{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Performance Table","Performance Graphs","Index-based 7Twelve components","Calculations","Raw data"],"not_rendered":{"charts":2,"images":1,"macros":0,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Performance Table","index":0,"n_rows":67,"n_cols":21,"rows_kept":67,"cut":false,"hidden":false,"merged":[[1,1,1,6],[2,9,3,9]]}
[]
[null,"STEP 1:  Build Your Own Asset Allocation Model in Pink Cells",null,null,null,null,null,{"$f":"IF(H3<>1,\"ERROR\",\"\")","v":""},"7Twelve Portfolio ","STEP 2:"," Annual % Returns of 7Twelveand YOUR COMPARISON PORTFOLIO",null,null,null,null,null,null,null,null,"STEP 3:  Enter Retirement Portfolio Data in pink cells"]
[null,"Enter Your Allocations ->",0.25,0.1,0.15,0.35,0.15,{"$f":"SUM(C3:G3)","v":1},"www.7TwelvePortfolio.com","Enter a \"1\" below to include year, \"0\" to exclude year",null,"7Twelve performance with annual rebalancing"]
[null,"Asset Class Annual Returns","Large US Stock","Small US Stock","Non-US Stock","Bonds","Cash",null,"Data Period                                                              (Years selected must be contiguous)                                                No gaps in period being analyzed",null,"Index-based 7Twelve Portfolio","Active 7Twelve Portfolio","Passive 7Twelve Portfolio","Passive 7Twelve 20% Extra Cash","Passive 7Twelve 40% Extra Cash","Passive 7Twelve 60% Extra Cash",null,"Your Custom Portfolio",null,"Starting Balance in                           Retirement Account",100000]
[null,2001,-11.885820968682959,2.4862880253681885,-21.442765431811061,8.4434520133851443,3.3827868143328832,null,{"$f":"'Raw data'!A4","v":2001},1,{"$f":"+IF($J5=1,'Raw data'!C4,\"\")","v":-3.0901508118186407},{"$f":"+IF($J5=1,'Raw data'!D4,\"\")","v":1.977690420867674},{"$f":"+IF($J5=1,'Raw data'!E4,\"\")","v":-2.9412741822201558},{"$f":"+IF($J5=1,'Raw data'!F4,\"\")","v":-1.7200717913466874},{"$f":"+IF($J5=1,'Raw data'!G4,\"\")","v":-0.49886940047321959},{"$f":"+IF($J5=1,'Raw data'!H4,\"\")","v":0.72233299040024934},null,{"$f":"+IF($J5=1,'Raw data'!I4,\"\")","v":-3.4766150275708472},null,"Initial Withdrawal Rate (%)",0.04]
[null,{"$f":"B5+1","v":2002},-22.100445474225339,-20.483745048883016,-15.940080223253538,10.254970473271353,1.6022333608455064,null,{"$f":"'Raw data'!A5","v":2002},1,{"$f":"+IF($J6=1,'Raw data'!C5,\"\")","v":-1.5621481726756612},{"$f":"+IF($J6=1,'Raw data'!D5,\"\")","v":1.1798020548785382},{"$f":"+IF($J6=1,'Raw data'!E5,\"\")","v":-1.6362026854069178},{"$f":"+IF($J6=1,'Raw data'!F5,\"\")","v":-1.1789151491238847},{"$f":"+IF($J6=1,'Raw data'!G5,\"\")","v":-0.72162761284085153},{"$f":"+IF($J6=1,'Raw data'!H5,\"\")","v":-0.26434007655781822},null,{"$f":"+IF($J6=1,'Raw data'!I5,\"\")","v":-7.1349232371608684},null,"Annual Cost of Living Adjustment (%)",0.05]
[null,{"$f":"B6+1","v":2003},28.684531592648831,47.254154386835289,38.585902993957724,4.1045560723038221,1.0109494946501929,null,{"$f":"'Raw data'!A6","v":2003},1,{"$f":"+IF($J7=1,'Raw data'!C6,\"\")","v":26.097089253477911},{"$f":"+IF($J7=1,'Raw data'!D6,\"\")","v":27.81567102558299},{"$f":"+IF($J7=1,'Raw data'!E6,\"\")","v":25.952704967227902},{"$f":"+IF($J7=1,'Raw data'!F6,\"\")","v":20.741293439908183},{"$f":"+IF($J7=1,'Raw data'!G6,\"\")","v":15.529881912588472},{"$f":"+IF($J7=1,'Raw data'!H6,\"\")","v":10.318470385268753},null,{"$f":"+IF($J7=1,'Raw data'!I6,\"\")","v":18.272670835443261}]
[null,2004,10.882191634153848,18.329592030133025,20.247212383969693,4.3387920333667562,1.3707582182073352,null,{"$f":"'Raw data'!A7","v":2004},1,{"$f":"+IF($J8=1,'Raw data'!C7,\"\")","v":16.956984853175733},{"$f":"+IF($J8=1,'Raw data'!D7,\"\")","v":18.793519683419248},{"$f":"+IF($J8=1,'Raw data'!E7,\"\")","v":16.804466357593501},{"$f":"+IF($J8=1,'Raw data'!F7,\"\")","v":13.465157272793631},{"$f":"+IF($J8=1,'Raw data'!G7,\"\")","v":10.125848187993761},{"$f":"+IF($J8=1,'Raw data'!H7,\"\")","v":6.786539103193892},null,{"$f":"+IF($J8=1,'Raw data'!I7,\"\")","v":8.3147799135566842},null,"Year of Withdrawal","Withdrawal Amount"]
[null,2005,4.9118706570980386,4.553781907300869,13.535415304472886,2.4283485947972361,3.1452511638596858,null,{"$f":"'Raw data'!A8","v":2005},1,{"$f":"+IF($J9=1,'Raw data'!C8,\"\")","v":11.48562195286252},{"$f":"+IF($J9=1,'Raw data'!D8,\"\")","v":11.906900303873186},{"$f":"+IF($J9=1,'Raw data'!E8,\"\")","v":11.34355801026665},{"$f":"+IF($J9=1,'Raw data'!F8,\"\")","v":9.4765978057777733},{"$f":"+IF($J9=1,'Raw data'!G8,\"\")","v":7.6096376012888935},{"$f":"+IF($J9=1,'Raw data'!H8,\"\")","v":5.7426773968000164},null,{"$f":"+IF($J9=1,'Raw data'!I8,\"\")","v":4.035367833433515},null,{"$f":"'Performance Graphs'!N29","v":2001},{"$f":"'Performance Graphs'!Q29","v":4000}]
[null,2006,15.794360650943773,18.367358838923376,26.340629897712265,4.3337954169014203,4.7265860876991805,null,{"$f":"'Raw data'!A9","v":2006},1,{"$f":"+IF($J10=1,'Raw data'!C9,\"\")","v":14.26140351165618},{"$f":"+IF($J10=1,'Raw data'!D9,\"\")","v":14.976738333352191},{"$f":"+IF($J10=1,'Raw data'!E9,\"\")","v":13.964866329729624},{"$f":"+IF($J10=1,'Raw data'!F9,\"\")","v":11.948475718903744},{"$f":"+IF($J10=1,'Raw data'!G9,\"\")","v":9.9320851080778638},{"$f":"+IF($J10=1,'Raw data'!H9,\"\")","v":7.915694497251982},null,{"$f":"+IF($J10=1,'Raw data'!I9,\"\")","v":10.962236840355493},null,{"$f":"'Performance Graphs'!N30","v":2002},{"$f":"'Performance Graphs'!Q30","v":4200}]
[null,2007,5.4938484409646549,-1.5659728363794034,11.169658064849152,6.966649863737806,4.3511646306069629,null,{"$f":"'Raw data'!A10","v":2007},1,{"$f":"+IF($J11=1,'Raw data'!C10,\"\")","v":11.319075332825978},{"$f":"+IF($J11=1,'Raw data'!D10,\"\")","v":12.778532165535315},{"$f":"+IF($J11=1,'Raw data'!E10,\"\")","v":10.58495874615282},{"$f":"+IF($J11=1,'Raw data'!F10,\"\")","v":9.296457174181084},{"$f":"+IF($J11=1,'Raw data'!G10,\"\")","v":8.0079556022093534},{"$f":"+IF($J11=1,'Raw data'!H10,\"\")","v":6.7194540302376158},null,{"$f":"+IF($J11=1,'Raw data'!I10,\"\")","v":4.9833156832298728},null,{"$f":"'Performance Graphs'!N31","v":2003},{"$f":"'Performance Graphs'!Q31","v":4410}]
[null,2008,-36.997889255447255,-33.787168970054097,-43.378523782037917,5.2404222181853921,1.3622018038823791,null,{"$f":"'Raw data'!A11","v":2008},1,{"$f":"+IF($J12=1,'Raw data'!C11,\"\")","v":-26.488786732317827},{"$f":"+IF($J12=1,'Raw data'!D11,\"\")","v":-29.142894343588548},{"$f":"+IF($J12=1,'Raw data'!E11,\"\")","v":-26.164046380923818},{"$f":"+IF($J12=1,'Raw data'!F11,\"\")","v":-20.576611206175571},{"$f":"+IF($J12=1,'Raw data'!G11,\"\")","v":-14.989176031427325},{"$f":"+IF($J12=1,'Raw data'!H11,\"\")","v":-9.4017408566790817},null,{"$f":"+IF($J12=1,'Raw data'!I11,\"\")","v":-18.096489731225667},null,{"$f":"'Performance Graphs'!N32","v":2004},{"$f":"'Performance Graphs'!Q32","v":4630.5}]
[null,2009,26.464551577099392,27.171856001770056,31.77603514606453,5.9305698280025743,0.15010118883085344,null,{"$f":"'Raw data'!A12","v":2009},1,{"$f":"+IF($J13=1,'Raw data'!C12,\"\")","v":24.643738335143574},{"$f":"+IF($J13=1,'Raw data'!D12,\"\")","v":31.3553041960078},{"$f":"+IF($J13=1,'Raw data'!E12,\"\")","v":24.644059851679419},{"$f":"+IF($J13=1,'Raw data'!F12,\"\")","v":19.621503019037512},{"$f":"+IF($J13=1,'Raw data'!G12,\"\")","v":14.59894618639561},{"$f":"+IF($J13=1,'Raw data'!H12,\"\")","v":9.5763893537537008},null,{"$f":"+IF($J13=1,'Raw data'!I12,\"\")","v":15.197943384487061},null,{"$f":"'Performance Graphs'!N33","v":2005},{"$f":"'Performance Graphs'!Q33","v":4862.0250000000005}]
[null,2010,15.063321921519757,26.85482302947808,7.7500532188523152,6.5418211816230754,0.13668522928034221,null,{"$f":"'Raw data'!A13","v":2010},1,{"$f":"+IF($J14=1,'Raw data'!C13,\"\")","v":13.412472699276734},{"$f":"+IF($J14=1,'Raw data'!D13,\"\")","v":13.517640559684434},{"$f":"+IF($J14=1,'Raw data'!E13,\"\")","v":13.409427197579982},{"$f":"+IF($J14=1,'Raw data'!F13,\"\")","v":10.539745049481514},{"$f":"+IF($J14=1,'Raw data'!G13,\"\")","v":7.6700629013830426},{"$f":"+IF($J14=1,'Raw data'!H13,\"\")","v":4.8003807532845695},null,{"$f":"+IF($J14=1,'Raw data'!I13,\"\")","v":8.9239609641157216},null,{"$f":"'Performance Graphs'!N34","v":2006},{"$f":"'Performance Graphs'!Q34","v":5105.1262500000012}]
[null,2011,2.1116851208547116,-4.1755863909068829,-12.141240173945489,7.842089775770078,5.2311642153957116E-2,null,{"$f":"'Raw data'!A14","v":2011},1,{"$f":"+IF($J15=1,'Raw data'!C14,\"\")","v":-1.7688229826997062},{"$f":"+IF($J15=1,'Raw data'!D14,\"\")","v":-7.3118451244874754},{"$f":"+IF($J15=1,'Raw data'!E14,\"\")","v":-1.9974713497606642},{"$f":"+IF($J15=1,'Raw data'!F14,\"\")","v":-1.7890352837142611},{"$f":"+IF($J15=1,'Raw data'!G14,\"\")","v":-1.5805992176678576},{"$f":"+IF($J15=1,'Raw data'!H14,\"\")","v":-1.3721631516214541},null,{"$f":"+IF($J15=1,'Raw data'!I14,\"\")","v":4.1754782873786978E-2},null,{"$f":"'Performance Graphs'!N35","v":2007},{"$f":"'Performance Graphs'!Q35","v":5360.3825625000018}]
[null,2012,16.003469132633906,16.349640674510859,17.317039653919974,4.2148262212881482,8.5833586223604819E-2,null,{"$f":"'Raw data'!A15","v":2012},1,{"$f":"+IF($J16=1,'Raw data'!C15,\"\")","v":9.7709912728688142},{"$f":"+IF($J16=1,'Raw data'!D15,\"\")","v":11.419570538414499},{"$f":"+IF($J16=1,'Raw data'!E15,\"\")","v":9.6390398013557164},{"$f":"+IF($J16=1,'Raw data'!F15,\"\")","v":7.5188931831067638},{"$f":"+IF($J16=1,'Raw data'!G15,\"\")","v":5.3987465648578139},{"$f":"+IF($J16=1,'Raw data'!H15,\"\")","v":3.2785999466088613},null,{"$f":"+IF($J16=1,'Raw data'!I15,\"\")","v":8.7214515140819504},null,{"$f":"'Performance Graphs'!N36","v":2008},{"$f":"'Performance Graphs'!Q36","v":5628.4016906250017}]
[null,2013,32.388158225975339,38.822396035112128,22.778130180340828,-2.0236864993967263,5.8215329114630343E-2,null,{"$f":"'Raw data'!A16","v":2013},1,{"$f":"+IF($J17=1,'Raw data'!C16,\"\")","v":9.4631899578150911},{"$f":"+IF($J17=1,'Raw data'!D16,\"\")","v":10.329750566687895},{"$f":"+IF($J17=1,'Raw data'!E16,\"\")","v":8.6492016021274996},{"$f":"+IF($J17=1,'Raw data'!F16,\"\")","v":6.7232215566927431},{"$f":"+IF($J17=1,'Raw data'!G16,\"\")","v":4.7972415112579858},{"$f":"+IF($J17=1,'Raw data'!H16,\"\")","v":2.8712614658232303},null,{"$f":"+IF($J17=1,'Raw data'!I16,\"\")","v":13.69644071163451},null,{"$f":"'Performance Graphs'!N37","v":2009},{"$f":"'Performance Graphs'!Q37","v":5909.8217751562524}]
[null,2014,13.688600795512841,4.8943971409943332,-4.9017746861557798,5.965700754036285,3.2604829329785368E-2,null,{"$f":"'Raw data'!A17","v":2014},1,{"$f":"+IF($J18=1,'Raw data'!C17,\"\")","v":0.49460531931617746},{"$f":"+IF($J18=1,'Raw data'!D17,\"\")","v":-0.94679120182048215},{"$f":"+IF($J18=1,'Raw data'!E17,\"\")","v":1.4955704506955247},{"$f":"+IF($J18=1,'Raw data'!F17,\"\")","v":0.99837644503867473},{"$f":"+IF($J18=1,'Raw data'!G17,\"\")","v":0.50118243938182339},{"$f":"+IF($J18=1,'Raw data'!H17,\"\")","v":3.9884337249729285E-3},null,{"$f":"+IF($J18=1,'Raw data'!I17,\"\")","v":4.2692096983664438},null,{"$f":"'Performance Graphs'!N38","v":2010},{"$f":"'Performance Graphs'!Q38","v":6205.312863914065}]
[null,2015,1.3837094901329339,-4.4141619948583006,-0.81436032669596203,0.54991768694587773,5.2711195899091123E-2,null,{"$f":"'Raw data'!A18","v":2015},1,{"$f":"+IF($J19=1,'Raw data'!C18,\"\")","v":-7.0578252703101247},{"$f":"+IF($J19=1,'Raw data'!D18,\"\")","v":-7.9558172562400777},{"$f":"+IF($J19=1,'Raw data'!E18,\"\")","v":-6.0723706897490688},{"$f":"+IF($J19=1,'Raw data'!F18,\"\")","v":-5.0481145989066398},{"$f":"+IF($J19=1,'Raw data'!G18,\"\")","v":-4.02385850806421},{"$f":"+IF($J19=1,'Raw data'!H18,\"\")","v":-2.9996024172217801},null,{"$f":"+IF($J19=1,'Raw data'!I18,\"\")","v":-1.01726500614107},null,{"$f":"'Performance Graphs'!N39","v":2011},{"$f":"'Performance Graphs'!Q39","v":6515.5785071097689}]
[null,2016,11.959991885026255,21.308044291950146,1.0000210676551768,2.6473387874352605,0.31755877315344794,null,{"$f":"'Raw data'!A19","v":2016},1,{"$f":"+IF($J20=1,'Raw data'!C19,\"\")","v":10.506759813524742},{"$f":"+IF($J20=1,'Raw data'!D19,\"\")","v":8.1867955684255218},{"$f":"+IF($J20=1,'Raw data'!E19,\"\")","v":9.1427441927046615},{"$f":"+IF($J20=1,'Raw data'!F19,\"\")","v":7.1807530466629377},{"$f":"+IF($J20=1,'Raw data'!G19,\"\")","v":5.2187619006212165},{"$f":"+IF($J20=1,'Raw data'!H19,\"\")","v":3.2567707545794926},null,{"$f":"+IF($J20=1,'Raw data'!I19,\"\")","v":5.2450079521752144},null,{"$f":"'Performance Graphs'!N40","v":2012},{"$f":"'Performance Graphs'!Q40","v":6841.3574324652573}]
[null,2017,21.831688628286727,14.647168941550692,25.034362749986915,3.5418567177649019,0.93042043229611959,null,{"$f":"'Raw data'!A20","v":2017},1,{"$f":"+IF($J21=1,'Raw data'!C20,\"\")","v":10.991785278097771},{"$f":"+IF($J21=1,'Raw data'!D20,\"\")","v":12.665460016034674},{"$f":"+IF($J21=1,'Raw data'!E20,\"\")","v":10.968567116775699},{"$f":"+IF($J21=1,'Raw data'!F20,\"\")","v":8.7369685655615914},{"$f":"+IF($J21=1,'Raw data'!G20,\"\")","v":6.5053700143474886},{"$f":"+IF($J21=1,'Raw data'!H20,\"\")","v":4.2737714631333823},null,{"$f":"+IF($J21=1,'Raw data'!I20,\"\")","v":11.057006379786921},null,{"$f":"'Performance Graphs'!N41","v":2013},{"$f":"'Performance Graphs'!Q41","v":7183.4253040885205}]
[null,2018,-4.3843264719809145,-11.013822936638585,-13.790261048334685,1.1325524803496023E-2,1.9388863391727629,null,{"$f":"'Raw data'!A21","v":2018},1,{"$f":"+IF($J22=1,'Raw data'!C21,\"\")","v":-8.5350354257670826},{"$f":"+IF($J22=1,'Raw data'!D21,\"\")","v":-8.6350703292618718},{"$f":"+IF($J22=1,'Raw data'!E21,\"\")","v":-6.8856682409553382},{"$f":"+IF($J22=1,'Raw data'!F21,\"\")","v":-5.3525519078644637},{"$f":"+IF($J22=1,'Raw data'!G21,\"\")","v":-3.8194355747735886},{"$f":"+IF($J22=1,'Raw data'!H21,\"\")","v":-2.2863192416827141},null,{"$f":"+IF($J22=1,'Raw data'!I21,\"\")","v":-4.9712061843521518},null,{"$f":"'Performance Graphs'!N42","v":2014},{"$f":"'Performance Graphs'!Q42","v":7542.5965692929467}]
[null,2019,31.48879971358167,25.520811041897538,22.014486880387672,8.7167054925907586,2.0603618311671346,null,{"$f":"'Raw data'!A22","v":2019},1,{"$f":"+IF($J23=1,'Raw data'!C22,\"\")","v":15.573564682341559},{"$f":"+IF($J23=1,'Raw data'!D22,\"\")","v":15.164235484654739},{"$f":"+IF($J23=1,'Raw data'!E22,\"\")","v":14.885545369211048},{"$f":"+IF($J23=1,'Raw data'!F22,\"\")","v":12.136125442773118},{"$f":"+IF($J23=1,'Raw data'!G22,\"\")","v":9.3867055163351907},{"$f":"+IF($J23=1,'Raw data'!H22,\"\")","v":6.6372855898972585},null,{"$f":"+IF($J23=1,'Raw data'!I22,\"\")","v":16.086355261725156},null,{"$f":"'Performance Graphs'!N43","v":2015},{"$f":"'Performance Graphs'!Q43","v":7919.726397757594}]
[null,2020,18.399999999999999,19.96,7.82,7.506687201649842,0.36359396800378363,null,{"$f":"'Raw data'!A23","v":2020},1,{"$f":"+IF($J24=1,'Raw data'!C23,\"\")","v":4.268534806883495},{"$f":"+IF($J24=1,'Raw data'!D23,\"\")","v":12.817596243762029},{"$f":"+IF($J24=1,'Raw data'!E23,\"\")","v":4.7793258390720279},{"$f":"+IF($J24=1,'Raw data'!F23,\"\")","v":3.7898456897807078},{"$f":"+IF($J24=1,'Raw data'!G23,\"\")","v":2.8003655404893872},{"$f":"+IF($J24=1,'Raw data'!H23,\"\")","v":1.8108853911980671},null,{"$f":"+IF($J24=1,'Raw data'!I23,\"\")","v":9.4508796157780122},null,{"$f":"'Performance Graphs'!N44","v":2016},{"$f":"'Performance Graphs'!Q44","v":8315.7127176454742}]
[null,2021,28.71,14.82,11.26,-1.5421759204858998,4.4308887767519067E-2,null,{"$f":"'Raw data'!A24","v":2021},1,{"$f":"+IF($J25=1,'Raw data'!C24,\"\")","v":15.847011506702799},{"$f":"+IF($J25=1,'Raw data'!D24,\"\")","v":4.2780716693918288},{"$f":"+IF($J25=1,'Raw data'!E24,\"\")","v":5.4757055181190522},{"$f":"+IF($J25=1,'Raw data'!F24,\"\")","v":4.1582545697920903},{"$f":"+IF($J25=1,'Raw data'!G24,\"\")","v":2.8408036214651284},{"$f":"+IF($J25=1,'Raw data'!H24,\"\")","v":1.5233526731381644},null,{"$f":"+IF($J25=1,'Raw data'!I24,\"\")","v":8.8153847609950642},null,{"$f":"'Performance Graphs'!N45","v":2017},{"$f":"'Performance Graphs'!Q45","v":8731.4983535277479}]
[null,2022,-18.11,-20.440000000000001,-14.45,-13.009995329596268,2.0112440831084433,null,{"$f":"'Raw data'!A25","v":2022},1,{"$f":"+IF($J26=1,'Raw data'!C25,\"\")","v":-8.7081271730234384},{"$f":"+IF($J26=1,'Raw data'!D25,\"\")","v":-19.603229538785246},{"$f":"+IF($J26=1,'Raw data'!E25,\"\")","v":-15.023727226505622},{"$f":"+IF($J26=1,'Raw data'!F25,\"\")","v":-12.030423358521521},{"$f":"+IF($J26=1,'Raw data'!G25,\"\")","v":-9.037119490537421},{"$f":"+IF($J26=1,'Raw data'!H25,\"\")","v":-6.0438156225533204},null,{"$f":"+IF($J26=1,'Raw data'!I25,\"\")","v":-13.990811752892428},null,{"$f":"'Performance Graphs'!N46","v":2018},{"$f":"'Performance Graphs'!Q46","v":9168.0732712041354}]
[null,2023,26.29,16.93,18.239999999999998,5.5282998642921743,5.0681210342010452,null,{"$f":"'Raw data'!A26","v":2023},1,{"$f":"+IF($J27=1,'Raw data'!C26,\"\")","v":8.2556801269947577},{"$f":"+IF($J27=1,'Raw data'!D26,\"\")","v":10.85501486583183},{"$f":"+IF($J27=1,'Raw data'!E26,\"\")","v":7.1048222983861589},{"$f":"+IF($J27=1,'Raw data'!F26,\"\")","v":6.490944692924721},{"$f":"+IF($J27=1,'Raw data'!G26,\"\")","v":5.8770670874632858},{"$f":"+IF($J27=1,'Raw data'!H26,\"\")","v":5.2631894820018488},null,{"$f":"+IF($J27=1,'Raw data'!I26,\"\")","v":12.696623107632419},null,{"$f":"'Performance Graphs'!N47","v":2019},{"$f":"'Performance Graphs'!Q47","v":9626.4769347643432}]
[null,2024,25.02,11.54,3.82,1.25,4.97,null,{"$f":"'Raw data'!A27","v":2024},1,{"$f":"+IF($J28=1,'Raw data'!C27,\"\")","v":5.1454990225583392},{"$f":"+IF($J28=1,'Raw data'!D27,\"\")","v":8.2703876758741917},{"$f":"+IF($J28=1,'Raw data'!E27,\"\")","v":8.1243720503730117},{"$f":"+IF($J28=1,'Raw data'!F27,\"\")","v":7.33213191145183},{"$f":"+IF($J28=1,'Raw data'!G27,\"\")","v":6.5398917725306447},{"$f":"+IF($J28=1,'Raw data'!H27,\"\")","v":5.7476516336094612},null,{"$f":"+IF($J28=1,'Raw data'!I27,\"\")","v":8.1649999999999991},null,{"$f":"'Performance Graphs'!N48","v":2020},{"$f":"'Performance Graphs'!Q48","v":10107.800781502561}]
[null,2025,17.88,12.81,31.22,7.3,4.07,null,{"$f":"'Raw data'!A28","v":2025},1,{"$f":"+IF($J29=1,'Raw data'!C28,\"\")","v":12.1},{"$f":"+IF($J29=1,'Raw data'!D28,\"\")","v":14.28},{"$f":"+IF($J29=1,'Raw data'!E28,\"\")","v":10.17},{"$f":"+IF($J29=1,'Raw data'!F28,\"\")","v":8.7899999999999991},{"$f":"+IF($J29=1,'Raw data'!G28,\"\")","v":7.4},{"$f":"+IF($J29=1,'Raw data'!H28,\"\")","v":6.01},null,{"$f":"+IF($J29=1,'Raw data'!I28,\"\")","v":12.599499999999999},null,{"$f":"'Performance Graphs'!N49","v":2021},{"$f":"'Performance Graphs'!Q49","v":10613.190820577689}]
[null,null,null,null,null,null,null,null,null,"ACCUMULATION PORTFOLIO ANALYSIS",null,null,null,null,null,{"$f":"Calculations!M32","v":2001},"to",{"$f":"Calculations!M33","v":2025},null,{"$f":"'Performance Graphs'!N50","v":2022},{"$f":"'Performance Graphs'!Q50","v":11143.850361606574}]
[null," Enter your \"overlay\" costs (bps)  -->",null,null,100," <- Enter as a positive #",null,null,"Number of Years of Analysis",null,{"$f":"+Calculations!$C31","v":25},{"$f":"+Calculations!$C31","v":25},{"$f":"+Calculations!$C31","v":25},{"$f":"+Calculations!$C31","v":25},{"$f":"+Calculations!$C31","v":25},{"$f":"+Calculations!$C31","v":25},null,{"$f":"+Calculations!$C31","v":25},null,{"$f":"'Performance Graphs'!N51","v":2023},{"$f":"'Performance Graphs'!Q51","v":11701.042879686904}]
[null," (Enter zero if you are an individual investor)",null,null,null,"Example:  an advisor fee",null,null,"Average Annual Return (%)",null,{"$f":"Calculations!D32","v":5.8776266567741597E-2},{"$f":"Calculations!E32","v":5.8591755006344615E-2},{"$f":"Calculations!F32","v":5.2032173687154737E-2},{"$f":"Calculations!G32","v":4.4348589014054474E-2},{"$f":"Calculations!H32","v":3.6087155611636668E-2},{"$f":"Calculations!I32","v":2.7273454685821985E-2},null,{"$f":"Calculations!J32","v":4.9033659721954059E-2},null,{"$f":"'Performance Graphs'!N52","v":2024},{"$f":"'Performance Graphs'!Q52","v":12286.095023671249}]
[null,null,null,null,null,null,null,null,"Standard Deviation of Annual Returns (%)",null,{"$f":"Calculations!D33","v":0.11612034786021776},{"$f":"Calculations!E33","v":0.13506854292345466},{"$f":"Calculations!F33","v":0.1154579031228738},{"$f":"Calculations!G33","v":9.2445503241835064E-2},{"$f":"Calculations!H33","v":6.9690506552176984E-2},{"$f":"Calculations!I33","v":4.7567574402486067E-2},null,{"$f":"Calculations!J33","v":9.1856514145038773E-2},null,{"$f":"'Performance Graphs'!N53","v":2025},{"$f":"'Performance Graphs'!Q53","v":12900.399774854812}]
[null,"Past performance is not a guarantee of future performance.",null,null,null,null,null,null,"Correlation to S&P 500",null,{"$f":"+CORREL(K5:K29,$C5:$C29)","v":0.81712065549510837},{"$f":"+CORREL(L5:L29,$C5:$C29)","v":0.77394055286632257},{"$f":"+CORREL(M5:M29,$C5:$C29)","v":0.80687595093197206},{"$f":"+CORREL(N5:N29,$C5:$C29)","v":0.80237433320257034},0.79192798033194522,0.76110303369212329,null,{"$f":"+CORREL(R5:R29,$C5:$C29)","v":0.95447018573262965},null,null,"-------------"]
[null,"Indexes used to provide the annual returns shown above:",null,null,null,null,null,null,"Growth of $10,000 ($)",null,{"$f":"Calculations!D35","v":41697.012594735679},{"$f":"Calculations!E35","v":41515.729881540035},{"$f":"Calculations!F35","v":35540.664614314031},{"$f":"Calculations!G35","v":29589.46465915408},{"$f":"Calculations!H35","v":24260.918814071538},{"$f":"Calculations!I35","v":19595.287791240073},null,{"$f":"Calculations!J35","v":33092.957699257786},null,"TOTAL $ WITHDRAWAL",{"$f":"SUM(U9:U33)","v":190908.39527195087}]
[null,"Large US Stock:  S&P 500 Index",null,null,null,null,null,null,"Worst 3-Year Cumulative Return (%)",null,{"$f":"Calculations!D37","v":-6.4976049927257584E-2},{"$f":"Calculations!E37","v":-8.1202445224384356E-2},{"$f":"Calculations!F37","v":-6.9460240659114603E-2},{"$f":"Calculations!G37","v":-4.8998806939479334E-2},{"$f":"Calculations!H37","v":-3.8333859300614392E-2},{"$f":"Calculations!I37","v":-2.8851738455416998E-2},null,{"$f":"Calculations!J37","v":-4.5890976380163373E-2}]
[null,"Small US Stock:  Russell 2000 Index"]
[null,"Non-US Stock:  MSCI EAFE Index",null,null,null,null,null,null,null,"DISTRIBUTION PORTFOLIO ANALYSIS",null,null,null,null,null,{"$f":"+P30","v":2001},{"$f":"+Q30","v":"to"},{"$f":"+R30","v":2025}]
[null,"Bonds:  Bloomberg US Aggregate Bond Index",null,null,null,null,null,null,"Ending Account Value ($) --------------->",null,{"$f":"Calculations!AI33","v":72984.230114096572},{"$f":"Calculations!AJ33","v":97028.422619175224},{"$f":"Calculations!AK33","v":52189.887413533332},{"$f":"Calculations!AL33","v":14063.599185602032},{"$f":"Calculations!AM33","v":0},{"$f":"Calculations!AN33","v":0},null,{"$f":"Calculations!AO33","v":0}]
[null,"Cash:  90-day Treasury Bill"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"    To view performance graphs click on Yellow tab below"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Password to unlock spreadsheet is \"712\""]

{"sheet":"Performance Graphs","index":1,"n_rows":54,"n_cols":25,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"      Accumulation Portfolio Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,"                  Distribution Portfolio Analysis","                  Distribution Portfolio Analysis"]
[null,null,"       Time Period ",null,null,{"$f":"'Performance Table'!$P$30","v":2001},"to",{"$f":"'Performance Table'!$R$30","v":2025},null,null,null,null,null,null,null,null,null,null,"Time Period ",{"$f":"'Performance Table'!$P$30","v":2001},"to",{"$f":"'Performance Table'!$R$30","v":2025}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!AI3","v":"Index-based 7Twelve Portfolio"},{"$f":"Calculations!AJ3","v":"Active 7Twelve Portfolio"},{"$f":"Calculations!AK3","v":"Passive 7Twelve Portfolio"},{"$f":"Calculations!AL3","v":"Passive 7Twelve 20% Extra Cash"},{"$f":"Calculations!AM3","v":"Passive 7Twelve 40% Extra Cash"},{"$f":"Calculations!AN3","v":"Passive 7Twelve 60% Extra Cash"},{"$f":"Calculations!AO3","v":"Your Custom Portfolio"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting Account Balance",null,null,{"$f":"Calculations!AG3","v":100000},null,"                                  Year-to-Year Account Balance","                                  Year-to-Year Account Balance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M5","v":2001},{"$f":"+IF(Calculations!C5=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH5","v":4000},null,{"$f":"Calculations!AI5","v":92909.849188181368},{"$f":"Calculations!AJ5","v":97977.690420867686},{"$f":"Calculations!AK5","v":93058.72581777985},{"$f":"Calculations!AL5","v":94279.928208653306},{"$f":"Calculations!AM5","v":95501.130599526776},{"$f":"Calculations!AN5","v":96722.33299040026},{"$f":"Calculations!AO5","v":92523.38497242915}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M6","v":2002},{"$f":"+IF(Calculations!C6=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH6","v":4200},null,{"$f":"Calculations!AI6","v":87258.459676852479},{"$f":"Calculations!AJ6","v":94933.633225775615},{"$f":"Calculations!AK6","v":87336.096446943877},{"$f":"Calculations!AL6","v":88968.447852418365},{"$f":"Calculations!AM6","v":90611.968070545394},{"$f":"Calculations!AN6","v":92266.657101324919},{"$f":"Calculations!AO6","v":81721.912478223487}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M7","v":2003},{"$f":"+IF(Calculations!C7=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH7","v":4410},null,{"$f":"Calculations!AI7","v":105620.3777799307},{"$f":"Calculations!AJ7","v":116930.0603364909},{"$f":"Calculations!AK7","v":105592.17588771283},{"$f":"Calculations!AL7","v":103011.65469042015},{"$f":"Calculations!AM7","v":100273.89971057346},{"$f":"Calculations!AN7","v":97377.164789802613},{"$f":"Calculations!AO7","v":92244.688545798301}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M8","v":2004},{"$f":"+IF(Calculations!C8=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH8","v":4630.5},null,{"$f":"Calculations!AI8","v":118899.90924194054},{"$f":"Calculations!AJ8","v":134274.83424166331},{"$f":"Calculations!AK8","v":118705.87756101448},{"$f":"Calculations!AL8","v":112251.83600379231},{"$f":"Calculations!AM8","v":105796.98256744724},{"$f":"Calculations!AN8","v":99355.204155844112},{"$f":"Calculations!AO8","v":95284.131380327264}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M9","v":2005},{"$f":"+IF(Calculations!C9=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH9","v":4862.0250000000005},null,{"$f":"Calculations!AI9","v":127694.27831976645},{"$f":"Calculations!AJ9","v":145400.77988800913},{"$f":"Calculations!AK9","v":127309.32264374426},{"$f":"Calculations!AL9","v":118027.46603147296},{"$f":"Calculations!AM9","v":108985.72453392878},{"$f":"Calculations!AN9","v":100198.82800744628},{"$f":"Calculations!AO9","v":94267.171568415535}]
[null,null,null,null,null,null,"The 7Twelve Portfolio Model",null,null,null,null,null,null,{"$f":"Calculations!M10","v":2006},{"$f":"+IF(Calculations!C10=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH10","v":5105.1262500000012},null,{"$f":"Calculations!AI10","v":140800.14836224561},{"$f":"Calculations!AJ10","v":162071.94797648964},{"$f":"Calculations!AK10","v":139982.77312622734},{"$f":"Calculations!AL10","v":127024.82290188086},{"$f":"Calculations!AM10","v":114705.15320029388},{"$f":"Calculations!AN10","v":103025.13487234268},{"$f":"Calculations!AO10","v":99495.835928449495}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M11","v":2007},{"$f":"+IF(Calculations!C11=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH11","v":5360.3825625000018},null,{"$f":"Calculations!AI11","v":151377.04066159893},{"$f":"Calculations!AJ11","v":177421.98141747506},{"$f":"Calculations!AK11","v":149439.50935085921},{"$f":"Calculations!AL11","v":133473.24860103359},{"$f":"Calculations!AM11","v":118530.30837951963},{"$f":"Calculations!AN11","v":104587.47888718004},{"$f":"Calculations!AO11","v":99093.644961932572}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M12","v":2008},{"$f":"+IF(Calculations!C12=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH12","v":5628.4016906250017},null,{"$f":"Calculations!AI12","v":105650.69750842894},{"$f":"Calculations!AJ12","v":120087.67914005401},{"$f":"Calculations!AK12","v":104711.6851222504},{"$f":"Calculations!AL12","v":100380.57548152172},{"$f":"Calculations!AM12","v":95135.190115294768},{"$f":"Calculations!AN12","v":89126.033463048414},{"$f":"Calculations!AO12","v":75532.771986474225}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M13","v":2009},{"$f":"+IF(Calculations!C13=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH13","v":5909.8217751562524},null,{"$f":"Calculations!AI13","v":125777.15717650397},{"$f":"Calculations!AJ13","v":151831.71446118751},{"$f":"Calculations!AK13","v":124607.07370032363},{"$f":"Calculations!AL13","v":114166.93135499948},{"$f":"Calculations!AM13","v":103114.10354939556},{"$f":"Calculations!AN13","v":91751.267667870503},{"$f":"Calculations!AO13","v":81102.378134556027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M14","v":2010},{"$f":"+IF(Calculations!C14=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH14","v":6205.312863914065},null,{"$f":"Calculations!AI14","v":136441.67118081488},{"$f":"Calculations!AJ14","v":166150.46701374318},{"$f":"Calculations!AK14","v":135110.85566728929},{"$f":"Calculations!AL14","v":119994.52198671894},{"$f":"Calculations!AM14","v":104817.70728791736},{"$f":"Calculations!AN14","v":89950.364997979501},{"$f":"Calculations!AO14","v":82134.609836339267}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M15","v":2011},{"$f":"+IF(Calculations!C15=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH15","v":6515.5785071097689},null,{"$f":"Calculations!AI15","v":127512.68103587932},{"$f":"Calculations!AJ15","v":147486.22368497585},{"$f":"Calculations!AK15","v":125896.47652780895},{"$f":"Calculations!AL15","v":111332.19914274252},{"$f":"Calculations!AM15","v":96645.38091943739},{"$f":"Calculations!AN15","v":82200.520727618466},{"$f":"Calculations!AO15","v":75653.326457230898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M16","v":2012},{"$f":"+IF(Calculations!C16=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH16","v":6841.3574324652573},null,{"$f":"Calculations!AI16","v":133130.57653923091},{"$f":"Calculations!AJ16","v":157487.1596006602},{"$f":"Calculations!AK16","v":131190.33057636366},{"$f":"Calculations!AL16","v":112861.79084222378},{"$f":"Calculations!AM16","v":95021.662669454003},{"$f":"Calculations!AN16","v":78054.189523841109},{"$f":"Calculations!AO16","v":75410.037210523165}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M17","v":2013},{"$f":"+IF(Calculations!C17=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH17","v":7183.4253040885205},null,{"$f":"Calculations!AI17","v":138545.55058498424},{"$f":"Calculations!AJ17","v":166571.76505788157},{"$f":"Calculations!AK17","v":135353.82144632237},{"$f":"Calculations!AL17","v":113266.31378930912},{"$f":"Calculations!AM17","v":92396.656011632047},{"$f":"Calculations!AN17","v":73111.904086011273},{"$f":"Calculations!AO17","v":78555.10294359547}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M18","v":2014},{"$f":"+IF(Calculations!C18=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH18","v":7542.5965692929467},null,{"$f":"Calculations!AI18","v":131688.20767856052},{"$f":"Calculations!AJ18","v":157452.08167230349},{"$f":"Calculations!AK18","v":129835.5366344678},{"$f":"Calculations!AL18","v":106854.54141705224},{"$f":"Calculations!AM18","v":85317.135256845431},{"$f":"Calculations!AN18","v":65572.223536557867},{"$f":"Calculations!AO18","v":74366.188447732246}]
["    To return to \"Performance Table\" click on blue tab below",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M19","v":2015},{"$f":"+IF(Calculations!C19=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH19","v":7919.726397757594},null,{"$f":"Calculations!AI19","v":114474.157681247},{"$f":"Calculations!AJ19","v":137005.75539055155},{"$f":"Calculations!AK19","v":114031.71516524037},{"$f":"Calculations!AL19","v":93540.675314425695},{"$f":"Calculations!AM19","v":73964.368053218612},{"$f":"Calculations!AN19","v":55685.591136571617},{"$f":"Calculations!AO19","v":65689.960838494953}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M20","v":2016},{"$f":"+IF(Calculations!C20=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH20","v":8315.7127176454742},null,{"$f":"Calculations!AI20","v":118185.96975972573},{"$f":"Calculations!AJ20","v":139906.42378370767},{"$f":"Calculations!AK20","v":116141.63046370645},{"$f":"Calculations!AL20","v":91941.887489289948},{"$f":"Calculations!AM20","v":69508.67959556976},{"$f":"Calculations!AN20","v":49183.430465576712},{"$f":"Calculations!AO20","v":60819.691790609322}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M21","v":2017},{"$f":"+IF(Calculations!C21=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH21","v":8731.4983535277479},null,{"$f":"Calculations!AI21","v":122445.2194310246},{"$f":"Calculations!AJ21","v":148894.71759436946},{"$f":"Calculations!AK21","v":120149.20479810795},{"$f":"Calculations!AL21","v":91243.322944285464},{"$f":"Calculations!AM21","v":65298.978041821079},{"$f":"Calculations!AN21","v":42553.919527876831},{"$f":"Calculations!AO21","v":58813.030638535995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M22","v":2018},{"$f":"+IF(Calculations!C22=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH22","v":9168.0732712041354},null,{"$f":"Calculations!AI22","v":102826.40330422428},{"$f":"Calculations!AJ22","v":126869.48074233567},{"$f":"Calculations!AK22","v":102708.05589036012},{"$f":"Calculations!AL22","v":77191.40345002804},{"$f":"Calculations!AM22","v":53636.852373324036},{"$f":"Calculations!AN22","v":32412.927806416672},{"$f":"Calculations!AO22","v":46721.240351024033}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M23","v":2019},{"$f":"+IF(Calculations!C23=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH23","v":9626.4769347643432},null,{"$f":"Calculations!AI23","v":109213.66279856871},{"$f":"Calculations!AJ23","v":136481.79062549782},{"$f":"Calculations!AK23","v":108370.23321298997},{"$f":"Calculations!AL23","v":76932.972068996198},{"$f":"Calculations!AM23","v":49045.108819075052},{"$f":"Calculations!AN23","v":24937.789458211424},{"$f":"Calculations!AO23","v":44610.508121809893}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M24","v":2020},{"$f":"+IF(Calculations!C24=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH24","v":10107.800781502561},null,{"$f":"Calculations!AI24","v":103767.68522749541},{"$f":"Calculations!AJ24","v":143867.67471262824},{"$f":"Calculations!AK24","v":103441.79898929846},{"$f":"Calculations!AL24","v":69740.812213470694},{"$f":"Calculations!AM24","v":40310.750364237392},{"$f":"Calculations!AN24","v":15281.583462895347},{"$f":"Calculations!AO24","v":38718.792758886455}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M25","v":2021},{"$f":"+IF(Calculations!C25=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH25","v":10613.190820577689},null,{"$f":"Calculations!AI25","v":109598.57142515806},{"$f":"Calculations!AJ25","v":139409.24612534427},{"$f":"Calculations!AK25","v":98492.776464019407},{"$f":"Calculations!AL25","v":62027.621903769774},{"$f":"Calculations!AM25","v":30842.708799846729},{"$f":"Calculations!AN25","v":4901.1850524975143},{"$f":"Calculations!AO25","v":31518.812494816902}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M26","v":2022},{"$f":"+IF(Calculations!C26=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH26","v":11143.850361606574},null,{"$f":"Calculations!AI26","v":88910.738084031807},{"$f":"Calculations!AJ26","v":100936.68124749638},{"$f":"Calculations!AK26","v":72551.640028646623},{"$f":"Calculations!AL26","v":43421.586027916666},{"$f":"Calculations!AM26","v":16911.565989879506},{"$f":"Calculations!AN26","v":-6538.8838970021525},{"$f":"Calculations!AO26","v":15965.224410313358}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M27","v":2023},{"$f":"+IF(Calculations!C27=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH27","v":11701.042879686904},null,{"$f":"Calculations!AI27","v":84549.881339112675},{"$f":"Calculations!AJ27","v":100192.33012230249},{"$f":"Calculations!AK27","v":66005.262247559862},{"$f":"Calculations!AL27","v":34539.014282092568},{"$f":"Calculations!AM27","v":6204.427188958447},{"$f":"Calculations!AN27","v":-18584.080626196384},{"$f":"Calculations!AO27","v":6291.2259022916714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M28","v":2024},{"$f":"+IF(Calculations!C28=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH28","v":12286.095023671249},null,{"$f":"Calculations!AI28","v":76614.299633319708},{"$f":"Calculations!AJ28","v":96192.529221237346},{"$f":"Calculations!AK28","v":59081.680301704779},{"$f":"Calculations!AL28","v":24785.365346499533},{"$f":"Calculations!AM28","v":-5675.9050114494539},{"$f":"Calculations!AN28","v":-31938.323863570509},{"$f":"Calculations!AO28","v":-5481.1905264574625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M29","v":2025},{"$f":"+IF(Calculations!C29=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH29","v":12900.399774854812},null,{"$f":"Calculations!AI29","v":72984.230114096572},{"$f":"Calculations!AJ29","v":97028.422619175224},{"$f":"Calculations!AK29","v":52189.887413533332},{"$f":"Calculations!AL29","v":14063.599185602032},{"$f":"Calculations!AM29","v":-18996.321757151527},{"$f":"Calculations!AN29","v":-46758.216902625914},{"$f":"Calculations!AO29","v":-19072.192901693285}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"   Ending account balances shown in graph above"]

{"sheet":"Index-based 7Twelve components","index":2,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"7Twelve Portfolio Model  (65% equities and diversifiers / 35% fixed income)"]
[]
[null,"Asset Class","Each index is equally weighted at 8.33% in the 7Twelve model"]
[null,"US Large cap","S&P 500 Index (TR)"]
[null,"US Mid Cap","S&P Midcap 400 Index (TR)"]
[null,"US Small Cap","S&P Small Cap 600 Index (TR)"]
[null,"Non-US Developed","MSCI EAFE Index NR USD"]
[null,"Emerging","MSCI EM Index GR USD"]
[null,"Real Estate","S&P Global REIT Index TR USD"]
[null,"Natural Resources","S&P North American Natural Resources Index TR"]
[null,"Commodities","Deutsche Bank Liquid Commodity Optimum Yield  Diversified Commodity Index Total Return"]
[null,"US Bonds","Bloomberg US Aggregate Bond Index TR USD "]
[null,"TIPS","Bloomberg U.S. Treasury US TIPS Index TR USD"]
[null,"Non-US Bonds","Bloomberg Global Treasury Index TR"]
[null,"Cash","US Treasury Bill 90 Day TR"]

{"sheet":"Calculations","index":3,"n_rows":59,"n_cols":41,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial",{"$f":"'Performance Table'!U5","v":0.04}]
[null,null,null,null,null,"       Annual Returns",null,null,null,null,null,null,null,null,"Rolling 3-Year Returns",null,null,null,null,null,null,null,null,null,"Growth of $10,000",null,null,null,null,null,null,"COLA",{"$f":"'Performance Table'!U6","v":0.05},null,null,"Distribution Portfolio"]
["Year","Year Selector","Year Counter",{"$f":"'Performance Table'!K4","v":"Index-based 7Twelve Portfolio"},{"$f":"'Performance Table'!L4","v":"Active 7Twelve Portfolio"},{"$f":"'Performance Table'!M4","v":"Passive 7Twelve Portfolio"},{"$f":"'Performance Table'!N4","v":"Passive 7Twelve 20% Extra Cash"},{"$f":"'Performance Table'!O4","v":"Passive 7Twelve 40% Extra Cash"},{"$f":"'Performance Table'!P4","v":"Passive 7Twelve 60% Extra Cash"},{"$f":"'Performance Table'!R4","v":"Your Custom Portfolio"},null,null,"Year",{"$f":"+D3","v":"Index-based 7Twelve Portfolio"},"Active 7Twelve Portfolio","Passive 7Twelve Portfolio","Passive 7Twelve 20% Extra Cash","Passive 7Twelve 40% Extra Cash","Passive 7Twelve 60% Extra Cash","Your Custom Portfolio",null,null,null,{"$f":"+N3","v":"Index-based 7Twelve Portfolio"},"Active 7Twelve Portfolio","Passive 7Twelve Portfolio","Passive 7Twelve 20% Extra Cash","Passive 7Twelve 40% Extra Cash","Passive 7Twelve 60% Extra Cash","Your Custom Portfolio",null,"Starting Balance",{"$f":"'Performance Table'!U4","v":100000},"Annual Withdrawal",{"$f":"+X3","v":"Index-based 7Twelve Portfolio"},"Active 7Twelve Portfolio","Passive 7Twelve Portfolio","Passive 7Twelve 20% Extra Cash","Passive 7Twelve 40% Extra Cash","Passive 7Twelve 60% Extra Cash","Your Custom Portfolio"]
[]
[{"$f":"'Performance Table'!I5","v":2001},{"$f":"'Performance Table'!J5","v":1},{"$f":"IF('Performance Table'!J5<0,0,IF('Performance Table'!J5=0,0,IF('Performance Table'!J5=1,1,IF('Performance Table'!J5>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!K5/100+1,\"\")","v":0.96909849188181363},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!L5/100+1,\"\")","v":1.0197769042086768},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!M5/100+1,\"\")","v":0.97058725817779845},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!N5/100+1,\"\")","v":0.98279928208653311},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!O5/100+1,\"\")","v":0.99501130599526777},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!P5/100+1,\"\")","v":1.0072233299040025},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!R5/100+1,\"\")","v":0.96523384972429149},null,null,{"$f":"+IF(B5=1,A5,IF(B5<>1,\"--\",\"--\"))","v":2001},{"$f":"+IF(SUM($C5:$C5)=3,PRODUCT(Calculations!D5:D5)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C5)=3,PRODUCT(Calculations!E5:E5)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C5)=3,PRODUCT(Calculations!F5:F5)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C5)=3,PRODUCT(Calculations!G5:G5)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C5)=3,PRODUCT(Calculations!H5:H5)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C5)=3,PRODUCT(Calculations!I5:I5)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C5)=3,PRODUCT(Calculations!J5:J5)-1,\"\")","v":""},null,null,null,{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!D5,\"--\")","v":9690.9849188181361},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!E5,\"--\")","v":10197.769042086768},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!F5,\"--\")","v":9705.872581777985},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!G5,\"--\")","v":9827.9928208653309},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!H5,\"--\")","v":9950.1130599526768},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!I5,\"--\")","v":10072.233299040025},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!J5,\"--\")","v":9652.3384972429158},null,null,null,{"$f":"+IF('Performance Table'!$J5=1,AG3*AG1,\"--\")","v":4000},{"$f":"+IF('Performance Table'!$J5=1,($AG3*D5)-$AH5,\"--\")","v":92909.849188181368},{"$f":"+IF('Performance Table'!$J5=1,($AG3*E5)-$AH5,\"--\")","v":97977.690420867686},{"$f":"+IF('Performance Table'!$J5=1,($AG3*F5)-$AH5,\"--\")","v":93058.72581777985},{"$f":"+IF('Performance Table'!$J5=1,($AG3*G5)-$AH5,\"--\")","v":94279.928208653306},{"$f":"+IF('Performance Table'!$J5=1,($AG3*H5)-$AH5,\"--\")","v":95501.130599526776},{"$f":"+IF('Performance Table'!$J5=1,($AG3*I5)-$AH5,\"--\")","v":96722.33299040026},{"$f":"+IF('Performance Table'!$J5=1,($AG3*J5)-$AH5,\"--\")","v":92523.38497242915}]
[{"$f":"'Performance Table'!I6","v":2002},{"$f":"'Performance Table'!J6","v":1},{"$f":"IF('Performance Table'!J6<0,0,IF('Performance Table'!J6=0,0,IF('Performance Table'!J6=1,1,IF('Performance Table'!J6>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!K6/100+1,\"\")","v":0.98437851827324341},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!L6/100+1,\"\")","v":1.0117980205487853},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!M6/100+1,\"\")","v":0.98363797314593082},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!N6/100+1,\"\")","v":0.98821084850876117},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!O6/100+1,\"\")","v":0.99278372387159153},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!P6/100+1,\"\")","v":0.99735659923442177},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!R6/100+1,\"\")","v":0.92865076762839127},null,null,{"$f":"+IF(B6=1,A6,IF(B6<>1,\"--\",\"--\"))","v":2002},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,X5*Calculations!D6,IF('Performance Table'!$J6=1,10000*D6,\"--\"))","v":9539.5973749945442},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,Y5*Calculations!E6,IF('Performance Table'!$J6=1,10000*E6,\"--\"))","v":10318.082530797074},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,Z5*Calculations!F6,IF('Performance Table'!$J6=1,10000*F6,\"--\"))","v":9547.0648339527597},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AA5*Calculations!G6,IF('Performance Table'!$J6=1,10000*G6,\"--\"))","v":9712.129124645342},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AB5*Calculations!H6,IF('Performance Table'!$J6=1,10000*H6,\"--\"))","v":9878.3102966031747},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AC5*Calculations!I6,IF('Performance Table'!$J6=1,10000*I6,\"--\"))","v":10045.60834982626},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AD5*Calculations!J6,IF('Performance Table'!$J6=1,10000*J6,\"--\"))","v":8963.6515548737061},null,null,null,{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AH5*(1+AG$2),IF('Performance Table'!$J6=1,AG$3*AG$1,\"--\"))","v":4200},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AI5*D6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*D6)-$AH6,\"--\"))","v":87258.459676852479},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AJ5*E6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*E6)-$AH6,\"--\"))","v":94933.633225775615},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AK5*F6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*F6)-$AH6,\"--\"))","v":87336.096446943877},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AL5*G6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*G6)-$AH6,\"--\"))","v":88968.447852418365},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AM5*H6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*H6)-$AH6,\"--\"))","v":90611.968070545394},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AN5*I6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*I6)-$AH6,\"--\"))","v":92266.657101324919},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AO5*J6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*J6)-$AH6,\"--\"))","v":81721.912478223487}]
[{"$f":"'Performance Table'!I7","v":2003},{"$f":"'Performance Table'!J7","v":1},{"$f":"IF('Performance Table'!J7<0,0,IF('Performance Table'!J7=0,0,IF('Performance Table'!J7=1,1,IF('Performance Table'!J7>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!K7/100+1,\"\")","v":1.2609708925347791},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!L7/100+1,\"\")","v":1.2781567102558298},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!M7/100+1,\"\")","v":1.259527049672279},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!N7/100+1,\"\")","v":1.2074129343990818},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!O7/100+1,\"\")","v":1.1552988191258846},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!P7/100+1,\"\")","v":1.1031847038526876},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!R7/100+1,\"\")","v":1.1827267083544326},null,null,2003,{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!D5:D7)-1,\"\")","v":0.20291546163693064},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!E5:E7)-1,\"\")","v":0.31881264237117346},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!F5:F7)-1,\"\")","v":0.20247864033384855},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!G5:G7)-1,\"\")","v":0.17265503256508197},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!H5:H7)-1,\"\")","v":0.14124002206247166},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!I5:I7)-1,\"\")","v":0.10821614724231687},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!J5:J7)-1,\"\")","v":6.0155009833187112E-2},null,null,null,{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,X6*Calculations!D7,IF('Performance Table'!$J7=1,10000*D7,\"--\"))","v":12029.154616369306},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,Y6*Calculations!E7,IF('Performance Table'!$J7=1,10000*E7,\"--\"))","v":13188.126423711734},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,Z6*Calculations!F7,IF('Performance Table'!$J7=1,10000*F7,\"--\"))","v":12024.786403338487},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AA6*Calculations!G7,IF('Performance Table'!$J7=1,10000*G7,\"--\"))","v":11726.550325650818},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AB6*Calculations!H7,IF('Performance Table'!$J7=1,10000*H7,\"--\"))","v":11412.400220624715},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AC6*Calculations!I7,IF('Performance Table'!$J7=1,10000*I7,\"--\"))","v":11082.161472423168},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AD6*Calculations!J7,IF('Performance Table'!$J7=1,10000*J7,\"--\"))","v":10601.550098331871},null,null,null,{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AH6*(1+AG$2),IF('Performance Table'!$J7=1,AG$3*AG$1,\"--\"))","v":4410},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AI6*D7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*D7)-$AH7,\"--\"))","v":105620.3777799307},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AJ6*E7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*E7)-$AH7,\"--\"))","v":116930.0603364909},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AK6*F7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*F7)-$AH7,\"--\"))","v":105592.17588771283},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AL6*G7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*G7)-$AH7,\"--\"))","v":103011.65469042015},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AM6*H7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*H7)-$AH7,\"--\"))","v":100273.89971057346},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AN6*I7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*I7)-$AH7,\"--\"))","v":97377.164789802613},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AO6*J7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*J7)-$AH7,\"--\"))","v":92244.688545798301}]
[{"$f":"'Performance Table'!I8","v":2004},{"$f":"'Performance Table'!J8","v":1},{"$f":"IF('Performance Table'!J8<0,0,IF('Performance Table'!J8=0,0,IF('Performance Table'!J8=1,1,IF('Performance Table'!J8>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!K8/100+1,\"\")","v":1.1695698485317574},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!L8/100+1,\"\")","v":1.1879351968341925},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!M8/100+1,\"\")","v":1.1680446635759349},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!N8/100+1,\"\")","v":1.1346515727279363},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!O8/100+1,\"\")","v":1.1012584818799376},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!P8/100+1,\"\")","v":1.0678653910319389},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!R8/100+1,\"\")","v":1.0831477991355669},null,null,2004,{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!D6:D8)-1,\"\")","v":0.45175507551485472},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!E6:E8)-1,\"\")","v":0.53628107229817723},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!F6:F8)-1,\"\")","v":0.44711229935464836},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!G6:G8)-1,\"\")","v":0.35384193010648457},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!H6:H8)-1,\"\")","v":0.26310148094249008},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!I6:I8)-1,\"\")","v":0.17493869957878827},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!J6:J8)-1,\"\")","v":0.18966462476565904},null,null,null,{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,X7*Calculations!D8,IF('Performance Table'!$J8=1,10000*D8,\"--\"))","v":14068.936542632138},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,Y7*Calculations!E8,IF('Performance Table'!$J8=1,10000*E8,\"--\"))","v":15666.639559026213},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,Z7*Calculations!F8,IF('Performance Table'!$J8=1,10000*F8,\"--\"))","v":14045.48758905998},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AA7*Calculations!G8,IF('Performance Table'!$J8=1,10000*G8,\"--\"))","v":13305.548769672994},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AB7*Calculations!H8,IF('Performance Table'!$J8=1,10000*H8,\"--\"))","v":12568.002541571439},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AC7*Calculations!I8,IF('Performance Table'!$J8=1,10000*I8,\"--\"))","v":11834.256694228254},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AD7*Calculations!J8,IF('Performance Table'!$J8=1,10000*J8,\"--\"))","v":11483.045656433618},null,null,null,{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AH7*(1+AG$2),IF('Performance Table'!$J8=1,AG$3*AG$1,\"--\"))","v":4630.5},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AI7*D8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*D8)-$AH8,\"--\"))","v":118899.90924194054},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AJ7*E8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*E8)-$AH8,\"--\"))","v":134274.83424166331},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AK7*F8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*F8)-$AH8,\"--\"))","v":118705.87756101448},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AL7*G8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*G8)-$AH8,\"--\"))","v":112251.83600379231},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AM7*H8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*H8)-$AH8,\"--\"))","v":105796.98256744724},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AN7*I8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*I8)-$AH8,\"--\"))","v":99355.204155844112},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AO7*J8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*J8)-$AH8,\"--\"))","v":95284.131380327264}]
[{"$f":"'Performance Table'!I9","v":2005},{"$f":"'Performance Table'!J9","v":1},{"$f":"IF('Performance Table'!J9<0,0,IF('Performance Table'!J9=0,0,IF('Performance Table'!J9=1,1,IF('Performance Table'!J9>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!K9/100+1,\"\")","v":1.1148562195286251},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!L9/100+1,\"\")","v":1.1190690030387318},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!M9/100+1,\"\")","v":1.1134355801026665},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!N9/100+1,\"\")","v":1.0947659780577776},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!O9/100+1,\"\")","v":1.076096376012889},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!P9/100+1,\"\")","v":1.0574267739680001},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!R9/100+1,\"\")","v":1.0403536783343352},null,null,2005,{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!D7:D9)-1,\"\")","v":0.64418274589035929},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!E7:E9)-1,\"\")","v":0.69915782898203527},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!F7:F9)-1,\"\")","v":0.63806844234815041},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!G7:G9)-1,\"\")","v":0.49982171009885934},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!H7:H9)-1,\"\")","v":0.36909872059358095},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!I7:I9)-1,\"\")","v":0.24570453502733081},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!J7:J9)-1,\"\")","v":0.33276363031496103},null,null,null,{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,X8*Calculations!D9,IF('Performance Table'!$J9=1,10000*D9,\"--\"))","v":15684.841406706992},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,Y8*Calculations!E9,IF('Performance Table'!$J9=1,10000*E9,\"--\"))","v":17532.050712286622},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,Z8*Calculations!F9,IF('Performance Table'!$J9=1,10000*F9,\"--\"))","v":15638.745621549802},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AA8*Calculations!G9,IF('Performance Table'!$J9=1,10000*G9,\"--\"))","v":14566.462112426516},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AB8*Calculations!H9,IF('Performance Table'!$J9=1,10000*H9,\"--\"))","v":13524.381988705803},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AC8*Calculations!I9,IF('Performance Table'!$J9=1,10000*I9,\"--\"))","v":12513.859878486992},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AD8*Calculations!J9,IF('Performance Table'!$J9=1,10000*J9,\"--\"))","v":11946.428787151826},null,null,null,{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AH8*(1+AG$2),IF('Performance Table'!$J9=1,AG$3*AG$1,\"--\"))","v":4862.0250000000005},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AI8*D9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*D9)-$AH9,\"--\"))","v":127694.27831976645},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AJ8*E9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*E9)-$AH9,\"--\"))","v":145400.77988800913},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AK8*F9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*F9)-$AH9,\"--\"))","v":127309.32264374426},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AL8*G9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*G9)-$AH9,\"--\"))","v":118027.46603147296},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AM8*H9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*H9)-$AH9,\"--\"))","v":108985.72453392878},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AN8*I9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*I9)-$AH9,\"--\"))","v":100198.82800744628},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AO8*J9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*J9)-$AH9,\"--\"))","v":94267.171568415535}]
[{"$f":"'Performance Table'!I10","v":2006},{"$f":"'Performance Table'!J10","v":1},{"$f":"IF('Performance Table'!J10<0,0,IF('Performance Table'!J10=0,0,IF('Performance Table'!J10=1,1,IF('Performance Table'!J10>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!K10/100+1,\"\")","v":1.1426140351165617},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!L10/100+1,\"\")","v":1.149767383333522},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!M10/100+1,\"\")","v":1.1396486632972962},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!N10/100+1,\"\")","v":1.1194847571890374},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!O10/100+1,\"\")","v":1.0993208510807786},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!P10/100+1,\"\")","v":1.0791569449725198},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!R10/100+1,\"\")","v":1.1096223684035549},null,null,2006,{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!D8:D10)-1,\"\")","v":0.48985697677315398},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!E8:E10)-1,\"\")","v":0.52847943857237389},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!F8:F10)-1,\"\")","v":0.48216150752561382},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!G8:G10)-1,\"\")","v":0.39059926817208157},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!H8:H10)-1,\"\")","v":0.30276145514915709},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!I8:I10)-1,\"\")","v":0.21857264306124602},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!J8:J10)-1,\"\")","v":0.25038550795035341},null,null,null,{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,X9*Calculations!D10,IF('Performance Table'!$J10=1,10000*D10,\"--\"))","v":17921.719929880805},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,Y9*Calculations!E10,IF('Performance Table'!$J10=1,10000*E10,\"--\"))","v":20157.780071936399},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,Z9*Calculations!F10,IF('Performance Table'!$J10=1,10000*F10,\"--\"))","v":17822.675543245678},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AA9*Calculations!G10,IF('Performance Table'!$J10=1,10000*G10,\"--\"))","v":16306.93230103311},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AB9*Calculations!H10,IF('Performance Table'!$J10=1,10000*H10,\"--\"))","v":14867.635118165617},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AC9*Calculations!I10,IF('Performance Table'!$J10=1,10000*I10,\"--\"))","v":13504.418796282211},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AD9*Calculations!J10,IF('Performance Table'!$J10=1,10000*J10,\"--\"))","v":13256.024604763817},null,null,null,{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AH9*(1+AG$2),IF('Performance Table'!$J10=1,AG$3*AG$1,\"--\"))","v":5105.1262500000012},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AI9*D10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*D10)-$AH10,\"--\"))","v":140800.14836224561},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AJ9*E10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*E10)-$AH10,\"--\"))","v":162071.94797648964},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AK9*F10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*F10)-$AH10,\"--\"))","v":139982.77312622734},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AL9*G10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*G10)-$AH10,\"--\"))","v":127024.82290188086},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AM9*H10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*H10)-$AH10,\"--\"))","v":114705.15320029388},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AN9*I10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*I10)-$AH10,\"--\"))","v":103025.13487234268},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AO9*J10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*J10)-$AH10,\"--\"))","v":99495.835928449495}]
[{"$f":"'Performance Table'!I11","v":2007},{"$f":"'Performance Table'!J11","v":1},{"$f":"IF('Performance Table'!J11<0,0,IF('Performance Table'!J11=0,0,IF('Performance Table'!J11=1,1,IF('Performance Table'!J11>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!K11/100+1,\"\")","v":1.1131907533282597},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!L11/100+1,\"\")","v":1.1277853216553533},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!M11/100+1,\"\")","v":1.1058495874615282},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!N11/100+1,\"\")","v":1.0929645717418108},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!O11/100+1,\"\")","v":1.0800795560220935},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!P11/100+1,\"\")","v":1.0671945403023761},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!R11/100+1,\"\")","v":1.0498331568322987},null,null,2007,{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!D9:D11)-1,\"\")","v":0.4180384458504085},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!E9:E11)-1,\"\")","v":0.45108645645637813},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!F9:F11)-1,\"\")","v":0.40324059752189578},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!G9:G11)-1,\"\")","v":0.33950877091553311},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!H9:H11)-1,\"\")","v":0.27770731143717331},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!I9:I11)-1,\"\")","v":0.21780711553924914},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!J9:J11)-1,\"\")","v":0.21192709445239766},null,null,null,{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,X10*Calculations!D11,IF('Performance Table'!$J11=1,10000*D11,\"--\"))","v":19950.292909682099},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,Y10*Calculations!E11,IF('Performance Table'!$J11=1,10000*E11,\"--\"))","v":22733.648482286662},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,Z10*Calculations!F11,IF('Performance Table'!$J11=1,10000*F11,\"--\"))","v":19709.198396958898},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AA10*Calculations!G11,IF('Performance Table'!$J11=1,10000*G11,\"--\"))","v":17822.899278821355},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AB10*Calculations!H11,IF('Performance Table'!$J11=1,10000*H11,\"--\"))","v":16058.228737526806},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AC10*Calculations!I11,IF('Performance Table'!$J11=1,10000*I11,\"--\"))","v":14411.842009349162},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AD10*Calculations!J11,IF('Performance Table'!$J11=1,10000*J11,\"--\"))","v":13916.614157865823},null,null,null,{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AH10*(1+AG$2),IF('Performance Table'!$J11=1,AG$3*AG$1,\"--\"))","v":5360.3825625000018},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AI10*D11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*D11)-$AH11,\"--\"))","v":151377.04066159893},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AJ10*E11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*E11)-$AH11,\"--\"))","v":177421.98141747506},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AK10*F11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*F11)-$AH11,\"--\"))","v":149439.50935085921},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AL10*G11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*G11)-$AH11,\"--\"))","v":133473.24860103359},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AM10*H11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*H11)-$AH11,\"--\"))","v":118530.30837951963},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AN10*I11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*I11)-$AH11,\"--\"))","v":104587.47888718004},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AO10*J11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*J11)-$AH11,\"--\"))","v":99093.644961932572}]
[{"$f":"'Performance Table'!I12","v":2008},{"$f":"'Performance Table'!J12","v":1},{"$f":"IF('Performance Table'!J12<0,0,IF('Performance Table'!J12=0,0,IF('Performance Table'!J12=1,1,IF('Performance Table'!J12>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!K12/100+1,\"\")","v":0.73511213267682174},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!L12/100+1,\"\")","v":0.70857105656411457},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!M12/100+1,\"\")","v":0.73835953619076178},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!N12/100+1,\"\")","v":0.79423388793824423},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!O12/100+1,\"\")","v":0.85010823968572669},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!P12/100+1,\"\")","v":0.90598259143320914},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!R12/100+1,\"\")","v":0.81903510268774338},null,null,2008,{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!D10:D12)-1,\"\")","v":-6.4976049927257584E-2},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!E10:E12)-1,\"\")","v":-8.1202445224384356E-2},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!F10:F12)-1,\"\")","v":-6.9460240659114603E-2},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!G10:G12)-1,\"\")","v":-2.8209425233458485E-2},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!H10:H12)-1,\"\")","v":9.3793990682746742E-3},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!I10:I12)-1,\"\")","v":4.339333329140671E-2},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!J10:J12)-1,\"\")","v":-4.5890976380163373E-2},null,null,null,{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,X11*Calculations!D12,IF('Performance Table'!$J12=1,10000*D12,\"--\"))","v":14665.702368363683},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,Y11*Calculations!E12,IF('Performance Table'!$J12=1,10000*E12,\"--\"))","v":16108.405324651039},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,Z11*Calculations!F12,IF('Performance Table'!$J12=1,10000*F12,\"--\"))","v":14552.474587070277},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AA11*Calculations!G12,IF('Performance Table'!$J12=1,10000*G12,\"--\"))","v":14155.550588550013},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AB11*Calculations!H12,IF('Performance Table'!$J12=1,10000*H12,\"--\"))","v":13651.232564529662},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AC11*Calculations!I12,IF('Performance Table'!$J12=1,10000*I12,\"--\"))","v":13056.877970956142},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AD11*Calculations!J12,IF('Performance Table'!$J12=1,10000*J12,\"--\"))","v":11398.195505853337},null,null,null,{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AH11*(1+AG$2),IF('Performance Table'!$J12=1,AG$3*AG$1,\"--\"))","v":5628.4016906250017},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AI11*D12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*D12)-$AH12,\"--\"))","v":105650.69750842894},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AJ11*E12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*E12)-$AH12,\"--\"))","v":120087.67914005401},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AK11*F12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*F12)-$AH12,\"--\"))","v":104711.6851222504},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AL11*G12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*G12)-$AH12,\"--\"))","v":100380.57548152172},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AM11*H12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*H12)-$AH12,\"--\"))","v":95135.190115294768},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AN11*I12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*I12)-$AH12,\"--\"))","v":89126.033463048414},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AO11*J12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*J12)-$AH12,\"--\"))","v":75532.771986474225}]
[{"$f":"'Performance Table'!I13","v":2009},{"$f":"'Performance Table'!J13","v":1},{"$f":"IF('Performance Table'!J13<0,0,IF('Performance Table'!J13=0,0,IF('Performance Table'!J13=1,1,IF('Performance Table'!J13>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!K13/100+1,\"\")","v":1.2464373833514357},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!L13/100+1,\"\")","v":1.313553041960078},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!M13/100+1,\"\")","v":1.2464405985167941},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!N13/100+1,\"\")","v":1.1962150301903751},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!O13/100+1,\"\")","v":1.1459894618639561},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!P13/100+1,\"\")","v":1.0957638935375371},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!R13/100+1,\"\")","v":1.1519794338448706},null,null,2009,{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!D11:D13)-1,\"\")","v":1.9984675385771311E-2},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!E11:E13)-1,\"\")","v":4.9681301205340977E-2},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!F11:F13)-1,\"\")","v":1.7736932381201109E-2},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!G11:G13)-1,\"\")","v":3.8397784577235194E-2},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!H11:H13)-1,\"\")","v":5.2229795530202017E-2},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!I11:I13)-1,\"\")","v":5.9449922186818549E-2},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!J11:J13)-1,\"\")","v":-9.4702448751208257E-3},null,null,null,{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,X12*Calculations!D13,IF('Performance Table'!$J13=1,10000*D13,\"--\"))","v":18279.879685034182},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,Y12*Calculations!E13,IF('Performance Table'!$J13=1,10000*E13,\"--\"))","v":21159.24481532129},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,Z12*Calculations!F13,IF('Performance Table'!$J13=1,10000*F13,\"--\"))","v":18138.795134208314},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AA12*Calculations!G13,IF('Performance Table'!$J13=1,10000*G13,\"--\"))","v":16933.082374643738},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AB12*Calculations!H13,IF('Performance Table'!$J13=1,10000*H13,\"--\"))","v":15644.168660405061},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AC12*Calculations!I13,IF('Performance Table'!$J13=1,10000*I13,\"--\"))","v":14307.255442899399},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AD12*Calculations!J13,IF('Performance Table'!$J13=1,10000*J13,\"--\"))","v":13130.486805686074},null,null,null,{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AH12*(1+AG$2),IF('Performance Table'!$J13=1,AG$3*AG$1,\"--\"))","v":5909.8217751562524},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AI12*D13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*D13)-$AH13,\"--\"))","v":125777.15717650397},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AJ12*E13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*E13)-$AH13,\"--\"))","v":151831.71446118751},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AK12*F13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*F13)-$AH13,\"--\"))","v":124607.07370032363},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AL12*G13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*G13)-$AH13,\"--\"))","v":114166.93135499948},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AM12*H13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*H13)-$AH13,\"--\"))","v":103114.10354939556},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AN12*I13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*I13)-$AH13,\"--\"))","v":91751.267667870503},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AO12*J13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*J13)-$AH13,\"--\"))","v":81102.378134556027}]
[{"$f":"'Performance Table'!I14","v":2010},{"$f":"'Performance Table'!J14","v":1},{"$f":"IF('Performance Table'!J14<0,0,IF('Performance Table'!J14=0,0,IF('Performance Table'!J14=1,1,IF('Performance Table'!J14>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!K14/100+1,\"\")","v":1.1341247269927672},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!L14/100+1,\"\")","v":1.1351764055968443},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!M14/100+1,\"\")","v":1.1340942719757998},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!N14/100+1,\"\")","v":1.1053974504948152},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!O14/100+1,\"\")","v":1.0767006290138303},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!P14/100+1,\"\")","v":1.0480038075328457},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!R14/100+1,\"\")","v":1.0892396096411572},null,null,2010,{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!D12:D14)-1,\"\")","v":3.916587345886624E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!E12:E14)-1,\"\")","v":5.6560520556799387E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!F12:F14)-1,\"\")","v":4.373111721389189E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!G12:G14)-1,\"\")","v":5.0209945819079005E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!H12:H14)-1,\"\")","v":4.8937993870599827E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!I12:I14)-1,\"\")","v":4.0398456337277899E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!J12:J14)-1,\"\")","v":2.7710200224246417E-2},null,null,null,{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,X13*Calculations!D14,IF('Performance Table'!$J14=1,10000*D14,\"--\"))","v":20731.663557250024},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,Y13*Calculations!E14,IF('Performance Table'!$J14=1,10000*E14,\"--\"))","v":24019.475474600087},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,Z13*Calculations!F14,IF('Performance Table'!$J14=1,10000*F14,\"--\"))","v":20571.103662248159},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AA13*Calculations!G14,IF('Performance Table'!$J14=1,10000*G14,\"--\"))","v":18717.78608594988},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AB13*Calculations!H14,IF('Performance Table'!$J14=1,10000*H14,\"--\"))","v":16844.086237056581},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AC13*Calculations!I14,IF('Performance Table'!$J14=1,10000*I14,\"--\"))","v":14994.058179503601},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AD13*Calculations!J14,IF('Performance Table'!$J14=1,10000*J14,\"--\"))","v":14302.246322623865},null,null,null,{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AH13*(1+AG$2),IF('Performance Table'!$J14=1,AG$3*AG$1,\"--\"))","v":6205.312863914065},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AI13*D14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*D14)-$AH14,\"--\"))","v":136441.67118081488},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AJ13*E14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*E14)-$AH14,\"--\"))","v":166150.46701374318},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AK13*F14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*F14)-$AH14,\"--\"))","v":135110.85566728929},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AL13*G14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*G14)-$AH14,\"--\"))","v":119994.52198671894},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AM13*H14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*H14)-$AH14,\"--\"))","v":104817.70728791736},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AN13*I14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*I14)-$AH14,\"--\"))","v":89950.364997979501},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AO13*J14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*J14)-$AH14,\"--\"))","v":82134.609836339267}]
[{"$f":"'Performance Table'!I15","v":2011},{"$f":"'Performance Table'!J15","v":1},{"$f":"IF('Performance Table'!J15<0,0,IF('Performance Table'!J15=0,0,IF('Performance Table'!J15=1,1,IF('Performance Table'!J15>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!K15/100+1,\"\")","v":0.98231177017300297},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!L15/100+1,\"\")","v":0.92688154875512518},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!M15/100+1,\"\")","v":0.9800252865023934},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!N15/100+1,\"\")","v":0.98210964716285742},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!O15/100+1,\"\")","v":0.98419400782332145},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!P15/100+1,\"\")","v":0.98627836848378547},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!R15/100+1,\"\")","v":1.0004175478287378},null,null,2011,{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!D13:D15)-1,\"\")","v":0.38861110201472182},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!E13:E15)-1,\"\")","v":0.38208644366014344},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!F13:F15)-1,\"\")","v":0.38534526479622322},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!G13:G15)-1,\"\")","v":0.29863675549373903},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!H13:H15)-1,\"\")","v":0.21438475708376714},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!I13:I15)-1,\"\")","v":0.13260729487761602},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!J13:J15)-1,\"\")","v":0.25530556018048856},null,null,null,{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,X14*Calculations!D15,IF('Performance Table'!$J15=1,10000*D15,\"--\"))","v":20364.957127553407},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,Y14*Calculations!E15,IF('Performance Table'!$J15=1,10000*E15,\"--\"))","v":22263.208628183074},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,Z14*Calculations!F15,IF('Performance Table'!$J15=1,10000*F15,\"--\"))","v":20160.201760265187},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AA14*Calculations!G15,IF('Performance Table'!$J15=1,10000*G15,\"--\"))","v":18382.918288542078},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AB14*Calculations!H15,IF('Performance Table'!$J15=1,10000*H15,\"--\"))","v":16577.848741770365},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AC14*Calculations!I15,IF('Performance Table'!$J15=1,10000*I15,\"--\"))","v":14788.315238231771},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AD14*Calculations!J15,IF('Performance Table'!$J15=1,10000*J15,\"--\"))","v":14308.218194521951},null,null,null,{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AH14*(1+AG$2),IF('Performance Table'!$J15=1,AG$3*AG$1,\"--\"))","v":6515.5785071097689},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AI14*D15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*D15)-$AH15,\"--\"))","v":127512.68103587932},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AJ14*E15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*E15)-$AH15,\"--\"))","v":147486.22368497585},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AK14*F15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*F15)-$AH15,\"--\"))","v":125896.47652780895},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AL14*G15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*G15)-$AH15,\"--\"))","v":111332.19914274252},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AM14*H15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*H15)-$AH15,\"--\"))","v":96645.38091943739},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AN14*I15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*I15)-$AH15,\"--\"))","v":82200.520727618466},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AO14*J15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*J15)-$AH15,\"--\"))","v":75653.326457230898}]
[{"$f":"'Performance Table'!I16","v":2012},{"$f":"'Performance Table'!J16","v":1},{"$f":"IF('Performance Table'!J16<0,0,IF('Performance Table'!J16=0,0,IF('Performance Table'!J16=1,1,IF('Performance Table'!J16>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!K16/100+1,\"\")","v":1.0977099127286882},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!L16/100+1,\"\")","v":1.1141957053841449},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!M16/100+1,\"\")","v":1.0963903980135572},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!N16/100+1,\"\")","v":1.0751889318310677},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!O16/100+1,\"\")","v":1.0539874656485781},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!P16/100+1,\"\")","v":1.0327859994660886},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!R16/100+1,\"\")","v":1.0872145151408195},null,null,2012,{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!D14:D16)-1,\"\")","v":0.22291917104422265},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!E14:E16)-1,\"\")","v":0.1723278244614499},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!F14:F16)-1,\"\")","v":0.21857331032343086},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!G14:G16)-1,\"\")","v":0.16724822104405579},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!H14:H16)-1,\"\")","v":0.11689186945850838},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!I14:I16)-1,\"\")","v":6.7511864500662266E-2},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!J14:J16)-1,\"\")","v":0.18473158970387615},null,null,null,{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,X15*Calculations!D16,IF('Performance Table'!$J16=1,10000*D16,\"--\"))","v":22354.815311210128},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,Y15*Calculations!E16,IF('Performance Table'!$J16=1,10000*E16,\"--\"))","v":24805.571441592823},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,Z15*Calculations!F16,IF('Performance Table'!$J16=1,10000*F16,\"--\"))","v":22103.451631970765},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AA15*Calculations!G16,IF('Performance Table'!$J16=1,10000*G16,\"--\"))","v":19765.110278595355},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AB15*Calculations!H16,IF('Performance Table'!$J16=1,10000*H16,\"--\"))","v":17472.844781244017},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AC15*Calculations!I16,IF('Performance Table'!$J16=1,10000*I16,\"--\"))","v":15273.164933736789},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AD15*Calculations!J16,IF('Performance Table'!$J16=1,10000*J16,\"--\"))","v":15556.102506886235},null,null,null,{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AH15*(1+AG$2),IF('Performance Table'!$J16=1,AG$3*AG$1,\"--\"))","v":6841.3574324652573},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AI15*D16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*D16)-$AH16,\"--\"))","v":133130.57653923091},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AJ15*E16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*E16)-$AH16,\"--\"))","v":157487.1596006602},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AK15*F16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*F16)-$AH16,\"--\"))","v":131190.33057636366},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AL15*G16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*G16)-$AH16,\"--\"))","v":112861.79084222378},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AM15*H16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*H16)-$AH16,\"--\"))","v":95021.662669454003},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AN15*I16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*I16)-$AH16,\"--\"))","v":78054.189523841109},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AO15*J16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*J16)-$AH16,\"--\"))","v":75410.037210523165}]
[{"$f":"'Performance Table'!I17","v":2013},{"$f":"'Performance Table'!J17","v":1},{"$f":"IF('Performance Table'!J17<0,0,IF('Performance Table'!J17=0,0,IF('Performance Table'!J17=1,1,IF('Performance Table'!J17>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!K17/100+1,\"\")","v":1.094631899578151},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!L17/100+1,\"\")","v":1.103297505666879},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!M17/100+1,\"\")","v":1.086492016021275},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!N17/100+1,\"\")","v":1.0672322155669274},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!O17/100+1,\"\")","v":1.0479724151125798},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!P17/100+1,\"\")","v":1.0287126146582324},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!R17/100+1,\"\")","v":1.1369644071163452},null,null,2013,{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!D15:D17)-1,\"\")","v":0.18033431717886539},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!E15:E17)-1,\"\")","v":0.13940560971415583},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!F15:F17)-1,\"\")","v":0.16742514737899561},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!G15:G17)-1,\"\")","v":0.12694751060242737},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!H15:H17)-1,\"\")","v":8.709128453662518E-2},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!I15:I17)-1,\"\")","v":4.7861575898657582E-2},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!J15:J17)-1,\"\")","v":0.23664034759388897},null,null,null,{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,X16*Calculations!D17,IF('Performance Table'!$J17=1,10000*D17,\"--\"))","v":24470.293948828676},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,Y16*Calculations!E17,IF('Performance Table'!$J17=1,10000*E17,\"--\"))","v":27367.925098150929},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,Z16*Calculations!F17,IF('Performance Table'!$J17=1,10000*F17,\"--\"))","v":24015.223724648658},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AA16*Calculations!G17,IF('Performance Table'!$J17=1,10000*G17,\"--\"))","v":21093.962433549972},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AB16*Calculations!H17,IF('Performance Table'!$J17=1,10000*H17,\"--\"))","v":18311.059344287529},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AC16*Calculations!I17,IF('Performance Table'!$J17=1,10000*I17,\"--\"))","v":15711.697433090801},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AD16*Calculations!J17,IF('Performance Table'!$J17=1,10000*J17,\"--\"))","v":17686.734863783},null,null,null,{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AH16*(1+AG$2),IF('Performance Table'!$J17=1,AG$3*AG$1,\"--\"))","v":7183.4253040885205},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AI16*D17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*D17)-$AH17,\"--\"))","v":138545.55058498424},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AJ16*E17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*E17)-$AH17,\"--\"))","v":166571.76505788157},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AK16*F17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*F17)-$AH17,\"--\"))","v":135353.82144632237},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AL16*G17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*G17)-$AH17,\"--\"))","v":113266.31378930912},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AM16*H17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*H17)-$AH17,\"--\"))","v":92396.656011632047},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AN16*I17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*I17)-$AH17,\"--\"))","v":73111.904086011273},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AO16*J17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*J17)-$AH17,\"--\"))","v":78555.10294359547}]
[{"$f":"'Performance Table'!I18","v":2014},{"$f":"'Performance Table'!J18","v":1},{"$f":"IF('Performance Table'!J18<0,0,IF('Performance Table'!J18=0,0,IF('Performance Table'!J18=1,1,IF('Performance Table'!J18>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!K18/100+1,\"\")","v":1.0049460531931618},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!L18/100+1,\"\")","v":0.99053208798179515},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!M18/100+1,\"\")","v":1.0149557045069553},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!N18/100+1,\"\")","v":1.0099837644503868},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!O18/100+1,\"\")","v":1.0050118243938182},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!P18/100+1,\"\")","v":1.0000398843372498},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!R18/100+1,\"\")","v":1.0426920969836644},null,null,2014,{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!D16:D18)-1,\"\")","v":0.20753140653953484},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!E16:E18)-1,\"\")","v":0.21765053923465816},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!F16:F18)-1,\"\")","v":0.20903493944111728},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!G16:G18)-1,\"\")","v":0.15893239862197506},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!H16:H18)-1,\"\")","v":0.11008559945520568},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!I16:I18)-1,\"\")","v":6.2482360607880816E-2},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!J16:J18)-1,\"\")","v":0.28889694112804487},null,null,null,{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,X17*Calculations!D18,IF('Performance Table'!$J18=1,10000*D18,\"--\"))","v":24591.325324351888},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,Y17*Calculations!E18,IF('Performance Table'!$J18=1,10000*E18,\"--\"))","v":27108.807991200814},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,Z17*Calculations!F18,IF('Performance Table'!$J18=1,10000*F18,\"--\"))","v":24374.388314342927},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AA17*Calculations!G18,IF('Performance Table'!$J18=1,10000*G18,\"--\"))","v":21304.559585811843},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AB17*Calculations!H18,IF('Performance Table'!$J18=1,10000*H18,\"--\"))","v":18402.831158185883},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AC17*Calculations!I18,IF('Performance Table'!$J18=1,10000*I18,\"--\"))","v":15712.324083729989},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AD17*Calculations!J18,IF('Performance Table'!$J18=1,10000*J18,\"--\"))","v":18441.818663911981},null,null,null,{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AH17*(1+AG$2),IF('Performance Table'!$J18=1,AG$3*AG$1,\"--\"))","v":7542.5965692929467},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AI17*D18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*D18)-$AH18,\"--\"))","v":131688.20767856052},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AJ17*E18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*E18)-$AH18,\"--\"))","v":157452.08167230349},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AK17*F18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*F18)-$AH18,\"--\"))","v":129835.5366344678},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AL17*G18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*G18)-$AH18,\"--\"))","v":106854.54141705224},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AM17*H18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*H18)-$AH18,\"--\"))","v":85317.135256845431},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AN17*I18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*I18)-$AH18,\"--\"))","v":65572.223536557867},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AO17*J18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*J18)-$AH18,\"--\"))","v":74366.188447732246}]
[{"$f":"'Performance Table'!I19","v":2015},{"$f":"'Performance Table'!J19","v":1},{"$f":"IF('Performance Table'!J19<0,0,IF('Performance Table'!J19=0,0,IF('Performance Table'!J19=1,1,IF('Performance Table'!J19>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!K19/100+1,\"\")","v":0.92942174729689875},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!L19/100+1,\"\")","v":0.92044182743759917},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!M19/100+1,\"\")","v":0.93927629310250926},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!N19/100+1,\"\")","v":0.94951885401093361},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!O19/100+1,\"\")","v":0.95976141491935785},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!P19/100+1,\"\")","v":0.97000397582778219},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!R19/100+1,\"\")","v":0.98982734993858934},null,null,2015,{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!D17:D19)-1,\"\")","v":2.240668210058061E-2},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!E17:E19)-1,\"\")","v":5.9063072111851245E-3},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!F17:F19)-1,\"\")","v":3.5778731925402152E-2},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!G17:G19)-1,\"\")","v":2.347422898190521E-2},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!H17:H19)-1,\"\")","v":1.0844398381075537E-2},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!I17:I19)-1,\"\")","v":-2.104874998964501E-3},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!J17:J19)-1,\"\")","v":0.17344408652921905},null,null,null,{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,X18*Calculations!D19,IF('Performance Table'!$J19=1,10000*D19,\"--\"))","v":22855.712551305609},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,Y18*Calculations!E19,IF('Performance Table'!$J19=1,10000*E19,\"--\"))","v":24952.08076707587},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,Z18*Calculations!F19,IF('Performance Table'!$J19=1,10000*F19,\"--\"))","v":22894.285102537142},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AA18*Calculations!G19,IF('Performance Table'!$J19=1,10000*G19,\"--\"))","v":20229.081003127711},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AB18*Calculations!H19,IF('Performance Table'!$J19=1,10000*H19,\"--\"))","v":17662.32727090253},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AC18*Calculations!I19,IF('Performance Table'!$J19=1,10000*I19,\"--\"))","v":15241.016830712704},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AD18*Calculations!J19,IF('Performance Table'!$J19=1,10000*J19,\"--\"))","v":18254.216496148012},null,null,null,{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AH18*(1+AG$2),IF('Performance Table'!$J19=1,AG$3*AG$1,\"--\"))","v":7919.726397757594},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AI18*D19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*D19)-$AH19,\"--\"))","v":114474.157681247},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AJ18*E19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*E19)-$AH19,\"--\"))","v":137005.75539055155},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AK18*F19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*F19)-$AH19,\"--\"))","v":114031.71516524037},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AL18*G19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*G19)-$AH19,\"--\"))","v":93540.675314425695},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AM18*H19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*H19)-$AH19,\"--\"))","v":73964.368053218612},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AN18*I19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*I19)-$AH19,\"--\"))","v":55685.591136571617},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AO18*J19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*J19)-$AH19,\"--\"))","v":65689.960838494953}]
[{"$f":"'Performance Table'!I20","v":2016},{"$f":"'Performance Table'!J20","v":1},{"$f":"IF('Performance Table'!J20<0,0,IF('Performance Table'!J20=0,0,IF('Performance Table'!J20=1,1,IF('Performance Table'!J20>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!K20/100+1,\"\")","v":1.1050675981352474},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!L20/100+1,\"\")","v":1.0818679556842552},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!M20/100+1,\"\")","v":1.0914274419270467},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!N20/100+1,\"\")","v":1.0718075304666295},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!O20/100+1,\"\")","v":1.0521876190062123},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!P20/100+1,\"\")","v":1.0325677075457949},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!R20/100+1,\"\")","v":1.0524500795217522},null,null,2016,{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!D18:D20)-1,\"\")","v":3.2153819874726208E-2},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!E18:E20)-1,\"\")","v":-1.3631595645931527E-2},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!F18:F20)-1,\"\")","v":4.0483791061420638E-2},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!G18:G20)-1,\"\")","v":2.7861949686938781E-2},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!H18:H20)-1,\"\")","v":1.4910264221117631E-2},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!I18:I20)-1,\"\")","v":1.6347295748577739E-3},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!J18:J20)-1,\"\")","v":8.6218103620573805E-2},null,null,null,{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,X19*Calculations!D20,IF('Performance Table'!$J20=1,10000*D20,\"--\"))","v":25257.107372740917},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,Y19*Calculations!E20,IF('Performance Table'!$J20=1,10000*E20,\"--\"))","v":26994.856609544793},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,Z19*Calculations!F20,IF('Performance Table'!$J20=1,10000*F20,\"--\"))","v":24987.451024210604},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AA19*Calculations!G20,IF('Performance Table'!$J20=1,10000*G20,\"--\"))","v":21681.681353571719},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AB19*Calculations!H20,IF('Performance Table'!$J20=1,10000*H20,\"--\"))","v":18584.082077279425},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AC19*Calculations!I20,IF('Performance Table'!$J20=1,10000*I20,\"--\"))","v":15737.381809555893},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AD19*Calculations!J20,IF('Performance Table'!$J20=1,10000*J20,\"--\"))","v":19211.651602978254},null,null,null,{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AH19*(1+AG$2),IF('Performance Table'!$J20=1,AG$3*AG$1,\"--\"))","v":8315.7127176454742},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AI19*D20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*D20)-$AH20,\"--\"))","v":118185.96975972573},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AJ19*E20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*E20)-$AH20,\"--\"))","v":139906.42378370767},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AK19*F20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*F20)-$AH20,\"--\"))","v":116141.63046370645},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AL19*G20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*G20)-$AH20,\"--\"))","v":91941.887489289948},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AM19*H20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*H20)-$AH20,\"--\"))","v":69508.67959556976},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AN19*I20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*I20)-$AH20,\"--\"))","v":49183.430465576712},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AO19*J20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*J20)-$AH20,\"--\"))","v":60819.691790609322}]
[{"$f":"'Performance Table'!I21","v":2017},{"$f":"'Performance Table'!J21","v":1},{"$f":"IF('Performance Table'!J21<0,0,IF('Performance Table'!J21=0,0,IF('Performance Table'!J21=1,1,IF('Performance Table'!J21>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!K21/100+1,\"\")","v":1.1099178527809777},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!L21/100+1,\"\")","v":1.1266546001603468},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!M21/100+1,\"\")","v":1.109685671167757},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!N21/100+1,\"\")","v":1.0873696856556159},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!O21/100+1,\"\")","v":1.065053700143475},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!P21/100+1,\"\")","v":1.0427377146313339},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!R21/100+1,\"\")","v":1.1105700637978693},null,null,2017,{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!D19:D21)-1,\"\")","v":0.13996761105229361},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!E19:E21)-1,\"\")","v":0.12191872802686698},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!F19:F21)-1,\"\")","v":0.13759639843992066},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!G19:G21)-1,\"\")","v":0.10661771452996249},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!H19:H21)-1,\"\")","v":7.554349708698016E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!I19:I21)-1,\"\")","v":4.4400653584369953E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!J19:J21)-1,\"\")","v":0.15692955967153588},null,null,null,{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,X20*Calculations!D21,IF('Performance Table'!$J21=1,10000*D21,\"--\"))","v":28033.314382611199},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,Y20*Calculations!E21,IF('Performance Table'!$J21=1,10000*E21,\"--\"))","v":30413.879379812584},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,Z20*Calculations!F21,IF('Performance Table'!$J21=1,10000*F21,\"--\"))","v":27728.216360572602},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AA20*Calculations!G21,IF('Performance Table'!$J21=1,10000*G21,\"--\"))","v":23576.003037918508},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AB20*Calculations!H21,IF('Performance Table'!$J21=1,10000*H21,\"--\"))","v":19793.045380176489},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AC20*Calculations!I21,IF('Performance Table'!$J21=1,10000*I21,\"--\"))","v":16409.961542377037},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AD20*Calculations!J21,IF('Performance Table'!$J21=1,10000*J21,\"--\"))","v":21335.885146381996},null,null,null,{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AH20*(1+AG$2),IF('Performance Table'!$J21=1,AG$3*AG$1,\"--\"))","v":8731.4983535277479},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AI20*D21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*D21)-$AH21,\"--\"))","v":122445.2194310246},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AJ20*E21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*E21)-$AH21,\"--\"))","v":148894.71759436946},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AK20*F21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*F21)-$AH21,\"--\"))","v":120149.20479810795},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AL20*G21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*G21)-$AH21,\"--\"))","v":91243.322944285464},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AM20*H21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*H21)-$AH21,\"--\"))","v":65298.978041821079},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AN20*I21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*I21)-$AH21,\"--\"))","v":42553.919527876831},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AO20*J21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*J21)-$AH21,\"--\"))","v":58813.030638535995}]
[{"$f":"'Performance Table'!I22","v":2018},{"$f":"'Performance Table'!J22","v":1},{"$f":"IF('Performance Table'!J22<0,0,IF('Performance Table'!J22=0,0,IF('Performance Table'!J22=1,1,IF('Performance Table'!J22>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!K22/100+1,\"\")","v":0.91464964574232921},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!L22/100+1,\"\")","v":0.91364929670738126},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!M22/100+1,\"\")","v":0.93114331759044666},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!N22/100+1,\"\")","v":0.94647448092135533},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!O22/100+1,\"\")","v":0.96180564425226411},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!P22/100+1,\"\")","v":0.97713680758317289},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!R22/100+1,\"\")","v":0.9502879381564785},null,null,2018,{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!D20:D22)-1,\"\")","v":0.12184912246693336},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!E20:E22)-1,\"\")","v":0.11363936999492652},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!F20:F22)-1,\"\")","v":0.12774621514554396},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!G20:G22)-1,\"\")","v":0.10306964681510422},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!H20:H22)-1,\"\")","v":7.7834334717441278E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!I20:I22)-1,\"\")","v":5.2080554216612285E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!J20:J22)-1,\"\")","v":0.11071512210766454},null,null,null,{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,X21*Calculations!D22,IF('Performance Table'!$J22=1,10000*D22,\"--\"))","v":25640.661069038677},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,Y21*Calculations!E22,IF('Performance Table'!$J22=1,10000*E22,\"--\"))","v":27787.619505508894},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,Z21*Calculations!F22,IF('Performance Table'!$J22=1,10000*F22,\"--\"))","v":25818.943372849273},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AA21*Calculations!G22,IF('Performance Table'!$J22=1,10000*G22,\"--\"))","v":22314.085237514217},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AB21*Calculations!H22,IF('Performance Table'!$J22=1,10000*H22,\"--\"))","v":19037.06276359495},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AC21*Calculations!I22,IF('Performance Table'!$J22=1,10000*I22,\"--\"))","v":16034.777434080939},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AD21*Calculations!J22,IF('Performance Table'!$J22=1,10000*J22,\"--\"))","v":20275.234304498783},null,null,null,{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AH21*(1+AG$2),IF('Performance Table'!$J22=1,AG$3*AG$1,\"--\"))","v":9168.0732712041354},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AI21*D22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*D22)-$AH22,\"--\"))","v":102826.40330422428},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AJ21*E22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*E22)-$AH22,\"--\"))","v":126869.48074233567},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AK21*F22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*F22)-$AH22,\"--\"))","v":102708.05589036012},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AL21*G22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*G22)-$AH22,\"--\"))","v":77191.40345002804},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AM21*H22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*H22)-$AH22,\"--\"))","v":53636.852373324036},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AN21*I22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*I22)-$AH22,\"--\"))","v":32412.927806416672},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AO21*J22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*J22)-$AH22,\"--\"))","v":46721.240351024033}]
[{"$f":"'Performance Table'!I23","v":2019},{"$f":"'Performance Table'!J23","v":1},{"$f":"IF('Performance Table'!J23<0,0,IF('Performance Table'!J23=0,0,IF('Performance Table'!J23=1,1,IF('Performance Table'!J23>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!K23/100+1,\"\")","v":1.1557356468234157},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!L23/100+1,\"\")","v":1.1516423548465473},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!M23/100+1,\"\")","v":1.1488554536921105},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!N23/100+1,\"\")","v":1.1213612544277312},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!O23/100+1,\"\")","v":1.0938670551633518},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!P23/100+1,\"\")","v":1.0663728558989727},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!R23/100+1,\"\")","v":1.1608635526172515},null,null,2019,{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!D21:D23)-1,\"\")","v":0.17328661466546658},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!E21:E23)-1,\"\")","v":0.18546284671092161},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!F21:F23)-1,\"\")","v":0.18708522424818796},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!G21:G23)-1,\"\")","v":0.15406873688899814},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!H21:H23)-1,\"\")","v":0.1205296929694788},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!I21:I23)-1,\"\")","v":8.6524532035092472E-2},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!J21:J23)-1,\"\")","v":0.225130509925491},null,null,null,{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,X22*Calculations!D23,IF('Performance Table'!$J23=1,10000*D23,\"--\"))","v":29633.826005605388},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,Y22*Calculations!E23,IF('Performance Table'!$J23=1,10000*E23,\"--\"))","v":32001.399562904113},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,Z22*Calculations!F23,IF('Performance Table'!$J23=1,10000*F23,\"--\"))","v":29662.233902465661},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AA22*Calculations!G23,IF('Performance Table'!$J23=1,10000*G23,\"--\"))","v":25022.150613346261},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AB22*Calculations!H23,IF('Performance Table'!$J23=1,10000*H23,\"--\"))","v":20824.015784173509},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AC22*Calculations!I23,IF('Performance Table'!$J23=1,10000*I23,\"--\"))","v":17099.051406085291},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AD22*Calculations!J23,IF('Performance Table'!$J23=1,10000*J23,\"--\"))","v":23536.780524867627},null,null,null,{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AH22*(1+AG$2),IF('Performance Table'!$J23=1,AG$3*AG$1,\"--\"))","v":9626.4769347643432},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AI22*D23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*D23)-$AH23,\"--\"))","v":109213.66279856871},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AJ22*E23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*E23)-$AH23,\"--\"))","v":136481.79062549782},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AK22*F23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*F23)-$AH23,\"--\"))","v":108370.23321298997},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AL22*G23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*G23)-$AH23,\"--\"))","v":76932.972068996198},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AM22*H23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*H23)-$AH23,\"--\"))","v":49045.108819075052},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AN22*I23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*I23)-$AH23,\"--\"))","v":24937.789458211424},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AO22*J23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*J23)-$AH23,\"--\"))","v":44610.508121809893}]
[{"$f":"'Performance Table'!I24","v":2020},{"$f":"'Performance Table'!J24","v":1},{"$f":"IF('Performance Table'!J24<0,0,IF('Performance Table'!J24=0,0,IF('Performance Table'!J24=1,1,IF('Performance Table'!J24>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!K24/100+1,\"\")","v":1.0426853480688349},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!L24/100+1,\"\")","v":1.1281759624376204},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!M24/100+1,\"\")","v":1.0477932583907204},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!N24/100+1,\"\")","v":1.0378984568978071},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!O24/100+1,\"\")","v":1.0280036554048939},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!P24/100+1,\"\")","v":1.0181088539119807},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!R24/100+1,\"\")","v":1.0945087961577802},null,null,2020,{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!D22:D24)-1,\"\")","v":0.10221559111940581},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!E22:E24)-1,\"\")","v":0.18706361988118947},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!F22:F24)-1,\"\")","v":0.12087587270868982},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!G22:G24)-1,\"\")","v":0.10156295229886836},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!H22:H24)-1,\"\")","v":8.1549803739635163E-2},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!I22:I24)-1,\"\")","v":6.0861452056141241E-2},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!J22:J24)-1,\"\")","v":0.20741244813417881},null,null,null,{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,X23*Calculations!D24,IF('Performance Table'!$J24=1,10000*D24,\"--\"))","v":30898.756183265945},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,Y23*Calculations!E24,IF('Performance Table'!$J24=1,10000*E24,\"--\"))","v":36103.209751230192},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,Z23*Calculations!F24,IF('Performance Table'!$J24=1,10000*F24,\"--\"))","v":31079.888711812189},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AA23*Calculations!G24,IF('Performance Table'!$J24=1,10000*G24,\"--\"))","v":25970.451509856601},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AB23*Calculations!H24,IF('Performance Table'!$J24=1,10000*H24,\"--\"))","v":21407.164346339574},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AC23*Calculations!I24,IF('Performance Table'!$J24=1,10000*I24,\"--\"))","v":17408.695630031536},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AD23*Calculations!J24,IF('Performance Table'!$J24=1,10000*J24,\"--\"))","v":25761.213317702754},null,null,null,{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AH23*(1+AG$2),IF('Performance Table'!$J24=1,AG$3*AG$1,\"--\"))","v":10107.800781502561},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AI23*D24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*D24)-$AH24,\"--\"))","v":103767.68522749541},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AJ23*E24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*E24)-$AH24,\"--\"))","v":143867.67471262824},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AK23*F24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*F24)-$AH24,\"--\"))","v":103441.79898929846},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AL23*G24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*G24)-$AH24,\"--\"))","v":69740.812213470694},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AM23*H24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*H24)-$AH24,\"--\"))","v":40310.750364237392},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AN23*I24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*I24)-$AH24,\"--\"))","v":15281.583462895347},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AO23*J24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*J24)-$AH24,\"--\"))","v":38718.792758886455}]
[{"$f":"'Performance Table'!I25","v":2021},{"$f":"'Performance Table'!J25","v":1},{"$f":"IF('Performance Table'!J25<0,0,IF('Performance Table'!J25=0,0,IF('Performance Table'!J25=1,1,IF('Performance Table'!J25>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!K25/100+1,\"\")","v":1.158470115067028},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!L25/100+1,\"\")","v":1.0427807166939183},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!M25/100+1,\"\")","v":1.0547570551811905},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!N25/100+1,\"\")","v":1.0415825456979209},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!O25/100+1,\"\")","v":1.0284080362146513},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!P25/100+1,\"\")","v":1.0152335267313817},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!R25/100+1,\"\")","v":1.0881538476099506},null,null,2021,{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!D23:D25)-1,\"\")","v":0.39603598888014901},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!E23:E25)-1,\"\")","v":0.35483829163109903},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!F23:F25)-1,\"\")","v":0.26967751621868508},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!G23:G25)-1,\"\")","v":0.21225534045572458},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!H23:H25)-1,\"\")","v":0.15644414895998482},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!I23:I25)-1,\"\")","v":0.10222243700778377},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!J23:J25)-1,\"\")","v":0.38258147697652078},null,null,null,{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,X24*Calculations!D25,IF('Performance Table'!$J25=1,10000*D25,\"--\"))","v":35795.28563105614},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,Y24*Calculations!E25,IF('Performance Table'!$J25=1,10000*E25,\"--\"))","v":37647.730939338675},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,Z24*Calculations!F25,IF('Performance Table'!$J25=1,10000*F25,\"--\"))","v":32781.731893030148},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AA24*Calculations!G25,IF('Performance Table'!$J25=1,10000*G25,\"--\"))","v":27050.36899656085},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AB24*Calculations!H25,IF('Performance Table'!$J25=1,10000*H25,\"--\"))","v":22015.29984634338},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AC24*Calculations!I25,IF('Performance Table'!$J25=1,10000*I25,\"--\"))","v":17673.891460270108},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AD24*Calculations!J25,IF('Performance Table'!$J25=1,10000*J25,\"--\"))","v":28032.163390758953},null,null,null,{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AH24*(1+AG$2),IF('Performance Table'!$J25=1,AG$3*AG$1,\"--\"))","v":10613.190820577689},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AI24*D25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*D25)-$AH25,\"--\"))","v":109598.57142515806},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AJ24*E25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*E25)-$AH25,\"--\"))","v":139409.24612534427},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AK24*F25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*F25)-$AH25,\"--\"))","v":98492.776464019407},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AL24*G25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*G25)-$AH25,\"--\"))","v":62027.621903769774},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AM24*H25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*H25)-$AH25,\"--\"))","v":30842.708799846729},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AN24*I25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*I25)-$AH25,\"--\"))","v":4901.1850524975143},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AO24*J25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*J25)-$AH25,\"--\"))","v":31518.812494816902}]
[{"$f":"'Performance Table'!I26","v":2022},{"$f":"'Performance Table'!J26","v":1},{"$f":"IF('Performance Table'!J26<0,0,IF('Performance Table'!J26=0,0,IF('Performance Table'!J26=1,1,IF('Performance Table'!J26>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!K26/100+1,\"\")","v":0.91291872826976561},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!L26/100+1,\"\")","v":0.8039677046121475},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!M26/100+1,\"\")","v":0.84976272773494377},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!N26/100+1,\"\")","v":0.87969576641478475},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!O26/100+1,\"\")","v":0.90962880509462574},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!P26/100+1,\"\")","v":0.93956184377446683},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!R26/100+1,\"\")","v":0.86009188247107571},null,null,2022,{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!D24:D26)-1,\"\")","v":0.10273262150407247},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!E24:E26)-1,\"\")","v":-5.4180122101850969E-2},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!F24:F26)-1,\"\")","v":-6.0869993645983556E-2},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!G24:G26)-1,\"\")","v":-4.8998806939479334E-2},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!H24:H26)-1,\"\")","v":-3.8333859300614392E-2},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!I24:I26)-1,\"\")","v":-2.8851738455416998E-2},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!J24:J26)-1,\"\")","v":2.4364235160417635E-2},null,null,null,{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,X25*Calculations!D26,IF('Performance Table'!$J26=1,10000*D26,\"--\"))","v":32678.186636356786},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,Y25*Calculations!E26,IF('Performance Table'!$J26=1,10000*E26,\"--\"))","v":30267.559827155841},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,Z25*Calculations!F26,IF('Performance Table'!$J26=1,10000*F26,\"--\"))","v":27856.693913296902},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AA25*Calculations!G26,IF('Performance Table'!$J26=1,10000*G26,\"--\"))","v":23796.09508623233},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AB25*Calculations!H26,IF('Performance Table'!$J26=1,10000*H26,\"--\"))","v":20025.750893029224},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AC25*Calculations!I26,IF('Performance Table'!$J26=1,10000*I26,\"--\"))","v":16605.714047081186},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AD25*Calculations!J26,IF('Performance Table'!$J26=1,10000*J26,\"--\"))","v":24110.236180494641},null,null,null,{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AH25*(1+AG$2),IF('Performance Table'!$J26=1,AG$3*AG$1,\"--\"))","v":11143.850361606574},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AI25*D26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*D26)-$AH26,\"--\"))","v":88910.738084031807},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AJ25*E26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*E26)-$AH26,\"--\"))","v":100936.68124749638},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AK25*F26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*F26)-$AH26,\"--\"))","v":72551.640028646623},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AL25*G26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*G26)-$AH26,\"--\"))","v":43421.586027916666},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AM25*H26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*H26)-$AH26,\"--\"))","v":16911.565989879506},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AN25*I26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*I26)-$AH26,\"--\"))","v":-6538.8838970021525},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AO25*J26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*J26)-$AH26,\"--\"))","v":15965.224410313358}]
[{"$f":"'Performance Table'!I27","v":2023},{"$f":"'Performance Table'!J27","v":1},{"$f":"IF('Performance Table'!J27<0,0,IF('Performance Table'!J27=0,0,IF('Performance Table'!J27=1,1,IF('Performance Table'!J27>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!K27/100+1,\"\")","v":1.0825568012699476},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!L27/100+1,\"\")","v":1.1085501486583182},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!M27/100+1,\"\")","v":1.0710482229838616},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!N27/100+1,\"\")","v":1.0649094469292473},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!O27/100+1,\"\")","v":1.0587706708746329},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!P27/100+1,\"\")","v":1.0526318948200184},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!R27/100+1,\"\")","v":1.1269662310763242},null,null,{"$f":"+IF(B27=1,A27,IF(B27<>1,\"--\",\"--\"))","v":2023},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!D25:D27)-1,\"\")","v":0.14490023438275412},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!E25:E27)-1,\"\")","v":-7.0633658970589153E-2},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!F25:F27)-1,\"\")","v":-4.0026726263578505E-2},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!G25:G27)-1,\"\")","v":-2.4249291632921222E-2},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!H25:H27)-1,\"\")","v":-9.5522524726029401E-3},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!I25:I27)-1,\"\")","v":4.0789162896519571E-3},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!J25:J27)-1,\"\")","v":5.474154744179871E-2},null,null,null,{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,X26*Calculations!D27,IF('Performance Table'!$J27=1,10000*D27,\"--\"))","v":35375.993196356751},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,Y26*Calculations!E27,IF('Performance Table'!$J27=1,10000*E27,\"--\"))","v":33553.107945918149},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,Z26*Calculations!F27,IF('Performance Table'!$J27=1,10000*F27,\"--\"))","v":29835.862514042001},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AA26*Calculations!G27,IF('Performance Table'!$J27=1,10000*G27,\"--\"))","v":25340.686457355449},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AB26*Calculations!H27,IF('Performance Table'!$J27=1,10000*H27,\"--\"))","v":21202.677707780833},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AC26*Calculations!I27,IF('Performance Table'!$J27=1,10000*I27,\"--\"))","v":17479.704242218464},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AD26*Calculations!J27,IF('Performance Table'!$J27=1,10000*J27,\"--\"))","v":27171.421998692076},null,null,null,{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AH26*(1+AG$2),IF('Performance Table'!$J27=1,AG$3*AG$1,\"--\"))","v":11701.042879686904},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AI26*D27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*D27)-$AH27,\"--\"))","v":84549.881339112675},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AJ26*E27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*E27)-$AH27,\"--\"))","v":100192.33012230249},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AK26*F27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*F27)-$AH27,\"--\"))","v":66005.262247559862},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AL26*G27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*G27)-$AH27,\"--\"))","v":34539.014282092568},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AM26*H27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*H27)-$AH27,\"--\"))","v":6204.427188958447},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AN26*I27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*I27)-$AH27,\"--\"))","v":-18584.080626196384},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AO26*J27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*J27)-$AH27,\"--\"))","v":6291.2259022916714}]
[{"$f":"'Performance Table'!I28","v":2024},{"$f":"'Performance Table'!J28","v":1},{"$f":"IF('Performance Table'!J28<0,0,IF('Performance Table'!J28=0,0,IF('Performance Table'!J28=1,1,IF('Performance Table'!J28>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!K28/100+1,\"\")","v":1.0514549902255834},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!L28/100+1,\"\")","v":1.082703876758742},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!M28/100+1,\"\")","v":1.0812437205037302},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!N28/100+1,\"\")","v":1.0733213191145183},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!O28/100+1,\"\")","v":1.0653989177253065},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!P28/100+1,\"\")","v":1.0574765163360946},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!R28/100+1,\"\")","v":1.08165},null,null,2024,{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!D26:D28)-1,\"\")","v":3.9138644230399811E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!E26:E28)-1,\"\")","v":-3.505260094200302E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!F26:F28)-1,\"\")","v":-1.5920235868336241E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!G26:G28)-1,\"\")","v":5.4834748884264872E-3},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!H26:H28)-1,\"\")","v":2.6073232725019713E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!I26:I28)-1,\"\")","v":4.5857772194553448E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!J26:J28)-1,\"\")","v":4.8437403678017299E-2},null,null,null,{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,X27*Calculations!D28,IF('Performance Table'!$J28=1,10000*D28,\"--\"))","v":37196.26458049559},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,Y27*Calculations!E28,IF('Performance Table'!$J28=1,10000*E28,\"--\"))","v":36328.08005035013},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,Z27*Calculations!F28,IF('Performance Table'!$J28=1,10000*F28,\"--\"))","v":32259.838989120552},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AA27*Calculations!G28,IF('Performance Table'!$J28=1,10000*G28,\"--\"))","v":27198.69901567616},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AB27*Calculations!H28,IF('Performance Table'!$J28=1,10000*H28,\"--\"))","v":22589.309882748181},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AC27*Calculations!I28,IF('Performance Table'!$J28=1,10000*I28,\"--\"))","v":18484.376748646435},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AD27*Calculations!J28,IF('Performance Table'!$J28=1,10000*J28,\"--\"))","v":29389.968604885285},null,null,null,{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AH27*(1+AG$2),IF('Performance Table'!$J28=1,AG$3*AG$1,\"--\"))","v":12286.095023671249},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AI27*D28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*D28)-$AH28,\"--\"))","v":76614.299633319708},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AJ27*E28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*E28)-$AH28,\"--\"))","v":96192.529221237346},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AK27*F28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*F28)-$AH28,\"--\"))","v":59081.680301704779},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AL27*G28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*G28)-$AH28,\"--\"))","v":24785.365346499533},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AM27*H28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*H28)-$AH28,\"--\"))","v":-5675.9050114494539},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AN27*I28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*I28)-$AH28,\"--\"))","v":-31938.323863570509},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AO27*J28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*J28)-$AH28,\"--\"))","v":-5481.1905264574625}]
[{"$f":"'Performance Table'!I29","v":2025},{"$f":"'Performance Table'!J29","v":1},{"$f":"IF('Performance Table'!J29<0,0,IF('Performance Table'!J29=0,0,IF('Performance Table'!J29=1,1,IF('Performance Table'!J29>1,0))))","v":1},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!K29/100+1,\"\")","v":1.121},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!L29/100+1,\"\")","v":1.1428},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!M29/100+1,\"\")","v":1.1016999999999999},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!N29/100+1,\"\")","v":1.0879000000000001},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!O29/100+1,\"\")","v":1.0740000000000001},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!P29/100+1,\"\")","v":1.0601},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!R29/100+1,\"\")","v":1.1259950000000001},null,null,{"$f":"+IF(B29=1,A29,IF(B29<>1,\"--\",\"--\"))","v":2025},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!D27:D29)-1,\"\")","v":0.2759891807565813},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!E27:E29)-1,\"\")","v":0.37162460795047347},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!F27:F29)-1,\"\")","v":0.27583929108505578},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!G27:G29)-1,\"\")","v":0.2434588343981543},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!H27:H29)-1,\"\")","v":0.21148609825744646},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!I27:I29)-1,\"\")","v":0.18003283301655948},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!J27:J29)-1,\"\")","v":0.372568789932894},null,null,null,{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,X28*Calculations!D29,IF('Performance Table'!$J29=1,10000*D29,\"--\"))","v":41697.012594735555},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,Y28*Calculations!E29,IF('Performance Table'!$J29=1,10000*E29,\"--\"))","v":41515.72988154013},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,Z28*Calculations!F29,IF('Performance Table'!$J29=1,10000*F29,\"--\"))","v":35540.664614314112},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AA28*Calculations!G29,IF('Performance Table'!$J29=1,10000*G29,\"--\"))","v":29589.464659154099},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AB28*Calculations!H29,IF('Performance Table'!$J29=1,10000*H29,\"--\"))","v":24260.918814071549},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AC28*Calculations!I29,IF('Performance Table'!$J29=1,10000*I29,\"--\"))","v":19595.287791240087},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AD28*Calculations!J29,IF('Performance Table'!$J29=1,10000*J29,\"--\"))","v":33092.957699257808},null,null,null,{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AH28*(1+AG$2),IF('Performance Table'!$J29=1,AG$3*AG$1,\"--\"))","v":12900.399774854812},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AI28*D29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*D29)-$AH29,\"--\"))","v":72984.230114096572},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AJ28*E29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*E29)-$AH29,\"--\"))","v":97028.422619175224},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AK28*F29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*F29)-$AH29,\"--\"))","v":52189.887413533332},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AL28*G29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*G29)-$AH29,\"--\"))","v":14063.599185602032},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AM28*H29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*H29)-$AH29,\"--\"))","v":-18996.321757151527},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AN28*I29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*I29)-$AH29,\"--\"))","v":-46758.216902625914},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AO28*J29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*J29)-$AH29,\"--\"))","v":-19072.192901693285}]
[]
[null,null,{"$f":"+SUM(C5:C29)","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending Balance",{"$f":"+INDEX(X5:X29,MATCH(9.99999E+307,X5:X29))","v":41697.012594735555},{"$f":"+INDEX(Y5:Y29,MATCH(9.99999E+307,Y5:Y29))","v":41515.72988154013},{"$f":"+INDEX(Z5:Z29,MATCH(9.99999E+307,Z5:Z29))","v":35540.664614314112},{"$f":"+INDEX(AA5:AA29,MATCH(9.99999E+307,AA5:AA29))","v":29589.464659154099},{"$f":"+INDEX(AB5:AB29,MATCH(9.99999E+307,AB5:AB29))","v":24260.918814071549},19595.287791240087,{"$f":"+INDEX(AD5:AD29,MATCH(9.99999E+307,AD5:AD29))","v":33092.957699257808},null,null,null,"Ending Balance",{"$f":"+INDEX(AI5:AI29,MATCH(9.99999E+307,AI5:AI29))","v":72984.230114096572},{"$f":"+INDEX(AJ5:AJ29,MATCH(9.99999E+307,AJ5:AJ29))","v":97028.422619175224},52189.887413533332,14063.599185602032,{"$f":"+INDEX(AM5:AM29,MATCH(9.99999E+307,AM5:AM29))","v":-18996.321757151527},-46758.216902625914,{"$f":"+INDEX(AO5:AO29,MATCH(9.99999E+307,AO5:AO29))","v":-19072.192901693285}]
["Average Annual Return",null,null,{"$f":"+GEOMEAN(D5:D29)-1","v":5.8776266567741597E-2},{"$f":"+GEOMEAN(E5:E29)-1","v":5.8591755006344615E-2},{"$f":"+GEOMEAN(F5:F29)-1","v":5.2032173687154737E-2},{"$f":"+GEOMEAN(G5:G29)-1","v":4.4348589014054474E-2},3.6087155611636668E-2,2.7273454685821985E-2,{"$f":"+GEOMEAN(J5:J29)-1","v":4.9033659721954059E-2},null,"MIN",{"$f":"+MIN(M5:M29)","v":2001}]
["Standard Deviation ",null,null,{"$f":"+STDEV(D5:D29)","v":0.11612034786021776},{"$f":"+STDEV(E5:E29)","v":0.13506854292345466},{"$f":"+STDEV(F5:F29)","v":0.1154579031228738},9.2445503241835064E-2,6.9690506552176984E-2,4.7567574402486067E-2,{"$f":"+STDEV(J5:J29)","v":9.1856514145038773E-2},null,"MAX",{"$f":"+MAX(M5:M29)","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero checker",{"$f":"+IF(AI31<0,0,AI31)","v":72984.230114096572},{"$f":"+IF(AJ31<0,0,AJ31)","v":97028.422619175224},{"$f":"+IF(AK31<0,0,AK31)","v":52189.887413533332},{"$f":"+IF(AL31<0,0,AL31)","v":14063.599185602032},{"$f":"+IF(AM31<0,0,AM31)","v":0},0,{"$f":"+IF(AO31<0,0,AO31)","v":0}]
[]
["Growth of $10,000",null,null,{"$f":"+FV(D32,D41,,-10000)","v":41697.012594735679},{"$f":"+FV(E32,E41,,-10000)","v":41515.729881540035},{"$f":"+FV(F32,F41,,-10000)","v":35540.664614314031},{"$f":"+FV(G32,G41,,-10000)","v":29589.46465915408},24260.918814071538,19595.287791240073,{"$f":"+FV(J32,J41,,-10000)","v":33092.957699257786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":2001},{"$f":"+IF(AI5>0,AI5,0)","v":92909.849188181368},{"$f":"+IF(AJ5>0,AJ5,0)","v":97977.690420867686},93058.72581777985,94279.928208653306,{"$f":"+IF(AM5>0,AM5,0)","v":95501.130599526776},96722.33299040026,92523.38497242915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH35+1","v":2002},{"$f":"+IF(AI6>0,AI6,0)","v":87258.459676852479},{"$f":"+IF(AJ6>0,AJ6,0)","v":94933.633225775615},87336.096446943877,88968.447852418365,90611.968070545394,92266.657101324919,81721.912478223487]
["Worst 3-Year Return (%)",null,null,{"$f":"+N37","v":-6.4976049927257584E-2},{"$f":"+O37","v":-8.1202445224384356E-2},{"$f":"+P37","v":-6.9460240659114603E-2},{"$f":"+Q37","v":-4.8998806939479334E-2},-3.8333859300614392E-2,-2.8851738455416998E-2,{"$f":"+T37","v":-4.5890976380163373E-2},null,null,null,{"$f":"+MIN(N5:N29)","v":-6.4976049927257584E-2},{"$f":"+MIN(O5:O29)","v":-8.1202445224384356E-2},{"$f":"+MIN(P5:P29)","v":-6.9460240659114603E-2},{"$f":"+MIN(Q5:Q29)","v":-4.8998806939479334E-2},-3.8333859300614392E-2,-2.8851738455416998E-2,-4.5890976380163373E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,{"$f":"+IF(AI7>0,AI7,0)","v":105620.3777799307},116930.0603364909,105592.17588771283,103011.65469042015,100273.89971057346,97377.164789802613,92244.688545798301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,{"$f":"+IF(AI8>0,AI8,0)","v":118899.90924194054},134274.83424166331,118705.87756101448,112251.83600379231,105796.98256744724,99355.204155844112,95284.131380327264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,{"$f":"+IF(AI9>0,AI9,0)","v":127694.27831976645},145400.77988800913,127309.32264374426,118027.46603147296,108985.72453392878,100198.82800744628,94267.171568415535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"+IF(AI10>0,AI10,0)","v":140800.14836224561},162071.94797648964,139982.77312622734,127024.82290188086,114705.15320029388,103025.13487234268,99495.835928449495]
["Count",null,null,{"$f":"+COUNT(D5:D29)","v":25},{"$f":"+COUNT(E5:E29)","v":25},25,25,25,25,{"$f":"+COUNT(J5:J29)","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"+IF(AI11>0,AI11,0)","v":151377.04066159893},177421.98141747506,149439.50935085921,133473.24860103359,118530.30837951963,104587.47888718004,99093.644961932572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,{"$f":"+IF(AI12>0,AI12,0)","v":105650.69750842894},120087.67914005401,104711.6851222504,100380.57548152172,95135.190115294768,89126.033463048414,75532.771986474225]
[null,null,null,"Active 7Twelve","Active 7Twelve","Passive 7Twelve",null,null,null,{"$f":"+J3","v":"Your Custom Portfolio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"+IF(AI13>0,AI13,0)","v":125777.15717650397},151831.71446118751,124607.07370032363,114166.93135499948,103114.10354939556,91751.267667870503,81102.378134556027]
["Risk",null,null,{"$f":"+D37","v":-6.4976049927257584E-2},{"$f":"+E37","v":-8.1202445224384356E-2},-6.9460240659114603E-2,-4.8998806939479334E-2,{"$f":"+H37","v":-3.8333859300614392E-2},-2.8851738455416998E-2,{"$f":"+J37","v":-4.5890976380163373E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"+IF(AI14>0,AI14,0)","v":136441.67118081488},166150.46701374318,135110.85566728929,119994.52198671894,104817.70728791736,89950.364997979501,82134.609836339267]
["Return",null,null,{"$f":"+D32","v":5.8776266567741597E-2},{"$f":"+E32","v":5.8591755006344615E-2},5.2032173687154737E-2,4.4348589014054474E-2,{"$f":"+H32","v":3.6087155611636668E-2},2.7273454685821985E-2,{"$f":"+J32","v":4.9033659721954059E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"+IF(AI15>0,AI15,0)","v":127512.68103587932},{"$f":"+IF(AJ15>0,AJ15,0)","v":147486.22368497585},125896.47652780895,111332.19914274252,96645.38091943739,82200.520727618466,75653.326457230898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"+IF(AI16>0,AI16,0)","v":133130.57653923091},157487.1596006602,131190.33057636366,112861.79084222378,95021.662669454003,78054.189523841109,75410.037210523165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"+IF(AI17>0,AI17,0)","v":138545.55058498424},166571.76505788157,135353.82144632237,113266.31378930912,92396.656011632047,73111.904086011273,78555.10294359547]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,{"$f":"+IF(AI18>0,AI18,0)","v":131688.20767856052},157452.08167230349,129835.5366344678,106854.54141705224,85317.135256845431,65572.223536557867,74366.188447732246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"+IF(AI19>0,AI19,0)","v":114474.157681247},137005.75539055155,114031.71516524037,93540.675314425695,73964.368053218612,55685.591136571617,65689.960838494953]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"+IF(AI20>0,AI20,0)","v":118185.96975972573},139906.42378370767,116141.63046370645,91941.887489289948,69508.67959556976,49183.430465576712,60819.691790609322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"+IF(AI21>0,AI21,0)","v":122445.2194310246},148894.71759436946,120149.20479810795,91243.322944285464,65298.978041821079,42553.919527876831,58813.030638535995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"+IF(AI22>0,AI22,0)","v":102826.40330422428},126869.48074233567,102708.05589036012,77191.40345002804,53636.852373324036,32412.927806416672,46721.240351024033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,{"$f":"+IF(AI23>0,AI23,0)","v":109213.66279856871},136481.79062549782,108370.23321298997,76932.972068996198,49045.108819075052,24937.789458211424,44610.508121809893]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"+IF(AI24>0,AI24,0)","v":103767.68522749541},143867.67471262824,{"$f":"+IF(AK24>0,AK24,0)","v":103441.79898929846},69740.812213470694,40310.750364237392,15281.583462895347,38718.792758886455]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,109598.57142515806,139409.24612534427,98492.776464019407,62027.621903769774,30842.708799846729,4901.1850524975143,31518.812494816902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,88910.738084031807,100936.68124749638,{"$f":"+IF(AK26>0,AK26,0)","v":72551.640028646623},43421.586027916666,16911.565989879506,0,15965.224410313358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,84549.881339112675,100192.33012230249,{"$f":"+IF(AK27>0,AK27,0)","v":66005.262247559862},34539.014282092568,6204.427188958447,0,6291.2259022916714]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"+IF(AI28>0,AI28,0)","v":76614.299633319708},{"$f":"+IF(AJ28>0,AJ28,0)","v":96192.529221237346},{"$f":"+IF(AK28>0,AK28,0)","v":59081.680301704779},24785.365346499533,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"+IF(AI29>0,AI29,0)","v":72984.230114096572},{"$f":"+IF(AJ29>0,AJ29,0)","v":97028.422619175224},{"$f":"+IF(AK29>0,AK29,0)","v":52189.887413533332},14063.599185602032,{"$f":"+IF(AM29>0,AM29,0)","v":0},{"$f":"+IF(AN29>0,AN29,0)","v":0},0]

{"sheet":"Raw data","index":4,"n_rows":57,"n_cols":16,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"  Annual % Returns (with Annual Rebalancing)"]
[null,null,{"$f":"'Performance Table'!K4","v":"Index-based 7Twelve Portfolio"},{"$f":"'Performance Table'!L4","v":"Active 7Twelve Portfolio"},{"$f":"'Performance Table'!M4","v":"Passive 7Twelve Portfolio"},{"$f":"'Performance Table'!N4","v":"Passive 7Twelve 20% Extra Cash"},{"$f":"'Performance Table'!O4","v":"Passive 7Twelve 40% Extra Cash"},{"$f":"'Performance Table'!P4","v":"Passive 7Twelve 60% Extra Cash"},{"$f":"'Performance Table'!R4","v":"Your Custom Portfolio"},null,null,{"$f":"'Performance Table'!C4","v":"Large US Stock"},{"$f":"'Performance Table'!D4","v":"Small US Stock"},{"$f":"'Performance Table'!E4","v":"Non-US Stock"},{"$f":"'Performance Table'!F4","v":"Bonds"},{"$f":"'Performance Table'!G4","v":"Cash"}]
[{"$f":"+A33","v":2001},null,{"$f":"+C33-C$30","v":-3.0901508118186407},{"$f":"+D33-D$30","v":1.977690420867674},{"$f":"+E33-E$30","v":-2.9412741822201558},-1.7200717913466874,-0.49886940047321959,0.72233299040024934,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C5:G5)-H$30","v":-3.4766150275708472}]
[2002,null,{"$f":"+C34-C$30","v":-1.5621481726756612},{"$f":"+D34-D$30","v":1.1798020548785382},{"$f":"+E34-E$30","v":-1.6362026854069178},-1.1789151491238847,-0.72162761284085153,-0.26434007655781822,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C6:G6)-H$30","v":-7.1349232371608684}]
[2003,null,{"$f":"+C35-C$30","v":26.097089253477911},{"$f":"+D35-D$30","v":27.81567102558299},25.952704967227902,20.741293439908183,15.529881912588472,10.318470385268753,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C7:G7)-H$30","v":18.272670835443261}]
[2004,null,{"$f":"+C36-C$30","v":16.956984853175733},{"$f":"+D36-D$30","v":18.793519683419248},16.804466357593501,13.465157272793631,10.125848187993761,6.786539103193892,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C8:G8)-H$30","v":8.3147799135566842}]
[{"$f":"+A37","v":2005},null,{"$f":"+C37-C$30","v":11.48562195286252},{"$f":"+D37-D$30","v":11.906900303873186},11.34355801026665,9.4765978057777733,7.6096376012888935,5.7426773968000164,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C9:G9)-H$30","v":4.035367833433515}]
[{"$f":"+A8+1","v":2006},null,{"$f":"+C38-C$30","v":14.26140351165618},{"$f":"+D38-D$30","v":14.976738333352191},13.964866329729624,11.948475718903744,9.9320851080778638,7.915694497251982,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C10:G10)-H$30","v":10.962236840355493}]
[2007,null,{"$f":"+C39-C$30","v":11.319075332825978},{"$f":"+D39-D$30","v":12.778532165535315},10.58495874615282,9.296457174181084,8.0079556022093534,6.7194540302376158,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C11:G11)-H$30","v":4.9833156832298728}]
[2008,null,{"$f":"+C40-C$30","v":-26.488786732317827},{"$f":"+D40-D$30","v":-29.142894343588548},-26.164046380923818,-20.576611206175571,-14.989176031427325,-9.4017408566790817,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C12:G12)-H$30","v":-18.096489731225667}]
[2009,null,{"$f":"+C41-C$30","v":24.643738335143574},{"$f":"+D41-D$30","v":31.3553041960078},24.644059851679419,19.621503019037512,{"$f":"+G41-G$30","v":14.59894618639561},{"$f":"+H41-H$30","v":9.5763893537537008},{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C13:G13)-H$30","v":15.197943384487061}]
[2010,null,{"$f":"+C42-C$30","v":13.412472699276734},{"$f":"+D42-D$30","v":13.517640559684434},13.409427197579982,10.539745049481514,7.6700629013830426,4.8003807532845695,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C14:G14)-H$30","v":8.9239609641157216}]
[2011,null,{"$f":"+C43-C$30","v":-1.7688229826997062},{"$f":"+D43-D$30","v":-7.3118451244874754},-1.9974713497606642,-1.7890352837142611,-1.5805992176678576,-1.3721631516214541,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C15:G15)-H$30","v":4.1754782873786978E-2}]
[2012,null,{"$f":"+C44-C$30","v":9.7709912728688142},{"$f":"+D44-D$30","v":11.419570538414499},9.6390398013557164,7.5188931831067638,5.3987465648578139,3.2785999466088613,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C16:G16)-H$30","v":8.7214515140819504}]
[2013,null,{"$f":"+C45-C$30","v":9.4631899578150911},{"$f":"+D45-D$30","v":10.329750566687895},8.6492016021274996,6.7232215566927431,4.7972415112579858,2.8712614658232303,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C17:G17)-H$30","v":13.69644071163451}]
[2014,null,{"$f":"+C46-C$30","v":0.49460531931617746},{"$f":"+D46-D$30","v":-0.94679120182048215},1.4955704506955247,0.99837644503867473,0.50118243938182339,3.9884337249729285E-3,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C18:G18)-H$30","v":4.2692096983664438}]
[2015,null,{"$f":"+C47-C$30","v":-7.0578252703101247},{"$f":"+D47-D$30","v":-7.9558172562400777},-6.0723706897490688,-5.0481145989066398,-4.02385850806421,-2.9996024172217801,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C19:G19)-H$30","v":-1.01726500614107}]
[2016,null,{"$f":"+C48-C$30","v":10.506759813524742},{"$f":"+D48-D$30","v":8.1867955684255218},9.1427441927046615,7.1807530466629377,5.2187619006212165,3.2567707545794926,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C20:G20)-H$30","v":5.2450079521752144}]
[2017,null,{"$f":"+C49-C$30","v":10.991785278097771},{"$f":"+D49-D$30","v":12.665460016034674},10.968567116775699,8.7369685655615914,6.5053700143474886,4.2737714631333823,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C21:G21)-H$30","v":11.057006379786921}]
[2018,null,{"$f":"+C50-C$30","v":-8.5350354257670826},{"$f":"+D50-D$30","v":-8.6350703292618718},-6.8856682409553382,-5.3525519078644637,-3.8194355747735886,-2.2863192416827141,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C22:G22)-H$30","v":-4.9712061843521518}]
[2019,null,{"$f":"+C51-C$30","v":15.573564682341559},{"$f":"+D51-D$30","v":15.164235484654739},14.885545369211048,12.136125442773118,9.3867055163351907,6.6372855898972585,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C23:G23)-H$30","v":16.086355261725156}]
[2020,null,{"$f":"+C52-C$30","v":4.268534806883495},{"$f":"+D52-D$30","v":12.817596243762029},4.7793258390720279,3.7898456897807078,2.8003655404893872,1.8108853911980671,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C24:G24)-H$30","v":9.4508796157780122}]
[2021,null,{"$f":"+C53-C$30","v":15.847011506702799},{"$f":"+D53-D$30","v":4.2780716693918288},5.4757055181190522,4.1582545697920903,2.8408036214651284,1.5233526731381644,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C25:G25)-H$30","v":8.8153847609950642}]
[2022,null,{"$f":"+C54-C$30","v":-8.7081271730234384},{"$f":"+D54-D$30","v":-19.603229538785246},-15.023727226505622,-12.030423358521521,-9.037119490537421,-6.0438156225533204,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C26:G26)-H$30","v":-13.990811752892428}]
[2023,null,{"$f":"+C55-C$30","v":8.2556801269947577},{"$f":"+D55-D$30","v":10.85501486583183},7.1048222983861589,6.490944692924721,5.8770670874632858,5.2631894820018488,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C27:G27)-H$30","v":12.696623107632419}]
[2024,null,{"$f":"+C56-C$30","v":5.1454990225583392},{"$f":"+D56-D$30","v":8.2703876758741917},8.1243720503730117,7.33213191145183,6.5398917725306447,5.7476516336094612,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C28:G28)-H$30","v":8.1649999999999991}]
[2025,null,{"$f":"+C57-C$30","v":12.1},{"$f":"+D57-D$30","v":14.28},{"$f":"+E57-E$30","v":10.17},8.7899999999999991,{"$f":"+G57-G$30","v":7.4},{"$f":"+H57-H$30","v":6.01},{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C29:G29)-H$30","v":12.599499999999999}]
[]
["Overlay Cost ",null,{"$f":"'Performance Table'!E31/100","v":1},{"$f":"$C30","v":1},{"$f":"$C30","v":1},1,1,1,1]
[]
[null,null,null,null,null,"Raw Returns here"]
[2001,null,-2.0901508118186407,2.977690420867674,-1.9412741822201558,-0.72007179134668742,0.50113059952678041,1.7223329904002493,null,null,null,{"$f":"+ISBLANK('Performance Table'!C5)","v":false},{"$f":"+ISBLANK('Performance Table'!D5)","v":false},{"$f":"+ISBLANK('Performance Table'!E5)","v":false},{"$f":"+ISBLANK('Performance Table'!F5)","v":false},{"$f":"+ISBLANK('Performance Table'!G5)","v":false}]
[{"$f":"A33+1","v":2002},null,-0.5621481726756612,2.1798020548785382,-0.63620268540691793,-0.17891514912388484,0.27837238715914847,0.73565992344218178,null,null,null,{"$f":"+ISBLANK('Performance Table'!C6)","v":false},{"$f":"+ISBLANK('Performance Table'!D6)","v":false},{"$f":"+ISBLANK('Performance Table'!E6)","v":false},{"$f":"+ISBLANK('Performance Table'!F6)","v":false},{"$f":"+ISBLANK('Performance Table'!G6)","v":false}]
[{"$f":"A34+1","v":2003},null,27.097089253477911,28.81567102558299,26.952704967227902,21.741293439908183,16.529881912588472,11.318470385268753,null,null,null,{"$f":"+ISBLANK('Performance Table'!C7)","v":false},{"$f":"+ISBLANK('Performance Table'!D7)","v":false},{"$f":"+ISBLANK('Performance Table'!E7)","v":false},{"$f":"+ISBLANK('Performance Table'!F7)","v":false},{"$f":"+ISBLANK('Performance Table'!G7)","v":false}]
[2004,null,17.956984853175733,19.793519683419248,17.804466357593501,14.465157272793631,11.125848187993761,7.786539103193892,null,null,null,{"$f":"+ISBLANK('Performance Table'!C8)","v":false},{"$f":"+ISBLANK('Performance Table'!D8)","v":false},{"$f":"+ISBLANK('Performance Table'!E8)","v":false},{"$f":"+ISBLANK('Performance Table'!F8)","v":false},{"$f":"+ISBLANK('Performance Table'!G8)","v":false}]
[2005,null,12.48562195286252,12.906900303873186,12.34355801026665,10.476597805777773,8.6096376012888935,6.7426773968000164,null,null,null,{"$f":"+ISBLANK('Performance Table'!C9)","v":false},{"$f":"+ISBLANK('Performance Table'!D9)","v":false},{"$f":"+ISBLANK('Performance Table'!E9)","v":false},{"$f":"+ISBLANK('Performance Table'!F9)","v":false},{"$f":"+ISBLANK('Performance Table'!G9)","v":false}]
[{"$f":"+A37+1","v":2006},null,15.26140351165618,15.976738333352191,14.964866329729624,12.948475718903744,10.932085108077864,8.915694497251982,null,null,null,{"$f":"+ISBLANK('Performance Table'!C10)","v":false},{"$f":"+ISBLANK('Performance Table'!D10)","v":false},{"$f":"+ISBLANK('Performance Table'!E10)","v":false},{"$f":"+ISBLANK('Performance Table'!F10)","v":false},{"$f":"+ISBLANK('Performance Table'!G10)","v":false}]
[2007,null,12.319075332825978,13.778532165535315,11.58495874615282,10.296457174181084,9.0079556022093534,7.7194540302376158,null,null,null,{"$f":"+ISBLANK('Performance Table'!C11)","v":false},{"$f":"+ISBLANK('Performance Table'!D11)","v":false},{"$f":"+ISBLANK('Performance Table'!E11)","v":false},{"$f":"+ISBLANK('Performance Table'!F11)","v":false},{"$f":"+ISBLANK('Performance Table'!G11)","v":false}]
[2008,null,-25.488786732317827,-28.142894343588548,-25.164046380923818,-19.576611206175571,-13.989176031427325,-8.4017408566790817,null,null,null,{"$f":"+ISBLANK('Performance Table'!C12)","v":false},{"$f":"+ISBLANK('Performance Table'!D12)","v":false},{"$f":"+ISBLANK('Performance Table'!E12)","v":false},{"$f":"+ISBLANK('Performance Table'!F12)","v":false},{"$f":"+ISBLANK('Performance Table'!G12)","v":false}]
[2009,null,25.643738335143574,32.3553041960078,25.644059851679419,20.621503019037512,15.59894618639561,10.576389353753701,null,null,null,{"$f":"+ISBLANK('Performance Table'!C13)","v":false},{"$f":"+ISBLANK('Performance Table'!D13)","v":false},{"$f":"+ISBLANK('Performance Table'!E13)","v":false},{"$f":"+ISBLANK('Performance Table'!F13)","v":false},{"$f":"+ISBLANK('Performance Table'!G13)","v":false}]
[2010,null,14.412472699276734,14.517640559684434,14.409427197579982,11.539745049481514,8.6700629013830426,5.8003807532845695,null,null,null,{"$f":"+ISBLANK('Performance Table'!C14)","v":false},{"$f":"+ISBLANK('Performance Table'!D14)","v":false},{"$f":"+ISBLANK('Performance Table'!E14)","v":false},{"$f":"+ISBLANK('Performance Table'!F14)","v":false},{"$f":"+ISBLANK('Performance Table'!G14)","v":false}]
[2011,null,-0.76882298269970617,-6.3118451244874754,-0.99747134976066421,-0.78903528371426102,-0.5805992176678576,-0.37216315162145402,null,null,null,{"$f":"+ISBLANK('Performance Table'!C15)","v":false},{"$f":"+ISBLANK('Performance Table'!D15)","v":false},{"$f":"+ISBLANK('Performance Table'!E15)","v":false},{"$f":"+ISBLANK('Performance Table'!F15)","v":false},{"$f":"+ISBLANK('Performance Table'!G15)","v":false}]
[2012,null,10.770991272868814,12.419570538414499,10.639039801355716,8.5188931831067638,6.3987465648578139,4.2785999466088613,null,null,null,{"$f":"+ISBLANK('Performance Table'!C16)","v":false},{"$f":"+ISBLANK('Performance Table'!D16)","v":false},{"$f":"+ISBLANK('Performance Table'!E16)","v":false},{"$f":"+ISBLANK('Performance Table'!F16)","v":false},{"$f":"+ISBLANK('Performance Table'!G16)","v":false}]
[2013,null,10.463189957815091,11.329750566687895,9.6492016021274996,7.7232215566927431,5.7972415112579858,3.8712614658232303,null,null,null,{"$f":"+ISBLANK('Performance Table'!C17)","v":false},{"$f":"+ISBLANK('Performance Table'!D17)","v":false},{"$f":"+ISBLANK('Performance Table'!E17)","v":false},{"$f":"+ISBLANK('Performance Table'!F17)","v":false},{"$f":"+ISBLANK('Performance Table'!G17)","v":false}]
[2014,null,1.4946053193161775,5.3208798179517812E-2,2.4955704506955247,1.9983764450386747,1.5011824393818234,1.0039884337249729,null,null,null,{"$f":"+ISBLANK('Performance Table'!C18)","v":false},{"$f":"+ISBLANK('Performance Table'!D18)","v":false},{"$f":"+ISBLANK('Performance Table'!E18)","v":false},{"$f":"+ISBLANK('Performance Table'!F18)","v":false},{"$f":"+ISBLANK('Performance Table'!G18)","v":false}]
[2015,null,-6.0578252703101247,-6.9558172562400777,-5.0723706897490688,-4.0481145989066398,-3.0238585080642104,-1.9996024172217803,null,null,null,{"$f":"+ISBLANK('Performance Table'!C19)","v":false},{"$f":"+ISBLANK('Performance Table'!D19)","v":false},{"$f":"+ISBLANK('Performance Table'!E19)","v":false},{"$f":"+ISBLANK('Performance Table'!F19)","v":false},{"$f":"+ISBLANK('Performance Table'!G19)","v":false}]
[2016,null,11.506759813524742,9.1867955684255218,10.142744192704662,8.1807530466629377,6.2187619006212165,4.2567707545794926,null,null,null,{"$f":"+ISBLANK('Performance Table'!C20)","v":false},{"$f":"+ISBLANK('Performance Table'!D20)","v":false},{"$f":"+ISBLANK('Performance Table'!E20)","v":false},{"$f":"+ISBLANK('Performance Table'!F20)","v":false},{"$f":"+ISBLANK('Performance Table'!G20)","v":false}]
[2017,null,11.991785278097771,13.665460016034674,11.968567116775699,9.7369685655615914,7.5053700143474886,5.2737714631333823,null,null,null,{"$f":"+ISBLANK('Performance Table'!C21)","v":false},{"$f":"+ISBLANK('Performance Table'!D21)","v":false},{"$f":"+ISBLANK('Performance Table'!E21)","v":false},{"$f":"+ISBLANK('Performance Table'!F21)","v":false},{"$f":"+ISBLANK('Performance Table'!G21)","v":false}]
[2018,null,-7.5350354257670826,-7.6350703292618709,-5.8856682409553382,-4.3525519078644637,-2.8194355747735886,-1.2863192416827141,null,null,null,{"$f":"+ISBLANK('Performance Table'!C22)","v":false},{"$f":"+ISBLANK('Performance Table'!D22)","v":false},{"$f":"+ISBLANK('Performance Table'!E22)","v":false},{"$f":"+ISBLANK('Performance Table'!F22)","v":false},{"$f":"+ISBLANK('Performance Table'!G22)","v":false}]
[2019,null,16.573564682341559,16.164235484654739,15.885545369211048,13.136125442773118,10.386705516335191,7.6372855898972585,null,null,null,{"$f":"+ISBLANK('Performance Table'!C23)","v":false},{"$f":"+ISBLANK('Performance Table'!D23)","v":false},{"$f":"+ISBLANK('Performance Table'!E23)","v":false},{"$f":"+ISBLANK('Performance Table'!F23)","v":false},{"$f":"+ISBLANK('Performance Table'!G23)","v":false}]
[2020,null,5.268534806883495,13.817596243762029,5.7793258390720279,4.7898456897807078,3.8003655404893872,2.8108853911980671,null,null,null,{"$f":"+ISBLANK('Performance Table'!C24)","v":false},{"$f":"+ISBLANK('Performance Table'!D24)","v":false},{"$f":"+ISBLANK('Performance Table'!E24)","v":false},{"$f":"+ISBLANK('Performance Table'!F24)","v":false},{"$f":"+ISBLANK('Performance Table'!G24)","v":false}]
[2021,null,16.847011506702799,5.2780716693918288,6.4757055181190522,5.1582545697920903,3.8408036214651284,2.5233526731381644,null,null,null,{"$f":"+ISBLANK('Performance Table'!C25)","v":false},{"$f":"+ISBLANK('Performance Table'!D25)","v":false},{"$f":"+ISBLANK('Performance Table'!E25)","v":false},{"$f":"+ISBLANK('Performance Table'!F25)","v":false},{"$f":"+ISBLANK('Performance Table'!G25)","v":false}]
[2022,null,-7.7081271730234393,-18.603229538785246,-14.023727226505622,-11.030423358521521,-8.037119490537421,-5.0438156225533204,null,null,null,{"$f":"+ISBLANK('Performance Table'!C26)","v":false},{"$f":"+ISBLANK('Performance Table'!D26)","v":false},{"$f":"+ISBLANK('Performance Table'!E26)","v":false},{"$f":"+ISBLANK('Performance Table'!F26)","v":false},{"$f":"+ISBLANK('Performance Table'!G26)","v":false}]
[2023,null,9.2556801269947577,11.85501486583183,8.1048222983861589,7.490944692924721,6.8770670874632858,6.2631894820018488,null,null,null,{"$f":"+ISBLANK('Performance Table'!C27)","v":false},{"$f":"+ISBLANK('Performance Table'!D27)","v":false},{"$f":"+ISBLANK('Performance Table'!E27)","v":false},{"$f":"+ISBLANK('Performance Table'!F27)","v":false},{"$f":"+ISBLANK('Performance Table'!G27)","v":false}]
[2024,null,6.1454990225583392,9.2703876758741917,9.1243720503730117,8.33213191145183,7.5398917725306447,6.7476516336094612,null,null,null,{"$f":"+ISBLANK('Performance Table'!C28)","v":false},{"$f":"+ISBLANK('Performance Table'!D28)","v":false},{"$f":"+ISBLANK('Performance Table'!E28)","v":false},{"$f":"+ISBLANK('Performance Table'!F28)","v":false},{"$f":"+ISBLANK('Performance Table'!G28)","v":false}]
[2025,null,13.1,15.28,11.17,9.7899999999999991,8.4,7.01,null,null,null,{"$f":"+ISBLANK('Performance Table'!C29)","v":false},{"$f":"+ISBLANK('Performance Table'!D29)","v":false},{"$f":"+ISBLANK('Performance Table'!E29)","v":false},{"$f":"+ISBLANK('Performance Table'!F29)","v":false},{"$f":"+ISBLANK('Performance Table'!G29)","v":false}]