{"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,{"$f":"IF(H3<>1,\"ERROR\",\"\")","v":""},"7Twelve Portfolio ","STEP 2:"," Annual % Returns of 7Twelveand YOUR COMPARISON PORTFOLIO",null,null,null,null,null,null,null,null,"STEP 3:  Enter Retirement Portfolio Data in pink cells"]
[null,"Enter Your Allocations ->",0.2,0.15,0.15,0.3,0.2,{"$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",250000]
[null,1999,21.041638205557021,21.256029910154407,26.964371388238906,-0.82152041347477445,4.6382483570592603,null,{"$f":"'Raw data'!A4","v":1999},0,{"$f":"+IF($J5=1,'Raw data'!C4,\"\")","v":""},{"$f":"+IF($J5=1,'Raw data'!D4,\"\")","v":""},{"$f":"+IF($J5=1,'Raw data'!E4,\"\")","v":""},{"$f":"+IF($J5=1,'Raw data'!F4,\"\")","v":""},{"$f":"+IF($J5=1,'Raw data'!G4,\"\")","v":""},{"$f":"+IF($J5=1,'Raw data'!H4,\"\")","v":""},null,{"$f":"+IF($J5=1,'Raw data'!I4,\"\")","v":""},null,"Initial Withdrawal Rate (%)",0.05]
[null,{"$f":"B5+1","v":2000},-9.1044781335693159,-3.0209981558118715,-14.168010861193492,11.62599827788393,5.8165115597771377,null,{"$f":"'Raw data'!A5","v":2000},0,{"$f":"+IF($J6=1,'Raw data'!C5,\"\")","v":""},{"$f":"+IF($J6=1,'Raw data'!D5,\"\")","v":""},{"$f":"+IF($J6=1,'Raw data'!E5,\"\")","v":""},{"$f":"+IF($J6=1,'Raw data'!F5,\"\")","v":""},{"$f":"+IF($J6=1,'Raw data'!G5,\"\")","v":""},{"$f":"+IF($J6=1,'Raw data'!H5,\"\")","v":""},null,{"$f":"+IF($J6=1,'Raw data'!I5,\"\")","v":""},null,"Annual Cost of Living Adjustment (%)",0.03]
[null,{"$f":"B6+1","v":2001},-11.885820968682959,2.4862880253681885,-21.442765431811061,8.4434520133851443,3.3827868143328832,null,{"$f":"'Raw data'!A6","v":2001},1,{"$f":"+IF($J7=1,'Raw data'!C6,\"\")","v":-2.0901508118186412},{"$f":"+IF($J7=1,'Raw data'!D6,\"\")","v":2.9776904208676744},{"$f":"+IF($J7=1,'Raw data'!E6,\"\")","v":-1.9412741822201554},{"$f":"+IF($J7=1,'Raw data'!F6,\"\")","v":-0.72007179134668742},{"$f":"+IF($J7=1,'Raw data'!G6,\"\")","v":0.50113059952678041},{"$f":"+IF($J7=1,'Raw data'!H6,\"\")","v":1.7223329904002493},null,{"$f":"+IF($J7=1,'Raw data'!I6,\"\")","v":-2.0110428378209022}]
[null,2002,-22.100445474225339,-20.483745048883016,-15.940080223253538,10.254970473271353,1.6022333608455064,null,{"$f":"'Raw data'!A7","v":2002},1,{"$f":"+IF($J8=1,'Raw data'!C7,\"\")","v":-0.56214817267565853},{"$f":"+IF($J8=1,'Raw data'!D7,\"\")","v":2.1798020548785373},{"$f":"+IF($J8=1,'Raw data'!E7,\"\")","v":-0.63620268540691816},{"$f":"+IF($J8=1,'Raw data'!F7,\"\")","v":-0.17891514912388484},{"$f":"+IF($J8=1,'Raw data'!G7,\"\")","v":0.27837238715914847},{"$f":"+IF($J8=1,'Raw data'!H7,\"\")","v":0.73565992344218178},null,{"$f":"+IF($J8=1,'Raw data'!I7,\"\")","v":-6.4867250715150444},null,"Year of Withdrawal","Withdrawal Amount"]
[null,2003,28.684531592648831,47.254154386835289,38.585902993957724,4.1045560723038221,1.0109494946501929,null,{"$f":"'Raw data'!A8","v":2003},1,{"$f":"+IF($J9=1,'Raw data'!C8,\"\")","v":27.097089253477908},{"$f":"+IF($J9=1,'Raw data'!D8,\"\")","v":28.815671025582983},{"$f":"+IF($J9=1,'Raw data'!E8,\"\")","v":26.952704967227898},{"$f":"+IF($J9=1,'Raw data'!F8,\"\")","v":21.741293439908183},{"$f":"+IF($J9=1,'Raw data'!G8,\"\")","v":16.529881912588472},{"$f":"+IF($J9=1,'Raw data'!H8,\"\")","v":11.318470385268753},null,{"$f":"+IF($J9=1,'Raw data'!I8,\"\")","v":20.0464716462699},null,{"$f":"'Performance Graphs'!N29","v":"--"},{"$f":"'Performance Graphs'!Q29","v":"--"}]
[null,2004,10.882191634153848,18.329592030133025,20.247212383969693,4.3387920333667562,1.3707582182073352,null,{"$f":"'Raw data'!A9","v":2004},1,{"$f":"+IF($J10=1,'Raw data'!C9,\"\")","v":17.956984853175737},{"$f":"+IF($J10=1,'Raw data'!D9,\"\")","v":19.793519683419248},{"$f":"+IF($J10=1,'Raw data'!E9,\"\")","v":17.804466357593498},{"$f":"+IF($J10=1,'Raw data'!F9,\"\")","v":14.465157272793631},{"$f":"+IF($J10=1,'Raw data'!G9,\"\")","v":11.125848187993761},{"$f":"+IF($J10=1,'Raw data'!H9,\"\")","v":7.786539103193892},null,{"$f":"+IF($J10=1,'Raw data'!I9,\"\")","v":9.5387482425976717},null,{"$f":"'Performance Graphs'!N30","v":"--"},{"$f":"'Performance Graphs'!Q30","v":"--"}]
[null,2005,4.9118706570980386,4.553781907300869,13.535415304472886,2.4283485947972361,3.1452511638596858,null,{"$f":"'Raw data'!A10","v":2005},1,{"$f":"+IF($J11=1,'Raw data'!C10,\"\")","v":12.48562195286252},{"$f":"+IF($J11=1,'Raw data'!D10,\"\")","v":12.906900303873185},{"$f":"+IF($J11=1,'Raw data'!E10,\"\")","v":12.343558010266651},{"$f":"+IF($J11=1,'Raw data'!F10,\"\")","v":10.476597805777773},{"$f":"+IF($J11=1,'Raw data'!G10,\"\")","v":8.6096376012888935},{"$f":"+IF($J11=1,'Raw data'!H10,\"\")","v":6.7426773968000164},null,{"$f":"+IF($J11=1,'Raw data'!I10,\"\")","v":5.0533085243967788},null,{"$f":"'Performance Graphs'!N31","v":2001},{"$f":"'Performance Graphs'!Q31","v":12500}]
[null,2006,15.794360650943773,18.367358838923376,26.340629897712265,4.3337954169014203,4.7265860876991805,null,{"$f":"'Raw data'!A11","v":2006},1,{"$f":"+IF($J12=1,'Raw data'!C11,\"\")","v":15.26140351165618},{"$f":"+IF($J12=1,'Raw data'!D11,\"\")","v":15.976738333352191},{"$f":"+IF($J12=1,'Raw data'!E11,\"\")","v":14.964866329729624},{"$f":"+IF($J12=1,'Raw data'!F11,\"\")","v":12.948475718903744},{"$f":"+IF($J12=1,'Raw data'!G11,\"\")","v":10.932085108077864},{"$f":"+IF($J12=1,'Raw data'!H11,\"\")","v":8.915694497251982},null,{"$f":"+IF($J12=1,'Raw data'!I11,\"\")","v":12.110526283294362},null,{"$f":"'Performance Graphs'!N32","v":2002},{"$f":"'Performance Graphs'!Q32","v":12875}]
[null,2007,5.4938484409646549,-1.5659728363794034,11.169658064849152,6.966649863737806,4.3511646306069629,null,{"$f":"'Raw data'!A12","v":2007},1,{"$f":"+IF($J13=1,'Raw data'!C12,\"\")","v":12.319075332825976},{"$f":"+IF($J13=1,'Raw data'!D12,\"\")","v":13.778532165535315},{"$f":"+IF($J13=1,'Raw data'!E12,\"\")","v":11.58495874615282},{"$f":"+IF($J13=1,'Raw data'!F12,\"\")","v":10.296457174181084},{"$f":"+IF($J13=1,'Raw data'!G12,\"\")","v":9.0079556022093534},{"$f":"+IF($J13=1,'Raw data'!H12,\"\")","v":7.7194540302376158},null,{"$f":"+IF($J13=1,'Raw data'!I12,\"\")","v":5.4995503577061271},null,{"$f":"'Performance Graphs'!N33","v":2003},{"$f":"'Performance Graphs'!Q33","v":13261.25}]
[null,2008,-36.997889255447255,-33.787168970054097,-43.378523782037917,5.2404222181853921,1.3622018038823791,null,{"$f":"'Raw data'!A13","v":2008},1,{"$f":"+IF($J14=1,'Raw data'!C13,\"\")","v":-25.48878673231782},{"$f":"+IF($J14=1,'Raw data'!D13,\"\")","v":-28.142894343588544},{"$f":"+IF($J14=1,'Raw data'!E13,\"\")","v":-25.164046380923814},{"$f":"+IF($J14=1,'Raw data'!F13,\"\")","v":-19.576611206175571},{"$f":"+IF($J14=1,'Raw data'!G13,\"\")","v":-13.989176031427325},{"$f":"+IF($J14=1,'Raw data'!H13,\"\")","v":-8.4017408566790817},null,{"$f":"+IF($J14=1,'Raw data'!I13,\"\")","v":-17.129864737671163},null,{"$f":"'Performance Graphs'!N34","v":2004},{"$f":"'Performance Graphs'!Q34","v":13659.0875}]
[null,2009,26.464551577099392,27.171856001770056,31.77603514606453,5.9305698280025743,0.15010118883085344,null,{"$f":"'Raw data'!A14","v":2009},1,{"$f":"+IF($J15=1,'Raw data'!C14,\"\")","v":25.643738335143563},{"$f":"+IF($J15=1,'Raw data'!D14,\"\")","v":32.355304196007793},{"$f":"+IF($J15=1,'Raw data'!E14,\"\")","v":25.644059851679412},{"$f":"+IF($J15=1,'Raw data'!F14,\"\")","v":20.621503019037512},{"$f":"+IF($J15=1,'Raw data'!G14,\"\")","v":15.59894618639561},{"$f":"+IF($J15=1,'Raw data'!H14,\"\")","v":10.576389353753701},null,{"$f":"+IF($J15=1,'Raw data'!I14,\"\")","v":15.944285173762008},null,{"$f":"'Performance Graphs'!N35","v":2005},{"$f":"'Performance Graphs'!Q35","v":14068.860124999999}]
[null,2010,15.063321921519757,26.85482302947808,7.7500532188523152,6.5418211816230754,0.13668522928034221,null,{"$f":"'Raw data'!A15","v":2010},1,{"$f":"+IF($J16=1,'Raw data'!C15,\"\")","v":14.412472699276735},{"$f":"+IF($J16=1,'Raw data'!D15,\"\")","v":14.517640559684434},{"$f":"+IF($J16=1,'Raw data'!E15,\"\")","v":14.409427197579983},{"$f":"+IF($J16=1,'Raw data'!F15,\"\")","v":11.539745049481514},{"$f":"+IF($J16=1,'Raw data'!G15,\"\")","v":8.6700629013830426},{"$f":"+IF($J16=1,'Raw data'!H15,\"\")","v":5.8003807532845695},null,{"$f":"+IF($J16=1,'Raw data'!I15,\"\")","v":10.193279221896502},null,{"$f":"'Performance Graphs'!N36","v":2006},{"$f":"'Performance Graphs'!Q36","v":14490.925928749999}]
[null,2011,2.1116851208547116,-4.1755863909068829,-12.141240173945489,7.842089775770078,5.2311642153957116E-2,null,{"$f":"'Raw data'!A16","v":2011},1,{"$f":"+IF($J17=1,'Raw data'!C16,\"\")","v":-0.76882298269970617},{"$f":"+IF($J17=1,'Raw data'!D16,\"\")","v":-6.3118451244874754},{"$f":"+IF($J17=1,'Raw data'!E16,\"\")","v":-0.99747134976066409},{"$f":"+IF($J17=1,'Raw data'!F16,\"\")","v":-0.78903528371426102},{"$f":"+IF($J17=1,'Raw data'!G16,\"\")","v":-0.5805992176678576},{"$f":"+IF($J17=1,'Raw data'!H16,\"\")","v":-0.37216315162145402},null,{"$f":"+IF($J17=1,'Raw data'!I16,\"\")","v":0.33790230060490156},null,{"$f":"'Performance Graphs'!N37","v":2007},{"$f":"'Performance Graphs'!Q37","v":14925.6537066125}]
[null,2012,16.003469132633906,16.349640674510859,17.317039653919974,4.2148262212881482,8.5833586223604819E-2,null,{"$f":"'Raw data'!A17","v":2012},1,{"$f":"+IF($J18=1,'Raw data'!C17,\"\")","v":10.770991272868812},{"$f":"+IF($J18=1,'Raw data'!D17,\"\")","v":12.419570538414495},{"$f":"+IF($J18=1,'Raw data'!E17,\"\")","v":10.639039801355715},{"$f":"+IF($J18=1,'Raw data'!F17,\"\")","v":8.5188931831067638},{"$f":"+IF($J18=1,'Raw data'!G17,\"\")","v":6.3987465648578139},{"$f":"+IF($J18=1,'Raw data'!H17,\"\")","v":4.2785999466088613},null,{"$f":"+IF($J18=1,'Raw data'!I17,\"\")","v":9.5323104594225718},null,{"$f":"'Performance Graphs'!N38","v":2008},{"$f":"'Performance Graphs'!Q38","v":15373.423317810875}]
[null,2013,32.388158225975339,38.822396035112128,22.778130180340828,-2.0236864993967263,5.8215329114630343E-2,null,{"$f":"'Raw data'!A18","v":2013},1,{"$f":"+IF($J19=1,'Raw data'!C18,\"\")","v":10.463189957815093},{"$f":"+IF($J19=1,'Raw data'!D18,\"\")","v":11.329750566687899},{"$f":"+IF($J19=1,'Raw data'!E18,\"\")","v":9.6492016021274996},{"$f":"+IF($J19=1,'Raw data'!F18,\"\")","v":7.7232215566927431},{"$f":"+IF($J19=1,'Raw data'!G18,\"\")","v":5.7972415112579858},{"$f":"+IF($J19=1,'Raw data'!H18,\"\")","v":3.8712614658232303},null,{"$f":"+IF($J19=1,'Raw data'!I18,\"\")","v":15.122247693516918},null,{"$f":"'Performance Graphs'!N39","v":2009},{"$f":"'Performance Graphs'!Q39","v":15834.626017345201}]
[null,2014,13.688600795512841,4.8943971409943332,-4.9017746861557798,5.965700754036285,3.2604829329785368E-2,null,{"$f":"'Raw data'!A19","v":2014},1,{"$f":"+IF($J20=1,'Raw data'!C19,\"\")","v":1.4946053193161775},{"$f":"+IF($J20=1,'Raw data'!D19,\"\")","v":5.3208798179517812E-2},{"$f":"+IF($J20=1,'Raw data'!E19,\"\")","v":2.4955704506955256},{"$f":"+IF($J20=1,'Raw data'!F19,\"\")","v":1.9983764450386747},{"$f":"+IF($J20=1,'Raw data'!G19,\"\")","v":1.5011824393818234},{"$f":"+IF($J20=1,'Raw data'!H19,\"\")","v":1.0039884337249729},null,{"$f":"+IF($J20=1,'Raw data'!I19,\"\")","v":4.5328447194051931},null,{"$f":"'Performance Graphs'!N40","v":2010},{"$f":"'Performance Graphs'!Q40","v":16309.664797865558}]
[null,2015,1.3837094901329339,-4.4141619948583006,-0.81436032669596203,0.54991768694587773,5.2711195899091123E-2,null,{"$f":"'Raw data'!A20","v":2015},1,{"$f":"+IF($J21=1,'Raw data'!C20,\"\")","v":-6.0578252703101256},{"$f":"+IF($J21=1,'Raw data'!D20,\"\")","v":-6.9558172562400777},{"$f":"+IF($J21=1,'Raw data'!E20,\"\")","v":-5.0723706897490688},{"$f":"+IF($J21=1,'Raw data'!F20,\"\")","v":-4.0481145989066398},{"$f":"+IF($J21=1,'Raw data'!G20,\"\")","v":-3.0238585080642104},{"$f":"+IF($J21=1,'Raw data'!H20,\"\")","v":-1.9996024172217803},null,{"$f":"+IF($J21=1,'Raw data'!I20,\"\")","v":-0.33201890494297104},null,{"$f":"'Performance Graphs'!N41","v":2011},{"$f":"'Performance Graphs'!Q41","v":16798.954741801525}]
[null,2016,11.959991885026255,21.308044291950146,1.0000210676551768,2.6473387874352605,0.31755877315344794,null,{"$f":"'Raw data'!A21","v":2016},1,{"$f":"+IF($J22=1,'Raw data'!C21,\"\")","v":11.506759813524738},{"$f":"+IF($J22=1,'Raw data'!D21,\"\")","v":9.1867955684255254},{"$f":"+IF($J22=1,'Raw data'!E21,\"\")","v":10.142744192704662},{"$f":"+IF($J22=1,'Raw data'!F21,\"\")","v":8.1807530466629377},{"$f":"+IF($J22=1,'Raw data'!G21,\"\")","v":6.2187619006212165},{"$f":"+IF($J22=1,'Raw data'!H21,\"\")","v":4.2567707545794926},null,{"$f":"+IF($J22=1,'Raw data'!I21,\"\")","v":6.5959215718073176},null,{"$f":"'Performance Graphs'!N42","v":2012},{"$f":"'Performance Graphs'!Q42","v":17302.923384055572}]
[null,2017,21.831688628286727,14.647168941550692,25.034362749986915,3.5418567177649019,0.93042043229611959,null,{"$f":"'Raw data'!A22","v":2017},1,{"$f":"+IF($J23=1,'Raw data'!C22,\"\")","v":11.991785278097771},{"$f":"+IF($J23=1,'Raw data'!D22,\"\")","v":13.665460016034675},{"$f":"+IF($J23=1,'Raw data'!E22,\"\")","v":11.968567116775693},{"$f":"+IF($J23=1,'Raw data'!F22,\"\")","v":9.7369685655615914},{"$f":"+IF($J23=1,'Raw data'!G22,\"\")","v":7.5053700143474886},{"$f":"+IF($J23=1,'Raw data'!H22,\"\")","v":5.2737714631333823},null,{"$f":"+IF($J23=1,'Raw data'!I22,\"\")","v":11.567208581176683},null,{"$f":"'Performance Graphs'!N43","v":2013},{"$f":"'Performance Graphs'!Q43","v":17822.01108557724}]
[null,2018,-4.3843264719809145,-11.013822936638585,-13.790261048334685,1.1325524803496023E-2,1.9388863391727629,null,{"$f":"'Raw data'!A23","v":2018},1,{"$f":"+IF($J24=1,'Raw data'!C23,\"\")","v":-7.5350354257670835},{"$f":"+IF($J24=1,'Raw data'!D23,\"\")","v":-7.6350703292618709},{"$f":"+IF($J24=1,'Raw data'!E23,\"\")","v":-5.8856682409553374},{"$f":"+IF($J24=1,'Raw data'!F23,\"\")","v":-4.3525519078644637},{"$f":"+IF($J24=1,'Raw data'!G23,\"\")","v":-2.8194355747735886},{"$f":"+IF($J24=1,'Raw data'!H23,\"\")","v":-1.2863192416827141},null,{"$f":"+IF($J24=1,'Raw data'!I23,\"\")","v":-4.2063029668665717},null,{"$f":"'Performance Graphs'!N44","v":2014},{"$f":"'Performance Graphs'!Q44","v":18356.671418144557}]
[null,2019,31.48879971358167,25.520811041897538,22.014486880387672,8.7167054925907586,2.0603618311671346,null,{"$f":"'Raw data'!A24","v":2019},1,{"$f":"+IF($J25=1,'Raw data'!C24,\"\")","v":16.573564682341559},{"$f":"+IF($J25=1,'Raw data'!D24,\"\")","v":16.164235484654739},{"$f":"+IF($J25=1,'Raw data'!E24,\"\")","v":15.885545369211048},{"$f":"+IF($J25=1,'Raw data'!F24,\"\")","v":13.136125442773118},{"$f":"+IF($J25=1,'Raw data'!G24,\"\")","v":10.386705516335191},{"$f":"+IF($J25=1,'Raw data'!H24,\"\")","v":7.6372855898972585},null,{"$f":"+IF($J25=1,'Raw data'!I24,\"\")","v":16.45513864506977},null,{"$f":"'Performance Graphs'!N45","v":2015},{"$f":"'Performance Graphs'!Q45","v":18907.371560688895}]
[null,2020,18.399999999999999,19.96,7.82,7.506687201649842,0.36359396800378363,null,{"$f":"'Raw data'!A25","v":2020},1,{"$f":"+IF($J26=1,'Raw data'!C25,\"\")","v":5.2685348068834967},{"$f":"+IF($J26=1,'Raw data'!D25,\"\")","v":13.817596243762035},{"$f":"+IF($J26=1,'Raw data'!E25,\"\")","v":5.7793258390720279},{"$f":"+IF($J26=1,'Raw data'!F25,\"\")","v":4.7898456897807078},{"$f":"+IF($J26=1,'Raw data'!G25,\"\")","v":3.8003655404893872},{"$f":"+IF($J26=1,'Raw data'!H25,\"\")","v":2.8108853911980671},null,{"$f":"+IF($J26=1,'Raw data'!I25,\"\")","v":10.171724954095708},null,{"$f":"'Performance Graphs'!N46","v":2016},{"$f":"'Performance Graphs'!Q46","v":19474.592707509561}]
[null,2021,28.71,14.82,11.26,-1.5421759204858998,4.4308887767519067E-2,null,{"$f":"'Raw data'!A26","v":2021},1,{"$f":"+IF($J27=1,'Raw data'!C26,\"\")","v":16.847011506702795},{"$f":"+IF($J27=1,'Raw data'!D26,\"\")","v":5.2780716693918306},{"$f":"+IF($J27=1,'Raw data'!E26,\"\")","v":6.475705518119053},{"$f":"+IF($J27=1,'Raw data'!F26,\"\")","v":5.1582545697920903},{"$f":"+IF($J27=1,'Raw data'!G26,\"\")","v":3.8408036214651284},{"$f":"+IF($J27=1,'Raw data'!H26,\"\")","v":2.5233526731381644},null,{"$f":"+IF($J27=1,'Raw data'!I26,\"\")","v":9.2002090014077336},null,{"$f":"'Performance Graphs'!N47","v":2017},{"$f":"'Performance Graphs'!Q47","v":20058.830488734849}]
[null,2022,-18.11,-20.440000000000001,-14.45,-13.009995329596268,2.0112440831084433,null,{"$f":"'Raw data'!A27","v":2022},1,{"$f":"+IF($J28=1,'Raw data'!C27,\"\")","v":-7.7081271730234366},{"$f":"+IF($J28=1,'Raw data'!D27,\"\")","v":-18.603229538785246},{"$f":"+IF($J28=1,'Raw data'!E27,\"\")","v":-14.023727226505622},{"$f":"+IF($J28=1,'Raw data'!F27,\"\")","v":-11.030423358521521},{"$f":"+IF($J28=1,'Raw data'!G27,\"\")","v":-8.037119490537421},{"$f":"+IF($J28=1,'Raw data'!H27,\"\")","v":-5.0438156225533204},null,{"$f":"+IF($J28=1,'Raw data'!I27,\"\")","v":-12.356249782257194},null,{"$f":"'Performance Graphs'!N48","v":2018},{"$f":"'Performance Graphs'!Q48","v":20660.595403396896}]
[null,2023,26.29,16.93,18.239999999999998,5.5282998642921743,5.0681210342010452,null,{"$f":"'Raw data'!A28","v":2023},1,{"$f":"+IF($J29=1,'Raw data'!C28,\"\")","v":9.2564643005251419},{"$f":"+IF($J29=1,'Raw data'!D28,\"\")","v":11.855014865831828},{"$f":"+IF($J29=1,'Raw data'!E28,\"\")","v":8.1048222983861589},{"$f":"+IF($J29=1,'Raw data'!F28,\"\")","v":7.490944692924721},{"$f":"+IF($J29=1,'Raw data'!G28,\"\")","v":6.8770670874632858},{"$f":"+IF($J29=1,'Raw data'!H28,\"\")","v":6.2631894820018488},null,{"$f":"+IF($J29=1,'Raw data'!I28,\"\")","v":13.205614166127862},null,{"$f":"'Performance Graphs'!N49","v":2019},{"$f":"'Performance Graphs'!Q49","v":21280.413265498803}]
[null,null,null,null,null,null,null,null,null,"ACCUMULATION PORTFOLIO ANALYSIS",null,null,null,null,null,{"$f":"Calculations!M32","v":2001},"to",{"$f":"Calculations!M33","v":2023},null,{"$f":"'Performance Graphs'!N50","v":2020},{"$f":"'Performance Graphs'!Q50","v":21918.825663463766}]
[null," Enter your \"overlay\" costs (bps)  -->",null,null,0," <- Enter as a positive #",null,null,"Number of Years of Analysis",null,{"$f":"+Calculations!$C31","v":23},{"$f":"+Calculations!$C31","v":23},{"$f":"+Calculations!$C31","v":23},{"$f":"+Calculations!$C31","v":23},{"$f":"+Calculations!$C31","v":23},{"$f":"+Calculations!$C31","v":23},null,{"$f":"+Calculations!$C31","v":23},null,{"$f":"'Performance Graphs'!N51","v":2021},{"$f":"'Performance Graphs'!Q51","v":22576.39043336768}]
[null," (Enter zero if you are an individual investor)",null,null,null,"Example:  an advisor fee",null,null,"Average Annual Return (%)",null,{"$f":"Calculations!D32","v":6.6542139950922286E-2},{"$f":"Calculations!E32","v":6.4142126148270862E-2},{"$f":"Calculations!F32","v":5.8747072664273592E-2},{"$f":"Calculations!G32","v":5.130056985445175E-2},{"$f":"Calculations!H32","v":4.3240371162740265E-2},{"$f":"Calculations!I32","v":3.4589036758535974E-2},null,{"$f":"Calculations!J32","v":5.3406415153104847E-2},null,{"$f":"'Performance Graphs'!N52","v":2022},{"$f":"'Performance Graphs'!Q52","v":23253.682146368712}]
[null,null,null,null,null,null,null,null,"Standard Deviation of Annual Returns (%)",null,{"$f":"Calculations!D33","v":0.12065149663249784},{"$f":"Calculations!E33","v":0.14006563882013276},{"$f":"Calculations!F33","v":0.12010785037685685},{"$f":"Calculations!G33","v":9.6001958397967269E-2},{"$f":"Calculations!H33","v":7.2110876059373913E-2},{"$f":"Calculations!I33","v":4.8751441122964832E-2},null,{"$f":"Calculations!J33","v":9.414540227110875E-2},null,{"$f":"'Performance Graphs'!N53","v":2023},{"$f":"'Performance Graphs'!Q53","v":23951.292610759774}]
[null,"Past performance is not a guarantee of future performance.",null,null,null,null,null,null,"Correlation to S&P 500",null,{"$f":"+CORREL(K5:K29,$C5:$C29)","v":0.83210504987327727},{"$f":"+CORREL(L5:L29,$C5:$C29)","v":0.77924722006360458},{"$f":"+CORREL(M5:M29,$C5:$C29)","v":0.81103693112128783},{"$f":"+CORREL(N5:N29,$C5:$C29)","v":0.80410537486216394},0.79016484378946161,0.7540960152567826,null,{"$f":"+CORREL(R5:R29,$C5:$C29)","v":0.95717000843239297},null,null,"-------------"]
[null,"Indexes used to provide the annual returns shown above:",null,null,null,null,null,null,"Growth of $10,000 ($)",null,{"$f":"Calculations!D35","v":44004.232175650199},{"$f":"Calculations!E35","v":41782.231053066433},{"$f":"Calculations!F35","v":37172.444252387366},{"$f":"Calculations!G35","v":31602.300319780741},{"$f":"Calculations!H35","v":26475.297838224895},{"$f":"Calculations!I35","v":21860.548576623754},null,{"$f":"Calculations!J35","v":33090.783746712397},null,"TOTAL $ WITHDRAWAL",{"$f":"SUM(U9:U33)","v":405661.04630275199}]
[null,"Large US Stock:  S&P 500 Index",null,null,null,null,null,null,"Worst 3-Year Cumulative Return (%)",null,{"$f":"Calculations!D37","v":-3.53737897606341E-2},{"$f":"Calculations!E37","v":-5.1797845800268694E-2},{"$f":"Calculations!F37","v":-3.9978204369361059E-2},{"$f":"Calculations!G37","v":-1.959821375022841E-2},{"$f":"Calculations!H37","v":-8.7584699478736594E-3},{"$f":"Calculations!I37","v":8.8724355238034569E-4},null,{"$f":"Calculations!J37","v":-1.9844350084606388E-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"},{"$f":"+R30","v":2023}]
[null,"Bonds:  Bloomberg US Aggregate Bond Index",null,null,null,null,null,null,"Ending Account Value ($) --------------->",null,{"$f":"Calculations!AI33","v":323779.44606167852},{"$f":"Calculations!AJ33","v":367610.25406710117},{"$f":"Calculations!AK33","v":261731.31832318264},{"$f":"Calculations!AL33","v":168043.12985012564},{"$f":"Calculations!AM33","v":83662.486228299633},{"$f":"Calculations!AN33","v":9777.9343785075616},null,{"$f":"Calculations!AO33","v":83804.315436899647}]
[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$30","v":2023},null,null,null,null,null,null,null,null,null,null,"Time Period ",{"$f":"'Performance Table'!$P$30","v":2001},"to",{"$f":"'Performance Table'!$R$30","v":2023}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"Calculations!AG3","v":250000},null,"                                  Year-to-Year Account Balance","                                  Year-to-Year Account Balance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M5","v":"--"},{"$f":"+IF(Calculations!C5=0,\"\",\"Withdrawal\")","v":""},null,{"$f":"Calculations!AH5","v":"--"},null,{"$f":"Calculations!AI5","v":"--"},{"$f":"Calculations!AJ5","v":"--"},{"$f":"Calculations!AK5","v":"--"},{"$f":"Calculations!AL5","v":"--"},{"$f":"Calculations!AM5","v":"--"},{"$f":"Calculations!AN5","v":"--"},{"$f":"Calculations!AO5","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M6","v":"--"},{"$f":"+IF(Calculations!C6=0,\"\",\"Withdrawal\")","v":""},null,{"$f":"Calculations!AH6","v":"--"},null,{"$f":"Calculations!AI6","v":"--"},{"$f":"Calculations!AJ6","v":"--"},{"$f":"Calculations!AK6","v":"--"},{"$f":"Calculations!AL6","v":"--"},{"$f":"Calculations!AM6","v":"--"},{"$f":"Calculations!AN6","v":"--"},{"$f":"Calculations!AO6","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M7","v":2001},{"$f":"+IF(Calculations!C7=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH7","v":12500},null,{"$f":"Calculations!AI7","v":232274.62297045341},{"$f":"Calculations!AJ7","v":244944.22605216922},{"$f":"Calculations!AK7","v":232646.81454444962},{"$f":"Calculations!AL7","v":235699.82052163329},{"$f":"Calculations!AM7","v":238752.82649881698},{"$f":"Calculations!AN7","v":241805.83247600065},{"$f":"Calculations!AO7","v":232472.39290544775}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M8","v":2002},{"$f":"+IF(Calculations!C8=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH8","v":12875},null,{"$f":"Calculations!AI8","v":218093.89542183574},{"$f":"Calculations!AJ8","v":237408.52532496073},{"$f":"Calculations!AK8","v":218291.70926280419},{"$f":"Calculations!AL8","v":222403.11783626227},{"$f":"Calculations!AM8","v":226542.44844135171},{"$f":"Calculations!AN8","v":230709.70107807231},{"$f":"Calculations!AO8","v":204517.54791049912}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M9","v":2003},{"$f":"+IF(Calculations!C9=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH9","v":13261.25},null,{"$f":"Calculations!AI9","v":263929.74292067735},{"$f":"Calculations!AJ9","v":292558.1349692893},{"$f":"Calculations!AK9","v":263865.97962832672},{"$f":"Calculations!AL9","v":257495.18230454886},{"$f":"Calculations!AM9","v":250728.39765059378},{"$f":"Calculations!AN9","v":243561.260270536},{"$f":"Calculations!AO9","v":232254.85016402378}]
[null,null,null,null,null,null,"The 7Twelve Portfolio Model",null,null,null,null,null,null,{"$f":"Calculations!M10","v":2004},{"$f":"+IF(Calculations!C10=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH10","v":13659.0875},null,{"$f":"Calculations!AI10","v":297664.47937996901},{"$f":"Calculations!AJ10","v":336806.59949987981},{"$f":"Calculations!AK10","v":297186.82170038664},{"$f":"Calculations!AL10","v":281083.17789476848},{"$f":"Calculations!AM10","v":264964.97103738814},{"$f":"Calculations!AN10","v":248867.16554173312},{"$f":"Calculations!AO10","v":240749.96810239245}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M11","v":2005},{"$f":"+IF(Calculations!C11=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH11","v":14068.860124999999},null,{"$f":"Calculations!AI11","v":320760.88083830831},{"$f":"Calculations!AJ11","v":366209.03138919472},{"$f":"Calculations!AK11","v":319801.38931084157},{"$f":"Calculations!AL11","v":296462.27181750222},{"$f":"Calculations!AM11","v":273708.63468906732},{"$f":"Calculations!AN11","v":251578.61553577241},{"$f":"Calculations!AO11","v":238846.94663799318}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M12","v":2006},{"$f":"+IF(Calculations!C12=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH12","v":14490.925928749999},null,{"$f":"Calculations!AI12","v":355222.56724183523},{"$f":"Calculations!AJ12","v":410226.36415859987},{"$f":"Calculations!AK12","v":353168.31381307723},{"$f":"Calculations!AL12","v":320358.69117075187},{"$f":"Calculations!AM12","v":289139.76965268404},{"$f":"Calculations!AN12","v":259517.67038860798},{"$f":"Calculations!AO12","v":253281.6429586834}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M13","v":2007},{"$f":"+IF(Calculations!C13=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH13","v":14925.6537066125},null,{"$f":"Calculations!AI13","v":384057.0491929428},{"$f":"Calculations!AJ13","v":451823.88198908611},{"$f":"Calculations!AK13","v":379157.06356619328},{"$f":"Calculations!AL13","v":338418.63290430291},{"$f":"Calculations!AM13","v":300259.69802471576},{"$f":"Calculations!AN13","v":264625.36394798767},{"$f":"Calculations!AO13","v":252285.34075340911}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M14","v":2008},{"$f":"+IF(Calculations!C14=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH14","v":15373.423317810875},null,{"$f":"Calculations!AI14","v":270792.14367590979},{"$f":"Calculations!AJ14","v":309294.14094398654},{"$f":"Calculations!AK14","v":268372.38091603672},{"$f":"Calculations!AL14","v":256794.30957356212},{"$f":"Calculations!AM14","v":242882.41699879526},{"$f":"Calculations!AN14","v":227018.80331022298},{"$f":"Calculations!AO14","v":193695.77981156646}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M15","v":2009},{"$f":"+IF(Calculations!C15=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH15","v":15834.626017345201},null,{"$f":"Calculations!AI15","v":324398.74641494092},{"$f":"Calculations!AJ15","v":393532.57508949732},{"$f":"Calculations!AK15","v":321359.32888617704},{"$f":"Calculations!AL15","v":293914.52985764557},{"$f":"Calculations!AM15","v":264934.88850530918},{"$f":"Calculations!AN15","v":235194.56983719923},{"$f":"Calculations!AO15","v":208744.56129691956}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M16","v":2010},{"$f":"+IF(Calculations!C16=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH16","v":16309.664797865558},null,{"$f":"Calculations!AI16","v":354842.96238092473},{"$f":"Calculations!AJ16","v":434354.5550283952},{"$f":"Calculations!AK16","v":351355.70262679679},{"$f":"Calculations!AL16","v":311521.85246873455},{"$f":"Calculations!AM16","v":271595.24518856296},{"$f":"Calculations!AN16","v":232527.08560094103},{"$f":"Calculations!AO16","v":213712.81249257192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M17","v":2011},{"$f":"+IF(Calculations!C17=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH17","v":16798.954741801525},null,{"$f":"Calculations!AI17","v":335315.89339184616},{"$f":"Calculations!AJ17","v":390139.81348204461},{"$f":"Calculations!AK17","v":331052.0754155427},{"$f":"Calculations!AL17","v":292264.88039447443},{"$f":"Calculations!AM17","v":253219.41057797355},{"$f":"Calculations!AN17","v":214862.75072899356},{"$f":"Calculations!AO17","v":197635.99826087026}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M18","v":2012},{"$f":"+IF(Calculations!C18=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH18","v":17302.923384055572},null,{"$f":"Calculations!AI18","v":354129.81562156841},{"$f":"Calculations!AJ18","v":421290.57943183032},{"$f":"Calculations!AK18","v":348969.91409816087},{"$f":"Calculations!AL18","v":299859.68998295889},{"$f":"Calculations!AM18","v":252119.35552982925},{"$f":"Calculations!AN18","v":206752.94488291102},{"$f":"Calculations!AO18","v":199172.35181061982}]
["    To return to \"Performance Table\" click on blue tab below",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M19","v":2013},{"$f":"+IF(Calculations!C19=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH19","v":17822.01108557724},null,{"$f":"Calculations!AI19","v":373361.07984173624},{"$f":"Calculations!AJ19","v":451199.74015683361},{"$f":"Calculations!AK19","v":364820.71355468628},{"$f":"Calculations!AL19","v":305196.50711397757},{"$f":"Calculations!AM19","v":248913.31238094333},{"$f":"Calculations!AN19","v":196934.88088204066},{"$f":"Calculations!AO19","v":211469.6771028474}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M20","v":2014},{"$f":"+IF(Calculations!C20=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH20","v":18356.671418144557},null,{"$f":"Calculations!AI20","v":360584.68298316258},{"$f":"Calculations!AJ20","v":433083.14669781562},{"$f":"Calculations!AK20","v":355568.40006202908},{"$f":"Calculations!AL20","v":292938.81080507959},{"$f":"Calculations!AM20","v":234293.28389754513},{"$f":"Calculations!AN20","v":180555.41288992186},{"$f":"Calculations!AO20","v":202698.59777640243}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M21","v":2015},{"$f":"+IF(Calculations!C21=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH21","v":18907.371560688895},null,{"$f":"Calculations!AI21","v":319833.72137585201},{"$f":"Calculations!AJ21","v":384051.30288525252},{"$f":"Calculations!AK21","v":318625.28119458409},{"$f":"Calculations!AL21","v":262172.94047832675},{"$f":"Calculations!AM21","v":208301.21493789728},{"$f":"Calculations!AN21","v":158037.65092866134},{"$f":"Calculations!AO21","v":183118.2285510416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M22","v":2016},{"$f":"+IF(Calculations!C22=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH22","v":19474.592707509561},null,{"$f":"Calculations!AI22","v":337161.62678971962},{"$f":"Calculations!AJ22","v":399858.71825168579},{"$f":"Calculations!AK22","v":331468.03569192713},{"$f":"Calculations!AL22","v":264146.0685865237},{"$f":"Calculations!AM22","v":201780.37882347679},{"$f":"Calculations!AN22","v":145290.35872710746},{"$f":"Calculations!AO22","v":175721.9705824416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M23","v":2017},{"$f":"+IF(Calculations!C23=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH23","v":20058.830488734849},null,{"$f":"Calculations!AI23","v":357534.4946257493},{"$f":"Calculations!AJ23","v":434442.42102626385},{"$f":"Calculations!AK23","v":351081.17952563858},{"$f":"Calculations!AL23","v":269807.0577632254},{"$f":"Calculations!AM23","v":196865.9123817959},{"$f":"Calculations!AN23","v":132893.80971560694},{"$f":"Calculations!AO23","v":175989.26695393168}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M24","v":2018},{"$f":"+IF(Calculations!C24=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH24","v":20660.595403396896},null,{"$f":"Calculations!AI24","v":309933.54839296493},{"$f":"Calculations!AJ24","v":380611.84123736375},{"$f":"Calculations!AK24","v":309757.11063892982},{"$f":"Calculations!AL24","v":237402.97011960225},{"$f":"Calculations!AM24","v":170654.80941010403},{"$f":"Calculations!AN24","v":110523.77566683298},{"$f":"Calculations!AO24","v":147926.02979328483}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M25","v":2019},{"$f":"+IF(Calculations!C25=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH25","v":21280.413265498803},null,{"$f":"Calculations!AI25","v":340020.17224265047},{"$f":"Calculations!AJ25","v":420854.42227195262},{"$f":"Calculations!AK25","v":337683.30371833546},{"$f":"Calculations!AL25","v":247308.10881388359},{"$f":"Calculations!AM25","v":167099.80864749581},{"$f":"Calculations!AN25","v":97684.378793747601},{"$f":"Calculations!AO25","v":150987.04982241828}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M26","v":2020},{"$f":"+IF(Calculations!C26=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH26","v":21918.825663463766},null,{"$f":"Calculations!AI26","v":336015.42770421598},{"$f":"Calculations!AJ26","v":457087.56145204464},{"$f":"Calculations!AK26","v":335280.29648089758},{"$f":"Calculations!AL26","v":237234.95994091983},{"$f":"Calculations!AM26","v":151531.38653009519},{"$f":"Calculations!AN26","v":78511.349063279878},{"$f":"Calculations!AO26","v":144426.21158319435}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M27","v":2021},{"$f":"+IF(Calculations!C27=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH27","v":22576.39043336768},null,{"$f":"Calculations!AI27","v":370047.5950404742},{"$f":"Calculations!AJ27","v":458636.58010399126},{"$f":"Calculations!AK27","v":334415.67070790927},{"$f":"Calculations!AL27","v":226895.75266984905},{"$f":"Calculations!AM27","v":134775.01907823171},{"$f":"Calculations!AN27","v":57916.07685521731},{"$f":"Calculations!AO27","v":135137.33446829591}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M28","v":2022},{"$f":"+IF(Calculations!C28=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH28","v":23253.682146368712},null,{"$f":"Calculations!AI28","v":318270.17366767098},{"$f":"Calculations!AJ28","v":350061.68221204239},{"$f":"Calculations!AK28","v":264264.44709877408},{"$f":"Calculations!AL28","v":178614.50842149206},{"$f":"Calculations!AM28","v":100689.3076051509},{"$f":"Calculations!AN28","v":31741.214576455164},{"$f":"Calculations!AO28","v":95185.745725940214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculations!M29","v":2023},{"$f":"+IF(Calculations!C29=0,\"\",\"Withdrawal\")","v":"Withdrawal"},null,{"$f":"Calculations!AH29","v":23951.292610759774},null,{"$f":"Calculations!AI29","v":323779.44606167852},{"$f":"Calculations!AJ29","v":367610.25406710117},{"$f":"Calculations!AK29","v":261731.31832318264},{"$f":"Calculations!AL29","v":168043.12985012564},{"$f":"Calculations!AM29","v":83662.486228299633},{"$f":"Calculations!AN29","v":9777.9343785075616},{"$f":"Calculations!AO29","v":83804.315436899647}]
[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":0.05}]
[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":0.03},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":250000},"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":1999},{"$f":"'Performance Table'!J5","v":0},{"$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":0},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!K5/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!L5/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!M5/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!N5/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!O5/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!P5/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J5=1,'Performance Table'!R5/100+1,\"\")","v":""},null,null,{"$f":"+IF(B5=1,A5,IF(B5<>1,\"--\",\"--\"))","v":"--"},{"$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":"--"},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!E5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!F5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!G5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!H5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!I5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,10000*Calculations!J5,\"--\")","v":"--"},null,null,null,{"$f":"+IF('Performance Table'!$J5=1,AG3*AG1,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,($AG3*D5)-$AH5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,($AG3*E5)-$AH5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,($AG3*F5)-$AH5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,($AG3*G5)-$AH5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,($AG3*H5)-$AH5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,($AG3*I5)-$AH5,\"--\")","v":"--"},{"$f":"+IF('Performance Table'!$J5=1,($AG3*J5)-$AH5,\"--\")","v":"--"}]
[{"$f":"'Performance Table'!I6","v":2000},{"$f":"'Performance Table'!J6","v":0},{"$f":"IF('Performance Table'!J6<0,0,IF('Performance Table'!J6=0,0,IF('Performance Table'!J6=1,1,IF('Performance Table'!J6>1,0))))","v":0},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!K6/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!L6/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!M6/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!N6/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!O6/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!P6/100+1,\"\")","v":""},{"$f":"+IF('Performance Table'!$J6=1,'Performance Table'!R6/100+1,\"\")","v":""},null,null,{"$f":"+IF(B6=1,A6,IF(B6<>1,\"--\",\"--\"))","v":"--"},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":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,Y5*Calculations!E6,IF('Performance Table'!$J6=1,10000*E6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,Z5*Calculations!F6,IF('Performance Table'!$J6=1,10000*F6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AA5*Calculations!G6,IF('Performance Table'!$J6=1,10000*G6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AB5*Calculations!H6,IF('Performance Table'!$J6=1,10000*H6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AC5*Calculations!I6,IF('Performance Table'!$J6=1,10000*I6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AD5*Calculations!J6,IF('Performance Table'!$J6=1,10000*J6,\"--\"))","v":"--"},null,null,null,{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,AH5*(1+AG$2),IF('Performance Table'!$J6=1,AG$3*AG$1,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AI5*D6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*D6)-$AH6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AJ5*E6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*E6)-$AH6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AK5*F6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*F6)-$AH6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AL5*G6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*G6)-$AH6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AM5*H6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*H6)-$AH6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AN5*I6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*I6)-$AH6,\"--\"))","v":"--"},{"$f":"+IF('Performance Table'!$J5+'Performance Table'!$J6=2,(AO5*J6)-$AH6,IF('Performance Table'!$J6=1,($AG$3*J6)-$AH6,\"--\"))","v":"--"}]
[{"$f":"'Performance Table'!I7","v":2001},{"$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'!$J7=1,'Performance Table'!K7/100+1,\"\")","v":0.97909849188181364},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!L7/100+1,\"\")","v":1.0297769042086768},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!M7/100+1,\"\")","v":0.98058725817779846},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!N7/100+1,\"\")","v":0.99279928208653312},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!O7/100+1,\"\")","v":1.0050113059952679},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!P7/100+1,\"\")","v":1.0172233299040025},{"$f":"+IF('Performance Table'!$J7=1,'Performance Table'!R7/100+1,\"\")","v":0.97988957162179102},null,null,2001,{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!D5:D7)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!E5:E7)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!F5:F7)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!G5:G7)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!H5:H7)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!I5:I7)-1,\"\")","v":""},{"$f":"+IF(SUM($C5:$C7)=3,PRODUCT(Calculations!J5:J7)-1,\"\")","v":""},null,null,null,{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,X6*Calculations!D7,IF('Performance Table'!$J7=1,10000*D7,\"--\"))","v":9790.9849188181361},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,Y6*Calculations!E7,IF('Performance Table'!$J7=1,10000*E7,\"--\"))","v":10297.769042086769},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,Z6*Calculations!F7,IF('Performance Table'!$J7=1,10000*F7,\"--\"))","v":9805.872581777985},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AA6*Calculations!G7,IF('Performance Table'!$J7=1,10000*G7,\"--\"))","v":9927.9928208653309},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AB6*Calculations!H7,IF('Performance Table'!$J7=1,10000*H7,\"--\"))","v":10050.113059952679},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AC6*Calculations!I7,IF('Performance Table'!$J7=1,10000*I7,\"--\"))","v":10172.233299040026},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AD6*Calculations!J7,IF('Performance Table'!$J7=1,10000*J7,\"--\"))","v":9798.8957162179104},null,null,null,{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,AH6*(1+AG$2),IF('Performance Table'!$J7=1,AG$3*AG$1,\"--\"))","v":12500},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AI6*D7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*D7)-$AH7,\"--\"))","v":232274.62297045341},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AJ6*E7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*E7)-$AH7,\"--\"))","v":244944.22605216922},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AK6*F7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*F7)-$AH7,\"--\"))","v":232646.81454444962},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AL6*G7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*G7)-$AH7,\"--\"))","v":235699.82052163329},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AM6*H7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*H7)-$AH7,\"--\"))","v":238752.82649881698},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AN6*I7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*I7)-$AH7,\"--\"))","v":241805.83247600065},{"$f":"+IF('Performance Table'!$J6+'Performance Table'!$J7=2,(AO6*J7)-$AH7,IF('Performance Table'!$J7=1,($AG$3*J7)-$AH7,\"--\"))","v":232472.39290544775}]
[{"$f":"'Performance Table'!I8","v":2002},{"$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'!$J8=1,'Performance Table'!K8/100+1,\"\")","v":0.99437851827324342},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!L8/100+1,\"\")","v":1.0217980205487853},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!M8/100+1,\"\")","v":0.99363797314593083},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!N8/100+1,\"\")","v":0.99821084850876118},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!O8/100+1,\"\")","v":1.0027837238715915},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!P8/100+1,\"\")","v":1.0073565992344218},{"$f":"+IF('Performance Table'!$J8=1,'Performance Table'!R8/100+1,\"\")","v":0.93513274928484957},null,null,2002,{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!D6:D8)-1,\"\")","v":""},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!E6:E8)-1,\"\")","v":""},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!F6:F8)-1,\"\")","v":""},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!G6:G8)-1,\"\")","v":""},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!H6:H8)-1,\"\")","v":""},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!I6:I8)-1,\"\")","v":""},{"$f":"+IF(SUM($C6:$C8)=3,PRODUCT(Calculations!J6:J8)-1,\"\")","v":""},null,null,null,{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,X7*Calculations!D8,IF('Performance Table'!$J8=1,10000*D8,\"--\"))","v":9735.9450760100499},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,Y7*Calculations!E8,IF('Performance Table'!$J8=1,10000*E8,\"--\"))","v":10522.240023272821},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,Z7*Calculations!F8,IF('Performance Table'!$J8=1,10000*F8,\"--\"))","v":9743.4873570851323},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AA7*Calculations!G8,IF('Performance Table'!$J8=1,10000*G8,\"--\"))","v":9910.2301377048716},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AB7*Calculations!H8,IF('Performance Table'!$J8=1,10000*H8,\"--\"))","v":10078.089799589863},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AC7*Calculations!I8,IF('Performance Table'!$J8=1,10000*I8,\"--\"))","v":10247.066342740103},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AD7*Calculations!J8,IF('Performance Table'!$J8=1,10000*J8,\"--\"))","v":9163.2682910623898},null,null,null,{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,AH7*(1+AG$2),IF('Performance Table'!$J8=1,AG$3*AG$1,\"--\"))","v":12875},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AI7*D8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*D8)-$AH8,\"--\"))","v":218093.89542183574},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AJ7*E8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*E8)-$AH8,\"--\"))","v":237408.52532496073},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AK7*F8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*F8)-$AH8,\"--\"))","v":218291.70926280419},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AL7*G8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*G8)-$AH8,\"--\"))","v":222403.11783626227},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AM7*H8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*H8)-$AH8,\"--\"))","v":226542.44844135171},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AN7*I8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*I8)-$AH8,\"--\"))","v":230709.70107807231},{"$f":"+IF('Performance Table'!$J7+'Performance Table'!$J8=2,(AO7*J8)-$AH8,IF('Performance Table'!$J8=1,($AG$3*J8)-$AH8,\"--\"))","v":204517.54791049912}]
[{"$f":"'Performance Table'!I9","v":2003},{"$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'!$J9=1,'Performance Table'!K9/100+1,\"\")","v":1.2709708925347791},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!L9/100+1,\"\")","v":1.2881567102558298},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!M9/100+1,\"\")","v":1.269527049672279},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!N9/100+1,\"\")","v":1.2174129343990818},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!O9/100+1,\"\")","v":1.1652988191258848},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!P9/100+1,\"\")","v":1.1131847038526876},{"$f":"+IF('Performance Table'!$J9=1,'Performance Table'!R9/100+1,\"\")","v":1.2004647164626989},null,null,2003,{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!D7:D9)-1,\"\")","v":0.23741028029260813},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!E7:E9)-1,\"\")","v":0.35542940929013445},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!F7:F9)-1,\"\")","v":0.23696207579594386},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!G7:G9)-1,\"\")","v":0.20648423525135051},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!H7:H9)-1,\"\")","v":0.17439861425066927},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!I7:I9)-1,\"\")","v":0.1406877512101985},{"$f":"+IF(SUM($C7:$C9)=3,PRODUCT(Calculations!J7:J9)-1,\"\")","v":0.10001802709018515},null,null,null,{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,X8*Calculations!D9,IF('Performance Table'!$J9=1,10000*D9,\"--\"))","v":12374.102802926081},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,Y8*Calculations!E9,IF('Performance Table'!$J9=1,10000*E9,\"--\"))","v":13554.294092901344},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,Z8*Calculations!F9,IF('Performance Table'!$J9=1,10000*F9,\"--\"))","v":12369.620757959439},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AA8*Calculations!G9,IF('Performance Table'!$J9=1,10000*G9,\"--\"))","v":12064.842352513504},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AB8*Calculations!H9,IF('Performance Table'!$J9=1,10000*H9,\"--\"))","v":11743.986142506694},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AC8*Calculations!I9,IF('Performance Table'!$J9=1,10000*I9,\"--\"))","v":11406.877512101984},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AD8*Calculations!J9,IF('Performance Table'!$J9=1,10000*J9,\"--\"))","v":11000.180270901852},null,null,null,{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,AH8*(1+AG$2),IF('Performance Table'!$J9=1,AG$3*AG$1,\"--\"))","v":13261.25},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AI8*D9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*D9)-$AH9,\"--\"))","v":263929.74292067735},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AJ8*E9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*E9)-$AH9,\"--\"))","v":292558.1349692893},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AK8*F9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*F9)-$AH9,\"--\"))","v":263865.97962832672},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AL8*G9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*G9)-$AH9,\"--\"))","v":257495.18230454886},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AM8*H9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*H9)-$AH9,\"--\"))","v":250728.39765059378},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AN8*I9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*I9)-$AH9,\"--\"))","v":243561.260270536},{"$f":"+IF('Performance Table'!$J8+'Performance Table'!$J9=2,(AO8*J9)-$AH9,IF('Performance Table'!$J9=1,($AG$3*J9)-$AH9,\"--\"))","v":232254.85016402378}]
[{"$f":"'Performance Table'!I10","v":2004},{"$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'!$J10=1,'Performance Table'!K10/100+1,\"\")","v":1.1795698485317574},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!L10/100+1,\"\")","v":1.1979351968341925},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!M10/100+1,\"\")","v":1.178044663575935},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!N10/100+1,\"\")","v":1.1446515727279363},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!O10/100+1,\"\")","v":1.1112584818799376},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!P10/100+1,\"\")","v":1.0778653910319389},{"$f":"+IF('Performance Table'!$J10=1,'Performance Table'!R10/100+1,\"\")","v":1.0953874824259766},null,null,2004,{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!D8:D10)-1,\"\")","v":0.49077122373157533},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!E8:E10)-1,\"\")","v":0.57676540382361874},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!F8:F10)-1,\"\")","v":0.48604477601013918},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!G8:G10)-1,\"\")","v":0.39102042303003048},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!H8:H10)-1,\"\")","v":0.29855297488588262},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!I8:I10)-1,\"\")","v":0.20869017929381806},{"$f":"+IF(SUM($C8:$C10)=3,PRODUCT(Calculations!J8:J10)-1,\"\")","v":0.2296752738405321},null,null,null,{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,X9*Calculations!D10,IF('Performance Table'!$J10=1,10000*D10,\"--\"))","v":14596.118568963913},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,Y9*Calculations!E10,IF('Performance Table'!$J10=1,10000*E10,\"--\"))","v":16237.165962128303},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,Z9*Calculations!F10,IF('Performance Table'!$J10=1,10000*F10,\"--\"))","v":14571.965724372229},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AA9*Calculations!G10,IF('Performance Table'!$J10=1,10000*G10,\"--\"))","v":13810.040773519197},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AB9*Calculations!H10,IF('Performance Table'!$J10=1,10000*H10,\"--\"))","v":13050.604211941012},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AC9*Calculations!I10,IF('Performance Table'!$J10=1,10000*I10,\"--\"))","v":12295.078490035236},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AD9*Calculations!J10,IF('Performance Table'!$J10=1,10000*J10,\"--\"))","v":12049.459773175076},null,null,null,{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,AH9*(1+AG$2),IF('Performance Table'!$J10=1,AG$3*AG$1,\"--\"))","v":13659.0875},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AI9*D10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*D10)-$AH10,\"--\"))","v":297664.47937996901},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AJ9*E10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*E10)-$AH10,\"--\"))","v":336806.59949987981},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AK9*F10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*F10)-$AH10,\"--\"))","v":297186.82170038664},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AL9*G10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*G10)-$AH10,\"--\"))","v":281083.17789476848},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AM9*H10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*H10)-$AH10,\"--\"))","v":264964.97103738814},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AN9*I10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*I10)-$AH10,\"--\"))","v":248867.16554173312},{"$f":"+IF('Performance Table'!$J9+'Performance Table'!$J10=2,(AO9*J10)-$AH10,IF('Performance Table'!$J10=1,($AG$3*J10)-$AH10,\"--\"))","v":240749.96810239245}]
[{"$f":"'Performance Table'!I11","v":2005},{"$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'!$J11=1,'Performance Table'!K11/100+1,\"\")","v":1.1248562195286251},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!L11/100+1,\"\")","v":1.1290690030387318},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!M11/100+1,\"\")","v":1.1234355801026665},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!N11/100+1,\"\")","v":1.1047659780577777},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!O11/100+1,\"\")","v":1.086096376012889},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!P11/100+1,\"\")","v":1.0674267739680001},{"$f":"+IF('Performance Table'!$J11=1,'Performance Table'!R11/100+1,\"\")","v":1.0505330852439678},null,null,2005,{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!D9:D11)-1,\"\")","v":0.68638325556422486},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!E9:E11)-1,\"\")","v":0.7422982886235665},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!F9:F11)-1,\"\")","v":0.6801648287552915},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!G9:G11)-1,\"\")","v":0.53950644840505091},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!H9:H11)-1,\"\")","v":0.40643854353674347},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!I9:I11)-1,\"\")","v":0.28076617534538495},{"$f":"+IF(SUM($C9:$C11)=3,PRODUCT(Calculations!J9:J11)-1,\"\")","v":0.38142371793078667},null,null,null,{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,X10*Calculations!D11,IF('Performance Table'!$J11=1,10000*D11,\"--\"))","v":16418.534753276312},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,Y10*Calculations!E11,IF('Performance Table'!$J11=1,10000*E11,\"--\"))","v":18332.880785034635},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,Z10*Calculations!F11,IF('Performance Table'!$J11=1,10000*F11,\"--\"))","v":16370.664766796288},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AA10*Calculations!G11,IF('Performance Table'!$J11=1,10000*G11,\"--\"))","v":15256.863202174723},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AB10*Calculations!H11,IF('Performance Table'!$J11=1,10000*H11,\"--\"))","v":14174.213939367679},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AC10*Calculations!I11,IF('Performance Table'!$J11=1,10000*I11,\"--\"))","v":13124.095968301661},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AD10*Calculations!J11,IF('Performance Table'!$J11=1,10000*J11,\"--\"))","v":12658.356151036694},null,null,null,{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,AH10*(1+AG$2),IF('Performance Table'!$J11=1,AG$3*AG$1,\"--\"))","v":14068.860124999999},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AI10*D11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*D11)-$AH11,\"--\"))","v":320760.88083830831},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AJ10*E11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*E11)-$AH11,\"--\"))","v":366209.03138919472},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AK10*F11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*F11)-$AH11,\"--\"))","v":319801.38931084157},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AL10*G11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*G11)-$AH11,\"--\"))","v":296462.27181750222},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AM10*H11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*H11)-$AH11,\"--\"))","v":273708.63468906732},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AN10*I11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*I11)-$AH11,\"--\"))","v":251578.61553577241},{"$f":"+IF('Performance Table'!$J10+'Performance Table'!$J11=2,(AO10*J11)-$AH11,IF('Performance Table'!$J11=1,($AG$3*J11)-$AH11,\"--\"))","v":238846.94663799318}]
[{"$f":"'Performance Table'!I12","v":2006},{"$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'!$J12=1,'Performance Table'!K12/100+1,\"\")","v":1.1526140351165619},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!L12/100+1,\"\")","v":1.1597673833335218},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!M12/100+1,\"\")","v":1.1496486632972962},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!N12/100+1,\"\")","v":1.1294847571890374},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!O12/100+1,\"\")","v":1.1093208510807786},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!P12/100+1,\"\")","v":1.0891569449725198},{"$f":"+IF('Performance Table'!$J12=1,'Performance Table'!R12/100+1,\"\")","v":1.1211052628329436},null,null,2006,{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!D10:D12)-1,\"\")","v":0.52934187585707915},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!E10:E12)-1,\"\")","v":0.56864511211692603},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!F10:F12)-1,\"\")","v":0.52151090439253145},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!G10:G12)-1,\"\")","v":0.42831492744574495},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!H10:H12)-1,\"\")","v":0.33887684128893514},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!I10:I12)-1,\"\")","v":0.25312122052650676},{"$f":"+IF(SUM($C10:$C12)=3,PRODUCT(Calculations!J10:J12)-1,\"\")","v":0.29010155745179644},null,null,null,{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,X11*Calculations!D12,IF('Performance Table'!$J12=1,10000*D12,\"--\"))","v":18924.233592675315},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,Y11*Calculations!E12,IF('Performance Table'!$J12=1,10000*E12,\"--\"))","v":21261.877177025021},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,Z11*Calculations!F12,IF('Performance Table'!$J12=1,10000*F12,\"--\"))","v":18820.512866435496},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AA11*Calculations!G12,IF('Performance Table'!$J12=1,10000*G12,\"--\"))","v":17232.394429374679},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AB11*Calculations!H12,IF('Performance Table'!$J12=1,10000*H12,\"--\"))","v":15723.751070620388},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AC11*Calculations!I12,IF('Performance Table'!$J12=1,10000*I12,\"--\"))","v":14294.200270361602},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AD11*Calculations!J12,IF('Performance Table'!$J12=1,10000*J12,\"--\"))","v":14191.349699741002},null,null,null,{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,AH11*(1+AG$2),IF('Performance Table'!$J12=1,AG$3*AG$1,\"--\"))","v":14490.925928749999},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AI11*D12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*D12)-$AH12,\"--\"))","v":355222.56724183523},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AJ11*E12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*E12)-$AH12,\"--\"))","v":410226.36415859987},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AK11*F12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*F12)-$AH12,\"--\"))","v":353168.31381307723},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AL11*G12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*G12)-$AH12,\"--\"))","v":320358.69117075187},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AM11*H12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*H12)-$AH12,\"--\"))","v":289139.76965268404},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AN11*I12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*I12)-$AH12,\"--\"))","v":259517.67038860798},{"$f":"+IF('Performance Table'!$J11+'Performance Table'!$J12=2,(AO11*J12)-$AH12,IF('Performance Table'!$J12=1,($AG$3*J12)-$AH12,\"--\"))","v":253281.6429586834}]
[{"$f":"'Performance Table'!I13","v":2007},{"$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'!$J13=1,'Performance Table'!K13/100+1,\"\")","v":1.1231907533282597},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!L13/100+1,\"\")","v":1.1377853216553531},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!M13/100+1,\"\")","v":1.1158495874615282},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!N13/100+1,\"\")","v":1.1029645717418108},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!O13/100+1,\"\")","v":1.0900795560220935},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!P13/100+1,\"\")","v":1.0771945403023762},{"$f":"+IF('Performance Table'!$J13=1,'Performance Table'!R13/100+1,\"\")","v":1.0549955035770613},null,null,2007,{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!D11:D13)-1,\"\")","v":0.45624496572075612},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!E11:E13)-1,\"\")","v":0.48988141275899744},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!F11:F13)-1,\"\")","v":0.44118246742109757},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!G11:G13)-1,\"\")","v":0.37629720676326039},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!H11:H13)-1,\"\")","v":0.31335984968274055},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!I11:I13)-1,\"\")","v":0.2523412926319708},{"$f":"+IF(SUM($C11:$C13)=3,PRODUCT(Calculations!J11:J13)-1,\"\")","v":0.24252957433387978},null,null,null,{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,X12*Calculations!D13,IF('Performance Table'!$J13=1,10000*D13,\"--\"))","v":21255.524185116945},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,Y12*Calculations!E13,IF('Performance Table'!$J13=1,10000*E13,\"--\"))","v":24191.451762858022},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,Z12*Calculations!F13,IF('Performance Table'!$J13=1,10000*F13,\"--\"))","v":21000.86151782643},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AA12*Calculations!G13,IF('Performance Table'!$J13=1,10000*G13,\"--\"))","v":19006.720541881208},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AB12*Calculations!H13,IF('Performance Table'!$J13=1,10000*H13,\"--\"))","v":17140.139586063789},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AC12*Calculations!I13,IF('Performance Table'!$J13=1,10000*I13,\"--\"))","v":15397.634489222266},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AD12*Calculations!J13,IF('Performance Table'!$J13=1,10000*J13,\"--\"))","v":14971.810122916437},null,null,null,{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,AH12*(1+AG$2),IF('Performance Table'!$J13=1,AG$3*AG$1,\"--\"))","v":14925.6537066125},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AI12*D13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*D13)-$AH13,\"--\"))","v":384057.0491929428},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AJ12*E13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*E13)-$AH13,\"--\"))","v":451823.88198908611},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AK12*F13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*F13)-$AH13,\"--\"))","v":379157.06356619328},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AL12*G13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*G13)-$AH13,\"--\"))","v":338418.63290430291},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AM12*H13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*H13)-$AH13,\"--\"))","v":300259.69802471576},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AN12*I13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*I13)-$AH13,\"--\"))","v":264625.36394798767},{"$f":"+IF('Performance Table'!$J12+'Performance Table'!$J13=2,(AO12*J13)-$AH13,IF('Performance Table'!$J13=1,($AG$3*J13)-$AH13,\"--\"))","v":252285.34075340911}]
[{"$f":"'Performance Table'!I14","v":2008},{"$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'!$J14=1,'Performance Table'!K14/100+1,\"\")","v":0.74511213267682175},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!L14/100+1,\"\")","v":0.71857105656411457},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!M14/100+1,\"\")","v":0.74835953619076179},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!N14/100+1,\"\")","v":0.80423388793824424},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!O14/100+1,\"\")","v":0.86010823968572669},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!P14/100+1,\"\")","v":0.91598259143320915},{"$f":"+IF('Performance Table'!$J14=1,'Performance Table'!R14/100+1,\"\")","v":0.82870135262328837},null,null,2008,{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!D12:D14)-1,\"\")","v":-3.53737897606341E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!E12:E14)-1,\"\")","v":-5.1797845800268694E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!F12:F14)-1,\"\")","v":-3.9978204369361059E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!G12:G14)-1,\"\")","v":1.8998371941856274E-3},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!H12:H14)-1,\"\")","v":4.0084152137090934E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!I12:I14)-1,\"\")","v":7.4661841504676918E-2},{"$f":"+IF(SUM($C12:$C14)=3,PRODUCT(Calculations!J12:J14)-1,\"\")","v":-1.9844350084606388E-2},null,null,null,{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,X13*Calculations!D14,IF('Performance Table'!$J14=1,10000*D14,\"--\"))","v":15837.74895673625},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,Y13*Calculations!E14,IF('Performance Table'!$J14=1,10000*E14,\"--\"))","v":17383.2770530567},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,Z13*Calculations!F14,IF('Performance Table'!$J14=1,10000*F14,\"--\"))","v":15716.194985087004},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AA13*Calculations!G14,IF('Performance Table'!$J14=1,10000*G14,\"--\"))","v":15285.848758352817},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AB13*Calculations!H14,IF('Performance Table'!$J14=1,10000*H14,\"--\"))","v":14742.375287336967},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AC13*Calculations!I14,IF('Performance Table'!$J14=1,10000*I14,\"--\"))","v":14103.965141379169},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AD13*Calculations!J14,IF('Performance Table'!$J14=1,10000*J14,\"--\"))","v":12407.159300079893},null,null,null,{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,AH13*(1+AG$2),IF('Performance Table'!$J14=1,AG$3*AG$1,\"--\"))","v":15373.423317810875},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AI13*D14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*D14)-$AH14,\"--\"))","v":270792.14367590979},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AJ13*E14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*E14)-$AH14,\"--\"))","v":309294.14094398654},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AK13*F14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*F14)-$AH14,\"--\"))","v":268372.38091603672},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AL13*G14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*G14)-$AH14,\"--\"))","v":256794.30957356212},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AM13*H14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*H14)-$AH14,\"--\"))","v":242882.41699879526},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AN13*I14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*I14)-$AH14,\"--\"))","v":227018.80331022298},{"$f":"+IF('Performance Table'!$J13+'Performance Table'!$J14=2,(AO13*J14)-$AH14,IF('Performance Table'!$J14=1,($AG$3*J14)-$AH14,\"--\"))","v":193695.77981156646}]
[{"$f":"'Performance Table'!I15","v":2009},{"$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'!$J15=1,'Performance Table'!K15/100+1,\"\")","v":1.2564373833514355},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!L15/100+1,\"\")","v":1.3235530419600781},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!M15/100+1,\"\")","v":1.2564405985167941},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!N15/100+1,\"\")","v":1.2062150301903751},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!O15/100+1,\"\")","v":1.1559894618639561},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!P15/100+1,\"\")","v":1.1057638935375369},{"$f":"+IF('Performance Table'!$J15=1,'Performance Table'!R15/100+1,\"\")","v":1.1594428517376201},null,null,2009,{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!D13:D15)-1,\"\")","v":5.1516287828990315E-2},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!E13:E15)-1,\"\")","v":8.2109967584116816E-2},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!F13:F15)-1,\"\")","v":4.9199114477119554E-2},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!G13:G15)-1,\"\")","v":6.9962772562368825E-2},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!H13:H15)-1,\"\")","v":8.3840007289859964E-2},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!I13:I15)-1,\"\")","v":9.1047775606309056E-2},{"$f":"+IF(SUM($C13:$C15)=3,PRODUCT(Calculations!J13:J15)-1,\"\")","v":1.3673291491795414E-2},null,null,null,{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,X14*Calculations!D15,IF('Performance Table'!$J15=1,10000*D15,\"--\"))","v":19899.139857378621},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,Y14*Calculations!E15,IF('Performance Table'!$J15=1,10000*E15,\"--\"))","v":23007.689222808014},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,Z14*Calculations!F15,IF('Performance Table'!$J15=1,10000*F15,\"--\"))","v":19746.465433469355},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AA14*Calculations!G15,IF('Performance Table'!$J15=1,10000*G15,\"--\"))","v":18438.02052154205},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AB14*Calculations!H15,IF('Performance Table'!$J15=1,10000*H15,\"--\"))","v":17042.030475005147},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AC14*Calculations!I15,IF('Performance Table'!$J15=1,10000*I15,\"--\"))","v":15595.655409049126},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AD14*Calculations!J15,IF('Performance Table'!$J15=1,10000*J15,\"--\"))","v":14385.392160847565},null,null,null,{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,AH14*(1+AG$2),IF('Performance Table'!$J15=1,AG$3*AG$1,\"--\"))","v":15834.626017345201},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AI14*D15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*D15)-$AH15,\"--\"))","v":324398.74641494092},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AJ14*E15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*E15)-$AH15,\"--\"))","v":393532.57508949732},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AK14*F15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*F15)-$AH15,\"--\"))","v":321359.32888617704},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AL14*G15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*G15)-$AH15,\"--\"))","v":293914.52985764557},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AM14*H15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*H15)-$AH15,\"--\"))","v":264934.88850530918},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AN14*I15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*I15)-$AH15,\"--\"))","v":235194.56983719923},{"$f":"+IF('Performance Table'!$J14+'Performance Table'!$J15=2,(AO14*J15)-$AH15,IF('Performance Table'!$J15=1,($AG$3*J15)-$AH15,\"--\"))","v":208744.56129691956}]
[{"$f":"'Performance Table'!I16","v":2010},{"$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'!$J16=1,'Performance Table'!K16/100+1,\"\")","v":1.1441247269927675},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!L16/100+1,\"\")","v":1.1451764055968443},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!M16/100+1,\"\")","v":1.1440942719757998},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!N16/100+1,\"\")","v":1.1153974504948152},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!O16/100+1,\"\")","v":1.0867006290138304},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!P16/100+1,\"\")","v":1.0580038075328457},{"$f":"+IF('Performance Table'!$J16=1,'Performance Table'!R16/100+1,\"\")","v":1.101932792218965},null,null,2010,{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!D14:D16)-1,\"\")","v":7.1114396353286313E-2},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!E14:E16)-1,\"\")","v":8.9139382933492772E-2},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!F14:F16)-1,\"\")","v":7.5756724314548496E-2},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!G14:G16)-1,\"\")","v":8.2023647192719373E-2},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!H14:H16)-1,\"\")","v":8.048042105320774E-2},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!I14:I16)-1,\"\")","v":7.1610240864837138E-2},{"$f":"+IF(SUM($C14:$C16)=3,PRODUCT(Calculations!J14:J16)-1,\"\")","v":5.8772133818627781E-2},null,null,null,{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,X15*Calculations!D16,IF('Performance Table'!$J16=1,10000*D16,\"--\"))","v":22767.097956714213},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,Y15*Calculations!E16,IF('Performance Table'!$J16=1,10000*E16,\"--\"))","v":26347.862845264535},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,Z15*Calculations!F16,IF('Performance Table'!$J16=1,10000*F16,\"--\"))","v":22591.817994200417},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AA15*Calculations!G16,IF('Performance Table'!$J16=1,10000*G16,\"--\"))","v":20565.721081899086},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AB15*Calculations!H16,IF('Performance Table'!$J16=1,10000*H16,\"--\"))","v":18519.585236860959},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AC15*Calculations!I16,IF('Performance Table'!$J16=1,10000*I16,\"--\"))","v":16500.262803744197},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AD15*Calculations!J16,IF('Performance Table'!$J16=1,10000*J16,\"--\"))","v":15851.735350967567},null,null,null,{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,AH15*(1+AG$2),IF('Performance Table'!$J16=1,AG$3*AG$1,\"--\"))","v":16309.664797865558},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AI15*D16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*D16)-$AH16,\"--\"))","v":354842.96238092473},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AJ15*E16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*E16)-$AH16,\"--\"))","v":434354.5550283952},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AK15*F16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*F16)-$AH16,\"--\"))","v":351355.70262679679},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AL15*G16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*G16)-$AH16,\"--\"))","v":311521.85246873455},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AM15*H16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*H16)-$AH16,\"--\"))","v":271595.24518856296},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AN15*I16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*I16)-$AH16,\"--\"))","v":232527.08560094103},{"$f":"+IF('Performance Table'!$J15+'Performance Table'!$J16=2,(AO15*J16)-$AH16,IF('Performance Table'!$J16=1,($AG$3*J16)-$AH16,\"--\"))","v":213712.81249257192}]
[{"$f":"'Performance Table'!I17","v":2011},{"$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'!$J17=1,'Performance Table'!K17/100+1,\"\")","v":0.99231177017300298},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!L17/100+1,\"\")","v":0.93688154875512519},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!M17/100+1,\"\")","v":0.99002528650239341},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!N17/100+1,\"\")","v":0.99210964716285743},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!O17/100+1,\"\")","v":0.99419400782332146},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!P17/100+1,\"\")","v":0.99627836848378548},{"$f":"+IF('Performance Table'!$J17=1,'Performance Table'!R17/100+1,\"\")","v":1.0033790230060491},null,null,2011,{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!D15:D17)-1,\"\")","v":0.42646908578003373},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!E15:E17)-1,\"\")","v":0.42003297039544352},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!F15:F17)-1,\"\")","v":0.42314797592811715},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!G15:G17)-1,\"\")","v":0.33479341636579751},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!H15:H17)-1,\"\")","v":0.24892090392486055},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!I15:I17)-1,\"\")","v":0.16554846391661404},{"$f":"+IF(SUM($C15:$C17)=3,PRODUCT(Calculations!J15:J17)-1,\"\")","v":0.28194523377336433},null,null,null,{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,X16*Calculations!D17,IF('Performance Table'!$J17=1,10000*D17,\"--\"))","v":22592.059275129239},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,Y16*Calculations!E17,IF('Performance Table'!$J17=1,10000*E17,\"--\"))","v":24684.826548859059},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,Z16*Calculations!F17,IF('Performance Table'!$J17=1,10000*F17,\"--\"))","v":22366.471082318196},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AA16*Calculations!G17,IF('Performance Table'!$J17=1,10000*G17,\"--\"))","v":20403.450286212639},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AB16*Calculations!H17,IF('Performance Table'!$J17=1,10000*H17,\"--\"))","v":18412.060669860413},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AC16*Calculations!I17,IF('Performance Table'!$J17=1,10000*I17,\"--\"))","v":16438.854905667962},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AD16*Calculations!J17,IF('Performance Table'!$J17=1,10000*J17,\"--\"))","v":15905.298729404289},null,null,null,{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,AH16*(1+AG$2),IF('Performance Table'!$J17=1,AG$3*AG$1,\"--\"))","v":16798.954741801525},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AI16*D17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*D17)-$AH17,\"--\"))","v":335315.89339184616},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AJ16*E17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*E17)-$AH17,\"--\"))","v":390139.81348204461},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AK16*F17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*F17)-$AH17,\"--\"))","v":331052.0754155427},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AL16*G17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*G17)-$AH17,\"--\"))","v":292264.88039447443},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AM16*H17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*H17)-$AH17,\"--\"))","v":253219.41057797355},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AN16*I17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*I17)-$AH17,\"--\"))","v":214862.75072899356},{"$f":"+IF('Performance Table'!$J16+'Performance Table'!$J17=2,(AO16*J17)-$AH17,IF('Performance Table'!$J17=1,($AG$3*J17)-$AH17,\"--\"))","v":197635.99826087026}]
[{"$f":"'Performance Table'!I18","v":2012},{"$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'!$J18=1,'Performance Table'!K18/100+1,\"\")","v":1.107709912728688},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!L18/100+1,\"\")","v":1.1241957053841449},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!M18/100+1,\"\")","v":1.1063903980135572},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!N18/100+1,\"\")","v":1.0851889318310677},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!O18/100+1,\"\")","v":1.0639874656485782},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!P18/100+1,\"\")","v":1.0427859994660886},{"$f":"+IF('Performance Table'!$J18=1,'Performance Table'!R18/100+1,\"\")","v":1.0953231045942258},null,null,2012,{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!D16:D18)-1,\"\")","v":0.25761455959290092},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!E16:E18)-1,\"\")","v":0.20614355164664411},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!F16:F18)-1,\"\")","v":0.25318877579889931},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!G16:G18)-1,\"\")","v":0.20086635091300953},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!H16:H18)-1,\"\")","v":0.14952275189419439},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!I16:I18)-1,\"\")","v":9.9165587676327549E-2},{"$f":"+IF(SUM($C16:$C18)=3,PRODUCT(Calculations!J16:J18)-1,\"\")","v":0.21105083469363373},null,null,null,{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,X17*Calculations!D18,IF('Performance Table'!$J18=1,10000*D18,\"--\"))","v":25025.448008014755},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,Y17*Calculations!E18,IF('Performance Table'!$J18=1,10000*E18,\"--\"))","v":27750.575994379877},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,Z17*Calculations!F18,IF('Performance Table'!$J18=1,10000*F18,\"--\"))","v":24746.048842924745},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AA17*Calculations!G18,IF('Performance Table'!$J18=1,10000*G18,\"--\"))","v":22141.598421763385},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AB17*Calculations!H18,IF('Performance Table'!$J18=1,10000*H18,\"--\"))","v":19590.201769492644},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AC17*Calculations!I18,IF('Performance Table'!$J18=1,10000*I18,\"--\"))","v":17142.207742884981},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AD17*Calculations!J18,IF('Performance Table'!$J18=1,10000*J18,\"--\"))","v":17421.441183789699},null,null,null,{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,AH17*(1+AG$2),IF('Performance Table'!$J18=1,AG$3*AG$1,\"--\"))","v":17302.923384055572},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AI17*D18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*D18)-$AH18,\"--\"))","v":354129.81562156841},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AJ17*E18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*E18)-$AH18,\"--\"))","v":421290.57943183032},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AK17*F18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*F18)-$AH18,\"--\"))","v":348969.91409816087},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AL17*G18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*G18)-$AH18,\"--\"))","v":299859.68998295889},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AM17*H18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*H18)-$AH18,\"--\"))","v":252119.35552982925},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AN17*I18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*I18)-$AH18,\"--\"))","v":206752.94488291102},{"$f":"+IF('Performance Table'!$J17+'Performance Table'!$J18=2,(AO17*J18)-$AH18,IF('Performance Table'!$J18=1,($AG$3*J18)-$AH18,\"--\"))","v":199172.35181061982}]
[{"$f":"'Performance Table'!I19","v":2013},{"$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'!$J19=1,'Performance Table'!K19/100+1,\"\")","v":1.104631899578151},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!L19/100+1,\"\")","v":1.113297505666879},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!M19/100+1,\"\")","v":1.096492016021275},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!N19/100+1,\"\")","v":1.0772322155669274},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!O19/100+1,\"\")","v":1.0579724151125798},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!P19/100+1,\"\")","v":1.0387126146582324},{"$f":"+IF('Performance Table'!$J19=1,'Performance Table'!R19/100+1,\"\")","v":1.1512224769351691},null,null,2013,{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!D17:D19)-1,\"\")","v":0.21420429707138711},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!E17:E19)-1,\"\")","v":0.17256747603401679},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!F17:F19)-1,\"\")","v":0.20104743192004593},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!G17:G19)-1,\"\")","v":0.15977665111204753},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!H17:H19)-1,\"\")","v":0.11913376101752648},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!I17:I19)-1,\"\")","v":7.9123868353551341E-2},{"$f":"+IF(SUM($C17:$C19)=3,PRODUCT(Calculations!J17:J19)-1,\"\")","v":0.26522139231642883},null,null,null,{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,X18*Calculations!D19,IF('Performance Table'!$J19=1,10000*D19,\"--\"))","v":27643.908170887593},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,Y18*Calculations!E19,IF('Performance Table'!$J19=1,10000*E19,\"--\"))","v":30894.647035362286},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,Z18*Calculations!F19,IF('Performance Table'!$J19=1,10000*F19,\"--\"))","v":27133.844984339492},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AA18*Calculations!G19,IF('Performance Table'!$J19=1,10000*G19,\"--\"))","v":23851.643124069353},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AB18*Calculations!H19,IF('Performance Table'!$J19=1,10000*H19,\"--\"))","v":20725.893078612866},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AC18*Calculations!I19,IF('Performance Table'!$J19=1,10000*I19,\"--\"))","v":17805.827425626656},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AD18*Calculations!J19,IF('Performance Table'!$J19=1,10000*J19,\"--\"))","v":20055.95467138274},null,null,null,{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,AH18*(1+AG$2),IF('Performance Table'!$J19=1,AG$3*AG$1,\"--\"))","v":17822.01108557724},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AI18*D19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*D19)-$AH19,\"--\"))","v":373361.07984173624},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AJ18*E19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*E19)-$AH19,\"--\"))","v":451199.74015683361},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AK18*F19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*F19)-$AH19,\"--\"))","v":364820.71355468628},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AL18*G19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*G19)-$AH19,\"--\"))","v":305196.50711397757},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AM18*H19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*H19)-$AH19,\"--\"))","v":248913.31238094333},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AN18*I19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*I19)-$AH19,\"--\"))","v":196934.88088204066},{"$f":"+IF('Performance Table'!$J18+'Performance Table'!$J19=2,(AO18*J19)-$AH19,IF('Performance Table'!$J19=1,($AG$3*J19)-$AH19,\"--\"))","v":211469.6771028474}]
[{"$f":"'Performance Table'!I20","v":2014},{"$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'!$J20=1,'Performance Table'!K20/100+1,\"\")","v":1.0149460531931618},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!L20/100+1,\"\")","v":1.0005320879817952},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!M20/100+1,\"\")","v":1.0249557045069553},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!N20/100+1,\"\")","v":1.0199837644503869},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!O20/100+1,\"\")","v":1.0150118243938182},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!P20/100+1,\"\")","v":1.0100398843372498},{"$f":"+IF('Performance Table'!$J20=1,'Performance Table'!R20/100+1,\"\")","v":1.0453284471940518},null,null,2014,{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!D18:D20)-1,\"\")","v":0.24189987071092522},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!E18:E20)-1,\"\")","v":0.25223021699459047},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!F18:F20)-1,\"\")","v":0.24342320697573827},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!G18:G20)-1,\"\")","v":0.19236150752674241},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!H18:H20)-1,\"\")","v":0.14256773987012616},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!I18:I20)-1,\"\")","v":9.4029722672961613E-2},{"$f":"+IF(SUM($C18:$C20)=3,PRODUCT(Calculations!J18:J20)-1,\"\")","v":0.31811796246696655},null,null,null,{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,X19*Calculations!D20,IF('Performance Table'!$J20=1,10000*D20,\"--\"))","v":28057.07549287656},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,Y19*Calculations!E20,IF('Performance Table'!$J20=1,10000*E20,\"--\"))","v":30911.085705751608},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,Z19*Calculations!F20,IF('Performance Table'!$J20=1,10000*F20,\"--\"))","v":27810.989201906199},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AA19*Calculations!G20,IF('Performance Table'!$J20=1,10000*G20,\"--\"))","v":24328.288742015444},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AB19*Calculations!H20,IF('Performance Table'!$J20=1,10000*H20,\"--\"))","v":21037.026545914054},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AC19*Calculations!I20,IF('Performance Table'!$J20=1,10000*I20,\"--\"))","v":17984.595873508977},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AD19*Calculations!J20,IF('Performance Table'!$J20=1,10000*J20,\"--\"))","v":20965.059953630811},null,null,null,{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,AH19*(1+AG$2),IF('Performance Table'!$J20=1,AG$3*AG$1,\"--\"))","v":18356.671418144557},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AI19*D20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*D20)-$AH20,\"--\"))","v":360584.68298316258},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AJ19*E20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*E20)-$AH20,\"--\"))","v":433083.14669781562},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AK19*F20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*F20)-$AH20,\"--\"))","v":355568.40006202908},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AL19*G20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*G20)-$AH20,\"--\"))","v":292938.81080507959},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AM19*H20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*H20)-$AH20,\"--\"))","v":234293.28389754513},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AN19*I20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*I20)-$AH20,\"--\"))","v":180555.41288992186},{"$f":"+IF('Performance Table'!$J19+'Performance Table'!$J20=2,(AO19*J20)-$AH20,IF('Performance Table'!$J20=1,($AG$3*J20)-$AH20,\"--\"))","v":202698.59777640243}]
[{"$f":"'Performance Table'!I21","v":2015},{"$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'!$J21=1,'Performance Table'!K21/100+1,\"\")","v":0.93942174729689876},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!L21/100+1,\"\")","v":0.93044182743759918},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!M21/100+1,\"\")","v":0.94927629310250927},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!N21/100+1,\"\")","v":0.95951885401093362},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!O21/100+1,\"\")","v":0.96976141491935786},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!P21/100+1,\"\")","v":0.9800039758277822},{"$f":"+IF('Performance Table'!$J21=1,'Performance Table'!R21/100+1,\"\")","v":0.99667981095057034},null,null,2015,{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!D19:D21)-1,\"\")","v":5.3224976236899257E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!E19:E21)-1,\"\")","v":3.6409733548036227E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!F19:F21)-1,\"\")","v":6.6849617273250672E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!G19:G21)-1,\"\")","v":5.4280331940310678E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!H19:H21)-1,\"\")","v":4.138267021994313E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!I19:I21)-1,\"\")","v":2.8162516990270392E-2},{"$f":"+IF(SUM($C19:$C21)=3,PRODUCT(Calculations!J19:J21)-1,\"\")","v":0.19941007008047817},null,null,null,{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,X20*Calculations!D21,IF('Performance Table'!$J21=1,10000*D21,\"--\"))","v":26357.426883559096},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,Y20*Calculations!E21,IF('Performance Table'!$J21=1,10000*E21,\"--\"))","v":28760.967072139774},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,Z20*Calculations!F21,IF('Performance Table'!$J21=1,10000*F21,\"--\"))","v":26400.31273709943},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AA20*Calculations!G21,IF('Performance Table'!$J21=1,10000*G21,\"--\"))","v":23343.451733785758},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AB20*Calculations!H21,IF('Performance Table'!$J21=1,10000*H21,\"--\"))","v":20400.896628861705},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AC20*Calculations!I21,IF('Performance Table'!$J21=1,10000*I21,\"--\"))","v":17624.975459694724},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AD20*Calculations!J21,IF('Performance Table'!$J21=1,10000*J21,\"--\"))","v":20895.451991152131},null,null,null,{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,AH20*(1+AG$2),IF('Performance Table'!$J21=1,AG$3*AG$1,\"--\"))","v":18907.371560688895},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AI20*D21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*D21)-$AH21,\"--\"))","v":319833.72137585201},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AJ20*E21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*E21)-$AH21,\"--\"))","v":384051.30288525252},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AK20*F21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*F21)-$AH21,\"--\"))","v":318625.28119458409},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AL20*G21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*G21)-$AH21,\"--\"))","v":262172.94047832675},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AM20*H21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*H21)-$AH21,\"--\"))","v":208301.21493789728},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AN20*I21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*I21)-$AH21,\"--\"))","v":158037.65092866134},{"$f":"+IF('Performance Table'!$J20+'Performance Table'!$J21=2,(AO20*J21)-$AH21,IF('Performance Table'!$J21=1,($AG$3*J21)-$AH21,\"--\"))","v":183118.2285510416}]
[{"$f":"'Performance Table'!I22","v":2016},{"$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'!$J22=1,'Performance Table'!K22/100+1,\"\")","v":1.1150675981352474},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!L22/100+1,\"\")","v":1.0918679556842552},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!M22/100+1,\"\")","v":1.1014274419270467},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!N22/100+1,\"\")","v":1.0818075304666295},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!O22/100+1,\"\")","v":1.0621876190062121},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!P22/100+1,\"\")","v":1.0425677075457949},{"$f":"+IF('Performance Table'!$J22=1,'Performance Table'!R22/100+1,\"\")","v":1.0659592157180731},null,null,2016,{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!D20:D22)-1,\"\")","v":6.3175022373544776E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!E20:E22)-1,\"\")","v":1.6460174625561486E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!F20:F22)-1,\"\")","v":7.165161962412836E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!G20:G22)-1,\"\")","v":5.8758163592096846E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!H20:H22)-1,\"\")","v":4.5531776778458877E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!I20:I22)-1,\"\")","v":3.1978454094116593E-2},{"$f":"+IF(SUM($C20:$C22)=3,PRODUCT(Calculations!J20:J22)-1,\"\")","v":0.11057787981266576},null,null,null,{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,X21*Calculations!D22,IF('Performance Table'!$J22=1,10000*D22,\"--\"))","v":29390.312688075639},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,Y21*Calculations!E22,IF('Performance Table'!$J22=1,10000*E22,\"--\"))","v":31403.178320559433},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,Z21*Calculations!F22,IF('Performance Table'!$J22=1,10000*F22,\"--\"))","v":29078.028924097453},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AA21*Calculations!G22,IF('Performance Table'!$J22=1,10000*G22,\"--\"))","v":25253.12187269373},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AB21*Calculations!H22,IF('Performance Table'!$J22=1,10000*H22,\"--\"))","v":21669.579815802474},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AC21*Calculations!I22,IF('Performance Table'!$J22=1,10000*I22,\"--\"))","v":18375.230260564822},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AD21*Calculations!J22,IF('Performance Table'!$J22=1,10000*J22,\"--\"))","v":22273.699616563175},null,null,null,{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,AH21*(1+AG$2),IF('Performance Table'!$J22=1,AG$3*AG$1,\"--\"))","v":19474.592707509561},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AI21*D22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*D22)-$AH22,\"--\"))","v":337161.62678971962},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AJ21*E22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*E22)-$AH22,\"--\"))","v":399858.71825168579},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AK21*F22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*F22)-$AH22,\"--\"))","v":331468.03569192713},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AL21*G22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*G22)-$AH22,\"--\"))","v":264146.0685865237},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AM21*H22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*H22)-$AH22,\"--\"))","v":201780.37882347679},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AN21*I22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*I22)-$AH22,\"--\"))","v":145290.35872710746},{"$f":"+IF('Performance Table'!$J21+'Performance Table'!$J22=2,(AO21*J22)-$AH22,IF('Performance Table'!$J22=1,($AG$3*J22)-$AH22,\"--\"))","v":175721.9705824416}]
[{"$f":"'Performance Table'!I23","v":2017},{"$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'!$J23=1,'Performance Table'!K23/100+1,\"\")","v":1.1199178527809777},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!L23/100+1,\"\")","v":1.1366546001603468},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!M23/100+1,\"\")","v":1.119685671167757},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!N23/100+1,\"\")","v":1.0973696856556159},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!O23/100+1,\"\")","v":1.0750537001434748},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!P23/100+1,\"\")","v":1.0527377146313339},{"$f":"+IF('Performance Table'!$J23=1,'Performance Table'!R23/100+1,\"\")","v":1.1156720858117668},null,null,2017,{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!D21:D23)-1,\"\")","v":0.17313495080939378},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!E21:E23)-1,\"\")","v":0.15474970492796025},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!F21:F23)-1,\"\")","v":0.17069738497046782},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!G21:G23)-1,\"\")","v":0.1390858890704334},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!H21:H23)-1,\"\")","v":0.10737902577099212},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!I21:I23)-1,\"\")","v":7.5603702545542273E-2},{"$f":"+IF(SUM($C21:$C23)=3,PRODUCT(Calculations!J21:J23)-1,\"\")","v":0.1853123704352746},null,null,null,{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,X22*Calculations!D23,IF('Performance Table'!$J23=1,10000*D23,\"--\"))","v":32914.73587819119},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,Y22*Calculations!E23,IF('Performance Table'!$J23=1,10000*E23,\"--\"))","v":35694.567097719555},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,Z22*Calculations!F23,IF('Performance Table'!$J23=1,10000*F23,\"--\"))","v":32558.252332113505},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AA22*Calculations!G23,IF('Performance Table'!$J23=1,10000*G23,\"--\"))","v":27712.010411260875},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AB22*Calculations!H23,IF('Performance Table'!$J23=1,10000*H23,\"--\"))","v":23295.961961532805},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AC22*Calculations!I23,IF('Performance Table'!$J23=1,10000*I23,\"--\"))","v":19344.297910331541},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AD22*Calculations!J23,IF('Performance Table'!$J23=1,10000*J23,\"--\"))","v":24850.144909955787},null,null,null,{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,AH22*(1+AG$2),IF('Performance Table'!$J23=1,AG$3*AG$1,\"--\"))","v":20058.830488734849},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AI22*D23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*D23)-$AH23,\"--\"))","v":357534.4946257493},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AJ22*E23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*E23)-$AH23,\"--\"))","v":434442.42102626385},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AK22*F23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*F23)-$AH23,\"--\"))","v":351081.17952563858},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AL22*G23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*G23)-$AH23,\"--\"))","v":269807.0577632254},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AM22*H23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*H23)-$AH23,\"--\"))","v":196865.9123817959},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AN22*I23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*I23)-$AH23,\"--\"))","v":132893.80971560694},{"$f":"+IF('Performance Table'!$J22+'Performance Table'!$J23=2,(AO22*J23)-$AH23,IF('Performance Table'!$J23=1,($AG$3*J23)-$AH23,\"--\"))","v":175989.26695393168}]
[{"$f":"'Performance Table'!I24","v":2018},{"$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'!$J24=1,'Performance Table'!K24/100+1,\"\")","v":0.92464964574232922},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!L24/100+1,\"\")","v":0.92364929670738127},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!M24/100+1,\"\")","v":0.94114331759044667},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!N24/100+1,\"\")","v":0.95647448092135534},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!O24/100+1,\"\")","v":0.97180564425226412},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!P24/100+1,\"\")","v":0.9871368075831729},{"$f":"+IF('Performance Table'!$J24=1,'Performance Table'!R24/100+1,\"\")","v":0.95793697033133429},null,null,2018,{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!D22:D24)-1,\"\")","v":0.15468778511364967},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!E22:E24)-1,\"\")","v":0.14631965306965711},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!F22:F24)-1,\"\")","v":0.16066737238805917},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!G22:G24)-1,\"\")","v":0.13547178350814204},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!H22:H24)-1,\"\")","v":0.10971334909248087},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!I22:I24)-1,\"\")","v":8.3432344505134592E-2},{"$f":"+IF(SUM($C22:$C24)=3,PRODUCT(Calculations!J22:J24)-1,\"\")","v":0.13923702332055288},null,null,null,{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,X23*Calculations!D24,IF('Performance Table'!$J24=1,10000*D24,\"--\"))","v":30434.598869471818},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,Y23*Calculations!E24,IF('Performance Table'!$J24=1,10000*E24,\"--\"))","v":32969.261796083098},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,Z23*Calculations!F24,IF('Performance Table'!$J24=1,10000*F24,\"--\"))","v":30641.981614792203},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AA23*Calculations!G24,IF('Performance Table'!$J24=1,10000*G24,\"--\"))","v":26505.830773397942},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AB23*Calculations!H24,IF('Performance Table'!$J24=1,10000*H24,\"--\"))","v":22639.147322503624},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AC23*Calculations!I24,IF('Performance Table'!$J24=1,10000*I24,\"--\"))","v":19095.468484142519},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AD23*Calculations!J24,IF('Performance Table'!$J24=1,10000*J24,\"--\"))","v":23804.872527337673},null,null,null,{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,AH23*(1+AG$2),IF('Performance Table'!$J24=1,AG$3*AG$1,\"--\"))","v":20660.595403396896},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AI23*D24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*D24)-$AH24,\"--\"))","v":309933.54839296493},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AJ23*E24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*E24)-$AH24,\"--\"))","v":380611.84123736375},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AK23*F24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*F24)-$AH24,\"--\"))","v":309757.11063892982},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AL23*G24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*G24)-$AH24,\"--\"))","v":237402.97011960225},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AM23*H24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*H24)-$AH24,\"--\"))","v":170654.80941010403},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AN23*I24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*I24)-$AH24,\"--\"))","v":110523.77566683298},{"$f":"+IF('Performance Table'!$J23+'Performance Table'!$J24=2,(AO23*J24)-$AH24,IF('Performance Table'!$J24=1,($AG$3*J24)-$AH24,\"--\"))","v":147926.02979328483}]
[{"$f":"'Performance Table'!I25","v":2019},{"$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'!$J25=1,'Performance Table'!K25/100+1,\"\")","v":1.1657356468234155},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!L25/100+1,\"\")","v":1.1616423548465473},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!M25/100+1,\"\")","v":1.1588554536921105},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!N25/100+1,\"\")","v":1.1313612544277312},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!O25/100+1,\"\")","v":1.1038670551633518},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!P25/100+1,\"\")","v":1.0763728558989727},{"$f":"+IF('Performance Table'!$J25=1,'Performance Table'!R25/100+1,\"\")","v":1.1645513864506978},null,null,2019,{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!D23:D25)-1,\"\")","v":0.207156152962928},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!E23:E25)-1,\"\")","v":0.21957371701069284},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!F23:F25)-1,\"\")","v":0.22118413180364849},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!G23:G25)-1,\"\")","v":0.18748367447853664},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!H23:H25)-1,\"\")","v":0.15325765883457665},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!I23:I25)-1,\"\")","v":0.11856252441723258},{"$f":"+IF(SUM($C23:$C25)=3,PRODUCT(Calculations!J23:J25)-1,\"\")","v":0.24460676866534459},null,null,null,{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,X24*Calculations!D25,IF('Performance Table'!$J25=1,10000*D25,\"--\"))","v":35478.69679891492},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,Y24*Calculations!E25,IF('Performance Table'!$J25=1,10000*E25,\"--\"))","v":38298.490910354274},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,Z24*Calculations!F25,IF('Performance Table'!$J25=1,10000*F25,\"--\"))","v":35509.627506235331},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AA24*Calculations!G25,IF('Performance Table'!$J25=1,10000*G25,\"--\"))","v":29987.669953440654},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AB24*Calculations!H25,IF('Performance Table'!$J25=1,10000*H25,\"--\"))","v":24990.608886301357},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AC24*Calculations!I25,IF('Performance Table'!$J25=1,10000*I25,\"--\"))","v":20553.843947005309},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AD24*Calculations!J25,IF('Performance Table'!$J25=1,10000*J25,\"--\"))","v":27721.997305993213},null,null,null,{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,AH24*(1+AG$2),IF('Performance Table'!$J25=1,AG$3*AG$1,\"--\"))","v":21280.413265498803},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AI24*D25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*D25)-$AH25,\"--\"))","v":340020.17224265047},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AJ24*E25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*E25)-$AH25,\"--\"))","v":420854.42227195262},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AK24*F25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*F25)-$AH25,\"--\"))","v":337683.30371833546},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AL24*G25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*G25)-$AH25,\"--\"))","v":247308.10881388359},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AM24*H25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*H25)-$AH25,\"--\"))","v":167099.80864749581},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AN24*I25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*I25)-$AH25,\"--\"))","v":97684.378793747601},{"$f":"+IF('Performance Table'!$J24+'Performance Table'!$J25=2,(AO24*J25)-$AH25,IF('Performance Table'!$J25=1,($AG$3*J25)-$AH25,\"--\"))","v":150987.04982241828}]
[{"$f":"'Performance Table'!I26","v":2020},{"$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'!$J26=1,'Performance Table'!K26/100+1,\"\")","v":1.052685348068835},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!L26/100+1,\"\")","v":1.1381759624376204},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!M26/100+1,\"\")","v":1.0577932583907204},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!N26/100+1,\"\")","v":1.0478984568978071},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!O26/100+1,\"\")","v":1.0380036554048939},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!P26/100+1,\"\")","v":1.0281088539119807},{"$f":"+IF('Performance Table'!$J26=1,'Performance Table'!R26/100+1,\"\")","v":1.1017172495409571},null,null,2020,{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!D24:D26)-1,\"\")","v":0.13468643427701243},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!E24:E26)-1,\"\")","v":0.22120606288529077},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!F24:F26)-1,\"\")","v":0.15368122959759334},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!G24:G26)-1,\"\")","v":0.13394995901856088},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!H24:H26)-1,\"\")","v":0.11351243694544744},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!I24:I26)-1,\"\")","v":9.2393688403404006E-2},{"$f":"+IF(SUM($C24:$C26)=3,PRODUCT(Calculations!J24:J26)-1,\"\")","v":0.22903921624636525},null,null,null,{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,X25*Calculations!D26,IF('Performance Table'!$J26=1,10000*D26,\"--\"))","v":37347.904288794416},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,Y25*Calculations!E26,IF('Performance Table'!$J26=1,10000*E26,\"--\"))","v":43590.421751800932},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,Z25*Calculations!F26,IF('Performance Table'!$J26=1,10000*F26,\"--\"))","v":37561.844584061422},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AA25*Calculations!G26,IF('Performance Table'!$J26=1,10000*G26,\"--\"))","v":31424.033070171197},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AB25*Calculations!H26,IF('Performance Table'!$J26=1,10000*H26,\"--\"))","v":25940.343374774835},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AC25*Calculations!I26,IF('Performance Table'!$J26=1,10000*I26,\"--\"))","v":21131.588943841329},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AD25*Calculations!J26,IF('Performance Table'!$J26=1,10000*J26,\"--\"))","v":30541.802623740663},null,null,null,{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,AH25*(1+AG$2),IF('Performance Table'!$J26=1,AG$3*AG$1,\"--\"))","v":21918.825663463766},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AI25*D26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*D26)-$AH26,\"--\"))","v":336015.42770421598},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AJ25*E26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*E26)-$AH26,\"--\"))","v":457087.56145204464},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AK25*F26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*F26)-$AH26,\"--\"))","v":335280.29648089758},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AL25*G26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*G26)-$AH26,\"--\"))","v":237234.95994091983},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AM25*H26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*H26)-$AH26,\"--\"))","v":151531.38653009519},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AN25*I26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*I26)-$AH26,\"--\"))","v":78511.349063279878},{"$f":"+IF('Performance Table'!$J25+'Performance Table'!$J26=2,(AO25*J26)-$AH26,IF('Performance Table'!$J26=1,($AG$3*J26)-$AH26,\"--\"))","v":144426.21158319435}]
[{"$f":"'Performance Table'!I27","v":2021},{"$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'!$J27=1,'Performance Table'!K27/100+1,\"\")","v":1.168470115067028},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!L27/100+1,\"\")","v":1.0527807166939183},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!M27/100+1,\"\")","v":1.0647570551811905},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!N27/100+1,\"\")","v":1.0515825456979209},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!O27/100+1,\"\")","v":1.0384080362146513},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!P27/100+1,\"\")","v":1.0252335267313817},{"$f":"+IF('Performance Table'!$J27=1,'Performance Table'!R27/100+1,\"\")","v":1.0920020900140774},null,null,{"$f":"+IF(B27=1,A27,IF(B27<>1,\"--\",\"--\"))","v":2021},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!D25:D27)-1,\"\")","v":0.43389141447216684},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!E25:E27)-1,\"\")","v":0.39193760954342149},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!F25:F27)-1,\"\")","v":0.30521059405609186},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!G25:G27)-1,\"\")","v":0.24670548810683623},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!H25:H27)-1,\"\")","v":0.18982665905258123},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!I25:I27)-1,\"\")","v":0.13455260216964393},{"$f":"+IF(SUM($C25:$C27)=3,PRODUCT(Calculations!J25:J27)-1,\"\")","v":0.40104561617042545},null,null,null,{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,X26*Calculations!D27,IF('Performance Table'!$J27=1,10000*D27,\"--\"))","v":43639.910021839962},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,Y26*Calculations!E27,IF('Performance Table'!$J27=1,10000*E27,\"--\"))","v":45891.155452851148},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,Z26*Calculations!F27,IF('Performance Table'!$J27=1,10000*F27,\"--\"))","v":39994.239026498784},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AA26*Calculations!G27,IF('Performance Table'!$J27=1,10000*G27,\"--\"))","v":33044.964692026282},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AB26*Calculations!H27,IF('Performance Table'!$J27=1,10000*H27,\"--\"))","v":26936.661022533677},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AC26*Calculations!I27,IF('Performance Table'!$J27=1,10000*I27,\"--\"))","v":21664.813458332319},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AD26*Calculations!J27,IF('Performance Table'!$J27=1,10000*J27,\"--\"))","v":33351.71229792224},null,null,null,{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,AH26*(1+AG$2),IF('Performance Table'!$J27=1,AG$3*AG$1,\"--\"))","v":22576.39043336768},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AI26*D27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*D27)-$AH27,\"--\"))","v":370047.5950404742},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AJ26*E27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*E27)-$AH27,\"--\"))","v":458636.58010399126},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AK26*F27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*F27)-$AH27,\"--\"))","v":334415.67070790927},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AL26*G27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*G27)-$AH27,\"--\"))","v":226895.75266984905},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AM26*H27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*H27)-$AH27,\"--\"))","v":134775.01907823171},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AN26*I27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*I27)-$AH27,\"--\"))","v":57916.07685521731},{"$f":"+IF('Performance Table'!$J26+'Performance Table'!$J27=2,(AO26*J27)-$AH27,IF('Performance Table'!$J27=1,($AG$3*J27)-$AH27,\"--\"))","v":135137.33446829591}]
[{"$f":"'Performance Table'!I28","v":2022},{"$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'!$J28=1,'Performance Table'!K28/100+1,\"\")","v":0.92291872826976562},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!L28/100+1,\"\")","v":0.81396770461214751},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!M28/100+1,\"\")","v":0.85976272773494378},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!N28/100+1,\"\")","v":0.88969576641478476},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!O28/100+1,\"\")","v":0.91962880509462575},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!P28/100+1,\"\")","v":0.94956184377446684},{"$f":"+IF('Performance Table'!$J28=1,'Performance Table'!R28/100+1,\"\")","v":0.876437502177428},null,null,2022,{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!D26:D28)-1,\"\")","v":0.13521898753607364},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!E26:E28)-1,\"\")","v":-2.4663437695463086E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!F26:F28)-1,\"\")","v":-3.1655400128655531E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!G26:G28)-1,\"\")","v":-1.959821375022841E-2},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!H26:H28)-1,\"\")","v":-8.7584699478736594E-3},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!I26:I28)-1,\"\")","v":8.8724355238034569E-4},{"$f":"+IF(SUM($C26:$C28)=3,PRODUCT(Calculations!J26:J28)-1,\"\")","v":5.4422273297450863E-2},null,null,null,{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,X27*Calculations!D28,IF('Performance Table'!$J28=1,10000*D28,\"--\"))","v":40276.090259163539},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,Y27*Calculations!E28,IF('Performance Table'!$J28=1,10000*E28,\"--\"))","v":37353.918465956485},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,Z27*Calculations!F28,IF('Performance Table'!$J28=1,10000*F28,\"--\"))","v":34385.556039105941},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AA27*Calculations!G28,IF('Performance Table'!$J28=1,10000*G28,\"--\"))","v":29399.965187821825},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AB27*Calculations!H28,IF('Performance Table'!$J28=1,10000*H28,\"--\"))","v":24771.729389391625},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AC27*Calculations!I28,IF('Performance Table'!$J28=1,10000*I28,\"--\"))","v":20572.080212523921},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AD27*Calculations!J28,IF('Performance Table'!$J28=1,10000*J28,\"--\"))","v":29230.691419731174},null,null,null,{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,AH27*(1+AG$2),IF('Performance Table'!$J28=1,AG$3*AG$1,\"--\"))","v":23253.682146368712},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AI27*D28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*D28)-$AH28,\"--\"))","v":318270.17366767098},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AJ27*E28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*E28)-$AH28,\"--\"))","v":350061.68221204239},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AK27*F28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*F28)-$AH28,\"--\"))","v":264264.44709877408},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AL27*G28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*G28)-$AH28,\"--\"))","v":178614.50842149206},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AM27*H28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*H28)-$AH28,\"--\"))","v":100689.3076051509},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AN27*I28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*I28)-$AH28,\"--\"))","v":31741.214576455164},{"$f":"+IF('Performance Table'!$J27+'Performance Table'!$J28=2,(AO27*J28)-$AH28,IF('Performance Table'!$J28=1,($AG$3*J28)-$AH28,\"--\"))","v":95185.745725940214}]
[{"$f":"'Performance Table'!I29","v":2023},{"$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'!$J29=1,'Performance Table'!K29/100+1,\"\")","v":1.0925646430052514},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!L29/100+1,\"\")","v":1.1185501486583183},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!M29/100+1,\"\")","v":1.0810482229838616},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!N29/100+1,\"\")","v":1.0749094469292473},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!O29/100+1,\"\")","v":1.068770670874633},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!P29/100+1,\"\")","v":1.0626318948200184},{"$f":"+IF('Performance Table'!$J29=1,'Performance Table'!R29/100+1,\"\")","v":1.1320561416612787},null,null,{"$f":"+IF(B29=1,A29,IF(B29<>1,\"--\",\"--\"))","v":2023},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!D27:D29)-1,\"\")","v":0.17822493694386465},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!E27:E29)-1,\"\")","v":-4.1481376551716798E-2},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!F27:F29)-1,\"\")","v":-1.0366911848604721E-2},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!G27:G29)-1,\"\")","v":5.6729589486939069E-3},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!H27:H29)-1,\"\")","v":2.0622489676459521E-2},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!I27:I29)-1,\"\")","v":3.4496205406968405E-2},{"$f":"+IF(SUM($C27:$C29)=3,PRODUCT(Calculations!J27:J29)-1,\"\")","v":8.3458764840235178E-2},null,null,null,{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,X28*Calculations!D29,IF('Performance Table'!$J29=1,10000*D29,\"--\"))","v":44004.232175650293},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,Y28*Calculations!E29,IF('Performance Table'!$J29=1,10000*E29,\"--\"))","v":41782.231053066324},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,Z28*Calculations!F29,IF('Performance Table'!$J29=1,10000*F29,\"--\"))","v":37172.444252387468},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AA28*Calculations!G29,IF('Performance Table'!$J29=1,10000*G29,\"--\"))","v":31602.300319780683},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AB28*Calculations!H29,IF('Performance Table'!$J29=1,10000*H29,\"--\"))","v":26475.297838224949},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AC28*Calculations!I29,IF('Performance Table'!$J29=1,10000*I29,\"--\"))","v":21860.5485766237},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AD28*Calculations!J29,IF('Performance Table'!$J29=1,10000*J29,\"--\"))","v":33090.783746712317},null,null,null,{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,AH28*(1+AG$2),IF('Performance Table'!$J29=1,AG$3*AG$1,\"--\"))","v":23951.292610759774},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AI28*D29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*D29)-$AH29,\"--\"))","v":323779.44606167852},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AJ28*E29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*E29)-$AH29,\"--\"))","v":367610.25406710117},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AK28*F29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*F29)-$AH29,\"--\"))","v":261731.31832318264},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AL28*G29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*G29)-$AH29,\"--\"))","v":168043.12985012564},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AM28*H29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*H29)-$AH29,\"--\"))","v":83662.486228299633},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AN28*I29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*I29)-$AH29,\"--\"))","v":9777.9343785075616},{"$f":"+IF('Performance Table'!$J28+'Performance Table'!$J29=2,(AO28*J29)-$AH29,IF('Performance Table'!$J29=1,($AG$3*J29)-$AH29,\"--\"))","v":83804.315436899647}]
[]
[null,null,{"$f":"+SUM(C5:C29)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending Balance",{"$f":"+INDEX(X5:X29,MATCH(9.99999E+307,X5:X29))","v":44004.232175650293},41782.231053066324,{"$f":"+INDEX(Z5:Z29,MATCH(9.99999E+307,Z5:Z29))","v":37172.444252387468},31602.300319780683,{"$f":"+INDEX(AB5:AB29,MATCH(9.99999E+307,AB5:AB29))","v":26475.297838224949},21860.5485766237,{"$f":"+INDEX(AD5:AD29,MATCH(9.99999E+307,AD5:AD29))","v":33090.783746712317},null,null,null,"Ending Balance",{"$f":"+INDEX(AI5:AI29,MATCH(9.99999E+307,AI5:AI29))","v":323779.44606167852},{"$f":"+INDEX(AJ5:AJ29,MATCH(9.99999E+307,AJ5:AJ29))","v":367610.25406710117},261731.31832318264,168043.12985012564,{"$f":"+INDEX(AM5:AM29,MATCH(9.99999E+307,AM5:AM29))","v":83662.486228299633},9777.9343785075616,{"$f":"+INDEX(AO5:AO29,MATCH(9.99999E+307,AO5:AO29))","v":83804.315436899647}]
["Average Annual Return",null,null,{"$f":"+GEOMEAN(D5:D29)-1","v":6.6542139950922286E-2},{"$f":"+GEOMEAN(E5:E29)-1","v":6.4142126148270862E-2},{"$f":"+GEOMEAN(F5:F29)-1","v":5.8747072664273592E-2},5.130056985445175E-2,4.3240371162740265E-2,3.4589036758535974E-2,{"$f":"+GEOMEAN(J5:J29)-1","v":5.3406415153104847E-2},null,"MIN",{"$f":"+MIN(M5:M29)","v":2001}]
["Standard Deviation ",null,null,{"$f":"+STDEV(D5:D29)","v":0.12065149663249784},{"$f":"+STDEV(E5:E29)","v":0.14006563882013276},0.12010785037685685,9.6001958397967269E-2,7.2110876059373913E-2,4.8751441122964832E-2,{"$f":"+STDEV(J5:J29)","v":9.414540227110875E-2},null,"MAX",{"$f":"+MAX(M5:M29)","v":2023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero checker",{"$f":"+IF(AI31<0,0,AI31)","v":323779.44606167852},{"$f":"+IF(AJ31<0,0,AJ31)","v":367610.25406710117},{"$f":"+IF(AK31<0,0,AK31)","v":261731.31832318264},{"$f":"+IF(AL31<0,0,AL31)","v":168043.12985012564},{"$f":"+IF(AM31<0,0,AM31)","v":83662.486228299633},9777.9343785075616,{"$f":"+IF(AO31<0,0,AO31)","v":83804.315436899647}]
[]
["Growth of $10,000",null,null,{"$f":"+FV(D32,D41,,-10000)","v":44004.232175650199},{"$f":"+FV(E32,E41,,-10000)","v":41782.231053066433},{"$f":"+FV(F32,F41,,-10000)","v":37172.444252387366},31602.300319780741,26475.297838224895,21860.548576623754,{"$f":"+FV(J32,J41,,-10000)","v":33090.783746712397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":1999},{"$f":"+IF(AI5>0,AI5,0)","v":"--"},{"$f":"+IF(AJ5>0,AJ5,0)","v":"--"},"--","--","--","--","--"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH35+1","v":2000},{"$f":"+IF(AI6>0,AI6,0)","v":"--"},{"$f":"+IF(AJ6>0,AJ6,0)","v":"--"},"--","--","--","--","--"]
["Worst 3-Year Return (%)",null,null,{"$f":"+N37","v":-3.53737897606341E-2},{"$f":"+O37","v":-5.1797845800268694E-2},{"$f":"+P37","v":-3.9978204369361059E-2},-1.959821375022841E-2,-8.7584699478736594E-3,8.8724355238034569E-4,{"$f":"+T37","v":-1.9844350084606388E-2},null,null,null,{"$f":"+MIN(N5:N29)","v":-3.53737897606341E-2},{"$f":"+MIN(O5:O29)","v":-5.1797845800268694E-2},-3.9978204369361059E-2,-1.959821375022841E-2,-8.7584699478736594E-3,8.8724355238034569E-4,-1.9844350084606388E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+IF(AI7>0,AI7,0)","v":232274.62297045341},244944.22605216922,232646.81454444962,235699.82052163329,238752.82649881698,241805.83247600065,232472.39290544775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002,{"$f":"+IF(AI8>0,AI8,0)","v":218093.89542183574},237408.52532496073,218291.70926280419,222403.11783626227,226542.44844135171,230709.70107807231,204517.54791049912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003,{"$f":"+IF(AI9>0,AI9,0)","v":263929.74292067735},292558.1349692893,263865.97962832672,257495.18230454886,250728.39765059378,243561.260270536,232254.85016402378]
[null,null,null,null,null,null,null,null,null,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,{"$f":"+IF(AI10>0,AI10,0)","v":297664.47937996901},336806.59949987981,297186.82170038664,281083.17789476848,264964.97103738814,248867.16554173312,240749.96810239245]
["Count",null,null,{"$f":"+COUNT(D5:D29)","v":23},23,23,23,23,23,{"$f":"+COUNT(J5:J29)","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,{"$f":"+IF(AI11>0,AI11,0)","v":320760.88083830831},366209.03138919472,319801.38931084157,296462.27181750222,273708.63468906732,251578.61553577241,238846.94663799318]
[null,null,null,null,null,null,null,null,null,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,{"$f":"+IF(AI12>0,AI12,0)","v":355222.56724183523},410226.36415859987,353168.31381307723,320358.69117075187,289139.76965268404,259517.67038860798,253281.6429586834]
[null,null,null,"Active 7Twelve","Active 7Twelve","Passive 7Twelve",null,null,null,{"$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,2007,{"$f":"+IF(AI13>0,AI13,0)","v":384057.0491929428},451823.88198908611,379157.06356619328,338418.63290430291,300259.69802471576,264625.36394798767,252285.34075340911]
["Risk",null,null,{"$f":"+D37","v":-3.53737897606341E-2},{"$f":"+E37","v":-5.1797845800268694E-2},-3.9978204369361059E-2,-1.959821375022841E-2,{"$f":"+H37","v":-8.7584699478736594E-3},8.8724355238034569E-4,{"$f":"+J37","v":-1.9844350084606388E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,{"$f":"+IF(AI14>0,AI14,0)","v":270792.14367590979},309294.14094398654,268372.38091603672,256794.30957356212,242882.41699879526,227018.80331022298,193695.77981156646]
["Return",null,null,{"$f":"+D32","v":6.6542139950922286E-2},{"$f":"+E32","v":6.4142126148270862E-2},5.8747072664273592E-2,5.130056985445175E-2,{"$f":"+H32","v":4.3240371162740265E-2},3.4589036758535974E-2,{"$f":"+J32","v":5.3406415153104847E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"+IF(AI15>0,AI15,0)","v":324398.74641494092},{"$f":"+IF(AJ15>0,AJ15,0)","v":393532.57508949732},321359.32888617704,293914.52985764557,264934.88850530918,235194.56983719923,208744.56129691956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"+IF(AI16>0,AI16,0)","v":354842.96238092473},434354.5550283952,351355.70262679679,311521.85246873455,271595.24518856296,232527.08560094103,213712.81249257192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"+IF(AI17>0,AI17,0)","v":335315.89339184616},390139.81348204461,331052.0754155427,292264.88039447443,253219.41057797355,214862.75072899356,197635.99826087026]
[null,null,null,null,null,null,null,null,null,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,{"$f":"+IF(AI18>0,AI18,0)","v":354129.81562156841},421290.57943183032,348969.91409816087,299859.68998295889,252119.35552982925,206752.94488291102,199172.35181061982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"+IF(AI19>0,AI19,0)","v":373361.07984173624},451199.74015683361,364820.71355468628,305196.50711397757,248913.31238094333,196934.88088204066,211469.6771028474]
[null,null,null,null,null,null,null,null,null,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,{"$f":"+IF(AI20>0,AI20,0)","v":360584.68298316258},433083.14669781562,355568.40006202908,292938.81080507959,234293.28389754513,180555.41288992186,202698.59777640243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"+IF(AI21>0,AI21,0)","v":319833.72137585201},384051.30288525252,318625.28119458409,262172.94047832675,208301.21493789728,158037.65092866134,183118.2285510416]
[null,null,null,null,null,null,null,null,null,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,{"$f":"+IF(AI22>0,AI22,0)","v":337161.62678971962},399858.71825168579,331468.03569192713,264146.0685865237,201780.37882347679,145290.35872710746,175721.9705824416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"+IF(AI23>0,AI23,0)","v":357534.4946257493},434442.42102626385,351081.17952563858,269807.0577632254,196865.9123817959,132893.80971560694,175989.26695393168]
[null,null,null,null,null,null,null,null,null,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,{"$f":"+IF(AI24>0,AI24,0)","v":309933.54839296493},380611.84123736375,{"$f":"+IF(AK24>0,AK24,0)","v":309757.11063892982},237402.97011960225,170654.80941010403,110523.77566683298,147926.02979328483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,340020.17224265047,420854.42227195262,337683.30371833546,247308.10881388359,167099.80864749581,97684.378793747601,150987.04982241828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,336015.42770421598,457087.56145204464,{"$f":"+IF(AK26>0,AK26,0)","v":335280.29648089758},237234.95994091983,151531.38653009519,78511.349063279878,144426.21158319435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,370047.5950404742,458636.58010399126,{"$f":"+IF(AK27>0,AK27,0)","v":334415.67070790927},226895.75266984905,134775.01907823171,57916.07685521731,135137.33446829591]
[null,null,null,null,null,null,null,null,null,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,{"$f":"+IF(AI28>0,AI28,0)","v":318270.17366767098},{"$f":"+IF(AJ28>0,AJ28,0)","v":350061.68221204239},{"$f":"+IF(AK28>0,AK28,0)","v":264264.44709877408},178614.50842149206,100689.3076051509,31741.214576455164,95185.745725940214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"+IF(AI29>0,AI29,0)","v":323779.44606167852},{"$f":"+IF(AJ29>0,AJ29,0)","v":367610.25406710117},{"$f":"+IF(AK29>0,AK29,0)","v":261731.31832318264},168043.12985012564,83662.486228299633,{"$f":"+IF(AN29>0,AN29,0)","v":9777.9343785075616},83804.315436899647]

{"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"}]
[{"$f":"+A33","v":1999},null,16.841272134355957,{"$f":"+D33-D$30","v":16.6301519431426},16.820161447916682,14.457971592305348,12.09578173669402,9.7335918810826918,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C5:G5)-H$30","v":12.122581383239822}]
[2000,null,5.4198499729117087,{"$f":"+D34-D$30","v":11.210000639393865},5.4191950622966774,5.592956416818633,5.7667177713405877,5.9404791258625425,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C6:G6)-H$30","v":0.25185481605593907}]
[2001,null,-2.0901508118186412,{"$f":"+D35-D$30","v":2.9776904208676744},-1.9412741822201554,-0.72007179134668742,0.50113059952678041,1.7223329904002493,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C7:G7)-H$30","v":-2.0110428378209022}]
[2002,null,-0.56214817267565853,{"$f":"+D36-D$30","v":2.1798020548785373},-0.63620268540691816,-0.17891514912388484,0.27837238715914847,0.73565992344218178,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C8:G8)-H$30","v":-6.4867250715150444}]
[{"$f":"+A37","v":2003},null,27.097089253477908,{"$f":"+D37-D$30","v":28.815671025582983},26.952704967227898,21.741293439908183,16.529881912588472,11.318470385268753,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C9:G9)-H$30","v":20.0464716462699}]
[{"$f":"+A8+1","v":2004},null,17.956984853175737,{"$f":"+D38-D$30","v":19.793519683419248},17.804466357593498,14.465157272793631,11.125848187993761,7.786539103193892,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C10:G10)-H$30","v":9.5387482425976717}]
[2005,null,12.48562195286252,{"$f":"+D39-D$30","v":12.906900303873185},12.343558010266651,10.476597805777773,8.6096376012888935,6.7426773968000164,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C11:G11)-H$30","v":5.0533085243967788}]
[2006,null,15.26140351165618,{"$f":"+D40-D$30","v":15.976738333352191},14.964866329729624,12.948475718903744,10.932085108077864,8.915694497251982,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C12:G12)-H$30","v":12.110526283294362}]
[2007,null,12.319075332825976,{"$f":"+D41-D$30","v":13.778532165535315},11.58495874615282,10.296457174181084,9.0079556022093534,7.7194540302376158,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C13:G13)-H$30","v":5.4995503577061271}]
[2008,null,-25.48878673231782,{"$f":"+D42-D$30","v":-28.142894343588544},-25.164046380923814,-19.576611206175571,-13.989176031427325,-8.4017408566790817,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C14:G14)-H$30","v":-17.129864737671163}]
[2009,null,25.643738335143563,{"$f":"+D43-D$30","v":32.355304196007793},25.644059851679412,20.621503019037512,15.59894618639561,10.576389353753701,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C15:G15)-H$30","v":15.944285173762008}]
[2010,null,14.412472699276735,{"$f":"+D44-D$30","v":14.517640559684434},14.409427197579983,11.539745049481514,8.6700629013830426,5.8003807532845695,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C16:G16)-H$30","v":10.193279221896502}]
[2011,null,-0.76882298269970617,{"$f":"+D45-D$30","v":-6.3118451244874754},-0.99747134976066409,-0.78903528371426102,-0.5805992176678576,-0.37216315162145402,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C17:G17)-H$30","v":0.33790230060490156}]
[2012,null,10.770991272868812,{"$f":"+D46-D$30","v":12.419570538414495},10.639039801355715,8.5188931831067638,6.3987465648578139,4.2785999466088613,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C18:G18)-H$30","v":9.5323104594225718}]
[2013,null,10.463189957815093,{"$f":"+D47-D$30","v":11.329750566687899},9.6492016021274996,7.7232215566927431,5.7972415112579858,3.8712614658232303,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C19:G19)-H$30","v":15.122247693516918}]
[2014,null,1.4946053193161775,{"$f":"+D48-D$30","v":5.3208798179517812E-2},2.4955704506955256,1.9983764450386747,1.5011824393818234,1.0039884337249729,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C20:G20)-H$30","v":4.5328447194051931}]
[2015,null,-6.0578252703101256,{"$f":"+D49-D$30","v":-6.9558172562400777},-5.0723706897490688,-4.0481145989066398,-3.0238585080642104,-1.9996024172217803,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C21:G21)-H$30","v":-0.33201890494297104}]
[2016,null,11.506759813524738,{"$f":"+D50-D$30","v":9.1867955684255254},10.142744192704662,8.1807530466629377,6.2187619006212165,4.2567707545794926,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C22:G22)-H$30","v":6.5959215718073176}]
[2017,null,11.991785278097771,{"$f":"+D51-D$30","v":13.665460016034675},11.968567116775693,9.7369685655615914,7.5053700143474886,5.2737714631333823,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C23:G23)-H$30","v":11.567208581176683}]
[2018,null,-7.5350354257670835,{"$f":"+D52-D$30","v":-7.6350703292618709},-5.8856682409553374,-4.3525519078644637,-2.8194355747735886,-1.2863192416827141,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C24:G24)-H$30","v":-4.2063029668665717}]
[2019,null,16.573564682341559,{"$f":"+D53-D$30","v":16.164235484654739},15.885545369211048,13.136125442773118,10.386705516335191,7.6372855898972585,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C25:G25)-H$30","v":16.45513864506977}]
[2020,null,5.2685348068834967,{"$f":"+D54-D$30","v":13.817596243762035},5.7793258390720279,4.7898456897807078,3.8003655404893872,2.8108853911980671,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C26:G26)-H$30","v":10.171724954095708}]
[2021,null,16.847011506702795,{"$f":"+D55-D$30","v":5.2780716693918306},6.475705518119053,5.1582545697920903,3.8408036214651284,2.5233526731381644,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C27:G27)-H$30","v":9.2002090014077336}]
[2022,null,-7.7081271730234366,{"$f":"+D56-D$30","v":-18.603229538785246},-14.023727226505622,-11.030423358521521,-8.037119490537421,-5.0438156225533204,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C28:G28)-H$30","v":-12.356249782257194}]
[2023,null,9.2564643005251419,{"$f":"+D57-D$30","v":11.855014865831828},8.1048222983861589,7.490944692924721,6.8770670874632858,6.2631894820018488,{"$f":"SUMPRODUCT('Performance Table'!C$3:G$3,'Performance Table'!C29:G29)-H$30","v":13.205614166127862}]
[]
["Overlay Cost ",null,{"$f":"'Performance Table'!E31/100","v":0},{"$f":"$C30","v":0},{"$f":"$C30","v":0},0,0,0,0]
[]
[null,null,null,null,null,"Raw Returns here"]
[1999,null,16.835662852741805,16.6301519431426,16.820161447916682,14.457971592305348,12.09578173669402,9.7335918810826918,null,null,null,{"$f":"+ISBLANK('Performance Table'!#REF!)","v":false},{"$f":"+ISBLANK('Performance Table'!#REF!)","v":false},{"$f":"+ISBLANK('Performance Table'!#REF!)","v":false},{"$f":"+ISBLANK('Performance Table'!#REF!)","v":false},{"$f":"+ISBLANK('Performance Table'!#REF!)","v":false}]
[{"$f":"A33+1","v":2000},null,5.4158740308647602,11.210000639393865,5.4191950622966774,5.592956416818633,5.7667177713405877,5.9404791258625425,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":"A34+1","v":2001},null,-2.061863473929884,2.9776904208676744,-1.9412741822201554,-0.72007179134668742,0.50113059952678041,1.7223329904002493,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},{"$f":"+ISBLANK('Performance Table'!G6)","v":false}]
[2002,null,-0.55866326544879652,2.1798020548785373,-0.63620268540691816,-0.17891514912388484,0.27837238715914847,0.73565992344218178,null,null,null,{"$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}]
[2003,null,27.09909955319479,28.815671025582983,26.952704967227898,21.741293439908183,16.529881912588472,11.318470385268753,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},{"$f":"+ISBLANK('Performance Table'!G8)","v":false}]
[{"$f":"+A37+1","v":2004},null,17.948046587645607,19.793519683419248,17.804466357593498,14.465157272793631,11.125848187993761,7.786539103193892,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},{"$f":"+ISBLANK('Performance Table'!G9)","v":false}]
[2005,null,12.47381504485587,12.906900303873185,12.343558010266651,10.476597805777773,8.6096376012888935,6.7426773968000164,null,null,null,{"$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}]
[2006,null,15.254710028441664,15.976738333352191,14.964866329729624,12.948475718903744,10.932085108077864,8.915694497251982,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},{"$f":"+ISBLANK('Performance Table'!G11)","v":false}]
[2007,null,12.331991721356442,13.778532165535315,11.58495874615282,10.296457174181084,9.0079556022093534,7.7194540302376158,null,null,null,{"$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}]
[2008,null,-25.468168486557026,-28.142894343588544,-25.164046380923814,-19.576611206175571,-13.989176031427325,-8.4017408566790817,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},{"$f":"+ISBLANK('Performance Table'!G13)","v":false}]
[2009,null,25.643596461792228,32.355304196007793,25.644059851679412,20.621503019037512,15.59894618639561,10.576389353753701,null,null,null,{"$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}]
[2010,null,14.411846918210438,14.517640559684434,14.409427197579983,11.539745049481514,8.6700629013830426,5.8003807532845695,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},{"$f":"+ISBLANK('Performance Table'!G15)","v":false}]
[2011,null,-0.76791418147269974,-6.3118451244874754,-0.99747134976066409,-0.78903528371426102,-0.5805992176678576,-0.37216315162145402,null,null,null,{"$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}]
[2012,null,10.770574272748213,12.419570538414495,10.639039801355715,8.5188931831067638,6.3987465648578139,4.2785999466088613,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},{"$f":"+ISBLANK('Performance Table'!G17)","v":false}]
[2013,null,10.463189957815095,11.329750566687899,9.6492016021274996,7.7232215566927431,5.7972415112579858,3.8712614658232303,null,null,null,{"$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}]
[2014,null,1.4948804021023883,5.3208798179517812E-2,2.4955704506955256,1.9983764450386747,1.5011824393818234,1.0039884337249729,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},{"$f":"+ISBLANK('Performance Table'!G19)","v":false}]
[2015,null,-6.0592174032514095,-6.9558172562400777,-5.0723706897490688,-4.0481145989066398,-3.0238585080642104,-1.9996024172217803,null,null,null,{"$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}]
[2016,null,11.504821162709741,9.1867955684255254,10.142744192704662,8.1807530466629377,6.2187619006212165,4.2567707545794926,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},{"$f":"+ISBLANK('Performance Table'!G21)","v":false}]
[2017,null,11.986164550613809,13.665460016034675,11.968567116775693,9.7369685655615914,7.5053700143474886,5.2737714631333823,null,null,null,{"$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}]
[2018,null,-7.5423352769527066,-7.6350703292618709,-5.8856682409553374,-4.3525519078644637,-2.8194355747735886,-1.2863192416827141,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},{"$f":"+ISBLANK('Performance Table'!G23)","v":false}]
[2019,null,16.579340744142588,16.164235484654739,15.885545369211048,13.136125442773118,10.386705516335191,7.6372855898972585,null,null,null,{"$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}]
[2020,null,5.2785620506041893,13.817596243762035,5.7793258390720279,4.7898456897807078,3.8003655404893872,2.8108853911980671,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},{"$f":"+ISBLANK('Performance Table'!G25)","v":false}]
[2021,null,16.84721992192555,5.2780716693918306,6.475705518119053,5.1582545697920903,3.8408036214651284,2.5233526731381644,null,null,null,{"$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}]
[2022,null,-7.7371420555553545,-18.603229538785246,-14.023727226505622,-11.030423358521521,-8.037119490537421,-5.0438156225533204,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},{"$f":"+ISBLANK('Performance Table'!G27)","v":false}]
[2023,null,9.249576691542698,11.855014865831828,8.1048222983861589,7.490944692924721,6.8770670874632858,6.2631894820018488,null,null,null,{"$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}]