["-36FQ","2005-09-30",88571,88571,88571,480.899,122.68,193.66666666666666,65.093230769230757,439.95283582089559,61.81287878787878,218.12307692307692,183.22076923076924,7.0705597014925381,5091,308.84923076923093,623.4,2521.6]
["-35FQ","2005-12-31",88298,88298,88298,484.52100000000002,125.34099999999999,196.6,61.532380952380954,485.76212121212149,57.8489230769231,199.05859375,180.78666666666669,8.0641863636363667,5241,318.29531249999997,607.79999999999995,2541.3000000000002]
["-34FQ","2006-03-31",78653,78653,78653,487.80900000000003,129.572,198.43333333333331,66.299354838709675,554.72784615384614,62.711093750000003,220.10483870967741,175.33758064516132,9.7343846153846147,5176,344.69516129032269,633.5,2592.1999999999998]
["-33FQ","2006-06-30",87813,87813,87813,492.97300000000001,130.90299999999999,199.4666666666667,73.418593749999985,627.57015151515191,70.292031249999994,240.23046875,197.61796875000005,12.306363636363635,5228,316.49687499999993,641.4,2630.7]
["-32FQ","2006-09-30",88504,88504,88504,492.83800000000002,132.21,201.26666666666665,73.736874999999998,621.18575757575741,70.744696969696975,238.21875,193.40906249999995,11.705530303030301,4532,275.7734375,638.70000000000005,2655.4]
["-31FQ","2006-12-31",80116,80116,80116,496.86799999999999,131.25800000000001,203.16666666666666,64.372698412698412,614.35538461538454,60.611406250000002,341.84126984126982,170.3996825396826,12.599306153846157,4172,253.22222222222223,655.9,2690.6]
["-30FQ","2007-03-31",76890,76890,76890,500.48399999999998,134.61799999999999,202.33333333333334,61.583770491803293,649.57815384615378,58.622187500000003,401.05241935483872,166.343606557377,13.282578461538463,3751,256.67741935483872,654.5,2735.6]
["-29FQ","2007-06-30",87249,87249,87249,503.60599999999999,136.41999999999999,204.31700000000001,68.55492063492062,667.58876923076934,68.657343749999995,371.07539682539681,191.12222222222218,13.332235384615387,3521,259.78253968253972,672.6,2782.5]
["-28FQ","2007-09-30",91160,91160,91160,505.45499999999998,139.68299999999999,206.631,73.410952380952367,680.4699999999998,74.55153846153847,335.32539682539681,208.53714285714287,12.692213846153841,3458,268.12063492063481,690.7,2824.3]
["-27FQ","2007-12-31",103301,103301,103301,506.55399999999997,141.77000000000001,207.93899999999999,87.808437500000011,789.304393939394,88.527384615384605,386.234375,248.51984375000001,14.235984848484842,2934,240.17031249999997,697.1,2865.3]
["-26FQ","2008-03-31",104791,104791,104791,509.05399999999997,141.209,210.48966666666669,95.912903225806446,922.43469696969726,96.269687500000046,515.97983870967744,273.60709677419339,17.486666666666661,2516,217.76129032258061,719.7,2923.8]
["-25FQ","2008-06-30",124238,124238,124238,506.50099999999998,143.655,212.76966666666667,122.54246153846151,897.63151515151537,122.44484848484851,628.50769230769231,352.56261538461536,17.210871212121216,2225,233.57692307692304,741.2,2983.4]
["-24FQ","2008-09-30",122758,122758,122758,505.25700000000001,142.125,215.53766666666664,119.54446153846155,870.94238805970144,117.49328358208956,580.19230769230774,331.80430769230787,15.038002985074627,2008,246.10307692307691,776.6,3055.9]
["-23FQ","2008-12-31",73284,73284,73284,497.12400000000002,141.78899999999999,218.86100000000002,63.92707692307691,799.88761194029848,58.105757575757572,385.42692307692306,185.9301538461539,10.253976119402987,1759,186.29076923076929,778.9,3049.7]
["-22FQ","2009-03-31",56222,56222,56222,489.096,137.31200000000001,213.84866666666667,51.150161290322586,909.08507692307705,45.720312499999984,377.17741935483872,134.47870967741932,12.632003076923082,1404,156.7129032258064,760.2,3035.4]
["-21FQ","2009-06-30",65951,65951,65951,488.786,129.4,212.37766666666667,63.80031249999999,922.08833333333359,59.734000000000002,405.78125,155.66874999999999,13.748637878787882,1069,182.91874999999996,785.4,3086.5]
["-20FQ","2009-09-30",73285,73285,73285,489.44600000000003,125.90300000000001,213.50699999999998,71.740615384615396,960.17656716417935,68.880597014925357,327.55769230769232,176.65784615384612,14.732443283582088,1277,182.8523076923077,802.8,3112.5]
["-19FQ","2009-12-31",80106,80106,80106,492.76499999999999,125.941,215.34399999999997,78.996769230769218,1099.726268656716,75.446212121212099,385.04615384615386,198.72230769230774,17.575035820895522,1506,199.31384615384616,804.6,3122]
["-18FQ","2010-03-31",80222,80222,80222,494.68200000000002,131.40100000000001,217.03,80.676451612903222,1110.0336923076918,77.381406249999969,370.99193548387098,205.16419354838706,16.924461538461536,1457,255.80000000000004,811.9,3135.7]
["-17FQ","2010-06-30",82747,82747,82747,497.971,132.91800000000001,217.34066666666664,82.353906250000009,1195.3390909090913,79.461076923076931,354.65234375,210.91890625000002,18.335871212121212,1578,253.68125000000003,829.3,3181.5]
["-16FQ","2010-09-30",85181,85181,85181,500.80599999999998,138,217.32000000000002,79.142769230769247,1227.9414925373133,76.933731343283554,420.8346153846154,205.66415384615394,18.982982089552237,1468,210.71230769230769,846.3,3194.7]
["-15FQ","2010-12-31",93428,93428,93428,503.63,142.02000000000001,217.99,87.242923076923077,1369.62,87.372238805970156,560.4961538461539,236.08907692307693,26.514274626865671,1292,259.98615384615385,843.5,3184.2]
["-14FQ","2011-03-31",101335,101335,101335,509.09100000000001,143.38900000000001,219.66833333333332,98.93,1388.2078461538456,105.35215384615388,669.46825396825398,281.80571428571432,31.94265076923077,1319,302.94761904761907,823.4,3153.8]
["-13FQ","2011-06-30",112781,112781,112781,508.72500000000002,149.86699999999999,221.95100000000002,103.9559375,1508.0348484848482,116.99215384615381,730.80078125,304.61187500000011,38.493418181818171,1250,237.33437500000002,844.9,3183.8]
["-12FQ","2011-09-30",111991,111991,111991,509.91300000000001,148.262,224.65466666666669,91.052769230769243,1703.2711940298511,112.09761194029852,695.1615384615385,298.39076923076925,38.807067164179102,1264,239.22769230769237,851.5,3176.8]
["-11FQ","2011-12-31",107419,107419,107419,511.03500000000003,148.44399999999999,226.12533333333332,94.06796875000002,1682.4080303030307,108.92723076923079,619.953125,297.36265624999987,31.81259848484849,1272,227.98437500000003,828,3160.4]
["-10FQ","2012-03-31",110696,110696,110696,512.18899999999996,145.904,226.99666666666667,104.47161290322579,1691.0463076923079,118.44906249999998,641.00806451612902,315.83161290322573,32.667178461538469,1426,259.25806451612902,818.6,3166.2]
["-9FQ","2012-06-30",104718,104718,104718,510.96199999999999,146.55600000000001,228.17866666666666,94.667936507936503,1611.9378461538463,108.76312500000002,617.78174603174602,289.24825396825389,29.469316923076921,1456,278.80476190476196,817.1,3163.3]
["-8FQ","2012-09-30",102852,102852,102852,512.19100000000003,146.70099999999999,228.96433333333334,93.666349206349224,1653.4201538461543,109.41846153846153,782.67063492063494,300.14190476190475,29.940876923076924,1546,287.40000000000015,840.9,3190.5]
["-7FQ","2012-12-31",101409,101409,101409,510.899,146.578,229.93899999999999,90.266406250000003,1717.8098484848488,110.1306153846154,736.78125,305.29093750000004,32.576440909090906,1647,322.92500000000013,795.4,3156.6]
["-6FQ","2013-03-31",96336,96336,96336,510.91800000000001,145.482,231.31366666666668,95.554426229508195,1632.6000000000006,112.61126984126984,715.80327868852464,304.26868852459029,30.101675384615387,1795,378.1098360655738,775.1,3135.9]
["-5FQ","2013-06-30",95498,95498,95498,514.351,146.07499999999999,231.99833333333331,93.858437500000022,1416.9499999999998,103.34661538461536,660.75390625,288.97062500000004,23.223395384615387,1881,326.99999999999977,772.2,3142.4]
["-4FQ","2013-09-30",100508,100508,100508,513.88300000000004,148.98599999999999,232.23033333333333,101.27953124999999,1329.87696969697,109.6522727272727,514.265625,304.61953124999997,21.45453636363635,1789,321.47656249999989,774.9,3154.7]
["-3FQ","2013-12-31",98355,98355,null,514.94399999999996,150.346,233.476,96.939999999999955,1272.3332835820902,109.33666666666666,430.08846153846156,299.08,20.816594029850755,1795,357.13384615384604,757.5,3142.7]
["-2FQ","2014-03-31",94344,94344,null,515.09,150.98400000000001,234.13633333333334,95.963064516129023,1290.758615384615,107.91718750000003,451.98790322580646,301.44177419354827,20.440993846153837,1988,354.17419354838711,749.9,3139.1]
["-1FQ","2014-06-30",98287,98287,null,514.56700000000001,152.11500000000001,235.24733333333333,99.428124999999994,1289.9412121212124,109.72646153846154,479.546875,294.95562499999994,19.659792424242426,1807,325.62656249999998,754.6,3163.1]
["-0FQ","09/30/2014",96047,null,null,515.98900000000003,152.50200000000001,237.01,94.99661538461541,1282.7447761194028,103.58910447761194,360.71153846153845,283.08938461538457,19.727537313432837,1876,337.9184615384616,784.1,3207.7]
["Next Q","2014-12-31"]

{"sheet":"Forecast Data","index":3,"n_rows":18,"n_cols":15,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[null,"FRGEGDP INDEX","FRGEIMP INDEX","CPI INDEX","Cla COMDTY","XAU CURNCY","CO1 COMDTY","C 1 Comdty","ho1 comdty","JGDYCGDP INDEX","xag curncy","NHSPS1 INDEX","lb1 comdty","GPGSDEF Index","GPGSTOT Index"]
["x","USA_Nominal_GDP","USA_Housing_Starts","USA_CPI","OIL","GOLD","BRENT_CRUDE","CORN","heat_oil","Japan_GDP","silver","one_UNIT_STARTS","Lumber","US_Defense_Spending","US_Gov_Spending"]
["x"]
[{"$f":"EOMONTH(A6,-3)","v":"2014-09-30"}]
[{"$f":"RangeValue!B50","v":"2014-12-31"},{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A6,-MOD(MONTH(A6),3)),EOMONTH(A6,-MOD(MONTH(A6),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A5,-2),$A5,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A5,-2),$A5,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A5,$A6,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A5,$A6,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A5,$A6,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A5,$A6,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A5,$A6,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"IFERROR(_xll.BDH($J$2,\"PX LAST\",$A6,$A6),\"-\")","v":"-"},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A5,$A6,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A5,-2),$A5,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A5,$A6,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A6,-MOD(MONTH(A6),3)),EOMONTH(A6,-MOD(MONTH(A6),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A6,-MOD(MONTH(A6),3)),EOMONTH(A6,-MOD(MONTH(A6),3)))","v":{"$error":"#N/A"}}]
[{"$f":"EOMONTH(A6,3)","v":"2015-03-31"},{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A7,-MOD(MONTH(A7),3)),EOMONTH(A7,-MOD(MONTH(A7),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A6,-2),$A6,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A6,-2),$A6,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDP(E$2,\"px last\",$A7,$A7)","v":"#N/A Invalid Parameter: Invalid override field: 42094"},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A6,$A7,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A6,$A7,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A6,$A7,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A6,$A7,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A7,$A7)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A6,$A7,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A6,-2),$A6,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A6,$A7,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A7,-MOD(MONTH(A7),3)),EOMONTH(A7,-MOD(MONTH(A7),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A7,-MOD(MONTH(A7),3)),EOMONTH(A7,-MOD(MONTH(A7),3)))","v":{"$error":"#N/A"}}]
[{"$f":"EOMONTH(A7,3)","v":"2015-06-30"},{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A8,-MOD(MONTH(A8),3)),EOMONTH(A8,-MOD(MONTH(A8),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A7,-2),$A7,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A7,-2),$A7,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A7,$A8,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A7,$A8,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A7,$A8,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A7,$A8,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A7,$A8,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A8,$A8)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A7,$A8,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A7,-2),$A7,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A7,$A8,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A8,-MOD(MONTH(A8),3)),EOMONTH(A8,-MOD(MONTH(A8),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A8,-MOD(MONTH(A8),3)),EOMONTH(A8,-MOD(MONTH(A8),3)))","v":{"$error":"#N/A"}}]
["2015-09-30",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A9,-MOD(MONTH(A9),3)),EOMONTH(A9,-MOD(MONTH(A9),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A8,-2),$A8,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A8,-2),$A8,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A8,$A9,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A8,$A9,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A8,$A9,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A8,$A9,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A8,$A9,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A9,$A9)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A8,$A9,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A8,-2),$A8,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A8,$A9,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A9,-MOD(MONTH(A9),3)),EOMONTH(A9,-MOD(MONTH(A9),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A9,-MOD(MONTH(A9),3)),EOMONTH(A9,-MOD(MONTH(A9),3)))","v":{"$error":"#N/A"}}]
["2015-12-31",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A10,-MOD(MONTH(A10),3)),EOMONTH(A10,-MOD(MONTH(A10),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A9,-2),$A9,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A9,-2),$A9,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A9,$A10,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A9,$A10,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A9,$A10,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A9,$A10,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A9,$A10,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A10,$A10)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A9,$A10,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A9,-2),$A9,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A9,$A10,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A10,-MOD(MONTH(A10),3)),EOMONTH(A10,-MOD(MONTH(A10),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A10,-MOD(MONTH(A10),3)),EOMONTH(A10,-MOD(MONTH(A10),3)))","v":{"$error":"#N/A"}}]
["2016-03-31",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A11,-MOD(MONTH(A11),3)),EOMONTH(A11,-MOD(MONTH(A11),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A10,-2),$A10,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A10,-2),$A10,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A10,$A11,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A10,$A11,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A10,$A11,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A10,$A11,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A10,$A11,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A11,$A11)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A10,$A11,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A10,-2),$A10,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A10,$A11,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A11,-MOD(MONTH(A11),3)),EOMONTH(A11,-MOD(MONTH(A11),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A11,-MOD(MONTH(A11),3)),EOMONTH(A11,-MOD(MONTH(A11),3)))","v":{"$error":"#N/A"}}]
["2016-06-30",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A12,-MOD(MONTH(A12),3)),EOMONTH(A12,-MOD(MONTH(A12),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A11,-2),$A11,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A11,-2),$A11,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A11,$A12,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A11,$A12,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A11,$A12,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A11,$A12,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A11,$A12,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A12,$A12)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A11,$A12,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A11,-2),$A11,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A11,$A12,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A12,-MOD(MONTH(A12),3)),EOMONTH(A12,-MOD(MONTH(A12),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A12,-MOD(MONTH(A12),3)),EOMONTH(A12,-MOD(MONTH(A12),3)))","v":{"$error":"#N/A"}}]
["2016-09-30",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A13,-MOD(MONTH(A13),3)),EOMONTH(A13,-MOD(MONTH(A13),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A12,-2),$A12,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A12,-2),$A12,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A12,$A13,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A12,$A13,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A12,$A13,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A12,$A13,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A12,$A13,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A13,$A13)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A12,$A13,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A12,-2),$A12,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A12,$A13,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A13,-MOD(MONTH(A13),3)),EOMONTH(A13,-MOD(MONTH(A13),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A13,-MOD(MONTH(A13),3)),EOMONTH(A13,-MOD(MONTH(A13),3)))","v":{"$error":"#N/A"}}]
[{"$f":"EOMONTH(A13,3)","v":"2016-12-31"},{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A14,-MOD(MONTH(A14),3)),EOMONTH(A14,-MOD(MONTH(A14),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A13,-2),$A13,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A13,-2),$A13,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A13,$A14,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A13,$A14,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A13,$A14,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A13,$A14,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A13,$A14,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A14,$A14)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A13,$A14,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A13,-2),$A13,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A13,$A14,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A14,-MOD(MONTH(A14),3)),EOMONTH(A14,-MOD(MONTH(A14),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A14,-MOD(MONTH(A14),3)),EOMONTH(A14,-MOD(MONTH(A14),3)))","v":{"$error":"#N/A"}}]
["2017-03-31",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A15,-MOD(MONTH(A15),3)),EOMONTH(A15,-MOD(MONTH(A15),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A14,-2),$A14,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A14,-2),$A14,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A14,$A15,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A14,$A15,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A14,$A15,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A14,$A15,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A14,$A15,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A15,$A15)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A14,$A15,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A14,-2),$A14,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A14,$A15,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A15,-MOD(MONTH(A15),3)),EOMONTH(A15,-MOD(MONTH(A15),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A15,-MOD(MONTH(A15),3)),EOMONTH(A15,-MOD(MONTH(A15),3)))","v":{"$error":"#N/A"}}]
["2017-06-30",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A16,-MOD(MONTH(A16),3)),EOMONTH(A16,-MOD(MONTH(A16),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A15,-2),$A15,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A15,-2),$A15,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A15,$A16,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A15,$A16,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A15,$A16,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A15,$A16,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A15,$A16,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A16,$A16)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A15,$A16,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A15,-2),$A15,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A15,$A16,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A16,-MOD(MONTH(A16),3)),EOMONTH(A16,-MOD(MONTH(A16),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A16,-MOD(MONTH(A16),3)),EOMONTH(A16,-MOD(MONTH(A16),3)))","v":{"$error":"#N/A"}}]
["2017-09-30",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A17,-MOD(MONTH(A17),3)),EOMONTH(A17,-MOD(MONTH(A17),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A16,-2),$A16,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A16,-2),$A16,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A16,$A17,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A16,$A17,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A16,$A17,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A16,$A17,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A16,$A17,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A17,$A17)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A16,$A17,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A16,-2),$A16,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A16,$A17,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A17,-MOD(MONTH(A17),3)),EOMONTH(A17,-MOD(MONTH(A17),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A17,-MOD(MONTH(A17),3)),EOMONTH(A17,-MOD(MONTH(A17),3)))","v":{"$error":"#N/A"}}]
["2017-12-31",{"$f":"_xll.BDH(B$2,\"PX LAST\",EOMONTH(A18,-MOD(MONTH(A18),3)),EOMONTH(A18,-MOD(MONTH(A18),3)))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH(C$2,\"PX LAST\",EOMONTH($A17,-2),$A17,\"array=true\",\"dts=H\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($D$2,\"PX LAST\",EOMONTH($A17,-2),$A17,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(E$2,\"px last\",$A17,$A18,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(F$2,\"px last\",$A17,$A18,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(G$2,\"px last\",$A17,$A18,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(H$2,\"px last\",$A17,$A18,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$A17,$A18,\"dts=H\",\"array=TRUE\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($J$2,\"PX LAST\",$A18,$A18)","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($K$2,\"PX LAST\",$A17,$A18,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"SUM(_xll.BDH($L$2,\"PX LAST\",EOMONTH($A17,-2),$A17,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"AVERAGE(_xll.BDH($M$2,\"PX LAST\",$A17,$A18,\"dts=h\",\"array=true\"))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($N$2,\"PX LAST\",EOMONTH(A18,-MOD(MONTH(A18),3)),EOMONTH(A18,-MOD(MONTH(A18),3)))","v":{"$error":"#N/A"}},{"$f":"_xll.BDH($O$2,\"PX LAST\",EOMONTH(A18,-MOD(MONTH(A18),3)),EOMONTH(A18,-MOD(MONTH(A18),3)))","v":{"$error":"#N/A"}}]

{"sheet":"Data","index":4,"n_rows":50,"n_cols":18,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"sales_rev_turn",null,null,"FRGEGDP INDEX","FRGEIMP INDEX","CPI INDEX","Cl5 COMDTY","XAU CURNCY","CO1 COMDTY","C 1 Comdty","ho1 comdty","xag curncy","NHSPS1 INDEX","lb1 comdty","GPGSDEF Index","GPGSTOT Index"]
[null,"x","Revenue_Concurrent","Revenue_Lagged_1Q","Revenue_Lagged_1Y","USA_Nominal_GDP","USA_Housing_Starts","USA_CPI","OIL","GOLD","BRENT_CRUDE","CORN","heat_oil","silver","one_UNIT_STARTS","Lumber","US_Defense_Spending","US_Gov_Spending"]
[null,"x"]
["-44FQ",{"$f":"EOMONTH(B6,-3)","v":"2003-09-30"},null,null,{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A5, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":52860}]
[{"$f":"\"-\"&MID(A5,2,FIND(\"F\",A5)-2)-1&\"FQ\"","v":"-43FQ"},{"$f":"EOMONTH(B7,-3)","v":"2003-12-31"},null,null,{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A6, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":55711}]
[{"$f":"\"-\"&MID(A6,2,FIND(\"F\",A6)-2)-1&\"FQ\"","v":"-42FQ"},{"$f":"EOMONTH(B8,-3)","v":"2004-03-31"},null,null,{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A7, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":59644}]
[{"$f":"\"-\"&MID(A7,2,FIND(\"F\",A7)-2)-1&\"FQ\"","v":"-41FQ"},"2004-06-30",null,{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A8, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":62706},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A8, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":62706}]
["-40FQ","2004-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A9, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":67809},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A9, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":67809},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A9, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":67809},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B9,-MOD(MONTH(B9),3)),EOMONTH(B9,-MOD(MONTH(B9),3)))","v":473.48599999999999},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B8,-2),$B8,\"array=true\",\"dts=H\"))","v":116.315},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B8,-2),$B8,\"dts=h\",\"array=true\"))","v":188.16666666666666},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B8,$B9,\"dts=H\",\"array=TRUE\"))","v":42.057076923076927},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B8,$B9,\"dts=H\",\"array=TRUE\"))","v":401.84701492537306},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B8,$B9,\"dts=H\",\"array=TRUE\"))","v":40.648787878787857},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B8,$B9,\"dts=H\",\"array=TRUE\"))","v":225.30769230769232},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B8,$B9,\"dts=H\",\"array=TRUE\"))","v":117.92400000000002},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B8,$B9,\"dts=h\",\"array=true\"))","v":6.4627238805970126},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B8,-2),$B8,\"dts=h\",\"array=true\"))","v":4824},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B8,$B9,\"dts=h\",\"array=true\"))","v":407.2692307692306},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B9,-MOD(MONTH(B9),3)),EOMONTH(B9,-MOD(MONTH(B9),3)))","v":585.6},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B9,-MOD(MONTH(B9),3)),EOMONTH(B9,-MOD(MONTH(B9),3)))","v":2381.8000000000002}]
[{"$f":"\"-\"&MID(A9,2,FIND(\"F\",A9)-2)-1&\"FQ\"","v":"-39FQ"},"2004-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A10, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73830},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A10, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73830},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A10, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73830},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B10,-MOD(MONTH(B10),3)),EOMONTH(B10,-MOD(MONTH(B10),3)))","v":476.91},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B9,-2),$B9,\"array=true\",\"dts=H\"))","v":118.399},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B9,-2),$B9,\"dts=h\",\"array=true\"))","v":189.36666666666665},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B9,$B10,\"dts=H\",\"array=TRUE\"))","v":47.266666666666666},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B9,$B10,\"dts=H\",\"array=TRUE\"))","v":434.58283582089553},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B9,$B10,\"dts=H\",\"array=TRUE\"))","v":44.76276923076923},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B9,$B10,\"dts=H\",\"array=TRUE\"))","v":201.49609375},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B9,$B10,\"dts=H\",\"array=TRUE\"))","v":139.59523809523807},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B9,$B10,\"dts=h\",\"array=true\"))","v":7.2277238805970105},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B9,-2),$B9,\"dts=h\",\"array=true\"))","v":4921},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B9,$B10,\"dts=h\",\"array=true\"))","v":322.87076923076927},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B10,-MOD(MONTH(B10),3)),EOMONTH(B10,-MOD(MONTH(B10),3)))","v":575.79999999999995},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B10,-MOD(MONTH(B10),3)),EOMONTH(B10,-MOD(MONTH(B10),3)))","v":2401.1999999999998}]
[{"$f":"\"-\"&MID(A10,2,FIND(\"F\",A10)-2)-1&\"FQ\"","v":"-38FQ"},"2005-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A11, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":72237},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A11, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":72237},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A11, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":72237},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B11,-MOD(MONTH(B11),3)),EOMONTH(B11,-MOD(MONTH(B11),3)))","v":477.24400000000003},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B10,-2),$B10,\"array=true\",\"dts=H\"))","v":120.637},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B10,-2),$B10,\"dts=h\",\"array=true\"))","v":191.4},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B10,$B11,\"dts=H\",\"array=TRUE\"))","v":50.313442622950831},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B10,$B11,\"dts=H\",\"array=TRUE\"))","v":427.86507692307686},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B10,$B11,\"dts=H\",\"array=TRUE\"))","v":47.840483870967752},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B10,$B11,\"dts=H\",\"array=TRUE\"))","v":205.13114754098362},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B10,$B11,\"dts=H\",\"array=TRUE\"))","v":140.79983606557383},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B10,$B11,\"dts=h\",\"array=true\"))","v":6.9783461538461538},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B10,-2),$B10,\"dts=h\",\"array=true\"))","v":4832},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B10,$B11,\"dts=h\",\"array=true\"))","v":388.00645161290328},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B11,-MOD(MONTH(B11),3)),EOMONTH(B11,-MOD(MONTH(B11),3)))","v":596.79999999999995},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B11,-MOD(MONTH(B11),3)),EOMONTH(B11,-MOD(MONTH(B11),3)))","v":2442.1999999999998}]
["-37FQ","2005-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A12, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":79107},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A12, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":79107},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A12, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":79107},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B12,-MOD(MONTH(B12),3)),EOMONTH(B12,-MOD(MONTH(B12),3)))","v":478.18299999999999},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B11,-2),$B11,\"array=true\",\"dts=H\"))","v":121.56699999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B11,-2),$B11,\"dts=h\",\"array=true\"))","v":192.36666666666667},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B11,$B12,\"dts=H\",\"array=TRUE\"))","v":55.701692307692298},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B11,$B12,\"dts=H\",\"array=TRUE\"))","v":427.76196969696969},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B11,$B12,\"dts=H\",\"array=TRUE\"))","v":52.912187500000009},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B11,$B12,\"dts=H\",\"array=TRUE\"))","v":212.75769230769231},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B11,$B12,\"dts=H\",\"array=TRUE\"))","v":151.9273846153846},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B11,$B12,\"dts=h\",\"array=true\"))","v":7.1529924242424237},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B11,-2),$B11,\"dts=h\",\"array=true\"))","v":5114},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B11,$B12,\"dts=h\",\"array=true\"))","v":354.27384615384602},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B12,-MOD(MONTH(B12),3)),EOMONTH(B12,-MOD(MONTH(B12),3)))","v":605},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B12,-MOD(MONTH(B12),3)),EOMONTH(B12,-MOD(MONTH(B12),3)))","v":2469.6999999999998}]
["-36FQ","2005-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A13, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88571},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A13, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88571},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A13, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88571},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B13,-MOD(MONTH(B13),3)),EOMONTH(B13,-MOD(MONTH(B13),3)))","v":480.899},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B12,-2),$B12,\"array=true\",\"dts=H\"))","v":122.68},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B12,-2),$B12,\"dts=h\",\"array=true\"))","v":193.66666666666666},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B12,$B13,\"dts=H\",\"array=TRUE\"))","v":65.093230769230757},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B12,$B13,\"dts=H\",\"array=TRUE\"))","v":439.95283582089559},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B12,$B13,\"dts=H\",\"array=TRUE\"))","v":61.81287878787878},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B12,$B13,\"dts=H\",\"array=TRUE\"))","v":218.12307692307692},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B12,$B13,\"dts=H\",\"array=TRUE\"))","v":183.22076923076924},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B12,$B13,\"dts=h\",\"array=true\"))","v":7.0705597014925381},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B12,-2),$B12,\"dts=h\",\"array=true\"))","v":5091},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B12,$B13,\"dts=h\",\"array=true\"))","v":308.84923076923093},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B13,-MOD(MONTH(B13),3)),EOMONTH(B13,-MOD(MONTH(B13),3)))","v":623.4},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B13,-MOD(MONTH(B13),3)),EOMONTH(B13,-MOD(MONTH(B13),3)))","v":2521.6}]
["-35FQ","2005-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A14, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88298},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A14, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88298},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A14, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88298},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B14,-MOD(MONTH(B14),3)),EOMONTH(B14,-MOD(MONTH(B14),3)))","v":484.52100000000002},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B13,-2),$B13,\"array=true\",\"dts=H\"))","v":125.34099999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B13,-2),$B13,\"dts=h\",\"array=true\"))","v":196.6},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B13,$B14,\"dts=H\",\"array=TRUE\"))","v":61.532380952380954},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B13,$B14,\"dts=H\",\"array=TRUE\"))","v":485.76212121212149},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B13,$B14,\"dts=H\",\"array=TRUE\"))","v":57.8489230769231},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B13,$B14,\"dts=H\",\"array=TRUE\"))","v":199.05859375},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B13,$B14,\"dts=H\",\"array=TRUE\"))","v":180.78666666666669},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B13,$B14,\"dts=h\",\"array=true\"))","v":8.0641863636363667},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B13,-2),$B13,\"dts=h\",\"array=true\"))","v":5241},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B13,$B14,\"dts=h\",\"array=true\"))","v":318.29531249999997},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B14,-MOD(MONTH(B14),3)),EOMONTH(B14,-MOD(MONTH(B14),3)))","v":607.79999999999995},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B14,-MOD(MONTH(B14),3)),EOMONTH(B14,-MOD(MONTH(B14),3)))","v":2541.3000000000002}]
["-34FQ","2006-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A15, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":78653},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A15, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":78653},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A15, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":78653},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B15,-MOD(MONTH(B15),3)),EOMONTH(B15,-MOD(MONTH(B15),3)))","v":487.80900000000003},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B14,-2),$B14,\"array=true\",\"dts=H\"))","v":129.572},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B14,-2),$B14,\"dts=h\",\"array=true\"))","v":198.43333333333331},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B14,$B15,\"dts=H\",\"array=TRUE\"))","v":66.299354838709675},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B14,$B15,\"dts=H\",\"array=TRUE\"))","v":554.72784615384614},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B14,$B15,\"dts=H\",\"array=TRUE\"))","v":62.711093750000003},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B14,$B15,\"dts=H\",\"array=TRUE\"))","v":220.10483870967741},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B14,$B15,\"dts=H\",\"array=TRUE\"))","v":175.33758064516132},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B14,$B15,\"dts=h\",\"array=true\"))","v":9.7343846153846147},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B14,-2),$B14,\"dts=h\",\"array=true\"))","v":5176},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B14,$B15,\"dts=h\",\"array=true\"))","v":344.69516129032269},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B15,-MOD(MONTH(B15),3)),EOMONTH(B15,-MOD(MONTH(B15),3)))","v":633.5},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B15,-MOD(MONTH(B15),3)),EOMONTH(B15,-MOD(MONTH(B15),3)))","v":2592.1999999999998}]
["-33FQ","2006-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A16, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":87813},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A16, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":87813},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A16, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":87813},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B16,-MOD(MONTH(B16),3)),EOMONTH(B16,-MOD(MONTH(B16),3)))","v":492.97300000000001},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B15,-2),$B15,\"array=true\",\"dts=H\"))","v":130.90299999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B15,-2),$B15,\"dts=h\",\"array=true\"))","v":199.4666666666667},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B15,$B16,\"dts=H\",\"array=TRUE\"))","v":73.418593749999985},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B15,$B16,\"dts=H\",\"array=TRUE\"))","v":627.57015151515191},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B15,$B16,\"dts=H\",\"array=TRUE\"))","v":70.292031249999994},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B15,$B16,\"dts=H\",\"array=TRUE\"))","v":240.23046875},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B15,$B16,\"dts=H\",\"array=TRUE\"))","v":197.61796875000005},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B15,$B16,\"dts=h\",\"array=true\"))","v":12.306363636363635},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B15,-2),$B15,\"dts=h\",\"array=true\"))","v":5228},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B15,$B16,\"dts=h\",\"array=true\"))","v":316.49687499999993},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B16,-MOD(MONTH(B16),3)),EOMONTH(B16,-MOD(MONTH(B16),3)))","v":641.4},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B16,-MOD(MONTH(B16),3)),EOMONTH(B16,-MOD(MONTH(B16),3)))","v":2630.7}]
["-32FQ","2006-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A17, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88504},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A17, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88504},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A17, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":88504},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B17,-MOD(MONTH(B17),3)),EOMONTH(B17,-MOD(MONTH(B17),3)))","v":492.83800000000002},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B16,-2),$B16,\"array=true\",\"dts=H\"))","v":132.21},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B16,-2),$B16,\"dts=h\",\"array=true\"))","v":201.26666666666665},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B16,$B17,\"dts=H\",\"array=TRUE\"))","v":73.736874999999998},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B16,$B17,\"dts=H\",\"array=TRUE\"))","v":621.18575757575741},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B16,$B17,\"dts=H\",\"array=TRUE\"))","v":70.744696969696975},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B16,$B17,\"dts=H\",\"array=TRUE\"))","v":238.21875},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B16,$B17,\"dts=H\",\"array=TRUE\"))","v":193.40906249999995},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B16,$B17,\"dts=h\",\"array=true\"))","v":11.705530303030301},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B16,-2),$B16,\"dts=h\",\"array=true\"))","v":4532},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B16,$B17,\"dts=h\",\"array=true\"))","v":275.7734375},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B17,-MOD(MONTH(B17),3)),EOMONTH(B17,-MOD(MONTH(B17),3)))","v":638.70000000000005},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B17,-MOD(MONTH(B17),3)),EOMONTH(B17,-MOD(MONTH(B17),3)))","v":2655.4}]
["-31FQ","2006-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A18, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80116},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A18, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80116},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A18, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80116},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B18,-MOD(MONTH(B18),3)),EOMONTH(B18,-MOD(MONTH(B18),3)))","v":496.86799999999999},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B17,-2),$B17,\"array=true\",\"dts=H\"))","v":131.25800000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B17,-2),$B17,\"dts=h\",\"array=true\"))","v":203.16666666666666},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B17,$B18,\"dts=H\",\"array=TRUE\"))","v":64.372698412698412},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B17,$B18,\"dts=H\",\"array=TRUE\"))","v":614.35538461538454},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B17,$B18,\"dts=H\",\"array=TRUE\"))","v":60.611406250000002},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B17,$B18,\"dts=H\",\"array=TRUE\"))","v":341.84126984126982},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B17,$B18,\"dts=H\",\"array=TRUE\"))","v":170.3996825396826},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B17,$B18,\"dts=h\",\"array=true\"))","v":12.599306153846157},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B17,-2),$B17,\"dts=h\",\"array=true\"))","v":4172},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B17,$B18,\"dts=h\",\"array=true\"))","v":253.22222222222223},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B18,-MOD(MONTH(B18),3)),EOMONTH(B18,-MOD(MONTH(B18),3)))","v":655.9},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B18,-MOD(MONTH(B18),3)),EOMONTH(B18,-MOD(MONTH(B18),3)))","v":2690.6}]
["-30FQ","2007-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A19, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":76890},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A19, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":76890},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A19, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":76890},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B19,-MOD(MONTH(B19),3)),EOMONTH(B19,-MOD(MONTH(B19),3)))","v":500.48399999999998},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B18,-2),$B18,\"array=true\",\"dts=H\"))","v":134.61799999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B18,-2),$B18,\"dts=h\",\"array=true\"))","v":202.33333333333334},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B18,$B19,\"dts=H\",\"array=TRUE\"))","v":61.583770491803293},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B18,$B19,\"dts=H\",\"array=TRUE\"))","v":649.57815384615378},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B18,$B19,\"dts=H\",\"array=TRUE\"))","v":58.622187500000003},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B18,$B19,\"dts=H\",\"array=TRUE\"))","v":401.05241935483872},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B18,$B19,\"dts=H\",\"array=TRUE\"))","v":166.343606557377},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B18,$B19,\"dts=h\",\"array=true\"))","v":13.282578461538463},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B18,-2),$B18,\"dts=h\",\"array=true\"))","v":3751},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B18,$B19,\"dts=h\",\"array=true\"))","v":256.67741935483872},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B19,-MOD(MONTH(B19),3)),EOMONTH(B19,-MOD(MONTH(B19),3)))","v":654.5},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B19,-MOD(MONTH(B19),3)),EOMONTH(B19,-MOD(MONTH(B19),3)))","v":2735.6}]
["-29FQ","2007-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A20, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":87249},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A20, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":87249},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A20, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":87249},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B20,-MOD(MONTH(B20),3)),EOMONTH(B20,-MOD(MONTH(B20),3)))","v":503.60599999999999},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B19,-2),$B19,\"array=true\",\"dts=H\"))","v":136.41999999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B19,-2),$B19,\"dts=h\",\"array=true\"))","v":204.31700000000001},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B19,$B20,\"dts=H\",\"array=TRUE\"))","v":68.55492063492062},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B19,$B20,\"dts=H\",\"array=TRUE\"))","v":667.58876923076934},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B19,$B20,\"dts=H\",\"array=TRUE\"))","v":68.657343749999995},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B19,$B20,\"dts=H\",\"array=TRUE\"))","v":371.07539682539681},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B19,$B20,\"dts=H\",\"array=TRUE\"))","v":191.12222222222218},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B19,$B20,\"dts=h\",\"array=true\"))","v":13.332235384615387},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B19,-2),$B19,\"dts=h\",\"array=true\"))","v":3521},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B19,$B20,\"dts=h\",\"array=true\"))","v":259.78253968253972},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B20,-MOD(MONTH(B20),3)),EOMONTH(B20,-MOD(MONTH(B20),3)))","v":672.6},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B20,-MOD(MONTH(B20),3)),EOMONTH(B20,-MOD(MONTH(B20),3)))","v":2782.5}]
["-28FQ","2007-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A21, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":91160},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A21, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":91160},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A21, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":91160},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B21,-MOD(MONTH(B21),3)),EOMONTH(B21,-MOD(MONTH(B21),3)))","v":505.45499999999998},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B20,-2),$B20,\"array=true\",\"dts=H\"))","v":139.68299999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B20,-2),$B20,\"dts=h\",\"array=true\"))","v":206.631},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B20,$B21,\"dts=H\",\"array=TRUE\"))","v":73.410952380952367},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B20,$B21,\"dts=H\",\"array=TRUE\"))","v":680.4699999999998},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B20,$B21,\"dts=H\",\"array=TRUE\"))","v":74.55153846153847},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B20,$B21,\"dts=H\",\"array=TRUE\"))","v":335.32539682539681},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B20,$B21,\"dts=H\",\"array=TRUE\"))","v":208.53714285714287},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B20,$B21,\"dts=h\",\"array=true\"))","v":12.692213846153841},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B20,-2),$B20,\"dts=h\",\"array=true\"))","v":3458},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B20,$B21,\"dts=h\",\"array=true\"))","v":268.12063492063481},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B21,-MOD(MONTH(B21),3)),EOMONTH(B21,-MOD(MONTH(B21),3)))","v":690.7},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B21,-MOD(MONTH(B21),3)),EOMONTH(B21,-MOD(MONTH(B21),3)))","v":2824.3}]
["-27FQ","2007-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A22, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":103301},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A22, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":103301},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A22, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":103301},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B22,-MOD(MONTH(B22),3)),EOMONTH(B22,-MOD(MONTH(B22),3)))","v":506.55399999999997},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B21,-2),$B21,\"array=true\",\"dts=H\"))","v":141.77000000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B21,-2),$B21,\"dts=h\",\"array=true\"))","v":207.93899999999999},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B21,$B22,\"dts=H\",\"array=TRUE\"))","v":87.808437500000011},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B21,$B22,\"dts=H\",\"array=TRUE\"))","v":789.304393939394},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B21,$B22,\"dts=H\",\"array=TRUE\"))","v":88.527384615384605},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B21,$B22,\"dts=H\",\"array=TRUE\"))","v":386.234375},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B21,$B22,\"dts=H\",\"array=TRUE\"))","v":248.51984375000001},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B21,$B22,\"dts=h\",\"array=true\"))","v":14.235984848484842},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B21,-2),$B21,\"dts=h\",\"array=true\"))","v":2934},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B21,$B22,\"dts=h\",\"array=true\"))","v":240.17031249999997},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B22,-MOD(MONTH(B22),3)),EOMONTH(B22,-MOD(MONTH(B22),3)))","v":697.1},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B22,-MOD(MONTH(B22),3)),EOMONTH(B22,-MOD(MONTH(B22),3)))","v":2865.3}]
["-26FQ","2008-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A23, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":104791},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A23, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":104791},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A23, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":104791},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B23,-MOD(MONTH(B23),3)),EOMONTH(B23,-MOD(MONTH(B23),3)))","v":509.05399999999997},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B22,-2),$B22,\"array=true\",\"dts=H\"))","v":141.209},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B22,-2),$B22,\"dts=h\",\"array=true\"))","v":210.48966666666669},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B22,$B23,\"dts=H\",\"array=TRUE\"))","v":95.912903225806446},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B22,$B23,\"dts=H\",\"array=TRUE\"))","v":922.43469696969726},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B22,$B23,\"dts=H\",\"array=TRUE\"))","v":96.269687500000046},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B22,$B23,\"dts=H\",\"array=TRUE\"))","v":515.97983870967744},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B22,$B23,\"dts=H\",\"array=TRUE\"))","v":273.60709677419339},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B22,$B23,\"dts=h\",\"array=true\"))","v":17.486666666666661},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B22,-2),$B22,\"dts=h\",\"array=true\"))","v":2516},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B22,$B23,\"dts=h\",\"array=true\"))","v":217.76129032258061},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B23,-MOD(MONTH(B23),3)),EOMONTH(B23,-MOD(MONTH(B23),3)))","v":719.7},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B23,-MOD(MONTH(B23),3)),EOMONTH(B23,-MOD(MONTH(B23),3)))","v":2923.8}]
["-25FQ","2008-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A24, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":124238},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A24, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":124238},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A24, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":124238},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B24,-MOD(MONTH(B24),3)),EOMONTH(B24,-MOD(MONTH(B24),3)))","v":506.50099999999998},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B23,-2),$B23,\"array=true\",\"dts=H\"))","v":143.655},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B23,-2),$B23,\"dts=h\",\"array=true\"))","v":212.76966666666667},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B23,$B24,\"dts=H\",\"array=TRUE\"))","v":122.54246153846151},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B23,$B24,\"dts=H\",\"array=TRUE\"))","v":897.63151515151537},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B23,$B24,\"dts=H\",\"array=TRUE\"))","v":122.44484848484851},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B23,$B24,\"dts=H\",\"array=TRUE\"))","v":628.50769230769231},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B23,$B24,\"dts=H\",\"array=TRUE\"))","v":352.56261538461536},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B23,$B24,\"dts=h\",\"array=true\"))","v":17.210871212121216},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B23,-2),$B23,\"dts=h\",\"array=true\"))","v":2225},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B23,$B24,\"dts=h\",\"array=true\"))","v":233.57692307692304},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B24,-MOD(MONTH(B24),3)),EOMONTH(B24,-MOD(MONTH(B24),3)))","v":741.2},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B24,-MOD(MONTH(B24),3)),EOMONTH(B24,-MOD(MONTH(B24),3)))","v":2983.4}]
["-24FQ","2008-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A25, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":122758},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A25, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":122758},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A25, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":122758},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B25,-MOD(MONTH(B25),3)),EOMONTH(B25,-MOD(MONTH(B25),3)))","v":505.25700000000001},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B24,-2),$B24,\"array=true\",\"dts=H\"))","v":142.125},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B24,-2),$B24,\"dts=h\",\"array=true\"))","v":215.53766666666664},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B24,$B25,\"dts=H\",\"array=TRUE\"))","v":119.54446153846155},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B24,$B25,\"dts=H\",\"array=TRUE\"))","v":870.94238805970144},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B24,$B25,\"dts=H\",\"array=TRUE\"))","v":117.49328358208956},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B24,$B25,\"dts=H\",\"array=TRUE\"))","v":580.19230769230774},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B24,$B25,\"dts=H\",\"array=TRUE\"))","v":331.80430769230787},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B24,$B25,\"dts=h\",\"array=true\"))","v":15.038002985074627},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B24,-2),$B24,\"dts=h\",\"array=true\"))","v":2008},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B24,$B25,\"dts=h\",\"array=true\"))","v":246.10307692307691},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B25,-MOD(MONTH(B25),3)),EOMONTH(B25,-MOD(MONTH(B25),3)))","v":776.6},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B25,-MOD(MONTH(B25),3)),EOMONTH(B25,-MOD(MONTH(B25),3)))","v":3055.9}]
["-23FQ","2008-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A26, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73284},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A26, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73284},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A26, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73284},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B26,-MOD(MONTH(B26),3)),EOMONTH(B26,-MOD(MONTH(B26),3)))","v":497.12400000000002},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B25,-2),$B25,\"array=true\",\"dts=H\"))","v":141.78899999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B25,-2),$B25,\"dts=h\",\"array=true\"))","v":218.86100000000002},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B25,$B26,\"dts=H\",\"array=TRUE\"))","v":63.92707692307691},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B25,$B26,\"dts=H\",\"array=TRUE\"))","v":799.88761194029848},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B25,$B26,\"dts=H\",\"array=TRUE\"))","v":58.105757575757572},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B25,$B26,\"dts=H\",\"array=TRUE\"))","v":385.42692307692306},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B25,$B26,\"dts=H\",\"array=TRUE\"))","v":185.9301538461539},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B25,$B26,\"dts=h\",\"array=true\"))","v":10.253976119402987},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B25,-2),$B25,\"dts=h\",\"array=true\"))","v":1759},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B25,$B26,\"dts=h\",\"array=true\"))","v":186.29076923076929},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B26,-MOD(MONTH(B26),3)),EOMONTH(B26,-MOD(MONTH(B26),3)))","v":778.9},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B26,-MOD(MONTH(B26),3)),EOMONTH(B26,-MOD(MONTH(B26),3)))","v":3049.7}]
["-22FQ","2009-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A27, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":56222},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A27, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":56222},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A27, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":56222},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B27,-MOD(MONTH(B27),3)),EOMONTH(B27,-MOD(MONTH(B27),3)))","v":489.096},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B26,-2),$B26,\"array=true\",\"dts=H\"))","v":137.31200000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B26,-2),$B26,\"dts=h\",\"array=true\"))","v":213.84866666666667},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B26,$B27,\"dts=H\",\"array=TRUE\"))","v":51.150161290322586},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B26,$B27,\"dts=H\",\"array=TRUE\"))","v":909.08507692307705},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B26,$B27,\"dts=H\",\"array=TRUE\"))","v":45.720312499999984},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B26,$B27,\"dts=H\",\"array=TRUE\"))","v":377.17741935483872},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B26,$B27,\"dts=H\",\"array=TRUE\"))","v":134.47870967741932},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B26,$B27,\"dts=h\",\"array=true\"))","v":12.632003076923082},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B26,-2),$B26,\"dts=h\",\"array=true\"))","v":1404},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B26,$B27,\"dts=h\",\"array=true\"))","v":156.7129032258064},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B27,-MOD(MONTH(B27),3)),EOMONTH(B27,-MOD(MONTH(B27),3)))","v":760.2},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B27,-MOD(MONTH(B27),3)),EOMONTH(B27,-MOD(MONTH(B27),3)))","v":3035.4}]
["-21FQ","2009-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A28, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":65951},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A28, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":65951},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A28, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":65951},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B28,-MOD(MONTH(B28),3)),EOMONTH(B28,-MOD(MONTH(B28),3)))","v":488.786},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B27,-2),$B27,\"array=true\",\"dts=H\"))","v":129.4},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B27,-2),$B27,\"dts=h\",\"array=true\"))","v":212.37766666666667},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B27,$B28,\"dts=H\",\"array=TRUE\"))","v":63.80031249999999},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B27,$B28,\"dts=H\",\"array=TRUE\"))","v":922.08833333333359},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B27,$B28,\"dts=H\",\"array=TRUE\"))","v":59.734000000000002},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B27,$B28,\"dts=H\",\"array=TRUE\"))","v":405.78125},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B27,$B28,\"dts=H\",\"array=TRUE\"))","v":155.66874999999999},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B27,$B28,\"dts=h\",\"array=true\"))","v":13.748637878787882},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B27,-2),$B27,\"dts=h\",\"array=true\"))","v":1069},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B27,$B28,\"dts=h\",\"array=true\"))","v":182.91874999999996},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B28,-MOD(MONTH(B28),3)),EOMONTH(B28,-MOD(MONTH(B28),3)))","v":785.4},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B28,-MOD(MONTH(B28),3)),EOMONTH(B28,-MOD(MONTH(B28),3)))","v":3086.5}]
["-20FQ","2009-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A29, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73285},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A29, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73285},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A29, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":73285},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B29,-MOD(MONTH(B29),3)),EOMONTH(B29,-MOD(MONTH(B29),3)))","v":489.44600000000003},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B28,-2),$B28,\"array=true\",\"dts=H\"))","v":125.90300000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B28,-2),$B28,\"dts=h\",\"array=true\"))","v":213.50699999999998},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B28,$B29,\"dts=H\",\"array=TRUE\"))","v":71.740615384615396},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B28,$B29,\"dts=H\",\"array=TRUE\"))","v":960.17656716417935},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B28,$B29,\"dts=H\",\"array=TRUE\"))","v":68.880597014925357},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B28,$B29,\"dts=H\",\"array=TRUE\"))","v":327.55769230769232},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B28,$B29,\"dts=H\",\"array=TRUE\"))","v":176.65784615384612},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B28,$B29,\"dts=h\",\"array=true\"))","v":14.732443283582088},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B28,-2),$B28,\"dts=h\",\"array=true\"))","v":1277},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B28,$B29,\"dts=h\",\"array=true\"))","v":182.8523076923077},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B29,-MOD(MONTH(B29),3)),EOMONTH(B29,-MOD(MONTH(B29),3)))","v":802.8},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B29,-MOD(MONTH(B29),3)),EOMONTH(B29,-MOD(MONTH(B29),3)))","v":3112.5}]
["-19FQ","2009-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A30, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80106},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A30, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80106},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A30, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80106},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B30,-MOD(MONTH(B30),3)),EOMONTH(B30,-MOD(MONTH(B30),3)))","v":492.76499999999999},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B29,-2),$B29,\"array=true\",\"dts=H\"))","v":125.941},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B29,-2),$B29,\"dts=h\",\"array=true\"))","v":215.34399999999997},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B29,$B30,\"dts=H\",\"array=TRUE\"))","v":78.996769230769218},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B29,$B30,\"dts=H\",\"array=TRUE\"))","v":1099.726268656716},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B29,$B30,\"dts=H\",\"array=TRUE\"))","v":75.446212121212099},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B29,$B30,\"dts=H\",\"array=TRUE\"))","v":385.04615384615386},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B29,$B30,\"dts=H\",\"array=TRUE\"))","v":198.72230769230774},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B29,$B30,\"dts=h\",\"array=true\"))","v":17.575035820895522},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B29,-2),$B29,\"dts=h\",\"array=true\"))","v":1506},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B29,$B30,\"dts=h\",\"array=true\"))","v":199.31384615384616},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B30,-MOD(MONTH(B30),3)),EOMONTH(B30,-MOD(MONTH(B30),3)))","v":804.6},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B30,-MOD(MONTH(B30),3)),EOMONTH(B30,-MOD(MONTH(B30),3)))","v":3122}]
["-18FQ","2010-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A31, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80222},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A31, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80222},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A31, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":80222},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B31,-MOD(MONTH(B31),3)),EOMONTH(B31,-MOD(MONTH(B31),3)))","v":494.68200000000002},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B30,-2),$B30,\"array=true\",\"dts=H\"))","v":131.40100000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B30,-2),$B30,\"dts=h\",\"array=true\"))","v":217.03},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B30,$B31,\"dts=H\",\"array=TRUE\"))","v":80.676451612903222},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B30,$B31,\"dts=H\",\"array=TRUE\"))","v":1110.0336923076918},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B30,$B31,\"dts=H\",\"array=TRUE\"))","v":77.381406249999969},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B30,$B31,\"dts=H\",\"array=TRUE\"))","v":370.99193548387098},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B30,$B31,\"dts=H\",\"array=TRUE\"))","v":205.16419354838706},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B30,$B31,\"dts=h\",\"array=true\"))","v":16.924461538461536},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B30,-2),$B30,\"dts=h\",\"array=true\"))","v":1457},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B30,$B31,\"dts=h\",\"array=true\"))","v":255.80000000000004},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B31,-MOD(MONTH(B31),3)),EOMONTH(B31,-MOD(MONTH(B31),3)))","v":811.9},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B31,-MOD(MONTH(B31),3)),EOMONTH(B31,-MOD(MONTH(B31),3)))","v":3135.7}]
["-17FQ","2010-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A32, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":82747},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A32, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":82747},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A32, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":82747},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B32,-MOD(MONTH(B32),3)),EOMONTH(B32,-MOD(MONTH(B32),3)))","v":497.971},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B31,-2),$B31,\"array=true\",\"dts=H\"))","v":132.91800000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B31,-2),$B31,\"dts=h\",\"array=true\"))","v":217.34066666666664},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B31,$B32,\"dts=H\",\"array=TRUE\"))","v":82.353906250000009},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B31,$B32,\"dts=H\",\"array=TRUE\"))","v":1195.3390909090913},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B31,$B32,\"dts=H\",\"array=TRUE\"))","v":79.461076923076931},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B31,$B32,\"dts=H\",\"array=TRUE\"))","v":354.65234375},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B31,$B32,\"dts=H\",\"array=TRUE\"))","v":210.91890625000002},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B31,$B32,\"dts=h\",\"array=true\"))","v":18.335871212121212},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B31,-2),$B31,\"dts=h\",\"array=true\"))","v":1578},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B31,$B32,\"dts=h\",\"array=true\"))","v":253.68125000000003},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B32,-MOD(MONTH(B32),3)),EOMONTH(B32,-MOD(MONTH(B32),3)))","v":829.3},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B32,-MOD(MONTH(B32),3)),EOMONTH(B32,-MOD(MONTH(B32),3)))","v":3181.5}]
["-16FQ","2010-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A33, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":85181},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A33, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":85181},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A33, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":85181},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B33,-MOD(MONTH(B33),3)),EOMONTH(B33,-MOD(MONTH(B33),3)))","v":500.80599999999998},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B32,-2),$B32,\"array=true\",\"dts=H\"))","v":138},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B32,-2),$B32,\"dts=h\",\"array=true\"))","v":217.32000000000002},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B32,$B33,\"dts=H\",\"array=TRUE\"))","v":79.142769230769247},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B32,$B33,\"dts=H\",\"array=TRUE\"))","v":1227.9414925373133},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B32,$B33,\"dts=H\",\"array=TRUE\"))","v":76.933731343283554},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B32,$B33,\"dts=H\",\"array=TRUE\"))","v":420.8346153846154},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B32,$B33,\"dts=H\",\"array=TRUE\"))","v":205.66415384615394},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B32,$B33,\"dts=h\",\"array=true\"))","v":18.982982089552237},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B32,-2),$B32,\"dts=h\",\"array=true\"))","v":1468},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B32,$B33,\"dts=h\",\"array=true\"))","v":210.71230769230769},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B33,-MOD(MONTH(B33),3)),EOMONTH(B33,-MOD(MONTH(B33),3)))","v":846.3},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B33,-MOD(MONTH(B33),3)),EOMONTH(B33,-MOD(MONTH(B33),3)))","v":3194.7}]
["-15FQ","2010-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A34, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":93428},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A34, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":93428},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A34, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":93428},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B34,-MOD(MONTH(B34),3)),EOMONTH(B34,-MOD(MONTH(B34),3)))","v":503.63},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B33,-2),$B33,\"array=true\",\"dts=H\"))","v":142.02000000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B33,-2),$B33,\"dts=h\",\"array=true\"))","v":217.99},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B33,$B34,\"dts=H\",\"array=TRUE\"))","v":87.242923076923077},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B33,$B34,\"dts=H\",\"array=TRUE\"))","v":1369.62},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B33,$B34,\"dts=H\",\"array=TRUE\"))","v":87.372238805970156},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B33,$B34,\"dts=H\",\"array=TRUE\"))","v":560.4961538461539},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B33,$B34,\"dts=H\",\"array=TRUE\"))","v":236.08907692307693},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B33,$B34,\"dts=h\",\"array=true\"))","v":26.514274626865671},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B33,-2),$B33,\"dts=h\",\"array=true\"))","v":1292},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B33,$B34,\"dts=h\",\"array=true\"))","v":259.98615384615385},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B34,-MOD(MONTH(B34),3)),EOMONTH(B34,-MOD(MONTH(B34),3)))","v":843.5},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B34,-MOD(MONTH(B34),3)),EOMONTH(B34,-MOD(MONTH(B34),3)))","v":3184.2}]
["-14FQ","2011-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A35, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":101335},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A35, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":101335},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A35, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":101335},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B35,-MOD(MONTH(B35),3)),EOMONTH(B35,-MOD(MONTH(B35),3)))","v":509.09100000000001},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B34,-2),$B34,\"array=true\",\"dts=H\"))","v":143.38900000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B34,-2),$B34,\"dts=h\",\"array=true\"))","v":219.66833333333332},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B34,$B35,\"dts=H\",\"array=TRUE\"))","v":98.93},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B34,$B35,\"dts=H\",\"array=TRUE\"))","v":1388.2078461538456},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B34,$B35,\"dts=H\",\"array=TRUE\"))","v":105.35215384615388},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B34,$B35,\"dts=H\",\"array=TRUE\"))","v":669.46825396825398},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B34,$B35,\"dts=H\",\"array=TRUE\"))","v":281.80571428571432},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B34,$B35,\"dts=h\",\"array=true\"))","v":31.94265076923077},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B34,-2),$B34,\"dts=h\",\"array=true\"))","v":1319},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B34,$B35,\"dts=h\",\"array=true\"))","v":302.94761904761907},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B35,-MOD(MONTH(B35),3)),EOMONTH(B35,-MOD(MONTH(B35),3)))","v":823.4},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B35,-MOD(MONTH(B35),3)),EOMONTH(B35,-MOD(MONTH(B35),3)))","v":3153.8}]
["-13FQ","2011-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A36, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":112781},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A36, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":112781},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A36, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":112781},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B36,-MOD(MONTH(B36),3)),EOMONTH(B36,-MOD(MONTH(B36),3)))","v":508.72500000000002},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B35,-2),$B35,\"array=true\",\"dts=H\"))","v":149.86699999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B35,-2),$B35,\"dts=h\",\"array=true\"))","v":221.95100000000002},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B35,$B36,\"dts=H\",\"array=TRUE\"))","v":103.9559375},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B35,$B36,\"dts=H\",\"array=TRUE\"))","v":1508.0348484848482},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B35,$B36,\"dts=H\",\"array=TRUE\"))","v":116.99215384615381},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B35,$B36,\"dts=H\",\"array=TRUE\"))","v":730.80078125},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B35,$B36,\"dts=H\",\"array=TRUE\"))","v":304.61187500000011},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B35,$B36,\"dts=h\",\"array=true\"))","v":38.493418181818171},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B35,-2),$B35,\"dts=h\",\"array=true\"))","v":1250},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B35,$B36,\"dts=h\",\"array=true\"))","v":237.33437500000002},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B36,-MOD(MONTH(B36),3)),EOMONTH(B36,-MOD(MONTH(B36),3)))","v":844.9},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B36,-MOD(MONTH(B36),3)),EOMONTH(B36,-MOD(MONTH(B36),3)))","v":3183.8}]
["-12FQ","2011-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A37, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":111991},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A37, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":111991},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A37, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":111991},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B37,-MOD(MONTH(B37),3)),EOMONTH(B37,-MOD(MONTH(B37),3)))","v":509.91300000000001},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B36,-2),$B36,\"array=true\",\"dts=H\"))","v":148.262},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B36,-2),$B36,\"dts=h\",\"array=true\"))","v":224.65466666666669},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B36,$B37,\"dts=H\",\"array=TRUE\"))","v":91.052769230769243},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B36,$B37,\"dts=H\",\"array=TRUE\"))","v":1703.2711940298511},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B36,$B37,\"dts=H\",\"array=TRUE\"))","v":112.09761194029852},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B36,$B37,\"dts=H\",\"array=TRUE\"))","v":695.1615384615385},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B36,$B37,\"dts=H\",\"array=TRUE\"))","v":298.39076923076925},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B36,$B37,\"dts=h\",\"array=true\"))","v":38.807067164179102},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B36,-2),$B36,\"dts=h\",\"array=true\"))","v":1264},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B36,$B37,\"dts=h\",\"array=true\"))","v":239.22769230769237},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B37,-MOD(MONTH(B37),3)),EOMONTH(B37,-MOD(MONTH(B37),3)))","v":851.5},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B37,-MOD(MONTH(B37),3)),EOMONTH(B37,-MOD(MONTH(B37),3)))","v":3176.8}]
["-11FQ","2011-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A38, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":107419},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A38, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":107419},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A38, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":107419},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B38,-MOD(MONTH(B38),3)),EOMONTH(B38,-MOD(MONTH(B38),3)))","v":511.03500000000003},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B37,-2),$B37,\"array=true\",\"dts=H\"))","v":148.44399999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B37,-2),$B37,\"dts=h\",\"array=true\"))","v":226.12533333333332},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B37,$B38,\"dts=H\",\"array=TRUE\"))","v":94.06796875000002},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B37,$B38,\"dts=H\",\"array=TRUE\"))","v":1682.4080303030307},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B37,$B38,\"dts=H\",\"array=TRUE\"))","v":108.92723076923079},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B37,$B38,\"dts=H\",\"array=TRUE\"))","v":619.953125},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B37,$B38,\"dts=H\",\"array=TRUE\"))","v":297.36265624999987},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B37,$B38,\"dts=h\",\"array=true\"))","v":31.81259848484849},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B37,-2),$B37,\"dts=h\",\"array=true\"))","v":1272},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B37,$B38,\"dts=h\",\"array=true\"))","v":227.98437500000003},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B38,-MOD(MONTH(B38),3)),EOMONTH(B38,-MOD(MONTH(B38),3)))","v":828},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B38,-MOD(MONTH(B38),3)),EOMONTH(B38,-MOD(MONTH(B38),3)))","v":3160.4}]
["-10FQ","2012-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A39, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":110696},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A39, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":110696},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A39, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":110696},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B39,-MOD(MONTH(B39),3)),EOMONTH(B39,-MOD(MONTH(B39),3)))","v":512.18899999999996},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B38,-2),$B38,\"array=true\",\"dts=H\"))","v":145.904},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B38,-2),$B38,\"dts=h\",\"array=true\"))","v":226.99666666666667},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B38,$B39,\"dts=H\",\"array=TRUE\"))","v":104.47161290322579},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B38,$B39,\"dts=H\",\"array=TRUE\"))","v":1691.0463076923079},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B38,$B39,\"dts=H\",\"array=TRUE\"))","v":118.44906249999998},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B38,$B39,\"dts=H\",\"array=TRUE\"))","v":641.00806451612902},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B38,$B39,\"dts=H\",\"array=TRUE\"))","v":315.83161290322573},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B38,$B39,\"dts=h\",\"array=true\"))","v":32.667178461538469},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B38,-2),$B38,\"dts=h\",\"array=true\"))","v":1426},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B38,$B39,\"dts=h\",\"array=true\"))","v":259.25806451612902},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B39,-MOD(MONTH(B39),3)),EOMONTH(B39,-MOD(MONTH(B39),3)))","v":818.6},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B39,-MOD(MONTH(B39),3)),EOMONTH(B39,-MOD(MONTH(B39),3)))","v":3166.2}]
["-9FQ","2012-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A40, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":104718},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A40, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":104718},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A40, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":104718},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B40,-MOD(MONTH(B40),3)),EOMONTH(B40,-MOD(MONTH(B40),3)))","v":510.96199999999999},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B39,-2),$B39,\"array=true\",\"dts=H\"))","v":146.55600000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B39,-2),$B39,\"dts=h\",\"array=true\"))","v":228.17866666666666},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B39,$B40,\"dts=H\",\"array=TRUE\"))","v":94.667936507936503},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B39,$B40,\"dts=H\",\"array=TRUE\"))","v":1611.9378461538463},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B39,$B40,\"dts=H\",\"array=TRUE\"))","v":108.76312500000002},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B39,$B40,\"dts=H\",\"array=TRUE\"))","v":617.78174603174602},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B39,$B40,\"dts=H\",\"array=TRUE\"))","v":289.24825396825389},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B39,$B40,\"dts=h\",\"array=true\"))","v":29.469316923076921},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B39,-2),$B39,\"dts=h\",\"array=true\"))","v":1456},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B39,$B40,\"dts=h\",\"array=true\"))","v":278.80476190476196},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B40,-MOD(MONTH(B40),3)),EOMONTH(B40,-MOD(MONTH(B40),3)))","v":817.1},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B40,-MOD(MONTH(B40),3)),EOMONTH(B40,-MOD(MONTH(B40),3)))","v":3163.3}]
["-8FQ","2012-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A41, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":102852},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A41, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":102852},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A41, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":102852},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B41,-MOD(MONTH(B41),3)),EOMONTH(B41,-MOD(MONTH(B41),3)))","v":512.19100000000003},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B40,-2),$B40,\"array=true\",\"dts=H\"))","v":146.70099999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B40,-2),$B40,\"dts=h\",\"array=true\"))","v":228.96433333333334},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B40,$B41,\"dts=H\",\"array=TRUE\"))","v":93.666349206349224},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B40,$B41,\"dts=H\",\"array=TRUE\"))","v":1653.4201538461543},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B40,$B41,\"dts=H\",\"array=TRUE\"))","v":109.41846153846153},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B40,$B41,\"dts=H\",\"array=TRUE\"))","v":782.67063492063494},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B40,$B41,\"dts=H\",\"array=TRUE\"))","v":300.14190476190475},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B40,$B41,\"dts=h\",\"array=true\"))","v":29.940876923076924},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B40,-2),$B40,\"dts=h\",\"array=true\"))","v":1546},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B40,$B41,\"dts=h\",\"array=true\"))","v":287.40000000000015},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B41,-MOD(MONTH(B41),3)),EOMONTH(B41,-MOD(MONTH(B41),3)))","v":840.9},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B41,-MOD(MONTH(B41),3)),EOMONTH(B41,-MOD(MONTH(B41),3)))","v":3190.5}]
["-7FQ","2012-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A42, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":101409},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A42, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":101409},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A42, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":101409},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B42,-MOD(MONTH(B42),3)),EOMONTH(B42,-MOD(MONTH(B42),3)))","v":510.899},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B41,-2),$B41,\"array=true\",\"dts=H\"))","v":146.578},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B41,-2),$B41,\"dts=h\",\"array=true\"))","v":229.93899999999999},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B41,$B42,\"dts=H\",\"array=TRUE\"))","v":90.266406250000003},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B41,$B42,\"dts=H\",\"array=TRUE\"))","v":1717.8098484848488},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B41,$B42,\"dts=H\",\"array=TRUE\"))","v":110.1306153846154},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B41,$B42,\"dts=H\",\"array=TRUE\"))","v":736.78125},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B41,$B42,\"dts=H\",\"array=TRUE\"))","v":305.29093750000004},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B41,$B42,\"dts=h\",\"array=true\"))","v":32.576440909090906},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B41,-2),$B41,\"dts=h\",\"array=true\"))","v":1647},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B41,$B42,\"dts=h\",\"array=true\"))","v":322.92500000000013},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B42,-MOD(MONTH(B42),3)),EOMONTH(B42,-MOD(MONTH(B42),3)))","v":795.4},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B42,-MOD(MONTH(B42),3)),EOMONTH(B42,-MOD(MONTH(B42),3)))","v":3156.6}]
["-6FQ","2013-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A43, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":96336},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A43, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":96336},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A43, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":96336},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B43,-MOD(MONTH(B43),3)),EOMONTH(B43,-MOD(MONTH(B43),3)))","v":510.91800000000001},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B42,-2),$B42,\"array=true\",\"dts=H\"))","v":145.482},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B42,-2),$B42,\"dts=h\",\"array=true\"))","v":231.31366666666668},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B42,$B43,\"dts=H\",\"array=TRUE\"))","v":95.554426229508195},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B42,$B43,\"dts=H\",\"array=TRUE\"))","v":1632.6000000000006},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B42,$B43,\"dts=H\",\"array=TRUE\"))","v":112.61126984126984},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B42,$B43,\"dts=H\",\"array=TRUE\"))","v":715.80327868852464},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B42,$B43,\"dts=H\",\"array=TRUE\"))","v":304.26868852459029},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B42,$B43,\"dts=h\",\"array=true\"))","v":30.101675384615387},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B42,-2),$B42,\"dts=h\",\"array=true\"))","v":1795},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B42,$B43,\"dts=h\",\"array=true\"))","v":378.1098360655738},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B43,-MOD(MONTH(B43),3)),EOMONTH(B43,-MOD(MONTH(B43),3)))","v":775.1},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B43,-MOD(MONTH(B43),3)),EOMONTH(B43,-MOD(MONTH(B43),3)))","v":3135.9}]
["-5FQ","2013-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A44, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":95498},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A44, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":95498},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A44, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":95498},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B44,-MOD(MONTH(B44),3)),EOMONTH(B44,-MOD(MONTH(B44),3)))","v":514.351},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B43,-2),$B43,\"array=true\",\"dts=H\"))","v":146.07499999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B43,-2),$B43,\"dts=h\",\"array=true\"))","v":231.99833333333331},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B43,$B44,\"dts=H\",\"array=TRUE\"))","v":93.858437500000022},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B43,$B44,\"dts=H\",\"array=TRUE\"))","v":1416.9499999999998},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B43,$B44,\"dts=H\",\"array=TRUE\"))","v":103.34661538461536},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B43,$B44,\"dts=H\",\"array=TRUE\"))","v":660.75390625},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B43,$B44,\"dts=H\",\"array=TRUE\"))","v":288.97062500000004},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B43,$B44,\"dts=h\",\"array=true\"))","v":23.223395384615387},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B43,-2),$B43,\"dts=h\",\"array=true\"))","v":1881},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B43,$B44,\"dts=h\",\"array=true\"))","v":326.99999999999977},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B44,-MOD(MONTH(B44),3)),EOMONTH(B44,-MOD(MONTH(B44),3)))","v":772.2},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B44,-MOD(MONTH(B44),3)),EOMONTH(B44,-MOD(MONTH(B44),3)))","v":3142.4}]
["-4FQ","2013-09-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A45, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":100508},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A45, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":100508},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A45, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":100508},{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B45,-MOD(MONTH(B45),3)),EOMONTH(B45,-MOD(MONTH(B45),3)))","v":513.88300000000004},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B44,-2),$B44,\"array=true\",\"dts=H\"))","v":148.98599999999999},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B44,-2),$B44,\"dts=h\",\"array=true\"))","v":232.23033333333333},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B44,$B45,\"dts=H\",\"array=TRUE\"))","v":101.27953124999999},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B44,$B45,\"dts=H\",\"array=TRUE\"))","v":1329.87696969697},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B44,$B45,\"dts=H\",\"array=TRUE\"))","v":109.6522727272727},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B44,$B45,\"dts=H\",\"array=TRUE\"))","v":514.265625},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B44,$B45,\"dts=H\",\"array=TRUE\"))","v":304.61953124999997},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B44,$B45,\"dts=h\",\"array=true\"))","v":21.45453636363635},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B44,-2),$B44,\"dts=h\",\"array=true\"))","v":1789},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B44,$B45,\"dts=h\",\"array=true\"))","v":321.47656249999989},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B45,-MOD(MONTH(B45),3)),EOMONTH(B45,-MOD(MONTH(B45),3)))","v":774.9},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B45,-MOD(MONTH(B45),3)),EOMONTH(B45,-MOD(MONTH(B45),3)))","v":3154.7}]
["-3FQ","2013-12-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A46, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":98355},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A46, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":98355},null,{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B46,-MOD(MONTH(B46),3)),EOMONTH(B46,-MOD(MONTH(B46),3)))","v":514.94399999999996},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B45,-2),$B45,\"array=true\",\"dts=H\"))","v":150.346},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B45,-2),$B45,\"dts=h\",\"array=true\"))","v":233.476},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B45,$B46,\"dts=H\",\"array=TRUE\"))","v":96.939999999999955},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B45,$B46,\"dts=H\",\"array=TRUE\"))","v":1272.3332835820902},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B45,$B46,\"dts=H\",\"array=TRUE\"))","v":109.33666666666666},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B45,$B46,\"dts=H\",\"array=TRUE\"))","v":430.08846153846156},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B45,$B46,\"dts=H\",\"array=TRUE\"))","v":299.08},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B45,$B46,\"dts=h\",\"array=true\"))","v":20.816594029850755},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B45,-2),$B45,\"dts=h\",\"array=true\"))","v":1795},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B45,$B46,\"dts=h\",\"array=true\"))","v":357.13384615384604},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B46,-MOD(MONTH(B46),3)),EOMONTH(B46,-MOD(MONTH(B46),3)))","v":757.5},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B46,-MOD(MONTH(B46),3)),EOMONTH(B46,-MOD(MONTH(B46),3)))","v":3142.7}]
["-2FQ","2014-03-31",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A47, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":94344},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A47, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":94344},null,{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B47,-MOD(MONTH(B47),3)),EOMONTH(B47,-MOD(MONTH(B47),3)))","v":515.09},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B46,-2),$B46,\"array=true\",\"dts=H\"))","v":150.98400000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B46,-2),$B46,\"dts=h\",\"array=true\"))","v":234.13633333333334},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B46,$B47,\"dts=H\",\"array=TRUE\"))","v":95.963064516129023},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B46,$B47,\"dts=H\",\"array=TRUE\"))","v":1290.758615384615},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B46,$B47,\"dts=H\",\"array=TRUE\"))","v":107.91718750000003},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B46,$B47,\"dts=H\",\"array=TRUE\"))","v":451.98790322580646},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B46,$B47,\"dts=H\",\"array=TRUE\"))","v":301.44177419354827},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B46,$B47,\"dts=h\",\"array=true\"))","v":20.440993846153837},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B46,-2),$B46,\"dts=h\",\"array=true\"))","v":1988},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B46,$B47,\"dts=h\",\"array=true\"))","v":354.17419354838711},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B47,-MOD(MONTH(B47),3)),EOMONTH(B47,-MOD(MONTH(B47),3)))","v":749.9},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B47,-MOD(MONTH(B47),3)),EOMONTH(B47,-MOD(MONTH(B47),3)))","v":3139.1}]
["-1FQ","2014-06-30",{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A48, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":98287},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A48, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":98287},null,{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B48,-MOD(MONTH(B48),3)),EOMONTH(B48,-MOD(MONTH(B48),3)))","v":514.56700000000001},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B47,-2),$B47,\"array=true\",\"dts=H\"))","v":152.11500000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B47,-2),$B47,\"dts=h\",\"array=true\"))","v":235.24733333333333},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B47,$B48,\"dts=H\",\"array=TRUE\"))","v":99.428124999999994},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B47,$B48,\"dts=H\",\"array=TRUE\"))","v":1289.9412121212124},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B47,$B48,\"dts=H\",\"array=TRUE\"))","v":109.72646153846154},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B47,$B48,\"dts=H\",\"array=TRUE\"))","v":479.546875},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B47,$B48,\"dts=H\",\"array=TRUE\"))","v":294.95562499999994},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B47,$B48,\"dts=h\",\"array=true\"))","v":19.659792424242426},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B47,-2),$B47,\"dts=h\",\"array=true\"))","v":1807},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B47,$B48,\"dts=h\",\"array=true\"))","v":325.62656249999998},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B48,-MOD(MONTH(B48),3)),EOMONTH(B48,-MOD(MONTH(B48),3)))","v":754.6},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B48,-MOD(MONTH(B48),3)),EOMONTH(B48,-MOD(MONTH(B48),3)))","v":3163.1}]
["-0FQ",{"$f":"_xll.BDP(control!$B$1&\" Equity\",\"Most_recent_period_end_dt\")","v":"09/30/2014"},{"$f":"_xll.BDP(control!$B$1&\" EQUITY\",C$2, \"EQY_FUND_RELATIVE_PERIOD\", $A49, \"EQY_FUND_CRNCY\", control!$B$2, \"EQY_CONSOLIDATED\",\"Y\", \"FILL=0\")","v":96047},null,null,{"$f":"_xll.BDH(F$2,\"PX LAST\",EOMONTH(B49,-MOD(MONTH(B49),3)),EOMONTH(B49,-MOD(MONTH(B49),3)))","v":515.98900000000003},{"$f":"SUM(_xll.BDH(G$2,\"PX LAST\",EOMONTH($B48,-2),$B48,\"array=true\",\"dts=H\"))","v":152.50200000000001},{"$f":"AVERAGE(_xll.BDH($H$2,\"PX LAST\",EOMONTH($B48,-2),$B48,\"dts=h\",\"array=true\"))","v":237.01},{"$f":"AVERAGE(_xll.BDH(I$2,\"px last\",$B48,$B49,\"dts=H\",\"array=TRUE\"))","v":94.99661538461541},{"$f":"AVERAGE(_xll.BDH(J$2,\"px last\",$B48,$B49,\"dts=H\",\"array=TRUE\"))","v":1282.7447761194028},{"$f":"AVERAGE(_xll.BDH(K$2,\"px last\",$B48,$B49,\"dts=H\",\"array=TRUE\"))","v":103.58910447761194},{"$f":"AVERAGE(_xll.BDH(L$2,\"px last\",$B48,$B49,\"dts=H\",\"array=TRUE\"))","v":360.71153846153845},{"$f":"AVERAGE(_xll.BDH(M$2,\"px last\",$B48,$B49,\"dts=H\",\"array=TRUE\"))","v":283.08938461538457},{"$f":"AVERAGE(_xll.BDH($N$2,\"PX LAST\",$B48,$B49,\"dts=h\",\"array=true\"))","v":19.727537313432837},{"$f":"SUM(_xll.BDH($O$2,\"PX LAST\",EOMONTH($B48,-2),$B48,\"dts=h\",\"array=true\"))","v":1876},{"$f":"AVERAGE(_xll.BDH($P$2,\"PX LAST\",$B48,$B49,\"dts=h\",\"array=true\"))","v":337.9184615384616},{"$f":"_xll.BDH($Q$2,\"PX LAST\",EOMONTH(B49,-MOD(MONTH(B49),3)),EOMONTH(B49,-MOD(MONTH(B49),3)))","v":784.1},{"$f":"_xll.BDH($R$2,\"PX LAST\",EOMONTH(B49,-MOD(MONTH(B49),3)),EOMONTH(B49,-MOD(MONTH(B49),3)))","v":3207.7}]
["Next Q","2014-12-31"]

{"sheet":"Linear","index":5,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"slopes","intercepts"]
["USA_Nominal_GDP",{"$f":"IFERROR(LINEST(Revenue_Concurrent,USA_Nominal_GDP),0)","v":905.05098670339476},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,USA_Nominal_GDP),0)","v":-361737.39279583679}]
["USA_Housing_Starts",{"$f":"IFERROR(LINEST(Revenue_Concurrent,USA_Housing_Starts),0)","v":1044.9635387111755},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,USA_Housing_Starts),0)","v":-52955.840677326007}]
["USA_CPI",{"$f":"IFERROR(LINEST(Revenue_Concurrent,USA_CPI),0)","v":551.88087908022908},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,USA_CPI),0)","v":-27266.052201017475}]
["OIL",{"$f":"IFERROR(LINEST(Revenue_Concurrent,OIL),0)","v":714.09270749301265},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,OIL),0)","v":33053.649469235643}]
["GOLD",{"$f":"IFERROR(LINEST(Revenue_Concurrent,GOLD),0)","v":20.177336005968165},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,GOLD),0)","v":70224.396247011784}]
["BRENT_CRUDE",{"$f":"IFERROR(LINEST(Revenue_Concurrent,BRENT_CRUDE),0)","v":549.58993909767969},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,BRENT_CRUDE),0)","v":44636.52437306974}]
["CORN",{"$f":"IFERROR(LINEST(Revenue_Concurrent,CORN),0)","v":61.587446001463391},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,CORN),0)","v":63816.780231247816}]
["heat_oil",{"$f":"IFERROR(LINEST(Revenue_Concurrent,heat_oil),0)","v":214.03608341949297},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,heat_oil),0)","v":41052.926252380115}]
["silver",{"$f":"IFERROR(LINEST(Revenue_Concurrent,silver),0)","v":1099.6781569149157},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,silver),0)","v":70702.849464743427}]
["one_UNIT_STARTS",{"$f":"IFERROR(LINEST(Revenue_Concurrent,one_UNIT_STARTS),0)","v":-3.6774752505497639},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,one_UNIT_STARTS),0)","v":100728.03420853123}]
["Lumber",{"$f":"IFERROR(LINEST(Revenue_Concurrent,Lumber),0)","v":7.6834350777207607},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,Lumber),0)","v":89031.555573265432}]
["US_Defense_Spending",{"$f":"IFERROR(LINEST(Revenue_Concurrent,US_Defense_Spending),0)","v":75.634889101052821},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,US_Defense_Spending),0)","v":35158.527614673127}]
["US_Gov_Spending",{"$f":"IFERROR(LINEST(Revenue_Concurrent,US_Gov_Spending),0)","v":25.318295510810483},{"$f":"IFERROR(INTERCEPT(Revenue_Concurrent,US_Gov_Spending),0)","v":16436.196627967947}]
["USA_Nominal_GDP_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,USA_Nominal_GDP),0)","v":927.27559707128626},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,USA_Nominal_GDP),0)","v":-373672.48491833045}]
["USA_Housing_Starts_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,USA_Housing_Starts),0)","v":1190.9841936828957},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,USA_Housing_Starts),0)","v":-73910.045817821301}]
["USA_CPI_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,USA_CPI),0)","v":678.99874757320219},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,USA_CPI),0)","v":-55361.303895024073}]
["OIL_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,OIL),0)","v":601.44070875161788},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,OIL),0)","v":41409.99756598776}]
["GOLD_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,GOLD),0)","v":21.059542471680643},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,GOLD),0)","v":68495.023255737731}]
["BRENT_CRUDE_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,BRENT_CRUDE),0)","v":479.37229009310897},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,BRENT_CRUDE),0)","v":49769.731165305871}]
["CORN_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,CORN),0)","v":60.209219281414491},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,CORN),0)","v":63615.900466891013}]
["heat_oil_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,heat_oil),0)","v":193.72403625615576},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,heat_oil),0)","v":44996.673104038346}]
["silver_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,silver),0)","v":1016.2493578074544},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,silver),0)","v":71443.087245476592}]
["one_UNIT_STARTS_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,one_UNIT_STARTS),0)","v":-4.3816555294124617},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,one_UNIT_STARTS),0)","v":101743.3891692414}]
["Lumber_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,Lumber),0)","v":-12.877882477344246},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,Lumber),0)","v":93964.262954135702}]
["US_Defense_Spending_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,US_Defense_Spending),0)","v":85.284900032006206},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,US_Defense_Spending),0)","v":27197.898908733143}]
["US_Gov_Spending_Lagged_1Q",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Q,US_Gov_Spending),0)","v":29.079987716533751},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Q,US_Gov_Spending),0)","v":4518.0548963469046}]
["USA_Nominal_GDP_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,USA_Nominal_GDP),0)","v":824.25964826498091},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,USA_Nominal_GDP),0)","v":-325114.4649733702}]
["USA_Housing_Starts_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,USA_Housing_Starts),0)","v":1039.0182086540276},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,USA_Housing_Starts),0)","v":-55943.395542779908}]
["USA_CPI_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,USA_CPI),0)","v":852.10013757876823},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,USA_CPI),0)","v":-95506.765591404313}]
["OIL_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,OIL),0)","v":372.88102905066955},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,OIL),0)","v":57019.672379752257}]
["GOLD_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,GOLD),0)","v":22.895351205452631},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,GOLD),0)","v":63594.107819839584}]
["BRENT_CRUDE_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,BRENT_CRUDE),0)","v":329.21097098275141},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,BRENT_CRUDE),0)","v":59491.771269434837}]
["CORN_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,CORN),0)","v":53.726924590451233},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,CORN),0)","v":63501.424622197868}]
["heat_oil_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,heat_oil),0)","v":121.80175372202193},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,heat_oil),0)","v":58845.963187255809}]
["silver_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,silver),0)","v":847.72365255385603},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,silver),0)","v":71586.598343088961}]
["one_UNIT_STARTS_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,one_UNIT_STARTS),0)","v":-7.2066327461525601},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,one_UNIT_STARTS),0)","v":106084.61354436909}]
["Lumber_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,Lumber),0)","v":-79.877228926596629},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,Lumber),0)","v":109692.95355967921}]
["US_Defense_Spending_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,US_Defense_Spending),0)","v":108.32626059831404},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,US_Defense_Spending),0)","v":7137.5352812881756}]
["US_Gov_Spending_Lagged_1Y",{"$f":"IFERROR(LINEST(Revenue_Lagged_1Y,US_Gov_Spending),0)","v":40.847875793844651},{"$f":"IFERROR(INTERCEPT(Revenue_Lagged_1Y,US_Gov_Spending),0)","v":-33216.514343825431}]

{"sheet":"Linear_Corr","index":6,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"Revenue_Concurrent"]
["heat_oil",{"$f":"IFERROR(CORREL(Revenue_Concurrent,heat_oil)^2,0)","v":0.83757700616048369}]
["OIL",{"$f":"IFERROR(CORREL(Revenue_Concurrent,OIL)^2,0)","v":0.80798537237398649}]
["BRENT_CRUDE",{"$f":"IFERROR(CORREL(Revenue_Concurrent,BRENT_CRUDE)^2,0)","v":0.80440016685339188}]
["heat_oil_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,heat_oil)^2,0)","v":0.63532956103366844}]
["USA_Housing_Starts_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,USA_Housing_Starts)^2,0)","v":0.58329574343837387}]
["BRENT_CRUDE_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,BRENT_CRUDE)^2,0)","v":0.56665894161396413}]
["OIL_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,OIL)^2,0)","v":0.53071484064192875}]
["USA_Nominal_GDP",{"$f":"IFERROR(CORREL(Revenue_Concurrent,USA_Nominal_GDP)^2,0)","v":0.52926086038261044}]
["USA_Nominal_GDP_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,USA_Nominal_GDP)^2,0)","v":0.51442567585750421}]
["CORN",{"$f":"IFERROR(CORREL(Revenue_Concurrent,CORN)^2,0)","v":0.49401910230896995}]
["USA_Housing_Starts",{"$f":"IFERROR(CORREL(Revenue_Concurrent,USA_Housing_Starts)^2,0)","v":0.48495093016670804}]
["USA_CPI_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,USA_CPI)^2,0)","v":0.43804285855438935}]
["CORN_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,CORN)^2,0)","v":0.43718639072240129}]
["silver",{"$f":"IFERROR(CORREL(Revenue_Concurrent,silver)^2,0)","v":0.4192897033367704}]
["US_Gov_Spending_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,US_Gov_Spending)^2,0)","v":0.36811759269294797}]
["USA_CPI_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,USA_CPI)^2,0)","v":0.36059804334561973}]
["USA_Housing_Starts_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,USA_Housing_Starts)^2,0)","v":0.34243097550084367}]
["one_UNIT_STARTS_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,one_UNIT_STARTS)^2,0)","v":0.33800982435924171}]
["silver_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,silver)^2,0)","v":0.33156208173494739}]
["GOLD_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,GOLD)^2,0)","v":0.31838058782350304}]
["GOLD",{"$f":"IFERROR(CORREL(Revenue_Concurrent,GOLD)^2,0)","v":0.31564221320656011}]
["USA_Nominal_GDP_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,USA_Nominal_GDP)^2,0)","v":0.31353279095977171}]
["GOLD_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,GOLD)^2,0)","v":0.29026404999337285}]
["CORN_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,CORN)^2,0)","v":0.26851869007372714}]
["US_Defense_Spending_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,US_Defense_Spending)^2,0)","v":0.25908435359663023}]
["USA_CPI",{"$f":"IFERROR(CORREL(Revenue_Concurrent,USA_CPI)^2,0)","v":0.25727336379537885}]
["US_Gov_Spending_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,US_Gov_Spending)^2,0)","v":0.24187230470562854}]
["US_Defense_Spending_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,US_Defense_Spending)^2,0)","v":0.20819392760283123}]
["BRENT_CRUDE_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,BRENT_CRUDE)^2,0)","v":0.2061457602336321}]
["US_Gov_Spending",{"$f":"IFERROR(CORREL(Revenue_Concurrent,US_Gov_Spending)^2,0)","v":0.19800918906299936}]
["heat_oil_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,heat_oil)^2,0)","v":0.19372650424375654}]
["silver_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,silver)^2,0)","v":0.17796016711044074}]
["US_Defense_Spending",{"$f":"IFERROR(CORREL(Revenue_Concurrent,US_Defense_Spending)^2,0)","v":0.17684257432464759}]
["one_UNIT_STARTS_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,one_UNIT_STARTS)^2,0)","v":0.16199107647525335}]
["OIL_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,OIL)^2,0)","v":0.1573497593089053}]
["one_UNIT_STARTS",{"$f":"IFERROR(CORREL(Revenue_Concurrent,one_UNIT_STARTS)^2,0)","v":0.12323465556704076}]
["Lumber_Lagged_1Y",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Y,Lumber)^2,0)","v":7.144099124921692E-2}]
["Lumber_Lagged_1Q",{"$f":"IFERROR(CORREL(Revenue_Lagged_1Q,Lumber)^2,0)","v":2.4073569638436115E-3}]
["Lumber",{"$f":"IFERROR(CORREL(Revenue_Concurrent,Lumber)^2,0)","v":9.2551005233673189E-4}]

{"sheet":"Exponential","index":7,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"Constants","Exponents"]
["USA_Nominal_GDP",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,USA_Nominal_GDP),2),0)","v":504.42756474940813},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,USA_Nominal_GDP)),0)","v":1.0356508860772076E-2}]
["USA_Housing_Starts",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,USA_Housing_Starts),2),0)","v":17866.986060727006},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,USA_Housing_Starts)),0)","v":1.1711795110183366E-2}]
["USA_CPI",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,USA_CPI),2),0)","v":23490.504706316464},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,USA_CPI)),0)","v":6.2519610011220082E-3}]
["OIL",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,OIL),2),0)","v":46974.370223745966},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,OIL)),0)","v":7.9706915718510459E-3}]
["GOLD",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,GOLD),2),0)","v":70952.520902032295},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,GOLD)),0)","v":2.2761725684496161E-4}]
["BRENT_CRUDE",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,BRENT_CRUDE),2),0)","v":53300.738823285632},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,BRENT_CRUDE)),0)","v":6.169228828341795E-3}]
["CORN",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,CORN),2),0)","v":66665.962644140105},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,CORN)),0)","v":6.7232413898465307E-4}]
["heat_oil",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,heat_oil),2),0)","v":51265.1121643363},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,heat_oil)),0)","v":2.3970928000438835E-3}]
["silver",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,silver),2),0)","v":71404.038031798656},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,silver)),0)","v":1.2354477778152056E-2}]
["one_UNIT_STARTS",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,one_UNIT_STARTS),2),0)","v":99251.248416431074},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,one_UNIT_STARTS)),0)","v":-3.8225862838041447E-5}]
["Lumber",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,Lumber),2),0)","v":84660.738546359338},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,Lumber)),0)","v":2.1377964430953919E-4}]
["US_Defense_Spending",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,US_Defense_Spending),2),0)","v":48870.607650404832},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,US_Defense_Spending)),0)","v":8.2252607167932639E-4}]
["US_Gov_Spending",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Concurrent,US_Gov_Spending),2),0)","v":39461.417835001223},{"$f":"IFERROR(LN(LOGEST(Revenue_Concurrent,US_Gov_Spending)),0)","v":2.78806818626429E-4}]
["USA_Nominal_GDP_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,USA_Nominal_GDP),2),0)","v":380.92934247849649},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,USA_Nominal_GDP)),0)","v":1.0896864084438129E-2}]
["USA_Housing_Starts_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,USA_Housing_Starts),2),0)","v":13200.845202846967},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,USA_Housing_Starts)),0)","v":1.3830759388497912E-2}]
["USA_CPI_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,USA_CPI),2),0)","v":16729.383031193931},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,USA_CPI)),0)","v":7.7850421979831549E-3}]
["OIL_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,OIL),2),0)","v":50549.868910067657},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,OIL)),0)","v":6.9416897535210034E-3}]
["GOLD_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,GOLD),2),0)","v":69240.277783140584},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,GOLD)),0)","v":2.4112574774776515E-4}]
["BRENT_CRUDE_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,BRENT_CRUDE),2),0)","v":55668.935508798008},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,BRENT_CRUDE)),0)","v":5.5330898576236159E-3}]
["CORN_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,CORN),2),0)","v":65823.052674909952},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,CORN)),0)","v":6.7755706250401094E-4}]
["heat_oil_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,heat_oil),2),0)","v":52726.075589263142},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,heat_oil)),0)","v":2.2327019643962913E-3}]
["silver_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,silver),2),0)","v":71518.690253029068},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,silver)),0)","v":1.1709794249542134E-2}]
["one_UNIT_STARTS_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,one_UNIT_STARTS),2),0)","v":100487.26841469345},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,one_UNIT_STARTS)),0)","v":-4.6996995312386175E-5}]
["Lumber_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,Lumber),2),0)","v":90205.555032705481},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,Lumber)),0)","v":-5.0446633257646778E-5}]
["US_Defense_Spending_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,US_Defense_Spending),2),0)","v":44276.502971162066},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,US_Defense_Spending)),0)","v":9.4177349018563993E-4}]
["US_Gov_Spending_Lagged_1Q",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Q,US_Gov_Spending),2),0)","v":33872.020807518835},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Q,US_Gov_Spending)),0)","v":3.2702126657542779E-4}]
["USA_Nominal_GDP_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,USA_Nominal_GDP),2),0)","v":379.90049317217898},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,USA_Nominal_GDP)),0)","v":1.0821986359024803E-2}]
["USA_Housing_Starts_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,USA_Housing_Starts),2),0)","v":13156.320848645233},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,USA_Housing_Starts)),0)","v":1.3563982854367327E-2}]
["USA_CPI_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,USA_CPI),2),0)","v":9069.8123249787659},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,USA_CPI)),0)","v":1.0450399233386847E-2}]
["OIL_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,OIL),2),0)","v":56781.800112047618},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,OIL)),0)","v":5.0198611528779538E-3}]
["GOLD_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,GOLD),2),0)","v":63911.974982952859},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,GOLD)),0)","v":2.795465370924985E-4}]
["BRENT_CRUDE_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,BRENT_CRUDE),2),0)","v":59356.758457340387},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,BRENT_CRUDE)),0)","v":4.3012415027506119E-3}]
["CORN_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,CORN),2),0)","v":63437.556851353213},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,CORN)),0)","v":6.7021555145197267E-4}]
["heat_oil_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,heat_oil),2),0)","v":58640.250980483965},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,heat_oil)),0)","v":1.6072056706452412E-3}]
["silver_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,silver),2),0)","v":69951.982513869851},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,silver)),0)","v":1.0741691024638313E-2}]
["one_UNIT_STARTS_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,one_UNIT_STARTS),2),0)","v":106790.49862692005},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,one_UNIT_STARTS)),0)","v":-8.589766243826728E-5}]
["Lumber_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,Lumber),2),0)","v":113624.1456108664},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,Lumber)),0)","v":-1.0201326319103576E-3}]
["US_Defense_Spending_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,US_Defense_Spending),2),0)","v":32141.252549259349},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,US_Defense_Spending)),0)","v":1.3199981257211268E-3}]
["US_Gov_Spending_Lagged_1Y",{"$f":"IFERROR(INDEX(LOGEST(Revenue_Lagged_1Y,US_Gov_Spending),2),0)","v":19476.640020889143},{"$f":"IFERROR(LN(LOGEST(Revenue_Lagged_1Y,US_Gov_Spending)),0)","v":5.0086201020627607E-4}]

{"sheet":"Exponential_Corr","index":8,"n_rows":40,"n_cols":2,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,"Revenue_Concurrent"]
["heat_oil",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),heat_oil)^2,0)","v":0.82420236664812474}]
["BRENT_CRUDE",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),BRENT_CRUDE)^2,0)","v":0.79518791251747467}]
["OIL",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),OIL)^2,0)","v":0.78976833648928668}]
["heat_oil_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),heat_oil)^2,0)","v":0.65021773334254396}]
["USA_Housing_Starts_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),USA_Housing_Starts)^2,0)","v":0.60608581501611536}]
["BRENT_CRUDE_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),BRENT_CRUDE)^2,0)","v":0.58166990723485834}]
["USA_Nominal_GDP_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),USA_Nominal_GDP)^2,0)","v":0.54736030574872097}]
["OIL_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),OIL)^2,0)","v":0.54471739886977821}]
["USA_Nominal_GDP",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),USA_Nominal_GDP)^2,0)","v":0.54370566126683062}]
["USA_Housing_Starts",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),USA_Housing_Starts)^2,0)","v":0.47792072206102354}]
["USA_CPI_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),USA_CPI)^2,0)","v":0.46341211433710899}]
["CORN",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),CORN)^2,0)","v":0.4618810757955239}]
["CORN_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),CORN)^2,0)","v":0.4265772120136303}]
["silver",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),silver)^2,0)","v":0.4151883816213624}]
["USA_Housing_Starts_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),USA_Housing_Starts)^2,0)","v":0.4104568193095583}]
["US_Gov_Spending_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),US_Gov_Spending)^2,0)","v":0.38926924177713462}]
["USA_Nominal_GDP_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),USA_Nominal_GDP)^2,0)","v":0.38013262019490279}]
["USA_CPI_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),USA_CPI)^2,0)","v":0.365235192203682}]
["silver_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),silver)^2,0)","v":0.33917831148692412}]
["one_UNIT_STARTS_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),one_UNIT_STARTS)^2,0)","v":0.3377485692068789}]
["GOLD_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),GOLD)^2,0)","v":0.32158897217628085}]
["GOLD",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),GOLD)^2,0)","v":0.31513105577016337}]
["GOLD_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),GOLD)^2,0)","v":0.30434989043255561}]
["CORN_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),CORN)^2,0)","v":0.29389070019282504}]
["US_Defense_Spending_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),US_Defense_Spending)^2,0)","v":0.27057433347645277}]
["USA_CPI",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),USA_CPI)^2,0)","v":0.25902999516328601}]
["BRENT_CRUDE_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),BRENT_CRUDE)^2,0)","v":0.24750259023141488}]
["heat_oil_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),heat_oil)^2,0)","v":0.23724177045008663}]
["US_Gov_Spending_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),US_Gov_Spending)^2,0)","v":0.23567578039127493}]
["silver_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),silver)^2,0)","v":0.20096748658463573}]
["OIL_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),OIL)^2,0)","v":0.20057426115912091}]
["US_Defense_Spending_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),US_Defense_Spending)^2,0)","v":0.19560589884671006}]
["US_Gov_Spending",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),US_Gov_Spending)^2,0)","v":0.18838078596451172}]
["US_Defense_Spending",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),US_Defense_Spending)^2,0)","v":0.16407984295760442}]
["one_UNIT_STARTS_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),one_UNIT_STARTS)^2,0)","v":0.143588635773857}]
["one_UNIT_STARTS",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),one_UNIT_STARTS)^2,0)","v":0.10446272232409172}]
["Lumber_Lagged_1Y",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Y),Lumber)^2,0)","v":8.1956057190634937E-2}]
["Lumber",{"$f":"IFERROR(CORREL(LN(Revenue_Concurrent),Lumber)^2,0)","v":5.6210363693861695E-3}]
["Lumber_Lagged_1Q",{"$f":"IFERROR(CORREL(LN(Revenue_Lagged_1Q),Lumber)^2,0)","v":2.84630350818143E-4}]

{"sheet":"QUESIONS","index":9,"n_rows":15,"n_cols":22,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[null,"quetions"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/U13","v":0.2},{"$f":"SUM(Q14:U14)","v":0.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(1/{1;3;5})","v":1.5333333333333332}]

{"sheet":"Summary_2","index":10,"n_rows":1048576,"n_cols":32,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[]
[null,null,null,null,null,null,null,"Revenue"]
[null,null,2,3,null,null,null,{"$f":"YEAR(H4)","v":2010},2011,2011,2011,2011,2012,2012,2012,2012,2013,2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016]
[null,"Type","Constant or Slope","Exponenet or Intercept","R-Squared",null,"Indicator","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","09/30/2014","2014-12-31",{"$f":"EOMONTH($X$4,3)","v":"2015-03-31"},{"$f":"EOMONTH($Y$4,3)","v":"2015-06-30"},{"$f":"EOMONTH($Z$4,3)","v":"2015-09-30"},{"$f":"EOMONTH($AA$4,3)","v":"2015-12-31"},{"$f":"EOMONTH($AB$4,3)","v":"2016-03-31"},{"$f":"EOMONTH($AC$4,3)","v":"2016-06-30"},{"$f":"EOMONTH($AD$4,3)","v":"2016-09-30"},{"$f":"EOMONTH($AE$4,3)","v":"2016-12-31"}]
[null,"Exponential",{"$f":"VLOOKUP($G5,INDIRECT(CONCATENATE(\"\",$B5,\"!$A$2:$C$43\")),C$3,FALSE)","v":51265.1121643363},{"$f":"VLOOKUP($G5,INDIRECT(CONCATENATE(\"\",$B5,\"!$A$2:$C$43\")),D$3,FALSE)","v":2.3970928000438835E-3},{"$f":"VLOOKUP($G5,INDIRECT(CONCATENATE(\"\",$B5,\"_Corr\",\"!$A$2:$C$43\")),C$3,FALSE)","v":0.82420236664812474},null,"heat_oil",93428,101335,112781,111991,107419,110696,104718,102852,101409,96336,95498,100508,98355,94344,98287,96047,{"$f":" IF($B5=\"Exponential\",$C5 * EXP($D5 * X13),X13*$C5-$D5)","v":102196.66530289374},{"$f":" IF($B5=\"Exponential\",$C5 * EXP($D5 * Y13),Y13*$C5-$D5)","v":103377.17534271373},104591.31811477718,105840.29259541148,107125.34990746008,108447.7959850881,109808.99439399384,111210.36931716901,112653.40871708095]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"St_Dev","St_Dev_Growth","X's"]
[null,null,null,null,0.25,{"$f":"_xlfn.STDEV.S($I13:$W13/$H13:$V13-1)","v":6.6591320393936185E-2},"heat_oil",{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(H$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":236.08907692307693},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(I$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":281.80571428571432},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(J$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":304.61187500000011},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(K$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":298.39076923076925},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(L$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":297.36265624999987},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(M$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":315.83161290322573},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(N$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":289.24825396825389},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(O$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":300.14190476190475},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(P$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":305.29093750000004},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(Q$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":304.26868852459029},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(R$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":288.97062500000004},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(S$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":304.61953124999997},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(T$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":299.08},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(U$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":301.44177419354827},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(V$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":294.95562499999994},{"$f":"INDEX(RangeValue!$B$3:$S$49,MATCH(W$4,RangeValue!$B$3:$B$50,0), MATCH($G13,RangeValue!$B$3:$S$3,0))","v":283.08938461538457},{"$f":" W13 *( 1+$F13 * $E13)","v":287.80220859314591},{"$f":" X13 *( 1+$F13 * $E13)","v":292.59349086377307},297.46453758759549,302.41667666967788,307.45125812182283,312.56965443060011,317.77326093150259,323.06349618933149,328.44180238491373]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Summary"]
[]
[null,null,null,null,null,null,null,2012,2013,2014,2015,2016]
[null,null,null,null,null,null,{"$f":"$G$13","v":"heat_oil"},{"$f":"SUMIF($H$3:$AF$3,H$22,$H5:$AF5)","v":419675},{"$f":"SUMIF($H$3:$AF$3,I$22,$H5:$AF5)","v":390697},390874.66530289373,420934.1359603625,442120.56841333187]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Exponential"]