{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["MAXIMIZAR EL BENEFICIO","F ÓPTIMA","COMPARATIVA DE MÉTODOS"],"not_rendered":{"charts":3,"images":6,"macros":1,"external_links":4,"defined_names":80,"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":"MAXIMIZAR EL BENEFICIO","index":0,"n_rows":38,"n_cols":23,"rows_kept":38,"cut":false,"hidden":false,"merged":[[32,22,32,27],[33,22,33,27]]}
[]
[null,"Saldo Inicial",1000,null,"% Riesgo (F)",0.35,null,"B/R",4]
[]
[null,"% ACIERTO",{"$f":"COUNTIF(E7:E36,\"GANANCIA\")/C36","v":0.5},null,"% FALLO",{"$f":"COUNTIF(E7:E36,\"PÉRDIDA\")/C36","v":0.5},null,"ESP. MATEM",{"$f":"(J36-C2)/C36","v":2437.747833429205}]
[]
[null,null,"N°","Saldo Inicial","Resultado","% Riesgo","Monto Riesgo","Me queda","Resultado","Saldo Final",null,null,"F","SALDO FINAL",null,null,null,"VALORES","ALEATORIO","MODIFICADO"]
[null,null,1,{"$f":"C2","v":1000},{"$f":"IF(T7=1,\"PÉRDIDA\",\"GANANCIA\")","v":"GANANCIA"},{"$f":"$F$2","v":0.35},{"$f":"D7*F7","v":350},{"$f":"D7-G7","v":650},{"$f":"IF(E7=\"GANANCIA\",G7*$I$2,G7*-1)","v":1400},{"$f":"IF(E7=\"PÉRDIDA\",H7,H7+I7)","v":2050},null,null,0.01,1339.94,null,null,null,2,{"$f":"RAND()","v":3.4242416242113993E-3},{"$f":"INDEX($R$7:$R$36,RANK(S7,$S$7:$S$36,1))","v":2},null,{"$f":"COUNTIF(T7:T36,1)","v":15}]
[null,null,2,{"$f":"J7","v":2050},{"$f":"IF(T8=1,\"PÉRDIDA\",\"GANANCIA\")","v":"PÉRDIDA"},{"$f":"$F$2","v":0.35},{"$f":"D8*F8","v":717.5},{"$f":"D8-G8","v":1332.5},{"$f":"IF(E8=\"GANANCIA\",G8*$I$2,G8*-1)","v":-717.5},{"$f":"IF(E8=\"PÉRDIDA\",H8,H8+I8)","v":1332.5},null,null,0.05,3769.8292920603431,null,null,null,1,{"$f":"RAND()","v":0.94563620761780909},{"$f":"INDEX($R$7:$R$36,RANK(S8,$S$7:$S$36,1))","v":1},null,{"$f":"COUNTIF(T7:T36,2)","v":15}]
[null,null,3,{"$f":"J8","v":1332.5},"GANANCIA",0.35,466.37499999999994,{"$f":"D9-G9","v":866.125},1865.4999999999998,2731.625,null,null,0.1,10538.721459946732,null,null,null,2,0.50571107249500302,2]
[null,null,4,2731.625,"PÉRDIDA",0.35,956.06874999999991,1775.5562500000001,-956.06874999999991,1775.5562500000001,null,null,0.15,23004.029679069448,null,null,null,1,0.33260305765789788,1]
[null,null,5,1775.5562500000001,"GANANCIA",0.35,621.44468749999999,1154.1115625000002,2485.7787499999999,3639.8903125000002,null,null,0.2,40564.819207303357,null,null,null,1,0.6134496009748901,2]
[null,null,6,3639.8903125000002,"GANANCIA",0.35,1273.9616093750001,2365.9287031250001,5095.8464375000003,7461.7751406250009,null,null,0.25,59086.692641908696,null,null,null,1,0.34073994505131289,2]
[null,null,7,7461.7751406250009,"GANANCIA",0.35,2611.6212992187502,4850.1538414062506,10446.485196875001,15296.639038281251,null,null,0.3,72073.334364588896,null,null,null,2,0.97078414208423947,2]
[null,null,8,15296.639038281251,"PÉRDIDA",0.35,5353.8236633984379,9942.8153748828136,-5353.8236633984379,9942.8153748828136,null,null,0.35,74132.435002876155,null,null,null,1,5.0648658113754408E-2,1]
[null,null,9,9942.8153748828136,"GANANCIA",0.35,3479.9853812089846,6462.8299936738294,13919.941524835938,20382.77151850977,null,null,0.4,64358.952668588368,null,null,null,2,0.98785687789312804,2]
[null,null,10,20382.77151850977,"GANANCIA",0.35,7133.9700314784186,13248.801487031351,28535.880125913674,41784.681612945024,null,null,0.45,46930.834479152873,null,null,null,1,0.30847295830883759,2]
[null,null,11,41784.681612945024,"PÉRDIDA",0.35,14624.638564530756,27160.043048414267,-14624.638564530756,27160.043048414267,null,null,0.5,28421.709430404007,null,null,null,1,0.78281314743208352,1]
[null,null,12,27160.043048414267,"GANANCIA",0.35,9506.0150669449922,17654.027981469277,38024.060267779969,55678.088249249246,null,null,0.55000000000000004,14024.126343997559,null,null,null,2,0.20375001421034133,2]
[null,null,13,55678.088249249246,"GANANCIA",0.35,19487.330887237236,36190.757362012009,77949.323548948945,114140.08091096095,null,null,0.6,5473.5657592570406,null,null,null,1,0.96815525517400136,2]
[null,null,14,114140.08091096095,"GANANCIA",0.35,39949.028318836332,74191.052592124615,159796.11327534533,233987.16586746994,null,null,0.65,1615.6634670045889,null,null,null,1,4.2898007438131658E-2,2]
[null,null,15,233987.16586746994,"GANANCIA",0.35,81895.508053614481,152091.65781385545,327582.03221445793,479673.69002831337,null,null,0.7,336.70086205161482,null,null,null,2,0.84901236562593096,2]
[null,null,16,479673.69002831337,"PÉRDIDA",0.35,167885.79150990967,311787.8985184037,-167885.79150990967,311787.8985184037,null,null,0.75,44.396685125190245,null,null,null,1,0.32645062849090833,1]
[null,null,17,311787.8985184037,"GANANCIA",0.35,109125.76448144129,202662.13403696241,436503.05792576517,639165.19196272758,null,null,0.8,3.0735033483877876,null,null,null,2,0.632941586668891,2]
[null,null,18,639165.19196272758,"PÉRDIDA",0.35,223707.81718695463,415457.37477577291,-223707.81718695463,415457.37477577291,null,null,0.85,7.8486358842876192E-2,null,null,null,2,0.34709692618908927,1]
[null,null,19,415457.37477577291,"PÉRDIDA",0.35,145410.08117152052,270047.29360425239,-145410.08117152052,270047.29360425239,null,null,0.9,3.3344626795181302E-4,null,null,null,1,0.22112404896910298,1]
[null,null,20,270047.29360425239,"PÉRDIDA",0.35,94516.552761488332,175530.74084276406,-94516.552761488332,175530.74084276406,null,null,0.95,3.3344626795181302E-4,null,null,null,2,0.39997099504445721,1]
[null,null,21,175530.74084276406,"PÉRDIDA",0.35,61435.759294967414,114094.98154779665,-61435.759294967414,114094.98154779665,null,null,1,3.3344626795181302E-4,null,null,null,2,0.79650730823599702,1]
[null,null,22,114094.98154779665,"GANANCIA",0.35,39933.243541728822,74161.738006067826,159732.97416691529,233894.7121729831,null,null,null,null,null,null,null,1,0.46656099713258958,2]
[null,null,23,233894.7121729831,"PÉRDIDA",0.35,81863.149260544073,152031.56291243903,-81863.149260544073,152031.56291243903,null,null,null,null,null,null,null,1,0.49399088345132913,1]
[null,null,24,152031.56291243903,"PÉRDIDA",0.35,53211.047019353653,98820.515893085365,-53211.047019353653,98820.515893085365,null,null,null,null,null,null,null,2,0.54433710333068108,1]
[null,null,25,98820.515893085365,"PÉRDIDA",0.35,34587.180562579873,64233.335330505492,-34587.180562579873,64233.335330505492,null,null,null,null,null,null,null,2,0.18481951189235346,1]
[null,null,26,64233.335330505492,"GANANCIA",0.35,22481.66736567692,41751.667964828572,89926.669462707679,131678.33742753626,null,null,null,null,null,null,null,1,0.89874853312794267,2]
[null,null,27,131678.33742753626,"PÉRDIDA",0.35,46087.418099637689,85590.919327898562,-46087.418099637689,85590.919327898562,null,null,null,null,null,null,null,2,4.349830924652498E-2,1,null,null,"Mirá el vídeo aquí:"]
[null,null,28,85590.919327898562,"PÉRDIDA",0.35,29956.821764764496,55634.09756313407,-29956.821764764496,55634.09756313407,null,null,null,null,null,null,null,2,0.99864729851837908,1,null,null,"https://youtu.be/f1MND4P_YmQ"]
[null,null,29,55634.09756313407,"PÉRDIDA",0.35,19471.934147096923,36162.163416037147,-19471.934147096923,36162.163416037147,null,null,null,null,null,null,null,2,5.7062885950451836E-3,1]
[null,null,30,36162.163416037147,"GANANCIA",0.35,12656.757195613001,23505.406220424145,50627.028782452006,74132.435002876155,null,null,null,null,null,null,null,1,0.52020521136589537,2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R7:R36)","v":45},null,{"$f":"SUM(T7:T36)","v":45}]

{"sheet":"F ÓPTIMA","index":1,"n_rows":195,"n_cols":62,"rows_kept":195,"cut":false,"hidden":false,"merged":[[24,1,24,3],[25,2,25,3],[1,1,1,2],[1,3,1,4],[3,1,3,2],[3,3,3,4],[5,1,5,2],[7,1,7,2],[9,1,9,2],[11,1,11,2],[13,1,13,2],[15,1,15,2],[17,1,17,4],[9,3,9,4],[11,3,11,4],[13,3,13,4],[15,3,15,4],[2,32,2,34],[2,35,2,36],[3,32,3,34],[4,32,4,34],[3,35,3,36],[4,35,4,36],[5,3,5,4],[7,3,7,4],[13,32,13,34],[13,35,13,36],[11,32,11,36],[9,32,9,34],[9,35,9,36],[7,32,7,34],[7,35,7,36],[20,1,20,2],[20,3,20,4],[21,1,21,2],[21,3,21,4],[19,1,19,4],[1,32,1,36],[5,32,5,34],[5,35,5,36],[6,32,6,34],[6,35,6,36],[14,32,14,34],[14,35,14,36],[12,32,12,34],[12,35,12,36],[10,39,10,44],[16,39,16,44],[17,39,17,44],[19,32,19,34],[19,35,19,36],[15,32,15,34],[15,35,15,36],[16,32,16,34],[16,35,16,36],[17,32,17,34],[17,35,17,36]]}
[]
[null,"F ÓPTIMA",null,{"$f":"IF(B31=\"\",\"\",INDEX(C28:BJ28,MATCH(MAX(C27:BJ27),C27:BJ27,)))","v":0.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACCIONES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Disponible",null,null,5000]
[null,"F KELLY",null,{"$f":"IF(D2=\"\",\"\",D6-((1-D6)/D14))","v":0.31357780235039989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio Entrada",null,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio Stop Loss",null,null,63.5]
[null,"% Acierto",null,{"$f":"IF(B31=\"\",\"\",(COUNTIF(B31:B195,\">0\"))/COUNT(B31:B195))","v":0.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riesgo Unitario",null,null,{"$f":"IF(AJ5=\"\",\"\",AJ4-AJ5)","v":1.5}]
[null,null,null,null,null,null,null,null,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 óptima Diluido",null,null,{"$f":"IF(AJ5=\"\",\"\",D21)","v":4.3999999999999997E-2}]
[null,"% Fallo",null,{"$f":"IF(D6=\"\",\"\",(COUNTIF(B31:B195,\"<0\"))/COUNT(B31:B195))","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto de Riesgo",null,null,{"$f":"IF(AJ6=\"\",\"\",AJ3*AJ7)","v":220}]
[]
[null,"Avg. Ganancia",null,{"$f":"IF(D8=\"\",\"\",SUMIF(B31:B195,\">0\",B31:B195)/COUNTIF(B31:B195,\">0\"))","v":259.24666666666673},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# ACCIONES",null,null,{"$f":"IF(AJ8=\"\",\"\",ROUNDDOWN((AJ8/AJ6),0))","v":146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"¡ÚNETE! A NUESTRAS REDES SOCIALES"]
[null,"Avg. Pérdida",null,{"$f":"IF(D10=\"\",\"\",SUMIF(B31:B195,\"<0\",B31:B195)/COUNTIF(B31:B195,\"<0\"))","v":-185.63499999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIVISAS (XXXUSD)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Disponible",null,null,250]
[null,"PAYOFF",null,{"$f":"IF(D12=\"\",\"\",ABS(D10/D12))","v":1.3965398048141069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio Entrada",null,null,1.1268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio Stop Loss",null,null,1.1257999999999999]
[null,"Esp. Matemática",null,{"$f":"IF(D14=\"\",\"\",(D6*D10)-(D8*ABS(D12)))","v":81.294000000000025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pips Distancia del SL",null,null,{"$f":"IF(AJ15=\"\",\"\",ABS(AJ14-AJ15)*10000)","v":10.000000000001119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F óptima Diluido",null,null,{"$f":"IF(AJ15=\"\",\"\",D21)","v":4.3999999999999997E-2},null,null,null,"Mirá el vídeo aquí:"]
[null,{"$f":"IF(D16=\"\",\"\",IF(D16>0,\"SISTEMA GANADOR\",IF(D16=0,\"NEUTRO\",\"SISTEMA PERDEDOR\")))","v":"SISTEMA GANADOR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto de Riesgo",null,null,{"$f":"IF(AJ15=\"\",\"\",AJ13*AJ17)","v":11},null,null,null,"https://youtu.be/f1MND4P_YmQ"]
[]
[null,"FRACCIONES DILUIDAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOTAJE",null,null,{"$f":"IF(AJ18=\"\",\"\",ROUND((AJ18/AJ16)/10,2))","v":0.11}]
[null,"F ÓPTIMA",null,{"$f":"IF(D2=\"\",\"\",D2/10)","v":4.3999999999999997E-2}]
[null,"F KELLY",null,{"$f":"IF(D4=\"\",\"\",D4/10)","v":3.1357780235039989E-2}]
[]
[]
[]
[null,null,"Máx. Pérdida",null,{"$f":"MIN(B31:B195)","v":-420}]
[null,"TWR",{"$f":"PRODUCT(C31:C195)","v":1.0096654847723612},1.0193049889449175,1.0289166519035857,1.0384986041062698,1.0480489673003179,1.0575658547412132,1.0670473714124755,1.0764916142467529,1.085896672348085,1.0952606272153163,1.1138575165652422,1.1322667907435739,1.1504728509985307,1.1684599987190416,1.1862124428386913,1.2209496385864291,1.2545565457572347,1.2869042762999252,1.3178631932851668,1.3473031605197148,1.375093794740496,1.4011047200411209,1.4252058241821723,1.4472675164354303,1.4671609866112834,1.4847584649178054,1.4999334822993848,1.5125611309024094,1.5225183243153055,1.5296840572301926,1.5339396641736174,1.5351690769541761,{"$f":"PRODUCT(AI31:AI195)","v":1.5332590804754123},1.528099566563123,1.5195837854571848,1.5076085946191458,1.4920747045082301,1.4728869209799278,1.4499543839631572,1.4231908020739445,1.3925146828257688,1.3578495580991441,1.319124204535598,1.276272858524083,1.229235425450883,1.1779576828873757,1.1223914773935,1.0624949146185021,0.99823254238448711,0.92957552644247654,0.85650181859508434,0.77899631688454785,0.6970510175497574,0.61066515846097436,0.51984535374635388,0.42460571932989172,0.32496798910630614,0.22096162148438619,0.11262389603668956,0]
[null,"F",5.0000000000000001E-3,0.01,1.4999999999999999E-2,0.02,2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.04,4.4999999999999998E-2,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.12,0.14000000000000001,0.16,0.18,0.2,0.22,0.24,0.26,0.28000000000000003,0.3,0.32,0.34,0.36,0.38,0.4,0.42,0.44,0.46,0.48,0.5,0.52,0.54,0.56000000000000005,0.57999999999999996,0.6,0.62,0.64,0.66,0.68,0.7,0.72,0.74,0.76,0.78,0.8,0.82,0.84,0.86,0.88,0.9,0.92,0.94,0.96,0.98,1]
[]
[null,null,"HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR","HPR"]
[null,310.2,{"$f":"IF(B31=\"\",\"\",(1-C$28*$B31/$E$26))","v":1.0036928571428572},1.0073857142857143,1.0110785714285715,1.0147714285714287,1.0184642857142858,1.0221571428571428,1.0258499999999999,1.0295428571428571,1.0332357142857143,1.0369285714285714,1.0443142857142858,1.0517000000000001,1.0590857142857142,1.0664714285714285,1.0738571428571428,1.0886285714285715,1.1033999999999999,1.1181714285714286,1.132942857142857,1.1477142857142857,1.1624857142857143,1.1772571428571428,1.1920285714285714,1.2068000000000001,1.2215714285714285,1.2363428571428572,1.2511142857142858,1.2658857142857143,1.2806571428571427,1.2954285714285714,1.3102,1.3249714285714287,{"$f":"IF(AH31=\"\",\"\",(1-AI$28*$B31/$E$26))","v":1.3397428571428571},1.3545142857142856,1.3692857142857142,1.3840571428571429,1.3988285714285715,1.4136,1.4283714285714284,1.4431428571428571,1.4579142857142857,1.4726857142857144,1.4874571428571428,1.5022285714285715,1.5169999999999999,1.5317714285714286,1.5465428571428572,1.5613142857142857,1.5760857142857143,1.5908571428571427,1.6056285714285714,1.6204000000000001,1.6351714285714285,1.6499428571428572,1.6647142857142856,1.6794857142857142,1.6942571428571429,1.7090285714285713,1.7238,1.7385714285714284]
[null,-102,{"$f":"IF(B32=\"\",\"\",(1-C$28*$B32/$E$26))","v":0.99878571428571428},0.99757142857142855,0.99635714285714283,0.99514285714285711,0.99392857142857138,0.99271428571428566,0.99150000000000005,0.99028571428571432,0.9890714285714286,0.98785714285714288,0.98542857142857143,0.98299999999999998,0.98057142857142854,0.97814285714285709,0.97571428571428576,0.97085714285714286,0.96599999999999997,0.96114285714285719,0.95628571428571429,0.9514285714285714,0.94657142857142862,{"$f":"IF(W32=\"\",\"\",(1-X$28*$B32/$E$26))","v":0.94171428571428573},0.93685714285714283,0.93199999999999994,0.92714285714285716,0.92228571428571426,0.91742857142857148,0.91257142857142859,0.9077142857142857,0.9028571428571428,{"$f":"IF(AF32=\"\",\"\",(1-AG$28*$B32/$E$26))","v":0.89800000000000002},0.89314285714285713,0.88828571428571423,0.88342857142857145,0.87857142857142856,0.87371428571428567,{"$f":"IF(AL32=\"\",\"\",(1-AM$28*$B32/$E$26))","v":0.86885714285714288},0.86399999999999999,0.85914285714285721,0.85428571428571431,0.84942857142857142,0.84457142857142853,0.83971428571428564,0.83485714285714285,0.83000000000000007,0.82514285714285718,{"$f":"IF(AV32=\"\",\"\",(1-AW$28*$B32/$E$26))","v":0.82028571428571428},0.81542857142857139,0.8105714285714285,0.80571428571428572,0.80085714285714282,0.79600000000000004,0.79114285714285715,0.78628571428571425,0.78142857142857147,0.77657142857142858,0.77171428571428569,0.7668571428571429,0.76200000000000001,0.75714285714285712]
[null,519.45000000000005,{"$f":"IF(B33=\"\",\"\",(1-C$28*$B33/$E$26))","v":1.0061839285714285},1.0123678571428572,1.0185517857142856,1.0247357142857143,1.0309196428571428,1.0371035714285715,1.0432874999999999,1.0494714285714286,1.0556553571428571,1.0618392857142858,1.0742071428571429,1.0865750000000001,1.0989428571428572,1.1113107142857144,1.1236785714285715,1.1484142857142858,1.1731500000000001,1.1978857142857142,1.2226214285714285,1.2473571428571428,1.2720928571428571,1.2968285714285714,1.3215642857142857,1.3463000000000001,1.3710357142857144,1.3957714285714287,1.420507142857143,1.4452428571428571,1.4699785714285714,1.4947142857142857,1.51945,1.5441857142857143,1.5689214285714286,1.5936571428571429,1.6183928571428572,1.6431285714285715,1.6678642857142858,1.6926000000000001,1.7173357142857144,1.7420714285714287,1.766807142857143,1.7915428571428573,1.8162785714285716,1.8410142857142859,1.86575,1.8904857142857143,1.9152214285714286,1.9399571428571429,1.9646928571428572,1.9894285714285715,2.0141642857142861,2.0388999999999999,2.0636357142857147,2.0883714285714285,2.1131071428571433,2.1378428571428572,2.1625785714285715,2.1873142857142858,2.2120500000000001,2.2367857142857144]
[null,-135.69,{"$f":"IF(B34=\"\",\"\",(1-C$28*$B34/$E$26))","v":0.9983846428571429},0.99676928571428569,0.99515392857142859,0.99353857142857138,0.99192321428571428,0.99030785714285718,0.98869249999999997,0.98707714285714288,0.98546178571428567,0.98384642857142857,0.98061571428571426,0.97738499999999995,0.97415428571428575,0.97092357142857144,0.96769285714285713,0.96123142857142863,0.95477000000000001,0.94830857142857139,0.94184714285714288,0.93538571428571426,0.92892428571428576,0.92246285714285714,0.91600142857142852,0.90954000000000002,0.9030785714285714,0.89661714285714289,0.89015571428571427,0.88369428571428577,0.87723285714285715,0.87077142857142853,0.86431000000000002,0.8578485714285714,0.8513871428571429,0.84492571428571428,0.83846428571428566,0.83200285714285716,0.82554142857142854,0.81908000000000003,0.81261857142857141,0.80615714285714279,0.79969571428571429,0.79323428571428578,0.78677285714285716,0.78031142857142854,0.77385000000000004,0.76738857142857142,0.76092714285714291,0.7544657142857143,0.74800428571428568,0.74154285714285706,0.73508142857142866,0.72862000000000005,0.72215857142857143,0.71569714285714281,0.7092357142857143,0.70277428571428568,0.69631285714285718,0.68985142857142856,0.68338999999999994,0.67692857142857144]
[null,462.38,{"$f":"IF(B35=\"\",\"\",(1-C$28*$B35/$E$26))","v":1.0055045238095237},1.0110090476190476,1.0165135714285713,1.0220180952380953,1.027522619047619,1.0330271428571429,1.0385316666666666,1.0440361904761906,1.0495407142857143,1.055045238095238,1.0660542857142856,1.0770633333333333,1.0880723809523809,1.0990814285714285,1.1100904761904762,1.1321085714285715,1.1541266666666667,1.1761447619047618,1.1981628571428571,1.2201809523809524,1.2421990476190476,1.2642171428571429,1.2862352380952382,1.3082533333333335,1.3302714285714285,1.3522895238095238,1.3743076190476191,1.3963257142857142,1.4183438095238095,1.4403619047619047,1.46238,1.4843980952380953,1.5064161904761906,1.5284342857142859,1.5504523809523809,1.5724704761904762,1.5944885714285715,1.6165066666666668,1.6385247619047618,1.6605428571428571,1.6825609523809524,1.7045790476190477,1.7265971428571429,1.7486152380952382,1.7706333333333333,1.7926514285714286,1.8146695238095238,1.8366876190476189,1.8587057142857142,1.8807238095238095,1.9027419047619047,1.92476,1.9467780952380953,1.9687961904761906,1.9908142857142859,2.0128323809523812,2.034850476190476,2.0568685714285717,2.0788866666666665,2.1009047619047618]
[null,189.5,{"$f":"IF(B36=\"\",\"\",(1-C$28*$B36/$E$26))","v":1.0022559523809524},1.0045119047619047,1.0067678571428571,1.0090238095238095,1.011279761904762,1.0135357142857142,1.0157916666666666,1.0180476190476191,1.0203035714285715,1.0225595238095238,1.0270714285714286,1.0315833333333333,1.0360952380952382,1.0406071428571428,1.0451190476190475,1.054142857142857,1.0631666666666666,1.0721904761904761,1.0812142857142857,1.0902380952380952,1.0992619047619048,1.1082857142857143,1.1173095238095239,1.1263333333333334,1.135357142857143,1.1443809523809523,1.153404761904762,1.1624285714285714,1.1714523809523809,1.1804761904761905,1.1895,1.1985238095238095,1.2075476190476191,1.2165714285714286,1.2255952380952382,1.2346190476190477,1.243642857142857,1.2526666666666666,1.2616904761904761,1.2707142857142857,1.2797380952380952,1.2887619047619048,1.2977857142857143,1.3068095238095239,1.3158333333333334,1.3248571428571427,1.3338809523809523,1.3429047619047618,1.3519285714285714,1.3609523809523809,1.3699761904761905,1.379,1.3880238095238095,1.3970476190476191,1.4060714285714286,1.4150952380952382,1.4241190476190475,1.4331428571428571,1.4421666666666666,1.4511904761904761]
[null,47.31,{"$f":"IF(B37=\"\",\"\",(1-C$28*$B37/$E$26))","v":1.0005632142857144},1.0011264285714285,1.0016896428571429,1.0022528571428571,1.0028160714285714,1.0033792857142858,1.0039425,1.0045057142857143,1.0050689285714285,1.0056321428571429,1.0067585714285714,1.0078849999999999,1.0090114285714287,1.0101378571428572,1.0112642857142857,1.0135171428571428,1.0157700000000001,1.0180228571428571,1.0202757142857144,1.0225285714285715,1.0247814285714285,1.0270342857142858,1.0292871428571428,1.0315399999999999,1.0337928571428572,1.0360457142857142,1.0382985714285715,1.0405514285714286,1.0428042857142856,1.0450571428571429,1.04731,1.0495628571428572,1.0518157142857143,1.0540685714285714,1.0563214285714286,1.0585742857142857,1.060827142857143,1.06308,1.0653328571428571,1.0675857142857144,1.0698385714285714,1.0720914285714285,1.0743442857142858,1.0765971428571428,1.0788500000000001,1.0811028571428571,1.0833557142857142,1.0856085714285715,1.0878614285714285,1.0901142857142858,1.0923671428571429,1.0946199999999999,1.0968728571428572,1.0991257142857143,1.1013785714285715,1.1036314285714286,1.1058842857142857,1.1081371428571429,1.11039,1.112642857142857]
[null,-84.85,{"$f":"IF(B38=\"\",\"\",(1-C$28*$B38/$E$26))","v":0.99898988095238095},0.9979797619047619,0.99696964285714285,0.99595952380952379,0.99494940476190474,0.99393928571428569,0.99292916666666664,0.99191904761904759,0.99090892857142854,0.98989880952380949,0.98787857142857138,0.98585833333333328,0.98383809523809529,0.98181785714285719,0.97979761904761908,0.97575714285714288,0.97171666666666667,0.96767619047619047,0.96363571428571426,0.95959523809523806,0.95555476190476196,0.95151428571428576,0.94747380952380955,0.94343333333333335,0.93939285714285714,0.93535238095238094,0.93131190476190473,0.92727142857142852,0.92323095238095243,0.91919047619047622,0.91515000000000002,0.91110952380952381,0.90706904761904761,0.9030285714285714,0.8989880952380952,0.8949476190476191,0.8909071428571429,0.88686666666666669,0.88282619047619049,0.87878571428571428,0.87474523809523808,0.87070476190476187,0.86666428571428566,0.86262380952380946,0.85858333333333337,0.85454285714285716,0.85050238095238095,0.84646190476190475,0.84242142857142865,0.83838095238095245,0.83434047619047624,0.83030000000000004,0.82625952380952383,0.82221904761904763,0.81817857142857142,0.81413809523809522,0.81009761904761912,0.80605714285714292,0.80201666666666671,0.79797619047619051]
[null,-420,{"$f":"IF(B39=\"\",\"\",(1-C$28*$B39/$E$26))","v":0.995},0.99,0.98499999999999999,0.98,0.97499999999999998,0.97,0.96499999999999997,0.96,0.95499999999999996,0.95,0.94,0.92999999999999994,0.92,0.91,0.9,0.88,0.86,0.84,0.82000000000000006,0.8,0.78,0.76,0.74,0.72,0.7,0.67999999999999994,0.65999999999999992,0.64,0.62,0.6,0.57999999999999996,0.56000000000000005,0.54,0.52,0.5,0.48,0.45999999999999996,0.43999999999999995,0.42000000000000004,0.4,0.38,0.36,0.34000000000000008,0.31999999999999995,0.30000000000000004,0.28000000000000003,0.26,0.24,0.21999999999999997,0.19999999999999996,0.18000000000000005,0.15999999999999992,0.14000000000000001,0.12,9.9999999999999978E-2,7.999999999999996E-2,6.0000000000000053E-2,4.0000000000000036E-2,2.0000000000000129E-2,0]
[null,26.64,{"$f":"IF(B40=\"\",\"\",(1-C$28*$B40/$E$26))","v":1.0003171428571429},1.0006342857142858,1.0009514285714285,1.0012685714285714,1.0015857142857143,1.0019028571428572,1.0022200000000001,1.0025371428571428,1.0028542857142857,1.0031714285714286,1.0038057142857142,1.00444,1.0050742857142858,1.0057085714285714,1.0063428571428572,1.0076114285714286,1.00888,1.0101485714285714,1.0114171428571428,1.0126857142857142,1.0139542857142858,1.0152228571428572,1.0164914285714286,1.01776,1.0190285714285714,1.0202971428571428,1.0215657142857142,1.0228342857142858,1.0241028571428572,1.0253714285714286,1.02664,1.0279085714285714,1.0291771428571428,1.0304457142857142,1.0317142857142858,1.0329828571428572,1.0342514285714286,1.03552,1.0367885714285714,1.0380571428571428,1.0393257142857142,1.0405942857142858,1.0418628571428572,1.0431314285714286,1.0444,1.0456685714285714,1.0469371428571428,1.0482057142857142,1.0494742857142858,1.0507428571428572,1.0520114285714286,1.05328,1.0545485714285714,1.0558171428571428,1.0570857142857144,1.0583542857142858,1.0596228571428572,1.0608914285714286,1.06216,1.0634285714285714]
[null,null,{"$f":"IF(B41=\"\",\"\",(1-C$28*$B41/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AE41=\"\",\"\",(1-AF$28*$B41/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"IF(B42=\"\",\"\",(1-C$28*$B42/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"IF(B43=\"\",\"\",(1-C$28*$B43/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"IF(B44=\"\",\"\",(1-C$28*$B44/$E$26))","v":""},{"$f":"IF(C44=\"\",\"\",(1-D$28*$B44/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(P44=\"\",\"\",(1-Q$28*$B44/$E$26))","v":""},"","","","","","","","",{"$f":"IF(Y44=\"\",\"\",(1-Z$28*$B44/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL44=\"\",\"\",(1-AM$28*$B44/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW44=\"\",\"\",(1-AX$28*$B44/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C45=\"\",\"\",(1-D$28*$B45/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y45=\"\",\"\",(1-Z$28*$B45/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL45=\"\",\"\",(1-AM$28*$B45/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW45=\"\",\"\",(1-AX$28*$B45/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C46=\"\",\"\",(1-D$28*$B46/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y46=\"\",\"\",(1-Z$28*$B46/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL46=\"\",\"\",(1-AM$28*$B46/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW46=\"\",\"\",(1-AX$28*$B46/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C47=\"\",\"\",(1-D$28*$B47/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y47=\"\",\"\",(1-Z$28*$B47/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL47=\"\",\"\",(1-AM$28*$B47/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW47=\"\",\"\",(1-AX$28*$B47/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C48=\"\",\"\",(1-D$28*$B48/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y48=\"\",\"\",(1-Z$28*$B48/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL48=\"\",\"\",(1-AM$28*$B48/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW48=\"\",\"\",(1-AX$28*$B48/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C49=\"\",\"\",(1-D$28*$B49/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y49=\"\",\"\",(1-Z$28*$B49/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL49=\"\",\"\",(1-AM$28*$B49/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW49=\"\",\"\",(1-AX$28*$B49/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C50=\"\",\"\",(1-D$28*$B50/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y50=\"\",\"\",(1-Z$28*$B50/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL50=\"\",\"\",(1-AM$28*$B50/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW50=\"\",\"\",(1-AX$28*$B50/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C51=\"\",\"\",(1-D$28*$B51/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y51=\"\",\"\",(1-Z$28*$B51/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL51=\"\",\"\",(1-AM$28*$B51/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW51=\"\",\"\",(1-AX$28*$B51/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C52=\"\",\"\",(1-D$28*$B52/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y52=\"\",\"\",(1-Z$28*$B52/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL52=\"\",\"\",(1-AM$28*$B52/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW52=\"\",\"\",(1-AX$28*$B52/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"","","","","","","","","","","","","","","","","",{"$f":"IF(S53=\"\",\"\",(1-T$28*$B53/$E$26))","v":""},"","","","","",{"$f":"IF(Y53=\"\",\"\",(1-Z$28*$B53/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL53=\"\",\"\",(1-AM$28*$B53/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW53=\"\",\"\",(1-AX$28*$B53/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C54=\"\",\"\",(1-D$28*$B54/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y54=\"\",\"\",(1-Z$28*$B54/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL54=\"\",\"\",(1-AM$28*$B54/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW54=\"\",\"\",(1-AX$28*$B54/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C55=\"\",\"\",(1-D$28*$B55/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C56=\"\",\"\",(1-D$28*$B56/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(P56=\"\",\"\",(1-Q$28*$B56/$E$26))","v":""},"","","","","","","","",{"$f":"IF(Y56=\"\",\"\",(1-Z$28*$B56/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL56=\"\",\"\",(1-AM$28*$B56/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW56=\"\",\"\",(1-AX$28*$B56/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C57=\"\",\"\",(1-D$28*$B57/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y57=\"\",\"\",(1-Z$28*$B57/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL57=\"\",\"\",(1-AM$28*$B57/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW57=\"\",\"\",(1-AX$28*$B57/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C58=\"\",\"\",(1-D$28*$B58/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y58=\"\",\"\",(1-Z$28*$B58/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL58=\"\",\"\",(1-AM$28*$B58/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW58=\"\",\"\",(1-AX$28*$B58/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C59=\"\",\"\",(1-D$28*$B59/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y59=\"\",\"\",(1-Z$28*$B59/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL59=\"\",\"\",(1-AM$28*$B59/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW59=\"\",\"\",(1-AX$28*$B59/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C60=\"\",\"\",(1-D$28*$B60/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y60=\"\",\"\",(1-Z$28*$B60/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL60=\"\",\"\",(1-AM$28*$B60/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW60=\"\",\"\",(1-AX$28*$B60/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C61=\"\",\"\",(1-D$28*$B61/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y61=\"\",\"\",(1-Z$28*$B61/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL61=\"\",\"\",(1-AM$28*$B61/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW61=\"\",\"\",(1-AX$28*$B61/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C62=\"\",\"\",(1-D$28*$B62/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y62=\"\",\"\",(1-Z$28*$B62/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL62=\"\",\"\",(1-AM$28*$B62/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW62=\"\",\"\",(1-AX$28*$B62/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C63=\"\",\"\",(1-D$28*$B63/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y63=\"\",\"\",(1-Z$28*$B63/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL63=\"\",\"\",(1-AM$28*$B63/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW63=\"\",\"\",(1-AX$28*$B63/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C64=\"\",\"\",(1-D$28*$B64/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y64=\"\",\"\",(1-Z$28*$B64/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL64=\"\",\"\",(1-AM$28*$B64/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW64=\"\",\"\",(1-AX$28*$B64/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y65=\"\",\"\",(1-Z$28*$B65/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL65=\"\",\"\",(1-AM$28*$B65/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW65=\"\",\"\",(1-AX$28*$B65/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C66=\"\",\"\",(1-D$28*$B66/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y66=\"\",\"\",(1-Z$28*$B66/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL66=\"\",\"\",(1-AM$28*$B66/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW66=\"\",\"\",(1-AX$28*$B66/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C67=\"\",\"\",(1-D$28*$B67/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C68=\"\",\"\",(1-D$28*$B68/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(P68=\"\",\"\",(1-Q$28*$B68/$E$26))","v":""},"","","","","","","","",{"$f":"IF(Y68=\"\",\"\",(1-Z$28*$B68/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL68=\"\",\"\",(1-AM$28*$B68/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW68=\"\",\"\",(1-AX$28*$B68/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C69=\"\",\"\",(1-D$28*$B69/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y69=\"\",\"\",(1-Z$28*$B69/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL69=\"\",\"\",(1-AM$28*$B69/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW69=\"\",\"\",(1-AX$28*$B69/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C70=\"\",\"\",(1-D$28*$B70/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y70=\"\",\"\",(1-Z$28*$B70/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL70=\"\",\"\",(1-AM$28*$B70/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW70=\"\",\"\",(1-AX$28*$B70/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C71=\"\",\"\",(1-D$28*$B71/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y71=\"\",\"\",(1-Z$28*$B71/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL71=\"\",\"\",(1-AM$28*$B71/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW71=\"\",\"\",(1-AX$28*$B71/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C72=\"\",\"\",(1-D$28*$B72/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y72=\"\",\"\",(1-Z$28*$B72/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL72=\"\",\"\",(1-AM$28*$B72/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW72=\"\",\"\",(1-AX$28*$B72/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C73=\"\",\"\",(1-D$28*$B73/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y73=\"\",\"\",(1-Z$28*$B73/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL73=\"\",\"\",(1-AM$28*$B73/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW73=\"\",\"\",(1-AX$28*$B73/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C74=\"\",\"\",(1-D$28*$B74/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y74=\"\",\"\",(1-Z$28*$B74/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL74=\"\",\"\",(1-AM$28*$B74/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW74=\"\",\"\",(1-AX$28*$B74/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C75=\"\",\"\",(1-D$28*$B75/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y75=\"\",\"\",(1-Z$28*$B75/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL75=\"\",\"\",(1-AM$28*$B75/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW75=\"\",\"\",(1-AX$28*$B75/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,{"$f":"IF(B76=\"\",\"\",(1-C$28*$B76/$E$26))","v":""},{"$f":"IF(C76=\"\",\"\",(1-D$28*$B76/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y76=\"\",\"\",(1-Z$28*$B76/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL76=\"\",\"\",(1-AM$28*$B76/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW76=\"\",\"\",(1-AX$28*$B76/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y77=\"\",\"\",(1-Z$28*$B77/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL77=\"\",\"\",(1-AM$28*$B77/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW77=\"\",\"\",(1-AX$28*$B77/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C78=\"\",\"\",(1-D$28*$B78/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y78=\"\",\"\",(1-Z$28*$B78/$E$26))","v":""},"","","","","","","",{"$f":"IF(AG78=\"\",\"\",(1-AH$28*$B78/$E$26))","v":""},"","","","",{"$f":"IF(AL78=\"\",\"\",(1-AM$28*$B78/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW78=\"\",\"\",(1-AX$28*$B78/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C79=\"\",\"\",(1-D$28*$B79/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C80=\"\",\"\",(1-D$28*$B80/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(P80=\"\",\"\",(1-Q$28*$B80/$E$26))","v":""},"","","","","","","","",{"$f":"IF(Y80=\"\",\"\",(1-Z$28*$B80/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL80=\"\",\"\",(1-AM$28*$B80/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW80=\"\",\"\",(1-AX$28*$B80/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C81=\"\",\"\",(1-D$28*$B81/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y81=\"\",\"\",(1-Z$28*$B81/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL81=\"\",\"\",(1-AM$28*$B81/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW81=\"\",\"\",(1-AX$28*$B81/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C82=\"\",\"\",(1-D$28*$B82/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y82=\"\",\"\",(1-Z$28*$B82/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL82=\"\",\"\",(1-AM$28*$B82/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW82=\"\",\"\",(1-AX$28*$B82/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C83=\"\",\"\",(1-D$28*$B83/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y83=\"\",\"\",(1-Z$28*$B83/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL83=\"\",\"\",(1-AM$28*$B83/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW83=\"\",\"\",(1-AX$28*$B83/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C84=\"\",\"\",(1-D$28*$B84/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y84=\"\",\"\",(1-Z$28*$B84/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL84=\"\",\"\",(1-AM$28*$B84/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW84=\"\",\"\",(1-AX$28*$B84/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C85=\"\",\"\",(1-D$28*$B85/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y85=\"\",\"\",(1-Z$28*$B85/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL85=\"\",\"\",(1-AM$28*$B85/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW85=\"\",\"\",(1-AX$28*$B85/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C86=\"\",\"\",(1-D$28*$B86/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y86=\"\",\"\",(1-Z$28*$B86/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL86=\"\",\"\",(1-AM$28*$B86/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW86=\"\",\"\",(1-AX$28*$B86/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C87=\"\",\"\",(1-D$28*$B87/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y87=\"\",\"\",(1-Z$28*$B87/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL87=\"\",\"\",(1-AM$28*$B87/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW87=\"\",\"\",(1-AX$28*$B87/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C88=\"\",\"\",(1-D$28*$B88/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y88=\"\",\"\",(1-Z$28*$B88/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL88=\"\",\"\",(1-AM$28*$B88/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW88=\"\",\"\",(1-AX$28*$B88/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y89=\"\",\"\",(1-Z$28*$B89/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL89=\"\",\"\",(1-AM$28*$B89/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW89=\"\",\"\",(1-AX$28*$B89/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C90=\"\",\"\",(1-D$28*$B90/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y90=\"\",\"\",(1-Z$28*$B90/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL90=\"\",\"\",(1-AM$28*$B90/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW90=\"\",\"\",(1-AX$28*$B90/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C91=\"\",\"\",(1-D$28*$B91/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C92=\"\",\"\",(1-D$28*$B92/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(P92=\"\",\"\",(1-Q$28*$B92/$E$26))","v":""},"","","","","","","","",{"$f":"IF(Y92=\"\",\"\",(1-Z$28*$B92/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL92=\"\",\"\",(1-AM$28*$B92/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW92=\"\",\"\",(1-AX$28*$B92/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C93=\"\",\"\",(1-D$28*$B93/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y93=\"\",\"\",(1-Z$28*$B93/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL93=\"\",\"\",(1-AM$28*$B93/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW93=\"\",\"\",(1-AX$28*$B93/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C94=\"\",\"\",(1-D$28*$B94/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y94=\"\",\"\",(1-Z$28*$B94/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL94=\"\",\"\",(1-AM$28*$B94/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW94=\"\",\"\",(1-AX$28*$B94/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,"",{"$f":"IF(C95=\"\",\"\",(1-D$28*$B95/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(Y95=\"\",\"\",(1-Z$28*$B95/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AL95=\"\",\"\",(1-AM$28*$B95/$E$26))","v":""},"","","","","","","","","","",{"$f":"IF(AW95=\"\",\"\",(1-AX$28*$B95/$E$26))","v":""},"","","","","","","","","","","",""]
[null,null,{"$f":"IF(B96=\"\",\"\",(1-C$28*$B96/$E$26))","v":""},"","","","",{"$f":"IF(G96=\"\",\"\",(1-H$28*$B96/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(W96=\"\",\"\",(1-X$28*$B96/$E$26))","v":""},"","",{"$f":"IF(Z96=\"\",\"\",(1-AA$28*$B96/$E$26))","v":""},"","",{"$f":"IF(AC96=\"\",\"\",(1-AD$28*$B96/$E$26))","v":""},"","","","","","","","","","","","","","","","","",{"$f":"IF(AU96=\"\",\"\",(1-AV$28*$B96/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G97=\"\",\"\",(1-H$28*$B97/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC97=\"\",\"\",(1-AD$28*$B97/$E$26))","v":""},"","","","","","","","","","","","","","","","","",{"$f":"IF(AU97=\"\",\"\",(1-AV$28*$B97/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G98=\"\",\"\",(1-H$28*$B98/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC98=\"\",\"\",(1-AD$28*$B98/$E$26))","v":""},"","","","","","","","","","","","","","","","","",{"$f":"IF(AU98=\"\",\"\",(1-AV$28*$B98/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G99=\"\",\"\",(1-H$28*$B99/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC99=\"\",\"\",(1-AD$28*$B99/$E$26))","v":""},"","","","","","","","","","","","","","","","","",{"$f":"IF(AU99=\"\",\"\",(1-AV$28*$B99/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","","",{"$f":"IF(G100=\"\",\"\",(1-H$28*$B100/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC100=\"\",\"\",(1-AD$28*$B100/$E$26))","v":""},"","","","","","","","","","","","","","","","","",{"$f":"IF(AU100=\"\",\"\",(1-AV$28*$B100/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC101=\"\",\"\",(1-AD$28*$B101/$E$26))","v":""},"","","","","","","","","","","","","","","","","",{"$f":"IF(AU101=\"\",\"\",(1-AV$28*$B101/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F102=\"\",\"\",(1-G$28*$B102/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC102=\"\",\"\",(1-AD$28*$B102/$E$26))","v":""},"","","","","","","","","","","","","","","","","",{"$f":"IF(AU102=\"\",\"\",(1-AV$28*$B102/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F103=\"\",\"\",(1-G$28*$B103/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F104=\"\",\"\",(1-G$28*$B104/$E$26))","v":""},"","","","","","","","",{"$f":"IF(O104=\"\",\"\",(1-P$28*$B104/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AC104=\"\",\"\",(1-AD$28*$B104/$E$26))","v":""},"","","","",{"$f":"IF(AH104=\"\",\"\",(1-AI$28*$B104/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(AU104=\"\",\"\",(1-AV$28*$B104/$E$26))","v":""},"","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F105=\"\",\"\",(1-G$28*$B105/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC105=\"\",\"\",(1-AD$28*$B105/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS105=\"\",\"\",(1-AT$28*$B105/$E$26))","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F106=\"\",\"\",(1-G$28*$B106/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC106=\"\",\"\",(1-AD$28*$B106/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS106=\"\",\"\",(1-AT$28*$B106/$E$26))","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F107=\"\",\"\",(1-G$28*$B107/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC107=\"\",\"\",(1-AD$28*$B107/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS107=\"\",\"\",(1-AT$28*$B107/$E$26))","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F108=\"\",\"\",(1-G$28*$B108/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC108=\"\",\"\",(1-AD$28*$B108/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS108=\"\",\"\",(1-AT$28*$B108/$E$26))","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F109=\"\",\"\",(1-G$28*$B109/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC109=\"\",\"\",(1-AD$28*$B109/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS109=\"\",\"\",(1-AT$28*$B109/$E$26))","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F110=\"\",\"\",(1-G$28*$B110/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC110=\"\",\"\",(1-AD$28*$B110/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS110=\"\",\"\",(1-AT$28*$B110/$E$26))","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F111=\"\",\"\",(1-G$28*$B111/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC111=\"\",\"\",(1-AD$28*$B111/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS111=\"\",\"\",(1-AT$28*$B111/$E$26))","v":""},"","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F112=\"\",\"\",(1-G$28*$B112/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC112=\"\",\"\",(1-AD$28*$B112/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS112=\"\",\"\",(1-AT$28*$B112/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI112=\"\",\"\",(1-BJ$28*$B112/$E$26))","v":""}]
[null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC113=\"\",\"\",(1-AD$28*$B113/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS113=\"\",\"\",(1-AT$28*$B113/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI113=\"\",\"\",(1-BJ$28*$B113/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F114=\"\",\"\",(1-G$28*$B114/$E$26))","v":""},"","","","","","","","",{"$f":"IF(O114=\"\",\"\",(1-P$28*$B114/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AC114=\"\",\"\",(1-AD$28*$B114/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS114=\"\",\"\",(1-AT$28*$B114/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI114=\"\",\"\",(1-BJ$28*$B114/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F115=\"\",\"\",(1-G$28*$B115/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F116=\"\",\"\",(1-G$28*$B116/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V116=\"\",\"\",(1-W$28*$B116/$E$26))","v":""},"","","","","","",{"$f":"IF(AC116=\"\",\"\",(1-AD$28*$B116/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS116=\"\",\"\",(1-AT$28*$B116/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI116=\"\",\"\",(1-BJ$28*$B116/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F117=\"\",\"\",(1-G$28*$B117/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(S117=\"\",\"\",(1-T$28*$B117/$E$26))","v":""},"","",{"$f":"IF(V117=\"\",\"\",(1-W$28*$B117/$E$26))","v":""},"","","","","","",{"$f":"IF(AC117=\"\",\"\",(1-AD$28*$B117/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS117=\"\",\"\",(1-AT$28*$B117/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI117=\"\",\"\",(1-BJ$28*$B117/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F118=\"\",\"\",(1-G$28*$B118/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V118=\"\",\"\",(1-W$28*$B118/$E$26))","v":""},"","","","","","",{"$f":"IF(AC118=\"\",\"\",(1-AD$28*$B118/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS118=\"\",\"\",(1-AT$28*$B118/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI118=\"\",\"\",(1-BJ$28*$B118/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F119=\"\",\"\",(1-G$28*$B119/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V119=\"\",\"\",(1-W$28*$B119/$E$26))","v":""},"","","","","","",{"$f":"IF(AC119=\"\",\"\",(1-AD$28*$B119/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS119=\"\",\"\",(1-AT$28*$B119/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI119=\"\",\"\",(1-BJ$28*$B119/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F120=\"\",\"\",(1-G$28*$B120/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V120=\"\",\"\",(1-W$28*$B120/$E$26))","v":""},"","","","","","",{"$f":"IF(AC120=\"\",\"\",(1-AD$28*$B120/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS120=\"\",\"\",(1-AT$28*$B120/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI120=\"\",\"\",(1-BJ$28*$B120/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F121=\"\",\"\",(1-G$28*$B121/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V121=\"\",\"\",(1-W$28*$B121/$E$26))","v":""},"","","","","","",{"$f":"IF(AC121=\"\",\"\",(1-AD$28*$B121/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS121=\"\",\"\",(1-AT$28*$B121/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI121=\"\",\"\",(1-BJ$28*$B121/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F122=\"\",\"\",(1-G$28*$B122/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V122=\"\",\"\",(1-W$28*$B122/$E$26))","v":""},"","","","","","",{"$f":"IF(AC122=\"\",\"\",(1-AD$28*$B122/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS122=\"\",\"\",(1-AT$28*$B122/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI122=\"\",\"\",(1-BJ$28*$B122/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F123=\"\",\"\",(1-G$28*$B123/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V123=\"\",\"\",(1-W$28*$B123/$E$26))","v":""},"","","","","","",{"$f":"IF(AC123=\"\",\"\",(1-AD$28*$B123/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS123=\"\",\"\",(1-AT$28*$B123/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI123=\"\",\"\",(1-BJ$28*$B123/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F124=\"\",\"\",(1-G$28*$B124/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V124=\"\",\"\",(1-W$28*$B124/$E$26))","v":""},"","","","","","",{"$f":"IF(AC124=\"\",\"\",(1-AD$28*$B124/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS124=\"\",\"\",(1-AT$28*$B124/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI124=\"\",\"\",(1-BJ$28*$B124/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F125=\"\",\"\",(1-G$28*$B125/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V125=\"\",\"\",(1-W$28*$B125/$E$26))","v":""},"","","","","","",{"$f":"IF(AC125=\"\",\"\",(1-AD$28*$B125/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS125=\"\",\"\",(1-AT$28*$B125/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI125=\"\",\"\",(1-BJ$28*$B125/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F126=\"\",\"\",(1-G$28*$B126/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V126=\"\",\"\",(1-W$28*$B126/$E$26))","v":""},"","","","","","",{"$f":"IF(AC126=\"\",\"\",(1-AD$28*$B126/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS126=\"\",\"\",(1-AT$28*$B126/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI126=\"\",\"\",(1-BJ$28*$B126/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F127=\"\",\"\",(1-G$28*$B127/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V127=\"\",\"\",(1-W$28*$B127/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F128=\"\",\"\",(1-G$28*$B128/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V128=\"\",\"\",(1-W$28*$B128/$E$26))","v":""},"","","","","","",{"$f":"IF(AC128=\"\",\"\",(1-AD$28*$B128/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS128=\"\",\"\",(1-AT$28*$B128/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI128=\"\",\"\",(1-BJ$28*$B128/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F129=\"\",\"\",(1-G$28*$B129/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V129=\"\",\"\",(1-W$28*$B129/$E$26))","v":""},"","","","","","",{"$f":"IF(AC129=\"\",\"\",(1-AD$28*$B129/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS129=\"\",\"\",(1-AT$28*$B129/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI129=\"\",\"\",(1-BJ$28*$B129/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F130=\"\",\"\",(1-G$28*$B130/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V130=\"\",\"\",(1-W$28*$B130/$E$26))","v":""},"","","","","","",{"$f":"IF(AC130=\"\",\"\",(1-AD$28*$B130/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS130=\"\",\"\",(1-AT$28*$B130/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI130=\"\",\"\",(1-BJ$28*$B130/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F131=\"\",\"\",(1-G$28*$B131/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V131=\"\",\"\",(1-W$28*$B131/$E$26))","v":""},"","","","","","",{"$f":"IF(AC131=\"\",\"\",(1-AD$28*$B131/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS131=\"\",\"\",(1-AT$28*$B131/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI131=\"\",\"\",(1-BJ$28*$B131/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F132=\"\",\"\",(1-G$28*$B132/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V132=\"\",\"\",(1-W$28*$B132/$E$26))","v":""},"","","","","","",{"$f":"IF(AC132=\"\",\"\",(1-AD$28*$B132/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS132=\"\",\"\",(1-AT$28*$B132/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI132=\"\",\"\",(1-BJ$28*$B132/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F133=\"\",\"\",(1-G$28*$B133/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V133=\"\",\"\",(1-W$28*$B133/$E$26))","v":""},"","","","","","",{"$f":"IF(AC133=\"\",\"\",(1-AD$28*$B133/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS133=\"\",\"\",(1-AT$28*$B133/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI133=\"\",\"\",(1-BJ$28*$B133/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F134=\"\",\"\",(1-G$28*$B134/$E$26))","v":""},"","","","","","","","",{"$f":"IF(O134=\"\",\"\",(1-P$28*$B134/$E$26))","v":""},"","","","","","",{"$f":"IF(V134=\"\",\"\",(1-W$28*$B134/$E$26))","v":""},"","","","","","",{"$f":"IF(AC134=\"\",\"\",(1-AD$28*$B134/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS134=\"\",\"\",(1-AT$28*$B134/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI134=\"\",\"\",(1-BJ$28*$B134/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F135=\"\",\"\",(1-G$28*$B135/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V135=\"\",\"\",(1-W$28*$B135/$E$26))","v":""},"","","","","","",{"$f":"IF(AC135=\"\",\"\",(1-AD$28*$B135/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS135=\"\",\"\",(1-AT$28*$B135/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI135=\"\",\"\",(1-BJ$28*$B135/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F136=\"\",\"\",(1-G$28*$B136/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V136=\"\",\"\",(1-W$28*$B136/$E$26))","v":""},"","","","","","",{"$f":"IF(AC136=\"\",\"\",(1-AD$28*$B136/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS136=\"\",\"\",(1-AT$28*$B136/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI136=\"\",\"\",(1-BJ$28*$B136/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F137=\"\",\"\",(1-G$28*$B137/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(S137=\"\",\"\",(1-T$28*$B137/$E$26))","v":""},"","",{"$f":"IF(V137=\"\",\"\",(1-W$28*$B137/$E$26))","v":""},"","","","","","",{"$f":"IF(AC137=\"\",\"\",(1-AD$28*$B137/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS137=\"\",\"\",(1-AT$28*$B137/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI137=\"\",\"\",(1-BJ$28*$B137/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F138=\"\",\"\",(1-G$28*$B138/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V138=\"\",\"\",(1-W$28*$B138/$E$26))","v":""},"","","","","","",{"$f":"IF(AC138=\"\",\"\",(1-AD$28*$B138/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS138=\"\",\"\",(1-AT$28*$B138/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI138=\"\",\"\",(1-BJ$28*$B138/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F139=\"\",\"\",(1-G$28*$B139/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V139=\"\",\"\",(1-W$28*$B139/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F140=\"\",\"\",(1-G$28*$B140/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V140=\"\",\"\",(1-W$28*$B140/$E$26))","v":""},"","","","","","",{"$f":"IF(AC140=\"\",\"\",(1-AD$28*$B140/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS140=\"\",\"\",(1-AT$28*$B140/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI140=\"\",\"\",(1-BJ$28*$B140/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F141=\"\",\"\",(1-G$28*$B141/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V141=\"\",\"\",(1-W$28*$B141/$E$26))","v":""},"","","","","","",{"$f":"IF(AC141=\"\",\"\",(1-AD$28*$B141/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS141=\"\",\"\",(1-AT$28*$B141/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI141=\"\",\"\",(1-BJ$28*$B141/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F142=\"\",\"\",(1-G$28*$B142/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V142=\"\",\"\",(1-W$28*$B142/$E$26))","v":""},"","","","","","",{"$f":"IF(AC142=\"\",\"\",(1-AD$28*$B142/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS142=\"\",\"\",(1-AT$28*$B142/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI142=\"\",\"\",(1-BJ$28*$B142/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F143=\"\",\"\",(1-G$28*$B143/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V143=\"\",\"\",(1-W$28*$B143/$E$26))","v":""},"","","","","","",{"$f":"IF(AC143=\"\",\"\",(1-AD$28*$B143/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS143=\"\",\"\",(1-AT$28*$B143/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI143=\"\",\"\",(1-BJ$28*$B143/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F144=\"\",\"\",(1-G$28*$B144/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V144=\"\",\"\",(1-W$28*$B144/$E$26))","v":""},"","","","","","",{"$f":"IF(AC144=\"\",\"\",(1-AD$28*$B144/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS144=\"\",\"\",(1-AT$28*$B144/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI144=\"\",\"\",(1-BJ$28*$B144/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F145=\"\",\"\",(1-G$28*$B145/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V145=\"\",\"\",(1-W$28*$B145/$E$26))","v":""},"","","","","","",{"$f":"IF(AC145=\"\",\"\",(1-AD$28*$B145/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS145=\"\",\"\",(1-AT$28*$B145/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI145=\"\",\"\",(1-BJ$28*$B145/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F146=\"\",\"\",(1-G$28*$B146/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V146=\"\",\"\",(1-W$28*$B146/$E$26))","v":""},"","","","","","",{"$f":"IF(AC146=\"\",\"\",(1-AD$28*$B146/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS146=\"\",\"\",(1-AT$28*$B146/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI146=\"\",\"\",(1-BJ$28*$B146/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F147=\"\",\"\",(1-G$28*$B147/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V147=\"\",\"\",(1-W$28*$B147/$E$26))","v":""},"","","","","","",{"$f":"IF(AC147=\"\",\"\",(1-AD$28*$B147/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS147=\"\",\"\",(1-AT$28*$B147/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI147=\"\",\"\",(1-BJ$28*$B147/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F148=\"\",\"\",(1-G$28*$B148/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V148=\"\",\"\",(1-W$28*$B148/$E$26))","v":""},"","","","","","",{"$f":"IF(AC148=\"\",\"\",(1-AD$28*$B148/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS148=\"\",\"\",(1-AT$28*$B148/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI148=\"\",\"\",(1-BJ$28*$B148/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F149=\"\",\"\",(1-G$28*$B149/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V149=\"\",\"\",(1-W$28*$B149/$E$26))","v":""},"","","","","","",{"$f":"IF(AC149=\"\",\"\",(1-AD$28*$B149/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS149=\"\",\"\",(1-AT$28*$B149/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI149=\"\",\"\",(1-BJ$28*$B149/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F150=\"\",\"\",(1-G$28*$B150/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V150=\"\",\"\",(1-W$28*$B150/$E$26))","v":""},"","","","","","",{"$f":"IF(AC150=\"\",\"\",(1-AD$28*$B150/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS150=\"\",\"\",(1-AT$28*$B150/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI150=\"\",\"\",(1-BJ$28*$B150/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F151=\"\",\"\",(1-G$28*$B151/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V151=\"\",\"\",(1-W$28*$B151/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","",{"$f":"IF(F152=\"\",\"\",(1-G$28*$B152/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V152=\"\",\"\",(1-W$28*$B152/$E$26))","v":""},"","","","","","",{"$f":"IF(AC152=\"\",\"\",(1-AD$28*$B152/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS152=\"\",\"\",(1-AT$28*$B152/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI152=\"\",\"\",(1-BJ$28*$B152/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F153=\"\",\"\",(1-G$28*$B153/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V153=\"\",\"\",(1-W$28*$B153/$E$26))","v":""},"","","","","","",{"$f":"IF(AC153=\"\",\"\",(1-AD$28*$B153/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS153=\"\",\"\",(1-AT$28*$B153/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI153=\"\",\"\",(1-BJ$28*$B153/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F154=\"\",\"\",(1-G$28*$B154/$E$26))","v":""},"","","","","","","","",{"$f":"IF(O154=\"\",\"\",(1-P$28*$B154/$E$26))","v":""},"","","","","","",{"$f":"IF(V154=\"\",\"\",(1-W$28*$B154/$E$26))","v":""},"","","","","","",{"$f":"IF(AC154=\"\",\"\",(1-AD$28*$B154/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS154=\"\",\"\",(1-AT$28*$B154/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI154=\"\",\"\",(1-BJ$28*$B154/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F155=\"\",\"\",(1-G$28*$B155/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V155=\"\",\"\",(1-W$28*$B155/$E$26))","v":""},"","","","","","",{"$f":"IF(AC155=\"\",\"\",(1-AD$28*$B155/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS155=\"\",\"\",(1-AT$28*$B155/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI155=\"\",\"\",(1-BJ$28*$B155/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F156=\"\",\"\",(1-G$28*$B156/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V156=\"\",\"\",(1-W$28*$B156/$E$26))","v":""},"","","","","","",{"$f":"IF(AC156=\"\",\"\",(1-AD$28*$B156/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS156=\"\",\"\",(1-AT$28*$B156/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI156=\"\",\"\",(1-BJ$28*$B156/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F157=\"\",\"\",(1-G$28*$B157/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(S157=\"\",\"\",(1-T$28*$B157/$E$26))","v":""},"","",{"$f":"IF(V157=\"\",\"\",(1-W$28*$B157/$E$26))","v":""},"","","","","","",{"$f":"IF(AC157=\"\",\"\",(1-AD$28*$B157/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS157=\"\",\"\",(1-AT$28*$B157/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI157=\"\",\"\",(1-BJ$28*$B157/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F158=\"\",\"\",(1-G$28*$B158/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V158=\"\",\"\",(1-W$28*$B158/$E$26))","v":""},"","","","","","",{"$f":"IF(AC158=\"\",\"\",(1-AD$28*$B158/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AS158=\"\",\"\",(1-AT$28*$B158/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI158=\"\",\"\",(1-BJ$28*$B158/$E$26))","v":""}]
[null,null,"","","","",{"$f":"IF(F159=\"\",\"\",(1-G$28*$B159/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(V159=\"\",\"\",(1-W$28*$B159/$E$26))","v":""},"","","","","",{"$f":"IF(AB159=\"\",\"\",(1-AC$28*$B159/$E$26))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF(AS159=\"\",\"\",(1-AT$28*$B159/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI159=\"\",\"\",(1-BJ$28*$B159/$E$26))","v":""}]
[null,null,{"$f":"IF(B160=\"\",\"\",(1-C$28*$B160/$E$26))","v":""},"","","","","","","",{"$f":"IF(J160=\"\",\"\",(1-K$28*$B160/$E$26))","v":""},"","","","","","","","","","","",{"$f":"IF(V160=\"\",\"\",(1-W$28*$B160/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS160=\"\",\"\",(1-AT$28*$B160/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI160=\"\",\"\",(1-BJ$28*$B160/$E$26))","v":""}]
[null,null,"","","","","","","","",{"$f":"IF(J161=\"\",\"\",(1-K$28*$B161/$E$26))","v":""},{"$f":"IF(K161=\"\",\"\",(1-L$28*$B161/$E$26))","v":""},{"$f":"IF(L161=\"\",\"\",(1-M$28*$B161/$E$26))","v":""},{"$f":"IF(M161=\"\",\"\",(1-N$28*$B161/$E$26))","v":""},{"$f":"IF(N161=\"\",\"\",(1-O$28*$B161/$E$26))","v":""},"","","","","","","",{"$f":"IF(V161=\"\",\"\",(1-W$28*$B161/$E$26))","v":""},{"$f":"IF(W161=\"\",\"\",(1-X$28*$B161/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS161=\"\",\"\",(1-AT$28*$B161/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI161=\"\",\"\",(1-BJ$28*$B161/$E$26))","v":""}]
[null,null,"","","","","","","","",{"$f":"IF(J162=\"\",\"\",(1-K$28*$B162/$E$26))","v":""},"","","","","","","","","","","",{"$f":"IF(V162=\"\",\"\",(1-W$28*$B162/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS162=\"\",\"\",(1-AT$28*$B162/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI162=\"\",\"\",(1-BJ$28*$B162/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I163=\"\",\"\",(1-J$28*$B163/$E$26))","v":""},"","","","","","","","","","","","",{"$f":"IF(V163=\"\",\"\",(1-W$28*$B163/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(AL163=\"\",\"\",(1-AM$28*$B163/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I164=\"\",\"\",(1-J$28*$B164/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS164=\"\",\"\",(1-AT$28*$B164/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI164=\"\",\"\",(1-BJ$28*$B164/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I165=\"\",\"\",(1-J$28*$B165/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS165=\"\",\"\",(1-AT$28*$B165/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI165=\"\",\"\",(1-BJ$28*$B165/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I166=\"\",\"\",(1-J$28*$B166/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS166=\"\",\"\",(1-AT$28*$B166/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI166=\"\",\"\",(1-BJ$28*$B166/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I167=\"\",\"\",(1-J$28*$B167/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS167=\"\",\"\",(1-AT$28*$B167/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI167=\"\",\"\",(1-BJ$28*$B167/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I168=\"\",\"\",(1-J$28*$B168/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS168=\"\",\"\",(1-AT$28*$B168/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI168=\"\",\"\",(1-BJ$28*$B168/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I169=\"\",\"\",(1-J$28*$B169/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AS169=\"\",\"\",(1-AT$28*$B169/$E$26))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(BI169=\"\",\"\",(1-BJ$28*$B169/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I170=\"\",\"\",(1-J$28*$B170/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AF170=\"\",\"\",(1-AG$28*$B170/$E$26))","v":""},"","","","","",{"$f":"IF(AL170=\"\",\"\",(1-AM$28*$B170/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BI170=\"\",\"\",(1-BJ$28*$B170/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I171=\"\",\"\",(1-J$28*$B171/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL171=\"\",\"\",(1-AM$28*$B171/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BI171=\"\",\"\",(1-BJ$28*$B171/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I172=\"\",\"\",(1-J$28*$B172/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL172=\"\",\"\",(1-AM$28*$B172/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BI172=\"\",\"\",(1-BJ$28*$B172/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I173=\"\",\"\",(1-J$28*$B173/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL173=\"\",\"\",(1-AM$28*$B173/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BI173=\"\",\"\",(1-BJ$28*$B173/$E$26))","v":""}]
[null,null,"","","","","","","",{"$f":"IF(I174=\"\",\"\",(1-J$28*$B174/$E$26))","v":""},"","","","","",{"$f":"IF(O174=\"\",\"\",(1-P$28*$B174/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL174=\"\",\"\",(1-AM$28*$B174/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA174=\"\",\"\",(1-BB$28*$B174/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I175=\"\",\"\",(1-J$28*$B175/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I176=\"\",\"\",(1-J$28*$B176/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL176=\"\",\"\",(1-AM$28*$B176/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA176=\"\",\"\",(1-BB$28*$B176/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I177=\"\",\"\",(1-J$28*$B177/$E$26))","v":""},"","","","","","","","","",{"$f":"IF(S177=\"\",\"\",(1-T$28*$B177/$E$26))","v":""},"","","","","","","","","","","","","","","","","","",{"$f":"IF(AL177=\"\",\"\",(1-AM$28*$B177/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA177=\"\",\"\",(1-BB$28*$B177/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I178=\"\",\"\",(1-J$28*$B178/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL178=\"\",\"\",(1-AM$28*$B178/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA178=\"\",\"\",(1-BB$28*$B178/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I179=\"\",\"\",(1-J$28*$B179/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL179=\"\",\"\",(1-AM$28*$B179/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA179=\"\",\"\",(1-BB$28*$B179/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I180=\"\",\"\",(1-J$28*$B180/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AF180=\"\",\"\",(1-AG$28*$B180/$E$26))","v":""},"","","","","",{"$f":"IF(AL180=\"\",\"\",(1-AM$28*$B180/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA180=\"\",\"\",(1-BB$28*$B180/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I181=\"\",\"\",(1-J$28*$B181/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL181=\"\",\"\",(1-AM$28*$B181/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA181=\"\",\"\",(1-BB$28*$B181/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I182=\"\",\"\",(1-J$28*$B182/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL182=\"\",\"\",(1-AM$28*$B182/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA182=\"\",\"\",(1-BB$28*$B182/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I183=\"\",\"\",(1-J$28*$B183/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL183=\"\",\"\",(1-AM$28*$B183/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA183=\"\",\"\",(1-BB$28*$B183/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I184=\"\",\"\",(1-J$28*$B184/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL184=\"\",\"\",(1-AM$28*$B184/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA184=\"\",\"\",(1-BB$28*$B184/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I185=\"\",\"\",(1-J$28*$B185/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL185=\"\",\"\",(1-AM$28*$B185/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA185=\"\",\"\",(1-BB$28*$B185/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I186=\"\",\"\",(1-J$28*$B186/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL186=\"\",\"\",(1-AM$28*$B186/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA186=\"\",\"\",(1-BB$28*$B186/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I187=\"\",\"\",(1-J$28*$B187/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AZ187=\"\",\"\",(1-BA$28*$B187/$E$26))","v":""},"","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I188=\"\",\"\",(1-J$28*$B188/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL188=\"\",\"\",(1-AM$28*$B188/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA188=\"\",\"\",(1-BB$28*$B188/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I189=\"\",\"\",(1-J$28*$B189/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL189=\"\",\"\",(1-AM$28*$B189/$E$26))","v":""},"","","","","","","","","","","","","","",{"$f":"IF(BA189=\"\",\"\",(1-BB$28*$B189/$E$26))","v":""},"","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I190=\"\",\"\",(1-J$28*$B190/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AF190=\"\",\"\",(1-AG$28*$B190/$E$26))","v":""},"","","","","",{"$f":"IF(AL190=\"\",\"\",(1-AM$28*$B190/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AZ190=\"\",\"\",(1-BA$28*$B190/$E$26))","v":""},"","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I191=\"\",\"\",(1-J$28*$B191/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL191=\"\",\"\",(1-AM$28*$B191/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AZ191=\"\",\"\",(1-BA$28*$B191/$E$26))","v":""},"","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I192=\"\",\"\",(1-J$28*$B192/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL192=\"\",\"\",(1-AM$28*$B192/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AZ192=\"\",\"\",(1-BA$28*$B192/$E$26))","v":""},"","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I193=\"\",\"\",(1-J$28*$B193/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL193=\"\",\"\",(1-AM$28*$B193/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AZ193=\"\",\"\",(1-BA$28*$B193/$E$26))","v":""},"","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I194=\"\",\"\",(1-J$28*$B194/$E$26))","v":""},"","","","","",{"$f":"IF(O194=\"\",\"\",(1-P$28*$B194/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL194=\"\",\"\",(1-AM$28*$B194/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AZ194=\"\",\"\",(1-BA$28*$B194/$E$26))","v":""},"","","","","","","","",""]
[null,null,"","","","","","","",{"$f":"IF(I195=\"\",\"\",(1-J$28*$B195/$E$26))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AL195=\"\",\"\",(1-AM$28*$B195/$E$26))","v":""},"","","","","","","","","","","","","",{"$f":"IF(AZ195=\"\",\"\",(1-BA$28*$B195/$E$26))","v":""},"","","","","","","","",""]

{"sheet":"COMPARATIVA DE MÉTODOS","index":2,"n_rows":108,"n_cols":22,"rows_kept":108,"cut":false,"hidden":false,"merged":[[6,12,7,12],[1,2,1,3],[3,4,3,6],[5,4,5,5],[5,6,5,7],[5,9,5,12],[6,2,7,2],[6,3,7,3],[6,9,7,9],[6,10,7,10],[6,11,7,11]]}
[]
[null,null,"% ACIERTO",null,{"$f":"COUNTIF(D9:D108,\"T.P\")/100","v":0.56999999999999995},null,"B/R",2]
[]
[null,null,null,null,"Esperanza Matemática Positiva"]
[]
[null,null,null,null,"RIESGOS FIJOS",null,"RIESGOS VARIABLES",null,null,"MONTO Y FRACCIÓN DE RIESGO EMPLEADO"]
[null,null,"N° Op.","RESULTADO","MONTO FIJO","% FIJO (1%)","F KELLY","F ÓPTIMA",null,"MONTO FIJO\n$50","% FIJO 1%","F KELLY","F ÓPTIMA"]
[null,null,null,null,5000,5000,5000,5000]
[null,null,1,"T.P",{"$f":"IF(D9=\"T.P\",E8+(J9*$H$2),E8-(J9))","v":5100},{"$f":"IF(D9=\"T.P\",F8+(F8*K9*$H$2),F8-(F8*K9))","v":5100},{"$f":"IF(D9=\"T.P\",G8+(G8*L9*$H$2),G8-(G8*L9))","v":5100},{"$f":"IF(D9=\"T.P\",H8+(H8*M9*$H$2),H8-(H8*M9))","v":5100},null,50,0.01,0.01,0.01]
[null,null,2,"S.L",{"$f":"IF(D10=\"T.P\",E9+(J10*$H$2),E9-(J10))","v":5050},{"$f":"IF(D10=\"T.P\",F9+(F9*K10*$H$2),F9-(F9*K10))","v":5049},{"$f":"IF(D10=\"T.P\",G9+(G9*L10*$H$2),G9-(G9*L10))","v":5049},{"$f":"IF(D10=\"T.P\",H9+(H9*M10*$H$2),H9-(H9*M10))","v":5049},null,50,0.01,0.01,0.01]
[null,null,3,"S.L",5000,4998.51,4998.51,4998.51,null,50,0.01,0.01,0.01]
[null,null,4,"T.P",5100,5098.4802,5098.4802,5098.4802,null,50,0.01,0.01,0.01]
[null,null,5,"T.P",5200,5200.4498039999999,5200.4498039999999,5200.4498039999999,null,50,0.01,0.01,0.01]
[null,null,6,"T.P",5300,5304.4588000799995,5304.4588000799995,5304.4588000799995,null,50,0.01,0.01,0.01]
[null,null,7,"T.P",5400,5410.5479760815997,5410.5479760815997,5410.5479760815997,null,50,0.01,0.01,0.01,null,"ASI CON UN CAPITAL INICIAL DE $5000"]
[null,null,8,"S.L",5350,5356.4424963207839,5356.4424963207839,5356.4424963207839,null,50,0.01,0.01,0.01,null,"EMPLEANDO EL MÉTODO DE MONTO FIJO SE OBTUVO UN CAPITAL FINAL DE",null,null,null,null,null,null,8550]
[null,null,9,"S.L",5300,5302.8780713575761,5302.8780713575761,5302.8780713575761,null,50,0.01,0.01,0.01,null,"EMPLEANDO EL MÉTODO DE PORCENTAJE FIJO (1%) SE OBTUVO UN CAPITAL FINAL DE",null,null,null,null,null,null,10034.440507825237]
[null,null,10,"S.L",5250,5249.8492906440006,5249.8492906440006,5249.8492906440006,null,50,0.01,0.01,0.01,null,"EMPLEANDO EL MÉTODO DE F DE KELLY SE OBTUVO UN CAPITAL FINAL DE",null,null,null,null,null,null,41596.571187440924]
[null,null,11,"S.L",5200,5197.3507977375602,5197.3507977375602,5197.3507977375602,null,50,0.01,0.01,0.01,null,"EMPLEANDO EL MÉTODO DE F ÓPTIMA SE OBTUVO UN CAPITAL FINAL DE",null,null,null,null,null,null,117864.58403372938]
[null,null,12,"T.P",5300,5301.2978136923111,5301.2978136923111,5301.2978136923111,null,50,0.01,0.01,0.01]
[null,null,13,"T.P",5400,5407.3237699661577,5407.3237699661577,5407.3237699661577,null,50,0.01,0.01,0.01,null,"TANTO LA F DE KELLY Y LA F OPTIMA SON METODOS AGRESIVOS "]
[null,null,14,"T.P",5500,5515.4702453654809,5515.4702453654809,5515.4702453654809,null,50,0.01,0.01,0.01,null,"COMO VEZ TIENEN OSCILACIONES BASTANTE VISIBLES"]
[null,null,15,"S.L",5450,5460.315542911826,5460.315542911826,5460.315542911826,null,50,0.01,0.01,0.01,null,"CUANDO GANAN, CADA VEZ ARRIESGAN MÁS (PRESIONAN EL ACELERADOR)"]
[null,null,16,"T.P",5550,5569.5218537700621,5783.5662230522057,5787.934475486536,null,50,0.01,2.9600000000000001E-2,0.03,null," Y CUANDO PIERDEN, ARRIESGAN CADA VEZ MENOS (PRESIONAN EL FRENO)"]
[null,null,17,"T.P",5650,5680.9122908454638,6225.4306824933938,6227.8174956235125,null,50,0.01,3.8199999999999998E-2,3.7999999999999999E-2]
[null,null,18,"S.L",5600,5624.1031679370089,5944.0412156446928,{"$f":"IF(D26=\"T.P\",H25+(H25*M26*$H$2),H25-(H25*M26))","v":5953.7935258160778},null,50,0.01,4.5199999999999997E-2,4.3999999999999997E-2]
[null,null,19,"S.L",5550,5567.8621362576387,5748.4822596499826,5596.5659142671129,null,50,0.01,3.2899999999999999E-2,0.06]
[null,null,20,"T.P",5650,5679.2193789827916,6032.4572832766917,5977.1323964372768,null,50,0.01,2.47E-2,3.4000000000000002E-2]
[null,null,21,"S.L",5600,5622.4271851929634,5850.2770733217358,5702.1843062011621,null,50,0.01,3.0200000000000001E-2,4.5999999999999999E-2]
[null,null,22,"T.P",5700,5734.8757288968227,6127.5802065971857,6044.3153645732318,null,50,0.01,2.3699999999999999E-2,0.03]
[null,null,23,"S.L",5650,5677.5269716078546,5952.9441707091655,5802.5427499903026,null,50,0.01,2.8500000000000001E-2,0.04]
[null,null,24,"S.L",5600,5620.7517018917761,5815.4311603657834,5628.4664674905935,null,50,0.01,2.3099999999999999E-2,0.03]
[null,null,25,"T.P",5700,5733.1667359296116,6035.2544582276096,5876.1189920601792,null,50,0.01,1.89E-2,2.1999999999999999E-2]
[null,null,26,"S.L",5650,5675.8350685703153,5898.254182025843,5699.8354222983735,null,50,0.01,2.2700000000000001E-2,0.03]
[null,null,27,"T.P",5750,5789.3517699417216,6121.2081901064203,5950.628180879502,null,50,0.01,1.89E-2,2.1999999999999999E-2]
[null,null,28,"T.P",5850,5905.1388053405562,6395.4383170231877,6307.6658717322716,null,50,0.01,2.24E-2,0.03]
[null,null,29,"S.L",5800,5846.0874172871509,6229.1569207805851,6067.9745686064452,null,50,0.01,2.5999999999999999E-2,3.7999999999999999E-2]
[null,null,30,"T.P",5900,5963.0091656328941,6504.4856566790868,6407.7811444484059,null,50,0.01,2.2100000000000002E-2,2.8000000000000001E-2]
[null,null,31,"S.L",5850,5903.3790739765655,6338.6212724337702,6177.1010232482631,null,50,0.01,2.5499999999999998E-2,3.5999999999999997E-2]
[null,null,32,"T.P",5950,6021.4466554560968,6616.2528841663698,6523.0186805501662,null,50,0.01,2.1899999999999999E-2,2.8000000000000001E-2]
[null,null,33,"T.P",6050,6141.875588565219,6948.3887789515211,6966.5839508275776,null,50,0.01,2.5100000000000001E-2,3.4000000000000002E-2]
[null,null,34,"S.L",6000,6080.456832679567,6751.7493765071931,6687.9205927944749,null,50,0.01,2.8299999999999999E-2,0.04]
[null,null,35,"T.P",6100,6202.0659693331581,7085.2857957066481,7142.6991931044995,null,50,0.01,2.47E-2,3.4000000000000002E-2]
[null,null,36,"T.P",6200,6326.1072887198216,7477.8106287887967,7685.5443317804411,null,50,0.01,2.7699999999999999E-2,3.7999999999999999E-2]
[null,null,37,"S.L",6150,6262.8462158326238,7248.2418424849802,7347.3803811821017,null,50,0.01,3.0700000000000002E-2,4.3999999999999997E-2]
[null,null,38,"T.P",6250,6388.1031401492764,7641.0965503476664,7876.3917686272125,null,50,0.01,2.7099999999999999E-2,3.5999999999999997E-2]
[null,null,39,"T.P",6350,6515.8652029522618,8098.0341240584567,8506.50311011739,null,50,0.01,2.9899999999999999E-2,0.04]
[null,null,40,"S.L",6300,6450.7065509227396,7832.418604789339,8115.2039670519898,null,50,0.01,3.2800000000000003E-2,4.5999999999999999E-2]
[null,null,41,"T.P",6400,6579.720681941194,8289.8318513090362,8764.4202844161482,null,50,0.01,2.92E-2,0.04]
[null,null,42,"T.P",6500,6711.3150955800174,8818.7231234225528,9570.7469505824338,null,50,0.01,3.1899999999999998E-2,4.5999999999999999E-2]
[null,null,43,"S.L",6450,6644.2019446242175,8514.477175664475,9092.2096030533121,null,50,0.01,3.4500000000000003E-2,0.05]
[null,null,44,"T.P",6550,6777.0859835167021,9042.3747605556728,9965.0617249464303,null,50,0.01,3.1E-2,4.8000000000000001E-2]
[null,null,45,"T.P",6650,6912.6277031870359,9648.2138695129033,11041.288391240645,null,50,0.01,3.3500000000000002E-2,5.3999999999999999E-2]
[null,null,46,"S.L",6600,6843.501426155166,9300.8781702104388,10400.893664548688,null,50,0.01,3.5999999999999997E-2,5.8000000000000003E-2]
[null,null,47,"T.P",6700,6980.3714546782694,9907.2954269081602,11607.397329636337,null,50,0.01,3.2599999999999997E-2,5.8000000000000003E-2]
[null,null,48,"T.P",6800,7119.9788837718352,10600.806106791732,13046.714598511242,null,50,0.01,3.5000000000000003E-2,6.2E-2]
[null,null,49,"T.P",6900,7262.3784614472715,11391.626242358394,14768.880925514726,null,50,0.01,3.73E-2,6.6000000000000003E-2]
[null,null,50,"T.P",7000,7407.6260306762169,12293.84304075318,16836.524255086788,null,50,0.01,3.9600000000000003E-2,7.0000000000000007E-2]
[null,null,51,"S.L",6950,7333.5497703694546,11778.731017345621,15590.621460210366,null,50,0.01,4.19E-2,7.3999999999999996E-2]
[null,null,52,"T.P",7050,7480.220765776844,12678.626067070825,17960.395922162341,null,50,0.01,3.8199999999999998E-2,7.5999999999999998E-2]
[null,null,53,"T.P",7150,7629.8251810923812,13700.523328076733,20762.217686019667,null,50,0.01,4.0300000000000002E-2,7.8E-2]
[null,null,54,"T.P",7250,7782.4216847142288,14865.067810963255,24084.172515782815,null,50,0.01,4.2500000000000003E-2,0.08]
[null,null,55,"S.L",7200,7704.5974678670864,14203.572293375391,22061.102024457057,null,50,0.01,4.4499999999999998E-2,8.4000000000000005E-2]
[null,null,56,"T.P",7300,7858.6894172244283,15362.583792514823,25414.389532174529,null,50,0.01,4.0800000000000003E-2,7.5999999999999998E-2]
[null,null,57,"S.L",7250,7780.1025230521836,14705.065206195188,23381.238369600567,null,50,0.01,4.2799999999999998E-2,0.08]
[null,null,58,"T.P",7350,7935.7045735132269,15863.824344443368,26467.561834387841,null,50,0.01,3.9399999999999998E-2,6.6000000000000003E-2]
[null,null,59,"T.P",7450,8094.4186649834919,17177.349000163278,30067.150243864588,null,50,0.01,4.1399999999999999E-2,6.8000000000000005E-2]
[null,null,60,"T.P",7550,8256.3070382831611,18664.907423577417,34396.819878981085,null,50,0.01,4.3299999999999998E-2,7.1999999999999995E-2]
[null,null,61,"T.P",7650,8421.433179048825,20352.215054668814,39487.549221070287,null,50,0.01,4.5199999999999997E-2,7.3999999999999996E-2]
[null,null,62,"T.P",7750,8589.8618426298017,22265.323269807683,45489.656702672968,null,50,0.01,4.7E-2,7.5999999999999998E-2]
[null,null,63,"S.L",7700,8503.9632242035041,21178.775494241068,41941.463479864477,null,50,0.01,4.8800000000000003E-2,7.8E-2]
[null,null,64,"S.L",7650,8418.9235919614694,20225.73059700022,38586.146401475315,null,50,0.01,4.4999999999999998E-2,0.08]
[null,null,65,"S.L",7600,8334.734356041854,19382.31763110531,35962.288446174993,null,50,0.01,4.1700000000000001E-2,6.8000000000000005E-2]
[null,null,66,"T.P",{"$f":"IF(D74=\"T.P\",E73+(J74*$H$2),E73-(J74))","v":7700},{"$f":"IF(D74=\"T.P\",F73+(F73*K74*$H$2),F73-(F73*K74))","v":8501.4290431626905},{"$f":"IF(D74=\"T.P\",G73+(G73*L74*$H$2),G73-(G73*L74))","v":20886.385479279081},{"$f":"IF(D74=\"T.P\",H73+(H73*M74*$H$2),H73-(H73*M74))","v":40277.763059715988},null,50,0.01,3.8800000000000001E-2,0.06]
[null,null,67,"T.P",7800,8671.4576240259448,22578.182703100687,45433.316731359635,null,50,0.01,4.0500000000000001E-2,6.4000000000000001E-2]
[null,null,68,"T.P",7900,8844.8867765064642,24488.296959783005,51612.247806824547,null,50,0.01,4.2299999999999997E-2,6.8000000000000005E-2]
[null,null,69,"T.P",8000,9021.7845120365928,26643.26709224391,58837.962499779984,null,50,0.01,4.3999999999999997E-2,7.0000000000000007E-2]
[null,null,70,"T.P",8100,9202.2202022773254,29078.461704475005,67310.629099748301,null,50,0.01,4.5699999999999998E-2,7.1999999999999995E-2]
[null,null,71,"T.P",8200,9386.2646063228713,31835.099874059233,77541.844722910042,null,50,0.01,4.7399999999999998E-2,7.5999999999999998E-2]
[null,null,72,"T.P",8300,9573.9898984493284,34954.939661717035,89638.372499684003,null,50,0.01,4.9000000000000002E-2,7.8E-2]
[null,null,73,"T.P",8400,9765.4696964183149,38492.379555482796,103980.51209963344,null,50,0.01,5.0599999999999999E-2,0.08]
[null,null,74,"S.L",8350,9667.8149994541309,36486.926580642139,95662.071131662771,null,50,0.01,5.21E-2,0.08]
[null,null,75,"T.P",8450,9861.1712994432128,40011.563688332171,111733.29908178211,null,50,0.01,4.8300000000000003E-2,8.4000000000000005E-2]
[null,null,76,"T.P",8550,10058.394725432077,44004.717744427719,130504.49332752152,null,50,0.01,4.99E-2,8.4000000000000005E-2]
[null,null,77,"T.P",8650,10259.56261994072,48528.402728554887,152951.26617985521,null,50,0.01,5.1400000000000001E-2,8.5999999999999993E-2]
[null,null,78,"T.P",8750,10464.753872339534,53662.707737235993,179870.68902750974,null,50,0.01,5.2900000000000003E-2,8.7999999999999995E-2]
[null,null,79,"S.L",8700,10360.106333616139,50743.456436330358,164042.06839308888,null,50,0.01,5.4399999999999997E-2,8.7999999999999995E-2]
[null,null,80,"S.L",8650,10256.505270279977,48185.986231939307,150590.61878485559,null,50,0.01,5.04E-2,8.2000000000000003E-2]
[null,null,81,"S.L",8600,10153.940217577177,45921.24487903816,139446.91299477627,null,50,0.01,4.7E-2,7.3999999999999996E-2]
[null,null,82,"S.L",8550,10052.400815401406,43900.710104360478,129964.52291113148,null,50,0.01,4.3999999999999997E-2,6.8000000000000005E-2]
[null,null,83,"S.L",8500,9951.8768072473922,42087.610777050388,121906.72249064133,null,50,0.01,4.1300000000000003E-2,6.2E-2]
[null,null,84,"S.L",8450,9852.3580391749183,40450.402717823126,114836.13258618413,null,50,0.01,3.8899999999999997E-2,5.8000000000000003E-2]
[null,null,85,"S.L",8400,9753.8344587831689,38961.827897807234,108634.98142653018,null,50,0.01,3.6799999999999999E-2,5.3999999999999999E-2]
[null,null,86,"S.L",8350,9656.2961141953365,37605.956286963541,102985.96239235062,null,50,0.01,3.4799999999999998E-2,5.1999999999999998E-2]
[null,null,87,"T.P",8450,9849.4220364792436,40087.949401903134,112872.61478201627,null,50,0.01,3.3000000000000002E-2,4.8000000000000001E-2]
[null,null,88,"S.L",8400,9750.9278161144521,38708.923942477668,107003.23881335143,null,50,0.01,3.44E-2,5.1999999999999998E-2]
[null,null,89,"S.L",8350,9653.4185379533083,37447.013021952895,101867.08335031057,null,50,0.01,3.2599999999999997E-2,4.8000000000000001E-2]
[null,null,90,"T.P",8450,9846.4869087123752,39776.217231918366,111238.85501853914,null,50,0.01,3.1099999999999999E-2,4.5999999999999999E-2]
[null,null,91,"S.L",8400,9748.0220396252516,38491.445415327405,105899.38997764926,null,50,0.01,3.2300000000000002E-2,4.8000000000000001E-2]
[null,null,92,"T.P",8500,9942.982480417757,40862.518452911572,115642.133855593,null,50,0.01,3.0800000000000001E-2,4.5999999999999999E-2]
[null,null,93,"S.L",8450,9843.5526556135792,39554.917862418399,109860.02716281335,null,50,0.01,3.2000000000000001E-2,0.05]
[null,null,94,"S.L",8400,9745.1171290574439,38348.492867614637,104806.46591332393,null,50,0.01,3.0499999999999999E-2,4.5999999999999999E-2]
[null,null,95,"T.P",8500,9940.0194716385922,40580.375152509812,114029.43491369644,null,50,0.01,2.9100000000000001E-2,4.3999999999999997E-2]
[null,null,96,"T.P",8600,10138.819861071364,43039.545886751905,124976.2606654113,null,50,0.01,3.0300000000000001E-2,4.8000000000000001E-2]
[null,null,97,"T.P",8700,10341.596258292791,45751.037277617274,137473.88673195243,null,50,0.01,3.15E-2,0.05]
[null,null,98,"S.L",8650,10238.180295709864,44254.978358639186,130050.29684842699,null,50,0.01,3.27E-2,5.3999999999999999E-2]
[null,null,99,"S.L",8600,10135.798492752765,42874.223033849645,123547.78200600564,null,50,0.01,3.1199999999999999E-2,0.05]
[null,null,100,"S.L",{"$f":"IF(D108=\"T.P\",E107+(J108*$H$2),E107-(J108))","v":8550},10034.440507825237,41596.571187440924,117864.58403372938,null,50,0.01,2.98E-2,4.5999999999999999E-2]