{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Delivered Price - Chart","Index","Avon Park","Bartow_Bayboro","Bartow_CC","Crystal River","Debary","Hines","Int.City","Shady Hills","Suwanee","Vandolah"],"not_rendered":{"charts":3,"images":0,"macros":0,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Delivered Price - Chart","index":0,"reason":"not_a_worksheet"}],"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":"Index","index":1,"n_rows":386,"n_cols":10,"rows_kept":386,"cut":false,"hidden":false,"merged":[]}
[null,null,"nominal$"]
[null,"Gulfcoast FO Curve/mmbtu","Fundamentals","Gulfcoast FO Curve/gal",null,null,"TCM","Fundamentals"]
["2019-01-01",{"$f":"D3/0.138","v":12.927536231884057},14.622771869639793,1.784,{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($E$3:$E$386,$F3,$B$3:$B$386)","v":13.527113526570048},{"$f":"AVERAGEIF($E$3:$E$386,$F3,$C$3:$C$386)","v":14.622771869639793},null,"Historical Gulf Coast FO"]
["2019-02-01",{"$f":"D4/0.138","v":13.869565217391303},14.622771869639793,1.9139999999999999,2019,2020,{"$f":"AVERAGEIF($E$3:$E$386,$F4,$B$3:$B$386)","v":13.648165458937198},{"$f":"AVERAGEIF($E$3:$E$386,$F4,$C$3:$C$386)","v":13.656843910806174},null,"COB 10/16/2019"]
["2019-03-01",13.782608695652172,14.622771869639793,1.9019999999999999,2019,2021,{"$f":"AVERAGEIF($E$3:$E$386,$F5,$B$3:$B$386)","v":13.394321256038646},{"$f":"AVERAGEIF($E$3:$E$386,$F5,$C$3:$C$386)","v":13.380061749571183},null,"Grow at 1.5% of same month previous year"]
["2019-04-01",14.326086956521738,14.622771869639793,1.9770000000000001,2019,2022,{"$f":"AVERAGEIF($E$3:$E$386,$F6,$B$3:$B$386)","v":13.723874396135267},{"$f":"AVERAGEIF($E$3:$E$386,$F6,$C$3:$C$386)","v":13.443025728987996},null,"Fall 2019 IHS Fundamentals"]
["2019-05-01",14.289855072463768,14.622771869639793,1.972,2019,2023,{"$f":"AVERAGEIF($E$3:$E$386,$F7,$B$3:$B$386)","v":14.029156884057969},{"$f":"AVERAGEIF($E$3:$E$386,$F7,$C$3:$C$386)","v":13.749344768439103},null,"NYMEX - Close 4/15/19"]
["2019-06-01",13.166666666666666,14.622771869639793,1.8169999999999999,2019,2024,{"$f":"AVERAGEIF($E$3:$E$386,$F8,$B$3:$B$386)","v":14.309740021739129},{"$f":"AVERAGEIF($E$3:$E$386,$F8,$C$3:$C$386)","v":14.084336192109779}]
["2019-07-01",13.862318840579709,14.622771869639793,1.913,2019,2025,{"$f":"AVERAGEIF($E$3:$E$386,$F9,$B$3:$B$386)","v":14.595934822173914},{"$f":"AVERAGEIF($E$3:$E$386,$F9,$C$3:$C$386)","v":14.434600343053175}]
["2019-08-01",13.043478260869565,14.622771869639793,1.8,2019,2026,{"$f":"AVERAGEIF($E$3:$E$386,$F10,$B$3:$B$386)","v":14.887853518617392},{"$f":"AVERAGEIF($E$3:$E$386,$F10,$C$3:$C$386)","v":14.995368782161231}]
["2019-09-01",13.579710144927535,14.622771869639793,1.8740000000000001,2019,2027,{"$f":"AVERAGEIF($E$3:$E$386,$F11,$B$3:$B$386)","v":15.185610588989739},{"$f":"AVERAGEIF($E$3:$E$386,$F11,$C$3:$C$386)","v":15.641938250428817}]
["2019-10-01",13.311594202898549,14.622771869639793,1.837,2019,2028,{"$f":"AVERAGEIF($E$3:$E$386,$F12,$B$3:$B$386)","v":15.489322800769536},{"$f":"AVERAGEIF($E$3:$E$386,$F12,$C$3:$C$386)","v":16.388572898799314}]
["2019-11-01",13.076811594202898,14.622771869639793,1.8046,2019,2029,{"$f":"AVERAGEIF($E$3:$E$386,$F13,$B$3:$B$386)","v":15.799109256784924},{"$f":"AVERAGEIF($E$3:$E$386,$F13,$C$3:$C$386)","v":17.070298456260723}]
["2019-12-01",13.089130434782607,14.622771869639793,1.8063,2019,2030,{"$f":"AVERAGEIF($E$3:$E$386,$F14,$B$3:$B$386)","v":16.115091441920626},{"$f":"AVERAGEIF($E$3:$E$386,$F14,$C$3:$C$386)","v":17.496061749571187}]
["2020-01-01",13.803797101449275,13.656843910806174,1.9049240000000001,2020,2031,{"$f":"AVERAGEIF($E$3:$E$386,$F15,$B$3:$B$386)","v":16.437393270759038},{"$f":"AVERAGEIF($E$3:$E$386,$F15,$C$3:$C$386)","v":17.891279588336197}]
["2020-02-01",14.092405797101449,13.656843910806174,1.944752,2020,2032,{"$f":"AVERAGEIF($E$3:$E$386,$F16,$B$3:$B$386)","v":16.76614113617422},{"$f":"AVERAGEIF($E$3:$E$386,$F16,$C$3:$C$386)","v":18.30191423670669}]
["2020-03-01",14.595355072463766,13.656843910806174,2.0141589999999998,{"$f":"YEAR(A17)","v":2020},2033,{"$f":"AVERAGEIF($E$3:$E$386,$F17,$B$3:$B$386)","v":17.101463958897703},{"$f":"AVERAGEIF($E$3:$E$386,$F17,$C$3:$C$386)","v":18.72659691252144}]
["2020-04-01",14.423543478260868,13.656843910806174,1.9904489999999999,2020,2034,{"$f":"AVERAGEIF($E$3:$E$386,$F18,$B$3:$B$386)","v":17.443493238075657},{"$f":"AVERAGEIF($E$3:$E$386,$F18,$C$3:$C$386)","v":19.157403087478553}]
["2020-05-01",13.105956521739129,13.656843910806174,1.808622,2020,2035,{"$f":"AVERAGEIF($E$3:$E$386,$F19,$B$3:$B$386)","v":17.792363102837175},{"$f":"AVERAGEIF($E$3:$E$386,$F19,$C$3:$C$386)","v":19.598511149228131}]
["2020-06-01",{"$f":"D20/0.138","v":13.601717391304348},13.656843910806174,1.8770370000000001,2020,2036,{"$f":"AVERAGEIF($E$3:$E$386,$F20,$B$3:$B$386)","v":18.148210364893913},{"$f":"AVERAGEIF($E$3:$E$386,$F20,$C$3:$C$386)","v":20.050785591766726}]
["2020-07-01",12.982572463768115,13.656843910806174,1.791595,2020,2037,{"$f":"AVERAGEIF($E$3:$E$386,$F21,$B$3:$B$386)","v":18.511174572191795},{"$f":"AVERAGEIF($E$3:$E$386,$F21,$C$3:$C$386)","v":20.520854202401374}]
["2020-08-01",13.818702898550724,13.656843910806174,1.906981,2020,2038,{"$f":"AVERAGEIF($E$3:$E$386,$F22,$B$3:$B$386)","v":18.881398063635629},{"$f":"AVERAGEIF($E$3:$E$386,$F22,$C$3:$C$386)","v":20.909156089193825}]
["2020-09-01",13.635985507246376,13.656843910806174,1.881766,2020,2039,{"$f":"AVERAGEIF($E$3:$E$386,$F23,$B$3:$B$386)","v":19.259026024908341},{"$f":"AVERAGEIF($E$3:$E$386,$F23,$C$3:$C$386)","v":21.286003430531732}]
["2020-10-01",13.380811594202898,13.656843910806174,1.846552,2020,2040,{"$f":"AVERAGEIF($E$3:$E$386,$F24,$B$3:$B$386)","v":19.644206545406512},{"$f":"AVERAGEIF($E$3:$E$386,$F24,$C$3:$C$386)","v":21.421882907992341}]
["2020-11-01",13.156514492753622,13.656843910806174,1.815599,2020,2041,{"$f":"AVERAGEIF($E$3:$E$386,$F25,$B$3:$B$386)","v":20.037090676314644},{"$f":"AVERAGEIF($E$3:$E$386,$F25,$C$3:$C$386)","v":21.977227200283036}]
["2020-12-01",13.180623188405796,13.656843910806174,1.818926,2020,2042,{"$f":"AVERAGEIF($E$3:$E$386,$F26,$B$3:$B$386)","v":20.437832489840932},{"$f":"AVERAGEIF($E$3:$E$386,$F26,$C$3:$C$386)","v":22.550912898685045}]
["2021-01-01",13.243934782608695,13.380061749571183,1.827663,2021,2043,{"$f":"AVERAGEIF($E$3:$E$386,$F27,$B$3:$B$386)","v":20.846589139637754},{"$f":"AVERAGEIF($E$3:$E$386,$F27,$C$3:$C$386)","v":22.738462505889597}]
["2021-02-01",13.26150724637681,13.380061749571183,1.8300879999999999,2021,2044,{"$f":"AVERAGEIF($E$3:$E$386,$F28,$B$3:$B$386)","v":21.263520922430512},{"$f":"AVERAGEIF($E$3:$E$386,$F28,$C$3:$C$386)","v":23.331421297518315}]
["2021-03-01",13.279072463768115,13.380061749571183,1.8325119999999999,2021,2045,{"$f":"AVERAGEIF($E$3:$E$386,$F29,$B$3:$B$386)","v":21.688791340879121},{"$f":"AVERAGEIF($E$3:$E$386,$F29,$C$3:$C$386)","v":23.51693654257144}]
["2021-04-01",13.296644927536232,13.380061749571183,1.834937,2021,2046,{"$f":"AVERAGEIF($E$3:$E$386,$F30,$B$3:$B$386)","v":22.122567167696701},{"$f":"AVERAGEIF($E$3:$E$386,$F30,$C$3:$C$386)","v":24.118376536773329}]
["2021-05-01",13.314217391304346,13.380061749571183,1.8373619999999999,2021,2047,{"$f":"AVERAGEIF($E$3:$E$386,$F31,$B$3:$B$386)","v":22.565018511050635},{"$f":"AVERAGEIF($E$3:$E$386,$F31,$C$3:$C$386)","v":24.72861859299449}]
["2021-06-01",13.331782608695651,13.380061749571183,1.8397859999999999,2021,2048,{"$f":"AVERAGEIF($E$3:$E$386,$F32,$B$3:$B$386)","v":23.016318881271655},{"$f":"AVERAGEIF($E$3:$E$386,$F32,$C$3:$C$386)","v":24.906804809287511}]
["2021-07-01",13.331695652173913,13.380061749571183,1.839774,2021,2049,{"$f":"AVERAGEIF($E$3:$E$386,$F33,$B$3:$B$386)","v":23.476645258897083},{"$f":"AVERAGEIF($E$3:$E$386,$F33,$C$3:$C$386)","v":25.533929537880763}]
["2021-08-01",13.331601449275361,13.380061749571183,1.839761,2021,2050,{"$f":"AVERAGEIF($E$3:$E$386,$F34,$B$3:$B$386)","v":23.946178164075025},{"$f":"AVERAGEIF($E$3:$E$386,$F34,$C$3:$C$386)","v":25.533929537880763}]
["2021-09-01",13.888499999999999,13.380061749571183,1.9166129999999999,2021]
["2021-10-01",{"$f":"D36/0.138","v":13.62850724637681},13.380061749571183,1.8807339999999999,2021]
["2021-11-01",13.39996376811594,13.380061749571183,1.8491949999999999,2021]
["2021-12-01",13.424427536231883,13.380061749571183,1.852571,2021]
["2022-01-01",13.570449275362318,13.443025728987992,1.872722,2022]
["2022-02-01",13.588333333333331,13.443025728987992,1.8751899999999999,2022]
["2022-03-01",13.606210144927534,13.443025728987992,1.8776569999999999,2022]
["2022-04-01",13.624094202898551,13.443025728987992,1.880125,2022]
["2022-05-01",13.641971014492754,13.443025728987992,1.882592,2022]
["2022-06-01",13.659855072463767,13.443025728987992,1.88506,2022]
["2022-07-01",13.659644927536229,13.443025728987992,1.8850309999999999,2022]
["2022-08-01",13.659434782608695,13.443025728987992,1.8850020000000001,2022]
["2022-09-01",14.229905797101448,13.443025728987992,1.963727,2022]
["2022-10-01",13.963398550724637,13.443025728987992,1.926949,2022]
["2022-11-01",13.729123188405797,13.443025728987992,1.8946190000000001,2022]
["2022-12-01",13.754072463768114,13.443025728987992,1.8980619999999999,2022]
["2023-01-01",13.903565217391304,13.749344768439109,1.9186920000000001,2023]
["2023-02-01",13.921760869565215,13.749344768439109,1.921203,2023]
["2023-03-01",13.939963768115941,13.749344768439109,1.9237150000000001,2023]
["2023-04-01",13.958166666666665,13.749344768439109,1.9262269999999999,2023]
["2023-05-01",13.976369565217389,13.749344768439109,1.928739,2023]
["2023-06-01",13.994565217391303,13.749344768439109,1.9312499999999999,2023]
["2023-07-01",{"$f":"B45*1.02","v":13.932837826086955},13.749344768439109,1.9312210000000001,2023]
["2023-08-01",13.932623478260869,13.749344768439109,1.931192,2023]
["2023-09-01",14.514503913043479,13.749344768439109,2.0118469999999999,2023]
["2023-10-01",14.24266652173913,13.749344768439109,1.9741690000000001,2023]
["2023-11-01",14.003705652173913,13.749344768439109,1.941047,2023]
["2023-12-01",14.029153913043476,13.749344768439109,1.9445749999999999,2023]
["2024-01-01",14.181636521739129,14.084336192109776,1.965711,2024]
["2024-02-01",14.20019608695652,14.084336192109776,1.9682850000000001,2024]
["2024-03-01",14.21876304347826,14.084336192109776,1.9708589999999999,2024]
["2024-04-01",14.237329999999998,14.084336192109776,1.973433,2024]
["2024-05-01",14.255896956521738,14.084336192109776,1.9760070000000001,2024]
["2024-06-01",14.274456521739129,14.084336192109776,1.97858,2024]
["2024-07-01",14.211494582608694,14.084336192109776,1.978502,2024]
["2024-08-01",14.211275947826087,14.084336192109776,1.978424,2024]
["2024-09-01",14.804793991304349,14.084336192109776,2.0609999999999999,2024]
["2024-10-01",14.527519852173914,14.084336192109776,2.0223520000000001,2024]
["2024-11-01",14.283779765217393,14.084336192109776,1.988372,2024]
["2024-12-01",14.309736991304346,14.084336192109776,1.9919370000000001,2024]
["2025-01-01",14.465269252173913,14.434600343053171,2.013538,2025]
["2025-02-01",14.484200008695652,14.434600343053171,2.0161250000000002,2025]
["2025-03-01",14.503138304347825,14.434600343053171,2.0187119999999998,2025]
["2025-04-01",14.522076599999998,14.434600343053171,2.0212979999999998,2025]
["2025-05-01",14.541014895652173,14.434600343053171,2.0238839999999998,2025]
["2025-06-01",14.559945652173912,14.434600343053171,2.0264700000000002,2025]
["2025-07-01",14.495724474260868,14.434600343053171,2.0271469999999998,{"$f":"YEAR(A81)","v":2025}]
["2025-08-01",14.495501466782608,14.434600343053171,2.0278230000000002,2025]
["2025-09-01",15.100889871130436,14.434600343053171,2.1132499999999999,2025]
["2025-10-01",14.818070249217392,14.434600343053171,2.074395,2025]
["2025-11-01",14.56945536052174,14.434600343053171,2.0403020000000001,2025]
["2025-12-01",14.595931731130433,14.434600343053171,2.0447220000000002,2025]
["2026-01-01",14.754574637217392,14.995368782161234,2.0676649999999999,2026]
["2026-02-01",14.773884008869565,14.995368782161234,2.0710929999999999,2026]
["2026-03-01",14.793201070434781,14.995368782161234,2.074522,2026]
["2026-04-01",14.812518131999999,14.995368782161234,2.0779540000000001,2026]
["2026-05-01",14.831835193565217,14.995368782161234,2.0813869999999999,2026]
["2026-06-01",14.851144565217391,14.995368782161234,{"$f":"D80*1.015","v":2.0568670500000001},2026]
["2026-07-01",14.785638963746086,14.995368782161234,{"$f":"D81*1.015","v":2.0575542049999997},2026]
["2026-08-01",14.785411496118261,14.995368782161234,2.0582403449999997,2026]
["2026-09-01",15.402907668553045,14.995368782161234,2.1449487499999997,2026]
["2026-10-01",15.11443165420174,14.995368782161234,2.1055109249999999,2026]
["2026-11-01",14.860844467732175,14.995368782161234,2.0709065299999998,2026]
["2026-12-01",14.887850365753042,14.995368782161234,2.0753928299999997,2026]
["2027-01-01",15.049666129961739,15.641938250428819,2.0986799749999996,2027]
["2027-02-01",15.069361689046957,15.641938250428819,2.1021593949999997,2027]
["2027-03-01",15.089065091843477,15.641938250428819,2.1056398299999999,2027]
["2027-04-01",15.10876849464,15.641938250428819,2.1091233099999998,2027]
["2027-05-01",15.128471897436521,15.641938250428819,2.1126078049999997,2027]
["2027-06-01",15.148167456521739,15.641938250428819,2.0877200557499997,2027]
["2027-07-01",15.081351743021008,15.641938250428819,2.0884175180749995,2027]
["2027-08-01",15.081119726040626,15.641938250428819,2.0891139501749993,2027]
["2027-09-01",15.710965821924106,15.641938250428819,2.1771229812499997,2027]
["2027-10-01",15.416720287285775,15.641938250428819,2.1370935888749996,2027]
["2027-11-01",15.158061357086819,15.641938250428819,2.1019701279499996,2027]
["2027-12-01",15.185607373068104,15.641938250428819,2.1065237224499995,2027]
["2028-01-01",15.350659452560974,16.388572898799314,2.1301601746249994,2028]
["2028-02-01",15.370748922827897,16.388572898799314,2.1336917859249995,2028]
["2028-03-01",15.390846393680347,16.388572898799314,2.1372244274499996,2028]
["2028-04-01",15.410943864532801,16.388572898799314,2.1407601596499997,2028]
["2028-05-01",{"$f":"B103*1.02","v":15.431041335385251},16.388572898799314,2.1442969220749997,2028]
["2028-06-01",15.451130805652173,16.388572898799314,2.1190358565862497,2028]
["2028-07-01",15.382978777881428,16.388572898799314,2.1197437808461244,2028]
["2028-08-01",15.382742120561439,16.388572898799314,2.120450659427624,2028]
["2028-09-01",16.025185138362588,16.388572898799314,2.2097798259687496,2028]
["2028-10-01",15.725054693031492,16.388572898799314,2.1691499927081241,2028]
["2028-11-01",15.461222584228555,16.388572898799314,2.1334996798692494,2028]
["2028-12-01",15.489319520529467,16.388572898799314,2.1381215782867491,2028]
["2029-01-01",15.657672641612194,17.070298456260719,2.1621125772443741,2029]
["2029-02-01",15.678163901284455,17.070298456260719,2.1656971627138741,2029]
["2029-03-01",15.698663321553955,17.070298456260719,2.1692827938617496,2029]
["2029-04-01",15.719162741823457,17.070298456260719,2.1728715620447496,2029]
["2029-05-01",15.739662162092955,17.070298456260719,2.1764613759061247,2029]
["2029-06-01",15.760153421765217,17.070298456260719,2.1508213944350434,2029]
["2029-07-01",15.690638353439057,17.070298456260719,2.151539937558816,2029]
["2029-08-01",15.690396962972667,17.070298456260719,2.1522574193190382,2029]
["2029-09-01",16.345688841129839,17.070298456260719,2.2429265233582805,2029]
["2029-10-01",16.039555786892123,17.070298456260719,2.2016872425987457,2029]
["2029-11-01",15.770447035913126,17.070298456260719,2.1655021750672878,2029]
["2029-12-01",15.799105910940057,17.070298456260719,2.17019340196105,2029]
["2030-01-01",15.970826094444439,17.496061749571183,2.1945442659030396,2030]
["2030-02-01",15.991727179310145,17.496061749571183,2.198182620154582,2030]
["2030-03-01",16.012636587985035,17.496061749571183,2.2018220357696756,2030]
["2030-04-01",16.033545996659925,17.496061749571183,2.2054646354754208,2030]
["2030-05-01",16.054455405334814,17.496061749571183,2.2091082965447164,2030]
["2030-06-01",16.075356490200523,17.496061749571183,2.183083715351569,2030]
["2030-07-01",16.004451120507838,17.496061749571183,2.1838130366221979,2030]
["2030-08-01",16.004204902232122,17.496061749571183,2.1845412806088236,2030]
["2030-09-01",16.672602617952435,17.496061749571183,2.2765704212086546,2030]
["2030-10-01",16.360346902629967,17.496061749571183,2.2347125512377266,2030]
["2030-11-01",16.08585597663139,17.496061749571183,2.1979847076932968,{"$f":"YEAR(A145)","v":2030}]
["2030-12-01",16.115088029158859,17.496061749571183,2.2027463029904655,2030]
["2031-01-01",16.290242616333327,17.891279588336193,2.227462429891585,2031]
["2031-02-01",16.311561722896347,17.891279588336193,2.2311553594569005,2031]
["2031-03-01",16.332889319744737,17.891279588336193,2.2348493663062206,2031]
["2031-04-01",16.354216916593124,17.891279588336193,2.238546605007552,2031]
["2031-05-01",16.375544513441511,17.891279588336193,2.2422449209928867,2031]
["2031-06-01",16.396863620004535,17.891279588336193,2.2158299710818423,2031]
["2031-07-01",16.324540142917996,17.891279588336193,2.2165702321715308,2031]
["2031-08-01",16.324289000276764,17.891279588336193,2.2173093998179558,2031]
["2031-09-01",17.006054670311485,17.891279588336193,2.310718977526784,2031]
["2031-10-01",16.687553840682568,17.891279588336193,2.2682332395062921,2031]
["2031-11-01",16.407573096164018,17.891279588336193,{"$f":"D145*1.015","v":2.2309544783086959},2031]
["2031-12-01",16.437389789742035,17.891279588336193,2.2357874975353225,2031]
["2032-01-01",16.616047468659993,18.30191423670669,2.2608743663399586,2032]
["2032-02-01",16.637792957354275,18.30191423670669,2.2646226898487538,2032]
["2032-03-01",16.659547106139634,18.30191423670669,2.2683721068008138,2032]
["2032-04-01",16.681301254924985,18.30191423670669,2.2721248040826652,2032]
["2032-05-01",16.703055403710341,18.30191423670669,2.27587859480778,2032]
["2032-06-01",16.724800892404627,18.30191423670669,2.2490674206480699,2032]
["2032-07-01",16.651030945776355,18.30191423670669,2.2498187856541034,2032]
["2032-08-01",16.650774780282298,18.30191423670669,2.250569040815225,2032]
["2032-09-01",17.346175763717714,18.30191423670669,2.3453797621896855,2032]
["2032-10-01",17.02130491749622,18.30191423670669,2.3022567380988863,2032]
["2032-11-01",16.735724558087298,18.30191423670669,2.2644187954833259,2032]
["2032-12-01",16.766137585536875,18.30191423670669,2.269324309998352,2032]
["2033-01-01",16.948368418033194,18.72659691252144,2.294787481835058,2033]
["2033-02-01",16.97054881650136,18.72659691252144,2.2985920301964851,2033]
["2033-03-01",16.992738048262428,18.72659691252144,2.3023976884028259,2033]
["2033-04-01",17.014927280023485,18.72659691252144,2.3062066761439048,2033]
["2033-05-01",17.037116511784546,18.72659691252144,2.3100167737298967,2033]
["2033-06-01",17.059296910252719,18.72659691252144,2.2828034319577908,2033]
["2033-07-01",16.984051564691882,18.72659691252144,2.2835660674389149,2033]
["2033-08-01",16.983790275887944,18.72659691252144,2.2843275764274531,2033]
["2033-09-01",{"$f":"B167*1.02","v":17.693099278992069},18.72659691252144,2.3805604586225306,2033]
["2033-10-01",17.361731015846146,18.72659691252144,2.3367905891703695,2033]
["2033-11-01",17.070439049249046,18.72659691252144,2.2983850774155754,2033]
["2033-12-01",17.101460337247612,18.72659691252144,2.3033641746483271,2033]
["2034-01-01",17.287335786393857,19.157403087478556,2.3292092940625837,2034]
["2034-02-01",17.309959792831389,19.157403087478556,2.3330709106494321,2034]
["2034-03-01",17.332592809227677,19.157403087478556,2.3369336537288681,2034]
["2034-04-01",17.355225825623954,19.157403087478556,2.3407997762860631,2034]
["2034-05-01",17.377858842020238,19.157403087478556,2.3446670253358448,2034]
["2034-06-01",17.400482848457774,19.157403087478556,2.3170454834371572,2034]
["2034-07-01",17.323732595985721,19.157403087478556,2.3178195584504984,2034]
["2034-08-01",17.323466081405705,19.157403087478556,2.3185924900738648,2034]
["2034-09-01",18.046961264571909,19.157403087478556,2.4162688655018685,2034]
["2034-10-01",17.708965636163068,19.157403087478556,2.371842448007925,2034]
["2034-11-01",17.411847830234027,19.157403087478556,2.3328608535768089,2034]
["2034-12-01",17.443489543992566,19.157403087478556,2.3379146372680517,2034]
["2035-01-01",17.633082502121734,19.598511149228131,2.3641474334735224,2035]
["2035-02-01",17.656158988688016,19.598511149228131,2.3680669743091731,2035]
["2035-03-01",17.679244665412231,19.598511149228131,2.3719876585348008,2035]
["2035-04-01",17.702330342136435,19.598511149228131,2.3759117729303538,2035]
["2035-05-01",17.725416018860642,19.598511149228131,2.379837030715882,2035]
["2035-06-01",17.748492505426931,19.598511149228131,2.3518011656887143,2035]
["2035-07-01",17.670207247905434,19.598511149228131,2.3525868518272555,2035]
["2035-08-01",17.669935403033818,19.598511149228131,2.3533713774249727,2035]
["2035-09-01",18.407900489863348,19.598511149228131,2.4525128984843962,2035]
["2035-10-01",18.063144948886329,19.598511149228131,2.4074200847280438,2035]
["2035-11-01",17.760084786838707,19.598511149228131,2.3678537663804606,2035]
["2035-12-01",17.792359334872419,19.598511149228131,2.3729833568270724,2035]
["2036-01-01",17.98574415216417,20.050785591766726,2.3996096449756252,{"$f":"YEAR(A207)","v":2036}]
["2036-02-01",18.009282168461777,20.050785591766726,2.4035879789238104,2036]
["2036-03-01",18.032829558720476,20.050785591766726,2.4075674734128225,2036]
["2036-04-01",18.056376948979164,20.050785591766726,2.411550449524309,2036]
["2036-05-01",18.079924339237856,20.050785591766726,2.4155345861766202,2036]
["2036-06-01",18.10346235553547,20.050785591766726,2.3870781831740446,2036]
["2036-07-01",18.023611392863543,20.050785591766726,2.387875654604664,2036]
["2036-08-01",18.023334111094496,20.050785591766726,2.3886719480863472,2036]
["2036-09-01",18.776058499660614,20.050785591766726,2.489300591961662,2036]
["2036-10-01",18.424407847864057,20.050785591766726,2.443531385998964,2036]
["2036-11-01",18.115286482575481,20.050785591766726,2.4033715728761673,2036]
["2036-12-01",18.148206521569868,20.050785591766726,2.4085781071794781,2036]
["2037-01-01",18.345459035207455,20.52085420240137,2.4356037896502594,2037]
["2037-02-01",18.369467811831012,20.52085420240137,2.4396417986076675,2037]
["2037-03-01",18.393486149894887,20.52085420240137,{"$f":"D209*1.015","v":2.4436809855140145},2037]
["2037-04-01",18.417504487958748,20.52085420240137,2.4477237062671735,2037]
["2037-05-01",18.441522826022613,20.52085420240137,2.4517676049692692,2037]
["2037-06-01",18.46553160264618,20.52085420240137,2.4228843559216551,2037]
["2037-07-01",18.384083620720816,20.52085420240137,2.4236937894237336,2037]
["2037-08-01",18.383800793316386,20.52085420240137,2.4245020273076423,2037]
["2037-09-01",19.151579669653827,20.52085420240137,2.5266401008410866,2037]
["2037-10-01",18.792896004821337,20.52085420240137,2.4801843567889481,2037]
["2037-11-01",18.477592212226991,20.52085420240137,2.4394221464693095,2037]
["2037-12-01",18.511170652001265,20.52085420240137,2.4447067787871699,2037]
["2038-01-01",18.712368215911603,20.909156089193822,2.4721378464950132,2038]
["2038-02-01",18.736857168067633,20.909156089193822,2.4762364255867824,2038]
["2038-03-01",18.761355872892786,20.909156089193822,2.4803362002967244,2038]
["2038-04-01",18.785854577717924,20.909156089193822,2.4844395618611808,2038]
["2038-05-01",18.810353282543065,20.909156089193822,2.4885441190438078,2038]
["2038-06-01",18.834842234699103,20.909156089193822,2.4592276212604798,2038]
["2038-07-01",18.751765293135232,20.909156089193822,2.4600491962650892,2038]
["2038-08-01",18.751476809182712,20.909156089193822,2.4608695577172566,2038]
["2038-09-01",19.534611263046905,20.909156089193822,2.5645397023537027,2038]
["2038-10-01",19.168753924917763,20.909156089193822,2.5173871221407822,2038]
["2038-11-01",18.847144056471532,20.909156089193822,2.4760134786663488,2038]
["2038-12-01",18.881394065041292,20.909156089193822,2.4813773804689774,2038]
["2039-01-01",{"$f":"B231*1.02","v":19.086615580229836},21.286003430531732,2.5092199141924381,2039]
["2039-02-01",19.111594311428988,21.286003430531732,2.513379971970584,2039]
["2039-03-01",19.136582990350643,21.286003430531732,2.5175412433011752,2039]
["2039-04-01",19.161571669272284,21.286003430531732,2.521706155289098,2039]
["2039-05-01",19.186560348193929,21.286003430531732,2.5258722808294647,2039]
["2039-06-01",19.211539079393084,21.286003430531732,2.4961160355793868,2039]
["2039-07-01",19.126800598997939,21.286003430531732,2.4969499342090655,2039]
["2039-08-01",19.126506345366366,21.286003430531732,2.4977826010830153,2039]
["2039-09-01",19.925303488307843,21.286003430531732,2.603007797889008,2039]
["2039-10-01",19.55212900341612,21.286003430531732,2.5551479289728936,2039]
["2039-11-01",19.224086937600962,21.286003430531732,2.5131536808463437,2039]
["2039-12-01",19.259021946342116,21.286003430531732,2.5185980411760118,2039]
["2040-01-01",19.468347891834433,21.421882907992341,2.5468582129053243,2040]
["2040-02-01",19.493826197657569,21.421882907992341,2.5510806715501424,2040]
["2040-03-01",19.519314650157657,21.421882907992341,2.5553043619506925,2040]
["2040-04-01",19.544803102657731,21.421882907992341,2.559531747618434,2040]
["2040-05-01",19.570291555157809,21.421882907992341,2.5637603650419063,2040]
["2040-06-01",19.595769860980948,21.421882907992341,2.5335577761130774,2040]
["2040-07-01",19.509336610977897,21.421882907992341,2.5344041832222013,2040]
["2040-08-01",19.509036472273692,21.421882907992341,2.5352493400992602,2040]
["2040-09-01",20.323809558074,21.421882907992341,2.6420529148573428,2040]
["2040-10-01",19.943171583484443,21.421882907992341,2.5934751479074869,2040]
["2040-11-01",19.608568676352981,21.421882907992341,2.5508509860590385,2040]
["2040-12-01",19.644202385268958,21.421882907992341,2.5563770117936517,2040]
["2041-01-01",19.857714849671122,21.977227200283032,2.5850610860989041,2041]
["2041-02-01",19.883702721610721,21.977227200283032,2.5893468816233942,2041]
["2041-03-01",19.909700943160811,21.977227200283032,2.5936339273799529,2041]
["2041-04-01",19.935699164710886,21.977227200283032,2.5979247238327101,2041]
["2041-05-01",19.961697386260965,21.977227200283032,2.6022167705175345,{"$f":"YEAR(A271)","v":2041}]
["2041-06-01",19.987685258200568,21.977227200283032,2.5715611427547733,2041]
["2041-07-01",19.899523343197455,21.977227200283032,2.5724202459705339,2041]
["2041-08-01",19.899217201719168,21.977227200283032,2.5732780802007489,2041]
["2041-09-01",20.730285749235481,21.977227200283032,2.6816837085802026,2041]
["2041-10-01",20.342035015154131,21.977227200283032,2.6323772751260988,2041]
["2041-11-01",20.00074004988004,21.977227200283032,2.5891137508499238,2041]
["2041-12-01",20.037086432974338,21.977227200283032,2.5947226669705561,2041]
["2042-01-01",20.254869146664547,22.550912898685041,2.6238370023903874,2042]
["2042-02-01",20.281376776042936,22.550912898685041,2.6281870848477449,2042]
["2042-03-01",20.307894962024026,22.550912898685041,2.6325384362906519,2042]
["2042-04-01",20.334413148005105,22.550912898685041,2.6368935946902003,2042]
["2042-05-01",20.360931333986183,22.550912898685041,2.6412500220752975,2042]
["2042-06-01",20.387438963364581,22.550912898685041,2.6101345598960948,2042]
["2042-07-01",20.297513810061403,22.550912898685041,{"$f":"D273*1.015","v":2.6110065496600918},2042]
["2042-08-01",20.297201545753552,22.550912898685041,2.6118772514037598,2042]
["2042-09-01",21.144891464220191,22.550912898685041,2.7219089642089052,2042]
["2042-10-01",20.748875715457213,22.550912898685041,2.67186293425299,2042]
["2042-11-01",20.40075485087764,22.550912898685041,2.6279504571126724,2042]
["2042-12-01",20.437828161633824,22.550912898685041,2.6336435069751141,2042]
["2043-01-01",20.659966529597838,22.73846250588959,2.6631945574262428,2043]
["2043-02-01",20.687004311563797,22.73846250588959,2.6676098911204607,2043]
["2043-03-01",20.714052861264506,22.73846250588959,2.6720265128350116,2043]
["2043-04-01",20.741101410965207,22.73846250588959,2.6764469986105532,2043]
["2043-05-01",20.768149960665909,22.73846250588959,2.6808687724064266,2043]
["2043-06-01",20.795187742631871,22.73846250588959,2.6492865782945358,2043]
["2043-07-01",20.703464086262631,22.73846250588959,2.650171647904993,2043]
["2043-08-01",20.703145576668625,22.73846250588959,2.6510554101748158,2043]
["2043-09-01",21.567789293504596,22.73846250588959,2.7627375986720386,2043]
["2043-10-01",21.163853229766357,22.73846250588959,2.7119408782667844,2043]
["2043-11-01",20.808769947895193,22.73846250588959,2.6673697139693622,2043]
["2043-12-01",20.846584724866503,22.73846250588959,2.6731481595797404,2043]
["2044-01-01",21.073165860189796,23.331421297518311,2.7031424757876361,2044]
["2044-02-01",21.100744397795072,23.331421297518311,2.7076240394872673,2044]
["2044-03-01",21.128333918489798,23.331421297518311,2.7121069105275364,2044]
["2044-04-01",21.155923439184512,23.331421297518311,2.7165937035897114,2044]
["2044-05-01",{"$f":"B295*1.02","v":21.183512959879227},23.331421297518311,2.7210818039925226,2044]
["2044-06-01",21.21109149748451,23.331421297518311,2.6890258769689535,2044]
["2044-07-01",21.117533367987885,23.331421297518311,2.6899242226235676,2044]
["2044-08-01",21.117208488201999,23.331421297518311,2.6908212413274377,2044]
["2044-09-01",21.999145079374689,23.331421297518311,2.8041786626521188,2044]
["2044-10-01",21.587130294361685,23.331421297518311,2.7526199914407861,2044]
["2044-11-01",21.224945346853097,23.331421297518311,2.7073802596789025,2044]
["2044-12-01",21.263516419363832,23.331421297518311,2.7132453819734361,2044]
["2045-01-01",21.494629177393591,23.51693654257144,2.7436896129244506,2045]
["2045-02-01",21.522759285750976,23.51693654257144,2.7482384000795759,2045]
["2045-03-01",21.550900596859595,23.51693654257144,2.7527885141854491,2045]
["2045-04-01",21.579041907968204,23.51693654257144,2.7573426091435569,2045]
["2045-05-01",21.607183219076813,23.51693654257144,2.7618980310524104,2045]
["2045-06-01",21.635313327434201,23.51693654257144,2.7293612651234875,2045]
["2045-07-01",21.539884035347644,23.51693654257144,2.7302730859629207,2045]
["2045-08-01",21.539552657966041,23.51693654257144,2.7311835599473491,2045]
["2045-09-01",22.439127980962184,23.51693654257144,2.8462413425919002,2045]
["2045-10-01",22.018872900248919,23.51693654257144,2.7939092913123975,2045]
["2045-11-01",21.649444253790161,23.51693654257144,2.7479909635740856,2045]
["2045-12-01",21.688786747751109,23.51693654257144,2.7539440627030376,2045]
["2046-01-01",21.924521760941463,24.118376536773336,2.7848449571183171,2046]
["2046-02-01",21.953214471465994,24.118376536773336,2.7894619760807693,2046]
["2046-03-01",21.981918608796786,24.118376536773336,2.7940803418982307,2046]
["2046-04-01",22.01062274612757,24.118376536773336,2.7987027482807099,2046]
["2046-05-01",22.039326883458351,24.118376536773336,2.8033265015181961,2046]
["2046-06-01",22.068019593982886,24.118376536773336,2.7703016841003394,2046]
["2046-07-01",21.970681716054596,24.118376536773336,2.7712271822523644,2046]
["2046-08-01",21.970343711125363,24.118376536773336,2.772151313346559,2046]
["2046-09-01",22.887910540581426,24.118376536773336,2.8889349627307785,{"$f":"YEAR(A335)","v":2046}]
["2046-10-01",22.459250358253897,24.118376536773336,2.835817930682083,2046]
["2046-11-01",22.082433138865966,24.118376536773336,2.7892108280276964,2046]
["2046-12-01",22.122562482706133,24.118376536773336,2.795253223643583,2046]
["2047-01-01",22.363012196160291,24.72861859299449,2.8266176314750915,2047]
["2047-02-01",22.392278760895316,24.72861859299449,2.8313039057219807,2047]
["2047-03-01",22.421556980972721,24.72861859299449,2.8359915470267039,2047]
["2047-04-01",22.450835201050122,24.72861859299449,2.8406832895049203,2047]
["2047-05-01",22.48011342112752,24.72861859299449,2.8453763990409686,2047]
["2047-06-01",22.509379985862545,24.72861859299449,2.811856209361844,2047]
["2047-07-01",22.410095350375688,24.72861859299449,2.8127955899861496,2047]
["2047-08-01",22.409750585347869,24.72861859299449,2.8137335830467571,2047]
["2047-09-01",23.345668751393056,24.72861859299449,2.93226898717174,2047]
["2047-10-01",22.908435365418974,24.72861859299449,2.8783551996423138,2047]
["2047-11-01",22.524081801643284,24.72861859299449,{"$f":"D337*1.015","v":2.8310489904481115},2047]
["2047-12-01",22.565013732360256,24.72861859299449,2.8371820219982364,2047]
["2048-01-01",22.810272440083498,24.906804809287518,2.8690168959472175,2048]
["2048-02-01",22.840124336113224,24.906804809287518,2.8737734643078099,2048]
["2048-03-01",22.869988120592176,24.906804809287518,2.878531420232104,2048]
["2048-04-01",22.899851905071124,24.906804809287518,2.8832935388474938,2048]
["2048-05-01",22.929715689550072,24.906804809287518,2.8880570450265828,2048]
["2048-06-01",22.959567585579794,24.906804809287518,2.8540340525022714,2048]
["2048-07-01",22.858297257383203,24.906804809287518,2.8549875238359417,2048]
["2048-08-01",22.857945597054826,24.906804809287518,2.8559395867924584,2048]
["2048-09-01",23.812582126420917,24.906804809287518,2.976253021979316,2048]
["2048-10-01",23.366604072727355,24.906804809287518,2.9215305276369481,2048]
["2048-11-01",22.974563437676149,24.906804809287518,2.8735147253048328,2048]
["2048-12-01",23.016314007007463,24.906804809287518,2.8797397523282098,2048]
["2049-01-01",23.26647788888517,25.533929537880763,2.9120521493864255,2049]
["2049-02-01",23.296926822835488,25.533929537880763,2.9168800662724266,2049]
["2049-03-01",23.327387883004018,25.533929537880763,2.9217093915355852,2049]
["2049-04-01",23.357848943172545,25.533929537880763,2.9265429419302058,2049]
["2049-05-01",23.388310003341076,25.533929537880763,2.9313779007019813,2049]
["2049-06-01",23.41875893729139,25.533929537880763,2.8968445632898052,2049]
["2049-07-01",23.315463202530868,25.533929537880763,2.8978123366934807,2049]
["2049-08-01",23.315104508995923,25.533929537880763,2.898778680594345,2049]
["2049-09-01",{"$f":"B359*1.02","v":24.288833768949335},25.533929537880763,3.0208968173090054,2049]
["2049-10-01",23.833936154181902,25.533929537880763,2.965353485551502,2049]
["2049-11-01",23.434054706429674,25.533929537880763,2.916617446184405,2049]
["2049-12-01",23.476640287147614,25.533929537880763,2.9229358486131325,2049]
["2050-01-01",23.731807446662874,25.533929537880763,2.9557329316272218,2050]
["2050-02-01",23.762865359292199,25.533929537880763,2.9606332672665125,2050]
["2050-03-01",23.793935640664099,25.533929537880763,2.9655350324086185,2050]
["2050-04-01",23.825005922035995,25.533929537880763,2.9704410860591586,2050]
["2050-05-01",23.856076203407898,25.533929537880763,2.9753485692125108,2050]
["2050-06-01",23.887134116037217,25.533929537880763,2.940297231739152,2050]
["2050-07-01",23.781772466581486,25.533929537880763,2.9412795217438825,2050]
["2050-08-01",23.781406599175842,25.533929537880763,2.9422603608032598,2050]
["2050-09-01",24.774610444328321,25.533929537880763,3.0662102695686402,2050]
["2050-10-01",24.310614877265539,25.533929537880763,3.0098337878347743,2050]
["2050-11-01",23.902735800558268,25.533929537880763,2.9603667078771707,2050]
["2050-12-01",23.946173092890568,25.533929537880763,2.9667798863423291,{"$f":"YEAR(A386)","v":2050}]

{"sheet":"Avon Park","index":2,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Avon Park","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Avon Park Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Avon Park"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.752,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.679536231884057},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.279113526570049}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.752,"2019-02-01",14.621565217391304,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.411165458937198}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.752,"2019-03-01",14.534608695652173,2019,2021,14.169321256038648]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.752,"2019-04-01",15.078086956521739,2019,2022,14.423072873111758]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.752,"2019-05-01",15.041855072463768,2019,2023,14.608718220915472]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.752,"2019-06-01",13.918666666666667,2019,2024,14.894336192109781]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.752,"2019-07-01",14.61431884057971,2019,2025,15.256600343053172]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.752,"2019-08-01",13.795478260869565,2019,2026,15.830368782161232]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.752,"2019-09-01",14.331710144927536,2019,2027,16.48893825042882]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.752,"2019-10-01",14.06359420289855,2019,2028,17.248572898799317]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.752,"2019-11-01",13.828811594202898,2019,2029,17.94329845626072]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.752,"2019-12-01",13.841130434782608,2019,2030,18.382061749571186]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.76300000000000001,"2020-01-01",14.566797101449275,2020,2031,18.790279588336197]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.76300000000000001,"2020-02-01",14.855405797101449,2020,2032,19.214914236706694]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.76300000000000001,{"$f":"A17","v":"2020-03-01"},15.358355072463766,2020,2033,19.652596912521435]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.76300000000000001,"2020-04-01",15.186543478260868,2020,2034,20.097403087478561]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.76300000000000001,"2020-05-01",13.868956521739129,2020,2035,20.552511149228135]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.76300000000000001,"2020-06-01",14.364717391304348,2020,2036,21.016710591766728]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.76300000000000001,"2020-07-01",13.745572463768115,2020,2037,21.501268077401374]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.76300000000000001,"2020-08-01",14.581702898550724,2020,2038,21.904276172318827]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.76300000000000001,"2020-09-01",14.398985507246376,2020,2039,22.296050314903606]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.76300000000000001,"2020-10-01",14.143811594202898,2020,2040,22.447080495629795]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.76300000000000001,"2020-11-01",13.919514492753622,2020,2041,23.017802751735051]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.76300000000000001,"2020-12-01",13.943623188405796,2020,2042,23.607097083408835]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.77500000000000002,"2021-01-01",14.018934782608696,2021,2043,23.810489453384246]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.77500000000000002,"2021-02-01",14.036507246376811,2021,2044,24.419528649225384]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.77500000000000002,"2021-03-01",14.054072463768115,2021,2045,24.62136550455411]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.77500000000000002,"2021-04-01",14.071644927536232,2021,2046,25.239371933185751]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.77500000000000002,"2021-05-01",14.089217391304347,2021,2047,25.866428920353091]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.77500000000000002,"2021-06-01",14.106782608695651,2021,2048,26.061682291556494]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.77500000000000002,"2021-07-01",14.106695652173913,2021,2049,26.706130182383777]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.77500000000000002,"2021-08-01",14.106601449275361,2021,2050,26.723713192051324]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.77500000000000002,"2021-09-01",14.663499999999999,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.77500000000000002,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.40350724637681},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.77500000000000002,"2021-11-01",14.174963768115941,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.77500000000000002,"2021-12-01",14.199427536231884,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.78700000000000003,"2022-01-01",14.352352333507346,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.78700000000000003,"2022-02-01",14.363708724985706,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.78700000000000003,"2022-03-01",14.373628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.78700000000000003,"2022-04-01",14.382123247072862,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.78700000000000003,"2022-05-01",14.389181957391802,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.78700000000000003,"2022-06-01",14.394816030029581,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.78700000000000003,"2022-07-01",14.385991551942723,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.78700000000000003,"2022-08-01",14.377183885450071,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.78700000000000003,"2022-09-01",14.733628972580606,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.78700000000000003,"2022-10-01",14.542249422029981,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.78700000000000003,"2022-11-01",14.390240306261964,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.78700000000000003,"2022-12-01",14.391770031073657,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.79800000000000004,"2023-01-01",14.621370583936162,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.79800000000000004,"2023-02-01",14.623207852934597,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.79800000000000004,"2023-03-01",14.623592368309842,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,13.824520651801031,0.79800000000000004,"2023-04-01",14.622520651801031,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.79800000000000004,"2023-05-01",14.61999270340816,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.79800000000000004,"2023-06-01",14.616006494145724,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.79800000000000004,"2023-07-01",14.591383102274591,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.79800000000000004,"2023-08-01",14.58400051040346,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.79800000000000004,"2023-09-01",14.669770231575807,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.79800000000000004,"2023-10-01",14.606543378835111,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.79800000000000004,"2023-11-01",14.567693639137893,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.79800000000000004,"2023-12-01",14.558537134223283,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,{"$f":"(C63*D63+B63*(1-D63))","v":14.084336192109776},0.81,"2024-01-01",14.894336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.81,"2024-02-01",14.894336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.81,"2024-03-01",14.894336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.81,"2024-04-01",14.894336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.81,"2024-05-01",14.894336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.81,"2024-06-01",14.894336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.81,"2024-07-01",14.894336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.81,"2024-08-01",14.894336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.81,"2024-09-01",14.894336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.81,"2024-10-01",14.894336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.81,"2024-11-01",14.894336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.81,"2024-12-01",14.894336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.82199999999999995,"2025-01-01",15.25660034305317,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.82199999999999995,"2025-02-01",15.25660034305317,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.82199999999999995,"2025-03-01",15.25660034305317,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.82199999999999995,"2025-04-01",15.25660034305317,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.82199999999999995,"2025-05-01",15.25660034305317,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.82199999999999995,"2025-06-01",15.25660034305317,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.82199999999999995,{"$f":"A81","v":"2025-07-01"},15.25660034305317,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.82199999999999995,"2025-08-01",15.25660034305317,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.82199999999999995,"2025-09-01",15.25660034305317,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.82199999999999995,"2025-10-01",15.25660034305317,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.82199999999999995,"2025-11-01",15.25660034305317,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.82199999999999995,"2025-12-01",15.25660034305317,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.83499999999999996,"2026-01-01",15.830368782161234,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.83499999999999996,"2026-02-01",15.830368782161234,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.83499999999999996,"2026-03-01",15.830368782161234,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.83499999999999996,"2026-04-01",15.830368782161234,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.83499999999999996,"2026-05-01",15.830368782161234,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.83499999999999996,"2026-06-01",15.830368782161234,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.83499999999999996,"2026-07-01",15.830368782161234,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.83499999999999996,"2026-08-01",15.830368782161234,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.83499999999999996,"2026-09-01",15.830368782161234,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.83499999999999996,"2026-10-01",15.830368782161234,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.83499999999999996,"2026-11-01",15.830368782161234,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.83499999999999996,"2026-12-01",15.830368782161234,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.84699999999999998,"2027-01-01",16.48893825042882,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.84699999999999998,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.48893825042882},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.84699999999999998,"2027-03-01",16.48893825042882,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.84699999999999998,"2027-04-01",16.48893825042882,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.84699999999999998,"2027-05-01",16.48893825042882,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.84699999999999998,"2027-06-01",16.48893825042882,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.84699999999999998,"2027-07-01",16.48893825042882,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.84699999999999998,"2027-08-01",16.48893825042882,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.84699999999999998,"2027-09-01",16.48893825042882,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.84699999999999998,"2027-10-01",16.48893825042882,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.84699999999999998,"2027-11-01",16.48893825042882,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.84699999999999998,"2027-12-01",16.48893825042882,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.86,"2028-01-01",17.248572898799313,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.86,"2028-02-01",17.248572898799313,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.86,"2028-03-01",17.248572898799313,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.86,"2028-04-01",17.248572898799313,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.86,"2028-05-01",17.248572898799313,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.86,"2028-06-01",17.248572898799313,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.86,"2028-07-01",17.248572898799313,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.86,"2028-08-01",17.248572898799313,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.86,"2028-09-01",17.248572898799313,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.86,"2028-10-01",17.248572898799313,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.86,"2028-11-01",17.248572898799313,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.86,"2028-12-01",17.248572898799313,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.873,"2029-01-01",17.94329845626072,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.873,"2029-02-01",17.94329845626072,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.873,"2029-03-01",17.94329845626072,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.873,"2029-04-01",17.94329845626072,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.873,"2029-05-01",17.94329845626072,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.873,"2029-06-01",17.94329845626072,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.873,"2029-07-01",17.94329845626072,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.873,"2029-08-01",17.94329845626072,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.873,"2029-09-01",17.94329845626072,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.873,"2029-10-01",17.94329845626072,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.873,"2029-11-01",17.94329845626072,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.873,"2029-12-01",17.94329845626072,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.88600000000000001,"2030-01-01",18.382061749571182,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.88600000000000001,"2030-02-01",18.382061749571182,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.88600000000000001,"2030-03-01",18.382061749571182,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.88600000000000001,"2030-04-01",18.382061749571182,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.88600000000000001,"2030-05-01",18.382061749571182,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.88600000000000001,"2030-06-01",18.382061749571182,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.88600000000000001,"2030-07-01",18.382061749571182,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.88600000000000001,"2030-08-01",18.382061749571182,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.88600000000000001,"2030-09-01",18.382061749571182,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.88600000000000001,"2030-10-01",18.382061749571182,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.88600000000000001,{"$f":"A145","v":"2030-11-01"},18.382061749571182,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.88600000000000001,"2030-12-01",18.382061749571182,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.89900000000000002,"2031-01-01",18.790279588336194,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.89900000000000002,"2031-02-01",18.790279588336194,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.89900000000000002,"2031-03-01",18.790279588336194,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.89900000000000002,"2031-04-01",18.790279588336194,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.89900000000000002,"2031-05-01",18.790279588336194,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.89900000000000002,"2031-06-01",18.790279588336194,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.89900000000000002,"2031-07-01",18.790279588336194,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.89900000000000002,"2031-08-01",18.790279588336194,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.89900000000000002,"2031-09-01",18.790279588336194,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.89900000000000002,"2031-10-01",18.790279588336194,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.89900000000000002,"2031-11-01",18.790279588336194,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.89900000000000002,"2031-12-01",18.790279588336194,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.91300000000000003,"2032-01-01",19.21491423670669,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.91300000000000003,"2032-02-01",19.21491423670669,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.91300000000000003,"2032-03-01",19.21491423670669,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.91300000000000003,"2032-04-01",19.21491423670669,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.91300000000000003,"2032-05-01",19.21491423670669,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.91300000000000003,"2032-06-01",{"$f":"SUM(E164:F164)","v":19.21491423670669},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.91300000000000003,"2032-07-01",19.21491423670669,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.91300000000000003,"2032-08-01",19.21491423670669,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.91300000000000003,"2032-09-01",19.21491423670669,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.91300000000000003,"2032-10-01",19.21491423670669,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.91300000000000003,"2032-11-01",19.21491423670669,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.91300000000000003,"2032-12-01",19.21491423670669,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.92600000000000005,"2033-01-01",19.652596912521439,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.92600000000000005,"2033-02-01",19.652596912521439,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.92600000000000005,"2033-03-01",19.652596912521439,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.92600000000000005,"2033-04-01",19.652596912521439,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.92600000000000005,"2033-05-01",19.652596912521439,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.92600000000000005,"2033-06-01",19.652596912521439,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.92600000000000005,"2033-07-01",19.652596912521439,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.92600000000000005,"2033-08-01",19.652596912521439,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.92600000000000005,"2033-09-01",19.652596912521439,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.92600000000000005,"2033-10-01",19.652596912521439,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.92600000000000005,"2033-11-01",19.652596912521439,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.92600000000000005,"2033-12-01",19.652596912521439,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.94,"2034-01-01",20.097403087478558,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.94,"2034-02-01",20.097403087478558,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.94,"2034-03-01",20.097403087478558,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.94,"2034-04-01",20.097403087478558,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.94,"2034-05-01",20.097403087478558,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.94,"2034-06-01",20.097403087478558,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.94,"2034-07-01",20.097403087478558,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.94,"2034-08-01",20.097403087478558,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.94,"2034-09-01",20.097403087478558,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.94,"2034-10-01",20.097403087478558,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.94,"2034-11-01",20.097403087478558,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.94,"2034-12-01",20.097403087478558,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.95399999999999996,"2035-01-01",20.552511149228131,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.95399999999999996,"2035-02-01",20.552511149228131,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.95399999999999996,"2035-03-01",20.552511149228131,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.95399999999999996,"2035-04-01",20.552511149228131,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.95399999999999996,"2035-05-01",20.552511149228131,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.95399999999999996,"2035-06-01",20.552511149228131,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.95399999999999996,"2035-07-01",20.552511149228131,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.95399999999999996,"2035-08-01",20.552511149228131,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.95399999999999996,"2035-09-01",20.552511149228131,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.95399999999999996,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.552511149228131},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.95399999999999996,"2035-11-01",20.552511149228131,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.95399999999999996,"2035-12-01",20.552511149228131,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.95399999999999996,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":21.004785591766726},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.95399999999999996,"2036-02-01",21.004785591766726,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.96830999999999989},"2036-03-01",21.019095591766725,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.96830999999999989,"2036-04-01",21.019095591766725,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.96830999999999989,"2036-05-01",21.019095591766725,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.96830999999999989,"2036-06-01",21.019095591766725,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.96830999999999989,"2036-07-01",21.019095591766725,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.96830999999999989,"2036-08-01",21.019095591766725,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.96830999999999989,"2036-09-01",21.019095591766725,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.96830999999999989,"2036-10-01",21.019095591766725,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.96830999999999989,"2036-11-01",21.019095591766725,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.96830999999999989,"2036-12-01",21.019095591766725,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.96830999999999989,"2037-01-01",21.489164202401369,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.96830999999999989,"2037-02-01",21.489164202401369,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.98283464999999981,"2037-03-01",21.503688852401371,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.98283464999999981,"2037-04-01",21.503688852401371,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.98283464999999981,"2037-05-01",21.503688852401371,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.98283464999999981,"2037-06-01",21.503688852401371,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.98283464999999981,"2037-07-01",21.503688852401371,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.98283464999999981,"2037-08-01",21.503688852401371,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.98283464999999981,"2037-09-01",21.503688852401371,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.98283464999999981,"2037-10-01",21.503688852401371,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.98283464999999981,"2037-11-01",21.503688852401371,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.98283464999999981,"2037-12-01",21.503688852401371,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.98283464999999981,"2038-01-01",21.891990739193822,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.98283464999999981,"2038-02-01",21.891990739193822,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.99757716974999966,"2038-03-01",21.90673325894382,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.99757716974999966,"2038-04-01",21.90673325894382,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.99757716974999966,"2038-05-01",21.90673325894382,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.99757716974999966,"2038-06-01",21.90673325894382,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.99757716974999966,"2038-07-01",21.90673325894382,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.99757716974999966,"2038-08-01",21.90673325894382,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.99757716974999966,"2038-09-01",21.90673325894382,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.99757716974999966,"2038-10-01",21.90673325894382,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.99757716974999966,"2038-11-01",21.90673325894382,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.99757716974999966,"2038-12-01",21.90673325894382,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.99757716974999966,"2039-01-01",22.283580600281731,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.99757716974999966,"2039-02-01",22.283580600281731,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,1.0125408272962495,"2039-03-01",22.298544257827981,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,1.0125408272962495,"2039-04-01",22.298544257827981,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,1.0125408272962495,"2039-05-01",22.298544257827981,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,1.0125408272962495,"2039-06-01",22.298544257827981,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,1.0125408272962495,"2039-07-01",22.298544257827981,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,1.0125408272962495,"2039-08-01",22.298544257827981,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,1.0125408272962495,"2039-09-01",22.298544257827981,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,1.0125408272962495,"2039-10-01",22.298544257827981,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,1.0125408272962495,"2039-11-01",22.298544257827981,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,1.0125408272962495,"2039-12-01",22.298544257827981,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,1.0125408272962495,"2040-01-01",22.43442373528859,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,1.0125408272962495,"2040-02-01",22.43442373528859,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,1.0277289397056932,"2040-03-01",22.449611847698034,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,1.0277289397056932,"2040-04-01",22.449611847698034,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,1.0277289397056932,"2040-05-01",22.449611847698034,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,1.0277289397056932,"2040-06-01",22.449611847698034,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,1.0277289397056932,"2040-07-01",22.449611847698034,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,1.0277289397056932,"2040-08-01",22.449611847698034,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,1.0277289397056932,"2040-09-01",22.449611847698034,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,1.0277289397056932,"2040-10-01",22.449611847698034,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,1.0277289397056932,"2040-11-01",22.449611847698034,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,1.0277289397056932,"2040-12-01",22.449611847698034,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,1.0277289397056932,"2041-01-01",23.004956139988725,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,1.0277289397056932,"2041-02-01",23.004956139988725,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,1.0431448738012785,"2041-03-01",23.02037207408431,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,1.0431448738012785,"2041-04-01",23.02037207408431,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":1.0431448738012785},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":23.02037207408431},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,1.0431448738012785,"2041-06-01",23.02037207408431,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,1.0431448738012785,"2041-07-01",23.02037207408431,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,1.0431448738012785,"2041-08-01",23.02037207408431,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,1.0431448738012785,"2041-09-01",23.02037207408431,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,1.0431448738012785,"2041-10-01",23.02037207408431,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,1.0431448738012785,"2041-11-01",23.02037207408431,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,1.0431448738012785,"2041-12-01",23.02037207408431,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,1.0431448738012785,"2042-01-01",23.59405777248632,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,1.0431448738012785,"2042-02-01",23.59405777248632,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,1.0587920469082976,"2042-03-01",23.609704945593339,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,1.0587920469082976,"2042-04-01",23.609704945593339,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,1.0587920469082976,"2042-05-01",23.609704945593339,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,1.0587920469082976,"2042-06-01",23.609704945593339,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,1.0587920469082976,"2042-07-01",23.609704945593339,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,1.0587920469082976,"2042-08-01",23.609704945593339,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,1.0587920469082976,"2042-09-01",23.609704945593339,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,1.0587920469082976,"2042-10-01",23.609704945593339,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,1.0587920469082976,"2042-11-01",23.609704945593339,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,1.0587920469082976,"2042-12-01",23.609704945593339,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,1.0587920469082976,"2043-01-01",23.797254552797888,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,1.0587920469082976,"2043-02-01",23.797254552797888,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,1.0746739276119219,"2043-03-01",23.813136433501512,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,1.0746739276119219,"2043-04-01",23.813136433501512,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,1.0746739276119219,"2043-05-01",23.813136433501512,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,1.0746739276119219,"2043-06-01",23.813136433501512,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,1.0746739276119219,"2043-07-01",23.813136433501512,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,1.0746739276119219,"2043-08-01",23.813136433501512,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,1.0746739276119219,"2043-09-01",23.813136433501512,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,1.0746739276119219,"2043-10-01",23.813136433501512,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,1.0746739276119219,"2043-11-01",23.813136433501512,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,1.0746739276119219,"2043-12-01",23.813136433501512,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,1.0746739276119219,"2044-01-01",24.406095225130233,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,1.0746739276119219,"2044-02-01",24.406095225130233,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,1.0907940365261006,"2044-03-01",24.422215334044413,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,1.0907940365261006,"2044-04-01",24.422215334044413,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,1.0907940365261006,"2044-05-01",24.422215334044413,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,1.0907940365261006,"2044-06-01",24.422215334044413,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,1.0907940365261006,"2044-07-01",24.422215334044413,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,1.0907940365261006,"2044-08-01",24.422215334044413,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,1.0907940365261006,"2044-09-01",24.422215334044413,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,1.0907940365261006,"2044-10-01",24.422215334044413,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,1.0907940365261006,"2044-11-01",24.422215334044413,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,1.0907940365261006,"2044-12-01",24.422215334044413,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,1.0907940365261006,"2045-01-01",24.607730579097542,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,1.0907940365261006,"2045-02-01",24.607730579097542,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,1.107155947073992,"2045-03-01",24.624092489645431,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,1.107155947073992,"2045-04-01",24.624092489645431,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,1.107155947073992,"2045-05-01",24.624092489645431,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,1.107155947073992,"2045-06-01",24.624092489645431,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,1.107155947073992,"2045-07-01",24.624092489645431,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,1.107155947073992,"2045-08-01",24.624092489645431,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,1.107155947073992,"2045-09-01",24.624092489645431,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,1.107155947073992,"2045-10-01",24.624092489645431,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,1.107155947073992,"2045-11-01",24.624092489645431,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,1.107155947073992,"2045-12-01",24.624092489645431,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,1.107155947073992,"2046-01-01",25.225532483847328,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,1.107155947073992,"2046-02-01",25.225532483847328,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,1.1237632862801017,"2046-03-01",25.242139823053439,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,1.1237632862801017,"2046-04-01",25.242139823053439,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,1.1237632862801017,"2046-05-01",25.242139823053439,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,1.1237632862801017,"2046-06-01",25.242139823053439,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,1.1237632862801017,"2046-07-01",25.242139823053439,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,1.1237632862801017,"2046-08-01",25.242139823053439,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":1.1237632862801017},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":25.242139823053439},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,1.1237632862801017,"2046-10-01",25.242139823053439,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,1.1237632862801017,"2046-11-01",25.242139823053439,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,1.1237632862801017,"2046-12-01",25.242139823053439,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,1.1237632862801017,"2047-01-01",25.852381879274592,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,1.1237632862801017,"2047-02-01",25.852381879274592,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,1.1406197355743031,"2047-03-01",25.869238328568795,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,1.1406197355743031,"2047-04-01",25.869238328568795,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,1.1406197355743031,"2047-05-01",25.869238328568795,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,1.1406197355743031,"2047-06-01",25.869238328568795,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,1.1406197355743031,"2047-07-01",25.869238328568795,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,1.1406197355743031,"2047-08-01",25.869238328568795,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,1.1406197355743031,"2047-09-01",25.869238328568795,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,1.1406197355743031,"2047-10-01",25.869238328568795,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,1.1406197355743031,"2047-11-01",25.869238328568795,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,1.1406197355743031,"2047-12-01",25.869238328568795,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,1.1406197355743031,"2048-01-01",26.047424544861823,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,1.1406197355743031,"2048-02-01",26.047424544861823,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,1.1577290316079174,"2048-03-01",26.064533840895436,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,1.1577290316079174,"2048-04-01",26.064533840895436,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,1.1577290316079174,"2048-05-01",26.064533840895436,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,1.1577290316079174,"2048-06-01",26.064533840895436,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,1.1577290316079174,"2048-07-01",26.064533840895436,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,1.1577290316079174,"2048-08-01",26.064533840895436,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,1.1577290316079174,"2048-09-01",26.064533840895436,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,1.1577290316079174,"2048-10-01",26.064533840895436,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,1.1577290316079174,"2048-11-01",26.064533840895436,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,1.1577290316079174,"2048-12-01",26.064533840895436,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,1.1577290316079174,"2049-01-01",26.691658569488681,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,1.1577290316079174,"2049-02-01",26.691658569488681,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,1.1750949670820361,"2049-03-01",26.709024504962798,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,1.1750949670820361,"2049-04-01",26.709024504962798,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,1.1750949670820361,"2049-05-01",26.709024504962798,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,1.1750949670820361,"2049-06-01",26.709024504962798,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,1.1750949670820361,"2049-07-01",26.709024504962798,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,1.1750949670820361,"2049-08-01",26.709024504962798,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,1.1750949670820361,"2049-09-01",26.709024504962798,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,1.1750949670820361,"2049-10-01",26.709024504962798,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,1.1750949670820361,"2049-11-01",26.709024504962798,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,1.1750949670820361,"2049-12-01",26.709024504962798,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,1.1750949670820361,"2050-01-01",26.709024504962798,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,1.1750949670820361,"2050-02-01",26.709024504962798,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,1.1927213915882666,"2050-03-01",26.726650929469031,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,1.1927213915882666,"2050-04-01",26.726650929469031,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,1.1927213915882666,"2050-05-01",26.726650929469031,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,1.1927213915882666,"2050-06-01",26.726650929469031,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,1.1927213915882666,"2050-07-01",26.726650929469031,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,1.1927213915882666,"2050-08-01",26.726650929469031,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,1.1927213915882666,"2050-09-01",26.726650929469031,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,1.1927213915882666,"2050-10-01",26.726650929469031,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,1.1927213915882666,"2050-11-01",26.726650929469031,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,1.1927213915882666,"2050-12-01",26.726650929469031,2050]

{"sheet":"Bartow_Bayboro","index":3,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Bartow / Bayboro","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Bartow / Bayboro Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Bartow / Bayboro"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.46100000000000002,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.388536231884057},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":13.988113526570046}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.46100000000000002,"2019-02-01",14.330565217391303,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.116165458937196}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.46100000000000002,"2019-03-01",14.243608695652172,2019,2021,13.869321256038647]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.46100000000000002,"2019-04-01",14.787086956521739,2019,2022,14.118072873111757]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.46100000000000002,"2019-05-01",14.750855072463768,2019,2023,14.299718220915473]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.46100000000000002,"2019-06-01",13.627666666666666,2019,2024,14.580336192109771]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.46100000000000002,"2019-07-01",14.323318840579709,2019,2025,14.938600343053169]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.46100000000000002,"2019-08-01",13.504478260869565,2019,2026,15.506368782161237]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.46100000000000002,"2019-09-01",14.040710144927536,2019,2027,16.160938250428817]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.46100000000000002,"2019-10-01",13.772594202898549,2019,2028,16.915572898799319]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.46100000000000002,"2019-11-01",13.537811594202898,2019,2029,17.605298456260723]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.46100000000000002,"2019-12-01",13.550130434782607,2019,2030,18.039061749571179]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.46800000000000003,"2020-01-01",14.271797101449275,2020,2031,18.442279588336191]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.46800000000000003,"2020-02-01",14.560405797101449,2020,2032,18.860914236706691]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.46800000000000003,{"$f":"A17","v":"2020-03-01"},15.063355072463766,2020,2033,19.294596912521445]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.46800000000000003,"2020-04-01",14.891543478260868,2020,2034,19.73340308747856]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.46800000000000003,"2020-05-01",13.573956521739129,2020,2035,20.183511149228135]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.46800000000000003,"2020-06-01",14.069717391304348,2020,2036,20.643098091766721]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.46800000000000003,"2020-07-01",13.450572463768115,2020,2037,21.122051389901376]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.46800000000000003,"2020-08-01",14.286702898550724,2020,2038,21.51937123450632]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.46800000000000003,"2020-09-01",14.103985507246376,2020,2039,21.905371803023911]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.46800000000000003,"2020-10-01",13.848811594202898,2020,2040,22.050541806071919]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.46800000000000003,"2020-11-01",13.624514492753622,2020,2041,22.615315981833799]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.46800000000000003,"2020-12-01",13.648623188405796,2020,2042,23.198573011959066]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.47499999999999998,"2021-01-01",13.718934782608695,2021,2043,23.395837520862731]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.47499999999999998,"2021-02-01",13.73650724637681,2021,2044,23.998656937716046]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.47499999999999998,"2021-03-01",13.754072463768114,2021,2045,24.194180717372138]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.47499999999999998,"2021-04-01",13.771644927536231,2021,2046,24.805779374196046]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.47499999999999998,"2021-05-01",13.789217391304346,2021,2047,25.42633247297854]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.47499999999999998,"2021-06-01",13.80678260869565,2021,2048,25.614984397471321]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.47499999999999998,"2021-07-01",13.806695652173913,2021,2049,26.25273181988733]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.47499999999999998,"2021-08-01",13.806601449275361,2021,2050,26.26351385411742]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.47499999999999998,"2021-09-01",14.363499999999998,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.47499999999999998,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.103507246376809},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.47499999999999998,"2021-11-01",13.87496376811594,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.47499999999999998,"2021-12-01",13.899427536231883,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.48199999999999998,"2022-01-01",14.047352333507344,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.48199999999999998,"2022-02-01",14.058708724985705,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.48199999999999998,"2022-03-01",14.068628015014788,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.48199999999999998,"2022-04-01",14.07712324707286,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.48199999999999998,"2022-05-01",14.084181957391801,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.48199999999999998,"2022-06-01",14.08981603002958,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.48199999999999998,"2022-07-01",14.080991551942722,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.48199999999999998,"2022-08-01",14.07218388545007,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.48199999999999998,"2022-09-01",14.428628972580604,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.48199999999999998,"2022-10-01",14.237249422029979,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.48199999999999998,"2022-11-01",14.085240306261962,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.48199999999999998,"2022-12-01",14.086770031073655,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.48899999999999999,"2023-01-01",14.312370583936163,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.48899999999999999,"2023-02-01",14.314207852934597,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.48899999999999999,"2023-03-01",14.314592368309842,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.48899999999999999,"2023-04-01",14.313520651801031,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.48899999999999999,"2023-05-01",14.310992703408161,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.48899999999999999,"2023-06-01",14.307006494145725,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.48899999999999999,"2023-07-01",14.282383102274592,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.48899999999999999,"2023-08-01",14.27500051040346,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.48899999999999999,"2023-09-01",14.360770231575808,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.48899999999999999,"2023-10-01",14.297543378835112,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.48899999999999999,"2023-11-01",14.258693639137894,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.48899999999999999,"2023-12-01",14.249537134223283,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.496,"2024-01-01",14.580336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.496,"2024-02-01",14.580336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.496,"2024-03-01",14.580336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.496,"2024-04-01",14.580336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.496,"2024-05-01",14.580336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.496,"2024-06-01",14.580336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.496,"2024-07-01",14.580336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.496,"2024-08-01",14.580336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.496,"2024-09-01",14.580336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.496,"2024-10-01",14.580336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.496,"2024-11-01",14.580336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.496,"2024-12-01",14.580336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.504,"2025-01-01",14.938600343053171,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.504,"2025-02-01",14.938600343053171,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.504,"2025-03-01",14.938600343053171,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.504,"2025-04-01",14.938600343053171,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.504,"2025-05-01",14.938600343053171,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.504,"2025-06-01",14.938600343053171,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.504,{"$f":"A81","v":"2025-07-01"},14.938600343053171,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.504,"2025-08-01",14.938600343053171,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.504,"2025-09-01",14.938600343053171,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.504,"2025-10-01",14.938600343053171,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.504,"2025-11-01",14.938600343053171,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.504,"2025-12-01",14.938600343053171,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.51100000000000001,"2026-01-01",15.506368782161234,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.51100000000000001,"2026-02-01",15.506368782161234,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.51100000000000001,"2026-03-01",15.506368782161234,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.51100000000000001,"2026-04-01",15.506368782161234,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.51100000000000001,"2026-05-01",15.506368782161234,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.51100000000000001,"2026-06-01",15.506368782161234,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.51100000000000001,"2026-07-01",15.506368782161234,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.51100000000000001,"2026-08-01",15.506368782161234,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.51100000000000001,"2026-09-01",15.506368782161234,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.51100000000000001,"2026-10-01",15.506368782161234,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.51100000000000001,"2026-11-01",15.506368782161234,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.51100000000000001,"2026-12-01",15.506368782161234,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.51900000000000002,"2027-01-01",16.160938250428817,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.51900000000000002,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.160938250428817},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.51900000000000002,"2027-03-01",16.160938250428817,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.51900000000000002,"2027-04-01",16.160938250428817,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.51900000000000002,"2027-05-01",16.160938250428817,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.51900000000000002,"2027-06-01",16.160938250428817,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.51900000000000002,"2027-07-01",16.160938250428817,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.51900000000000002,"2027-08-01",16.160938250428817,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.51900000000000002,"2027-09-01",16.160938250428817,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.51900000000000002,"2027-10-01",16.160938250428817,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.51900000000000002,"2027-11-01",16.160938250428817,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.51900000000000002,"2027-12-01",16.160938250428817,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.52700000000000002,"2028-01-01",16.915572898799315,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.52700000000000002,"2028-02-01",16.915572898799315,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.52700000000000002,"2028-03-01",16.915572898799315,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.52700000000000002,"2028-04-01",16.915572898799315,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.52700000000000002,"2028-05-01",16.915572898799315,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.52700000000000002,"2028-06-01",16.915572898799315,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.52700000000000002,"2028-07-01",16.915572898799315,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.52700000000000002,"2028-08-01",16.915572898799315,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.52700000000000002,"2028-09-01",16.915572898799315,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.52700000000000002,"2028-10-01",16.915572898799315,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.52700000000000002,"2028-11-01",16.915572898799315,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.52700000000000002,"2028-12-01",16.915572898799315,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.53500000000000003,"2029-01-01",17.605298456260719,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.53500000000000003,"2029-02-01",17.605298456260719,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.53500000000000003,"2029-03-01",17.605298456260719,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.53500000000000003,"2029-04-01",17.605298456260719,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.53500000000000003,"2029-05-01",17.605298456260719,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.53500000000000003,"2029-06-01",17.605298456260719,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.53500000000000003,"2029-07-01",17.605298456260719,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.53500000000000003,"2029-08-01",17.605298456260719,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.53500000000000003,"2029-09-01",17.605298456260719,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.53500000000000003,"2029-10-01",17.605298456260719,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.53500000000000003,"2029-11-01",17.605298456260719,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.53500000000000003,"2029-12-01",17.605298456260719,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.54300000000000004,"2030-01-01",18.039061749571182,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.54300000000000004,"2030-02-01",18.039061749571182,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.54300000000000004,"2030-03-01",18.039061749571182,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.54300000000000004,"2030-04-01",18.039061749571182,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.54300000000000004,"2030-05-01",18.039061749571182,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.54300000000000004,"2030-06-01",18.039061749571182,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.54300000000000004,"2030-07-01",18.039061749571182,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.54300000000000004,"2030-08-01",18.039061749571182,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.54300000000000004,"2030-09-01",18.039061749571182,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.54300000000000004,"2030-10-01",18.039061749571182,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.54300000000000004,{"$f":"A145","v":"2030-11-01"},18.039061749571182,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.54300000000000004,"2030-12-01",18.039061749571182,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.55100000000000005,"2031-01-01",18.442279588336191,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.55100000000000005,"2031-02-01",18.442279588336191,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.55100000000000005,"2031-03-01",18.442279588336191,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.55100000000000005,"2031-04-01",18.442279588336191,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.55100000000000005,"2031-05-01",18.442279588336191,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.55100000000000005,"2031-06-01",18.442279588336191,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.55100000000000005,"2031-07-01",18.442279588336191,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.55100000000000005,"2031-08-01",18.442279588336191,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.55100000000000005,"2031-09-01",18.442279588336191,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.55100000000000005,"2031-10-01",18.442279588336191,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.55100000000000005,"2031-11-01",18.442279588336191,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.55100000000000005,"2031-12-01",18.442279588336191,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.55900000000000005,"2032-01-01",18.860914236706691,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.55900000000000005,"2032-02-01",18.860914236706691,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.55900000000000005,"2032-03-01",18.860914236706691,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.55900000000000005,"2032-04-01",18.860914236706691,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.55900000000000005,"2032-05-01",18.860914236706691,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.55900000000000005,"2032-06-01",{"$f":"SUM(E164:F164)","v":18.860914236706691},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.55900000000000005,"2032-07-01",18.860914236706691,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.55900000000000005,"2032-08-01",18.860914236706691,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.55900000000000005,"2032-09-01",18.860914236706691,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.55900000000000005,"2032-10-01",18.860914236706691,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.55900000000000005,"2032-11-01",18.860914236706691,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.55900000000000005,"2032-12-01",18.860914236706691,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.56799999999999995,"2033-01-01",19.294596912521442,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.56799999999999995,"2033-02-01",19.294596912521442,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.56799999999999995,"2033-03-01",19.294596912521442,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.56799999999999995,"2033-04-01",19.294596912521442,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.56799999999999995,"2033-05-01",19.294596912521442,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.56799999999999995,"2033-06-01",19.294596912521442,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.56799999999999995,"2033-07-01",19.294596912521442,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.56799999999999995,"2033-08-01",19.294596912521442,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.56799999999999995,"2033-09-01",19.294596912521442,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.56799999999999995,"2033-10-01",19.294596912521442,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.56799999999999995,"2033-11-01",19.294596912521442,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.56799999999999995,"2033-12-01",19.294596912521442,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.57599999999999996,"2034-01-01",19.733403087478557,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.57599999999999996,"2034-02-01",19.733403087478557,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.57599999999999996,"2034-03-01",19.733403087478557,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.57599999999999996,"2034-04-01",19.733403087478557,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.57599999999999996,"2034-05-01",19.733403087478557,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.57599999999999996,"2034-06-01",19.733403087478557,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.57599999999999996,"2034-07-01",19.733403087478557,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.57599999999999996,"2034-08-01",19.733403087478557,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.57599999999999996,"2034-09-01",19.733403087478557,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.57599999999999996,"2034-10-01",19.733403087478557,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.57599999999999996,"2034-11-01",19.733403087478557,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.57599999999999996,"2034-12-01",19.733403087478557,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.58499999999999996,"2035-01-01",20.183511149228131,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.58499999999999996,"2035-02-01",20.183511149228131,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.58499999999999996,"2035-03-01",20.183511149228131,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.58499999999999996,"2035-04-01",20.183511149228131,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.58499999999999996,"2035-05-01",20.183511149228131,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.58499999999999996,"2035-06-01",20.183511149228131,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.58499999999999996,"2035-07-01",20.183511149228131,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.58499999999999996,"2035-08-01",20.183511149228131,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.58499999999999996,"2035-09-01",20.183511149228131,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.58499999999999996,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.183511149228131},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.58499999999999996,"2035-11-01",20.183511149228131,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.58499999999999996,"2035-12-01",20.183511149228131,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.58499999999999996,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.635785591766727},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.58499999999999996,"2036-02-01",20.635785591766727,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.59377499999999994},"2036-03-01",20.644560591766727,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.59377499999999994,"2036-04-01",20.644560591766727,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.59377499999999994,"2036-05-01",20.644560591766727,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.59377499999999994,"2036-06-01",20.644560591766727,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.59377499999999994,"2036-07-01",20.644560591766727,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.59377499999999994,"2036-08-01",20.644560591766727,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.59377499999999994,"2036-09-01",20.644560591766727,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.59377499999999994,"2036-10-01",20.644560591766727,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.59377499999999994,"2036-11-01",20.644560591766727,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.59377499999999994,"2036-12-01",20.644560591766727,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.59377499999999994,"2037-01-01",21.114629202401371,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.59377499999999994,"2037-02-01",21.114629202401371,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.60268162499999989,"2037-03-01",21.123535827401369,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.60268162499999989,"2037-04-01",21.123535827401369,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.60268162499999989,"2037-05-01",21.123535827401369,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.60268162499999989,"2037-06-01",21.123535827401369,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.60268162499999989,"2037-07-01",21.123535827401369,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.60268162499999989,"2037-08-01",21.123535827401369,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.60268162499999989,"2037-09-01",21.123535827401369,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.60268162499999989,"2037-10-01",21.123535827401369,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.60268162499999989,"2037-11-01",21.123535827401369,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.60268162499999989,"2037-12-01",21.123535827401369,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.60268162499999989,"2038-01-01",21.51183771419382,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.60268162499999989,"2038-02-01",21.51183771419382,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.61172184937499985,"2038-03-01",21.520877938568823,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.61172184937499985,"2038-04-01",21.520877938568823,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.61172184937499985,"2038-05-01",21.520877938568823,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.61172184937499985,"2038-06-01",21.520877938568823,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.61172184937499985,"2038-07-01",21.520877938568823,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.61172184937499985,"2038-08-01",21.520877938568823,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.61172184937499985,"2038-09-01",21.520877938568823,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.61172184937499985,"2038-10-01",21.520877938568823,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.61172184937499985,"2038-11-01",21.520877938568823,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.61172184937499985,"2038-12-01",21.520877938568823,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.61172184937499985,"2039-01-01",21.89772527990673,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.61172184937499985,"2039-02-01",21.89772527990673,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.62089767711562482,"2039-03-01",21.906901107647357,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.62089767711562482,"2039-04-01",21.906901107647357,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.62089767711562482,"2039-05-01",21.906901107647357,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.62089767711562482,"2039-06-01",21.906901107647357,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.62089767711562482,"2039-07-01",21.906901107647357,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.62089767711562482,"2039-08-01",21.906901107647357,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.62089767711562482,"2039-09-01",21.906901107647357,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.62089767711562482,"2039-10-01",21.906901107647357,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.62089767711562482,"2039-11-01",21.906901107647357,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.62089767711562482,"2039-12-01",21.906901107647357,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.62089767711562482,"2040-01-01",22.042780585107966,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.62089767711562482,"2040-02-01",22.042780585107966,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.63021114227235908,"2040-03-01",22.052094050264699,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.63021114227235908,"2040-04-01",22.052094050264699,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.63021114227235908,"2040-05-01",22.052094050264699,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.63021114227235908,"2040-06-01",22.052094050264699,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.63021114227235908,"2040-07-01",22.052094050264699,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.63021114227235908,"2040-08-01",22.052094050264699,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.63021114227235908,"2040-09-01",22.052094050264699,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.63021114227235908,"2040-10-01",22.052094050264699,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.63021114227235908,"2040-11-01",22.052094050264699,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.63021114227235908,"2040-12-01",22.052094050264699,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.63021114227235908,"2041-01-01",22.60743834255539,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.63021114227235908,"2041-02-01",22.60743834255539,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.63966430940644436,"2041-03-01",22.616891509689477,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.63966430940644436,"2041-04-01",22.616891509689477,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.63966430940644436},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.616891509689477},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.63966430940644436,"2041-06-01",22.616891509689477,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.63966430940644436,"2041-07-01",22.616891509689477,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.63966430940644436,"2041-08-01",22.616891509689477,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.63966430940644436,"2041-09-01",22.616891509689477,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.63966430940644436,"2041-10-01",22.616891509689477,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.63966430940644436,"2041-11-01",22.616891509689477,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.63966430940644436,"2041-12-01",22.616891509689477,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.63966430940644436,"2042-01-01",23.190577208091486,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.63966430940644436,"2042-02-01",23.190577208091486,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.64925927404754091,"2042-03-01",23.200172172732582,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.64925927404754091,"2042-04-01",23.200172172732582,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.64925927404754091,"2042-05-01",23.200172172732582,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.64925927404754091,"2042-06-01",23.200172172732582,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.64925927404754091,"2042-07-01",23.200172172732582,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.64925927404754091,"2042-08-01",23.200172172732582,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.64925927404754091,"2042-09-01",23.200172172732582,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.64925927404754091,"2042-10-01",23.200172172732582,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.64925927404754091,"2042-11-01",23.200172172732582,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.64925927404754091,"2042-12-01",23.200172172732582,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.64925927404754091,"2043-01-01",23.387721779937131,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.64925927404754091,"2043-02-01",23.387721779937131,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.65899816315825399,"2043-03-01",23.397460669047845,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.65899816315825399,"2043-04-01",23.397460669047845,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.65899816315825399,"2043-05-01",23.397460669047845,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.65899816315825399,"2043-06-01",23.397460669047845,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.65899816315825399,"2043-07-01",23.397460669047845,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.65899816315825399,"2043-08-01",23.397460669047845,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.65899816315825399,"2043-09-01",23.397460669047845,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.65899816315825399,"2043-10-01",23.397460669047845,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.65899816315825399,"2043-11-01",23.397460669047845,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.65899816315825399,"2043-12-01",23.397460669047845,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.65899816315825399,"2044-01-01",23.990419460676566,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.65899816315825399,"2044-02-01",23.990419460676566,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,0.66888313560562773,"2044-03-01",24.00030443312394,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,0.66888313560562773,"2044-04-01",24.00030443312394,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,0.66888313560562773,"2044-05-01",24.00030443312394,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,0.66888313560562773,"2044-06-01",24.00030443312394,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,0.66888313560562773,"2044-07-01",24.00030443312394,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,0.66888313560562773,"2044-08-01",24.00030443312394,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,0.66888313560562773,"2044-09-01",24.00030443312394,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,0.66888313560562773,"2044-10-01",24.00030443312394,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,0.66888313560562773,"2044-11-01",24.00030443312394,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,0.66888313560562773,"2044-12-01",24.00030443312394,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,0.66888313560562773,"2045-01-01",24.185819678177069,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,0.66888313560562773,"2045-02-01",24.185819678177069,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,0.6789163826397121,"2045-03-01",24.195852925211152,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,0.6789163826397121,"2045-04-01",24.195852925211152,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,0.6789163826397121,"2045-05-01",24.195852925211152,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,0.6789163826397121,"2045-06-01",24.195852925211152,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,0.6789163826397121,"2045-07-01",24.195852925211152,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,0.6789163826397121,"2045-08-01",24.195852925211152,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,0.6789163826397121,"2045-09-01",24.195852925211152,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,0.6789163826397121,"2045-10-01",24.195852925211152,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,0.6789163826397121,"2045-11-01",24.195852925211152,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,0.6789163826397121,"2045-12-01",24.195852925211152,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,0.6789163826397121,"2046-01-01",24.797292919413049,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,0.6789163826397121,"2046-02-01",24.797292919413049,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,0.68910012837930767,"2046-03-01",24.807476665152645,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,0.68910012837930767,"2046-04-01",24.807476665152645,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,0.68910012837930767,"2046-05-01",24.807476665152645,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,0.68910012837930767,"2046-06-01",24.807476665152645,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,0.68910012837930767,"2046-07-01",24.807476665152645,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,0.68910012837930767,"2046-08-01",24.807476665152645,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":0.68910012837930767},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":24.807476665152645},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,0.68910012837930767,"2046-10-01",24.807476665152645,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,0.68910012837930767,"2046-11-01",24.807476665152645,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,0.68910012837930767,"2046-12-01",24.807476665152645,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,0.68910012837930767,"2047-01-01",25.417718721373799,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,0.68910012837930767,"2047-02-01",25.417718721373799,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,0.69943663030499725,"2047-03-01",25.428055223299488,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,0.69943663030499725,"2047-04-01",25.428055223299488,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,0.69943663030499725,"2047-05-01",25.428055223299488,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,0.69943663030499725,"2047-06-01",25.428055223299488,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,0.69943663030499725,"2047-07-01",25.428055223299488,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,0.69943663030499725,"2047-08-01",25.428055223299488,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,0.69943663030499725,"2047-09-01",25.428055223299488,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,0.69943663030499725,"2047-10-01",25.428055223299488,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,0.69943663030499725,"2047-11-01",25.428055223299488,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,0.69943663030499725,"2047-12-01",25.428055223299488,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,0.69943663030499725,"2048-01-01",25.606241439592516,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,0.69943663030499725,"2048-02-01",25.606241439592516,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,0.70992817975957212,"2048-03-01",25.61673298904709,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,0.70992817975957212,"2048-04-01",25.61673298904709,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,0.70992817975957212,"2048-05-01",25.61673298904709,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,0.70992817975957212,"2048-06-01",25.61673298904709,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,0.70992817975957212,"2048-07-01",25.61673298904709,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,0.70992817975957212,"2048-08-01",25.61673298904709,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,0.70992817975957212,"2048-09-01",25.61673298904709,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,0.70992817975957212,"2048-10-01",25.61673298904709,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,0.70992817975957212,"2048-11-01",25.61673298904709,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,0.70992817975957212,"2048-12-01",25.61673298904709,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,0.70992817975957212,"2049-01-01",26.243857717640335,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,0.70992817975957212,"2049-02-01",26.243857717640335,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,0.72057710245596562,"2049-03-01",26.254506640336729,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,0.72057710245596562,"2049-04-01",26.254506640336729,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,0.72057710245596562,"2049-05-01",26.254506640336729,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,0.72057710245596562,"2049-06-01",26.254506640336729,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,0.72057710245596562,"2049-07-01",26.254506640336729,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,0.72057710245596562,"2049-08-01",26.254506640336729,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,0.72057710245596562,"2049-09-01",26.254506640336729,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,0.72057710245596562,"2049-10-01",26.254506640336729,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,0.72057710245596562,"2049-11-01",26.254506640336729,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,0.72057710245596562,"2049-12-01",26.254506640336729,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,0.72057710245596562,"2050-01-01",26.254506640336729,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,0.72057710245596562,"2050-02-01",26.254506640336729,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,0.731385758992805,"2050-03-01",26.265315296873567,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,0.731385758992805,"2050-04-01",26.265315296873567,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,0.731385758992805,"2050-05-01",26.265315296873567,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,0.731385758992805,"2050-06-01",26.265315296873567,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,0.731385758992805,"2050-07-01",26.265315296873567,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,0.731385758992805,"2050-08-01",26.265315296873567,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,0.731385758992805,"2050-09-01",26.265315296873567,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,0.731385758992805,"2050-10-01",26.265315296873567,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,0.731385758992805,"2050-11-01",26.265315296873567,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,0.731385758992805,"2050-12-01",26.265315296873567,2050]

{"sheet":"Bartow_CC","index":4,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Bartow CC","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Bartow CC Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Bartow CC"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.41399999999999998,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.341536231884056},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":13.941113526570048}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.41399999999999998,"2019-02-01",14.283565217391303,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.068165458937196}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.41399999999999998,"2019-03-01",14.196608695652172,2019,2021,13.82017337008311]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.41399999999999998,"2019-04-01",14.740086956521738,2019,2022,14.057838926425868]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.41399999999999998,"2019-05-01",14.703855072463767,2019,2023,14.238525736290716]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.41399999999999998,"2019-06-01",13.580666666666666,2019,2024,14.530336192109777]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.41399999999999998,"2019-07-01",14.276318840579709,2019,2025,14.886600343053173]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.41399999999999998,"2019-08-01",13.457478260869564,2019,2026,15.454368782161232]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.41399999999999998,"2019-09-01",13.993710144927535,2019,2027,16.10793825042882]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.41399999999999998,"2019-10-01",13.725594202898549,2019,2028,16.861572898799317]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.41399999999999998,"2019-11-01",13.490811594202897,2019,2029,17.55029845626072]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.41399999999999998,"2019-12-01",13.503130434782607,2019,2030,17.983061749571185]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.42,"2020-01-01",14.223797101449275,2020,2031,18.386279588336198]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.42,"2020-02-01",14.512405797101449,2020,2032,18.803914236706692]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.42,{"$f":"A17","v":"2020-03-01"},15.015355072463766,2020,2033,19.236596912521438]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.42,"2020-04-01",14.843543478260868,2020,2034,19.674403087478559]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.42,"2020-05-01",13.525956521739129,2020,2035,20.123511149228133]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.42,"2020-06-01",14.021717391304348,2020,2036,20.582348091766722]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.42,"2020-07-01",13.402572463768115,2020,2037,21.060390139901362]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.42,"2020-08-01",14.238702898550724,2020,2038,21.456785065756318]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.42,"2020-09-01",14.055985507246376,2020,2039,21.841846841742676]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.42,"2020-10-01",13.800811594202898,2020,2040,21.986063970371447]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.42,"2020-11-01",13.576514492753622,2020,2041,22.549870978597824]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.42,"2020-12-01",13.600623188405796,2020,2042,23.132146333674552]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.42599999999999999,"2021-01-01",13.669934782608696,2021,2043,23.328414442403943]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.42599999999999999,"2021-02-01",13.687507246376811,2021,2044,23.930222513080377]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.42599999999999999,"2021-03-01",13.705072463768115,2021,2045,24.124719776366945]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.42599999999999999,"2021-04-01",13.722644927536232,2021,2046,24.735276519075768]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.42599999999999999,"2021-05-01",13.740217391304347,2021,2047,25.354772075031452]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.42599999999999999,"2021-06-01",13.757782608695651,2021,2048,25.542350593555039]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.42599999999999999,"2021-07-01",13.757695652173913,2021,2049,26.179008508912293]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.42599999999999999,"2021-08-01",13.757601449275361,2021,2050,26.188684693477772]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.42599999999999999,"2021-09-01",14.314499999999999,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.42599999999999999,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.05450724637681},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.42599999999999999,"2021-11-01",13.82596376811594,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},0.96,13.422652904765455,0.42599999999999999,"2021-12-01",13.848652904765455,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.91999999999999993,13.560255391652372,0.433,"2022-01-01",13.993255391652372,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.87999999999999989,13.570896420811891,0.433,"2022-02-01",14.003896420811891,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.83999999999999986,13.580100638377207,0.433,"2022-03-01",14.013100638377207,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.79999999999999982,13.587880508116438,0.433,"2022-04-01",14.020880508116438,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.75999999999999979,13.59422414597161,0.433,"2022-05-01",14.02722414597161,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.71999999999999975,13.59914285629055,0.433,"2022-06-01",14.03214285629055,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.67999999999999972,13.590326784000794,0.433,"2022-07-01",14.023326784000794,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.63999999999999968,13.581527523305244,0.433,"2022-08-01",14.014527523305244,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.59999999999999964,13.915153769856065,0.433,"2022-09-01",14.348153769856065,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.55999999999999961,13.734434509160513,0.433,"2022-10-01",14.167434509160513,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.51999999999999957,13.591796407885251,0.433,"2022-11-01",14.024796407885251,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.47999999999999959,13.592328161682453,0.433,"2022-12-01",14.025328161682452,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.43999999999999961,13.817201765978075,0.439,"2023-01-01",14.256201765978075,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.39999999999999963,13.818311208889551,0.439,"2023-02-01",14.257311208889551,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.35999999999999965,13.817967608322769,0.439,"2023-03-01",14.256967608322769,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.31999999999999967,{"$f":"(C54*D54+B54*(1-D54))","v":13.816167775871929},0.439,"2023-04-01",14.255167775871929,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.27999999999999969,13.812911711537028,0.439,"2023-05-01",14.251911711537028,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.23999999999999969,13.808197676187635,0.439,"2023-06-01",14.247197676187636,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.19999999999999968,13.786043379968678,0.439,"2023-07-01",14.225043379968678,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.15999999999999967,13.778669362010589,0.439,"2023-08-01",14.217669362010589,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.11999999999999966,13.841163865791632,0.439,"2023-09-01",14.280163865791632,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},7.9999999999999655E-2,13.78881050870311,0.439,"2023-10-01",14.22781050870311,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},3.9999999999999654E-2,13.7595192037885,0.439,"2023-11-01",14.1985192037885,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},0,13.749344768439109,0.439,"2023-12-01",14.188344768439109,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.44600000000000001,"2024-01-01",14.530336192109775,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.44600000000000001,"2024-02-01",14.530336192109775,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.44600000000000001,"2024-03-01",14.530336192109775,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.44600000000000001,"2024-04-01",14.530336192109775,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.44600000000000001,"2024-05-01",14.530336192109775,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.44600000000000001,"2024-06-01",14.530336192109775,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.44600000000000001,"2024-07-01",14.530336192109775,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.44600000000000001,"2024-08-01",14.530336192109775,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.44600000000000001,"2024-09-01",14.530336192109775,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.44600000000000001,"2024-10-01",14.530336192109775,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.44600000000000001,"2024-11-01",14.530336192109775,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.44600000000000001,"2024-12-01",14.530336192109775,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.45200000000000001,"2025-01-01",14.886600343053171,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.45200000000000001,"2025-02-01",14.886600343053171,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.45200000000000001,"2025-03-01",14.886600343053171,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.45200000000000001,"2025-04-01",14.886600343053171,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.45200000000000001,"2025-05-01",14.886600343053171,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.45200000000000001,"2025-06-01",14.886600343053171,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.45200000000000001,{"$f":"A81","v":"2025-07-01"},14.886600343053171,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.45200000000000001,"2025-08-01",14.886600343053171,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.45200000000000001,"2025-09-01",14.886600343053171,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.45200000000000001,"2025-10-01",14.886600343053171,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.45200000000000001,"2025-11-01",14.886600343053171,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.45200000000000001,"2025-12-01",14.886600343053171,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.45900000000000002,"2026-01-01",15.454368782161234,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.45900000000000002,"2026-02-01",15.454368782161234,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.45900000000000002,"2026-03-01",15.454368782161234,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.45900000000000002,"2026-04-01",15.454368782161234,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.45900000000000002,"2026-05-01",15.454368782161234,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.45900000000000002,"2026-06-01",15.454368782161234,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.45900000000000002,"2026-07-01",15.454368782161234,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.45900000000000002,"2026-08-01",15.454368782161234,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.45900000000000002,"2026-09-01",15.454368782161234,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.45900000000000002,"2026-10-01",15.454368782161234,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.45900000000000002,"2026-11-01",15.454368782161234,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.45900000000000002,"2026-12-01",15.454368782161234,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.46600000000000003,"2027-01-01",16.10793825042882,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.46600000000000003,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.10793825042882},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.46600000000000003,"2027-03-01",16.10793825042882,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.46600000000000003,"2027-04-01",16.10793825042882,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.46600000000000003,"2027-05-01",16.10793825042882,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.46600000000000003,"2027-06-01",16.10793825042882,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.46600000000000003,"2027-07-01",16.10793825042882,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.46600000000000003,"2027-08-01",16.10793825042882,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.46600000000000003,"2027-09-01",16.10793825042882,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.46600000000000003,"2027-10-01",16.10793825042882,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.46600000000000003,"2027-11-01",16.10793825042882,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.46600000000000003,"2027-12-01",16.10793825042882,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.47299999999999998,"2028-01-01",16.861572898799313,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.47299999999999998,"2028-02-01",16.861572898799313,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.47299999999999998,"2028-03-01",16.861572898799313,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.47299999999999998,"2028-04-01",16.861572898799313,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.47299999999999998,"2028-05-01",16.861572898799313,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.47299999999999998,"2028-06-01",16.861572898799313,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.47299999999999998,"2028-07-01",16.861572898799313,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.47299999999999998,"2028-08-01",16.861572898799313,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.47299999999999998,"2028-09-01",16.861572898799313,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.47299999999999998,"2028-10-01",16.861572898799313,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.47299999999999998,"2028-11-01",16.861572898799313,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.47299999999999998,"2028-12-01",16.861572898799313,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.48,"2029-01-01",17.55029845626072,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.48,"2029-02-01",17.55029845626072,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.48,"2029-03-01",17.55029845626072,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.48,"2029-04-01",17.55029845626072,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.48,"2029-05-01",17.55029845626072,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.48,"2029-06-01",17.55029845626072,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.48,"2029-07-01",17.55029845626072,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.48,"2029-08-01",17.55029845626072,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.48,"2029-09-01",17.55029845626072,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.48,"2029-10-01",17.55029845626072,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.48,"2029-11-01",17.55029845626072,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.48,"2029-12-01",17.55029845626072,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.48699999999999999,"2030-01-01",17.983061749571181,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.48699999999999999,"2030-02-01",17.983061749571181,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.48699999999999999,"2030-03-01",17.983061749571181,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.48699999999999999,"2030-04-01",17.983061749571181,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.48699999999999999,"2030-05-01",17.983061749571181,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.48699999999999999,"2030-06-01",17.983061749571181,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.48699999999999999,"2030-07-01",17.983061749571181,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.48699999999999999,"2030-08-01",17.983061749571181,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.48699999999999999,"2030-09-01",17.983061749571181,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.48699999999999999,"2030-10-01",17.983061749571181,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.48699999999999999,{"$f":"A145","v":"2030-11-01"},17.983061749571181,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.48699999999999999,"2030-12-01",17.983061749571181,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.495,"2031-01-01",18.386279588336194,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.495,"2031-02-01",18.386279588336194,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.495,"2031-03-01",18.386279588336194,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.495,"2031-04-01",18.386279588336194,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.495,"2031-05-01",18.386279588336194,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.495,"2031-06-01",18.386279588336194,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.495,"2031-07-01",18.386279588336194,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.495,"2031-08-01",18.386279588336194,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.495,"2031-09-01",18.386279588336194,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.495,"2031-10-01",18.386279588336194,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.495,"2031-11-01",18.386279588336194,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.495,"2031-12-01",18.386279588336194,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.502,"2032-01-01",18.803914236706689,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.502,"2032-02-01",18.803914236706689,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.502,"2032-03-01",18.803914236706689,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.502,"2032-04-01",18.803914236706689,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.502,"2032-05-01",18.803914236706689,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.502,"2032-06-01",{"$f":"SUM(E164:F164)","v":18.803914236706689},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.502,"2032-07-01",18.803914236706689,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.502,"2032-08-01",18.803914236706689,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.502,"2032-09-01",18.803914236706689,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.502,"2032-10-01",18.803914236706689,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.502,"2032-11-01",18.803914236706689,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.502,"2032-12-01",18.803914236706689,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.51,"2033-01-01",19.236596912521442,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.51,"2033-02-01",19.236596912521442,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.51,"2033-03-01",19.236596912521442,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.51,"2033-04-01",19.236596912521442,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.51,"2033-05-01",19.236596912521442,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.51,"2033-06-01",19.236596912521442,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.51,"2033-07-01",19.236596912521442,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.51,"2033-08-01",19.236596912521442,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.51,"2033-09-01",19.236596912521442,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.51,"2033-10-01",19.236596912521442,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.51,"2033-11-01",19.236596912521442,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.51,"2033-12-01",19.236596912521442,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.51700000000000002,"2034-01-01",19.674403087478556,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.51700000000000002,"2034-02-01",19.674403087478556,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.51700000000000002,"2034-03-01",19.674403087478556,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.51700000000000002,"2034-04-01",19.674403087478556,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.51700000000000002,"2034-05-01",19.674403087478556,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.51700000000000002,"2034-06-01",19.674403087478556,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.51700000000000002,"2034-07-01",19.674403087478556,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.51700000000000002,"2034-08-01",19.674403087478556,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.51700000000000002,"2034-09-01",19.674403087478556,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.51700000000000002,"2034-10-01",19.674403087478556,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.51700000000000002,"2034-11-01",19.674403087478556,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.51700000000000002,"2034-12-01",19.674403087478556,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.52500000000000002,"2035-01-01",20.123511149228129,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.52500000000000002,"2035-02-01",20.123511149228129,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.52500000000000002,"2035-03-01",20.123511149228129,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.52500000000000002,"2035-04-01",20.123511149228129,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.52500000000000002,"2035-05-01",20.123511149228129,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.52500000000000002,"2035-06-01",20.123511149228129,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.52500000000000002,"2035-07-01",20.123511149228129,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.52500000000000002,"2035-08-01",20.123511149228129,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.52500000000000002,"2035-09-01",20.123511149228129,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.52500000000000002,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.123511149228129},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.52500000000000002,"2035-11-01",20.123511149228129,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.52500000000000002,"2035-12-01",20.123511149228129,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.52500000000000002,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.575785591766724},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.52500000000000002,"2036-02-01",20.575785591766724,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.53287499999999999},"2036-03-01",20.583660591766726,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.53287499999999999,"2036-04-01",20.583660591766726,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.53287499999999999,"2036-05-01",20.583660591766726,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.53287499999999999,"2036-06-01",20.583660591766726,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.53287499999999999,"2036-07-01",20.583660591766726,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.53287499999999999,"2036-08-01",20.583660591766726,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.53287499999999999,"2036-09-01",20.583660591766726,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.53287499999999999,"2036-10-01",20.583660591766726,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.53287499999999999,"2036-11-01",20.583660591766726,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.53287499999999999,"2036-12-01",20.583660591766726,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.53287499999999999,"2037-01-01",21.053729202401371,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.53287499999999999,"2037-02-01",21.053729202401371,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.54086812499999992,"2037-03-01",21.06172232740137,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.54086812499999992,"2037-04-01",21.06172232740137,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.54086812499999992,"2037-05-01",21.06172232740137,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.54086812499999992,"2037-06-01",21.06172232740137,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.54086812499999992,"2037-07-01",21.06172232740137,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.54086812499999992,"2037-08-01",21.06172232740137,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.54086812499999992,"2037-09-01",21.06172232740137,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.54086812499999992,"2037-10-01",21.06172232740137,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.54086812499999992,"2037-11-01",21.06172232740137,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.54086812499999992,"2037-12-01",21.06172232740137,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.54086812499999992,"2038-01-01",21.450024214193821,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.54086812499999992,"2038-02-01",21.450024214193821,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.54898114687499988,"2038-03-01",21.458137236068822,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.54898114687499988,"2038-04-01",21.458137236068822,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.54898114687499988,"2038-05-01",21.458137236068822,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.54898114687499988,"2038-06-01",21.458137236068822,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.54898114687499988,"2038-07-01",21.458137236068822,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.54898114687499988,"2038-08-01",21.458137236068822,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.54898114687499988,"2038-09-01",21.458137236068822,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.54898114687499988,"2038-10-01",21.458137236068822,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.54898114687499988,"2038-11-01",21.458137236068822,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.54898114687499988,"2038-12-01",21.458137236068822,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.54898114687499988,"2039-01-01",21.834984577406733,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.54898114687499988,"2039-02-01",21.834984577406733,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.55721586407812485,"2039-03-01",21.843219294609856,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.55721586407812485,"2039-04-01",21.843219294609856,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.55721586407812485,"2039-05-01",21.843219294609856,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.55721586407812485,"2039-06-01",21.843219294609856,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.55721586407812485,"2039-07-01",21.843219294609856,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.55721586407812485,"2039-08-01",21.843219294609856,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.55721586407812485,"2039-09-01",21.843219294609856,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.55721586407812485,"2039-10-01",21.843219294609856,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.55721586407812485,"2039-11-01",21.843219294609856,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.55721586407812485,"2039-12-01",21.843219294609856,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.55721586407812485,"2040-01-01",21.979098772070465,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.55721586407812485,"2040-02-01",21.979098772070465,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.5655741020392967,"2040-03-01",21.987457010031637,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.5655741020392967,"2040-04-01",21.987457010031637,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.5655741020392967,"2040-05-01",21.987457010031637,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.5655741020392967,"2040-06-01",21.987457010031637,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.5655741020392967,"2040-07-01",21.987457010031637,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.5655741020392967,"2040-08-01",21.987457010031637,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.5655741020392967,"2040-09-01",21.987457010031637,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.5655741020392967,"2040-10-01",21.987457010031637,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.5655741020392967,"2040-11-01",21.987457010031637,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.5655741020392967,"2040-12-01",21.987457010031637,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.5655741020392967,"2041-01-01",22.542801302322328,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.5655741020392967,"2041-02-01",22.542801302322328,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.57405771356988611,"2041-03-01",22.551284913852918,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.57405771356988611,"2041-04-01",22.551284913852918,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.57405771356988611},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.551284913852918},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.57405771356988611,"2041-06-01",22.551284913852918,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.57405771356988611,"2041-07-01",22.551284913852918,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.57405771356988611,"2041-08-01",22.551284913852918,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.57405771356988611,"2041-09-01",22.551284913852918,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.57405771356988611,"2041-10-01",22.551284913852918,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.57405771356988611,"2041-11-01",22.551284913852918,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.57405771356988611,"2041-12-01",22.551284913852918,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.57405771356988611,"2042-01-01",23.124970612254927,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.57405771356988611,"2042-02-01",23.124970612254927,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.5826685792734343,"2042-03-01",23.133581477958476,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.5826685792734343,"2042-04-01",23.133581477958476,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.5826685792734343,"2042-05-01",23.133581477958476,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.5826685792734343,"2042-06-01",23.133581477958476,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.5826685792734343,"2042-07-01",23.133581477958476,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.5826685792734343,"2042-08-01",23.133581477958476,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.5826685792734343,"2042-09-01",23.133581477958476,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.5826685792734343,"2042-10-01",23.133581477958476,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.5826685792734343,"2042-11-01",23.133581477958476,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.5826685792734343,"2042-12-01",23.133581477958476,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.5826685792734343,"2043-01-01",23.321131085163024,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.5826685792734343,"2043-02-01",23.321131085163024,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.5914086079625358,"2043-03-01",23.329871113852125,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.5914086079625358,"2043-04-01",23.329871113852125,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.5914086079625358,"2043-05-01",23.329871113852125,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.5914086079625358,"2043-06-01",23.329871113852125,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.5914086079625358,"2043-07-01",23.329871113852125,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.5914086079625358,"2043-08-01",23.329871113852125,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.5914086079625358,"2043-09-01",23.329871113852125,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.5914086079625358,"2043-10-01",23.329871113852125,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.5914086079625358,"2043-11-01",23.329871113852125,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.5914086079625358,"2043-12-01",23.329871113852125,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.5914086079625358,"2044-01-01",23.922829905480846,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.5914086079625358,"2044-02-01",23.922829905480846,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,0.6002797370819738,"2044-03-01",23.931701034600284,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,0.6002797370819738,"2044-04-01",23.931701034600284,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,0.6002797370819738,"2044-05-01",23.931701034600284,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,0.6002797370819738,"2044-06-01",23.931701034600284,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,0.6002797370819738,"2044-07-01",23.931701034600284,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,0.6002797370819738,"2044-08-01",23.931701034600284,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,0.6002797370819738,"2044-09-01",23.931701034600284,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,0.6002797370819738,"2044-10-01",23.931701034600284,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,0.6002797370819738,"2044-11-01",23.931701034600284,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,0.6002797370819738,"2044-12-01",23.931701034600284,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,0.6002797370819738,"2045-01-01",24.117216279653412,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,0.6002797370819738,"2045-02-01",24.117216279653412,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,0.60928393313820339,"2045-03-01",24.126220475709644,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,0.60928393313820339,"2045-04-01",24.126220475709644,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,0.60928393313820339,"2045-05-01",24.126220475709644,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,0.60928393313820339,"2045-06-01",24.126220475709644,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,0.60928393313820339,"2045-07-01",24.126220475709644,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,0.60928393313820339,"2045-08-01",24.126220475709644,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,0.60928393313820339,"2045-09-01",24.126220475709644,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,0.60928393313820339,"2045-10-01",24.126220475709644,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,0.60928393313820339,"2045-11-01",24.126220475709644,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,0.60928393313820339,"2045-12-01",24.126220475709644,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,0.60928393313820339,"2046-01-01",24.727660469911541,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,0.60928393313820339,"2046-02-01",24.727660469911541,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,0.61842319213527641,"2046-03-01",24.736799728908611,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,0.61842319213527641,"2046-04-01",24.736799728908611,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,0.61842319213527641,"2046-05-01",24.736799728908611,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,0.61842319213527641,"2046-06-01",24.736799728908611,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,0.61842319213527641,"2046-07-01",24.736799728908611,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,0.61842319213527641,"2046-08-01",24.736799728908611,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":0.61842319213527641},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":24.736799728908611},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,0.61842319213527641,"2046-10-01",24.736799728908611,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,0.61842319213527641,"2046-11-01",24.736799728908611,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,0.61842319213527641,"2046-12-01",24.736799728908611,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,0.61842319213527641,"2047-01-01",25.347041785129765,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,0.61842319213527641,"2047-02-01",25.347041785129765,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,0.62769954001730555,"2047-03-01",25.356318133011797,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,0.62769954001730555,"2047-04-01",25.356318133011797,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,0.62769954001730555,"2047-05-01",25.356318133011797,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,0.62769954001730555,"2047-06-01",25.356318133011797,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,0.62769954001730555,"2047-07-01",25.356318133011797,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,0.62769954001730555,"2047-08-01",25.356318133011797,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,0.62769954001730555,"2047-09-01",25.356318133011797,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,0.62769954001730555,"2047-10-01",25.356318133011797,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,0.62769954001730555,"2047-11-01",25.356318133011797,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,0.62769954001730555,"2047-12-01",25.356318133011797,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,0.62769954001730555,"2048-01-01",25.534504349304825,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,0.62769954001730555,"2048-02-01",25.534504349304825,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,0.63711503311756512,"2048-03-01",25.543919842405082,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,0.63711503311756512,"2048-04-01",25.543919842405082,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,0.63711503311756512,"2048-05-01",25.543919842405082,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,0.63711503311756512,"2048-06-01",25.543919842405082,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,0.63711503311756512,"2048-07-01",25.543919842405082,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,0.63711503311756512,"2048-08-01",25.543919842405082,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,0.63711503311756512,"2048-09-01",25.543919842405082,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,0.63711503311756512,"2048-10-01",25.543919842405082,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,0.63711503311756512,"2048-11-01",25.543919842405082,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,0.63711503311756512,"2048-12-01",25.543919842405082,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,0.63711503311756512,"2049-01-01",26.171044570998326,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,0.63711503311756512,"2049-02-01",26.171044570998326,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,0.64667175861432857,"2049-03-01",26.180601296495091,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,0.64667175861432857,"2049-04-01",26.180601296495091,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,0.64667175861432857,"2049-05-01",26.180601296495091,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,0.64667175861432857,"2049-06-01",26.180601296495091,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,0.64667175861432857,"2049-07-01",26.180601296495091,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,0.64667175861432857,"2049-08-01",26.180601296495091,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,0.64667175861432857,"2049-09-01",26.180601296495091,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,0.64667175861432857,"2049-10-01",26.180601296495091,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,0.64667175861432857,"2049-11-01",26.180601296495091,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,0.64667175861432857,"2049-12-01",26.180601296495091,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,0.64667175861432857,"2050-01-01",26.180601296495091,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,0.64667175861432857,"2050-02-01",26.180601296495091,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,0.65637183499354346,"2050-03-01",26.190301372874305,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,0.65637183499354346,"2050-04-01",26.190301372874305,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,0.65637183499354346,"2050-05-01",26.190301372874305,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,0.65637183499354346,"2050-06-01",26.190301372874305,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,0.65637183499354346,"2050-07-01",26.190301372874305,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,0.65637183499354346,"2050-08-01",26.190301372874305,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,0.65637183499354346,"2050-09-01",26.190301372874305,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,0.65637183499354346,"2050-10-01",26.190301372874305,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,0.65637183499354346,"2050-11-01",26.190301372874305,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,0.65637183499354346,"2050-12-01",26.190301372874305,2050]

{"sheet":"Crystal River","index":5,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Crystal River","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Crystal River Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Crystal River"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.63,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.557536231884058},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.157113526570049}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.63,"2019-02-01",14.499565217391304,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.288165458937199}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.63,"2019-03-01",14.412608695652173,2019,2021,14.043321256038645]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.63,"2019-04-01",14.956086956521739,2019,2022,14.295072873111755]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.63,"2019-05-01",14.919855072463768,2019,2023,14.479718220915474]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.63,"2019-06-01",13.796666666666667,2019,2024,14.763336192109771]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.63,"2019-07-01",14.49231884057971,2019,2025,15.123600343053171]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.63,"2019-08-01",13.673478260869565,2019,2026,15.695368782161237]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.63,"2019-09-01",14.209710144927536,2019,2027,16.35193825042882]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.63,"2019-10-01",13.94159420289855,2019,2028,17.109572898799314]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.63,"2019-11-01",13.706811594202899,2019,2029,17.802298456260722]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.63,"2019-12-01",13.719130434782608,2019,2030,18.239061749571185]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.64,"2020-01-01",14.443797101449276,2020,2031,18.645279588336194]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.64,"2020-02-01",14.73240579710145,2020,2032,19.066914236706687]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.64,{"$f":"A17","v":"2020-03-01"},15.235355072463767,2020,2033,19.503596912521438]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.64,"2020-04-01",15.063543478260868,2020,2034,19.945403087478557]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.64,"2020-05-01",13.74595652173913,2020,2035,20.398511149228135]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.64,"2020-06-01",14.241717391304348,2020,2036,20.860785591766732]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.64,"2020-07-01",13.622572463768115,2020,2037,21.343004202401371]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.64,"2020-08-01",14.458702898550724,2020,2038,21.743638339193822]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.64,"2020-09-01",14.275985507246377,2020,2039,22.133002914281732]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.64,"2020-10-01",14.020811594202899,2020,2040,22.281587383998595]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.64,"2020-11-01",13.796514492753623,2020,2041,22.849827243429377]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.64,"2020-12-01",13.820623188405797,2020,2042,23.436601942478575]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.64900000000000002,"2021-01-01",13.892934782608695,2021,2043,23.637436885340033]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.64900000000000002,"2021-02-01",13.91050724637681,2021,2044,24.24388029266051]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.64900000000000002,"2021-03-01",13.928072463768114,2021,2045,24.443082422640771]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.64900000000000002,"2021-04-01",13.945644927536232,2021,2046,25.058414605043708]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.64900000000000002,"2021-05-01",13.963217391304347,2021,2047,25.682757232288917]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.64900000000000002,"2021-06-01",13.980782608695652,2021,2048,25.875255528171362]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.64900000000000002,"2021-07-01",13.980695652173914,2021,2049,26.516907017547862]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.64900000000000002,"2021-08-01",13.980601449275362,2021,2050,26.531651679742865]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.64900000000000002,"2021-09-01",14.537499999999998,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.64900000000000002,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.27750724637681},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.64900000000000002,"2021-11-01",14.048963768115939,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.64900000000000002,"2021-12-01",14.073427536231883,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.65900000000000003,"2022-01-01",14.224352333507346,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.65900000000000003,"2022-02-01",14.235708724985706,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.65900000000000003,"2022-03-01",14.245628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.65900000000000003,"2022-04-01",14.254123247072862,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.65900000000000003,"2022-05-01",14.261181957391802,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.65900000000000003,"2022-06-01",14.266816030029581,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.65900000000000003,"2022-07-01",14.257991551942723,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.65900000000000003,"2022-08-01",14.249183885450071,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.65900000000000003,"2022-09-01",14.605628972580606,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.65900000000000003,"2022-10-01",14.414249422029981,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.65900000000000003,"2022-11-01",14.262240306261964,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.65900000000000003,"2022-12-01",14.263770031073657,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.66900000000000004,"2023-01-01",14.492370583936163,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.66900000000000004,"2023-02-01",14.494207852934597,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.66900000000000004,"2023-03-01",14.494592368309842,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.66900000000000004,"2023-04-01",14.493520651801031,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.66900000000000004,"2023-05-01",14.49099270340816,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.66900000000000004,"2023-06-01",14.487006494145724,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.66900000000000004,"2023-07-01",14.462383102274591,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.66900000000000004,"2023-08-01",14.45500051040346,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.66900000000000004,"2023-09-01",14.540770231575808,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.66900000000000004,"2023-10-01",14.477543378835112,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.66900000000000004,"2023-11-01",14.438693639137893,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.66900000000000004,"2023-12-01",14.429537134223283,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.67900000000000005,"2024-01-01",14.763336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.67900000000000005,"2024-02-01",14.763336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.67900000000000005,"2024-03-01",14.763336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.67900000000000005,"2024-04-01",14.763336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.67900000000000005,"2024-05-01",14.763336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.67900000000000005,"2024-06-01",14.763336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.67900000000000005,"2024-07-01",14.763336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.67900000000000005,"2024-08-01",14.763336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.67900000000000005,"2024-09-01",14.763336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.67900000000000005,"2024-10-01",14.763336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.67900000000000005,"2024-11-01",14.763336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.67900000000000005,"2024-12-01",14.763336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.68899999999999995,"2025-01-01",15.123600343053171,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.68899999999999995,"2025-02-01",15.123600343053171,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.68899999999999995,"2025-03-01",15.123600343053171,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.68899999999999995,"2025-04-01",15.123600343053171,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.68899999999999995,"2025-05-01",15.123600343053171,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.68899999999999995,"2025-06-01",15.123600343053171,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.68899999999999995,{"$f":"A81","v":"2025-07-01"},15.123600343053171,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.68899999999999995,"2025-08-01",15.123600343053171,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.68899999999999995,"2025-09-01",15.123600343053171,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.68899999999999995,"2025-10-01",15.123600343053171,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.68899999999999995,"2025-11-01",15.123600343053171,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.68899999999999995,"2025-12-01",15.123600343053171,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.7,"2026-01-01",15.695368782161234,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.7,"2026-02-01",15.695368782161234,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.7,"2026-03-01",15.695368782161234,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.7,"2026-04-01",15.695368782161234,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.7,"2026-05-01",15.695368782161234,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.7,"2026-06-01",15.695368782161234,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.7,"2026-07-01",15.695368782161234,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.7,"2026-08-01",15.695368782161234,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.7,"2026-09-01",15.695368782161234,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.7,"2026-10-01",15.695368782161234,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.7,"2026-11-01",15.695368782161234,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.7,"2026-12-01",15.695368782161234,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.71,"2027-01-01",16.35193825042882,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.71,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.35193825042882},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.71,"2027-03-01",16.35193825042882,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.71,"2027-04-01",16.35193825042882,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.71,"2027-05-01",16.35193825042882,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.71,"2027-06-01",16.35193825042882,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.71,"2027-07-01",16.35193825042882,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.71,"2027-08-01",16.35193825042882,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.71,"2027-09-01",16.35193825042882,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.71,"2027-10-01",16.35193825042882,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.71,"2027-11-01",16.35193825042882,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.71,"2027-12-01",16.35193825042882,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.72099999999999997,"2028-01-01",17.109572898799314,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.72099999999999997,"2028-02-01",17.109572898799314,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.72099999999999997,"2028-03-01",17.109572898799314,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.72099999999999997,"2028-04-01",17.109572898799314,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.72099999999999997,"2028-05-01",17.109572898799314,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.72099999999999997,"2028-06-01",17.109572898799314,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.72099999999999997,"2028-07-01",17.109572898799314,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.72099999999999997,"2028-08-01",17.109572898799314,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.72099999999999997,"2028-09-01",17.109572898799314,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.72099999999999997,"2028-10-01",17.109572898799314,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.72099999999999997,"2028-11-01",17.109572898799314,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.72099999999999997,"2028-12-01",17.109572898799314,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.73199999999999998,"2029-01-01",17.802298456260718,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.73199999999999998,"2029-02-01",17.802298456260718,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.73199999999999998,"2029-03-01",17.802298456260718,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.73199999999999998,"2029-04-01",17.802298456260718,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.73199999999999998,"2029-05-01",17.802298456260718,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.73199999999999998,"2029-06-01",17.802298456260718,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.73199999999999998,"2029-07-01",17.802298456260718,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.73199999999999998,"2029-08-01",17.802298456260718,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.73199999999999998,"2029-09-01",17.802298456260718,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.73199999999999998,"2029-10-01",17.802298456260718,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.73199999999999998,"2029-11-01",17.802298456260718,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.73199999999999998,"2029-12-01",17.802298456260718,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.74299999999999999,"2030-01-01",18.239061749571182,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.74299999999999999,"2030-02-01",18.239061749571182,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.74299999999999999,"2030-03-01",18.239061749571182,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.74299999999999999,"2030-04-01",18.239061749571182,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.74299999999999999,"2030-05-01",18.239061749571182,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.74299999999999999,"2030-06-01",18.239061749571182,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.74299999999999999,"2030-07-01",18.239061749571182,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.74299999999999999,"2030-08-01",18.239061749571182,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.74299999999999999,"2030-09-01",18.239061749571182,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.74299999999999999,"2030-10-01",18.239061749571182,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.74299999999999999,{"$f":"A145","v":"2030-11-01"},18.239061749571182,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.74299999999999999,"2030-12-01",18.239061749571182,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.754,"2031-01-01",18.645279588336194,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.754,"2031-02-01",18.645279588336194,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.754,"2031-03-01",18.645279588336194,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.754,"2031-04-01",18.645279588336194,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.754,"2031-05-01",18.645279588336194,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.754,"2031-06-01",18.645279588336194,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.754,"2031-07-01",18.645279588336194,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.754,"2031-08-01",18.645279588336194,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.754,"2031-09-01",18.645279588336194,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.754,"2031-10-01",18.645279588336194,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.754,"2031-11-01",18.645279588336194,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.754,"2031-12-01",18.645279588336194,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.76500000000000001,"2032-01-01",19.06691423670669,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.76500000000000001,"2032-02-01",19.06691423670669,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.76500000000000001,"2032-03-01",19.06691423670669,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.76500000000000001,"2032-04-01",19.06691423670669,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.76500000000000001,"2032-05-01",19.06691423670669,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.76500000000000001,"2032-06-01",{"$f":"SUM(E164:F164)","v":19.06691423670669},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.76500000000000001,"2032-07-01",19.06691423670669,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.76500000000000001,"2032-08-01",19.06691423670669,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.76500000000000001,"2032-09-01",19.06691423670669,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.76500000000000001,"2032-10-01",19.06691423670669,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.76500000000000001,"2032-11-01",19.06691423670669,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.76500000000000001,"2032-12-01",19.06691423670669,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.77700000000000002,"2033-01-01",19.503596912521441,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.77700000000000002,"2033-02-01",19.503596912521441,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.77700000000000002,"2033-03-01",19.503596912521441,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.77700000000000002,"2033-04-01",19.503596912521441,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.77700000000000002,"2033-05-01",19.503596912521441,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.77700000000000002,"2033-06-01",19.503596912521441,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.77700000000000002,"2033-07-01",19.503596912521441,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.77700000000000002,"2033-08-01",19.503596912521441,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.77700000000000002,"2033-09-01",19.503596912521441,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.77700000000000002,"2033-10-01",19.503596912521441,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.77700000000000002,"2033-11-01",19.503596912521441,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.77700000000000002,"2033-12-01",19.503596912521441,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.78800000000000003,"2034-01-01",19.945403087478557,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.78800000000000003,"2034-02-01",19.945403087478557,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.78800000000000003,"2034-03-01",19.945403087478557,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.78800000000000003,"2034-04-01",19.945403087478557,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.78800000000000003,"2034-05-01",19.945403087478557,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.78800000000000003,"2034-06-01",19.945403087478557,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.78800000000000003,"2034-07-01",19.945403087478557,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.78800000000000003,"2034-08-01",19.945403087478557,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.78800000000000003,"2034-09-01",19.945403087478557,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.78800000000000003,"2034-10-01",19.945403087478557,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.78800000000000003,"2034-11-01",19.945403087478557,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.78800000000000003,"2034-12-01",19.945403087478557,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.8,"2035-01-01",20.398511149228131,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.8,"2035-02-01",20.398511149228131,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.8,"2035-03-01",20.398511149228131,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.8,"2035-04-01",20.398511149228131,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.8,"2035-05-01",20.398511149228131,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.8,"2035-06-01",20.398511149228131,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.8,"2035-07-01",20.398511149228131,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.8,"2035-08-01",20.398511149228131,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.8,"2035-09-01",20.398511149228131,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.8,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.398511149228131},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.8,"2035-11-01",20.398511149228131,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.8,"2035-12-01",20.398511149228131,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.8,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.850785591766726},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.8,"2036-02-01",20.850785591766726,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.81199999999999994},"2036-03-01",20.862785591766727,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.81199999999999994,"2036-04-01",20.862785591766727,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.81199999999999994,"2036-05-01",20.862785591766727,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.81199999999999994,"2036-06-01",20.862785591766727,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.81199999999999994,"2036-07-01",20.862785591766727,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.81199999999999994,"2036-08-01",20.862785591766727,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.81199999999999994,"2036-09-01",20.862785591766727,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.81199999999999994,"2036-10-01",20.862785591766727,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.81199999999999994,"2036-11-01",20.862785591766727,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.81199999999999994,"2036-12-01",20.862785591766727,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.81199999999999994,"2037-01-01",21.332854202401371,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.81199999999999994,"2037-02-01",21.332854202401371,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.82417999999999991,"2037-03-01",21.345034202401369,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.82417999999999991,"2037-04-01",21.345034202401369,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.82417999999999991,"2037-05-01",21.345034202401369,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.82417999999999991,"2037-06-01",21.345034202401369,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.82417999999999991,"2037-07-01",21.345034202401369,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.82417999999999991,"2037-08-01",21.345034202401369,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.82417999999999991,"2037-09-01",21.345034202401369,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.82417999999999991,"2037-10-01",21.345034202401369,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.82417999999999991,"2037-11-01",21.345034202401369,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.82417999999999991,"2037-12-01",21.345034202401369,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.82417999999999991,"2038-01-01",21.73333608919382,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.82417999999999991,"2038-02-01",21.73333608919382,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.83654269999999986,"2038-03-01",21.74569878919382,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.83654269999999986,"2038-04-01",21.74569878919382,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.83654269999999986,"2038-05-01",21.74569878919382,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.83654269999999986,"2038-06-01",21.74569878919382,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.83654269999999986,"2038-07-01",21.74569878919382,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.83654269999999986,"2038-08-01",21.74569878919382,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.83654269999999986,"2038-09-01",21.74569878919382,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.83654269999999986,"2038-10-01",21.74569878919382,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.83654269999999986,"2038-11-01",21.74569878919382,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.83654269999999986,"2038-12-01",21.74569878919382,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.83654269999999986,"2039-01-01",22.122546130531731,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.83654269999999986,"2039-02-01",22.122546130531731,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.84909084049999983,"2039-03-01",22.135094271031733,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.84909084049999983,"2039-04-01",22.135094271031733,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.84909084049999983,"2039-05-01",22.135094271031733,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.84909084049999983,"2039-06-01",22.135094271031733,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.84909084049999983,"2039-07-01",22.135094271031733,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.84909084049999983,"2039-08-01",22.135094271031733,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.84909084049999983,"2039-09-01",22.135094271031733,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.84909084049999983,"2039-10-01",22.135094271031733,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.84909084049999983,"2039-11-01",22.135094271031733,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.84909084049999983,"2039-12-01",22.135094271031733,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.84909084049999983,"2040-01-01",22.270973748492342,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.84909084049999983,"2040-02-01",22.270973748492342,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.86182720310749972,"2040-03-01",22.28371011109984,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.86182720310749972,"2040-04-01",22.28371011109984,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.86182720310749972,"2040-05-01",22.28371011109984,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.86182720310749972,"2040-06-01",22.28371011109984,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.86182720310749972,"2040-07-01",22.28371011109984,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.86182720310749972,"2040-08-01",22.28371011109984,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.86182720310749972,"2040-09-01",22.28371011109984,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.86182720310749972,"2040-10-01",22.28371011109984,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.86182720310749972,"2040-11-01",22.28371011109984,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.86182720310749972,"2040-12-01",22.28371011109984,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.86182720310749972,"2041-01-01",22.839054403390531,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.86182720310749972,"2041-02-01",22.839054403390531,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.87475461115411213,"2041-03-01",22.851981811437145,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.87475461115411213,"2041-04-01",22.851981811437145,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.87475461115411213},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.851981811437145},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.87475461115411213,"2041-06-01",22.851981811437145,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.87475461115411213,"2041-07-01",22.851981811437145,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.87475461115411213,"2041-08-01",22.851981811437145,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.87475461115411213,"2041-09-01",22.851981811437145,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.87475461115411213,"2041-10-01",22.851981811437145,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.87475461115411213,"2041-11-01",22.851981811437145,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.87475461115411213,"2041-12-01",22.851981811437145,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.87475461115411213,"2042-01-01",23.425667509839155,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.87475461115411213,"2042-02-01",23.425667509839155,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.88787593032142376,"2042-03-01",23.438788829006466,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.88787593032142376,"2042-04-01",23.438788829006466,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.88787593032142376,"2042-05-01",23.438788829006466,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.88787593032142376,"2042-06-01",23.438788829006466,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.88787593032142376,"2042-07-01",23.438788829006466,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.88787593032142376,"2042-08-01",23.438788829006466,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.88787593032142376,"2042-09-01",23.438788829006466,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.88787593032142376,"2042-10-01",23.438788829006466,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.88787593032142376,"2042-11-01",23.438788829006466,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.88787593032142376,"2042-12-01",23.438788829006466,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.88787593032142376,"2043-01-01",23.626338436211014,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.88787593032142376,"2043-02-01",23.626338436211014,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.90119406927624501,"2043-03-01",23.639656575165834,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.90119406927624501,"2043-04-01",23.639656575165834,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.90119406927624501,"2043-05-01",23.639656575165834,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.90119406927624501,"2043-06-01",23.639656575165834,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.90119406927624501,"2043-07-01",23.639656575165834,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.90119406927624501,"2043-08-01",23.639656575165834,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.90119406927624501,"2043-09-01",23.639656575165834,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.90119406927624501,"2043-10-01",23.639656575165834,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.90119406927624501,"2043-11-01",23.639656575165834,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.90119406927624501,"2043-12-01",23.639656575165834,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.90119406927624501,"2044-01-01",24.232615366794555,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.90119406927624501,"2044-02-01",24.232615366794555,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,0.91471198031538858,"2044-03-01",24.2461332778337,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,0.91471198031538858,"2044-04-01",24.2461332778337,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,0.91471198031538858,"2044-05-01",24.2461332778337,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,0.91471198031538858,"2044-06-01",24.2461332778337,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,0.91471198031538858,"2044-07-01",24.2461332778337,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,0.91471198031538858,"2044-08-01",24.2461332778337,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,0.91471198031538858,"2044-09-01",24.2461332778337,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,0.91471198031538858,"2044-10-01",24.2461332778337,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,0.91471198031538858,"2044-11-01",24.2461332778337,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,0.91471198031538858,"2044-12-01",24.2461332778337,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,0.91471198031538858,"2045-01-01",24.431648522886828,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,0.91471198031538858,"2045-02-01",24.431648522886828,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,0.92843266002011937,"2045-03-01",24.445369202591557,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,0.92843266002011937,"2045-04-01",24.445369202591557,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,0.92843266002011937,"2045-05-01",24.445369202591557,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,0.92843266002011937,"2045-06-01",24.445369202591557,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,0.92843266002011937,"2045-07-01",24.445369202591557,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,0.92843266002011937,"2045-08-01",24.445369202591557,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,0.92843266002011937,"2045-09-01",24.445369202591557,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,0.92843266002011937,"2045-10-01",24.445369202591557,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,0.92843266002011937,"2045-11-01",24.445369202591557,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,0.92843266002011937,"2045-12-01",24.445369202591557,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,0.92843266002011937,"2046-01-01",25.046809196793454,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,0.92843266002011937,"2046-02-01",25.046809196793454,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,0.94235914992042102,"2046-03-01",25.060735686693757,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,0.94235914992042102,"2046-04-01",25.060735686693757,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,0.94235914992042102,"2046-05-01",25.060735686693757,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,0.94235914992042102,"2046-06-01",25.060735686693757,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,0.94235914992042102,"2046-07-01",25.060735686693757,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,0.94235914992042102,"2046-08-01",25.060735686693757,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":0.94235914992042102},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":25.060735686693757},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,0.94235914992042102,"2046-10-01",25.060735686693757,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,0.94235914992042102,"2046-11-01",25.060735686693757,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,0.94235914992042102,"2046-12-01",25.060735686693757,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,0.94235914992042102,"2047-01-01",25.670977742914911,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,0.94235914992042102,"2047-02-01",25.670977742914911,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,0.95649453716922728,"2047-03-01",25.685113130163717,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,0.95649453716922728,"2047-04-01",25.685113130163717,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,0.95649453716922728,"2047-05-01",25.685113130163717,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,0.95649453716922728,"2047-06-01",25.685113130163717,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,0.95649453716922728,"2047-07-01",25.685113130163717,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,0.95649453716922728,"2047-08-01",25.685113130163717,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,0.95649453716922728,"2047-09-01",25.685113130163717,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,0.95649453716922728,"2047-10-01",25.685113130163717,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,0.95649453716922728,"2047-11-01",25.685113130163717,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,0.95649453716922728,"2047-12-01",25.685113130163717,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,0.95649453716922728,"2048-01-01",25.863299346456746,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,0.95649453716922728,"2048-02-01",25.863299346456746,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,0.97084195522676564,"2048-03-01",25.877646764514285,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,0.97084195522676564,"2048-04-01",25.877646764514285,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,0.97084195522676564,"2048-05-01",25.877646764514285,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,0.97084195522676564,"2048-06-01",25.877646764514285,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,0.97084195522676564,"2048-07-01",25.877646764514285,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,0.97084195522676564,"2048-08-01",25.877646764514285,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,0.97084195522676564,"2048-09-01",25.877646764514285,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,0.97084195522676564,"2048-10-01",25.877646764514285,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,0.97084195522676564,"2048-11-01",25.877646764514285,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,0.97084195522676564,"2048-12-01",25.877646764514285,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,0.97084195522676564,"2049-01-01",26.50477149310753,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,0.97084195522676564,"2049-02-01",26.50477149310753,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,0.985404584555167,"2049-03-01",26.519334122435929,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,0.985404584555167,"2049-04-01",26.519334122435929,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,0.985404584555167,"2049-05-01",26.519334122435929,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,0.985404584555167,"2049-06-01",26.519334122435929,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,0.985404584555167,"2049-07-01",26.519334122435929,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,0.985404584555167,"2049-08-01",26.519334122435929,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,0.985404584555167,"2049-09-01",26.519334122435929,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,0.985404584555167,"2049-10-01",26.519334122435929,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,0.985404584555167,"2049-11-01",26.519334122435929,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,0.985404584555167,"2049-12-01",26.519334122435929,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,0.985404584555167,"2050-01-01",26.519334122435929,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,0.985404584555167,"2050-02-01",26.519334122435929,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,1.0001856533234943,"2050-03-01",26.534115191204258,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,1.0001856533234943,"2050-04-01",26.534115191204258,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,1.0001856533234943,"2050-05-01",26.534115191204258,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,1.0001856533234943,"2050-06-01",26.534115191204258,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,1.0001856533234943,"2050-07-01",26.534115191204258,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,1.0001856533234943,"2050-08-01",26.534115191204258,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,1.0001856533234943,"2050-09-01",26.534115191204258,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,1.0001856533234943,"2050-10-01",26.534115191204258,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,1.0001856533234943,"2050-11-01",26.534115191204258,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,1.0001856533234943,"2050-12-01",26.534115191204258,2050]

{"sheet":"Debary","index":6,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Debary","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Debary Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Debary"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},".",{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":12.927536231884057},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.104613526570047}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.69299999999999995,"2019-02-01",14.562565217391302,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.351165458937198}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.69299999999999995,"2019-03-01",14.475608695652172,2019,2021,14.10832125603865]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,".","2019-04-01",14.326086956521738,2019,2022,14.360072873111756]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.69299999999999995,"2019-05-01",14.982855072463767,2019,2023,14.545718220915468]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.69299999999999995,"2019-06-01",13.859666666666666,2019,2024,14.830336192109771]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.69299999999999995,"2019-07-01",14.555318840579709,2019,2025,15.191600343053173]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.69299999999999995,"2019-08-01",13.736478260869564,2019,2026,15.764368782161229]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.69299999999999995,"2019-09-01",14.272710144927535,2019,2027,16.421938250428816]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.69299999999999995,"2019-10-01",14.004594202898549,2019,2028,17.180572898799316]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.69299999999999995,"2019-11-01",13.769811594202897,2019,2029,17.874298456260714]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.69299999999999995,"2019-12-01",13.782130434782607,2019,2030,18.312061749571178]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.70299999999999996,"2020-01-01",14.506797101449274,2020,2031,18.719279588336189]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.70299999999999996,"2020-02-01",14.795405797101449,2020,2032,19.142914236706694]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.70299999999999996,{"$f":"A17","v":"2020-03-01"},15.298355072463766,2020,2033,19.579596912521446]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.70299999999999996,"2020-04-01",15.126543478260867,2020,2034,20.023403087478556]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.70299999999999996,"2020-05-01",13.808956521739129,2020,2035,20.477511149228128]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.70299999999999996,"2020-06-01",14.304717391304347,2020,2036,20.940773091766733]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.70299999999999996,"2020-07-01",13.685572463768114,2020,2037,21.424191514901366]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.70299999999999996,"2020-08-01",14.521702898550723,2020,2038,21.826043461381317]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.70299999999999996,"2020-09-01",14.338985507246376,2020,2039,22.216644113302038]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.70299999999999996,"2020-10-01",14.083811594202897,2020,2040,22.366483201004211]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.70299999999999996,"2020-11-01",13.859514492753622,2020,2041,22.935996497690081]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.70299999999999996,"2020-12-01",13.883623188405796,2020,2042,23.524063735553195]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.71399999999999997,"2021-01-01",13.957934782608696,2021,2043,23.726210605310769]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.71399999999999997,"2021-02-01",13.975507246376811,2021,2044,24.333985618430802]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.71399999999999997,"2021-03-01",13.993072463768115,2021,2045,24.534539328297615]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.71399999999999997,"2021-04-01",14.010644927536232,2021,2046,25.151243364285403]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.71399999999999997,"2021-05-01",14.028217391304347,2021,2047,25.776978422919246]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.71399999999999997,"2021-06-01",14.045782608695651,2021,2048,25.970890036661142]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.71399999999999997,"2021-07-01",14.045695652173913,2021,2049,26.61397604366498]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.71399999999999997,"2021-08-01",14.045601449275361,2021,2050,26.630176741251748]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.71399999999999997,"2021-09-01",14.602499999999999,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.71399999999999997,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.34250724637681},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.71399999999999997,"2021-11-01",14.113963768115941,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.71399999999999997,"2021-12-01",14.138427536231884,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.72399999999999998,"2022-01-01",14.289352333507345,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.72399999999999998,"2022-02-01",14.300708724985705,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.72399999999999998,"2022-03-01",14.310628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.72399999999999998,"2022-04-01",14.319123247072861,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.72399999999999998,"2022-05-01",14.326181957391801,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.72399999999999998,"2022-06-01",14.33181603002958,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.72399999999999998,"2022-07-01",14.322991551942723,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.72399999999999998,"2022-08-01",14.31418388545007,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.72399999999999998,"2022-09-01",14.670628972580605,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.72399999999999998,"2022-10-01",14.47924942202998,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.72399999999999998,"2022-11-01",14.327240306261963,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.72399999999999998,"2022-12-01",14.328770031073656,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.73499999999999999,"2023-01-01",14.558370583936162,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.73499999999999999,"2023-02-01",14.560207852934596,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.73499999999999999,"2023-03-01",14.560592368309841,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.73499999999999999,"2023-04-01",14.55952065180103,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.73499999999999999,"2023-05-01",14.556992703408159,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.73499999999999999,"2023-06-01",14.553006494145723,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.73499999999999999,"2023-07-01",14.52838310227459,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.73499999999999999,"2023-08-01",14.521000510403459,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.73499999999999999,"2023-09-01",14.606770231575807,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.73499999999999999,"2023-10-01",14.543543378835111,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.73499999999999999,"2023-11-01",14.504693639137892,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.73499999999999999,"2023-12-01",14.495537134223282,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.746,"2024-01-01",14.830336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.746,"2024-02-01",14.830336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.746,"2024-03-01",14.830336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.746,"2024-04-01",14.830336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.746,"2024-05-01",14.830336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.746,"2024-06-01",14.830336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.746,"2024-07-01",14.830336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.746,"2024-08-01",14.830336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.746,"2024-09-01",14.830336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.746,"2024-10-01",14.830336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.746,"2024-11-01",14.830336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.746,"2024-12-01",14.830336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.75700000000000001,"2025-01-01",15.191600343053171,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.75700000000000001,"2025-02-01",15.191600343053171,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.75700000000000001,"2025-03-01",15.191600343053171,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.75700000000000001,"2025-04-01",15.191600343053171,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.75700000000000001,"2025-05-01",15.191600343053171,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.75700000000000001,"2025-06-01",15.191600343053171,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.75700000000000001,{"$f":"A81","v":"2025-07-01"},15.191600343053171,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.75700000000000001,"2025-08-01",15.191600343053171,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.75700000000000001,"2025-09-01",15.191600343053171,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.75700000000000001,"2025-10-01",15.191600343053171,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.75700000000000001,"2025-11-01",15.191600343053171,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.75700000000000001,"2025-12-01",15.191600343053171,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.76900000000000002,"2026-01-01",15.764368782161235,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.76900000000000002,"2026-02-01",15.764368782161235,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.76900000000000002,"2026-03-01",15.764368782161235,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.76900000000000002,"2026-04-01",15.764368782161235,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.76900000000000002,"2026-05-01",15.764368782161235,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.76900000000000002,"2026-06-01",15.764368782161235,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.76900000000000002,"2026-07-01",15.764368782161235,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.76900000000000002,"2026-08-01",15.764368782161235,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.76900000000000002,"2026-09-01",15.764368782161235,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.76900000000000002,"2026-10-01",15.764368782161235,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.76900000000000002,"2026-11-01",15.764368782161235,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.76900000000000002,"2026-12-01",15.764368782161235,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.78,"2027-01-01",16.42193825042882,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.78,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.42193825042882},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.78,"2027-03-01",16.42193825042882,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.78,"2027-04-01",16.42193825042882,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.78,"2027-05-01",16.42193825042882,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.78,"2027-06-01",16.42193825042882,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.78,"2027-07-01",16.42193825042882,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.78,"2027-08-01",16.42193825042882,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.78,"2027-09-01",16.42193825042882,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.78,"2027-10-01",16.42193825042882,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.78,"2027-11-01",16.42193825042882,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.78,"2027-12-01",16.42193825042882,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.79200000000000004,"2028-01-01",17.180572898799316,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.79200000000000004,"2028-02-01",17.180572898799316,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.79200000000000004,"2028-03-01",17.180572898799316,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.79200000000000004,"2028-04-01",17.180572898799316,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.79200000000000004,"2028-05-01",17.180572898799316,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.79200000000000004,"2028-06-01",17.180572898799316,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.79200000000000004,"2028-07-01",17.180572898799316,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.79200000000000004,"2028-08-01",17.180572898799316,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.79200000000000004,"2028-09-01",17.180572898799316,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.79200000000000004,"2028-10-01",17.180572898799316,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.79200000000000004,"2028-11-01",17.180572898799316,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.79200000000000004,"2028-12-01",17.180572898799316,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.80400000000000005,"2029-01-01",17.874298456260718,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.80400000000000005,"2029-02-01",17.874298456260718,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.80400000000000005,"2029-03-01",17.874298456260718,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.80400000000000005,"2029-04-01",17.874298456260718,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.80400000000000005,"2029-05-01",17.874298456260718,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.80400000000000005,"2029-06-01",17.874298456260718,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.80400000000000005,"2029-07-01",17.874298456260718,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.80400000000000005,"2029-08-01",17.874298456260718,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.80400000000000005,"2029-09-01",17.874298456260718,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.80400000000000005,"2029-10-01",17.874298456260718,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.80400000000000005,"2029-11-01",17.874298456260718,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.80400000000000005,"2029-12-01",17.874298456260718,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.81599999999999995,"2030-01-01",18.312061749571182,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.81599999999999995,"2030-02-01",18.312061749571182,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.81599999999999995,"2030-03-01",18.312061749571182,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.81599999999999995,"2030-04-01",18.312061749571182,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.81599999999999995,"2030-05-01",18.312061749571182,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.81599999999999995,"2030-06-01",18.312061749571182,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.81599999999999995,"2030-07-01",18.312061749571182,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.81599999999999995,"2030-08-01",18.312061749571182,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.81599999999999995,"2030-09-01",18.312061749571182,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.81599999999999995,"2030-10-01",18.312061749571182,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.81599999999999995,{"$f":"A145","v":"2030-11-01"},18.312061749571182,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.81599999999999995,"2030-12-01",18.312061749571182,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.82799999999999996,"2031-01-01",18.719279588336192,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.82799999999999996,"2031-02-01",18.719279588336192,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.82799999999999996,"2031-03-01",18.719279588336192,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.82799999999999996,"2031-04-01",18.719279588336192,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.82799999999999996,"2031-05-01",18.719279588336192,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.82799999999999996,"2031-06-01",18.719279588336192,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.82799999999999996,"2031-07-01",18.719279588336192,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.82799999999999996,"2031-08-01",18.719279588336192,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.82799999999999996,"2031-09-01",18.719279588336192,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.82799999999999996,"2031-10-01",18.719279588336192,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.82799999999999996,"2031-11-01",18.719279588336192,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.82799999999999996,"2031-12-01",18.719279588336192,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.84099999999999997,"2032-01-01",19.142914236706691,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.84099999999999997,"2032-02-01",19.142914236706691,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.84099999999999997,"2032-03-01",19.142914236706691,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.84099999999999997,"2032-04-01",19.142914236706691,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.84099999999999997,"2032-05-01",19.142914236706691,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.84099999999999997,"2032-06-01",{"$f":"SUM(E164:F164)","v":19.142914236706691},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.84099999999999997,"2032-07-01",19.142914236706691,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.84099999999999997,"2032-08-01",19.142914236706691,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.84099999999999997,"2032-09-01",19.142914236706691,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.84099999999999997,"2032-10-01",19.142914236706691,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.84099999999999997,"2032-11-01",19.142914236706691,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.84099999999999997,"2032-12-01",19.142914236706691,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.85299999999999998,"2033-01-01",19.579596912521442,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.85299999999999998,"2033-02-01",19.579596912521442,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.85299999999999998,"2033-03-01",19.579596912521442,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.85299999999999998,"2033-04-01",19.579596912521442,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.85299999999999998,"2033-05-01",19.579596912521442,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.85299999999999998,"2033-06-01",19.579596912521442,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.85299999999999998,"2033-07-01",19.579596912521442,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.85299999999999998,"2033-08-01",19.579596912521442,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.85299999999999998,"2033-09-01",19.579596912521442,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.85299999999999998,"2033-10-01",19.579596912521442,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.85299999999999998,"2033-11-01",19.579596912521442,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.85299999999999998,"2033-12-01",19.579596912521442,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.86599999999999999,"2034-01-01",20.023403087478556,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.86599999999999999,"2034-02-01",20.023403087478556,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.86599999999999999,"2034-03-01",20.023403087478556,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.86599999999999999,"2034-04-01",20.023403087478556,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.86599999999999999,"2034-05-01",20.023403087478556,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.86599999999999999,"2034-06-01",20.023403087478556,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.86599999999999999,"2034-07-01",20.023403087478556,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.86599999999999999,"2034-08-01",20.023403087478556,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.86599999999999999,"2034-09-01",20.023403087478556,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.86599999999999999,"2034-10-01",20.023403087478556,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.86599999999999999,"2034-11-01",20.023403087478556,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.86599999999999999,"2034-12-01",20.023403087478556,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.879,"2035-01-01",20.477511149228132,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.879,"2035-02-01",20.477511149228132,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.879,"2035-03-01",20.477511149228132,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.879,"2035-04-01",20.477511149228132,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.879,"2035-05-01",20.477511149228132,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.879,"2035-06-01",20.477511149228132,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.879,"2035-07-01",20.477511149228132,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.879,"2035-08-01",20.477511149228132,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.879,"2035-09-01",20.477511149228132,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.879,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.477511149228132},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.879,"2035-11-01",20.477511149228132,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.879,"2035-12-01",20.477511149228132,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.879,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.929785591766727},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.879,"2036-02-01",20.929785591766727,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.89218499999999989},"2036-03-01",20.942970591766727,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.89218499999999989,"2036-04-01",20.942970591766727,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.89218499999999989,"2036-05-01",20.942970591766727,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.89218499999999989,"2036-06-01",20.942970591766727,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.89218499999999989,"2036-07-01",20.942970591766727,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.89218499999999989,"2036-08-01",20.942970591766727,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.89218499999999989,"2036-09-01",20.942970591766727,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.89218499999999989,"2036-10-01",20.942970591766727,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.89218499999999989,"2036-11-01",20.942970591766727,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.89218499999999989,"2036-12-01",20.942970591766727,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.89218499999999989,"2037-01-01",21.413039202401372,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.89218499999999989,"2037-02-01",21.413039202401372,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.90556777499999985,"2037-03-01",21.426421977401372,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.90556777499999985,"2037-04-01",21.426421977401372,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.90556777499999985,"2037-05-01",21.426421977401372,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.90556777499999985,"2037-06-01",21.426421977401372,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.90556777499999985,"2037-07-01",21.426421977401372,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.90556777499999985,"2037-08-01",21.426421977401372,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.90556777499999985,"2037-09-01",21.426421977401372,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.90556777499999985,"2037-10-01",21.426421977401372,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.90556777499999985,"2037-11-01",21.426421977401372,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.90556777499999985,"2037-12-01",21.426421977401372,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.90556777499999985,"2038-01-01",21.814723864193823,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.90556777499999985,"2038-02-01",21.814723864193823,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.91915129162499976,"2038-03-01",21.828307380818821,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.91915129162499976,"2038-04-01",21.828307380818821,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.91915129162499976,"2038-05-01",21.828307380818821,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.91915129162499976,"2038-06-01",21.828307380818821,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.91915129162499976,"2038-07-01",21.828307380818821,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.91915129162499976,"2038-08-01",21.828307380818821,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.91915129162499976,"2038-09-01",21.828307380818821,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.91915129162499976,"2038-10-01",21.828307380818821,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.91915129162499976,"2038-11-01",21.828307380818821,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.91915129162499976,"2038-12-01",21.828307380818821,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.91915129162499976,"2039-01-01",22.205154722156731,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.91915129162499976,"2039-02-01",22.205154722156731,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.93293856099937467,"2039-03-01",22.218941991531107,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.93293856099937467,"2039-04-01",22.218941991531107,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.93293856099937467,"2039-05-01",22.218941991531107,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.93293856099937467,"2039-06-01",22.218941991531107,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.93293856099937467,"2039-07-01",22.218941991531107,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.93293856099937467,"2039-08-01",22.218941991531107,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.93293856099937467,"2039-09-01",22.218941991531107,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.93293856099937467,"2039-10-01",22.218941991531107,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.93293856099937467,"2039-11-01",22.218941991531107,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.93293856099937467,"2039-12-01",22.218941991531107,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.93293856099937467,"2040-01-01",22.354821468991716,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.93293856099937467,"2040-02-01",22.354821468991716,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.94693263941436523,"2040-03-01",22.368815547406705,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.94693263941436523,"2040-04-01",22.368815547406705,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.94693263941436523,"2040-05-01",22.368815547406705,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.94693263941436523,"2040-06-01",22.368815547406705,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.94693263941436523,"2040-07-01",22.368815547406705,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.94693263941436523,"2040-08-01",22.368815547406705,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.94693263941436523,"2040-09-01",22.368815547406705,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.94693263941436523,"2040-10-01",22.368815547406705,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.94693263941436523,"2040-11-01",22.368815547406705,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.94693263941436523,"2040-12-01",22.368815547406705,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.94693263941436523,"2041-01-01",22.924159839697396,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.94693263941436523,"2041-02-01",22.924159839697396,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.96113662900558061,"2041-03-01",22.938363829288612,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.96113662900558061,"2041-04-01",22.938363829288612,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.96113662900558061},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.938363829288612},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.96113662900558061,"2041-06-01",22.938363829288612,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.96113662900558061,"2041-07-01",22.938363829288612,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.96113662900558061,"2041-08-01",22.938363829288612,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.96113662900558061,"2041-09-01",22.938363829288612,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.96113662900558061,"2041-10-01",22.938363829288612,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.96113662900558061,"2041-11-01",22.938363829288612,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.96113662900558061,"2041-12-01",22.938363829288612,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.96113662900558061,"2042-01-01",23.512049527690621,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.96113662900558061,"2042-02-01",23.512049527690621,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.97555367844066421,"2042-03-01",23.526466577125706,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.97555367844066421,"2042-04-01",23.526466577125706,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.97555367844066421,"2042-05-01",23.526466577125706,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.97555367844066421,"2042-06-01",23.526466577125706,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.97555367844066421,"2042-07-01",23.526466577125706,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.97555367844066421,"2042-08-01",23.526466577125706,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.97555367844066421,"2042-09-01",23.526466577125706,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.97555367844066421,"2042-10-01",23.526466577125706,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.97555367844066421,"2042-11-01",23.526466577125706,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.97555367844066421,"2042-12-01",23.526466577125706,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.97555367844066421,"2043-01-01",23.714016184330255,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.97555367844066421,"2043-02-01",23.714016184330255,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.99018698361727409,"2043-03-01",23.728649489506864,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.99018698361727409,"2043-04-01",23.728649489506864,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.99018698361727409,"2043-05-01",23.728649489506864,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.99018698361727409,"2043-06-01",23.728649489506864,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.99018698361727409,"2043-07-01",23.728649489506864,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.99018698361727409,"2043-08-01",23.728649489506864,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.99018698361727409,"2043-09-01",23.728649489506864,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.99018698361727409,"2043-10-01",23.728649489506864,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.99018698361727409,"2043-11-01",23.728649489506864,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.99018698361727409,"2043-12-01",23.728649489506864,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.99018698361727409,"2044-01-01",24.321608281135585,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.99018698361727409,"2044-02-01",24.321608281135585,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,1.0050397883715332,"2044-03-01",24.336461085889844,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,1.0050397883715332,"2044-04-01",24.336461085889844,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,1.0050397883715332,"2044-05-01",24.336461085889844,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,1.0050397883715332,"2044-06-01",24.336461085889844,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,1.0050397883715332,"2044-07-01",24.336461085889844,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,1.0050397883715332,"2044-08-01",24.336461085889844,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,1.0050397883715332,"2044-09-01",24.336461085889844,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,1.0050397883715332,"2044-10-01",24.336461085889844,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,1.0050397883715332,"2044-11-01",24.336461085889844,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,1.0050397883715332,"2044-12-01",24.336461085889844,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,1.0050397883715332,"2045-01-01",24.521976330942973,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,1.0050397883715332,"2045-02-01",24.521976330942973,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,1.0201153851971061,"2045-03-01",24.537051927768545,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,1.0201153851971061,"2045-04-01",24.537051927768545,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,1.0201153851971061,"2045-05-01",24.537051927768545,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,1.0201153851971061,"2045-06-01",24.537051927768545,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,1.0201153851971061,"2045-07-01",24.537051927768545,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,1.0201153851971061,"2045-08-01",24.537051927768545,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,1.0201153851971061,"2045-09-01",24.537051927768545,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,1.0201153851971061,"2045-10-01",24.537051927768545,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,1.0201153851971061,"2045-11-01",24.537051927768545,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,1.0201153851971061,"2045-12-01",24.537051927768545,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,1.0201153851971061,"2046-01-01",25.138491921970441,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,1.0201153851971061,"2046-02-01",25.138491921970441,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,1.0354171159750627,"2046-03-01",25.153793652748398,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,1.0354171159750627,"2046-04-01",25.153793652748398,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,1.0354171159750627,"2046-05-01",25.153793652748398,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,1.0354171159750627,"2046-06-01",25.153793652748398,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,1.0354171159750627,"2046-07-01",25.153793652748398,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,1.0354171159750627,"2046-08-01",25.153793652748398,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":1.0354171159750627},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":25.153793652748398},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,1.0354171159750627,"2046-10-01",25.153793652748398,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,1.0354171159750627,"2046-11-01",25.153793652748398,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,1.0354171159750627,"2046-12-01",25.153793652748398,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,1.0354171159750627,"2047-01-01",25.764035708969551,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,1.0354171159750627,"2047-02-01",25.764035708969551,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,1.0509483727146884,"2047-03-01",25.779566965709179,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,1.0509483727146884,"2047-04-01",25.779566965709179,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,1.0509483727146884,"2047-05-01",25.779566965709179,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,1.0509483727146884,"2047-06-01",25.779566965709179,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,1.0509483727146884,"2047-07-01",25.779566965709179,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,1.0509483727146884,"2047-08-01",25.779566965709179,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,1.0509483727146884,"2047-09-01",25.779566965709179,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,1.0509483727146884,"2047-10-01",25.779566965709179,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,1.0509483727146884,"2047-11-01",25.779566965709179,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,1.0509483727146884,"2047-12-01",25.779566965709179,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,1.0509483727146884,"2048-01-01",25.957753182002207,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,1.0509483727146884,"2048-02-01",25.957753182002207,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,1.0667125983054087,"2048-03-01",25.973517407592926,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,1.0667125983054087,"2048-04-01",25.973517407592926,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,1.0667125983054087,"2048-05-01",25.973517407592926,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,1.0667125983054087,"2048-06-01",25.973517407592926,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,1.0667125983054087,"2048-07-01",25.973517407592926,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,1.0667125983054087,"2048-08-01",25.973517407592926,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,1.0667125983054087,"2048-09-01",25.973517407592926,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,1.0667125983054087,"2048-10-01",25.973517407592926,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,1.0667125983054087,"2048-11-01",25.973517407592926,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,1.0667125983054087,"2048-12-01",25.973517407592926,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,1.0667125983054087,"2049-01-01",26.60064213618617,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,1.0667125983054087,"2049-02-01",26.60064213618617,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,1.0827132872799896,"2049-03-01",26.616642825160753,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,1.0827132872799896,"2049-04-01",26.616642825160753,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,1.0827132872799896,"2049-05-01",26.616642825160753,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,1.0827132872799896,"2049-06-01",26.616642825160753,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,1.0827132872799896,"2049-07-01",26.616642825160753,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,1.0827132872799896,"2049-08-01",26.616642825160753,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,1.0827132872799896,"2049-09-01",26.616642825160753,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,1.0827132872799896,"2049-10-01",26.616642825160753,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,1.0827132872799896,"2049-11-01",26.616642825160753,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,1.0827132872799896,"2049-12-01",26.616642825160753,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,1.0827132872799896,"2050-01-01",26.616642825160753,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,1.0827132872799896,"2050-02-01",26.616642825160753,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,1.0989539865891893,"2050-03-01",26.632883524469953,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,1.0989539865891893,"2050-04-01",26.632883524469953,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,1.0989539865891893,"2050-05-01",26.632883524469953,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,1.0989539865891893,"2050-06-01",26.632883524469953,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,1.0989539865891893,"2050-07-01",26.632883524469953,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,1.0989539865891893,"2050-08-01",26.632883524469953,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,1.0989539865891893,"2050-09-01",26.632883524469953,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,1.0989539865891893,"2050-10-01",26.632883524469953,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,1.0989539865891893,"2050-11-01",26.632883524469953,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,1.0989539865891893,"2050-12-01",26.632883524469953,2050]

{"sheet":"Hines","index":7,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Hines","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Hines Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Hines"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.505,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.432536231884058},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.032113526570049}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.505,"2019-02-01",14.374565217391304,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.161165458937198}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.505,"2019-03-01",14.287608695652173,2019,2021,13.914321256038646]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.505,"2019-04-01",14.831086956521739,2019,2022,14.164072873111754]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.505,"2019-05-01",14.794855072463768,2019,2023,14.346718220915472]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.505,"2019-06-01",13.671666666666667,2019,2024,14.628336192109773]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.505,"2019-07-01",14.36731884057971,2019,2025,14.986600343053171]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.505,"2019-08-01",13.548478260869565,2019,2026,15.556368782161231]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.505,"2019-09-01",14.084710144927536,2019,2027,16.210938250428821]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.505,"2019-10-01",13.81659420289855,2019,2028,16.965572898799312]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.505,"2019-11-01",13.581811594202899,2019,2029,17.656298456260718]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.505,"2019-12-01",13.594130434782608,2019,2030,18.091061749571178]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.51300000000000001,"2020-01-01",14.316797101449275,2020,2031,18.495279588336192]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.51300000000000001,"2020-02-01",14.605405797101449,2020,2032,18.914914236706689]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.51300000000000001,{"$f":"A17","v":"2020-03-01"},15.108355072463766,2020,2033,19.348596912521437]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.51300000000000001,"2020-04-01",14.936543478260868,2020,2034,19.78840308747856]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.51300000000000001,"2020-05-01",13.618956521739129,2020,2035,20.239511149228125]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.51300000000000001,"2020-06-01",14.114717391304348,2020,2036,20.69979809176672]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.51300000000000001,"2020-07-01",13.495572463768115,2020,2037,21.179601889901374]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.51300000000000001,"2020-08-01",14.331702898550724,2020,2038,21.577784992006318]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.51300000000000001,"2020-09-01",14.148985507246376,2020,2039,21.964661766886412]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.51300000000000001,"2020-10-01",13.893811594202898,2020,2040,22.110721119392348]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.51300000000000001,"2020-11-01",13.669514492753622,2020,2041,22.676397984854045]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.51300000000000001,"2020-12-01",13.693623188405796,2020,2042,23.260571245024607]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.52,"2021-01-01",13.763934782608695,2021,2043,23.458765727424254]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.52,"2021-02-01",13.78150724637681,2021,2044,24.062529067376001]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.52,"2021-03-01",13.799072463768114,2021,2045,24.259010928976991]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.52,"2021-04-01",13.816644927536231,2021,2046,24.871582038974967]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.52,"2021-05-01",13.834217391304346,2021,2047,25.493122177729148]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.52,"2021-06-01",13.85178260869565,2021,2048,25.6827759477932]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.52,"2021-07-01",13.851695652173913,2021,2049,26.321540243464028]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.52,"2021-08-01",13.851601449275361,2021,2050,26.333354404047782]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.52,"2021-09-01",14.408499999999998,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.52,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.148507246376809},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.52,"2021-11-01",13.91996376811594,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.52,"2021-12-01",13.944427536231883,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.52800000000000002,"2022-01-01",14.093352333507346,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.52800000000000002,"2022-02-01",14.104708724985706,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.52800000000000002,"2022-03-01",14.114628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.52800000000000002,"2022-04-01",14.123123247072861,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.52800000000000002,"2022-05-01",14.130181957391802,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.52800000000000002,"2022-06-01",14.135816030029581,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.52800000000000002,"2022-07-01",14.126991551942723,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.52800000000000002,"2022-08-01",14.118183885450071,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.52800000000000002,"2022-09-01",14.474628972580605,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.52800000000000002,"2022-10-01",14.28324942202998,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.52800000000000002,"2022-11-01",14.131240306261963,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.52800000000000002,"2022-12-01",14.132770031073656,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.53600000000000003,"2023-01-01",14.359370583936162,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.53600000000000003,"2023-02-01",14.361207852934596,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.53600000000000003,"2023-03-01",14.361592368309841,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.53600000000000003,"2023-04-01",14.36052065180103,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.53600000000000003,"2023-05-01",14.35799270340816,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.53600000000000003,"2023-06-01",14.354006494145723,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.53600000000000003,"2023-07-01",14.329383102274591,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.53600000000000003,"2023-08-01",14.322000510403459,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.53600000000000003,"2023-09-01",14.407770231575807,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.53600000000000003,"2023-10-01",14.344543378835111,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.53600000000000003,"2023-11-01",14.305693639137893,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.53600000000000003,"2023-12-01",14.296537134223282,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.54400000000000004,"2024-01-01",14.628336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.54400000000000004,"2024-02-01",14.628336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.54400000000000004,"2024-03-01",14.628336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.54400000000000004,"2024-04-01",14.628336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.54400000000000004,"2024-05-01",14.628336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.54400000000000004,"2024-06-01",14.628336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.54400000000000004,"2024-07-01",14.628336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.54400000000000004,"2024-08-01",14.628336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.54400000000000004,"2024-09-01",14.628336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.54400000000000004,"2024-10-01",14.628336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.54400000000000004,"2024-11-01",14.628336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.54400000000000004,"2024-12-01",14.628336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.55200000000000005,"2025-01-01",14.986600343053171,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.55200000000000005,"2025-02-01",14.986600343053171,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.55200000000000005,"2025-03-01",14.986600343053171,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.55200000000000005,"2025-04-01",14.986600343053171,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.55200000000000005,"2025-05-01",14.986600343053171,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.55200000000000005,"2025-06-01",14.986600343053171,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.55200000000000005,{"$f":"A81","v":"2025-07-01"},14.986600343053171,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.55200000000000005,"2025-08-01",14.986600343053171,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.55200000000000005,"2025-09-01",14.986600343053171,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.55200000000000005,"2025-10-01",14.986600343053171,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.55200000000000005,"2025-11-01",14.986600343053171,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.55200000000000005,"2025-12-01",14.986600343053171,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.56100000000000005,"2026-01-01",15.556368782161234,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.56100000000000005,"2026-02-01",15.556368782161234,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.56100000000000005,"2026-03-01",15.556368782161234,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.56100000000000005,"2026-04-01",15.556368782161234,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.56100000000000005,"2026-05-01",15.556368782161234,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.56100000000000005,"2026-06-01",15.556368782161234,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.56100000000000005,"2026-07-01",15.556368782161234,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.56100000000000005,"2026-08-01",15.556368782161234,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.56100000000000005,"2026-09-01",15.556368782161234,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.56100000000000005,"2026-10-01",15.556368782161234,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.56100000000000005,"2026-11-01",15.556368782161234,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.56100000000000005,"2026-12-01",15.556368782161234,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.56899999999999995,"2027-01-01",16.210938250428818,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.56899999999999995,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.210938250428818},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.56899999999999995,"2027-03-01",16.210938250428818,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.56899999999999995,"2027-04-01",16.210938250428818,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.56899999999999995,"2027-05-01",16.210938250428818,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.56899999999999995,"2027-06-01",16.210938250428818,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.56899999999999995,"2027-07-01",16.210938250428818,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.56899999999999995,"2027-08-01",16.210938250428818,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.56899999999999995,"2027-09-01",16.210938250428818,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.56899999999999995,"2027-10-01",16.210938250428818,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.56899999999999995,"2027-11-01",16.210938250428818,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.56899999999999995,"2027-12-01",16.210938250428818,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.57699999999999996,"2028-01-01",16.965572898799316,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.57699999999999996,"2028-02-01",16.965572898799316,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.57699999999999996,"2028-03-01",16.965572898799316,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.57699999999999996,"2028-04-01",16.965572898799316,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.57699999999999996,"2028-05-01",16.965572898799316,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.57699999999999996,"2028-06-01",16.965572898799316,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.57699999999999996,"2028-07-01",16.965572898799316,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.57699999999999996,"2028-08-01",16.965572898799316,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.57699999999999996,"2028-09-01",16.965572898799316,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.57699999999999996,"2028-10-01",16.965572898799316,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.57699999999999996,"2028-11-01",16.965572898799316,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.57699999999999996,"2028-12-01",16.965572898799316,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.58599999999999997,"2029-01-01",17.656298456260718,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.58599999999999997,"2029-02-01",17.656298456260718,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.58599999999999997,"2029-03-01",17.656298456260718,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.58599999999999997,"2029-04-01",17.656298456260718,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.58599999999999997,"2029-05-01",17.656298456260718,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.58599999999999997,"2029-06-01",17.656298456260718,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.58599999999999997,"2029-07-01",17.656298456260718,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.58599999999999997,"2029-08-01",17.656298456260718,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.58599999999999997,"2029-09-01",17.656298456260718,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.58599999999999997,"2029-10-01",17.656298456260718,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.58599999999999997,"2029-11-01",17.656298456260718,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.58599999999999997,"2029-12-01",17.656298456260718,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.59499999999999997,"2030-01-01",18.091061749571182,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.59499999999999997,"2030-02-01",18.091061749571182,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.59499999999999997,"2030-03-01",18.091061749571182,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.59499999999999997,"2030-04-01",18.091061749571182,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.59499999999999997,"2030-05-01",18.091061749571182,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.59499999999999997,"2030-06-01",18.091061749571182,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.59499999999999997,"2030-07-01",18.091061749571182,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.59499999999999997,"2030-08-01",18.091061749571182,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.59499999999999997,"2030-09-01",18.091061749571182,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.59499999999999997,"2030-10-01",18.091061749571182,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.59499999999999997,{"$f":"A145","v":"2030-11-01"},18.091061749571182,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.59499999999999997,"2030-12-01",18.091061749571182,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.60399999999999998,"2031-01-01",18.495279588336192,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.60399999999999998,"2031-02-01",18.495279588336192,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.60399999999999998,"2031-03-01",18.495279588336192,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.60399999999999998,"2031-04-01",18.495279588336192,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.60399999999999998,"2031-05-01",18.495279588336192,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.60399999999999998,"2031-06-01",18.495279588336192,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.60399999999999998,"2031-07-01",18.495279588336192,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.60399999999999998,"2031-08-01",18.495279588336192,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.60399999999999998,"2031-09-01",18.495279588336192,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.60399999999999998,"2031-10-01",18.495279588336192,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.60399999999999998,"2031-11-01",18.495279588336192,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.60399999999999998,"2031-12-01",18.495279588336192,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.61299999999999999,"2032-01-01",18.914914236706689,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.61299999999999999,"2032-02-01",18.914914236706689,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.61299999999999999,"2032-03-01",18.914914236706689,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.61299999999999999,"2032-04-01",18.914914236706689,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.61299999999999999,"2032-05-01",18.914914236706689,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.61299999999999999,"2032-06-01",{"$f":"SUM(E164:F164)","v":18.914914236706689},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.61299999999999999,"2032-07-01",18.914914236706689,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.61299999999999999,"2032-08-01",18.914914236706689,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.61299999999999999,"2032-09-01",18.914914236706689,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.61299999999999999,"2032-10-01",18.914914236706689,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.61299999999999999,"2032-11-01",18.914914236706689,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.61299999999999999,"2032-12-01",18.914914236706689,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.622,"2033-01-01",19.34859691252144,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.622,"2033-02-01",19.34859691252144,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.622,"2033-03-01",19.34859691252144,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.622,"2033-04-01",19.34859691252144,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.622,"2033-05-01",19.34859691252144,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.622,"2033-06-01",19.34859691252144,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.622,"2033-07-01",19.34859691252144,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.622,"2033-08-01",19.34859691252144,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.622,"2033-09-01",19.34859691252144,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.622,"2033-10-01",19.34859691252144,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.622,"2033-11-01",19.34859691252144,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.622,"2033-12-01",19.34859691252144,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.63100000000000001,"2034-01-01",19.788403087478557,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.63100000000000001,"2034-02-01",19.788403087478557,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.63100000000000001,"2034-03-01",19.788403087478557,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.63100000000000001,"2034-04-01",19.788403087478557,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.63100000000000001,"2034-05-01",19.788403087478557,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.63100000000000001,"2034-06-01",19.788403087478557,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.63100000000000001,"2034-07-01",19.788403087478557,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.63100000000000001,"2034-08-01",19.788403087478557,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.63100000000000001,"2034-09-01",19.788403087478557,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.63100000000000001,"2034-10-01",19.788403087478557,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.63100000000000001,"2034-11-01",19.788403087478557,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.63100000000000001,"2034-12-01",19.788403087478557,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.64100000000000001,"2035-01-01",20.239511149228129,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.64100000000000001,"2035-02-01",20.239511149228129,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.64100000000000001,"2035-03-01",20.239511149228129,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.64100000000000001,"2035-04-01",20.239511149228129,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.64100000000000001,"2035-05-01",20.239511149228129,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.64100000000000001,"2035-06-01",20.239511149228129,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.64100000000000001,"2035-07-01",20.239511149228129,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.64100000000000001,"2035-08-01",20.239511149228129,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.64100000000000001,"2035-09-01",20.239511149228129,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.64100000000000001,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.239511149228129},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.64100000000000001,"2035-11-01",20.239511149228129,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.64100000000000001,"2035-12-01",20.239511149228129,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.64100000000000001,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.691785591766724},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.64100000000000001,"2036-02-01",20.691785591766724,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.65061499999999994},"2036-03-01",20.701400591766724,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.65061499999999994,"2036-04-01",20.701400591766724,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.65061499999999994,"2036-05-01",20.701400591766724,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.65061499999999994,"2036-06-01",20.701400591766724,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.65061499999999994,"2036-07-01",20.701400591766724,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.65061499999999994,"2036-08-01",20.701400591766724,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.65061499999999994,"2036-09-01",20.701400591766724,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.65061499999999994,"2036-10-01",20.701400591766724,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.65061499999999994,"2036-11-01",20.701400591766724,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.65061499999999994,"2036-12-01",20.701400591766724,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.65061499999999994,"2037-01-01",21.171469202401369,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.65061499999999994,"2037-02-01",21.171469202401369,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.66037422499999987,"2037-03-01",21.181228427401368,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.66037422499999987,"2037-04-01",21.181228427401368,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.66037422499999987,"2037-05-01",21.181228427401368,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.66037422499999987,"2037-06-01",21.181228427401368,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.66037422499999987,"2037-07-01",21.181228427401368,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.66037422499999987,"2037-08-01",21.181228427401368,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.66037422499999987,"2037-09-01",21.181228427401368,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.66037422499999987,"2037-10-01",21.181228427401368,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.66037422499999987,"2037-11-01",21.181228427401368,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.66037422499999987,"2037-12-01",21.181228427401368,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.66037422499999987,"2038-01-01",21.56953031419382,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.66037422499999987,"2038-02-01",21.56953031419382,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.67027983837499983,"2038-03-01",21.57943592756882,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.67027983837499983,"2038-04-01",21.57943592756882,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.67027983837499983,"2038-05-01",21.57943592756882,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.67027983837499983,"2038-06-01",21.57943592756882,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.67027983837499983,"2038-07-01",21.57943592756882,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.67027983837499983,"2038-08-01",21.57943592756882,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.67027983837499983,"2038-09-01",21.57943592756882,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.67027983837499983,"2038-10-01",21.57943592756882,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.67027983837499983,"2038-11-01",21.57943592756882,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.67027983837499983,"2038-12-01",21.57943592756882,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.67027983837499983,"2039-01-01",21.956283268906731,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.67027983837499983,"2039-02-01",21.956283268906731,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.6803340359506248,"2039-03-01",21.966337466482358,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.6803340359506248,"2039-04-01",21.966337466482358,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.6803340359506248,"2039-05-01",21.966337466482358,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.6803340359506248,"2039-06-01",21.966337466482358,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.6803340359506248,"2039-07-01",21.966337466482358,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.6803340359506248,"2039-08-01",21.966337466482358,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.6803340359506248,"2039-09-01",21.966337466482358,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.6803340359506248,"2039-10-01",21.966337466482358,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.6803340359506248,"2039-11-01",21.966337466482358,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.6803340359506248,"2039-12-01",21.966337466482358,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.6803340359506248,"2040-01-01",22.102216943942967,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.6803340359506248,"2040-02-01",22.102216943942967,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.69053904648988407,"2040-03-01",22.112421954482226,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.69053904648988407,"2040-04-01",22.112421954482226,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.69053904648988407,"2040-05-01",22.112421954482226,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.69053904648988407,"2040-06-01",22.112421954482226,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.69053904648988407,"2040-07-01",22.112421954482226,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.69053904648988407,"2040-08-01",22.112421954482226,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.69053904648988407,"2040-09-01",22.112421954482226,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.69053904648988407,"2040-10-01",22.112421954482226,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.69053904648988407,"2040-11-01",22.112421954482226,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.69053904648988407,"2040-12-01",22.112421954482226,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.69053904648988407,"2041-01-01",22.667766246772917,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.69053904648988407,"2041-02-01",22.667766246772917,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.70089713218723226,"2041-03-01",22.678124332470265,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.70089713218723226,"2041-04-01",22.678124332470265,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.70089713218723226},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.678124332470265},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.70089713218723226,"2041-06-01",22.678124332470265,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.70089713218723226,"2041-07-01",22.678124332470265,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.70089713218723226,"2041-08-01",22.678124332470265,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.70089713218723226,"2041-09-01",22.678124332470265,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.70089713218723226,"2041-10-01",22.678124332470265,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.70089713218723226,"2041-11-01",22.678124332470265,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.70089713218723226,"2041-12-01",22.678124332470265,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.70089713218723226,"2042-01-01",23.251810030872274,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.70089713218723226,"2042-02-01",23.251810030872274,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.71141058917004063,"2042-03-01",23.262323487855081,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.71141058917004063,"2042-04-01",23.262323487855081,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.71141058917004063,"2042-05-01",23.262323487855081,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.71141058917004063,"2042-06-01",23.262323487855081,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.71141058917004063,"2042-07-01",23.262323487855081,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.71141058917004063,"2042-08-01",23.262323487855081,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.71141058917004063,"2042-09-01",23.262323487855081,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.71141058917004063,"2042-10-01",23.262323487855081,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.71141058917004063,"2042-11-01",23.262323487855081,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.71141058917004063,"2042-12-01",23.262323487855081,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.71141058917004063,"2043-01-01",23.44987309505963,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.71141058917004063,"2043-02-01",23.44987309505963,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.72208174800759117,"2043-03-01",23.460544253897183,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.72208174800759117,"2043-04-01",23.460544253897183,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.72208174800759117,"2043-05-01",23.460544253897183,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.72208174800759117,"2043-06-01",23.460544253897183,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.72208174800759117,"2043-07-01",23.460544253897183,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.72208174800759117,"2043-08-01",23.460544253897183,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.72208174800759117,"2043-09-01",23.460544253897183,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.72208174800759117,"2043-10-01",23.460544253897183,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.72208174800759117,"2043-11-01",23.460544253897183,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.72208174800759117,"2043-12-01",23.460544253897183,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.72208174800759117,"2044-01-01",24.0535030455259,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.72208174800759117,"2044-02-01",24.0535030455259,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,0.73291297422770496,"2044-03-01",24.064334271746016,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,0.73291297422770496,"2044-04-01",24.064334271746016,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,0.73291297422770496,"2044-05-01",24.064334271746016,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,0.73291297422770496,"2044-06-01",24.064334271746016,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,0.73291297422770496,"2044-07-01",24.064334271746016,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,0.73291297422770496,"2044-08-01",24.064334271746016,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,0.73291297422770496,"2044-09-01",24.064334271746016,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,0.73291297422770496,"2044-10-01",24.064334271746016,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,0.73291297422770496,"2044-11-01",24.064334271746016,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,0.73291297422770496,"2044-12-01",24.064334271746016,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,0.73291297422770496,"2045-01-01",24.249849516799145,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,0.73291297422770496,"2045-02-01",24.249849516799145,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,0.74390666884112044,"2045-03-01",24.26084321141256,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,0.74390666884112044,"2045-04-01",24.26084321141256,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,0.74390666884112044,"2045-05-01",24.26084321141256,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,0.74390666884112044,"2045-06-01",24.26084321141256,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,0.74390666884112044,"2045-07-01",24.26084321141256,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,0.74390666884112044,"2045-08-01",24.26084321141256,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,0.74390666884112044,"2045-09-01",24.26084321141256,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,0.74390666884112044,"2045-10-01",24.26084321141256,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,0.74390666884112044,"2045-11-01",24.26084321141256,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,0.74390666884112044,"2045-12-01",24.26084321141256,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,0.74390666884112044,"2046-01-01",24.862283205614457,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,0.74390666884112044,"2046-02-01",24.862283205614457,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,0.75506526887373715,"2046-03-01",24.873441805647072,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,0.75506526887373715,"2046-04-01",24.873441805647072,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,0.75506526887373715,"2046-05-01",24.873441805647072,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,0.75506526887373715,"2046-06-01",24.873441805647072,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,0.75506526887373715,"2046-07-01",24.873441805647072,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,0.75506526887373715,"2046-08-01",24.873441805647072,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":0.75506526887373715},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":24.873441805647072},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,0.75506526887373715,"2046-10-01",24.873441805647072,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,0.75506526887373715,"2046-11-01",24.873441805647072,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,0.75506526887373715,"2046-12-01",24.873441805647072,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,0.75506526887373715,"2047-01-01",25.483683861868226,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,0.75506526887373715,"2047-02-01",25.483683861868226,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,0.7663912479068431,"2047-03-01",25.495009840901332,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,0.7663912479068431,"2047-04-01",25.495009840901332,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,0.7663912479068431,"2047-05-01",25.495009840901332,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,0.7663912479068431,"2047-06-01",25.495009840901332,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,0.7663912479068431,"2047-07-01",25.495009840901332,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,0.7663912479068431,"2047-08-01",25.495009840901332,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,0.7663912479068431,"2047-09-01",25.495009840901332,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,0.7663912479068431,"2047-10-01",25.495009840901332,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,0.7663912479068431,"2047-11-01",25.495009840901332,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,0.7663912479068431,"2047-12-01",25.495009840901332,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,0.7663912479068431,"2048-01-01",25.67319605719436,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,0.7663912479068431,"2048-02-01",25.67319605719436,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,0.77788711662544563,"2048-03-01",25.684691925912965,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,0.77788711662544563,"2048-04-01",25.684691925912965,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,0.77788711662544563,"2048-05-01",25.684691925912965,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,0.77788711662544563,"2048-06-01",25.684691925912965,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,0.77788711662544563,"2048-07-01",25.684691925912965,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,0.77788711662544563,"2048-08-01",25.684691925912965,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,0.77788711662544563,"2048-09-01",25.684691925912965,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,0.77788711662544563,"2048-10-01",25.684691925912965,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,0.77788711662544563,"2048-11-01",25.684691925912965,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,0.77788711662544563,"2048-12-01",25.684691925912965,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,0.77788711662544563,"2049-01-01",26.31181665450621,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,0.77788711662544563,"2049-02-01",26.31181665450621,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,0.7895554233748272,"2049-03-01",26.323484961255591,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,0.7895554233748272,"2049-04-01",26.323484961255591,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,0.7895554233748272,"2049-05-01",26.323484961255591,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,0.7895554233748272,"2049-06-01",26.323484961255591,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,0.7895554233748272,"2049-07-01",26.323484961255591,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,0.7895554233748272,"2049-08-01",26.323484961255591,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,0.7895554233748272,"2049-09-01",26.323484961255591,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,0.7895554233748272,"2049-10-01",26.323484961255591,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,0.7895554233748272,"2049-11-01",26.323484961255591,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,0.7895554233748272,"2049-12-01",26.323484961255591,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,0.7895554233748272,"2050-01-01",26.323484961255591,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,0.7895554233748272,"2050-02-01",26.323484961255591,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,0.80139875472544952,"2050-03-01",26.335328292606214,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,0.80139875472544952,"2050-04-01",26.335328292606214,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,0.80139875472544952,"2050-05-01",26.335328292606214,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,0.80139875472544952,"2050-06-01",26.335328292606214,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,0.80139875472544952,"2050-07-01",26.335328292606214,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,0.80139875472544952,"2050-08-01",26.335328292606214,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,0.80139875472544952,"2050-09-01",26.335328292606214,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,0.80139875472544952,"2050-10-01",26.335328292606214,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,0.80139875472544952,"2050-11-01",26.335328292606214,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,0.80139875472544952,"2050-12-01",26.335328292606214,2050]

{"sheet":"Int.City","index":8,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Int.City","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Int.City Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Int.City"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.47799999999999998,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.405536231884057},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.005113526570048}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.47799999999999998,"2019-02-01",14.347565217391303,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.133165458937198}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.47799999999999998,"2019-03-01",14.260608695652172,2019,2021,13.886321256038647]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.47799999999999998,"2019-04-01",14.804086956521738,2019,2022,14.135072873111758]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.47799999999999998,"2019-05-01",14.767855072463767,2019,2023,14.317718220915474]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.47799999999999998,"2019-06-01",13.644666666666666,2019,2024,14.598336192109771]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.47799999999999998,"2019-07-01",14.340318840579709,2019,2025,14.95660034305317]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.47799999999999998,"2019-08-01",13.521478260869564,2019,2026,15.525368782161232]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.47799999999999998,"2019-09-01",14.057710144927535,2019,2027,16.179938250428819]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.47799999999999998,"2019-10-01",13.789594202898549,2019,2028,16.93457289879931]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.47799999999999998,"2019-11-01",13.554811594202897,2019,2029,17.624298456260714]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.47799999999999998,"2019-12-01",13.567130434782607,2019,2030,18.059061749571182]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.48499999999999999,"2020-01-01",14.288797101449275,2020,2031,18.462279588336198]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.48499999999999999,"2020-02-01",14.577405797101449,2020,2032,18.881914236706685]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.48499999999999999,{"$f":"A17","v":"2020-03-01"},15.080355072463766,2020,2033,19.314596912521441]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.48499999999999999,"2020-04-01",14.908543478260867,2020,2034,19.754403087478554]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.48499999999999999,"2020-05-01",13.590956521739129,2020,2035,20.204511149228129]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.48499999999999999,"2020-06-01",14.086717391304347,2020,2036,20.664360591766727]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.48499999999999999,"2020-07-01",13.467572463768114,2020,2037,21.143632827401369]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.48499999999999999,"2020-08-01",14.303702898550723,2020,2038,21.541276393568818]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.48499999999999999,"2020-09-01",14.120985507246376,2020,2039,21.927605539472363]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.48499999999999999,"2020-10-01",13.865811594202897,2020,2040,22.073109048567076]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.48499999999999999,"2020-11-01",13.641514492753622,2020,2041,22.638221732966386]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.48499999999999999,"2020-12-01",13.665623188405796,2020,2042,23.221822349358643]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.49199999999999999,"2021-01-01",13.735934782608695,2021,2043,23.4194355983233]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.49199999999999999,"2021-02-01",13.75350724637681,2021,2044,24.022608986338525]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.49199999999999999,"2021-03-01",13.771072463768114,2021,2045,24.218492046723963]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.49199999999999999,"2021-04-01",13.788644927536232,2021,2046,24.830455373488146]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.49199999999999999,"2021-05-01",13.806217391304347,2021,2047,25.451378612260026]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.49199999999999999,"2021-06-01",13.823782608695652,2021,2048,25.640406228842025]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.49199999999999999,"2021-07-01",13.823695652173914,2021,2049,26.27853497872859]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.49199999999999999,"2021-08-01",13.823601449275362,2021,2050,26.289704060341304]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.49199999999999999,"2021-09-01",14.380499999999998,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.49199999999999999,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.12050724637681},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.49199999999999999,"2021-11-01",13.891963768115939,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.49199999999999999,"2021-12-01",13.916427536231883,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.499,"2022-01-01",14.064352333507346,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.499,"2022-02-01",14.075708724985706,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.499,"2022-03-01",14.085628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.499,"2022-04-01",14.094123247072861,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.499,"2022-05-01",14.101181957391802,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.499,"2022-06-01",14.106816030029581,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.499,"2022-07-01",14.097991551942723,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.499,"2022-08-01",14.089183885450071,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.499,"2022-09-01",14.445628972580606,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.499,"2022-10-01",14.25424942202998,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.499,"2022-11-01",14.102240306261963,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.499,"2022-12-01",14.103770031073656,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.50700000000000001,"2023-01-01",14.330370583936162,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.50700000000000001,"2023-02-01",14.332207852934596,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.50700000000000001,"2023-03-01",14.332592368309841,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.50700000000000001,"2023-04-01",14.33152065180103,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.50700000000000001,"2023-05-01",14.32899270340816,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.50700000000000001,"2023-06-01",14.325006494145724,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.50700000000000001,"2023-07-01",14.300383102274591,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.50700000000000001,"2023-08-01",14.293000510403459,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.50700000000000001,"2023-09-01",14.378770231575807,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.50700000000000001,"2023-10-01",14.315543378835111,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.50700000000000001,"2023-11-01",14.276693639137893,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.50700000000000001,"2023-12-01",14.267537134223282,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.51400000000000001,"2024-01-01",14.598336192109775,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.51400000000000001,"2024-02-01",14.598336192109775,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.51400000000000001,"2024-03-01",14.598336192109775,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.51400000000000001,"2024-04-01",14.598336192109775,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.51400000000000001,"2024-05-01",14.598336192109775,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.51400000000000001,"2024-06-01",14.598336192109775,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.51400000000000001,"2024-07-01",14.598336192109775,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.51400000000000001,"2024-08-01",14.598336192109775,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.51400000000000001,"2024-09-01",14.598336192109775,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.51400000000000001,"2024-10-01",14.598336192109775,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.51400000000000001,"2024-11-01",14.598336192109775,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.51400000000000001,"2024-12-01",14.598336192109775,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.52200000000000002,"2025-01-01",14.956600343053172,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.52200000000000002,"2025-02-01",14.956600343053172,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.52200000000000002,"2025-03-01",14.956600343053172,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.52200000000000002,"2025-04-01",14.956600343053172,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.52200000000000002,"2025-05-01",14.956600343053172,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.52200000000000002,"2025-06-01",14.956600343053172,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.52200000000000002,{"$f":"A81","v":"2025-07-01"},14.956600343053172,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.52200000000000002,"2025-08-01",14.956600343053172,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.52200000000000002,"2025-09-01",14.956600343053172,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.52200000000000002,"2025-10-01",14.956600343053172,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.52200000000000002,"2025-11-01",14.956600343053172,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.52200000000000002,"2025-12-01",14.956600343053172,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.53,"2026-01-01",15.525368782161234,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.53,"2026-02-01",15.525368782161234,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.53,"2026-03-01",15.525368782161234,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.53,"2026-04-01",15.525368782161234,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.53,"2026-05-01",15.525368782161234,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.53,"2026-06-01",15.525368782161234,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.53,"2026-07-01",15.525368782161234,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.53,"2026-08-01",15.525368782161234,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.53,"2026-09-01",15.525368782161234,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.53,"2026-10-01",15.525368782161234,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.53,"2026-11-01",15.525368782161234,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.53,"2026-12-01",15.525368782161234,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.53800000000000003,"2027-01-01",16.179938250428819,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.53800000000000003,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.179938250428819},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.53800000000000003,"2027-03-01",16.179938250428819,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.53800000000000003,"2027-04-01",16.179938250428819,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.53800000000000003,"2027-05-01",16.179938250428819,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.53800000000000003,"2027-06-01",16.179938250428819,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.53800000000000003,"2027-07-01",16.179938250428819,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.53800000000000003,"2027-08-01",16.179938250428819,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.53800000000000003,"2027-09-01",16.179938250428819,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.53800000000000003,"2027-10-01",16.179938250428819,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.53800000000000003,"2027-11-01",16.179938250428819,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.53800000000000003,"2027-12-01",16.179938250428819,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.54600000000000004,"2028-01-01",16.934572898799313,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.54600000000000004,"2028-02-01",16.934572898799313,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.54600000000000004,"2028-03-01",16.934572898799313,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.54600000000000004,"2028-04-01",16.934572898799313,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.54600000000000004,"2028-05-01",16.934572898799313,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.54600000000000004,"2028-06-01",16.934572898799313,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.54600000000000004,"2028-07-01",16.934572898799313,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.54600000000000004,"2028-08-01",16.934572898799313,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.54600000000000004,"2028-09-01",16.934572898799313,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.54600000000000004,"2028-10-01",16.934572898799313,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.54600000000000004,"2028-11-01",16.934572898799313,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.54600000000000004,"2028-12-01",16.934572898799313,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.55400000000000005,"2029-01-01",17.624298456260718,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.55400000000000005,"2029-02-01",17.624298456260718,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.55400000000000005,"2029-03-01",17.624298456260718,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.55400000000000005,"2029-04-01",17.624298456260718,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.55400000000000005,"2029-05-01",17.624298456260718,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.55400000000000005,"2029-06-01",17.624298456260718,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.55400000000000005,"2029-07-01",17.624298456260718,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.55400000000000005,"2029-08-01",17.624298456260718,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.55400000000000005,"2029-09-01",17.624298456260718,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.55400000000000005,"2029-10-01",17.624298456260718,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.55400000000000005,"2029-11-01",17.624298456260718,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.55400000000000005,"2029-12-01",17.624298456260718,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.56299999999999994,"2030-01-01",18.059061749571182,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.56299999999999994,"2030-02-01",18.059061749571182,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.56299999999999994,"2030-03-01",18.059061749571182,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.56299999999999994,"2030-04-01",18.059061749571182,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.56299999999999994,"2030-05-01",18.059061749571182,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.56299999999999994,"2030-06-01",18.059061749571182,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.56299999999999994,"2030-07-01",18.059061749571182,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.56299999999999994,"2030-08-01",18.059061749571182,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.56299999999999994,"2030-09-01",18.059061749571182,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.56299999999999994,"2030-10-01",18.059061749571182,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.56299999999999994,{"$f":"A145","v":"2030-11-01"},18.059061749571182,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.56299999999999994,"2030-12-01",18.059061749571182,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.57099999999999995,"2031-01-01",18.462279588336195,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.57099999999999995,"2031-02-01",18.462279588336195,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.57099999999999995,"2031-03-01",18.462279588336195,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.57099999999999995,"2031-04-01",18.462279588336195,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.57099999999999995,"2031-05-01",18.462279588336195,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.57099999999999995,"2031-06-01",18.462279588336195,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.57099999999999995,"2031-07-01",18.462279588336195,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.57099999999999995,"2031-08-01",18.462279588336195,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.57099999999999995,"2031-09-01",18.462279588336195,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.57099999999999995,"2031-10-01",18.462279588336195,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.57099999999999995,"2031-11-01",18.462279588336195,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.57099999999999995,"2031-12-01",18.462279588336195,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.57999999999999996,"2032-01-01",18.881914236706688,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.57999999999999996,"2032-02-01",18.881914236706688,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.57999999999999996,"2032-03-01",18.881914236706688,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.57999999999999996,"2032-04-01",18.881914236706688,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.57999999999999996,"2032-05-01",18.881914236706688,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.57999999999999996,"2032-06-01",{"$f":"SUM(E164:F164)","v":18.881914236706688},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.57999999999999996,"2032-07-01",18.881914236706688,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.57999999999999996,"2032-08-01",18.881914236706688,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.57999999999999996,"2032-09-01",18.881914236706688,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.57999999999999996,"2032-10-01",18.881914236706688,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.57999999999999996,"2032-11-01",18.881914236706688,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.57999999999999996,"2032-12-01",18.881914236706688,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.58799999999999997,"2033-01-01",19.314596912521441,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.58799999999999997,"2033-02-01",19.314596912521441,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.58799999999999997,"2033-03-01",19.314596912521441,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.58799999999999997,"2033-04-01",19.314596912521441,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.58799999999999997,"2033-05-01",19.314596912521441,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.58799999999999997,"2033-06-01",19.314596912521441,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.58799999999999997,"2033-07-01",19.314596912521441,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.58799999999999997,"2033-08-01",19.314596912521441,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.58799999999999997,"2033-09-01",19.314596912521441,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.58799999999999997,"2033-10-01",19.314596912521441,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.58799999999999997,"2033-11-01",19.314596912521441,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.58799999999999997,"2033-12-01",19.314596912521441,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.59699999999999998,"2034-01-01",19.754403087478558,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.59699999999999998,"2034-02-01",19.754403087478558,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.59699999999999998,"2034-03-01",19.754403087478558,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.59699999999999998,"2034-04-01",19.754403087478558,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.59699999999999998,"2034-05-01",19.754403087478558,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.59699999999999998,"2034-06-01",19.754403087478558,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.59699999999999998,"2034-07-01",19.754403087478558,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.59699999999999998,"2034-08-01",19.754403087478558,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.59699999999999998,"2034-09-01",19.754403087478558,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.59699999999999998,"2034-10-01",19.754403087478558,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.59699999999999998,"2034-11-01",19.754403087478558,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.59699999999999998,"2034-12-01",19.754403087478558,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.60599999999999998,"2035-01-01",20.204511149228132,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.60599999999999998,"2035-02-01",20.204511149228132,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.60599999999999998,"2035-03-01",20.204511149228132,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.60599999999999998,"2035-04-01",20.204511149228132,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.60599999999999998,"2035-05-01",20.204511149228132,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.60599999999999998,"2035-06-01",20.204511149228132,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.60599999999999998,"2035-07-01",20.204511149228132,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.60599999999999998,"2035-08-01",20.204511149228132,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.60599999999999998,"2035-09-01",20.204511149228132,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.60599999999999998,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.204511149228132},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.60599999999999998,"2035-11-01",20.204511149228132,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.60599999999999998,"2035-12-01",20.204511149228132,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.60599999999999998,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.656785591766727},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.60599999999999998,"2036-02-01",20.656785591766727,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.61508999999999991},"2036-03-01",20.665875591766724,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.61508999999999991,"2036-04-01",20.665875591766724,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.61508999999999991,"2036-05-01",20.665875591766724,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.61508999999999991,"2036-06-01",20.665875591766724,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.61508999999999991,"2036-07-01",20.665875591766724,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.61508999999999991,"2036-08-01",20.665875591766724,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.61508999999999991,"2036-09-01",20.665875591766724,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.61508999999999991,"2036-10-01",20.665875591766724,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.61508999999999991,"2036-11-01",20.665875591766724,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.61508999999999991,"2036-12-01",20.665875591766724,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.61508999999999991,"2037-01-01",21.135944202401369,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.61508999999999991,"2037-02-01",21.135944202401369,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.62431634999999985,"2037-03-01",21.145170552401371,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.62431634999999985,"2037-04-01",21.145170552401371,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.62431634999999985,"2037-05-01",21.145170552401371,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.62431634999999985,"2037-06-01",21.145170552401371,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.62431634999999985,"2037-07-01",21.145170552401371,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.62431634999999985,"2037-08-01",21.145170552401371,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.62431634999999985,"2037-09-01",21.145170552401371,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.62431634999999985,"2037-10-01",21.145170552401371,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.62431634999999985,"2037-11-01",21.145170552401371,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.62431634999999985,"2037-12-01",21.145170552401371,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.62431634999999985,"2038-01-01",21.533472439193822,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.62431634999999985,"2038-02-01",21.533472439193822,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.63368109524999983,"2038-03-01",21.542837184443822,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.63368109524999983,"2038-04-01",21.542837184443822,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.63368109524999983,"2038-05-01",21.542837184443822,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.63368109524999983,"2038-06-01",21.542837184443822,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.63368109524999983,"2038-07-01",21.542837184443822,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.63368109524999983,"2038-08-01",21.542837184443822,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.63368109524999983,"2038-09-01",21.542837184443822,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.63368109524999983,"2038-10-01",21.542837184443822,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.63368109524999983,"2038-11-01",21.542837184443822,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.63368109524999983,"2038-12-01",21.542837184443822,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.63368109524999983,"2039-01-01",21.919684525781733,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.63368109524999983,"2039-02-01",21.919684525781733,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.64318631167874973,"2039-03-01",21.929189742210482,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.64318631167874973,"2039-04-01",21.929189742210482,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.64318631167874973,"2039-05-01",21.929189742210482,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.64318631167874973,"2039-06-01",21.929189742210482,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.64318631167874973,"2039-07-01",21.929189742210482,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.64318631167874973,"2039-08-01",21.929189742210482,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.64318631167874973,"2039-09-01",21.929189742210482,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.64318631167874973,"2039-10-01",21.929189742210482,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.64318631167874973,"2039-11-01",21.929189742210482,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.64318631167874973,"2039-12-01",21.929189742210482,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.64318631167874973,"2040-01-01",22.065069219671091,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.64318631167874973,"2040-02-01",22.065069219671091,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.65283410635393091,"2040-03-01",22.074717014346273,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.65283410635393091,"2040-04-01",22.074717014346273,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.65283410635393091,"2040-05-01",22.074717014346273,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.65283410635393091,"2040-06-01",22.074717014346273,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.65283410635393091,"2040-07-01",22.074717014346273,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.65283410635393091,"2040-08-01",22.074717014346273,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.65283410635393091,"2040-09-01",22.074717014346273,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.65283410635393091,"2040-10-01",22.074717014346273,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.65283410635393091,"2040-11-01",22.074717014346273,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.65283410635393091,"2040-12-01",22.074717014346273,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.65283410635393091,"2041-01-01",22.630061306636964,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.65283410635393091,"2041-02-01",22.630061306636964,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.66262661794923983,"2041-03-01",22.639853818232272,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.66262661794923983,"2041-04-01",22.639853818232272,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.66262661794923983},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.639853818232272},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.66262661794923983,"2041-06-01",22.639853818232272,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.66262661794923983,"2041-07-01",22.639853818232272,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.66262661794923983,"2041-08-01",22.639853818232272,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.66262661794923983,"2041-09-01",22.639853818232272,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.66262661794923983,"2041-10-01",22.639853818232272,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.66262661794923983,"2041-11-01",22.639853818232272,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.66262661794923983,"2041-12-01",22.639853818232272,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.66262661794923983,"2042-01-01",23.213539516634281,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.66262661794923983,"2042-02-01",23.213539516634281,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.67256601721847831,"2042-03-01",23.22347891590352,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.67256601721847831,"2042-04-01",23.22347891590352,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.67256601721847831,"2042-05-01",23.22347891590352,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.67256601721847831,"2042-06-01",23.22347891590352,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.67256601721847831,"2042-07-01",23.22347891590352,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.67256601721847831,"2042-08-01",23.22347891590352,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.67256601721847831,"2042-09-01",23.22347891590352,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.67256601721847831,"2042-10-01",23.22347891590352,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.67256601721847831,"2042-11-01",23.22347891590352,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.67256601721847831,"2042-12-01",23.22347891590352,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.67256601721847831,"2043-01-01",23.411028523108069,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.67256601721847831,"2043-02-01",23.411028523108069,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.68265450747675538,"2043-03-01",23.421117013366345,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.68265450747675538,"2043-04-01",23.421117013366345,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.68265450747675538,"2043-05-01",23.421117013366345,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.68265450747675538,"2043-06-01",23.421117013366345,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.68265450747675538,"2043-07-01",23.421117013366345,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.68265450747675538,"2043-08-01",23.421117013366345,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.68265450747675538,"2043-09-01",23.421117013366345,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.68265450747675538,"2043-10-01",23.421117013366345,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.68265450747675538,"2043-11-01",23.421117013366345,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.68265450747675538,"2043-12-01",23.421117013366345,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.68265450747675538,"2044-01-01",24.014075804995066,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.68265450747675538,"2044-02-01",24.014075804995066,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,0.69289432508890669,"2044-03-01",24.024315622607219,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,0.69289432508890669,"2044-04-01",24.024315622607219,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,0.69289432508890669,"2044-05-01",24.024315622607219,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,0.69289432508890669,"2044-06-01",24.024315622607219,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,0.69289432508890669,"2044-07-01",24.024315622607219,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,0.69289432508890669,"2044-08-01",24.024315622607219,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,0.69289432508890669,"2044-09-01",24.024315622607219,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,0.69289432508890669,"2044-10-01",24.024315622607219,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,0.69289432508890669,"2044-11-01",24.024315622607219,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,0.69289432508890669,"2044-12-01",24.024315622607219,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,0.69289432508890669,"2045-01-01",24.209830867660347,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,0.69289432508890669,"2045-02-01",24.209830867660347,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,0.70328773996524019,"2045-03-01",24.22022428253668,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,0.70328773996524019,"2045-04-01",24.22022428253668,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,0.70328773996524019,"2045-05-01",24.22022428253668,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,0.70328773996524019,"2045-06-01",24.22022428253668,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,0.70328773996524019,"2045-07-01",24.22022428253668,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,0.70328773996524019,"2045-08-01",24.22022428253668,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,0.70328773996524019,"2045-09-01",24.22022428253668,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,0.70328773996524019,"2045-10-01",24.22022428253668,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,0.70328773996524019,"2045-11-01",24.22022428253668,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,0.70328773996524019,"2045-12-01",24.22022428253668,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,0.70328773996524019,"2046-01-01",24.821664276738577,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,0.70328773996524019,"2046-02-01",24.821664276738577,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,0.7138370560647187,"2046-03-01",24.832213592838055,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,0.7138370560647187,"2046-04-01",24.832213592838055,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,0.7138370560647187,"2046-05-01",24.832213592838055,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,0.7138370560647187,"2046-06-01",24.832213592838055,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,0.7138370560647187,"2046-07-01",24.832213592838055,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,0.7138370560647187,"2046-08-01",24.832213592838055,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":0.7138370560647187},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":24.832213592838055},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,0.7138370560647187,"2046-10-01",24.832213592838055,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,0.7138370560647187,"2046-11-01",24.832213592838055,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,0.7138370560647187,"2046-12-01",24.832213592838055,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,0.7138370560647187,"2047-01-01",25.442455649059209,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,0.7138370560647187,"2047-02-01",25.442455649059209,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,0.72454461190568942,"2047-03-01",25.453163204900179,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,0.72454461190568942,"2047-04-01",25.453163204900179,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,0.72454461190568942,"2047-05-01",25.453163204900179,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,0.72454461190568942,"2047-06-01",25.453163204900179,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,0.72454461190568942,"2047-07-01",25.453163204900179,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,0.72454461190568942,"2047-08-01",25.453163204900179,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,0.72454461190568942,"2047-09-01",25.453163204900179,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,0.72454461190568942,"2047-10-01",25.453163204900179,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,0.72454461190568942,"2047-11-01",25.453163204900179,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,0.72454461190568942,"2047-12-01",25.453163204900179,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,0.72454461190568942,"2048-01-01",25.631349421193207,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,0.72454461190568942,"2048-02-01",25.631349421193207,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,0.73541278108427466,"2048-03-01",25.642217590371793,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,0.73541278108427466,"2048-04-01",25.642217590371793,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,0.73541278108427466,"2048-05-01",25.642217590371793,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,0.73541278108427466,"2048-06-01",25.642217590371793,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,0.73541278108427466,"2048-07-01",25.642217590371793,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,0.73541278108427466,"2048-08-01",25.642217590371793,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,0.73541278108427466,"2048-09-01",25.642217590371793,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,0.73541278108427466,"2048-10-01",25.642217590371793,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,0.73541278108427466,"2048-11-01",25.642217590371793,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,0.73541278108427466,"2048-12-01",25.642217590371793,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,0.73541278108427466,"2049-01-01",26.269342318965037,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,0.73541278108427466,"2049-02-01",26.269342318965037,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,0.74644397280053876,"2049-03-01",26.280373510681301,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,0.74644397280053876,"2049-04-01",26.280373510681301,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,0.74644397280053876,"2049-05-01",26.280373510681301,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,0.74644397280053876,"2049-06-01",26.280373510681301,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,0.74644397280053876,"2049-07-01",26.280373510681301,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,0.74644397280053876,"2049-08-01",26.280373510681301,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,0.74644397280053876,"2049-09-01",26.280373510681301,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,0.74644397280053876,"2049-10-01",26.280373510681301,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,0.74644397280053876,"2049-11-01",26.280373510681301,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,0.74644397280053876,"2049-12-01",26.280373510681301,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,0.74644397280053876,"2050-01-01",26.280373510681301,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,0.74644397280053876,"2050-02-01",26.280373510681301,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,0.75764063239254675,"2050-03-01",26.29157017027331,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,0.75764063239254675,"2050-04-01",26.29157017027331,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,0.75764063239254675,"2050-05-01",26.29157017027331,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,0.75764063239254675,"2050-06-01",26.29157017027331,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,0.75764063239254675,"2050-07-01",26.29157017027331,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,0.75764063239254675,"2050-08-01",26.29157017027331,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,0.75764063239254675,"2050-09-01",26.29157017027331,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,0.75764063239254675,"2050-10-01",26.29157017027331,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,0.75764063239254675,"2050-11-01",26.29157017027331,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,0.75764063239254675,"2050-12-01",26.29157017027331,2050]

{"sheet":"Shady Hills","index":9,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Shady Hills","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Shady Hills Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Shady Hills"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.55100000000000005,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.478536231884057},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.078113526570048}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.55100000000000005,"2019-02-01",14.420565217391303,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.207165458937197}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.55100000000000005,"2019-03-01",14.333608695652172,2019,2021,13.961321256038646]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.55100000000000005,"2019-04-01",14.877086956521739,2019,2022,14.212072873111756]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.55100000000000005,"2019-05-01",14.840855072463768,2019,2023,14.395718220915471]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.55100000000000005,"2019-06-01",13.717666666666666,2019,2024,14.677336192109776]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.55100000000000005,"2019-07-01",14.413318840579709,2019,2025,15.036600343053173]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.55100000000000005,"2019-08-01",13.594478260869565,2019,2026,15.606368782161239]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.55100000000000005,"2019-09-01",14.130710144927535,2019,2027,16.261938250428816]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.55100000000000005,"2019-10-01",13.862594202898549,2019,2028,17.018572898799309]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.55100000000000005,"2019-11-01",13.627811594202898,2019,2029,17.709298456260715]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.55100000000000005,"2019-12-01",13.640130434782607,2019,2030,18.145061749571187]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.55900000000000005,"2020-01-01",14.362797101449274,2020,2031,18.549279588336194]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.55900000000000005,"2020-02-01",14.651405797101448,2020,2032,18.969914236706693]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.55900000000000005,{"$f":"A17","v":"2020-03-01"},15.154355072463765,2020,2033,19.404596912521441]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.55900000000000005,"2020-04-01",14.982543478260867,2020,2034,19.84640308747856]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.55900000000000005,"2020-05-01",13.664956521739128,2020,2035,20.297511149228136]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.55900000000000005,"2020-06-01",14.160717391304347,2020,2036,20.758523091766726]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.55900000000000005,"2020-07-01",13.541572463768114,2020,2037,21.239207764901366]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.55900000000000005,"2020-08-01",14.377702898550723,2020,2038,21.638284955131322]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.55900000000000005,"2020-09-01",14.194985507246376,2020,2039,22.026069229458297]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.55900000000000005,"2020-10-01",13.939811594202897,2020,2040,22.173049693902797]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.55900000000000005,"2020-11-01",13.715514492753622,2020,2041,22.739661487982143]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.55900000000000005,"2020-12-01",13.739623188405796,2020,2042,23.324783700699637]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.56699999999999995,"2021-01-01",13.810934782608696,2021,2043,23.523941369934416]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.56699999999999995,"2021-02-01",13.828507246376811,2021,2044,24.12868234452381]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.56699999999999995,"2021-03-01",13.846072463768115,2021,2045,24.326156505282015]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.56699999999999995,"2021-04-01",13.863644927536232,2021,2046,24.939734798924565]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.56699999999999995,"2021-05-01",13.881217391304347,2021,2047,25.562297229077998]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.56699999999999995,"2021-06-01",13.898782608695651,2021,2048,25.752988624912273]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.56699999999999995,"2021-07-01",13.898695652173913,2021,2049,26.392806110739887]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.56699999999999995,"2021-08-01",13.898601449275361,2021,2050,26.405689259332778]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.56699999999999995,"2021-09-01",14.455499999999999,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.56699999999999995,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.19550724637681},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.56699999999999995,"2021-11-01",13.96696376811594,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.56699999999999995,"2021-12-01",13.991427536231884,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.57599999999999996,"2022-01-01",14.141352333507346,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.57599999999999996,"2022-02-01",14.152708724985706,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.57599999999999996,"2022-03-01",14.162628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.57599999999999996,"2022-04-01",14.171123247072861,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.57599999999999996,"2022-05-01",14.178181957391802,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.57599999999999996,"2022-06-01",14.183816030029581,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.57599999999999996,"2022-07-01",14.174991551942723,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.57599999999999996,"2022-08-01",14.166183885450071,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.57599999999999996,"2022-09-01",14.522628972580605,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.57599999999999996,"2022-10-01",14.33124942202998,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.57599999999999996,"2022-11-01",14.179240306261963,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.57599999999999996,"2022-12-01",14.180770031073656,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.58499999999999996,"2023-01-01",14.408370583936161,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.58499999999999996,"2023-02-01",14.410207852934597,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.58499999999999996,"2023-03-01",14.410592368309842,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.58499999999999996,"2023-04-01",14.409520651801031,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.58499999999999996,"2023-05-01",14.406992703408161,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.58499999999999996,"2023-06-01",14.403006494145725,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.58499999999999996,"2023-07-01",14.37838310227459,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.58499999999999996,"2023-08-01",14.371000510403459,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.58499999999999996,"2023-09-01",14.456770231575806,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.58499999999999996,"2023-10-01",14.393543378835112,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.58499999999999996,"2023-11-01",14.354693639137892,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.58499999999999996,"2023-12-01",14.345537134223282,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.59299999999999997,"2024-01-01",14.677336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.59299999999999997,"2024-02-01",14.677336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.59299999999999997,"2024-03-01",14.677336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.59299999999999997,"2024-04-01",14.677336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.59299999999999997,"2024-05-01",14.677336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.59299999999999997,"2024-06-01",14.677336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.59299999999999997,"2024-07-01",14.677336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.59299999999999997,"2024-08-01",14.677336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.59299999999999997,"2024-09-01",14.677336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.59299999999999997,"2024-10-01",14.677336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.59299999999999997,"2024-11-01",14.677336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.59299999999999997,"2024-12-01",14.677336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.60199999999999998,"2025-01-01",15.036600343053172,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.60199999999999998,"2025-02-01",15.036600343053172,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.60199999999999998,"2025-03-01",15.036600343053172,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.60199999999999998,"2025-04-01",15.036600343053172,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.60199999999999998,"2025-05-01",15.036600343053172,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.60199999999999998,"2025-06-01",15.036600343053172,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.60199999999999998,{"$f":"A81","v":"2025-07-01"},15.036600343053172,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.60199999999999998,"2025-08-01",15.036600343053172,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.60199999999999998,"2025-09-01",15.036600343053172,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.60199999999999998,"2025-10-01",15.036600343053172,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.60199999999999998,"2025-11-01",15.036600343053172,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.60199999999999998,"2025-12-01",15.036600343053172,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.61099999999999999,"2026-01-01",15.606368782161235,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.61099999999999999,"2026-02-01",15.606368782161235,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.61099999999999999,"2026-03-01",15.606368782161235,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.61099999999999999,"2026-04-01",15.606368782161235,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.61099999999999999,"2026-05-01",15.606368782161235,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.61099999999999999,"2026-06-01",15.606368782161235,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.61099999999999999,"2026-07-01",15.606368782161235,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.61099999999999999,"2026-08-01",15.606368782161235,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.61099999999999999,"2026-09-01",15.606368782161235,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.61099999999999999,"2026-10-01",15.606368782161235,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.61099999999999999,"2026-11-01",15.606368782161235,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.61099999999999999,"2026-12-01",15.606368782161235,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.62,"2027-01-01",16.26193825042882,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.62,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.26193825042882},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.62,"2027-03-01",16.26193825042882,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.62,"2027-04-01",16.26193825042882,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.62,"2027-05-01",16.26193825042882,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.62,"2027-06-01",16.26193825042882,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.62,"2027-07-01",16.26193825042882,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.62,"2027-08-01",16.26193825042882,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.62,"2027-09-01",16.26193825042882,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.62,"2027-10-01",16.26193825042882,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.62,"2027-11-01",16.26193825042882,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.62,"2027-12-01",16.26193825042882,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.63,"2028-01-01",17.018572898799313,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.63,"2028-02-01",17.018572898799313,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.63,"2028-03-01",17.018572898799313,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.63,"2028-04-01",17.018572898799313,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.63,"2028-05-01",17.018572898799313,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.63,"2028-06-01",17.018572898799313,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.63,"2028-07-01",17.018572898799313,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.63,"2028-08-01",17.018572898799313,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.63,"2028-09-01",17.018572898799313,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.63,"2028-10-01",17.018572898799313,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.63,"2028-11-01",17.018572898799313,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.63,"2028-12-01",17.018572898799313,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.63900000000000001,"2029-01-01",17.709298456260719,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.63900000000000001,"2029-02-01",17.709298456260719,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.63900000000000001,"2029-03-01",17.709298456260719,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.63900000000000001,"2029-04-01",17.709298456260719,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.63900000000000001,"2029-05-01",17.709298456260719,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.63900000000000001,"2029-06-01",17.709298456260719,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.63900000000000001,"2029-07-01",17.709298456260719,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.63900000000000001,"2029-08-01",17.709298456260719,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.63900000000000001,"2029-09-01",17.709298456260719,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.63900000000000001,"2029-10-01",17.709298456260719,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.63900000000000001,"2029-11-01",17.709298456260719,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.63900000000000001,"2029-12-01",17.709298456260719,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.64900000000000002,"2030-01-01",18.145061749571184,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.64900000000000002,"2030-02-01",18.145061749571184,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.64900000000000002,"2030-03-01",18.145061749571184,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.64900000000000002,"2030-04-01",18.145061749571184,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.64900000000000002,"2030-05-01",18.145061749571184,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.64900000000000002,"2030-06-01",18.145061749571184,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.64900000000000002,"2030-07-01",18.145061749571184,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.64900000000000002,"2030-08-01",18.145061749571184,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.64900000000000002,"2030-09-01",18.145061749571184,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.64900000000000002,"2030-10-01",18.145061749571184,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.64900000000000002,{"$f":"A145","v":"2030-11-01"},18.145061749571184,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.64900000000000002,"2030-12-01",18.145061749571184,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.65800000000000003,"2031-01-01",18.549279588336194,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.65800000000000003,"2031-02-01",18.549279588336194,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.65800000000000003,"2031-03-01",18.549279588336194,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.65800000000000003,"2031-04-01",18.549279588336194,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.65800000000000003,"2031-05-01",18.549279588336194,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.65800000000000003,"2031-06-01",18.549279588336194,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.65800000000000003,"2031-07-01",18.549279588336194,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.65800000000000003,"2031-08-01",18.549279588336194,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.65800000000000003,"2031-09-01",18.549279588336194,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.65800000000000003,"2031-10-01",18.549279588336194,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.65800000000000003,"2031-11-01",18.549279588336194,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.65800000000000003,"2031-12-01",18.549279588336194,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.66800000000000004,"2032-01-01",18.969914236706689,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.66800000000000004,"2032-02-01",18.969914236706689,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.66800000000000004,"2032-03-01",18.969914236706689,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.66800000000000004,"2032-04-01",18.969914236706689,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.66800000000000004,"2032-05-01",18.969914236706689,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.66800000000000004,"2032-06-01",{"$f":"SUM(E164:F164)","v":18.969914236706689},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.66800000000000004,"2032-07-01",18.969914236706689,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.66800000000000004,"2032-08-01",18.969914236706689,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.66800000000000004,"2032-09-01",18.969914236706689,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.66800000000000004,"2032-10-01",18.969914236706689,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.66800000000000004,"2032-11-01",18.969914236706689,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.66800000000000004,"2032-12-01",18.969914236706689,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.67800000000000005,"2033-01-01",19.404596912521441,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.67800000000000005,"2033-02-01",19.404596912521441,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.67800000000000005,"2033-03-01",19.404596912521441,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.67800000000000005,"2033-04-01",19.404596912521441,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.67800000000000005,"2033-05-01",19.404596912521441,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.67800000000000005,"2033-06-01",19.404596912521441,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.67800000000000005,"2033-07-01",19.404596912521441,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.67800000000000005,"2033-08-01",19.404596912521441,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.67800000000000005,"2033-09-01",19.404596912521441,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.67800000000000005,"2033-10-01",19.404596912521441,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.67800000000000005,"2033-11-01",19.404596912521441,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.67800000000000005,"2033-12-01",19.404596912521441,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.68899999999999995,"2034-01-01",19.846403087478556,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.68899999999999995,"2034-02-01",19.846403087478556,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.68899999999999995,"2034-03-01",19.846403087478556,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.68899999999999995,"2034-04-01",19.846403087478556,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.68899999999999995,"2034-05-01",19.846403087478556,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.68899999999999995,"2034-06-01",19.846403087478556,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.68899999999999995,"2034-07-01",19.846403087478556,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.68899999999999995,"2034-08-01",19.846403087478556,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.68899999999999995,"2034-09-01",19.846403087478556,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.68899999999999995,"2034-10-01",19.846403087478556,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.68899999999999995,"2034-11-01",19.846403087478556,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.68899999999999995,"2034-12-01",19.846403087478556,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.69899999999999995,"2035-01-01",20.297511149228132,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.69899999999999995,"2035-02-01",20.297511149228132,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.69899999999999995,"2035-03-01",20.297511149228132,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.69899999999999995,"2035-04-01",20.297511149228132,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.69899999999999995,"2035-05-01",20.297511149228132,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.69899999999999995,"2035-06-01",20.297511149228132,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.69899999999999995,"2035-07-01",20.297511149228132,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.69899999999999995,"2035-08-01",20.297511149228132,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.69899999999999995,"2035-09-01",20.297511149228132,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.69899999999999995,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.297511149228132},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.69899999999999995,"2035-11-01",20.297511149228132,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.69899999999999995,"2035-12-01",20.297511149228132,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.69899999999999995,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.749785591766727},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.69899999999999995,"2036-02-01",20.749785591766727,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.70948499999999992},"2036-03-01",20.760270591766727,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.70948499999999992,"2036-04-01",20.760270591766727,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.70948499999999992,"2036-05-01",20.760270591766727,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.70948499999999992,"2036-06-01",20.760270591766727,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.70948499999999992,"2036-07-01",20.760270591766727,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.70948499999999992,"2036-08-01",20.760270591766727,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.70948499999999992,"2036-09-01",20.760270591766727,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.70948499999999992,"2036-10-01",20.760270591766727,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.70948499999999992,"2036-11-01",20.760270591766727,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.70948499999999992,"2036-12-01",20.760270591766727,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.70948499999999992,"2037-01-01",21.230339202401371,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.70948499999999992,"2037-02-01",21.230339202401371,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.72012727499999984,"2037-03-01",21.24098147740137,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.72012727499999984,"2037-04-01",21.24098147740137,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.72012727499999984,"2037-05-01",21.24098147740137,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.72012727499999984,"2037-06-01",21.24098147740137,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.72012727499999984,"2037-07-01",21.24098147740137,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.72012727499999984,"2037-08-01",21.24098147740137,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.72012727499999984,"2037-09-01",21.24098147740137,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.72012727499999984,"2037-10-01",21.24098147740137,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.72012727499999984,"2037-11-01",21.24098147740137,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.72012727499999984,"2037-12-01",21.24098147740137,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.72012727499999984,"2038-01-01",21.629283364193821,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.72012727499999984,"2038-02-01",21.629283364193821,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.73092918412499974,"2038-03-01",21.640085273318821,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.73092918412499974,"2038-04-01",21.640085273318821,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.73092918412499974,"2038-05-01",21.640085273318821,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.73092918412499974,"2038-06-01",21.640085273318821,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.73092918412499974,"2038-07-01",21.640085273318821,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.73092918412499974,"2038-08-01",21.640085273318821,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.73092918412499974,"2038-09-01",21.640085273318821,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.73092918412499974,"2038-10-01",21.640085273318821,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.73092918412499974,"2038-11-01",21.640085273318821,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.73092918412499974,"2038-12-01",21.640085273318821,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.73092918412499974,"2039-01-01",22.016932614656731,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.73092918412499974,"2039-02-01",22.016932614656731,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.74189312188687462,"2039-03-01",22.027896552418607,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.74189312188687462,"2039-04-01",22.027896552418607,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.74189312188687462,"2039-05-01",22.027896552418607,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.74189312188687462,"2039-06-01",22.027896552418607,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.74189312188687462,"2039-07-01",22.027896552418607,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.74189312188687462,"2039-08-01",22.027896552418607,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.74189312188687462,"2039-09-01",22.027896552418607,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.74189312188687462,"2039-10-01",22.027896552418607,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.74189312188687462,"2039-11-01",22.027896552418607,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.74189312188687462,"2039-12-01",22.027896552418607,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.74189312188687462,"2040-01-01",22.163776029879216,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.74189312188687462,"2040-02-01",22.163776029879216,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.75302151871517764,"2040-03-01",22.174904426707517,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.75302151871517764,"2040-04-01",22.174904426707517,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.75302151871517764,"2040-05-01",22.174904426707517,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.75302151871517764,"2040-06-01",22.174904426707517,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.75302151871517764,"2040-07-01",22.174904426707517,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.75302151871517764,"2040-08-01",22.174904426707517,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.75302151871517764,"2040-09-01",22.174904426707517,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.75302151871517764,"2040-10-01",22.174904426707517,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.75302151871517764,"2040-11-01",22.174904426707517,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.75302151871517764,"2040-12-01",22.174904426707517,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.75302151871517764,"2041-01-01",22.730248718998208,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.75302151871517764,"2041-02-01",22.730248718998208,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.76431684149590529,"2041-03-01",22.741544041778937,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.76431684149590529,"2041-04-01",22.741544041778937,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.76431684149590529},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.741544041778937},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.76431684149590529,"2041-06-01",22.741544041778937,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.76431684149590529,"2041-07-01",22.741544041778937,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.76431684149590529,"2041-08-01",22.741544041778937,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.76431684149590529,"2041-09-01",22.741544041778937,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.76431684149590529,"2041-10-01",22.741544041778937,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.76431684149590529,"2041-11-01",22.741544041778937,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.76431684149590529,"2041-12-01",22.741544041778937,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.76431684149590529,"2042-01-01",23.315229740180946,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.76431684149590529,"2042-02-01",23.315229740180946,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.7757815941183438,"2042-03-01",23.326694492803384,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.7757815941183438,"2042-04-01",23.326694492803384,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.7757815941183438,"2042-05-01",23.326694492803384,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.7757815941183438,"2042-06-01",23.326694492803384,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.7757815941183438,"2042-07-01",23.326694492803384,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.7757815941183438,"2042-08-01",23.326694492803384,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.7757815941183438,"2042-09-01",23.326694492803384,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.7757815941183438,"2042-10-01",23.326694492803384,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.7757815941183438,"2042-11-01",23.326694492803384,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.7757815941183438,"2042-12-01",23.326694492803384,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.7757815941183438,"2043-01-01",23.514244100007932,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.7757815941183438,"2043-02-01",23.514244100007932,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.78741831803011886,"2043-03-01",23.52588082391971,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.78741831803011886,"2043-04-01",23.52588082391971,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.78741831803011886,"2043-05-01",23.52588082391971,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.78741831803011886,"2043-06-01",23.52588082391971,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.78741831803011886,"2043-07-01",23.52588082391971,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.78741831803011886,"2043-08-01",23.52588082391971,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.78741831803011886,"2043-09-01",23.52588082391971,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.78741831803011886,"2043-10-01",23.52588082391971,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.78741831803011886,"2043-11-01",23.52588082391971,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.78741831803011886,"2043-12-01",23.52588082391971,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.78741831803011886,"2044-01-01",24.118839615548431,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.78741831803011886,"2044-02-01",24.118839615548431,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,0.7992295928005706,"2044-03-01",24.130650890318883,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,0.7992295928005706,"2044-04-01",24.130650890318883,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,0.7992295928005706,"2044-05-01",24.130650890318883,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,0.7992295928005706,"2044-06-01",24.130650890318883,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,0.7992295928005706,"2044-07-01",24.130650890318883,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,0.7992295928005706,"2044-08-01",24.130650890318883,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,0.7992295928005706,"2044-09-01",24.130650890318883,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,0.7992295928005706,"2044-10-01",24.130650890318883,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,0.7992295928005706,"2044-11-01",24.130650890318883,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,0.7992295928005706,"2044-12-01",24.130650890318883,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,0.7992295928005706,"2045-01-01",24.316166135372011,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,0.7992295928005706,"2045-02-01",24.316166135372011,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,0.81121803669257908,"2045-03-01",24.328154579264019,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,0.81121803669257908,"2045-04-01",24.328154579264019,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,0.81121803669257908,"2045-05-01",24.328154579264019,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,0.81121803669257908,"2045-06-01",24.328154579264019,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,0.81121803669257908,"2045-07-01",24.328154579264019,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,0.81121803669257908,"2045-08-01",24.328154579264019,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,0.81121803669257908,"2045-09-01",24.328154579264019,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,0.81121803669257908,"2045-10-01",24.328154579264019,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,0.81121803669257908,"2045-11-01",24.328154579264019,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,0.81121803669257908,"2045-12-01",24.328154579264019,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,0.81121803669257908,"2046-01-01",24.929594573465916,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,0.81121803669257908,"2046-02-01",24.929594573465916,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,0.82338630724296769,"2046-03-01",24.941762844016303,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,0.82338630724296769,"2046-04-01",24.941762844016303,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,0.82338630724296769,"2046-05-01",24.941762844016303,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,0.82338630724296769,"2046-06-01",24.941762844016303,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,0.82338630724296769,"2046-07-01",24.941762844016303,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,0.82338630724296769,"2046-08-01",24.941762844016303,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":0.82338630724296769},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":24.941762844016303},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,0.82338630724296769,"2046-10-01",24.941762844016303,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,0.82338630724296769,"2046-11-01",24.941762844016303,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,0.82338630724296769,"2046-12-01",24.941762844016303,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,0.82338630724296769,"2047-01-01",25.552004900237456,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,0.82338630724296769,"2047-02-01",25.552004900237456,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,0.8357371018516121,"2047-03-01",25.564355694846103,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,0.8357371018516121,"2047-04-01",25.564355694846103,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,0.8357371018516121,"2047-05-01",25.564355694846103,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,0.8357371018516121,"2047-06-01",25.564355694846103,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,0.8357371018516121,"2047-07-01",25.564355694846103,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,0.8357371018516121,"2047-08-01",25.564355694846103,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,0.8357371018516121,"2047-09-01",25.564355694846103,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,0.8357371018516121,"2047-10-01",25.564355694846103,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,0.8357371018516121,"2047-11-01",25.564355694846103,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,0.8357371018516121,"2047-12-01",25.564355694846103,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,0.8357371018516121,"2048-01-01",25.742541911139131,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,0.8357371018516121,"2048-02-01",25.742541911139131,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,0.84827315837938622,"2048-03-01",25.755077967666903,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,0.84827315837938622,"2048-04-01",25.755077967666903,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,0.84827315837938622,"2048-05-01",25.755077967666903,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,0.84827315837938622,"2048-06-01",25.755077967666903,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,0.84827315837938622,"2048-07-01",25.755077967666903,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,0.84827315837938622,"2048-08-01",25.755077967666903,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,0.84827315837938622,"2048-09-01",25.755077967666903,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,0.84827315837938622,"2048-10-01",25.755077967666903,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,0.84827315837938622,"2048-11-01",25.755077967666903,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,0.84827315837938622,"2048-12-01",25.755077967666903,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,0.84827315837938622,"2049-01-01",26.382202696260148,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,0.84827315837938622,"2049-02-01",26.382202696260148,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,0.86099725575507691,"2049-03-01",26.39492679363584,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,0.86099725575507691,"2049-04-01",26.39492679363584,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,0.86099725575507691,"2049-05-01",26.39492679363584,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,0.86099725575507691,"2049-06-01",26.39492679363584,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,0.86099725575507691,"2049-07-01",26.39492679363584,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,0.86099725575507691,"2049-08-01",26.39492679363584,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,0.86099725575507691,"2049-09-01",26.39492679363584,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,0.86099725575507691,"2049-10-01",26.39492679363584,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,0.86099725575507691,"2049-11-01",26.39492679363584,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,0.86099725575507691,"2049-12-01",26.39492679363584,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,0.86099725575507691,"2050-01-01",26.39492679363584,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,0.86099725575507691,"2050-02-01",26.39492679363584,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,0.873912214591403,"2050-03-01",26.407841752472166,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,0.873912214591403,"2050-04-01",26.407841752472166,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,0.873912214591403,"2050-05-01",26.407841752472166,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,0.873912214591403,"2050-06-01",26.407841752472166,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,0.873912214591403,"2050-07-01",26.407841752472166,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,0.873912214591403,"2050-08-01",26.407841752472166,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,0.873912214591403,"2050-09-01",26.407841752472166,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,0.873912214591403,"2050-10-01",26.407841752472166,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,0.873912214591403,"2050-11-01",26.407841752472166,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,0.873912214591403,"2050-12-01",26.407841752472166,2050]

{"sheet":"Suwanee","index":10,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Suwanee","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Suwanee Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Suwanee"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.80600000000000005,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.733536231884056},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.333113526570045}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.80600000000000005,"2019-02-01",14.675565217391302,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.466165458937198}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.80600000000000005,"2019-03-01",14.588608695652173,2019,2021,14.224321256038644]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.80600000000000005,"2019-04-01",15.132086956521739,2019,2022,14.479072873111756]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.80600000000000005,"2019-05-01",15.095855072463767,2019,2023,14.665718220915471]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.80600000000000005,"2019-06-01",13.972666666666665,2019,2024,14.952336192109781]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.80600000000000005,"2019-07-01",14.668318840579708,2019,2025,15.315600343053175]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.80600000000000005,"2019-08-01",13.849478260869564,2019,2026,15.889368782161229]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.80600000000000005,"2019-09-01",14.385710144927536,2019,2027,16.54993825042882]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.80600000000000005,"2019-10-01",14.117594202898548,2019,2028,17.30957289879931]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.80600000000000005,"2019-11-01",13.882811594202899,2019,2029,18.005298456260721]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.80600000000000005,"2019-12-01",13.895130434782608,2019,2030,18.445061749571185]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.81799999999999995,"2020-01-01",14.621797101449275,2020,2031,18.854279588336194]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.81799999999999995,"2020-02-01",14.910405797101449,2020,2032,19.279914236706695]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.81799999999999995,{"$f":"A17","v":"2020-03-01"},15.413355072463766,2020,2033,19.719596912521439]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.81799999999999995,"2020-04-01",15.241543478260867,2020,2034,20.164403087478554]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.81799999999999995,"2020-05-01",13.923956521739129,2020,2035,20.62151114922813]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.81799999999999995,"2020-06-01",14.419717391304347,2020,2036,21.08657309176672]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.81799999999999995,"2020-07-01",13.800572463768114,2020,2037,21.572178514901363]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.81799999999999995,"2020-08-01",14.636702898550723,2020,2038,21.976250266381328]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.81799999999999995,"2020-09-01",14.453985507246376,2020,2039,22.369104020377041]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.81799999999999995,"2020-10-01",14.198811594202898,2020,2040,22.521230006685332]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.81799999999999995,"2020-11-01",13.974514492753622,2020,2041,23.093064505456415]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.81799999999999995,"2020-12-01",13.998623188405796,2020,2042,23.683487763436034]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.83,"2021-01-01",14.073934782608696,2021,2043,23.888025993611834]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.83,"2021-02-01",14.091507246376811,2021,2044,24.4982282375564]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.83,"2021-03-01",14.109072463768115,2021,2045,24.701245586710098]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.83,"2021-04-01",14.126644927536232,2021,2046,25.320450216574073]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.83,"2021-05-01",14.144217391304347,2021,2047,25.948723377992241]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.83,"2021-06-01",14.161782608695651,2021,2048,26.145211166060232]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.83,"2021-07-01",14.161695652173913,2021,2049,26.790911990005068]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.83,"2021-08-01",14.161601449275361,2021,2050,26.809766726786929]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.83,"2021-09-01",14.718499999999999,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.83,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.45850724637681},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.83,"2021-11-01",14.22996376811594,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.83,"2021-12-01",14.254427536231884,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.84299999999999997,"2022-01-01",14.408352333507345,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.84299999999999997,"2022-02-01",14.419708724985705,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.84299999999999997,"2022-03-01",14.429628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.84299999999999997,"2022-04-01",14.438123247072861,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.84299999999999997,"2022-05-01",14.445181957391801,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.84299999999999997,"2022-06-01",14.45081603002958,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.84299999999999997,"2022-07-01",14.441991551942722,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.84299999999999997,"2022-08-01",14.43318388545007,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.84299999999999997,"2022-09-01",14.789628972580605,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.84299999999999997,"2022-10-01",14.59824942202998,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.84299999999999997,"2022-11-01",14.446240306261963,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.84299999999999997,"2022-12-01",14.447770031073656,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.85499999999999998,"2023-01-01",14.678370583936163,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.85499999999999998,"2023-02-01",14.680207852934597,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.85499999999999998,"2023-03-01",14.680592368309842,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.85499999999999998,"2023-04-01",14.679520651801031,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.85499999999999998,"2023-05-01",14.67699270340816,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.85499999999999998,"2023-06-01",14.673006494145724,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.85499999999999998,"2023-07-01",14.648383102274591,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.85499999999999998,"2023-08-01",14.64100051040346,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.85499999999999998,"2023-09-01",14.726770231575808,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.85499999999999998,"2023-10-01",14.663543378835111,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.85499999999999998,"2023-11-01",14.624693639137893,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.85499999999999998,"2023-12-01",14.615537134223283,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.86799999999999999,"2024-01-01",14.952336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.86799999999999999,"2024-02-01",14.952336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.86799999999999999,"2024-03-01",14.952336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.86799999999999999,"2024-04-01",14.952336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.86799999999999999,"2024-05-01",14.952336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.86799999999999999,"2024-06-01",14.952336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.86799999999999999,"2024-07-01",14.952336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.86799999999999999,"2024-08-01",14.952336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.86799999999999999,"2024-09-01",14.952336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.86799999999999999,"2024-10-01",14.952336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.86799999999999999,"2024-11-01",14.952336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.86799999999999999,"2024-12-01",14.952336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.88100000000000001,"2025-01-01",15.315600343053172,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.88100000000000001,"2025-02-01",15.315600343053172,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.88100000000000001,"2025-03-01",15.315600343053172,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.88100000000000001,"2025-04-01",15.315600343053172,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.88100000000000001,"2025-05-01",15.315600343053172,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.88100000000000001,"2025-06-01",15.315600343053172,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.88100000000000001,{"$f":"A81","v":"2025-07-01"},15.315600343053172,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.88100000000000001,"2025-08-01",15.315600343053172,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.88100000000000001,"2025-09-01",15.315600343053172,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.88100000000000001,"2025-10-01",15.315600343053172,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.88100000000000001,"2025-11-01",15.315600343053172,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.88100000000000001,"2025-12-01",15.315600343053172,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.89400000000000002,"2026-01-01",15.889368782161235,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.89400000000000002,"2026-02-01",15.889368782161235,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.89400000000000002,"2026-03-01",15.889368782161235,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.89400000000000002,"2026-04-01",15.889368782161235,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.89400000000000002,"2026-05-01",15.889368782161235,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.89400000000000002,"2026-06-01",15.889368782161235,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.89400000000000002,"2026-07-01",15.889368782161235,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.89400000000000002,"2026-08-01",15.889368782161235,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.89400000000000002,"2026-09-01",15.889368782161235,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.89400000000000002,"2026-10-01",15.889368782161235,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.89400000000000002,"2026-11-01",15.889368782161235,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.89400000000000002,"2026-12-01",15.889368782161235,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.90800000000000003,"2027-01-01",16.54993825042882,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.90800000000000003,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.54993825042882},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.90800000000000003,"2027-03-01",16.54993825042882,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.90800000000000003,"2027-04-01",16.54993825042882,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.90800000000000003,"2027-05-01",16.54993825042882,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.90800000000000003,"2027-06-01",16.54993825042882,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.90800000000000003,"2027-07-01",16.54993825042882,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.90800000000000003,"2027-08-01",16.54993825042882,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.90800000000000003,"2027-09-01",16.54993825042882,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.90800000000000003,"2027-10-01",16.54993825042882,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.90800000000000003,"2027-11-01",16.54993825042882,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.90800000000000003,"2027-12-01",16.54993825042882,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.92100000000000004,"2028-01-01",17.309572898799313,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.92100000000000004,"2028-02-01",17.309572898799313,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.92100000000000004,"2028-03-01",17.309572898799313,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.92100000000000004,"2028-04-01",17.309572898799313,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.92100000000000004,"2028-05-01",17.309572898799313,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.92100000000000004,"2028-06-01",17.309572898799313,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.92100000000000004,"2028-07-01",17.309572898799313,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.92100000000000004,"2028-08-01",17.309572898799313,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.92100000000000004,"2028-09-01",17.309572898799313,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.92100000000000004,"2028-10-01",17.309572898799313,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.92100000000000004,"2028-11-01",17.309572898799313,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.92100000000000004,"2028-12-01",17.309572898799313,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.93500000000000005,"2029-01-01",18.005298456260718,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.93500000000000005,"2029-02-01",18.005298456260718,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.93500000000000005,"2029-03-01",18.005298456260718,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.93500000000000005,"2029-04-01",18.005298456260718,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.93500000000000005,"2029-05-01",18.005298456260718,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.93500000000000005,"2029-06-01",18.005298456260718,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.93500000000000005,"2029-07-01",18.005298456260718,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.93500000000000005,"2029-08-01",18.005298456260718,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.93500000000000005,"2029-09-01",18.005298456260718,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.93500000000000005,"2029-10-01",18.005298456260718,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.93500000000000005,"2029-11-01",18.005298456260718,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.93500000000000005,"2029-12-01",18.005298456260718,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.94899999999999995,"2030-01-01",18.445061749571185,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.94899999999999995,"2030-02-01",18.445061749571185,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.94899999999999995,"2030-03-01",18.445061749571185,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.94899999999999995,"2030-04-01",18.445061749571185,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.94899999999999995,"2030-05-01",18.445061749571185,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.94899999999999995,"2030-06-01",18.445061749571185,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.94899999999999995,"2030-07-01",18.445061749571185,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.94899999999999995,"2030-08-01",18.445061749571185,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.94899999999999995,"2030-09-01",18.445061749571185,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.94899999999999995,"2030-10-01",18.445061749571185,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.94899999999999995,{"$f":"A145","v":"2030-11-01"},18.445061749571185,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.94899999999999995,"2030-12-01",18.445061749571185,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.96299999999999997,"2031-01-01",18.854279588336194,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.96299999999999997,"2031-02-01",18.854279588336194,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.96299999999999997,"2031-03-01",18.854279588336194,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.96299999999999997,"2031-04-01",18.854279588336194,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.96299999999999997,"2031-05-01",18.854279588336194,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.96299999999999997,"2031-06-01",18.854279588336194,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.96299999999999997,"2031-07-01",18.854279588336194,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.96299999999999997,"2031-08-01",18.854279588336194,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.96299999999999997,"2031-09-01",18.854279588336194,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.96299999999999997,"2031-10-01",18.854279588336194,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.96299999999999997,"2031-11-01",18.854279588336194,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.96299999999999997,"2031-12-01",18.854279588336194,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.97799999999999998,"2032-01-01",19.279914236706691,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.97799999999999998,"2032-02-01",19.279914236706691,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.97799999999999998,"2032-03-01",19.279914236706691,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.97799999999999998,"2032-04-01",19.279914236706691,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.97799999999999998,"2032-05-01",19.279914236706691,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.97799999999999998,"2032-06-01",{"$f":"SUM(E164:F164)","v":19.279914236706691},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.97799999999999998,"2032-07-01",19.279914236706691,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.97799999999999998,"2032-08-01",19.279914236706691,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.97799999999999998,"2032-09-01",19.279914236706691,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.97799999999999998,"2032-10-01",19.279914236706691,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.97799999999999998,"2032-11-01",19.279914236706691,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.97799999999999998,"2032-12-01",19.279914236706691,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.99299999999999999,"2033-01-01",19.719596912521439,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.99299999999999999,"2033-02-01",19.719596912521439,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.99299999999999999,"2033-03-01",19.719596912521439,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.99299999999999999,"2033-04-01",19.719596912521439,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.99299999999999999,"2033-05-01",19.719596912521439,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.99299999999999999,"2033-06-01",19.719596912521439,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.99299999999999999,"2033-07-01",19.719596912521439,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.99299999999999999,"2033-08-01",19.719596912521439,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.99299999999999999,"2033-09-01",19.719596912521439,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.99299999999999999,"2033-10-01",19.719596912521439,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.99299999999999999,"2033-11-01",19.719596912521439,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.99299999999999999,"2033-12-01",19.719596912521439,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,1.0069999999999999,"2034-01-01",20.164403087478558,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,1.0069999999999999,"2034-02-01",20.164403087478558,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,1.0069999999999999,"2034-03-01",20.164403087478558,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,1.0069999999999999,"2034-04-01",20.164403087478558,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,1.0069999999999999,"2034-05-01",20.164403087478558,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,1.0069999999999999,"2034-06-01",20.164403087478558,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,1.0069999999999999,"2034-07-01",20.164403087478558,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,1.0069999999999999,"2034-08-01",20.164403087478558,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,1.0069999999999999,"2034-09-01",20.164403087478558,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,1.0069999999999999,"2034-10-01",20.164403087478558,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,1.0069999999999999,"2034-11-01",20.164403087478558,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,1.0069999999999999,"2034-12-01",20.164403087478558,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,1.0229999999999999,"2035-01-01",20.62151114922813,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,1.0229999999999999,"2035-02-01",20.62151114922813,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,1.0229999999999999,"2035-03-01",20.62151114922813,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,1.0229999999999999,"2035-04-01",20.62151114922813,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,1.0229999999999999,"2035-05-01",20.62151114922813,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,1.0229999999999999,"2035-06-01",20.62151114922813,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,1.0229999999999999,"2035-07-01",20.62151114922813,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,1.0229999999999999,"2035-08-01",20.62151114922813,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,1.0229999999999999,"2035-09-01",20.62151114922813,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},1.0229999999999999,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.62151114922813},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,1.0229999999999999,"2035-11-01",20.62151114922813,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,1.0229999999999999,"2035-12-01",20.62151114922813,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},1.0229999999999999,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":21.073785591766725},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,1.0229999999999999,"2036-02-01",21.073785591766725,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":1.0383449999999999},"2036-03-01",21.089130591766725,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,1.0383449999999999,"2036-04-01",21.089130591766725,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,1.0383449999999999,"2036-05-01",21.089130591766725,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,1.0383449999999999,"2036-06-01",21.089130591766725,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,1.0383449999999999,"2036-07-01",21.089130591766725,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,1.0383449999999999,"2036-08-01",21.089130591766725,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,1.0383449999999999,"2036-09-01",21.089130591766725,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,1.0383449999999999,"2036-10-01",21.089130591766725,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,1.0383449999999999,"2036-11-01",21.089130591766725,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,1.0383449999999999,"2036-12-01",21.089130591766725,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,1.0383449999999999,"2037-01-01",21.55919920240137,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,1.0383449999999999,"2037-02-01",21.55919920240137,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,1.0539201749999998,"2037-03-01",21.574774377401368,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,1.0539201749999998,"2037-04-01",21.574774377401368,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,1.0539201749999998,"2037-05-01",21.574774377401368,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,1.0539201749999998,"2037-06-01",21.574774377401368,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,1.0539201749999998,"2037-07-01",21.574774377401368,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,1.0539201749999998,"2037-08-01",21.574774377401368,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,1.0539201749999998,"2037-09-01",21.574774377401368,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,1.0539201749999998,"2037-10-01",21.574774377401368,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,1.0539201749999998,"2037-11-01",21.574774377401368,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,1.0539201749999998,"2037-12-01",21.574774377401368,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,1.0539201749999998,"2038-01-01",21.96307626419382,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,1.0539201749999998,"2038-02-01",21.96307626419382,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,1.0697289776249996,"2038-03-01",21.978885066818822,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,1.0697289776249996,"2038-04-01",21.978885066818822,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,1.0697289776249996,"2038-05-01",21.978885066818822,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,1.0697289776249996,"2038-06-01",21.978885066818822,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,1.0697289776249996,"2038-07-01",21.978885066818822,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,1.0697289776249996,"2038-08-01",21.978885066818822,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,1.0697289776249996,"2038-09-01",21.978885066818822,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,1.0697289776249996,"2038-10-01",21.978885066818822,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,1.0697289776249996,"2038-11-01",21.978885066818822,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,1.0697289776249996,"2038-12-01",21.978885066818822,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,1.0697289776249996,"2039-01-01",22.355732408156733,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,1.0697289776249996,"2039-02-01",22.355732408156733,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,1.0857749122893745,"2039-03-01",22.371778342821106,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,1.0857749122893745,"2039-04-01",22.371778342821106,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,1.0857749122893745,"2039-05-01",22.371778342821106,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,1.0857749122893745,"2039-06-01",22.371778342821106,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,1.0857749122893745,"2039-07-01",22.371778342821106,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,1.0857749122893745,"2039-08-01",22.371778342821106,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,1.0857749122893745,"2039-09-01",22.371778342821106,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,1.0857749122893745,"2039-10-01",22.371778342821106,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,1.0857749122893745,"2039-11-01",22.371778342821106,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,1.0857749122893745,"2039-12-01",22.371778342821106,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,1.0857749122893745,"2040-01-01",22.507657820281715,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,1.0857749122893745,"2040-02-01",22.507657820281715,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,1.1020615359737149,"2040-03-01",22.523944443966055,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,1.1020615359737149,"2040-04-01",22.523944443966055,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,1.1020615359737149,"2040-05-01",22.523944443966055,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,1.1020615359737149,"2040-06-01",22.523944443966055,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,1.1020615359737149,"2040-07-01",22.523944443966055,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,1.1020615359737149,"2040-08-01",22.523944443966055,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,1.1020615359737149,"2040-09-01",22.523944443966055,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,1.1020615359737149,"2040-10-01",22.523944443966055,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,1.1020615359737149,"2040-11-01",22.523944443966055,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,1.1020615359737149,"2040-12-01",22.523944443966055,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,1.1020615359737149,"2041-01-01",23.079288736256746,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,1.1020615359737149,"2041-02-01",23.079288736256746,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,1.1185924590133205,"2041-03-01",23.095819659296353,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,1.1185924590133205,"2041-04-01",23.095819659296353,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":1.1185924590133205},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":23.095819659296353},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,1.1185924590133205,"2041-06-01",23.095819659296353,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,1.1185924590133205,"2041-07-01",23.095819659296353,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,1.1185924590133205,"2041-08-01",23.095819659296353,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,1.1185924590133205,"2041-09-01",23.095819659296353,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,1.1185924590133205,"2041-10-01",23.095819659296353,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,1.1185924590133205,"2041-11-01",23.095819659296353,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,1.1185924590133205,"2041-12-01",23.095819659296353,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,1.1185924590133205,"2042-01-01",23.669505357698363,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,1.1185924590133205,"2042-02-01",23.669505357698363,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,1.1353713458985202,"2042-03-01",23.686284244583561,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,1.1353713458985202,"2042-04-01",23.686284244583561,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,1.1353713458985202,"2042-05-01",23.686284244583561,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,1.1353713458985202,"2042-06-01",23.686284244583561,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,1.1353713458985202,"2042-07-01",23.686284244583561,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,1.1353713458985202,"2042-08-01",23.686284244583561,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,1.1353713458985202,"2042-09-01",23.686284244583561,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,1.1353713458985202,"2042-10-01",23.686284244583561,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,1.1353713458985202,"2042-11-01",23.686284244583561,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,1.1353713458985202,"2042-12-01",23.686284244583561,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,1.1353713458985202,"2043-01-01",23.87383385178811,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,1.1353713458985202,"2043-02-01",23.87383385178811,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,1.1524019160869978,"2043-03-01",23.890864421976588,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,1.1524019160869978,"2043-04-01",23.890864421976588,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,1.1524019160869978,"2043-05-01",23.890864421976588,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,1.1524019160869978,"2043-06-01",23.890864421976588,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,1.1524019160869978,"2043-07-01",23.890864421976588,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,1.1524019160869978,"2043-08-01",23.890864421976588,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,1.1524019160869978,"2043-09-01",23.890864421976588,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,1.1524019160869978,"2043-10-01",23.890864421976588,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,1.1524019160869978,"2043-11-01",23.890864421976588,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,1.1524019160869978,"2043-12-01",23.890864421976588,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,1.1524019160869978,"2044-01-01",24.483823213605309,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,1.1524019160869978,"2044-02-01",24.483823213605309,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,1.1696879448283026,"2044-03-01",24.501109242346615,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,1.1696879448283026,"2044-04-01",24.501109242346615,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,1.1696879448283026,"2044-05-01",24.501109242346615,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,1.1696879448283026,"2044-06-01",24.501109242346615,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,1.1696879448283026,"2044-07-01",24.501109242346615,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,1.1696879448283026,"2044-08-01",24.501109242346615,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,1.1696879448283026,"2044-09-01",24.501109242346615,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,1.1696879448283026,"2044-10-01",24.501109242346615,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,1.1696879448283026,"2044-11-01",24.501109242346615,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,1.1696879448283026,"2044-12-01",24.501109242346615,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,1.1696879448283026,"2045-01-01",24.686624487399744,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,1.1696879448283026,"2045-02-01",24.686624487399744,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,1.187233264000727,"2045-03-01",24.704169806572168,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,1.187233264000727,"2045-04-01",24.704169806572168,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,1.187233264000727,"2045-05-01",24.704169806572168,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,1.187233264000727,"2045-06-01",24.704169806572168,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,1.187233264000727,"2045-07-01",24.704169806572168,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,1.187233264000727,"2045-08-01",24.704169806572168,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,1.187233264000727,"2045-09-01",24.704169806572168,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,1.187233264000727,"2045-10-01",24.704169806572168,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,1.187233264000727,"2045-11-01",24.704169806572168,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,1.187233264000727,"2045-12-01",24.704169806572168,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,1.187233264000727,"2046-01-01",25.305609800774064,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,1.187233264000727,"2046-02-01",25.305609800774064,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,1.2050417629607377,"2046-03-01",25.323418299734072,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,1.2050417629607377,"2046-04-01",25.323418299734072,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,1.2050417629607377,"2046-05-01",25.323418299734072,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,1.2050417629607377,"2046-06-01",25.323418299734072,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,1.2050417629607377,"2046-07-01",25.323418299734072,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,1.2050417629607377,"2046-08-01",25.323418299734072,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":1.2050417629607377},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":25.323418299734072},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,1.2050417629607377,"2046-10-01",25.323418299734072,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,1.2050417629607377,"2046-11-01",25.323418299734072,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,1.2050417629607377,"2046-12-01",25.323418299734072,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,1.2050417629607377,"2047-01-01",25.933660355955226,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,1.2050417629607377,"2047-02-01",25.933660355955226,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,1.2231173894051486,"2047-03-01",25.95173598239964,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,1.2231173894051486,"2047-04-01",25.95173598239964,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,1.2231173894051486,"2047-05-01",25.95173598239964,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,1.2231173894051486,"2047-06-01",25.95173598239964,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,1.2231173894051486,"2047-07-01",25.95173598239964,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,1.2231173894051486,"2047-08-01",25.95173598239964,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,1.2231173894051486,"2047-09-01",25.95173598239964,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,1.2231173894051486,"2047-10-01",25.95173598239964,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,1.2231173894051486,"2047-11-01",25.95173598239964,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,1.2231173894051486,"2047-12-01",25.95173598239964,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,1.2231173894051486,"2048-01-01",26.129922198692668,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,1.2231173894051486,"2048-02-01",26.129922198692668,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,1.2414641502462256,"2048-03-01",26.148268959533745,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,1.2414641502462256,"2048-04-01",26.148268959533745,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,1.2414641502462256,"2048-05-01",26.148268959533745,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,1.2414641502462256,"2048-06-01",26.148268959533745,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,1.2414641502462256,"2048-07-01",26.148268959533745,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,1.2414641502462256,"2048-08-01",26.148268959533745,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,1.2414641502462256,"2048-09-01",26.148268959533745,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,1.2414641502462256,"2048-10-01",26.148268959533745,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,1.2414641502462256,"2048-11-01",26.148268959533745,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,1.2414641502462256,"2048-12-01",26.148268959533745,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,1.2414641502462256,"2049-01-01",26.775393688126989,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,1.2414641502462256,"2049-02-01",26.775393688126989,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,1.2600861124999188,"2049-03-01",26.794015650380683,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,1.2600861124999188,"2049-04-01",26.794015650380683,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,1.2600861124999188,"2049-05-01",26.794015650380683,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,1.2600861124999188,"2049-06-01",26.794015650380683,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,1.2600861124999188,"2049-07-01",26.794015650380683,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,1.2600861124999188,"2049-08-01",26.794015650380683,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,1.2600861124999188,"2049-09-01",26.794015650380683,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,1.2600861124999188,"2049-10-01",26.794015650380683,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,1.2600861124999188,"2049-11-01",26.794015650380683,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,1.2600861124999188,"2049-12-01",26.794015650380683,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,1.2600861124999188,"2050-01-01",26.794015650380683,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,1.2600861124999188,"2050-02-01",26.794015650380683,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,1.2789874041874174,"2050-03-01",26.812916942068181,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,1.2789874041874174,"2050-04-01",26.812916942068181,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,1.2789874041874174,"2050-05-01",26.812916942068181,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,1.2789874041874174,"2050-06-01",26.812916942068181,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,1.2789874041874174,"2050-07-01",26.812916942068181,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,1.2789874041874174,"2050-08-01",26.812916942068181,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,1.2789874041874174,"2050-09-01",26.812916942068181,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,1.2789874041874174,"2050-10-01",26.812916942068181,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,1.2789874041874174,"2050-11-01",26.812916942068181,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,1.2789874041874174,"2050-12-01",26.812916942068181,2050]

{"sheet":"Vandolah","index":11,"n_rows":386,"n_cols":11,"rows_kept":386,"cut":false,"hidden":false,"merged":[[0,1,0,4],[0,6,0,7],[0,9,0,10]]}
["Vandolah","PETROLEUM PRODUCT PRICE FORECAST DATA",null,null,null,null,"PROSYM INPUT",null,null,"ANNUAL AVERAGE"]
["\nDate","Petroleum Product Price Forecast - Gulf Coast","TCM","Blend TCM/\nFundamental (%)","Blend TCM/\nFundamental ($)","Vandolah Transport ($/MMBtu)","Date","nomianl$/MMBtu",null,null,{"$f":"A1","v":"Vandolah"}]
[{"$f":"Index!A3","v":"2019-01-01"},{"$f":"Index!C3","v":14.622771869639793},{"$f":"Index!B3","v":12.927536231884057},1,{"$f":"(C3*D3+B3*(1-D3))","v":12.927536231884057},0.505,{"$f":"A3","v":"2019-01-01"},{"$f":"SUM(E3:F3)","v":13.432536231884058},{"$f":"YEAR(A3)","v":2019},2019,{"$f":"AVERAGEIF($I$3:$I$386,J3,$H$3:$H$386)","v":14.032113526570049}]
[{"$f":"Index!A4","v":"2019-02-01"},{"$f":"Index!C4","v":14.622771869639793},{"$f":"Index!B4","v":13.869565217391303},1,13.869565217391303,0.505,"2019-02-01",14.374565217391304,{"$f":"YEAR(A4)","v":2019},2020,{"$f":"AVERAGEIF($I$3:$I$386,J4,$H$3:$H$386)","v":14.161165458937198}]
[{"$f":"Index!A5","v":"2019-03-01"},{"$f":"Index!C5","v":14.622771869639793},{"$f":"Index!B5","v":13.782608695652172},1,13.782608695652172,0.505,"2019-03-01",14.287608695652173,2019,2021,13.914321256038646]
[{"$f":"Index!A6","v":"2019-04-01"},{"$f":"Index!C6","v":14.622771869639793},{"$f":"Index!B6","v":14.326086956521738},1,14.326086956521738,0.505,"2019-04-01",14.831086956521739,2019,2022,14.164072873111754]
[{"$f":"Index!A7","v":"2019-05-01"},{"$f":"Index!C7","v":14.622771869639793},{"$f":"Index!B7","v":14.289855072463768},1,14.289855072463768,0.505,"2019-05-01",14.794855072463768,2019,2023,14.346718220915472]
[{"$f":"Index!A8","v":"2019-06-01"},{"$f":"Index!C8","v":14.622771869639793},{"$f":"Index!B8","v":13.166666666666666},1,13.166666666666666,0.505,"2019-06-01",13.671666666666667,2019,2024,14.628336192109773]
[{"$f":"Index!A9","v":"2019-07-01"},{"$f":"Index!C9","v":14.622771869639793},{"$f":"Index!B9","v":13.862318840579709},1,13.862318840579709,0.505,"2019-07-01",14.36731884057971,2019,2025,14.986600343053171]
[{"$f":"Index!A10","v":"2019-08-01"},{"$f":"Index!C10","v":14.622771869639793},{"$f":"Index!B10","v":13.043478260869565},1,13.043478260869565,0.505,"2019-08-01",13.548478260869565,2019,2026,15.556368782161231]
[{"$f":"Index!A11","v":"2019-09-01"},{"$f":"Index!C11","v":14.622771869639793},{"$f":"Index!B11","v":13.579710144927535},1,13.579710144927535,0.505,"2019-09-01",14.084710144927536,2019,2027,16.210938250428821]
[{"$f":"Index!A12","v":"2019-10-01"},{"$f":"Index!C12","v":14.622771869639793},{"$f":"Index!B12","v":13.311594202898549},1,13.311594202898549,0.505,"2019-10-01",13.81659420289855,2019,2028,16.965572898799312]
[{"$f":"Index!A13","v":"2019-11-01"},{"$f":"Index!C13","v":14.622771869639793},{"$f":"Index!B13","v":13.076811594202898},1,13.076811594202898,0.505,"2019-11-01",13.581811594202899,2019,2029,17.656298456260718]
[{"$f":"Index!A14","v":"2019-12-01"},{"$f":"Index!C14","v":14.622771869639793},{"$f":"Index!B14","v":13.089130434782607},1,13.089130434782607,0.505,"2019-12-01",13.594130434782608,2019,2030,18.091061749571178]
[{"$f":"Index!A15","v":"2020-01-01"},{"$f":"Index!C15","v":13.656843910806174},{"$f":"Index!B15","v":13.803797101449275},1,13.803797101449275,0.51300000000000001,"2020-01-01",14.316797101449275,2020,2031,18.495279588336192]
[{"$f":"Index!A16","v":"2020-02-01"},{"$f":"Index!C16","v":13.656843910806174},{"$f":"Index!B16","v":14.092405797101449},1,14.092405797101449,0.51300000000000001,"2020-02-01",14.605405797101449,2020,2032,18.914914236706689]
[{"$f":"Index!A17","v":"2020-03-01"},{"$f":"Index!C17","v":13.656843910806174},{"$f":"Index!B17","v":14.595355072463766},1,14.595355072463766,0.51300000000000001,{"$f":"A17","v":"2020-03-01"},15.108355072463766,2020,2033,19.348596912521437]
[{"$f":"Index!A18","v":"2020-04-01"},{"$f":"Index!C18","v":13.656843910806174},{"$f":"Index!B18","v":14.423543478260868},1,14.423543478260868,0.51300000000000001,"2020-04-01",14.936543478260868,2020,2034,19.78840308747856]
[{"$f":"Index!A19","v":"2020-05-01"},{"$f":"Index!C19","v":13.656843910806174},{"$f":"Index!B19","v":13.105956521739129},1,13.105956521739129,0.51300000000000001,"2020-05-01",13.618956521739129,2020,2035,20.239511149228125]
[{"$f":"Index!A20","v":"2020-06-01"},{"$f":"Index!C20","v":13.656843910806174},{"$f":"Index!B20","v":13.601717391304348},1,13.601717391304348,0.51300000000000001,"2020-06-01",14.114717391304348,2020,2036,20.69979809176672]
[{"$f":"Index!A21","v":"2020-07-01"},{"$f":"Index!C21","v":13.656843910806174},{"$f":"Index!B21","v":12.982572463768115},1,12.982572463768115,0.51300000000000001,"2020-07-01",13.495572463768115,2020,2037,21.179601889901374]
[{"$f":"Index!A22","v":"2020-08-01"},{"$f":"Index!C22","v":13.656843910806174},{"$f":"Index!B22","v":13.818702898550724},1,13.818702898550724,0.51300000000000001,"2020-08-01",14.331702898550724,2020,2038,21.577784992006318]
[{"$f":"Index!A23","v":"2020-09-01"},{"$f":"Index!C23","v":13.656843910806174},{"$f":"Index!B23","v":13.635985507246376},1,13.635985507246376,0.51300000000000001,"2020-09-01",14.148985507246376,2020,2039,21.964661766886412]
[{"$f":"Index!A24","v":"2020-10-01"},{"$f":"Index!C24","v":13.656843910806174},{"$f":"Index!B24","v":13.380811594202898},1,13.380811594202898,0.51300000000000001,"2020-10-01",13.893811594202898,2020,2040,22.110721119392348]
[{"$f":"Index!A25","v":"2020-11-01"},{"$f":"Index!C25","v":13.656843910806174},{"$f":"Index!B25","v":13.156514492753622},1,13.156514492753622,0.51300000000000001,"2020-11-01",13.669514492753622,2020,2041,22.676397984854045]
[{"$f":"Index!A26","v":"2020-12-01"},{"$f":"Index!C26","v":13.656843910806174},{"$f":"Index!B26","v":13.180623188405796},1,13.180623188405796,0.51300000000000001,"2020-12-01",13.693623188405796,2020,2042,23.260571245024607]
[{"$f":"Index!A27","v":"2021-01-01"},{"$f":"Index!C27","v":13.380061749571183},{"$f":"Index!B27","v":13.243934782608695},1,13.243934782608695,0.52,"2021-01-01",13.763934782608695,2021,2043,23.458765727424254]
[{"$f":"Index!A28","v":"2021-02-01"},{"$f":"Index!C28","v":13.380061749571183},{"$f":"Index!B28","v":13.26150724637681},1,13.26150724637681,0.52,"2021-02-01",13.78150724637681,2021,2044,24.062529067376001]
[{"$f":"Index!A29","v":"2021-03-01"},{"$f":"Index!C29","v":13.380061749571183},{"$f":"Index!B29","v":13.279072463768115},1,13.279072463768115,0.52,"2021-03-01",13.799072463768114,2021,2045,24.259010928976991]
[{"$f":"Index!A30","v":"2021-04-01"},{"$f":"Index!C30","v":13.380061749571183},{"$f":"Index!B30","v":13.296644927536232},1,13.296644927536232,0.52,"2021-04-01",13.816644927536231,2021,2046,24.871582038974967]
[{"$f":"Index!A31","v":"2021-05-01"},{"$f":"Index!C31","v":13.380061749571183},{"$f":"Index!B31","v":13.314217391304346},1,13.314217391304346,0.52,"2021-05-01",13.834217391304346,2021,2047,25.493122177729148]
[{"$f":"Index!A32","v":"2021-06-01"},{"$f":"Index!C32","v":13.380061749571183},{"$f":"Index!B32","v":13.331782608695651},1,13.331782608695651,0.52,"2021-06-01",13.85178260869565,2021,2048,25.6827759477932]
[{"$f":"Index!A33","v":"2021-07-01"},{"$f":"Index!C33","v":13.380061749571183},{"$f":"Index!B33","v":13.331695652173913},1,13.331695652173913,0.52,"2021-07-01",13.851695652173913,2021,2049,26.321540243464028]
[{"$f":"Index!A34","v":"2021-08-01"},{"$f":"Index!C34","v":13.380061749571183},{"$f":"Index!B34","v":13.331601449275361},1,13.331601449275361,0.52,"2021-08-01",13.851601449275361,2021,2050,26.333354404047782]
[{"$f":"Index!A35","v":"2021-09-01"},{"$f":"Index!C35","v":13.380061749571183},{"$f":"Index!B35","v":13.888499999999999},1,13.888499999999999,0.52,"2021-09-01",14.408499999999998,2021]
[{"$f":"Index!A36","v":"2021-10-01"},{"$f":"Index!C36","v":13.380061749571183},{"$f":"Index!B36","v":13.62850724637681},1,13.62850724637681,0.52,"2021-10-01",{"$f":"SUM(E36:F36)","v":14.148507246376809},2021]
[{"$f":"Index!A37","v":"2021-11-01"},{"$f":"Index!C37","v":13.380061749571183},{"$f":"Index!B37","v":13.39996376811594},1,13.39996376811594,0.52,"2021-11-01",13.91996376811594,2021]
[{"$f":"Index!A38","v":"2021-12-01"},{"$f":"Index!C38","v":13.380061749571183},{"$f":"Index!B38","v":13.424427536231883},1,13.424427536231883,0.52,"2021-12-01",13.944427536231883,2021]
[{"$f":"Index!A39","v":"2022-01-01"},{"$f":"Index!C39","v":13.443025728987992},{"$f":"Index!B39","v":13.570449275362318},0.96,13.565352333507345,0.52800000000000002,"2022-01-01",14.093352333507346,2022]
[{"$f":"Index!A40","v":"2022-02-01"},{"$f":"Index!C40","v":13.443025728987992},{"$f":"Index!B40","v":13.588333333333331},0.91999999999999993,13.576708724985705,0.52800000000000002,"2022-02-01",14.104708724985706,2022]
[{"$f":"Index!A41","v":"2022-03-01"},{"$f":"Index!C41","v":13.443025728987992},{"$f":"Index!B41","v":13.606210144927534},0.87999999999999989,13.586628015014789,0.52800000000000002,"2022-03-01",14.114628015014789,2022]
[{"$f":"Index!A42","v":"2022-04-01"},{"$f":"Index!C42","v":13.443025728987992},{"$f":"Index!B42","v":13.624094202898551},0.83999999999999986,13.595123247072861,0.52800000000000002,"2022-04-01",14.123123247072861,2022]
[{"$f":"Index!A43","v":"2022-05-01"},{"$f":"Index!C43","v":13.443025728987992},{"$f":"Index!B43","v":13.641971014492754},0.79999999999999982,13.602181957391801,0.52800000000000002,"2022-05-01",14.130181957391802,2022]
[{"$f":"Index!A44","v":"2022-06-01"},{"$f":"Index!C44","v":13.443025728987992},{"$f":"Index!B44","v":13.659855072463767},0.75999999999999979,13.60781603002958,0.52800000000000002,"2022-06-01",14.135816030029581,2022]
[{"$f":"Index!A45","v":"2022-07-01"},{"$f":"Index!C45","v":13.443025728987992},{"$f":"Index!B45","v":13.659644927536229},0.71999999999999975,13.598991551942722,0.52800000000000002,"2022-07-01",14.126991551942723,2022]
[{"$f":"Index!A46","v":"2022-08-01"},{"$f":"Index!C46","v":13.443025728987992},{"$f":"Index!B46","v":13.659434782608695},0.67999999999999972,13.59018388545007,0.52800000000000002,"2022-08-01",14.118183885450071,2022]
[{"$f":"Index!A47","v":"2022-09-01"},{"$f":"Index!C47","v":13.443025728987992},{"$f":"Index!B47","v":14.229905797101448},0.63999999999999968,13.946628972580605,0.52800000000000002,"2022-09-01",14.474628972580605,2022]
[{"$f":"Index!A48","v":"2022-10-01"},{"$f":"Index!C48","v":13.443025728987992},{"$f":"Index!B48","v":13.963398550724637},0.59999999999999964,13.75524942202998,0.52800000000000002,"2022-10-01",14.28324942202998,2022]
[{"$f":"Index!A49","v":"2022-11-01"},{"$f":"Index!C49","v":13.443025728987992},{"$f":"Index!B49","v":13.729123188405797},0.55999999999999961,13.603240306261963,0.52800000000000002,"2022-11-01",14.131240306261963,2022]
[{"$f":"Index!A50","v":"2022-12-01"},{"$f":"Index!C50","v":13.443025728987992},{"$f":"Index!B50","v":13.754072463768114},0.51999999999999957,13.604770031073656,0.52800000000000002,"2022-12-01",14.132770031073656,2022]
[{"$f":"Index!A51","v":"2023-01-01"},{"$f":"Index!C51","v":13.749344768439109},{"$f":"Index!B51","v":13.903565217391304},0.47999999999999959,13.823370583936162,0.53600000000000003,"2023-01-01",14.359370583936162,2023]
[{"$f":"Index!A52","v":"2023-02-01"},{"$f":"Index!C52","v":13.749344768439109},{"$f":"Index!B52","v":13.921760869565215},0.43999999999999961,13.825207852934597,0.53600000000000003,"2023-02-01",14.361207852934596,2023]
[{"$f":"Index!A53","v":"2023-03-01"},{"$f":"Index!C53","v":13.749344768439109},{"$f":"Index!B53","v":13.939963768115941},0.39999999999999963,13.825592368309842,0.53600000000000003,"2023-03-01",14.361592368309841,2023]
[{"$f":"Index!A54","v":"2023-04-01"},{"$f":"Index!C54","v":13.749344768439109},{"$f":"Index!B54","v":13.958166666666665},0.35999999999999965,{"$f":"(C54*D54+B54*(1-D54))","v":13.824520651801031},0.53600000000000003,"2023-04-01",14.36052065180103,2023]
[{"$f":"Index!A55","v":"2023-05-01"},{"$f":"Index!C55","v":13.749344768439109},{"$f":"Index!B55","v":13.976369565217389},0.31999999999999967,13.82199270340816,0.53600000000000003,"2023-05-01",14.35799270340816,2023]
[{"$f":"Index!A56","v":"2023-06-01"},{"$f":"Index!C56","v":13.749344768439109},{"$f":"Index!B56","v":13.994565217391303},0.27999999999999969,13.818006494145724,0.53600000000000003,"2023-06-01",14.354006494145723,2023]
[{"$f":"Index!A57","v":"2023-07-01"},{"$f":"Index!C57","v":13.749344768439109},{"$f":"Index!B57","v":13.932837826086955},0.23999999999999969,13.793383102274591,0.53600000000000003,"2023-07-01",14.329383102274591,2023]
[{"$f":"Index!A58","v":"2023-08-01"},{"$f":"Index!C58","v":13.749344768439109},{"$f":"Index!B58","v":13.932623478260869},0.19999999999999968,13.78600051040346,0.53600000000000003,"2023-08-01",14.322000510403459,2023]
[{"$f":"Index!A59","v":"2023-09-01"},{"$f":"Index!C59","v":13.749344768439109},{"$f":"Index!B59","v":14.514503913043479},0.15999999999999967,13.871770231575807,0.53600000000000003,"2023-09-01",14.407770231575807,2023]
[{"$f":"Index!A60","v":"2023-10-01"},{"$f":"Index!C60","v":13.749344768439109},{"$f":"Index!B60","v":14.24266652173913},0.11999999999999966,13.808543378835111,0.53600000000000003,"2023-10-01",14.344543378835111,2023]
[{"$f":"Index!A61","v":"2023-11-01"},{"$f":"Index!C61","v":13.749344768439109},{"$f":"Index!B61","v":14.003705652173913},7.9999999999999655E-2,13.769693639137893,0.53600000000000003,"2023-11-01",14.305693639137893,2023]
[{"$f":"Index!A62","v":"2023-12-01"},{"$f":"Index!C62","v":13.749344768439109},{"$f":"Index!B62","v":14.029153913043476},3.9999999999999654E-2,13.760537134223283,0.53600000000000003,"2023-12-01",14.296537134223282,2023]
[{"$f":"Index!A63","v":"2024-01-01"},{"$f":"Index!C63","v":14.084336192109776},{"$f":"Index!B63","v":14.181636521739129},0,14.084336192109776,0.54400000000000004,"2024-01-01",14.628336192109776,2024]
[{"$f":"Index!A64","v":"2024-02-01"},{"$f":"Index!C64","v":14.084336192109776},{"$f":"Index!B64","v":14.20019608695652},0,14.084336192109776,0.54400000000000004,"2024-02-01",14.628336192109776,2024]
[{"$f":"Index!A65","v":"2024-03-01"},{"$f":"Index!C65","v":14.084336192109776},{"$f":"Index!B65","v":14.21876304347826},0,14.084336192109776,0.54400000000000004,"2024-03-01",14.628336192109776,2024]
[{"$f":"Index!A66","v":"2024-04-01"},{"$f":"Index!C66","v":14.084336192109776},{"$f":"Index!B66","v":14.237329999999998},0,14.084336192109776,0.54400000000000004,"2024-04-01",14.628336192109776,2024]
[{"$f":"Index!A67","v":"2024-05-01"},{"$f":"Index!C67","v":14.084336192109776},{"$f":"Index!B67","v":14.255896956521738},0,14.084336192109776,0.54400000000000004,"2024-05-01",14.628336192109776,2024]
[{"$f":"Index!A68","v":"2024-06-01"},{"$f":"Index!C68","v":14.084336192109776},{"$f":"Index!B68","v":14.274456521739129},0,14.084336192109776,0.54400000000000004,"2024-06-01",14.628336192109776,{"$f":"YEAR(A68)","v":2024}]
[{"$f":"Index!A69","v":"2024-07-01"},{"$f":"Index!C69","v":14.084336192109776},{"$f":"Index!B69","v":14.211494582608694},0,14.084336192109776,0.54400000000000004,"2024-07-01",14.628336192109776,2024]
[{"$f":"Index!A70","v":"2024-08-01"},{"$f":"Index!C70","v":14.084336192109776},{"$f":"Index!B70","v":14.211275947826087},0,14.084336192109776,0.54400000000000004,"2024-08-01",14.628336192109776,2024]
[{"$f":"Index!A71","v":"2024-09-01"},{"$f":"Index!C71","v":14.084336192109776},{"$f":"Index!B71","v":14.804793991304349},0,14.084336192109776,0.54400000000000004,"2024-09-01",14.628336192109776,2024]
[{"$f":"Index!A72","v":"2024-10-01"},{"$f":"Index!C72","v":14.084336192109776},{"$f":"Index!B72","v":14.527519852173914},0,14.084336192109776,0.54400000000000004,"2024-10-01",14.628336192109776,2024]
[{"$f":"Index!A73","v":"2024-11-01"},{"$f":"Index!C73","v":14.084336192109776},{"$f":"Index!B73","v":14.283779765217393},0,14.084336192109776,0.54400000000000004,"2024-11-01",14.628336192109776,2024]
[{"$f":"Index!A74","v":"2024-12-01"},{"$f":"Index!C74","v":14.084336192109776},{"$f":"Index!B74","v":14.309736991304346},0,14.084336192109776,0.54400000000000004,"2024-12-01",14.628336192109776,2024]
[{"$f":"Index!A75","v":"2025-01-01"},{"$f":"Index!C75","v":14.434600343053171},{"$f":"Index!B75","v":14.465269252173913},0,14.434600343053171,0.55200000000000005,"2025-01-01",14.986600343053171,2025]
[{"$f":"Index!A76","v":"2025-02-01"},{"$f":"Index!C76","v":14.434600343053171},{"$f":"Index!B76","v":14.484200008695652},0,14.434600343053171,0.55200000000000005,"2025-02-01",14.986600343053171,2025]
[{"$f":"Index!A77","v":"2025-03-01"},{"$f":"Index!C77","v":14.434600343053171},{"$f":"Index!B77","v":14.503138304347825},0,14.434600343053171,0.55200000000000005,"2025-03-01",14.986600343053171,2025]
[{"$f":"Index!A78","v":"2025-04-01"},{"$f":"Index!C78","v":14.434600343053171},{"$f":"Index!B78","v":14.522076599999998},0,14.434600343053171,0.55200000000000005,"2025-04-01",14.986600343053171,2025]
[{"$f":"Index!A79","v":"2025-05-01"},{"$f":"Index!C79","v":14.434600343053171},{"$f":"Index!B79","v":14.541014895652173},0,14.434600343053171,0.55200000000000005,"2025-05-01",14.986600343053171,2025]
[{"$f":"Index!A80","v":"2025-06-01"},{"$f":"Index!C80","v":14.434600343053171},{"$f":"Index!B80","v":14.559945652173912},0,14.434600343053171,0.55200000000000005,"2025-06-01",14.986600343053171,2025]
[{"$f":"Index!A81","v":"2025-07-01"},{"$f":"Index!C81","v":14.434600343053171},{"$f":"Index!B81","v":14.495724474260868},0,14.434600343053171,0.55200000000000005,{"$f":"A81","v":"2025-07-01"},14.986600343053171,2025]
[{"$f":"Index!A82","v":"2025-08-01"},{"$f":"Index!C82","v":14.434600343053171},{"$f":"Index!B82","v":14.495501466782608},0,14.434600343053171,0.55200000000000005,"2025-08-01",14.986600343053171,2025]
[{"$f":"Index!A83","v":"2025-09-01"},{"$f":"Index!C83","v":14.434600343053171},{"$f":"Index!B83","v":15.100889871130436},0,14.434600343053171,0.55200000000000005,"2025-09-01",14.986600343053171,2025]
[{"$f":"Index!A84","v":"2025-10-01"},{"$f":"Index!C84","v":14.434600343053171},{"$f":"Index!B84","v":14.818070249217392},0,14.434600343053171,0.55200000000000005,"2025-10-01",14.986600343053171,2025]
[{"$f":"Index!A85","v":"2025-11-01"},{"$f":"Index!C85","v":14.434600343053171},{"$f":"Index!B85","v":14.56945536052174},0,14.434600343053171,0.55200000000000005,"2025-11-01",14.986600343053171,2025]
[{"$f":"Index!A86","v":"2025-12-01"},{"$f":"Index!C86","v":14.434600343053171},{"$f":"Index!B86","v":14.595931731130433},0,14.434600343053171,0.55200000000000005,"2025-12-01",14.986600343053171,2025]
[{"$f":"Index!A87","v":"2026-01-01"},{"$f":"Index!C87","v":14.995368782161234},{"$f":"Index!B87","v":14.754574637217392},0,14.995368782161234,0.56100000000000005,"2026-01-01",15.556368782161234,2026]
[{"$f":"Index!A88","v":"2026-02-01"},{"$f":"Index!C88","v":14.995368782161234},{"$f":"Index!B88","v":14.773884008869565},0,14.995368782161234,0.56100000000000005,"2026-02-01",15.556368782161234,2026]
[{"$f":"Index!A89","v":"2026-03-01"},{"$f":"Index!C89","v":14.995368782161234},{"$f":"Index!B89","v":14.793201070434781},0,14.995368782161234,0.56100000000000005,"2026-03-01",15.556368782161234,2026]
[{"$f":"Index!A90","v":"2026-04-01"},{"$f":"Index!C90","v":14.995368782161234},{"$f":"Index!B90","v":14.812518131999999},0,14.995368782161234,0.56100000000000005,"2026-04-01",15.556368782161234,2026]
[{"$f":"Index!A91","v":"2026-05-01"},{"$f":"Index!C91","v":14.995368782161234},{"$f":"Index!B91","v":14.831835193565217},0,14.995368782161234,0.56100000000000005,"2026-05-01",15.556368782161234,2026]
[{"$f":"Index!A92","v":"2026-06-01"},{"$f":"Index!C92","v":14.995368782161234},{"$f":"Index!B92","v":14.851144565217391},0,14.995368782161234,0.56100000000000005,"2026-06-01",15.556368782161234,2026]
[{"$f":"Index!A93","v":"2026-07-01"},{"$f":"Index!C93","v":14.995368782161234},{"$f":"Index!B93","v":14.785638963746086},0,14.995368782161234,0.56100000000000005,"2026-07-01",15.556368782161234,2026]
[{"$f":"Index!A94","v":"2026-08-01"},{"$f":"Index!C94","v":14.995368782161234},{"$f":"Index!B94","v":14.785411496118261},0,14.995368782161234,0.56100000000000005,"2026-08-01",15.556368782161234,2026]
[{"$f":"Index!A95","v":"2026-09-01"},{"$f":"Index!C95","v":14.995368782161234},{"$f":"Index!B95","v":15.402907668553045},0,14.995368782161234,0.56100000000000005,"2026-09-01",15.556368782161234,2026]
[{"$f":"Index!A96","v":"2026-10-01"},{"$f":"Index!C96","v":14.995368782161234},{"$f":"Index!B96","v":15.11443165420174},0,14.995368782161234,0.56100000000000005,"2026-10-01",15.556368782161234,2026]
[{"$f":"Index!A97","v":"2026-11-01"},{"$f":"Index!C97","v":14.995368782161234},{"$f":"Index!B97","v":14.860844467732175},0,14.995368782161234,0.56100000000000005,"2026-11-01",15.556368782161234,2026]
[{"$f":"Index!A98","v":"2026-12-01"},{"$f":"Index!C98","v":14.995368782161234},{"$f":"Index!B98","v":14.887850365753042},0,14.995368782161234,0.56100000000000005,"2026-12-01",15.556368782161234,2026]
[{"$f":"Index!A99","v":"2027-01-01"},{"$f":"Index!C99","v":15.641938250428819},{"$f":"Index!B99","v":15.049666129961739},0,15.641938250428819,0.56899999999999995,"2027-01-01",16.210938250428818,2027]
[{"$f":"Index!A100","v":"2027-02-01"},{"$f":"Index!C100","v":15.641938250428819},{"$f":"Index!B100","v":15.069361689046957},0,15.641938250428819,0.56899999999999995,"2027-02-01",{"$f":"SUM(E100:F100)","v":16.210938250428818},2027]
[{"$f":"Index!A101","v":"2027-03-01"},{"$f":"Index!C101","v":15.641938250428819},{"$f":"Index!B101","v":15.089065091843477},0,15.641938250428819,0.56899999999999995,"2027-03-01",16.210938250428818,2027]
[{"$f":"Index!A102","v":"2027-04-01"},{"$f":"Index!C102","v":15.641938250428819},{"$f":"Index!B102","v":15.10876849464},0,15.641938250428819,0.56899999999999995,"2027-04-01",16.210938250428818,2027]
[{"$f":"Index!A103","v":"2027-05-01"},{"$f":"Index!C103","v":15.641938250428819},{"$f":"Index!B103","v":15.128471897436521},0,15.641938250428819,0.56899999999999995,"2027-05-01",16.210938250428818,2027]
[{"$f":"Index!A104","v":"2027-06-01"},{"$f":"Index!C104","v":15.641938250428819},{"$f":"Index!B104","v":15.148167456521739},0,15.641938250428819,0.56899999999999995,"2027-06-01",16.210938250428818,2027]
[{"$f":"Index!A105","v":"2027-07-01"},{"$f":"Index!C105","v":15.641938250428819},{"$f":"Index!B105","v":15.081351743021008},0,15.641938250428819,0.56899999999999995,"2027-07-01",16.210938250428818,2027]
[{"$f":"Index!A106","v":"2027-08-01"},{"$f":"Index!C106","v":15.641938250428819},{"$f":"Index!B106","v":15.081119726040626},0,15.641938250428819,0.56899999999999995,"2027-08-01",16.210938250428818,2027]
[{"$f":"Index!A107","v":"2027-09-01"},{"$f":"Index!C107","v":15.641938250428819},{"$f":"Index!B107","v":15.710965821924106},0,15.641938250428819,0.56899999999999995,"2027-09-01",16.210938250428818,2027]
[{"$f":"Index!A108","v":"2027-10-01"},{"$f":"Index!C108","v":15.641938250428819},{"$f":"Index!B108","v":15.416720287285775},0,15.641938250428819,0.56899999999999995,"2027-10-01",16.210938250428818,2027]
[{"$f":"Index!A109","v":"2027-11-01"},{"$f":"Index!C109","v":15.641938250428819},{"$f":"Index!B109","v":15.158061357086819},0,15.641938250428819,0.56899999999999995,"2027-11-01",16.210938250428818,2027]
[{"$f":"Index!A110","v":"2027-12-01"},{"$f":"Index!C110","v":15.641938250428819},{"$f":"Index!B110","v":15.185607373068104},0,15.641938250428819,0.56899999999999995,"2027-12-01",16.210938250428818,2027]
[{"$f":"Index!A111","v":"2028-01-01"},{"$f":"Index!C111","v":16.388572898799314},{"$f":"Index!B111","v":15.350659452560974},0,16.388572898799314,0.57699999999999996,"2028-01-01",16.965572898799316,2028]
[{"$f":"Index!A112","v":"2028-02-01"},{"$f":"Index!C112","v":16.388572898799314},{"$f":"Index!B112","v":15.370748922827897},0,16.388572898799314,0.57699999999999996,"2028-02-01",16.965572898799316,2028]
[{"$f":"Index!A113","v":"2028-03-01"},{"$f":"Index!C113","v":16.388572898799314},{"$f":"Index!B113","v":15.390846393680347},0,16.388572898799314,0.57699999999999996,"2028-03-01",16.965572898799316,2028]
[{"$f":"Index!A114","v":"2028-04-01"},{"$f":"Index!C114","v":16.388572898799314},{"$f":"Index!B114","v":15.410943864532801},0,16.388572898799314,0.57699999999999996,"2028-04-01",16.965572898799316,2028]
[{"$f":"Index!A115","v":"2028-05-01"},{"$f":"Index!C115","v":16.388572898799314},{"$f":"Index!B115","v":15.431041335385251},0,16.388572898799314,0.57699999999999996,"2028-05-01",16.965572898799316,2028]
[{"$f":"Index!A116","v":"2028-06-01"},{"$f":"Index!C116","v":16.388572898799314},{"$f":"Index!B116","v":15.451130805652173},0,16.388572898799314,0.57699999999999996,"2028-06-01",16.965572898799316,2028]
[{"$f":"Index!A117","v":"2028-07-01"},{"$f":"Index!C117","v":16.388572898799314},{"$f":"Index!B117","v":15.382978777881428},0,16.388572898799314,0.57699999999999996,"2028-07-01",16.965572898799316,2028]
[{"$f":"Index!A118","v":"2028-08-01"},{"$f":"Index!C118","v":16.388572898799314},{"$f":"Index!B118","v":15.382742120561439},0,{"$f":"(C118*D118+B118*(1-D118))","v":16.388572898799314},0.57699999999999996,"2028-08-01",16.965572898799316,2028]
[{"$f":"Index!A119","v":"2028-09-01"},{"$f":"Index!C119","v":16.388572898799314},{"$f":"Index!B119","v":16.025185138362588},0,16.388572898799314,0.57699999999999996,"2028-09-01",16.965572898799316,2028]
[{"$f":"Index!A120","v":"2028-10-01"},{"$f":"Index!C120","v":16.388572898799314},{"$f":"Index!B120","v":15.725054693031492},0,16.388572898799314,0.57699999999999996,"2028-10-01",16.965572898799316,2028]
[{"$f":"Index!A121","v":"2028-11-01"},{"$f":"Index!C121","v":16.388572898799314},{"$f":"Index!B121","v":15.461222584228555},0,16.388572898799314,0.57699999999999996,"2028-11-01",16.965572898799316,2028]
[{"$f":"Index!A122","v":"2028-12-01"},{"$f":"Index!C122","v":16.388572898799314},{"$f":"Index!B122","v":15.489319520529467},0,16.388572898799314,0.57699999999999996,"2028-12-01",16.965572898799316,2028]
[{"$f":"Index!A123","v":"2029-01-01"},{"$f":"Index!C123","v":17.070298456260719},{"$f":"Index!B123","v":15.657672641612194},0,17.070298456260719,0.58599999999999997,"2029-01-01",17.656298456260718,2029]
[{"$f":"Index!A124","v":"2029-02-01"},{"$f":"Index!C124","v":17.070298456260719},{"$f":"Index!B124","v":15.678163901284455},0,17.070298456260719,0.58599999999999997,"2029-02-01",17.656298456260718,2029]
[{"$f":"Index!A125","v":"2029-03-01"},{"$f":"Index!C125","v":17.070298456260719},{"$f":"Index!B125","v":15.698663321553955},0,17.070298456260719,0.58599999999999997,"2029-03-01",17.656298456260718,2029]
[{"$f":"Index!A126","v":"2029-04-01"},{"$f":"Index!C126","v":17.070298456260719},{"$f":"Index!B126","v":15.719162741823457},0,17.070298456260719,0.58599999999999997,"2029-04-01",17.656298456260718,2029]
[{"$f":"Index!A127","v":"2029-05-01"},{"$f":"Index!C127","v":17.070298456260719},{"$f":"Index!B127","v":15.739662162092955},0,17.070298456260719,0.58599999999999997,"2029-05-01",17.656298456260718,2029]
[{"$f":"Index!A128","v":"2029-06-01"},{"$f":"Index!C128","v":17.070298456260719},{"$f":"Index!B128","v":15.760153421765217},0,17.070298456260719,0.58599999999999997,"2029-06-01",17.656298456260718,2029]
[{"$f":"Index!A129","v":"2029-07-01"},{"$f":"Index!C129","v":17.070298456260719},{"$f":"Index!B129","v":15.690638353439057},0,17.070298456260719,0.58599999999999997,"2029-07-01",17.656298456260718,2029]
[{"$f":"Index!A130","v":"2029-08-01"},{"$f":"Index!C130","v":17.070298456260719},{"$f":"Index!B130","v":15.690396962972667},0,17.070298456260719,0.58599999999999997,"2029-08-01",17.656298456260718,2029]
[{"$f":"Index!A131","v":"2029-09-01"},{"$f":"Index!C131","v":17.070298456260719},{"$f":"Index!B131","v":16.345688841129839},0,17.070298456260719,0.58599999999999997,"2029-09-01",17.656298456260718,2029]
[{"$f":"Index!A132","v":"2029-10-01"},{"$f":"Index!C132","v":17.070298456260719},{"$f":"Index!B132","v":16.039555786892123},0,17.070298456260719,0.58599999999999997,"2029-10-01",17.656298456260718,{"$f":"YEAR(A132)","v":2029}]
[{"$f":"Index!A133","v":"2029-11-01"},{"$f":"Index!C133","v":17.070298456260719},{"$f":"Index!B133","v":15.770447035913126},0,17.070298456260719,0.58599999999999997,"2029-11-01",17.656298456260718,2029]
[{"$f":"Index!A134","v":"2029-12-01"},{"$f":"Index!C134","v":17.070298456260719},{"$f":"Index!B134","v":15.799105910940057},0,17.070298456260719,0.58599999999999997,"2029-12-01",17.656298456260718,2029]
[{"$f":"Index!A135","v":"2030-01-01"},{"$f":"Index!C135","v":17.496061749571183},{"$f":"Index!B135","v":15.970826094444439},0,17.496061749571183,0.59499999999999997,"2030-01-01",18.091061749571182,2030]
[{"$f":"Index!A136","v":"2030-02-01"},{"$f":"Index!C136","v":17.496061749571183},{"$f":"Index!B136","v":15.991727179310145},0,17.496061749571183,0.59499999999999997,"2030-02-01",18.091061749571182,2030]
[{"$f":"Index!A137","v":"2030-03-01"},{"$f":"Index!C137","v":17.496061749571183},{"$f":"Index!B137","v":16.012636587985035},0,17.496061749571183,0.59499999999999997,"2030-03-01",18.091061749571182,2030]
[{"$f":"Index!A138","v":"2030-04-01"},{"$f":"Index!C138","v":17.496061749571183},{"$f":"Index!B138","v":16.033545996659925},0,17.496061749571183,0.59499999999999997,"2030-04-01",18.091061749571182,2030]
[{"$f":"Index!A139","v":"2030-05-01"},{"$f":"Index!C139","v":17.496061749571183},{"$f":"Index!B139","v":16.054455405334814},0,17.496061749571183,0.59499999999999997,"2030-05-01",18.091061749571182,2030]
[{"$f":"Index!A140","v":"2030-06-01"},{"$f":"Index!C140","v":17.496061749571183},{"$f":"Index!B140","v":16.075356490200523},0,17.496061749571183,0.59499999999999997,"2030-06-01",18.091061749571182,2030]
[{"$f":"Index!A141","v":"2030-07-01"},{"$f":"Index!C141","v":17.496061749571183},{"$f":"Index!B141","v":16.004451120507838},0,17.496061749571183,0.59499999999999997,"2030-07-01",18.091061749571182,2030]
[{"$f":"Index!A142","v":"2030-08-01"},{"$f":"Index!C142","v":17.496061749571183},{"$f":"Index!B142","v":16.004204902232122},0,17.496061749571183,0.59499999999999997,"2030-08-01",18.091061749571182,2030]
[{"$f":"Index!A143","v":"2030-09-01"},{"$f":"Index!C143","v":17.496061749571183},{"$f":"Index!B143","v":16.672602617952435},0,17.496061749571183,0.59499999999999997,"2030-09-01",18.091061749571182,2030]
[{"$f":"Index!A144","v":"2030-10-01"},{"$f":"Index!C144","v":17.496061749571183},{"$f":"Index!B144","v":16.360346902629967},0,17.496061749571183,0.59499999999999997,"2030-10-01",18.091061749571182,2030]
[{"$f":"Index!A145","v":"2030-11-01"},{"$f":"Index!C145","v":17.496061749571183},{"$f":"Index!B145","v":16.08585597663139},0,17.496061749571183,0.59499999999999997,{"$f":"A145","v":"2030-11-01"},18.091061749571182,2030]
[{"$f":"Index!A146","v":"2030-12-01"},{"$f":"Index!C146","v":17.496061749571183},{"$f":"Index!B146","v":16.115088029158859},0,17.496061749571183,0.59499999999999997,"2030-12-01",18.091061749571182,2030]
[{"$f":"Index!A147","v":"2031-01-01"},{"$f":"Index!C147","v":17.891279588336193},{"$f":"Index!B147","v":16.290242616333327},0,17.891279588336193,0.60399999999999998,"2031-01-01",18.495279588336192,2031]
[{"$f":"Index!A148","v":"2031-02-01"},{"$f":"Index!C148","v":17.891279588336193},{"$f":"Index!B148","v":16.311561722896347},0,17.891279588336193,0.60399999999999998,"2031-02-01",18.495279588336192,2031]
[{"$f":"Index!A149","v":"2031-03-01"},{"$f":"Index!C149","v":17.891279588336193},{"$f":"Index!B149","v":16.332889319744737},0,17.891279588336193,0.60399999999999998,"2031-03-01",18.495279588336192,2031]
[{"$f":"Index!A150","v":"2031-04-01"},{"$f":"Index!C150","v":17.891279588336193},{"$f":"Index!B150","v":16.354216916593124},0,17.891279588336193,0.60399999999999998,"2031-04-01",18.495279588336192,2031]
[{"$f":"Index!A151","v":"2031-05-01"},{"$f":"Index!C151","v":17.891279588336193},{"$f":"Index!B151","v":16.375544513441511},0,17.891279588336193,0.60399999999999998,"2031-05-01",18.495279588336192,2031]
[{"$f":"Index!A152","v":"2031-06-01"},{"$f":"Index!C152","v":17.891279588336193},{"$f":"Index!B152","v":16.396863620004535},0,17.891279588336193,0.60399999999999998,"2031-06-01",18.495279588336192,2031]
[{"$f":"Index!A153","v":"2031-07-01"},{"$f":"Index!C153","v":17.891279588336193},{"$f":"Index!B153","v":16.324540142917996},0,17.891279588336193,0.60399999999999998,"2031-07-01",18.495279588336192,2031]
[{"$f":"Index!A154","v":"2031-08-01"},{"$f":"Index!C154","v":17.891279588336193},{"$f":"Index!B154","v":16.324289000276764},0,17.891279588336193,0.60399999999999998,"2031-08-01",18.495279588336192,2031]
[{"$f":"Index!A155","v":"2031-09-01"},{"$f":"Index!C155","v":17.891279588336193},{"$f":"Index!B155","v":17.006054670311485},0,17.891279588336193,0.60399999999999998,"2031-09-01",18.495279588336192,2031]
[{"$f":"Index!A156","v":"2031-10-01"},{"$f":"Index!C156","v":17.891279588336193},{"$f":"Index!B156","v":16.687553840682568},0,17.891279588336193,0.60399999999999998,"2031-10-01",18.495279588336192,2031]
[{"$f":"Index!A157","v":"2031-11-01"},{"$f":"Index!C157","v":17.891279588336193},{"$f":"Index!B157","v":16.407573096164018},0,17.891279588336193,0.60399999999999998,"2031-11-01",18.495279588336192,2031]
[{"$f":"Index!A158","v":"2031-12-01"},{"$f":"Index!C158","v":17.891279588336193},{"$f":"Index!B158","v":16.437389789742035},0,17.891279588336193,0.60399999999999998,"2031-12-01",18.495279588336192,2031]
[{"$f":"Index!A159","v":"2032-01-01"},{"$f":"Index!C159","v":18.30191423670669},{"$f":"Index!B159","v":16.616047468659993},0,18.30191423670669,0.61299999999999999,"2032-01-01",18.914914236706689,2032]
[{"$f":"Index!A160","v":"2032-02-01"},{"$f":"Index!C160","v":18.30191423670669},{"$f":"Index!B160","v":16.637792957354275},0,18.30191423670669,0.61299999999999999,"2032-02-01",18.914914236706689,2032]
[{"$f":"Index!A161","v":"2032-03-01"},{"$f":"Index!C161","v":18.30191423670669},{"$f":"Index!B161","v":16.659547106139634},0,18.30191423670669,0.61299999999999999,"2032-03-01",18.914914236706689,2032]
[{"$f":"Index!A162","v":"2032-04-01"},{"$f":"Index!C162","v":18.30191423670669},{"$f":"Index!B162","v":16.681301254924985},0,18.30191423670669,0.61299999999999999,"2032-04-01",18.914914236706689,2032]
[{"$f":"Index!A163","v":"2032-05-01"},{"$f":"Index!C163","v":18.30191423670669},{"$f":"Index!B163","v":16.703055403710341},0,18.30191423670669,0.61299999999999999,"2032-05-01",18.914914236706689,2032]
[{"$f":"Index!A164","v":"2032-06-01"},{"$f":"Index!C164","v":18.30191423670669},{"$f":"Index!B164","v":16.724800892404627},0,18.30191423670669,0.61299999999999999,"2032-06-01",{"$f":"SUM(E164:F164)","v":18.914914236706689},2032]
[{"$f":"Index!A165","v":"2032-07-01"},{"$f":"Index!C165","v":18.30191423670669},{"$f":"Index!B165","v":16.651030945776355},0,18.30191423670669,0.61299999999999999,"2032-07-01",18.914914236706689,2032]
[{"$f":"Index!A166","v":"2032-08-01"},{"$f":"Index!C166","v":18.30191423670669},{"$f":"Index!B166","v":16.650774780282298},0,18.30191423670669,0.61299999999999999,"2032-08-01",18.914914236706689,2032]
[{"$f":"Index!A167","v":"2032-09-01"},{"$f":"Index!C167","v":18.30191423670669},{"$f":"Index!B167","v":17.346175763717714},0,18.30191423670669,0.61299999999999999,"2032-09-01",18.914914236706689,2032]
[{"$f":"Index!A168","v":"2032-10-01"},{"$f":"Index!C168","v":18.30191423670669},{"$f":"Index!B168","v":17.02130491749622},0,18.30191423670669,0.61299999999999999,"2032-10-01",18.914914236706689,2032]
[{"$f":"Index!A169","v":"2032-11-01"},{"$f":"Index!C169","v":18.30191423670669},{"$f":"Index!B169","v":16.735724558087298},0,18.30191423670669,0.61299999999999999,"2032-11-01",18.914914236706689,2032]
[{"$f":"Index!A170","v":"2032-12-01"},{"$f":"Index!C170","v":18.30191423670669},{"$f":"Index!B170","v":16.766137585536875},0,18.30191423670669,0.61299999999999999,"2032-12-01",18.914914236706689,2032]
[{"$f":"Index!A171","v":"2033-01-01"},{"$f":"Index!C171","v":18.72659691252144},{"$f":"Index!B171","v":16.948368418033194},0,18.72659691252144,0.622,"2033-01-01",19.34859691252144,2033]
[{"$f":"Index!A172","v":"2033-02-01"},{"$f":"Index!C172","v":18.72659691252144},{"$f":"Index!B172","v":16.97054881650136},0,18.72659691252144,0.622,"2033-02-01",19.34859691252144,2033]
[{"$f":"Index!A173","v":"2033-03-01"},{"$f":"Index!C173","v":18.72659691252144},{"$f":"Index!B173","v":16.992738048262428},0,18.72659691252144,0.622,"2033-03-01",19.34859691252144,2033]
[{"$f":"Index!A174","v":"2033-04-01"},{"$f":"Index!C174","v":18.72659691252144},{"$f":"Index!B174","v":17.014927280023485},0,18.72659691252144,0.622,"2033-04-01",19.34859691252144,2033]
[{"$f":"Index!A175","v":"2033-05-01"},{"$f":"Index!C175","v":18.72659691252144},{"$f":"Index!B175","v":17.037116511784546},0,18.72659691252144,0.622,"2033-05-01",19.34859691252144,2033]
[{"$f":"Index!A176","v":"2033-06-01"},{"$f":"Index!C176","v":18.72659691252144},{"$f":"Index!B176","v":17.059296910252719},0,18.72659691252144,0.622,"2033-06-01",19.34859691252144,2033]
[{"$f":"Index!A177","v":"2033-07-01"},{"$f":"Index!C177","v":18.72659691252144},{"$f":"Index!B177","v":16.984051564691882},0,18.72659691252144,0.622,"2033-07-01",19.34859691252144,2033]
[{"$f":"Index!A178","v":"2033-08-01"},{"$f":"Index!C178","v":18.72659691252144},{"$f":"Index!B178","v":16.983790275887944},0,18.72659691252144,0.622,"2033-08-01",19.34859691252144,2033]
[{"$f":"Index!A179","v":"2033-09-01"},{"$f":"Index!C179","v":18.72659691252144},{"$f":"Index!B179","v":17.693099278992069},0,18.72659691252144,0.622,"2033-09-01",19.34859691252144,2033]
[{"$f":"Index!A180","v":"2033-10-01"},{"$f":"Index!C180","v":18.72659691252144},{"$f":"Index!B180","v":17.361731015846146},0,18.72659691252144,0.622,"2033-10-01",19.34859691252144,2033]
[{"$f":"Index!A181","v":"2033-11-01"},{"$f":"Index!C181","v":18.72659691252144},{"$f":"Index!B181","v":17.070439049249046},0,18.72659691252144,0.622,"2033-11-01",19.34859691252144,2033]
[{"$f":"Index!A182","v":"2033-12-01"},{"$f":"Index!C182","v":18.72659691252144},{"$f":"Index!B182","v":17.101460337247612},0,{"$f":"(C182*D182+B182*(1-D182))","v":18.72659691252144},0.622,"2033-12-01",19.34859691252144,2033]
[{"$f":"Index!A183","v":"2034-01-01"},{"$f":"Index!C183","v":19.157403087478556},{"$f":"Index!B183","v":17.287335786393857},0,19.157403087478556,0.63100000000000001,"2034-01-01",19.788403087478557,2034]
[{"$f":"Index!A184","v":"2034-02-01"},{"$f":"Index!C184","v":19.157403087478556},{"$f":"Index!B184","v":17.309959792831389},0,19.157403087478556,0.63100000000000001,"2034-02-01",19.788403087478557,2034]
[{"$f":"Index!A185","v":"2034-03-01"},{"$f":"Index!C185","v":19.157403087478556},{"$f":"Index!B185","v":17.332592809227677},0,19.157403087478556,0.63100000000000001,"2034-03-01",19.788403087478557,2034]
[{"$f":"Index!A186","v":"2034-04-01"},{"$f":"Index!C186","v":19.157403087478556},{"$f":"Index!B186","v":17.355225825623954},0,19.157403087478556,0.63100000000000001,"2034-04-01",19.788403087478557,2034]
[{"$f":"Index!A187","v":"2034-05-01"},{"$f":"Index!C187","v":19.157403087478556},{"$f":"Index!B187","v":17.377858842020238},0,19.157403087478556,0.63100000000000001,"2034-05-01",19.788403087478557,2034]
[{"$f":"Index!A188","v":"2034-06-01"},{"$f":"Index!C188","v":19.157403087478556},{"$f":"Index!B188","v":17.400482848457774},0,19.157403087478556,0.63100000000000001,"2034-06-01",19.788403087478557,2034]
[{"$f":"Index!A189","v":"2034-07-01"},{"$f":"Index!C189","v":19.157403087478556},{"$f":"Index!B189","v":17.323732595985721},0,19.157403087478556,0.63100000000000001,"2034-07-01",19.788403087478557,2034]
[{"$f":"Index!A190","v":"2034-08-01"},{"$f":"Index!C190","v":19.157403087478556},{"$f":"Index!B190","v":17.323466081405705},0,19.157403087478556,0.63100000000000001,"2034-08-01",19.788403087478557,2034]
[{"$f":"Index!A191","v":"2034-09-01"},{"$f":"Index!C191","v":19.157403087478556},{"$f":"Index!B191","v":18.046961264571909},0,19.157403087478556,0.63100000000000001,"2034-09-01",19.788403087478557,2034]
[{"$f":"Index!A192","v":"2034-10-01"},{"$f":"Index!C192","v":19.157403087478556},{"$f":"Index!B192","v":17.708965636163068},0,19.157403087478556,0.63100000000000001,"2034-10-01",19.788403087478557,2034]
[{"$f":"Index!A193","v":"2034-11-01"},{"$f":"Index!C193","v":19.157403087478556},{"$f":"Index!B193","v":17.411847830234027},0,19.157403087478556,0.63100000000000001,"2034-11-01",19.788403087478557,2034]
[{"$f":"Index!A194","v":"2034-12-01"},{"$f":"Index!C194","v":19.157403087478556},{"$f":"Index!B194","v":17.443489543992566},0,19.157403087478556,0.63100000000000001,"2034-12-01",19.788403087478557,2034]
[{"$f":"Index!A195","v":"2035-01-01"},{"$f":"Index!C195","v":19.598511149228131},{"$f":"Index!B195","v":17.633082502121734},0,19.598511149228131,0.64100000000000001,"2035-01-01",20.239511149228129,2035]
[{"$f":"Index!A196","v":"2035-02-01"},{"$f":"Index!C196","v":19.598511149228131},{"$f":"Index!B196","v":17.656158988688016},0,19.598511149228131,0.64100000000000001,"2035-02-01",20.239511149228129,{"$f":"YEAR(A196)","v":2035}]
[{"$f":"Index!A197","v":"2035-03-01"},{"$f":"Index!C197","v":19.598511149228131},{"$f":"Index!B197","v":17.679244665412231},0,19.598511149228131,0.64100000000000001,"2035-03-01",20.239511149228129,2035]
[{"$f":"Index!A198","v":"2035-04-01"},{"$f":"Index!C198","v":19.598511149228131},{"$f":"Index!B198","v":17.702330342136435},0,19.598511149228131,0.64100000000000001,"2035-04-01",20.239511149228129,2035]
[{"$f":"Index!A199","v":"2035-05-01"},{"$f":"Index!C199","v":19.598511149228131},{"$f":"Index!B199","v":17.725416018860642},0,19.598511149228131,0.64100000000000001,"2035-05-01",20.239511149228129,2035]
[{"$f":"Index!A200","v":"2035-06-01"},{"$f":"Index!C200","v":19.598511149228131},{"$f":"Index!B200","v":17.748492505426931},0,19.598511149228131,0.64100000000000001,"2035-06-01",20.239511149228129,2035]
[{"$f":"Index!A201","v":"2035-07-01"},{"$f":"Index!C201","v":19.598511149228131},{"$f":"Index!B201","v":17.670207247905434},0,19.598511149228131,0.64100000000000001,"2035-07-01",20.239511149228129,2035]
[{"$f":"Index!A202","v":"2035-08-01"},{"$f":"Index!C202","v":19.598511149228131},{"$f":"Index!B202","v":17.669935403033818},0,19.598511149228131,0.64100000000000001,"2035-08-01",20.239511149228129,2035]
[{"$f":"Index!A203","v":"2035-09-01"},{"$f":"Index!C203","v":19.598511149228131},{"$f":"Index!B203","v":18.407900489863348},0,19.598511149228131,0.64100000000000001,"2035-09-01",20.239511149228129,2035]
[{"$f":"Index!A204","v":"2035-10-01"},{"$f":"Index!C204","v":19.598511149228131},{"$f":"Index!B204","v":18.063144948886329},0,{"$f":"(C204*D204+B204*(1-D204))","v":19.598511149228131},0.64100000000000001,{"$f":"A204","v":"2035-10-01"},{"$f":"SUM(E204:F204)","v":20.239511149228129},2035]
[{"$f":"Index!A205","v":"2035-11-01"},{"$f":"Index!C205","v":19.598511149228131},{"$f":"Index!B205","v":17.760084786838707},0,19.598511149228131,0.64100000000000001,"2035-11-01",20.239511149228129,2035]
[{"$f":"Index!A206","v":"2035-12-01"},{"$f":"Index!C206","v":19.598511149228131},{"$f":"Index!B206","v":17.792359334872419},0,19.598511149228131,0.64100000000000001,"2035-12-01",20.239511149228129,2035]
[{"$f":"Index!A207","v":"2036-01-01"},{"$f":"Index!C207","v":20.050785591766726},{"$f":"Index!B207","v":17.98574415216417},0,{"$f":"(C207*D207+B207*(1-D207))","v":20.050785591766726},0.64100000000000001,{"$f":"A207","v":"2036-01-01"},{"$f":"SUM(E207:F207)","v":20.691785591766724},2036]
[{"$f":"Index!A208","v":"2036-02-01"},{"$f":"Index!C208","v":20.050785591766726},{"$f":"Index!B208","v":18.009282168461777},0,20.050785591766726,0.64100000000000001,"2036-02-01",20.691785591766724,2036]
[{"$f":"Index!A209","v":"2036-03-01"},{"$f":"Index!C209","v":20.050785591766726},{"$f":"Index!B209","v":18.032829558720476},0,20.050785591766726,{"$f":"F197*1.015","v":0.65061499999999994},"2036-03-01",20.701400591766724,2036]
[{"$f":"Index!A210","v":"2036-04-01"},{"$f":"Index!C210","v":20.050785591766726},{"$f":"Index!B210","v":18.056376948979164},0,20.050785591766726,0.65061499999999994,"2036-04-01",20.701400591766724,2036]
[{"$f":"Index!A211","v":"2036-05-01"},{"$f":"Index!C211","v":20.050785591766726},{"$f":"Index!B211","v":18.079924339237856},0,20.050785591766726,0.65061499999999994,"2036-05-01",20.701400591766724,2036]
[{"$f":"Index!A212","v":"2036-06-01"},{"$f":"Index!C212","v":20.050785591766726},{"$f":"Index!B212","v":18.10346235553547},0,20.050785591766726,0.65061499999999994,"2036-06-01",20.701400591766724,2036]
[{"$f":"Index!A213","v":"2036-07-01"},{"$f":"Index!C213","v":20.050785591766726},{"$f":"Index!B213","v":18.023611392863543},0,20.050785591766726,0.65061499999999994,"2036-07-01",20.701400591766724,2036]
[{"$f":"Index!A214","v":"2036-08-01"},{"$f":"Index!C214","v":20.050785591766726},{"$f":"Index!B214","v":18.023334111094496},0,20.050785591766726,0.65061499999999994,"2036-08-01",20.701400591766724,2036]
[{"$f":"Index!A215","v":"2036-09-01"},{"$f":"Index!C215","v":20.050785591766726},{"$f":"Index!B215","v":18.776058499660614},0,20.050785591766726,0.65061499999999994,"2036-09-01",20.701400591766724,2036]
[{"$f":"Index!A216","v":"2036-10-01"},{"$f":"Index!C216","v":20.050785591766726},{"$f":"Index!B216","v":18.424407847864057},0,20.050785591766726,0.65061499999999994,"2036-10-01",20.701400591766724,2036]
[{"$f":"Index!A217","v":"2036-11-01"},{"$f":"Index!C217","v":20.050785591766726},{"$f":"Index!B217","v":18.115286482575481},0,20.050785591766726,0.65061499999999994,"2036-11-01",20.701400591766724,2036]
[{"$f":"Index!A218","v":"2036-12-01"},{"$f":"Index!C218","v":20.050785591766726},{"$f":"Index!B218","v":18.148206521569868},0,20.050785591766726,0.65061499999999994,"2036-12-01",20.701400591766724,2036]
[{"$f":"Index!A219","v":"2037-01-01"},{"$f":"Index!C219","v":20.52085420240137},{"$f":"Index!B219","v":18.345459035207455},0,20.52085420240137,0.65061499999999994,"2037-01-01",21.171469202401369,2037]
[{"$f":"Index!A220","v":"2037-02-01"},{"$f":"Index!C220","v":20.52085420240137},{"$f":"Index!B220","v":18.369467811831012},0,20.52085420240137,0.65061499999999994,"2037-02-01",21.171469202401369,2037]
[{"$f":"Index!A221","v":"2037-03-01"},{"$f":"Index!C221","v":20.52085420240137},{"$f":"Index!B221","v":18.393486149894887},0,20.52085420240137,0.66037422499999987,"2037-03-01",21.181228427401368,2037]
[{"$f":"Index!A222","v":"2037-04-01"},{"$f":"Index!C222","v":20.52085420240137},{"$f":"Index!B222","v":18.417504487958748},0,20.52085420240137,0.66037422499999987,"2037-04-01",21.181228427401368,2037]
[{"$f":"Index!A223","v":"2037-05-01"},{"$f":"Index!C223","v":20.52085420240137},{"$f":"Index!B223","v":18.441522826022613},0,20.52085420240137,0.66037422499999987,"2037-05-01",21.181228427401368,2037]
[{"$f":"Index!A224","v":"2037-06-01"},{"$f":"Index!C224","v":20.52085420240137},{"$f":"Index!B224","v":18.46553160264618},0,20.52085420240137,0.66037422499999987,"2037-06-01",21.181228427401368,2037]
[{"$f":"Index!A225","v":"2037-07-01"},{"$f":"Index!C225","v":20.52085420240137},{"$f":"Index!B225","v":18.384083620720816},0,20.52085420240137,0.66037422499999987,"2037-07-01",21.181228427401368,2037]
[{"$f":"Index!A226","v":"2037-08-01"},{"$f":"Index!C226","v":20.52085420240137},{"$f":"Index!B226","v":18.383800793316386},0,20.52085420240137,0.66037422499999987,"2037-08-01",21.181228427401368,2037]
[{"$f":"Index!A227","v":"2037-09-01"},{"$f":"Index!C227","v":20.52085420240137},{"$f":"Index!B227","v":19.151579669653827},0,20.52085420240137,0.66037422499999987,"2037-09-01",21.181228427401368,2037]
[{"$f":"Index!A228","v":"2037-10-01"},{"$f":"Index!C228","v":20.52085420240137},{"$f":"Index!B228","v":18.792896004821337},0,20.52085420240137,0.66037422499999987,"2037-10-01",21.181228427401368,2037]
[{"$f":"Index!A229","v":"2037-11-01"},{"$f":"Index!C229","v":20.52085420240137},{"$f":"Index!B229","v":18.477592212226991},0,20.52085420240137,0.66037422499999987,"2037-11-01",21.181228427401368,2037]
[{"$f":"Index!A230","v":"2037-12-01"},{"$f":"Index!C230","v":20.52085420240137},{"$f":"Index!B230","v":18.511170652001265},0,20.52085420240137,0.66037422499999987,"2037-12-01",21.181228427401368,2037]
[{"$f":"Index!A231","v":"2038-01-01"},{"$f":"Index!C231","v":20.909156089193822},{"$f":"Index!B231","v":18.712368215911603},0,20.909156089193822,0.66037422499999987,"2038-01-01",21.56953031419382,2038]
[{"$f":"Index!A232","v":"2038-02-01"},{"$f":"Index!C232","v":20.909156089193822},{"$f":"Index!B232","v":18.736857168067633},0,20.909156089193822,0.66037422499999987,"2038-02-01",21.56953031419382,2038]
[{"$f":"Index!A233","v":"2038-03-01"},{"$f":"Index!C233","v":20.909156089193822},{"$f":"Index!B233","v":18.761355872892786},0,20.909156089193822,0.67027983837499983,"2038-03-01",21.57943592756882,2038]
[{"$f":"Index!A234","v":"2038-04-01"},{"$f":"Index!C234","v":20.909156089193822},{"$f":"Index!B234","v":18.785854577717924},0,20.909156089193822,0.67027983837499983,"2038-04-01",21.57943592756882,2038]
[{"$f":"Index!A235","v":"2038-05-01"},{"$f":"Index!C235","v":20.909156089193822},{"$f":"Index!B235","v":18.810353282543065},0,20.909156089193822,0.67027983837499983,"2038-05-01",21.57943592756882,2038]
[{"$f":"Index!A236","v":"2038-06-01"},{"$f":"Index!C236","v":20.909156089193822},{"$f":"Index!B236","v":18.834842234699103},0,20.909156089193822,0.67027983837499983,"2038-06-01",21.57943592756882,2038]
[{"$f":"Index!A237","v":"2038-07-01"},{"$f":"Index!C237","v":20.909156089193822},{"$f":"Index!B237","v":18.751765293135232},0,20.909156089193822,0.67027983837499983,"2038-07-01",21.57943592756882,2038]
[{"$f":"Index!A238","v":"2038-08-01"},{"$f":"Index!C238","v":20.909156089193822},{"$f":"Index!B238","v":18.751476809182712},0,20.909156089193822,0.67027983837499983,"2038-08-01",21.57943592756882,2038]
[{"$f":"Index!A239","v":"2038-09-01"},{"$f":"Index!C239","v":20.909156089193822},{"$f":"Index!B239","v":19.534611263046905},0,20.909156089193822,0.67027983837499983,"2038-09-01",21.57943592756882,2038]
[{"$f":"Index!A240","v":"2038-10-01"},{"$f":"Index!C240","v":20.909156089193822},{"$f":"Index!B240","v":19.168753924917763},0,20.909156089193822,0.67027983837499983,"2038-10-01",21.57943592756882,2038]
[{"$f":"Index!A241","v":"2038-11-01"},{"$f":"Index!C241","v":20.909156089193822},{"$f":"Index!B241","v":18.847144056471532},0,20.909156089193822,0.67027983837499983,"2038-11-01",21.57943592756882,2038]
[{"$f":"Index!A242","v":"2038-12-01"},{"$f":"Index!C242","v":20.909156089193822},{"$f":"Index!B242","v":18.881394065041292},0,20.909156089193822,0.67027983837499983,"2038-12-01",21.57943592756882,2038]
[{"$f":"Index!A243","v":"2039-01-01"},{"$f":"Index!C243","v":21.286003430531732},{"$f":"Index!B243","v":19.086615580229836},0,21.286003430531732,0.67027983837499983,"2039-01-01",21.956283268906731,2039]
[{"$f":"Index!A244","v":"2039-02-01"},{"$f":"Index!C244","v":21.286003430531732},{"$f":"Index!B244","v":19.111594311428988},0,21.286003430531732,0.67027983837499983,"2039-02-01",21.956283268906731,2039]
[{"$f":"Index!A245","v":"2039-03-01"},{"$f":"Index!C245","v":21.286003430531732},{"$f":"Index!B245","v":19.136582990350643},0,21.286003430531732,0.6803340359506248,"2039-03-01",21.966337466482358,2039]
[{"$f":"Index!A246","v":"2039-04-01"},{"$f":"Index!C246","v":21.286003430531732},{"$f":"Index!B246","v":19.161571669272284},0,21.286003430531732,0.6803340359506248,"2039-04-01",21.966337466482358,2039]
[{"$f":"Index!A247","v":"2039-05-01"},{"$f":"Index!C247","v":21.286003430531732},{"$f":"Index!B247","v":19.186560348193929},0,21.286003430531732,0.6803340359506248,"2039-05-01",21.966337466482358,2039]
[{"$f":"Index!A248","v":"2039-06-01"},{"$f":"Index!C248","v":21.286003430531732},{"$f":"Index!B248","v":19.211539079393084},0,21.286003430531732,0.6803340359506248,"2039-06-01",21.966337466482358,2039]
[{"$f":"Index!A249","v":"2039-07-01"},{"$f":"Index!C249","v":21.286003430531732},{"$f":"Index!B249","v":19.126800598997939},0,21.286003430531732,0.6803340359506248,"2039-07-01",21.966337466482358,2039]
[{"$f":"Index!A250","v":"2039-08-01"},{"$f":"Index!C250","v":21.286003430531732},{"$f":"Index!B250","v":19.126506345366366},0,21.286003430531732,0.6803340359506248,"2039-08-01",21.966337466482358,2039]
[{"$f":"Index!A251","v":"2039-09-01"},{"$f":"Index!C251","v":21.286003430531732},{"$f":"Index!B251","v":19.925303488307843},0,21.286003430531732,0.6803340359506248,"2039-09-01",21.966337466482358,2039]
[{"$f":"Index!A252","v":"2039-10-01"},{"$f":"Index!C252","v":21.286003430531732},{"$f":"Index!B252","v":19.55212900341612},0,21.286003430531732,0.6803340359506248,"2039-10-01",21.966337466482358,2039]
[{"$f":"Index!A253","v":"2039-11-01"},{"$f":"Index!C253","v":21.286003430531732},{"$f":"Index!B253","v":19.224086937600962},0,21.286003430531732,0.6803340359506248,"2039-11-01",21.966337466482358,2039]
[{"$f":"Index!A254","v":"2039-12-01"},{"$f":"Index!C254","v":21.286003430531732},{"$f":"Index!B254","v":19.259021946342116},0,21.286003430531732,0.6803340359506248,"2039-12-01",21.966337466482358,2039]
[{"$f":"Index!A255","v":"2040-01-01"},{"$f":"Index!C255","v":21.421882907992341},{"$f":"Index!B255","v":19.468347891834433},0,21.421882907992341,0.6803340359506248,"2040-01-01",22.102216943942967,2040]
[{"$f":"Index!A256","v":"2040-02-01"},{"$f":"Index!C256","v":21.421882907992341},{"$f":"Index!B256","v":19.493826197657569},0,21.421882907992341,0.6803340359506248,"2040-02-01",22.102216943942967,2040]
[{"$f":"Index!A257","v":"2040-03-01"},{"$f":"Index!C257","v":21.421882907992341},{"$f":"Index!B257","v":19.519314650157657},0,21.421882907992341,0.69053904648988407,"2040-03-01",22.112421954482226,2040]
[{"$f":"Index!A258","v":"2040-04-01"},{"$f":"Index!C258","v":21.421882907992341},{"$f":"Index!B258","v":19.544803102657731},0,21.421882907992341,0.69053904648988407,"2040-04-01",22.112421954482226,2040]
[{"$f":"Index!A259","v":"2040-05-01"},{"$f":"Index!C259","v":21.421882907992341},{"$f":"Index!B259","v":19.570291555157809},0,21.421882907992341,0.69053904648988407,"2040-05-01",22.112421954482226,2040]
[{"$f":"Index!A260","v":"2040-06-01"},{"$f":"Index!C260","v":21.421882907992341},{"$f":"Index!B260","v":19.595769860980948},0,21.421882907992341,0.69053904648988407,"2040-06-01",22.112421954482226,{"$f":"YEAR(A260)","v":2040}]
[{"$f":"Index!A261","v":"2040-07-01"},{"$f":"Index!C261","v":21.421882907992341},{"$f":"Index!B261","v":19.509336610977897},0,21.421882907992341,0.69053904648988407,"2040-07-01",22.112421954482226,2040]
[{"$f":"Index!A262","v":"2040-08-01"},{"$f":"Index!C262","v":21.421882907992341},{"$f":"Index!B262","v":19.509036472273692},0,21.421882907992341,0.69053904648988407,"2040-08-01",22.112421954482226,2040]
[{"$f":"Index!A263","v":"2040-09-01"},{"$f":"Index!C263","v":21.421882907992341},{"$f":"Index!B263","v":20.323809558074},0,21.421882907992341,0.69053904648988407,"2040-09-01",22.112421954482226,2040]
[{"$f":"Index!A264","v":"2040-10-01"},{"$f":"Index!C264","v":21.421882907992341},{"$f":"Index!B264","v":19.943171583484443},0,21.421882907992341,0.69053904648988407,"2040-10-01",22.112421954482226,2040]
[{"$f":"Index!A265","v":"2040-11-01"},{"$f":"Index!C265","v":21.421882907992341},{"$f":"Index!B265","v":19.608568676352981},0,21.421882907992341,0.69053904648988407,"2040-11-01",22.112421954482226,2040]
[{"$f":"Index!A266","v":"2040-12-01"},{"$f":"Index!C266","v":21.421882907992341},{"$f":"Index!B266","v":19.644202385268958},0,21.421882907992341,0.69053904648988407,"2040-12-01",22.112421954482226,2040]
[{"$f":"Index!A267","v":"2041-01-01"},{"$f":"Index!C267","v":21.977227200283032},{"$f":"Index!B267","v":19.857714849671122},0,21.977227200283032,0.69053904648988407,"2041-01-01",22.667766246772917,2041]
[{"$f":"Index!A268","v":"2041-02-01"},{"$f":"Index!C268","v":21.977227200283032},{"$f":"Index!B268","v":19.883702721610721},0,21.977227200283032,0.69053904648988407,"2041-02-01",22.667766246772917,2041]
[{"$f":"Index!A269","v":"2041-03-01"},{"$f":"Index!C269","v":21.977227200283032},{"$f":"Index!B269","v":19.909700943160811},0,21.977227200283032,0.70089713218723226,"2041-03-01",22.678124332470265,2041]
[{"$f":"Index!A270","v":"2041-04-01"},{"$f":"Index!C270","v":21.977227200283032},{"$f":"Index!B270","v":19.935699164710886},0,21.977227200283032,0.70089713218723226,"2041-04-01",22.678124332470265,2041]
[{"$f":"Index!A271","v":"2041-05-01"},{"$f":"Index!C271","v":21.977227200283032},{"$f":"Index!B271","v":19.961697386260965},0,{"$f":"(C271*D271+B271*(1-D271))","v":21.977227200283032},{"$f":"F259*1.015","v":0.70089713218723226},{"$f":"A271","v":"2041-05-01"},{"$f":"SUM(E271:F271)","v":22.678124332470265},2041]
[{"$f":"Index!A272","v":"2041-06-01"},{"$f":"Index!C272","v":21.977227200283032},{"$f":"Index!B272","v":19.987685258200568},0,21.977227200283032,0.70089713218723226,"2041-06-01",22.678124332470265,2041]
[{"$f":"Index!A273","v":"2041-07-01"},{"$f":"Index!C273","v":21.977227200283032},{"$f":"Index!B273","v":19.899523343197455},0,21.977227200283032,0.70089713218723226,"2041-07-01",22.678124332470265,2041]
[{"$f":"Index!A274","v":"2041-08-01"},{"$f":"Index!C274","v":21.977227200283032},{"$f":"Index!B274","v":19.899217201719168},0,21.977227200283032,0.70089713218723226,"2041-08-01",22.678124332470265,2041]
[{"$f":"Index!A275","v":"2041-09-01"},{"$f":"Index!C275","v":21.977227200283032},{"$f":"Index!B275","v":20.730285749235481},0,21.977227200283032,0.70089713218723226,"2041-09-01",22.678124332470265,2041]
[{"$f":"Index!A276","v":"2041-10-01"},{"$f":"Index!C276","v":21.977227200283032},{"$f":"Index!B276","v":20.342035015154131},0,21.977227200283032,0.70089713218723226,"2041-10-01",22.678124332470265,2041]
[{"$f":"Index!A277","v":"2041-11-01"},{"$f":"Index!C277","v":21.977227200283032},{"$f":"Index!B277","v":20.00074004988004},0,21.977227200283032,0.70089713218723226,"2041-11-01",22.678124332470265,2041]
[{"$f":"Index!A278","v":"2041-12-01"},{"$f":"Index!C278","v":21.977227200283032},{"$f":"Index!B278","v":20.037086432974338},0,21.977227200283032,0.70089713218723226,"2041-12-01",22.678124332470265,2041]
[{"$f":"Index!A279","v":"2042-01-01"},{"$f":"Index!C279","v":22.550912898685041},{"$f":"Index!B279","v":20.254869146664547},0,22.550912898685041,0.70089713218723226,"2042-01-01",23.251810030872274,2042]
[{"$f":"Index!A280","v":"2042-02-01"},{"$f":"Index!C280","v":22.550912898685041},{"$f":"Index!B280","v":20.281376776042936},0,22.550912898685041,0.70089713218723226,"2042-02-01",23.251810030872274,2042]
[{"$f":"Index!A281","v":"2042-03-01"},{"$f":"Index!C281","v":22.550912898685041},{"$f":"Index!B281","v":20.307894962024026},0,22.550912898685041,0.71141058917004063,"2042-03-01",23.262323487855081,2042]
[{"$f":"Index!A282","v":"2042-04-01"},{"$f":"Index!C282","v":22.550912898685041},{"$f":"Index!B282","v":20.334413148005105},0,22.550912898685041,0.71141058917004063,"2042-04-01",23.262323487855081,2042]
[{"$f":"Index!A283","v":"2042-05-01"},{"$f":"Index!C283","v":22.550912898685041},{"$f":"Index!B283","v":20.360931333986183},0,22.550912898685041,0.71141058917004063,"2042-05-01",23.262323487855081,2042]
[{"$f":"Index!A284","v":"2042-06-01"},{"$f":"Index!C284","v":22.550912898685041},{"$f":"Index!B284","v":20.387438963364581},0,22.550912898685041,0.71141058917004063,"2042-06-01",23.262323487855081,2042]
[{"$f":"Index!A285","v":"2042-07-01"},{"$f":"Index!C285","v":22.550912898685041},{"$f":"Index!B285","v":20.297513810061403},0,22.550912898685041,0.71141058917004063,"2042-07-01",23.262323487855081,2042]
[{"$f":"Index!A286","v":"2042-08-01"},{"$f":"Index!C286","v":22.550912898685041},{"$f":"Index!B286","v":20.297201545753552},0,22.550912898685041,0.71141058917004063,"2042-08-01",23.262323487855081,2042]
[{"$f":"Index!A287","v":"2042-09-01"},{"$f":"Index!C287","v":22.550912898685041},{"$f":"Index!B287","v":21.144891464220191},0,22.550912898685041,0.71141058917004063,"2042-09-01",23.262323487855081,2042]
[{"$f":"Index!A288","v":"2042-10-01"},{"$f":"Index!C288","v":22.550912898685041},{"$f":"Index!B288","v":20.748875715457213},0,22.550912898685041,0.71141058917004063,"2042-10-01",23.262323487855081,2042]
[{"$f":"Index!A289","v":"2042-11-01"},{"$f":"Index!C289","v":22.550912898685041},{"$f":"Index!B289","v":20.40075485087764},0,22.550912898685041,0.71141058917004063,"2042-11-01",23.262323487855081,2042]
[{"$f":"Index!A290","v":"2042-12-01"},{"$f":"Index!C290","v":22.550912898685041},{"$f":"Index!B290","v":20.437828161633824},0,22.550912898685041,0.71141058917004063,"2042-12-01",23.262323487855081,2042]
[{"$f":"Index!A291","v":"2043-01-01"},{"$f":"Index!C291","v":22.73846250588959},{"$f":"Index!B291","v":20.659966529597838},0,22.73846250588959,0.71141058917004063,"2043-01-01",23.44987309505963,2043]
[{"$f":"Index!A292","v":"2043-02-01"},{"$f":"Index!C292","v":22.73846250588959},{"$f":"Index!B292","v":20.687004311563797},0,22.73846250588959,0.71141058917004063,"2043-02-01",23.44987309505963,2043]
[{"$f":"Index!A293","v":"2043-03-01"},{"$f":"Index!C293","v":22.73846250588959},{"$f":"Index!B293","v":20.714052861264506},0,22.73846250588959,0.72208174800759117,"2043-03-01",23.460544253897183,2043]
[{"$f":"Index!A294","v":"2043-04-01"},{"$f":"Index!C294","v":22.73846250588959},{"$f":"Index!B294","v":20.741101410965207},0,22.73846250588959,0.72208174800759117,"2043-04-01",23.460544253897183,2043]
[{"$f":"Index!A295","v":"2043-05-01"},{"$f":"Index!C295","v":22.73846250588959},{"$f":"Index!B295","v":20.768149960665909},0,22.73846250588959,0.72208174800759117,"2043-05-01",23.460544253897183,2043]
[{"$f":"Index!A296","v":"2043-06-01"},{"$f":"Index!C296","v":22.73846250588959},{"$f":"Index!B296","v":20.795187742631871},0,22.73846250588959,0.72208174800759117,"2043-06-01",23.460544253897183,2043]
[{"$f":"Index!A297","v":"2043-07-01"},{"$f":"Index!C297","v":22.73846250588959},{"$f":"Index!B297","v":20.703464086262631},0,22.73846250588959,0.72208174800759117,"2043-07-01",23.460544253897183,2043]
[{"$f":"Index!A298","v":"2043-08-01"},{"$f":"Index!C298","v":22.73846250588959},{"$f":"Index!B298","v":20.703145576668625},0,22.73846250588959,0.72208174800759117,"2043-08-01",23.460544253897183,2043]
[{"$f":"Index!A299","v":"2043-09-01"},{"$f":"Index!C299","v":22.73846250588959},{"$f":"Index!B299","v":21.567789293504596},0,22.73846250588959,0.72208174800759117,"2043-09-01",23.460544253897183,2043]
[{"$f":"Index!A300","v":"2043-10-01"},{"$f":"Index!C300","v":22.73846250588959},{"$f":"Index!B300","v":21.163853229766357},0,22.73846250588959,0.72208174800759117,"2043-10-01",23.460544253897183,2043]
[{"$f":"Index!A301","v":"2043-11-01"},{"$f":"Index!C301","v":22.73846250588959},{"$f":"Index!B301","v":20.808769947895193},0,22.73846250588959,0.72208174800759117,"2043-11-01",23.460544253897183,2043]
[{"$f":"Index!A302","v":"2043-12-01"},{"$f":"Index!C302","v":22.73846250588959},{"$f":"Index!B302","v":20.846584724866503},0,22.73846250588959,0.72208174800759117,"2043-12-01",23.460544253897183,2043]
[{"$f":"Index!A303","v":"2044-01-01"},{"$f":"Index!C303","v":23.331421297518311},{"$f":"Index!B303","v":21.073165860189796},0,23.331421297518311,0.72208174800759117,"2044-01-01",24.0535030455259,2044]
[{"$f":"Index!A304","v":"2044-02-01"},{"$f":"Index!C304","v":23.331421297518311},{"$f":"Index!B304","v":21.100744397795072},0,23.331421297518311,0.72208174800759117,"2044-02-01",24.0535030455259,2044]
[{"$f":"Index!A305","v":"2044-03-01"},{"$f":"Index!C305","v":23.331421297518311},{"$f":"Index!B305","v":21.128333918489798},0,23.331421297518311,0.73291297422770496,"2044-03-01",24.064334271746016,2044]
[{"$f":"Index!A306","v":"2044-04-01"},{"$f":"Index!C306","v":23.331421297518311},{"$f":"Index!B306","v":21.155923439184512},0,23.331421297518311,0.73291297422770496,"2044-04-01",24.064334271746016,2044]
[{"$f":"Index!A307","v":"2044-05-01"},{"$f":"Index!C307","v":23.331421297518311},{"$f":"Index!B307","v":21.183512959879227},0,23.331421297518311,0.73291297422770496,"2044-05-01",24.064334271746016,2044]
[{"$f":"Index!A308","v":"2044-06-01"},{"$f":"Index!C308","v":23.331421297518311},{"$f":"Index!B308","v":21.21109149748451},0,23.331421297518311,0.73291297422770496,"2044-06-01",24.064334271746016,2044]
[{"$f":"Index!A309","v":"2044-07-01"},{"$f":"Index!C309","v":23.331421297518311},{"$f":"Index!B309","v":21.117533367987885},0,23.331421297518311,0.73291297422770496,"2044-07-01",24.064334271746016,2044]
[{"$f":"Index!A310","v":"2044-08-01"},{"$f":"Index!C310","v":23.331421297518311},{"$f":"Index!B310","v":21.117208488201999},0,23.331421297518311,0.73291297422770496,"2044-08-01",24.064334271746016,2044]
[{"$f":"Index!A311","v":"2044-09-01"},{"$f":"Index!C311","v":23.331421297518311},{"$f":"Index!B311","v":21.999145079374689},0,23.331421297518311,0.73291297422770496,"2044-09-01",24.064334271746016,2044]
[{"$f":"Index!A312","v":"2044-10-01"},{"$f":"Index!C312","v":23.331421297518311},{"$f":"Index!B312","v":21.587130294361685},0,23.331421297518311,0.73291297422770496,"2044-10-01",24.064334271746016,2044]
[{"$f":"Index!A313","v":"2044-11-01"},{"$f":"Index!C313","v":23.331421297518311},{"$f":"Index!B313","v":21.224945346853097},0,23.331421297518311,0.73291297422770496,"2044-11-01",24.064334271746016,2044]
[{"$f":"Index!A314","v":"2044-12-01"},{"$f":"Index!C314","v":23.331421297518311},{"$f":"Index!B314","v":21.263516419363832},0,23.331421297518311,0.73291297422770496,"2044-12-01",24.064334271746016,2044]
[{"$f":"Index!A315","v":"2045-01-01"},{"$f":"Index!C315","v":23.51693654257144},{"$f":"Index!B315","v":21.494629177393591},0,23.51693654257144,0.73291297422770496,"2045-01-01",24.249849516799145,2045]
[{"$f":"Index!A316","v":"2045-02-01"},{"$f":"Index!C316","v":23.51693654257144},{"$f":"Index!B316","v":21.522759285750976},0,23.51693654257144,0.73291297422770496,"2045-02-01",24.249849516799145,2045]
[{"$f":"Index!A317","v":"2045-03-01"},{"$f":"Index!C317","v":23.51693654257144},{"$f":"Index!B317","v":21.550900596859595},0,23.51693654257144,0.74390666884112044,"2045-03-01",24.26084321141256,2045]
[{"$f":"Index!A318","v":"2045-04-01"},{"$f":"Index!C318","v":23.51693654257144},{"$f":"Index!B318","v":21.579041907968204},0,23.51693654257144,0.74390666884112044,"2045-04-01",24.26084321141256,2045]
[{"$f":"Index!A319","v":"2045-05-01"},{"$f":"Index!C319","v":23.51693654257144},{"$f":"Index!B319","v":21.607183219076813},0,23.51693654257144,0.74390666884112044,"2045-05-01",24.26084321141256,2045]
[{"$f":"Index!A320","v":"2045-06-01"},{"$f":"Index!C320","v":23.51693654257144},{"$f":"Index!B320","v":21.635313327434201},0,23.51693654257144,0.74390666884112044,"2045-06-01",24.26084321141256,2045]
[{"$f":"Index!A321","v":"2045-07-01"},{"$f":"Index!C321","v":23.51693654257144},{"$f":"Index!B321","v":21.539884035347644},0,23.51693654257144,0.74390666884112044,"2045-07-01",24.26084321141256,2045]
[{"$f":"Index!A322","v":"2045-08-01"},{"$f":"Index!C322","v":23.51693654257144},{"$f":"Index!B322","v":21.539552657966041},0,23.51693654257144,0.74390666884112044,"2045-08-01",24.26084321141256,2045]
[{"$f":"Index!A323","v":"2045-09-01"},{"$f":"Index!C323","v":23.51693654257144},{"$f":"Index!B323","v":22.439127980962184},0,23.51693654257144,0.74390666884112044,"2045-09-01",24.26084321141256,2045]
[{"$f":"Index!A324","v":"2045-10-01"},{"$f":"Index!C324","v":23.51693654257144},{"$f":"Index!B324","v":22.018872900248919},0,23.51693654257144,0.74390666884112044,"2045-10-01",24.26084321141256,{"$f":"YEAR(A324)","v":2045}]
[{"$f":"Index!A325","v":"2045-11-01"},{"$f":"Index!C325","v":23.51693654257144},{"$f":"Index!B325","v":21.649444253790161},0,23.51693654257144,0.74390666884112044,"2045-11-01",24.26084321141256,2045]
[{"$f":"Index!A326","v":"2045-12-01"},{"$f":"Index!C326","v":23.51693654257144},{"$f":"Index!B326","v":21.688786747751109},0,23.51693654257144,0.74390666884112044,"2045-12-01",24.26084321141256,2045]
[{"$f":"Index!A327","v":"2046-01-01"},{"$f":"Index!C327","v":24.118376536773336},{"$f":"Index!B327","v":21.924521760941463},0,24.118376536773336,0.74390666884112044,"2046-01-01",24.862283205614457,2046]
[{"$f":"Index!A328","v":"2046-02-01"},{"$f":"Index!C328","v":24.118376536773336},{"$f":"Index!B328","v":21.953214471465994},0,24.118376536773336,0.74390666884112044,"2046-02-01",24.862283205614457,2046]
[{"$f":"Index!A329","v":"2046-03-01"},{"$f":"Index!C329","v":24.118376536773336},{"$f":"Index!B329","v":21.981918608796786},0,24.118376536773336,0.75506526887373715,"2046-03-01",24.873441805647072,2046]
[{"$f":"Index!A330","v":"2046-04-01"},{"$f":"Index!C330","v":24.118376536773336},{"$f":"Index!B330","v":22.01062274612757},0,24.118376536773336,0.75506526887373715,"2046-04-01",24.873441805647072,2046]
[{"$f":"Index!A331","v":"2046-05-01"},{"$f":"Index!C331","v":24.118376536773336},{"$f":"Index!B331","v":22.039326883458351},0,24.118376536773336,0.75506526887373715,"2046-05-01",24.873441805647072,2046]
[{"$f":"Index!A332","v":"2046-06-01"},{"$f":"Index!C332","v":24.118376536773336},{"$f":"Index!B332","v":22.068019593982886},0,24.118376536773336,0.75506526887373715,"2046-06-01",24.873441805647072,2046]
[{"$f":"Index!A333","v":"2046-07-01"},{"$f":"Index!C333","v":24.118376536773336},{"$f":"Index!B333","v":21.970681716054596},0,24.118376536773336,0.75506526887373715,"2046-07-01",24.873441805647072,2046]
[{"$f":"Index!A334","v":"2046-08-01"},{"$f":"Index!C334","v":24.118376536773336},{"$f":"Index!B334","v":21.970343711125363},0,24.118376536773336,0.75506526887373715,"2046-08-01",24.873441805647072,2046]
[{"$f":"Index!A335","v":"2046-09-01"},{"$f":"Index!C335","v":24.118376536773336},{"$f":"Index!B335","v":22.887910540581426},0,{"$f":"(C335*D335+B335*(1-D335))","v":24.118376536773336},{"$f":"F323*1.015","v":0.75506526887373715},{"$f":"A335","v":"2046-09-01"},{"$f":"SUM(E335:F335)","v":24.873441805647072},2046]
[{"$f":"Index!A336","v":"2046-10-01"},{"$f":"Index!C336","v":24.118376536773336},{"$f":"Index!B336","v":22.459250358253897},0,24.118376536773336,0.75506526887373715,"2046-10-01",24.873441805647072,2046]
[{"$f":"Index!A337","v":"2046-11-01"},{"$f":"Index!C337","v":24.118376536773336},{"$f":"Index!B337","v":22.082433138865966},0,24.118376536773336,0.75506526887373715,"2046-11-01",24.873441805647072,2046]
[{"$f":"Index!A338","v":"2046-12-01"},{"$f":"Index!C338","v":24.118376536773336},{"$f":"Index!B338","v":22.122562482706133},0,24.118376536773336,0.75506526887373715,"2046-12-01",24.873441805647072,2046]
[{"$f":"Index!A339","v":"2047-01-01"},{"$f":"Index!C339","v":24.72861859299449},{"$f":"Index!B339","v":22.363012196160291},0,24.72861859299449,0.75506526887373715,"2047-01-01",25.483683861868226,2047]
[{"$f":"Index!A340","v":"2047-02-01"},{"$f":"Index!C340","v":24.72861859299449},{"$f":"Index!B340","v":22.392278760895316},0,24.72861859299449,0.75506526887373715,"2047-02-01",25.483683861868226,2047]
[{"$f":"Index!A341","v":"2047-03-01"},{"$f":"Index!C341","v":24.72861859299449},{"$f":"Index!B341","v":22.421556980972721},0,24.72861859299449,0.7663912479068431,"2047-03-01",25.495009840901332,2047]
[{"$f":"Index!A342","v":"2047-04-01"},{"$f":"Index!C342","v":24.72861859299449},{"$f":"Index!B342","v":22.450835201050122},0,24.72861859299449,0.7663912479068431,"2047-04-01",25.495009840901332,2047]
[{"$f":"Index!A343","v":"2047-05-01"},{"$f":"Index!C343","v":24.72861859299449},{"$f":"Index!B343","v":22.48011342112752},0,24.72861859299449,0.7663912479068431,"2047-05-01",25.495009840901332,2047]
[{"$f":"Index!A344","v":"2047-06-01"},{"$f":"Index!C344","v":24.72861859299449},{"$f":"Index!B344","v":22.509379985862545},0,24.72861859299449,0.7663912479068431,"2047-06-01",25.495009840901332,2047]
[{"$f":"Index!A345","v":"2047-07-01"},{"$f":"Index!C345","v":24.72861859299449},{"$f":"Index!B345","v":22.410095350375688},0,24.72861859299449,0.7663912479068431,"2047-07-01",25.495009840901332,2047]
[{"$f":"Index!A346","v":"2047-08-01"},{"$f":"Index!C346","v":24.72861859299449},{"$f":"Index!B346","v":22.409750585347869},0,24.72861859299449,0.7663912479068431,"2047-08-01",25.495009840901332,2047]
[{"$f":"Index!A347","v":"2047-09-01"},{"$f":"Index!C347","v":24.72861859299449},{"$f":"Index!B347","v":23.345668751393056},0,24.72861859299449,0.7663912479068431,"2047-09-01",25.495009840901332,2047]
[{"$f":"Index!A348","v":"2047-10-01"},{"$f":"Index!C348","v":24.72861859299449},{"$f":"Index!B348","v":22.908435365418974},0,24.72861859299449,0.7663912479068431,"2047-10-01",25.495009840901332,2047]
[{"$f":"Index!A349","v":"2047-11-01"},{"$f":"Index!C349","v":24.72861859299449},{"$f":"Index!B349","v":22.524081801643284},0,24.72861859299449,0.7663912479068431,"2047-11-01",25.495009840901332,2047]
[{"$f":"Index!A350","v":"2047-12-01"},{"$f":"Index!C350","v":24.72861859299449},{"$f":"Index!B350","v":22.565013732360256},0,24.72861859299449,0.7663912479068431,"2047-12-01",25.495009840901332,2047]
[{"$f":"Index!A351","v":"2048-01-01"},{"$f":"Index!C351","v":24.906804809287518},{"$f":"Index!B351","v":22.810272440083498},0,24.906804809287518,0.7663912479068431,"2048-01-01",25.67319605719436,2048]
[{"$f":"Index!A352","v":"2048-02-01"},{"$f":"Index!C352","v":24.906804809287518},{"$f":"Index!B352","v":22.840124336113224},0,24.906804809287518,0.7663912479068431,"2048-02-01",25.67319605719436,2048]
[{"$f":"Index!A353","v":"2048-03-01"},{"$f":"Index!C353","v":24.906804809287518},{"$f":"Index!B353","v":22.869988120592176},0,24.906804809287518,0.77788711662544563,"2048-03-01",25.684691925912965,2048]
[{"$f":"Index!A354","v":"2048-04-01"},{"$f":"Index!C354","v":24.906804809287518},{"$f":"Index!B354","v":22.899851905071124},0,24.906804809287518,0.77788711662544563,"2048-04-01",25.684691925912965,2048]
[{"$f":"Index!A355","v":"2048-05-01"},{"$f":"Index!C355","v":24.906804809287518},{"$f":"Index!B355","v":22.929715689550072},0,24.906804809287518,0.77788711662544563,"2048-05-01",25.684691925912965,2048]
[{"$f":"Index!A356","v":"2048-06-01"},{"$f":"Index!C356","v":24.906804809287518},{"$f":"Index!B356","v":22.959567585579794},0,24.906804809287518,0.77788711662544563,"2048-06-01",25.684691925912965,2048]
[{"$f":"Index!A357","v":"2048-07-01"},{"$f":"Index!C357","v":24.906804809287518},{"$f":"Index!B357","v":22.858297257383203},0,24.906804809287518,0.77788711662544563,"2048-07-01",25.684691925912965,2048]
[{"$f":"Index!A358","v":"2048-08-01"},{"$f":"Index!C358","v":24.906804809287518},{"$f":"Index!B358","v":22.857945597054826},0,24.906804809287518,0.77788711662544563,"2048-08-01",25.684691925912965,2048]
[{"$f":"Index!A359","v":"2048-09-01"},{"$f":"Index!C359","v":24.906804809287518},{"$f":"Index!B359","v":23.812582126420917},0,24.906804809287518,0.77788711662544563,"2048-09-01",25.684691925912965,2048]
[{"$f":"Index!A360","v":"2048-10-01"},{"$f":"Index!C360","v":24.906804809287518},{"$f":"Index!B360","v":23.366604072727355},0,24.906804809287518,0.77788711662544563,"2048-10-01",25.684691925912965,2048]
[{"$f":"Index!A361","v":"2048-11-01"},{"$f":"Index!C361","v":24.906804809287518},{"$f":"Index!B361","v":22.974563437676149},0,24.906804809287518,0.77788711662544563,"2048-11-01",25.684691925912965,2048]
[{"$f":"Index!A362","v":"2048-12-01"},{"$f":"Index!C362","v":24.906804809287518},{"$f":"Index!B362","v":23.016314007007463},0,24.906804809287518,0.77788711662544563,"2048-12-01",25.684691925912965,2048]
[{"$f":"Index!A363","v":"2049-01-01"},{"$f":"Index!C363","v":25.533929537880763},{"$f":"Index!B363","v":23.26647788888517},0,25.533929537880763,0.77788711662544563,"2049-01-01",26.31181665450621,2049]
[{"$f":"Index!A364","v":"2049-02-01"},{"$f":"Index!C364","v":25.533929537880763},{"$f":"Index!B364","v":23.296926822835488},0,25.533929537880763,0.77788711662544563,"2049-02-01",26.31181665450621,2049]
[{"$f":"Index!A365","v":"2049-03-01"},{"$f":"Index!C365","v":25.533929537880763},{"$f":"Index!B365","v":23.327387883004018},0,25.533929537880763,0.7895554233748272,"2049-03-01",26.323484961255591,2049]
[{"$f":"Index!A366","v":"2049-04-01"},{"$f":"Index!C366","v":25.533929537880763},{"$f":"Index!B366","v":23.357848943172545},0,25.533929537880763,0.7895554233748272,"2049-04-01",26.323484961255591,2049]
[{"$f":"Index!A367","v":"2049-05-01"},{"$f":"Index!C367","v":25.533929537880763},{"$f":"Index!B367","v":23.388310003341076},0,25.533929537880763,0.7895554233748272,"2049-05-01",26.323484961255591,2049]
[{"$f":"Index!A368","v":"2049-06-01"},{"$f":"Index!C368","v":25.533929537880763},{"$f":"Index!B368","v":23.41875893729139},0,25.533929537880763,0.7895554233748272,"2049-06-01",26.323484961255591,2049]
[{"$f":"Index!A369","v":"2049-07-01"},{"$f":"Index!C369","v":25.533929537880763},{"$f":"Index!B369","v":23.315463202530868},0,25.533929537880763,0.7895554233748272,"2049-07-01",26.323484961255591,2049]
[{"$f":"Index!A370","v":"2049-08-01"},{"$f":"Index!C370","v":25.533929537880763},{"$f":"Index!B370","v":23.315104508995923},0,25.533929537880763,0.7895554233748272,"2049-08-01",26.323484961255591,2049]
[{"$f":"Index!A371","v":"2049-09-01"},{"$f":"Index!C371","v":25.533929537880763},{"$f":"Index!B371","v":24.288833768949335},0,25.533929537880763,0.7895554233748272,"2049-09-01",26.323484961255591,2049]
[{"$f":"Index!A372","v":"2049-10-01"},{"$f":"Index!C372","v":25.533929537880763},{"$f":"Index!B372","v":23.833936154181902},0,25.533929537880763,0.7895554233748272,"2049-10-01",26.323484961255591,2049]
[{"$f":"Index!A373","v":"2049-11-01"},{"$f":"Index!C373","v":25.533929537880763},{"$f":"Index!B373","v":23.434054706429674},0,25.533929537880763,0.7895554233748272,"2049-11-01",26.323484961255591,2049]
[{"$f":"Index!A374","v":"2049-12-01"},{"$f":"Index!C374","v":25.533929537880763},{"$f":"Index!B374","v":23.476640287147614},0,25.533929537880763,0.7895554233748272,"2049-12-01",26.323484961255591,2049]
[{"$f":"Index!A375","v":"2050-01-01"},{"$f":"Index!C375","v":25.533929537880763},{"$f":"Index!B375","v":23.731807446662874},0,25.533929537880763,0.7895554233748272,"2050-01-01",26.323484961255591,2050]
[{"$f":"Index!A376","v":"2050-02-01"},{"$f":"Index!C376","v":25.533929537880763},{"$f":"Index!B376","v":23.762865359292199},0,25.533929537880763,0.7895554233748272,"2050-02-01",26.323484961255591,2050]
[{"$f":"Index!A377","v":"2050-03-01"},{"$f":"Index!C377","v":25.533929537880763},{"$f":"Index!B377","v":23.793935640664099},0,25.533929537880763,0.80139875472544952,"2050-03-01",26.335328292606214,2050]
[{"$f":"Index!A378","v":"2050-04-01"},{"$f":"Index!C378","v":25.533929537880763},{"$f":"Index!B378","v":23.825005922035995},0,25.533929537880763,0.80139875472544952,"2050-04-01",26.335328292606214,2050]
[{"$f":"Index!A379","v":"2050-05-01"},{"$f":"Index!C379","v":25.533929537880763},{"$f":"Index!B379","v":23.856076203407898},0,25.533929537880763,0.80139875472544952,"2050-05-01",26.335328292606214,2050]
[{"$f":"Index!A380","v":"2050-06-01"},{"$f":"Index!C380","v":25.533929537880763},{"$f":"Index!B380","v":23.887134116037217},0,25.533929537880763,0.80139875472544952,"2050-06-01",26.335328292606214,2050]
[{"$f":"Index!A381","v":"2050-07-01"},{"$f":"Index!C381","v":25.533929537880763},{"$f":"Index!B381","v":23.781772466581486},0,25.533929537880763,0.80139875472544952,"2050-07-01",26.335328292606214,2050]
[{"$f":"Index!A382","v":"2050-08-01"},{"$f":"Index!C382","v":25.533929537880763},{"$f":"Index!B382","v":23.781406599175842},0,25.533929537880763,0.80139875472544952,"2050-08-01",26.335328292606214,2050]
[{"$f":"Index!A383","v":"2050-09-01"},{"$f":"Index!C383","v":25.533929537880763},{"$f":"Index!B383","v":24.774610444328321},0,25.533929537880763,0.80139875472544952,"2050-09-01",26.335328292606214,2050]
[{"$f":"Index!A384","v":"2050-10-01"},{"$f":"Index!C384","v":25.533929537880763},{"$f":"Index!B384","v":24.310614877265539},0,25.533929537880763,0.80139875472544952,"2050-10-01",26.335328292606214,2050]
[{"$f":"Index!A385","v":"2050-11-01"},{"$f":"Index!C385","v":25.533929537880763},{"$f":"Index!B385","v":23.902735800558268},0,25.533929537880763,0.80139875472544952,"2050-11-01",26.335328292606214,2050]
[{"$f":"Index!A386","v":"2050-12-01"},{"$f":"Index!C386","v":25.533929537880763},{"$f":"Index!B386","v":23.946173092890568},0,25.533929537880763,0.80139875472544952,"2050-12-01",26.335328292606214,2050]